Program Operating Budget

W
Description

Program Operating Budget document sample

Document Sample
scope of work template
							                    AC 08-09 Budget Form                                                                                              Appendix C                                                                                                     ServeMinnesota
                                                                                                                                                                      Number of years operating including Year of this
APPLICANT NAME:                                             Organization Name                                                                                         Proposal                                                                        6

                                              Section I. Program Operating Costs - Applicant Match: Minimum 33% of Total Operating Costs (Sec. I + III)                                                                                                         Benchmarks



                          Type of Match: Cash or In-Kind                                              Source of Funds                                     Amount or Estimate                                   Intended Purpose

       1)                                                                                                                                         $                            -
       2)
                                                                                                                                                  $                            -
       3)
                                                                                                                                                  $                            -
       4)
                                                                                                                                                  $                            -
       5)
                                                                                                                                                  $                            -
       6)
                                                                                                                                                  $                            -
                                                                                                                                         Total    $                            -

 A.                                                                                                                     Personnel Expenses
                                                                                                                                                      Total Program
                                                                                                                                                                                                                                                          Applicant Match Section I
                                                                                                     % Time Spent on                                                                                                           In-Kind       Youth
                          Position (List each separately)                        Annual Salary                                    Cost                    Cost         CNCS Share      Applicant Match     Cash Match                                           + III > 33%
                                                                                                        Program                                                                                                                Match         Works
       1)   Position (List each separately)                                  $                   -                  0% $                      -   $               -                    $               -                                                   #DIV/0!       #DIV/0!
       2)
                                                                             $                   -                  0% $                      -   $               -                    $               -
       3)
                                                                             $                   -                  0% $                      -   $               -                    $               -
       4)
                                                                             $                   -                  0% $                      -   $               -                    $               -
       5)                                                                    $                   -                0% $                        -   $               -                    $               -
                                                                                                               Totals $                       -   $               -   $            -   $               -   $           -   $             -

 B.                                                                                                                 Personnel Fringe Benefits
                                                                                                                                                      Total Program                        Applicant                           In-Kind       Youth
                                                  Purpose                                                           Calculation                                        CNCS Share                          Cash Match
                                                                                                                                                          Cost                              Match                              Match         Works
       1)   FICA                                                                                                                                  $               -                    $               -
       2)   Workers Compensation                                                                                                                  $               -                    $               -
       3)   Leave                                                                                                                                 $               -                    $               -
       4)   Other                                                                                                                                 $               -                    $               -
       5)
            Other                                                                                                                                 $               -                    $               -
                                                                                                                                         Totals   $               -   $            -   $               -   $           -   $             -

C.1.                                                                                                                        Staff Travel
                                                                                                                                                      Total Program                        Applicant                           In-Kind       Youth
            Purpose                             Miles         Cost/Mile           Tot.Mileage        Other Travel        All Travel                                    CNCS Share                          Cash Match
                                                                                                                                                          Cost                              Match                              Match         Works
       1)   Description                                 0            0.000                       0                    0 $                     -   $               -                    $               -
       2)                                               0            0.000                       0                    0 $                     -   $               -                    $               -
       3)                                               0            0.000                       0                    0 $                     -   $               -                    $               -
       4)                                               0            0.000                       0                    0 $                     -   $               -                    $               -
       5)
                                                        0            0.000                       0                   0 $                      -   $               -                    $               -
                                                                                                                Totals $                      -   $               -   $            -   $               -   $           -   $             -




                                                                                                                                                                                                                                                                1 of 6
                    AC 08-09 Budget Form                                                                                        Appendix C                                                                                                   ServeMinnesota
                                                                                                                                                               Number of years operating including Year of this
APPLICANT NAME:                                        Organization Name                                                                                       Proposal                                                                       6

