Early Headstart

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
401A Retirement$61,416$44,14472%   
457 Plan Matching Expense$112$140125%   
Business Trips & Meetings$2,500$2,11485%   
Constituent Training Programs$11,021$4004%   
Contractual Services$75,500$33,83945%   
Employee Tuition and Training$11,021$16,258148%   
Events & Sponsorship General$6,310$4,40470%   
Fed Grant Fed pass thru   $1,198,339$567,19547%
Fleet Charges MP Fee-light Veh/Equip$8,440     
Fleet Charges MP Light Fuel Services$5,067$3,23964%   
Health insurance prem-Employer $227,442$208,49492%   
Life/AD&D Insurance/LTD$4,450$3,84987%   
Medicare$11,548$7,98469%   
Memberships and Dues$1,060     
Other Purchased Services$34,012$18,54355%   
Program supplies$4,000$1,96649%   
Social Security taxes$49,376$34,13869%   
Telephone services Misc$5,940$3,72163%   
Vehicle Repair & Maint Services Car Washes$7,200$6,49690%   
Wages-overtime$1,462$90362%   
Wages-regular$786,475$565,78172%   
Wages-temporary$8,447     
Workers' compensation$1,271$1,21896%   
Total:$1,324,070$957,63372%$1,198,339$567,19547%