My WebLink
|
Help
|
About
|
Sign Out
Home
Browse
Search
2007-308O
CBCC
>
Official Documents
>
2000's
>
2007
>
2007-308O
Metadata
Thumbnails
Annotations
Entry Properties
Last modified
6/23/2016 12:45:34 PM
Creation date
9/30/2015 11:14:16 PM
Metadata
Fields
Template:
Official Documents
Official Document Type
Contract
Approved Date
09/18/2007
Control Number
2007-308.O
Agenda Item Number
7.O.
Entity Name
Substance Abuse Council of Indian River County
Lifeskills Training Program
Subject
Children's Services Advisory Committee
Supplemental fields
SmeadsoftID
6576
There are no annotations on this page.
Document management portal powered by Laserfiche WebLink 9 © 1998-2015
Laserfiche.
All rights reserved.
/
82
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
,>. q. a w „mN"- <br /> 2007.2008 CORE GRANT APPLICATION <br /> TOTAL PROGRAM BUDGET <br /> AGENCYIPROGRAM NAME: Substance Abuse Council of IRC I Life Skills Taining Program <br /> FY 05106 FY 06/07 FY 07108 % INCREASE <br /> FYE_97301D6 FYE_9130107 FYE 9130108 CURRENT VS. <br /> NEXT FY BUDGET <br /> A B C 0 <br /> ACTUAL TOTAL PROPOSED Icor. Cc01. Bycol, B <br /> REVENUES BUDGETED BUDGETED <br /> 1 Children's Services Council-St. Lucie 0.00 0.00 0.00 <br /> 2 Children's Services Council-Martin 0.00 0.00 0.00 <br /> 3 Advisory Committee4ndian River 56,416.00 90,000.00 100,000.00 11 .11 % <br /> 4 United Way-St. Lucie County 0.00 0.00 0.00 <br /> 5 United Way-Martin County 0.00 0.00 0.00 <br /> 6 United Way-Indian River County 0.00 0.00 0.00 <br /> 7 Department of Children & Families 0.00 0.00 0.00 <br /> 8 County Funds 0.00 0.00 0.00 <br /> 9 Contdbutions�Cash - 0.00 0.00 0.00 <br /> 10 Program Fees 0.00 0.00 30,000.00 <br /> 11 Fund Raising Events-Net 0.00 0.00 0.00 <br /> 12 Sales to Public-Net 0.00 0.00 0.00 <br /> 13 Membership Dues 0.00 0.00 0.00 <br /> 14 Investment Income 0.00 0.00 0.00 <br /> 15 Miscellaneous - 0.00 0.00 0.00 <br /> 16 Legacies 8 Bequests 0.00 0.00 0.00 <br /> 17 Funds from Other Sources 0.00 0.00 0.00 <br /> 18 Reserve Funds Used for Operating 0.00 0.00 0.00 <br /> 19 In-Kind Donations (Nd induam in Mail 0.00 0.00 0.00 <br /> 20 TOTAL 56,416.00 90,000.00 130,000.00 44.44% <br /> EXPENDITURES <br /> 21 Salaries 44,023.00 54,260.00 72,852.00 34.26% <br /> 22 FICA 3,806.00 4,150.00 5,573.18 34.29% <br /> 23 Retirement 1,492.00 1,927.00 875.16 '54.58% <br /> 24 LifeMealth 2,100.00 8,400.00 8,400.00 0.007 <br /> 25 Workers Compensation 641 .00 563.00 1,136.49 101 .86% _ <br /> 26 Florida Unemployment 0.00 0.00 0.00 <br /> 27 Travel-Daily 500.00 1,200.00 2,500.00 108.33 <br /> 28 Travel/Conferences/Tainin 0.00 0.00 0.00 <br /> 29 Office Supplies 200.00 1,000.00 500.00 50.007 <br /> 30 Telephone 0.00 1,200.00 0.00 -100.00% <br /> 31 Postage/Shipping 50.00 0.00 0.00 <br /> 32 Utilities 0.00 1,200.00 600.00 50.00% <br /> 33 Occupancy (Building & Grounds 2,854.00 6,000.00 6,000.00 - 0.00% <br /> 34 Printing 8 Publications 0.00 100.00 200.00 100.00% <br /> 35 Subscri tion/Dues/Membershi s 0.00 0.00 0.00 <br /> 36 Insurance 0.00 0.00 0.00 <br /> 37 E ui ment:Rental & Maintenance 0.00 0.00 0.00 <br /> 38 Advertising - 0.00 0.00 0.00 <br /> 39 Equipment Purchases:Ca itai Expense 0.00 0.00 0.00 <br /> a0 Professional Fees (Legal, Consulting) 0.00 0.00 0.00 <br /> 41 Books/Educational Materials 250.00 9,000.00 364.00 -95.96% <br /> 42 Food 8 Nutrition 0.00 0.00 0.00 <br /> a3 Administrative Costs 0.00 0.00 0.00 <br /> 4a Audit Expense 500.00 1 ,000.00 1,000.00 0.00% <br /> 45 Specific Assistance to Individuals 0.00 0.00 0.00 <br /> 46 Other/Miscellaneous 0.00 0.00 0.00 <br /> 47 Other/Contract 0.00 0.00 0.00 <br /> 48 TOTAL 56,416.00 90,000.00 100,000.83 '11.11 % <br /> 49 REVENUES OVER/(U DEREXPENDITURES 0.00 0.00 29,999.17 <br />
The URL can be used to link to this page
Your browser does not support the video tag.