                                     Section I. Program Operating Costs - Applicant Match: Minimum 33% of Total Operating Costs (Sec. I + III)                                                                                                         Benchmarks
C. 2.                                                                                                               Member Travel
                                                                                                                                               Total Program                      Applicant                        In-Kind           Youth
            Purpose                     Miles            Cost/Mile           Tot.Mileage       Other Travel        All Travel                                   CNCS Share                        Cash Match
                                                                                                                                                   Cost                            Match                           Match             Works
       1)   Description                            0               0.000                   0                     0 $                   -   $               -                  $               -
       2)                                          0               0.000                   0                     0 $                   -   $               -                  $               -
       3)                                          0               0.000                   0                     0 $                   -   $               -                  $               -
       4)                                          0               0.000                   0                     0 $                   -   $               -                  $               -
       5)
                                                   0               0.000                   0                      0 $                  -   $               -                  $               -
                                                                                                             Totals $                  -   $               -   $          -   $               -   $        -   $             -   $           -

 D.                                                                                        Equipment - (Not greater than 10% of Total CNCS Budget)
                                                                                                                                               Total Program                      Applicant                        In-Kind           Youth
                                       Item & Purpose                                              Quantity             Unit Cost                               CNCS Share                        Cash Match
                                                                                                                                                   Cost                            Match                           Match             Works
       1)
                                                                                                                                           $               -                  $               -
       2)
                                                                                                                                           $               -                  $               -
       3)
                                                                                                                                           $               -                  $               -
       4)
                                                                                                                                           $               -                  $               -
       5)
                                                                                                                                           $               -                  $               -
                                                                                                                                  Totals   $               -   $          -   $               -   $        -   $             -

E.                                                                                                    Supplies - (Includes Member Service Gear)
                                                                                                                                               Total Program                      Applicant                        In-Kind           Youth
            Description                     Gear       Cost/pack           Total Gear          Other Costs         All Supplies                                 CNCS Share                        Cash Match
                                                                                                                                                   Cost                            Match                           Match             Works
       1)
            Member Service Gear                    0                  0                    0                     0 $                   -   $               -                  $               -
       2)
            Other                                  0                  0                    0                     0 $                   -   $               -                  $               -
       3)
            Other                                  0                  0                    0                     0 $                   -   $               -                  $               -
       4)
            Other                                  0                  0                    0                     0 $                   -   $               -                  $               -
       5)
            0                                      0                  0                    0                      0 $                  -   $               -                  $               -
                                                                                                             Totals $                  -   $               -   $          -   $               -   $        -   $             -   $           -

  F.                                                                            Contractual & Consultant Services - (Not to exceed CNCS maximum $540/day)
                                                                                                                                               Total Program                      Applicant                        In-Kind           Youth
                                  Purpose                                               Calculation                     Daily Rate                              CNCS Share                        Cash Match
                                                                                                                                                   Cost                            Match                           Match             Works
       1)
                                                                                                                                           $               -                  $               -
       2)
                                                                                                                                           $               -                  $               -
       3)
                                                                                                                                           $               -                  $               -
       4)
                                                                                                                                           $               -                  $               -
       5)
                                                                                                                                           $               -                  $               -
                                                                                                                                  Totals   $               -   $          -   $               -   $        -   $             -




                                                                                                                                                                                                                                                       2 of 6
                  AC 08-09 Budget Form                                                                              Appendix C                                                                                                       ServeMinnesota
                                                                                                                                                       Number of years operating including Year of this
APPLICANT NAME:                               Organization Name                                                                                        Proposal                                                                       6

                                Section I. Program Operating Costs - Applicant Match: Minimum 33% of Total Operating Costs (Sec. I + III)                                                                                                      Benchmarks
G.1.                                                                                                       Staff Training
                                                                                                                                       Total Program                      Applicant                        In-Kind           Youth
                             Purpose                                        Calculation                       Daily Rate                                CNCS Share                        Cash Match
                                                                                                                                           Cost                            Match                           Match             Works
      1)
                                                                                                                                   $               -                  $               -
      2)
                                                                                                                                   $               -                  $               -
      3)
                                                                                                                                   $               -                  $               -
      4)
                                                                                                                                   $               -                  $               -
      5)
                                                                                                                                   $               -                  $               -
                                                                                                                      Totals       $               -   $          -   $               -   $        -   $             -

