My WebLink
|
Help
|
About
|
Sign Out
Home
Browse
Search
2007-308N
CBCC
>
Official Documents
>
2000's
>
2007
>
2007-308N
Metadata
Thumbnails
Annotations
Entry Properties
Last modified
6/23/2016 12:43:33 PM
Creation date
9/30/2015 11:13:50 PM
Metadata
Fields
Template:
Official Documents
Official Document Type
Contract
Approved Date
09/18/2007
Control Number
2007-308N
Agenda Item Number
7.O.
Entity Name
Substance Abuse Council of Indian River County
Prevent! Program
Subject
Children's Services Advisory Committee
Supplemental fields
SmeadsoftID
6575
There are no annotations on this page.
Document management portal powered by Laserfiche WebLink 9 © 1998-2015
Laserfiche.
All rights reserved.
/
80
PDF
Print
Pages to print
Enter page numbers and/or page ranges separated by commas. For example, 1,3,5-12.
After downloading, print the document using a PDF reader (e.g. Adobe Reader).
View images
View plain text
Type the Organization and Program Name <br /> N <br /> SALARIES I Gross <br /> II Ill Funder % of Gross Annual <br /> POSITION LISTING Annual Salary Portion of Salary on Proposed Program Specific Budget Salary <br /> Position Title / Total Hrshvk (Agency) Requested(CIA) <br /> Example. Executive DIrwwr/40 hr; 70,000.00 10,000.00 5,000.00 7.14% <br /> Executive Director 75,000.00 0.00 0.00% <br /> Prevention Program Coordiantor 45,000.0 0.00 0.00 0.00% <br /> Information Specialist $13.5 x 35 /w x 52wk 24,570. 00 0.00 0.00 0.00% <br /> Prevention Program Coordiantor $22-71xi5hi 17,714.OQ 17,714.00 17,714.00 100.00% <br /> Prevent Program Assistant $14 x 40hrlwk x 5 29,120.00 29, 120.00 29, 120.00 100.00% <br /> LST Program Coord $17 x 33 fw x52 wk 29,172.0 0.00 0.00 0.00% <br /> LST Educator 1 $ 14x 30hr /w x 52 21 ,840.00 0.00 0.00 0.00% <br /> LST Educator 2 $ 14x 30hr p1w x 52 21 ,840. 0.00 0.00 0.00% <br /> Pro r am Success Coord STLucie 30,000.00 0. 00% <br /> Program Success IRC Coord IRC 28,000.00 0. 00% <br /> Program Success IRC $14x 20hr /w x 52 14,560.00 0.00% <br /> Program SuccessSt Lucie $14x 20hr plw x 5 14,560.00 0.00% <br /> Drug Testing Pro Coord CMA 25,000.00 0.00% <br /> JJCRISP Coord 7,200.00 0.00% <br /> #VALUE! <br /> #DIV/e! <br /> #DIV/0! <br /> #DIV/0! <br /> #DIV/0! <br /> #DIV/0! <br /> Remaining positions throw hout thea en <br /> Total Salaries $383,576.0 $46,834.00 $46,834.001 12.21 % <br /> FRINGE BENEFITS DETAIL <br /> V w V11(Funder Specific Budget I Funder II 111 <br /> N <br /> Worker's Uneloyme To <br /> Pension Total Fringes Funder <br /> Sperdlc Budget FICA 7.65% Health Ins. <br /> ColumnConly, from' 1ine2ito. 26E) _ (Ax %) Compens. ntCompens. Speafic - <br /> Posidon Title / Total Hrs/wk - <br /> Example. Case Manager/40hm 5,00000 382.50 200.00 50000 300.00 200.00 ( . - 1,582.50 <br /> Executive Director 0.00 0.00 0.00 0.00 0-00 0.00 0.0 <br /> Prevention Program Ccordiantor 0.00 0.00 0.00 0.00 0.00 0.00 0.0 <br /> Information S edalist $13.5 x 35 x 52wk 0.00 0.00 0.00 0.00 0.00 0.00 000 <br /> Prevention Pr ram Coordiantor $22.71xl5hi 17,714.00 1 ,355.12 0.00 420.001 276.34 0.00 2,051 .46 <br /> Prevent Program Assistant $14 x 40hrlwk x 5 29,120.00 2,227.68 655.00 0.00 454.27 0.00 3,336.95 <br /> LST Pr ram Coord $17 x II fw x52 wk 0.0 0.00 0.00 0.00 0.00 0.00 0.00 <br /> LST Educator 1 $14x 30hr /w x 52 0.00 0.00 0.00 0.00 0.00 0.00 0.0 <br /> LST Educator 2 $14x 30hr p1w x 52 0.00 0.00 0.00 0.00 0.00 0.00 0.00 <br /> Pro r am Success Coord STLucie 0.00 0.00 0.00 <br /> Pro ram Success IRC Coord IRC 0.00 0.00 0.00 <br /> Pro ram Success IRC $14x 20hr ptw x 52 0.00 0.00 0.00 <br /> Program SuccessSt Lucie $14x 20hr Iw x 5 0.00 0.00 0.00 <br /> Drug Testing Pro Coord CMA 0.00 0.00 - 0.00 <br /> JJCRISP Coord 0.001 0.00 0,001 <br /> 0.001 0.00 0.001 <br /> 0 0.00 0.00 O.D <br /> 0 0.00 0.00 0.00 <br /> 0 0.0 0.00 0.00 <br /> 0 0.0 0.00 0.0 <br /> 0 0.0 0.00 0.00 <br /> Total Funder Request Fringe Benefik Z�4b,UJ4UUJ $730-611 $0.00 $5,388A1 <br /> C <br /> EXPENDITURESA Proposed Bc Total Agency <br /> Total Program Budget Funder Specific Budget Budget <br /> 27 Travel-Daily 1 ,200.001 1 ,200.001 15,000.00 <br /> # of Staff x average # of mileslwk x 50 wks x <br /> $ = Estimated Daily Travel/Mileage Reimb. <br /> 28 Travel/CDnferencesfTraink 0.00 0.00 15,000.0 <br /> i na on ere a COSE per stall ) <br /> Training/Seminar (cost per staff) <br /> Other Trainings (cost of travel, lodging, <br /> registration, food <br /> 29 Office Supplies 3,000.001 3,000.00 15,000.00 <br /> 5onom R-1 <br /> 30B <br />
The URL can be used to link to this page
Your browser does not support the video tag.