|
Project Kinship
<br />24 Month Budget April 2020 to March 2022
<br />Administrative
<br />Cost (Not to
<br />Exceed 10%)
<br />Program Cost
<br />Total Cost
<br />Match/In
<br />Kind
<br />Itif k.'n£.,
<br />_{ . S.0 lta4:! �Y
<br />[ 1.. .IiY ✓5 },.i�h.1�
<br />,✓Njd'N"l�i... 1� i
<br />N c-0'.`,lll +.
<br />Executive Director (0.10 FTE $59.24/hr)
<br />$24,643,37
<br />$24,643.37
<br />Director of Programs (0.10 FTE $43.27/hr)
<br />$17,999.97
<br />$17,999.97
<br />Operations Coordinator (0.10 FTE $25.75/hr)
<br />$10,771.74
<br />$10,771.74
<br />Accounting Manager (0.10 FTE $34.81/hr)
<br />$14,480.68
<br />$14,480,68
<br />Program Coordinator (1 FTE $28.50/hr)
<br />$118,560.00
<br />$118,560.00
<br />Case Manager (I FTE $24.00/hr)
<br />$99,840.00
<br />$99,840.00
<br />Case Manager (I FTE $24.00/hr)
<br />1 $99,840.00
<br />$99,840,00
<br />Case Manager (I FTE $24.00/hr)
<br />$99,840,00
<br />$99,840.00
<br />Outreach Specialist (0.70 FTE $20.00/hr)
<br />$58,240.00
<br />$58,240.00
<br />Total Salaries:
<br />$544,155.82
<br />$544,155.92
<br />:•r lwu ry w' Cif x9i 1-1 i
<br />r�-[£.:t—?. `� t
<br />w"C '+ {{e r
<br />49 .�t, s.... a. YS
<br />xA er m.
<br />1 ,.tn, �^'
<br />a fi r
<br />t`{` ? �'."..a}.ts[.,
<br />5i
<br />e Y2ti�i:• f•5-;�'
<br />Total Benefits
<br />$100,668.83
<br />$100,668.83
<br />Total Personnel Salaries &Benefits $644,824.64 $644,824.44
<br />Rent
<br />$30,360.00
<br />$36,360.00
<br />Utilities
<br />$12,000.00
<br />$12,000.00
<br />Phones
<br />$2,400.00
<br />$2,400.00
<br />Internet Fees
<br />$480.00
<br />$480.00
<br />Parking Fees
<br />$4,044.00
<br />$4,044.00
<br />IT Maintenance
<br />Insurance
<br />Equipment Rental Fees*
<br />Vehicle lease
<br />Office expenses (consumables)
<br />$4,320.00
<br />$4,320.00
<br />Accounting Services
<br />Legal Services
<br />Auditing Services
<br />Indirect Costs
<br />$84,771.36
<br />$84,771.36
<br />$5,880.00
<br />Staff Training
<br />$8,000.00
<br />$8,000.00
<br />Supportive Services
<br />$58,000.00
<br />$58,000.00
<br />Participant Assessment
<br />Total Operating Expenses $205,175,36 $205,175.36
<br />r. Y.�S%J'j' 9P0
<br />Gf,?SLdfofI,(Per.S9QI?.._I
<br />RYlKpv i�+L(nN" ...
<br />p?tal:iih •.
<br />
|