G.2.                                                                                                   Member Training
                                                                                                                                       Total Program                      Applicant                        In-Kind           Youth
           Description                 MSY    Cost/MSY       Total Train.          Other Costs          All Mem. Train.                                 CNCS Share                        Cash Match
                                                                                                                                           Cost                            Match                           Match             Works
      1)
                                          0              0                     0                     0 $                       -   $               -                  $               -
      2)
                                          0              0                     0                     0 $                       -   $               -                  $               -
      3)
                                          0              0                     0                     0 $                       -   $               -                  $               -
      4)
                                          0              0                     0                     0 $                       -   $               -                  $               -
      5)
                                          0              0                     0                     0 $                       -   $               -                  $               -
      6)
                                          0              0                     0                     0 $                       -   $               -                  $               -
      7)
                                          0              0                     0                     0 $                       -   $               -                  $               -
      8)
                                          0              0                     0                     0 $                       -   $               -                  $               -
      9)
                                          0              0                     0                     0 $                       -   $               -                  $               -
  10)
                                          0              0                     0                       0 $                     -   $               -                  $               -
                                                                                                 Totals $                  -       $               -   $          -   $               -   $        -   $             -   $           -

H.                                                                                 Evaluation - (Not to exceed CNCS maximum $540/day)
                                                                                                                                       Total Program                      Applicant                        In-Kind           Youth
                             Purpose                                        Calculation                       Daily Rate                                CNCS Share                        Cash Match
                                                                                                                                           Cost                            Match                           Match             Works
      1)
                                                                                                                                   $               -                  $               -
      2)
                                                                                                                                   $               -                  $               -
      3)
                                                                                                                                   $               -                  $               -
      4)
                                                                                                                                   $               -                  $               -
      5)
                                                                                                                                   $               -                  $               -
                                                                                                                      Totals       $               -   $          -   $               -   $        -   $             -

 I.                                                                                          Other Program Operating Costs
                                                                                                                                       Total Program                      Applicant                        In-Kind           Youth
                                       Purpose                                                     Calculation                                          CNCS Share                        Cash Match
                                                                                                                                           Cost                            Match                           Match             Works
      1)
                                                                                                                                   $               -                  $               -
      2)
                                                                                                                                   $               -                  $               -
      3)
                                                                                                                                   $               -                  $               -
      4)
                                                                                                                                   $               -                  $               -
      5)
                                                                                                                                   $               -                  $               -
                                                                                                                                                                                                                                               3 of 6
                                                                                                                      Totals       $               -   $          -   $               -   $        -   $             -

           TOTAL SECTION I                                                                                                                         0             0                    0            0                 0               0
                   AC 08-09 Budget Form                                                                                                   Appendix C                                                                                                     ServeMinnesota
                                                                                                                                                                          Number of years operating including Year of this
APPLICANT NAME:                                                 Organization Name                                                                                         Proposal                                                                        6

                                               Section I. Program Operating Costs - Applicant Match: Minimum 33% of Total Operating Costs (Sec. I + III)                                                                                                                Benchmarks
                                                     Section II. Member Costs - Applicant Match: Minimum 15% Cash Match of Total Member Costs                                                                                                                 Applicant Match Section II
                                                                                                                                                                                                                                                                      >= 15%

                         Type of Match: Cash or In-Kind                                                      Source of Funds                                  Amount or Estimate                                  Intended Purpose
                                                                                                                                                                                                                                                               #DIV/0!         #DIV/0!
     1)

     2)

     3)

     4)

     5)

     6)
                                                                                                                                             Total    $                             -

