My WebLink
|
Help
|
About
|
Sign Out
Home
Browse
Search
2009-251L
CBCC
>
Official Documents
>
2000's
>
2009
>
2009-251L
Metadata
Thumbnails
Annotations
Entry Properties
Last modified
3/15/2016 10:45:11 AM
Creation date
10/1/2015 12:55:56 AM
Metadata
Fields
Template:
Official Documents
Official Document Type
Contract
Approved Date
09/22/2009
Control Number
2009-251L
Agenda Item Number
8.M.12
Entity Name
Redlands Christian Migrant Association
Subject
RCMA Whispering Pines Child Development Center Grant Contract
Childrens Services Advisory Committee
Supplemental fields
SmeadsoftID
7895
There are no annotations on this page.
Document management portal powered by Laserfiche WebLink 9 © 1998-2015
Laserfiche.
All rights reserved.
/
73
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 /> 2009 -2010 CORE APPLICATION <br /> BUDGET NARRATIVE WORKSHEET - PART ONE <br /> Revenues : Line 1 - 20 & Salaries/ Fringes : Lines 21 - 26 <br /> IMPORTANT: The Budget Narrative should provide details to justify the amount requested in each line item of the budget for your <br /> program. From this worksheet, your figures will be linked to the Total Agency Budget, Total Program Budget and Funder Specific <br /> Budget. <br /> AGENCY : Redlands Christian Migrant Association <br /> PROGRAM NAME : School Readiness Child Care <br /> FUNDER : Children Services Advisory Committee Indian River County <br /> CAUTION : Do not enter any figures where a cell is colored in dark blue - Formulas and/or links are in place. <br /> REVENUES Proposed Total ProgramFunder Specific Total Agency. Budget Budget Budget <br /> 1 Children's Services Council-St. Lucie <br /> 2 Children's Services Council-Martin <br /> 3 Advisory Committee-Indian River 59 ,494 . 00 59 , 494 . 00 59 ,494 . 00 <br /> 4 United Way-St. Lucie Count <br /> 5 United Way-Martin County <br /> 6 United Way-Indian River County 36 ,200 . 00 65 , 805 . 00 <br /> 7 Department of Children & Families 565 , 198 . 00 13 , 650 , 088 . 00 <br /> 8 County Funds <br /> 9 Contributions-Cash 1 , 350 , 000 . 00 <br /> 10 Program Fees 124 , 949 . 00 19405 , 800 . 00 <br /> 11 Fund Raising Events-Net 11500 , 000 . 00 <br /> 12 Sales to Public - Net <br /> 13 Membership Dues <br /> 14 Investment Income <br /> 15 Miscellaneous 62 , 500 . 00 <br /> 16 Legacies & Bequests <br /> 17 Funds from Other Sources 24 ,638 . 00 37 ,631 , 000 . 00 <br /> 18 Reserve Funds Used for Operating <br /> 19 In-Kind Donations (Not included in total) <br /> 20 TOTAL REVENUES <br /> (doesn't include line 19) $810 ,479 . 00 1 $ 59 ,494 . 00 $ 557241687 . 00 <br /> B C <br /> EXPENDITURES Proposed Total Program Budget Funder Specific Total Agency <br /> Budget Budget <br /> 21 Salaries - (must complete chart on next page) 5329359 . 00 559266 . 00 29 , 165 , 973 . 00 <br /> 22 FICA - Total salaries x 0 . 0765 36 ,497 . 00 41228 . 00 21174 , 062 . 00 <br /> Retirement - Annual pension tor qualified <br /> 23 staff 13 , 309 . 00 485 , 500 . 00 <br /> Life/Health - Medical/Dental/Short-term <br /> 24 Disab . 57 , 867 . 00 4 , 165 , 000 . 00 <br /> Workers -Compensation - # emp oyees x <br /> 25 rate 12 , 500 . 00 716 , 294 . 00 <br /> Florida unemployment - At projected <br /> 26 employees x $7 , 000 x UCT-6 rate 11 , 800 . 00 688 , 829 . 00 <br /> 5/5/2009 B•t <br />
The URL can be used to link to this page
Your browser does not support the video tag.