My WebLink
|
Help
|
About
|
Sign Out
Home
Browse
Search
2005-328p
CBCC
>
Official Documents
>
2000's
>
2005
>
2005-328p
Metadata
Thumbnails
Annotations
Entry Properties
Last modified
8/10/2016 1:41:56 PM
Creation date
9/30/2015 9:16:29 PM
Metadata
Fields
Template:
Official Documents
Official Document Type
Contract
Approved Date
10/04/2005
Control Number
2005-328P
Agenda Item Number
7.JJ.
Entity Name
The Center for Emotional and Behavioral Health
Subject
Camp Manatee Therapeutic Summer Camp
Children's Services Advisory Grant Contract
Supplemental fields
SmeadsoftID
5207
There are no annotations on this page.
Document management portal powered by Laserfiche WebLink 9 © 1998-2015
Laserfiche.
All rights reserved.
/
54
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
` CrIN b FIINC1r L BhvroM IIeaMJGnp Lb�IN <br /> UNIFORM GRANT APPLICATION <br /> TOTAL AGENCY BUDGET <br /> AGENCY/PROGRAM NAME:Center for Emotional & Behaviorial Health/ Camp Manatee <br /> FY 03104 FY 04/05 FY 66/06 % INCREASE <br /> FYE_9/30/2004 FYE_9/30/2005 FYE_9/30/2006 CURRENT VS. <br /> NEXT FY BUDGET <br /> A B C D <br /> ACTUAL TOTAL PROPOSED (ed GeoL B) eol. B <br /> REVENUES BUDGETED BUDGETED <br /> 1 Children's Services CouncilSt Lucie - 0.00 #DIV/01 <br /> z Children's Services Council-Martin 0.007#D1WV/01 <br /> 3 AdvisoryCommittee-Indian River 20 000.00 249"5, 167 818.13 % <br /> 4 United W St Lucie County0.005 United Wa -Martin Coun 0.006 United Wa -Indian River Cou <br /> 0.00 <br /> 7 Department of Children S Families 0.00 #DIV/OI <br /> e Courdy Funds 0.00 #DIV/01 <br /> 9 Contributions-Cash 200.00 #DIV/01 <br /> io Program Fees_ 7t224*445,00 7o3482000.00 T 300 000. -0.65% <br /> 11 Fund Raising Events-Net 0.00 #DIV/01 <br /> 12 Sales to Public-Net 0.00 #DIV/01 <br /> 13 Membership Dues 0.00 #DIV/01 <br /> 14 Investment income . 0.00 #DIV/01 <br /> 1s Miscellaneous 0.00 #DIV/01 <br /> 16 Legacies S . „este 2000,00 #Dlvrol <br /> 17 Funds from Other Sources .-,-- 0.00 #DIV/01 <br /> 1B Reserve Funds Used for Operating 0.00 #DIVIOI . <br /> is In-Kind Donations P"t mcwa.a In iobn 0.00 #DIV/01 <br /> 20 TOTAL . . 792"1445,00 7,37Z445,00 747001813 . 1 .32% <br /> . x <br /> ate:•.. . <br /> 7M <br /> . � _ �'`< <br /> EXPENDITURES <br /> 21 Salaries 3 676 766. 410809009,00 4 202 409. 3.00% <br /> 22 FICA 259 96ZOC 293 753.00 321j484,31 9,44% . <br /> 23 Retirement 11 "9129,22 159 936 35 1649734,44 3.00% <br /> 24 Lifehiealth 487,906.&x 5419417,19 557 659.71 3.00% <br /> 25 Workers Compensation 61 034.3 67 728.15 69l759,99 3.00% <br /> 26 Florida Unemployment <br /> 61250.50 6936.02 79144,10 3.00% <br /> 27 Travel-Dally 2JI0.00 3 080.00 317240 3.00% <br /> 28 Travel/Conferences/Training 43 995.00 43 995.00 1 45140.40 2.60% <br /> 29 Office Su les 50 19.00 "1529.00 ` . 44 529.00 0.00% <br /> 3o Telephone 28 589.25 29 473.45 30 385.00 3.09% <br /> 31 Postagge/Shipping 41499,00 Z922,00 61060,00 107.39% <br /> 32 Utilities 68 612.00 65 000.00 7012W.00 8.00% <br /> 33 Occupancy (Building & Grounds 8729405,00 M1981 ,00 891l320,81 0.26% <br /> 34 PrIntina 3 Publications I 857.00 3 000.00 39120 4.00% <br /> 35 Subscri mbershi 17.00 5 55&O0 : 5jW&OO 0.00- - <br /> 36 Insurance 409 660. 375,57&00 375 000. =0.15% <br /> 37 EquipmentRentall S Maintenance 14;029ADI 17j568,OO 1795W,00 -0.39% <br /> 36 Advertising - 51000,001 59000.00 5000,00 0.00% <br /> 39 Equipment Purchases:Ca ' 1 Expense 11 274. 8v647.00 99000.00 4.08% <br /> 40 Professional Fees (Legai, Consulting) 306 287. 228 612 228,612.00 0.00% <br /> 41 Books/Educational Materials 2096WOO 29 080.00 2%080,00 0.00% <br /> 42 Food & Nutrition 1372328,00 141600.00 118SO38OO 46.64% <br /> 43 Administrative Costs 424936&00 430t730.48 472s795,75 9.77% <br /> 44 <br /> Audit Ex 0.00 0.00 0.00 #DIV/01 <br /> 4s Specific Assistance to Individuals 0.00 0.00 0.00 #DIV/01 <br /> 46 Other/Miscellaneous 800.001 800.00 19575,00 96.88% <br /> 47 OthedContract 871 ,908.001 872sODO,OO 872,000.000.00% <br /> 48 TOTAL 7 911 509.1 81345g928.6.4 8,551 ,276,18 2.46% <br /> 49 REVENUES OVER/ UNDER EXPENDITURES -667,064.141 9739483. 4 ,0819258. 11 .07% <br /> 5mrmas ss <br />
The URL can be used to link to this page
Your browser does not support the video tag.