A.                                                                                                                             Living Allowance                                                                                                                    Applicant Match
                                                                                                                                                          Total Program                         Applicant                      In-Kind           Youth        Living Allowance >= 15%
                                Item                              # Members              Allowance Rate     # with Allowance    # w/o Allowance                            CNCS Share                           Cash Match
                                                                                                                                                              Cost                               Match                         Match             Works
     1)   Full Time (1700 hrs)                                       0.00            $              -            0.00                                 $               -                     $               -                                                  #DIV/0!         #DIV/0!
     2)
          Half Time (900 hrs)                                        0.00            $              -            0.00                                 $               -                     $               -
     3)
          Reduced Half Time (675 hrs)                                0.00            $              -            0.00                                 $               -                     $               -
     4)   Quarter Time (450 hrs)                                     0.00            $              -            0.00                                 $               -                     $               -
     5)
          Minimum Time (300 hrs)                                     0.00            $              -            0.00                                 $               -                     $               -                                                 TOTAL MSY
     6)                                                              0.00            $              -            0.00                                 $               -                 $               -                                                        0.00
                                                                                                                                             Totals   $               -   $           - $               - $               - $            - $             -
                                                                                                                                       Totals Tie #   $               -        Total CNCS and applicant share must tie to "Total Program Cost"

B.                                                                                                                         Member Support Costs                                                                                                                  Applicant Match
                                                                                                                                                          Total Program                         Applicant                      In-Kind           Youth          Health Care >= 15%
                                                      Purpose                                                            Calculation                                       CNCS Share                           Cash Match
                                                                                                                                                              Cost                               Match                         Match             Works
     1)   FICA -    (7.65% of Total Member living Allowances)                                             Rate = 7.65%                                $               -                     $               -                                                  #DIV/0!         #DIV/0!
     2)
          Worker's Compensation -        (or other Death & Dismemberment coverage)                                                                    $               -                     $               -
     3)
          Health Care (CNCS Requirement: Required for FT members, optional for PT)                                                                    $               -                     $               -
     4)
          Other                                                                                                                                       $               -                     $               -
     5)
          Other                                                                                                                                       $               -                  $              -
                                                                                                                                  Total Mem.Csts      $               -   $            - $              - $            - $            - $            -
                                                                                     Two lines must equal                             Totals Tie #    $               -        Total FICA tax in CNCS column plus and "Applicant Share" must equal FICA shown in "Total Program Cost"

          TOTAL SECTION II.                                                                                                                                           0                 0                   0            0               0               0




                                                                                                                                                                                                                                                                     4 of 6
                  AC 08-09 Budget Form                                                                                 Appendix C                                                                                                         ServeMinnesota
                                                                                                                                                        Number of years operating including Year of this
APPLICANT NAME:                                    Organization Name                                                                                    Proposal                                                                           6

                                         Section I. Program Operating Costs - Applicant Match: Minimum 33% of Total Operating Costs (Sec. I + III)                                                                                                    Benchmarks
                                       Section III. Administrative/Indirect Costs - Applicant Match: Minimum 33% of Total Operating Costs (Sec. I + III)                                                                                              CNCS
                      Choose Option A or Option B                                                                                                                                                                                                  Admin <= 5%
A.                                                                        Corporation Fixed Percentage Method: ((Sum of Section I + II) * .0526*.80)                                                                                            #DIV/0!      #DIV/0!
                                                                                                                                      Total Program                          Applicant                          In-Kind           Youth
                                             Purpose                                               Calculation                                           CNCS Share                          Cash Match
                                                                                                                                          Cost                                Match                             Match             Works
     1)   Corporation Administration                                                                                              $                 -   $            -   $               -
                                                                                                                         Totals   $                 -   $            -   $               -   $          -   $             -
OR
                                                                                                                    CNCS AMOUNT CAN NOT EXCEED                       0

