Early Headstart

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
401A Retirement$61,416$20,74034%   
457 Plan Matching Expense$112$7062%   
Business Trips & Meetings$2,500$96038%   
Constituent Training Programs$11,021$4004%   
Contractual Services$75,500     
Employee Tuition and Training$11,021$6,94863%   
Events & Sponsorship General$6,310$2,06033%   
Fed Grant Fed pass thru   $1,198,339$250,78421%
Fleet Charges MP Fee-light Veh/Equip$8,440     
Fleet Charges MP Light Fuel Services$5,067$91618%   
Health insurance prem-Employer $227,442$56,86225%   
Life/AD&D Insurance/LTD$4,450$1,27529%   
Medicare$11,548$3,71932%   
Memberships and Dues$1,060     
Other Purchased Services$34,012$12,68937%   
Program supplies$4,000$61215%   
Social Security taxes$49,376$15,90332%   
Telephone services Misc$5,940$2,03134%   
Vehicle Repair & Maint Services Car Washes$7,200$2,25131%   
Wages-overtime$1,462$56038%   
Wages-regular$786,475$265,45934%   
Wages-temporary$8,447     
Workers' compensation$1,271$1,21896%   
Total:$1,324,070$394,67430%$1,198,339$250,78421%