Laserfiche WebLink
Redlands Christian Migrant Association - RCMA SRMAT Early Care and Education Program <br />CSAC Funder Specific Budget (74) <br />74. Expense <br />Note: This is the program budget, not the agency budget. Only enter expenses for <br />this specific program. <br />Please also attach an example of supporting documents planned to be presented for <br />reimbursement under the grant and timelines expected for submittals in the Program <br />Supporting Documents section. <br />9/25/2025 9:32 AM CST © 2025 e-CImpact page 1 of 1 <br />FY 25/26 Program <br />Budget <br />FY 25/26 Funder <br />Budget <br />% of Total VS. Funder <br />Request <br />Salaries <br />$1,789,109.00 <br />$53,175.00 <br />89% <br />Employee Benefits <br />$169,627.00 <br />$672.00 <br />1% <br />Payroll Taxes <br />$175,822.00 <br />$6,153.00 <br />10% <br />Contract Wages (1099) <br />$- <br />$- <br />0% <br />Books/Educational <br />Material/Program Supplies <br />$237,256.00 <br />$- <br />0% <br />Occupancy (rent, utilities, <br />building & grounds) <br />$236,843.00 <br />$- <br />0% <br />Total <br />$2,432,835.00 <br />$60,000.00 <br />100% <br />9/25/2025 9:32 AM CST © 2025 e-CImpact page 1 of 1 <br />