B.                                                                                      Federally Approved Indirect Cost Rate Method                                                                                                               TOTAL Match
                                                                                                                                      Total Program                          Applicant                          In-Kind           Youth
          Cost Type                                      Basis         Calculation         Rate              Rate Claimed
                                                                                                                                          Cost
                                                                                                                                                         CNCS Share
                                                                                                                                                                              Match
                                                                                                                                                                                             Cash Match
                                                                                                                                                                                                                Match             Works           >                34.00%
     1)   Corporation Administration                                                                                              $             -                        $               -                                                     #DIV/0!       #DIV/0!
                                                                                                                         Totals   $             -       $        -       $           -       $      -       $        -
                                                                                                                    CNCS AMOUNT CAN NOT EXCEED          $        -
C.                                                                                      ServeMinnesota Share of Administration Costs
                                                                                                                                      Total Program                          Applicant                          In-Kind           Youth
                                             Purpose                                               Calculation                                           CNCS Share                          Cash Match
                                                                                                                                          Cost                                Match                             Match             Works
     1)
                               1 % ServeMinnesota Administrative Fee                 [(Corporation Section I + II Total) * .01)   $             -       $        -
                                                                                                                         Totals   $             -                    -   $           -       $      -       $        -



                CNCS Maximum                                                                Totals - Form G: Narrative            $                 -   $            -   $               -   $          -   $             -   $           -
                = $12,600/MSY                          #DIV/0!         #DIV/0!               Totals - Form H: Budget              $                 -   $            -   $               -   $          -   $             -   $           -
                                                                                                     Variance                     $                 -   $            -   $               -   $          -   $             -   $           -

           Youth Works Maximum =                       #DIV/0!         #DIV/0!
                 $750/MSY




                                                                                                                                                                                                                                                    5 of 6
APPLICANT NAME:                    Organization Name

                              Section I. PROGRAM OPERATING COSTS - (Applicant Match: Minimum 33% of total Operating Costs)                                                  Benchmarks
                                Item                  Column 1      Col. 2    Column 3    Column 4  Column 5   Column 6                   Column 7       Column 8
  A.                                                                % Time
                                                        Annual                  Total      CNCS     Applicant
         Position (List each separately)                           Spent on                                       Cash                        In-Kind   Youth Works
                                                        Salary              Program Cost   Share     Match
                                                                   Program
        Position (List each separately)                        0         0% $        -   $      -  $       -  $        -                  $        -
        0                                                      0         0% $        -   $      -  $       -  $        -                  $        -
        0                                                      0         0% $        -   $      -  $       -  $        -                  $        -
        0                                                      0         0% $        -   $      -  $       -  $        -                  $        -
        0                                                      0         0% $        -   $      -  $       -  $        -                  $        -
                                                      Subtotal Personnel:    $       -   $      -  $       -  $        -                  $        -
B.      Personnel Fringe Benefits                                                   $        -     $       -   $     -     $          -   $        -
C. 1.   Staff Travel                                                                $        -     $       -   $     -     $          -   $        -
C. 2.   Member Travel                                                               $        -     $       -   $     -     $          -   $        -    $      -
D.      Equipment - (Not greater than 10% of Total CNCS Budget)                     $        -     $       -   $     -     $          -   $        -
E.      Supplies - (Includes Member Service Gear)                                   $        -     $       -   $     -     $          -   $        -    $      -
F.      Contractual & Consultant Services - (Not to exceed CNCS maximum $540/day)   $        -     $       -   $     -     $          -   $        -
G.1.    Staff Training                                                              $        -     $       -   $     -     $          -   $        -
G.2.    Member Training                                                             $        -     $       -   $     -     $          -   $        -    $      -
H.      Evaluation - (Not to exceed CNCS maximum $540/day)                          $        -     $       -   $     -     $          -   $        -                  Applicant Match Section I
I.      Other Program Operating Costs                                               $        -     $       -   $     -     $          -   $        -                        + III >= 33%
                                                    SUBTOTAL SECTION I:             $        -     $       -   $     -     $          -   $        -    $      -       #DIV/0!       #DIV/0!

