|
Type the Organization and Program Name
<br /> UNIFORM GRANT APPLICATION
<br /> BUDGET NARRATIVE WORKSHEET
<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 Forms.
<br /> AGENCY/PROGRAM NAME : Homeless Family Center
<br /> FUNDER : Indian River County Advisory Committee
<br /> CAUT/ON : Do not enter any figures where a cell is colored in dark blue - Formulas and/or links are in place. Gray areas should
<br /> 1 b used for calculations and to write information only,4ppp 'l I
<br /> z
<br /> } ^ : Ry M1,. " y,Ih Jki` 4 YA "1' ; 'fit`. iTT"
<br /> OEM,I! l-oposes�l ,To>�a/ P/ o raM Funder gyp, c�fic 0{ �/ /age Cy
<br /> Y 3sHg gt r0 Btl2f 9t
<br /> 3 •� f "t rh. i x , r v � r r Ca1.cULAilON6
<br /> 1 Children's Services Council-St. Luciery
<br /> 2 Children 's Services Council•Martintx`�; rr
<br /> 3 Advisory Committee-Indian River iris , r� ; , 150000.00 15, 000, 00 15, 000. 00
<br /> 4 United Wa -St. Lucie County _ =rE � r3fi
<br /> 50, 000. 00
<br /> S United Way-Martin County ,.y�;�rwk n
<br /> 6 United Way-Indian River County
<br /> tndni rtment of Children & Families
<br /> 8 Funds epi ry Fav Ah
<br /> 55, 000. 00
<br /> 9ibutions-Cash �„ 8, 580.00 400 ,000.00
<br /> 10am fees * <, ;
<br /> 11Raisin Events-Net n 20 , 000. 00
<br /> 12 to Public - Net 11013ershi Dues `p 1.n W ITIM14tment Income d 15llaneous16ies & Be nests17
<br /> from Other Sources U,. IMA 18,000.00
<br /> 18 Reserve Funds Used for Operating � �s ,' 113 ,412. 00
<br /> 19 In-Kind Donations (Not included In total) �,
<br /> 20 TOTAL REVENUES *- ,
<br /> (doesn't include line 19) 1. E er ? $23, 580.00
<br /> $ 15, 000. 00 $671 ,412 . 00
<br /> -
<br /> r a5 `•`, ' i yfiwf ,a ,y YY
<br /> rk rt Tfnm, N 2..,r a£>3F . k R �a . :i- "� l a" '� .l IV .55
<br /> xx` ° ""c eFi r•+ 2... . .. aE ,, frL��SNA" . .. .�f ..tk��.av ?..:.. ,k ms T 'ay?".4 `s r y .eP ,i:�
<br /> 1 2 x w 'v sJ '. ,; r v, --T .. .
<br /> ` fi 5 c 1 '"flr a v "r t 0 -Pa x, ' n .�.,. ,: s ifi �,:
<br /> ARES w [ x nwr » l?%posed otal pro f+4m " Find r S etc fJ
<br /> - � �� °'�sty
<br /> . . t 'v�.:.'., tk4 ! SS c.h ^r E(:� Jii"R i" 3-TW' .�'•J r s '.{'`4 'n' - 1 I 5
<br /> Salaries �f udg,+Q� � . -�" ' , ' . >l:+ " 9 Mdge.� i ,; ^P �/ •• k :
<br /> 21 es (must complete chart on next page 4 000 00 0. 00 431 r707. 00
<br /> y"N's .sKX6T SSS y -.�, .StArt 'vnf -F{. tom' y7,
<br /> )X P' ilf , f ,f
<br /> db.�. � ��1" � �a�I''Fy+J. .
<br /> lr
<br /> 22 FICA - Total salaries x 0. 0765 , . T. . man
<br /> . cY�":.. l i P4f
<br /> e remen - Annualpension or qua ie `� ���`�i- � � ,
<br /> 0 . 00 31 , 005 . 00
<br /> 23 Staffs warm ; 0 . 00 4 , 500. OD
<br /> i ea a Ica en o - erm
<br /> 24 Disab. ZZZ Ill.
<br /> � a
<br /> Knt r5C j.
<br /> "` ` 0 .00 48, 500. 00
<br /> 25 rate Workers ompensa on - emp oyees x ayw ��� � by
<br /> akar � � 0. 00 13,500.00
<br /> or anemp oymen - prole e r= y f
<br /> 26 employees x $7,000 x UCT-6 rate
<br /> r
<br /> D. DD
<br /> >, ';jR,1.FV +~M YX.''61Cx
<br /> ttLt^ 7/^��.Y,� i ' aw c w x vu +, �{,,. a .Y _ y� �• k Y,z
<br /> xA'E. .c�'^ji. s.,' „ z• rn '4 4 , tF'p' z'�e 'srn.S`^`
<br /> I wfspy " ./ fy. / ," r' ^� _ �_ e� � l'adlon ofSa/ptyo�►P oposetlfi r` �/�. ; , , /�, _
<br /> XAnnutOl
<br /> PV�V1l., 7 � lRlRt 3i { � Yti 4 � S hf = F .. �� m.'2 "" > �t�nYAl ,pe�.I1i�•i �u a't
<br /> of
<br /> x,�+�a- 'M w `@' .�h� A a� L t 'r e1z, cG' '. < r t{( t x L s•,.*..y,-, r h ?< ti aj j i
<br /> vt --fi- '^assYu .;s .....;� t �3e' - �S . 5 a 7ws. '4ai s u
<br /> I,
<br /> is _ __ "OFYY♦ICO'yv � R W!^7 / �
<br /> 1 ,GWS .ry •n r a a .,yw.v. a .- . , E .n. .•
<br /> •1
<br />
|