|
BUDGETFORM
<br />2019-2020
<br />Total WIOA Cost
<br />Match/In Kind
<br />ri�i5o S't �dlmv ;S I ��`-e t,�I 5;x-I�
<br />)?eY,S`odn;l5alaris!�' 4.44� .:T£.s,'r10 ,=!a-». ,§T...;:,inE:iSf"
<br />1. Program Coordinator& Case Manager.83 FTE
<br />47 weeks $21/hr. 30 hrs. per wk,
<br />1,i'r lyii4w
<br />$29,610.00
<br />'4;
<br />$29,610.00
<br />Ext. Director
<br />$17,888.00
<br />2. Job Developer & Case Manager .88 FTE
<br />47 weeks $18/hr. 35 hrs. per wk.
<br />$29,610.00
<br />$29,610.00
<br />Acct. Clerk
<br />$8,320.00
<br />3. Career Counselor .63 FTE
<br />43 weeks $18/hrs. 25 hrs, per wk.
<br />$19,350.00
<br />$19,350.00
<br />Office Mgr.
<br />$7,488.00
<br />4. Technology Instructor.13 FTE
<br />32 weeks $20/hr. 5 hrs. per wl<.
<br />$3,200.00
<br />$3,200.00
<br />Technology Instructors
<br />$5,000.00
<br />5. Arts Instructor.13 FTE
<br />32 weeks $20/hr. 5 hrs, per wlc
<br />$3,200.00
<br />$3,200.00
<br />OCCTAC Staff
<br />$174,500
<br />6. Literacy Coach .25 FTE
<br />32 weeks $17/hr. 10 hrs. per wk.
<br />$5,440.00
<br />$5,440.00
<br />Exec. Admin/
<br />Computer $69,000
<br />7. Numeracy Coach .25 FTE
<br />weeks $17/hr. 10 hrs. per wl<,
<br />$5,440.00
<br />$5,440.00
<br />Child Dev. Certificate
<br />$128,000
<br />132
<br />-:x
<br />1. Program Coordinator
<br />$3,701,25
<br />$3,701.25
<br />2,236.00
<br />2. Job Developer & Case Manager
<br />$3,701.25
<br />$3,701.25
<br />1,040.00
<br />3. Career Counselor
<br />$2,418.75
<br />$2,418.75
<br />936.00
<br />4. Technology Instructor
<br />$400.00
<br />$400.00
<br />625.00
<br />5. Arts Instructor
<br />$400.00
<br />$400.00
<br />21,812.50
<br />6. Literacy Coach
<br />$680.00
<br />$680.00
<br />8,625.00
<br />7. Numeracy Coach
<br />$680.00
<br />$680.00
<br />16,000.00
<br />Total Personnel Salaries & Benefits
<br />$107,831.25
<br />$107,831.25
<br />461,470.50
<br />bt ��+ J^ '. d! V !' y' 't'
<br />+fipQYii�i]b?5'� ���C.`�^f°t � ri`?L.. _:d .w. .n... h�V}
<br />Rent
<br />H"'
<br />.....
<br />$105,600
<br />Utilities
<br />$12,880
<br />Phones
<br />$16,100
<br />Internet Fees
<br />See phone
<br />Parking Fees
<br />$50.00
<br />$50.00
<br />N/A
<br />Security
<br />N/A
<br />Maintenance
<br />$4,600
<br />Insurance
<br />$8,900
<br />Equipment rental fees
<br />N/A
<br />Accounting Services
<br />$38,606
<br />Vehicle lease
<br />$1,500.00
<br />$1,500.00
<br />N/A
<br />Office expenses (consumables)
<br />$2,300.00
<br />$2,300.00
<br />$17,250
<br />Legal Services
<br />N/A
<br />Auditing Services
<br />$9,000
<br />Staff Training
<br />$300.00
<br />$300.00
<br />N/A
<br />Staff Conferences
<br />$500.00
<br />$500.00
<br />N/A
<br />Staff Travel/Mileage
<br />$200.00
<br />$200.00
<br />N/A
<br />Participant Wages
<br />$56,000.00
<br />$56,000.00
<br />N/A
<br />Supportive Services
<br />$12,020.00
<br />$12,020.00
<br />N/A
<br />Participant Incentives
<br />$2,000.00
<br />$2,000.00
<br />N/A
<br />Youth Conferences
<br />$800.00
<br />$800.00
<br />N/A
<br />Indirect Cost
<br />$11,268.75
<br />$11,268.75
<br />18,697.27
<br />Follow Up
<br />$5,000.00
<br />$5,000.00
<br />N/A
<br />Total Operating Expenses
<br />$91,938.75
<br />$91,938,13
<br />$231,633.27
<br />GRAND TOTAL (Personnel + Operating)
<br />$199,770.00
<br />199,770.00
<br />$693,103.77
<br />
|