                           Section II. MEMBER COSTS - (Subtotal not to exceed 85% CNCS Funds. Must have minimum 15% Cash match)                                             TOTAL MSY
                                                                                Column 3  Column 4      Column 5  Column 6    Column 7                   Column 8              0.00
                                                               No. of    Members
                                                              Members     w/out      Total             CNCS    Applicant
  A.    Living Allowance                          Rate                                                                         Cash           In-Kind   Youth Works
                                                             with Living  Living Program Cost          Share    Match
                                                             Allowance Allowance
        1 year FT: 1700 hours                 $          -   $     -   0.0          $        -     $       -   $     -     $          -                 $      -      Applicant Match Section II
        1 year HT: 900 hours                  $          -   $     -   0.0          $        -     $       -   $     -     $          -                 $      -               >= 15%
        Reduced HT: 675 hours                 $          -   $     -   0.0          $        -     $       -   $     -     $          -                 $      -       #DIV/0!       #DIV/0!
        Quarter Time: 450 hours               $          -   $     -   0.0          $        -     $       -   $     -     $          -                 $      -
        Mininum Time: 300 hours               $          -   $     -   0.0          $        -     $       -   $     -     $          -                 $      -           Applicant Match
                                                                                                                                                                      Living Allowance >= 15%
                                              Subtotal-Living Allowance / MSY:      $        -     $       -   $     -     $          -                 $      -       #DIV/0!       #DIV/0!
  B.    FICA (7.65% of Total Member Living Allowances)                              $        -     $       -   $     -     $          -                 $      -
  C.    Worker’s Compensation (or other Death & Dismemberment coverage)             $        -     $       -   $     -     $          -                 $      -         Applicant Match
  D.    Health Care (CNCS Requirement: Required for FT members, optional for HT)    $        -     $       -   $     -     $          -                 $      -        Health Care >= 15%
  E.    Other Member Costs                                                          $        -     $       -   $     -     $          -                 $      -       #DIV/0!       #DIV/0!
                                                   SUBTOTAL SECTION II:             $        -     $       -   $     -     $          -                 $      -

                                                                Section III. ADMINISTRATIVE COSTS
Corp. Admin. not to exceed 5 % of Corp. Section I + Section II. Up to 10% Match     Column 3  Column 4         Column 5    Column 6       Column 7       Column 8
                                                                                        Total          CNCS    Applicant
Choose either A OR B. ServeMinnesota 1% fee required.                                                                          Cash           In-Kind   Youth Works
                                                                                    Program Cost       Share    Match                                                    CNCS Admin < 5%
A.      Applicant Administrative Costs [(Section I + II) * .0526) * .80]            $        -     $       -   $     -     $          -   $        -
B.      Federally-approved or State-established Indirect Cost Rate                  $        -     $       -   $     -     $          -   $        -                   #DIV/0!       #DIV/0!
C.      ServeMinnesota Share of Admin Costs [(Section I + II) * .01)                $        -     $       -
                                                       SUBTOTAL SECTION III:        $        -     $       -   $     -     $          -   $        -                         10% Budget
                                                                                                                                                                               0
        TOTAL PROGRAM OPERATING BUDGET:
                                                                                    $        -     $       -   $     -     $          -   $        -    $      -
        (Sum of SECTIONS I and III)

        TOTAL BUDGET COSTS:                                                         $        -     $       -   $     -     $          -   $        -    $      -
                                                                                                                                                                          TOTAL Match
        CNCS Maximum = $12,600/MSY                                                      #DIV/0!                                                                                        34.00%
        Youth Works Maximum = $750/MSY                                                  #DIV/0!
                                                                                                                                                                           >
                                                                                                                                                                       #DIV/0!       #DIV/0!

						
Related docs
Other docs by gsh14666
Proforma Invoice Participation Fee - PDF
Views: 228  |  Downloads: 0
Program Budget Detail by Source of Funds
Views: 3  |  Downloads: 0
Program Template Mac
Views: 14  |  Downloads: 0
Proforma Balance Sheet for Real Estate
Views: 23  |  Downloads: 0
Project Acceptance Template
Views: 25  |  Downloads: 1
Program Financial Management
Views: 2  |  Downloads: 0
Progress Report to the Management Board
Views: 7  |  Downloads: 0
Proforma Invoice for Gulf
Views: 28  |  Downloads: 0
Program Status Report Template - Excel
Views: 562  |  Downloads: 3