+ All Categories
Home > Documents > COMMUNITY DEVELOPMENT DIVISION COVER PAGE CITY OF … · a crime in order to feed themselves....

COMMUNITY DEVELOPMENT DIVISION COVER PAGE CITY OF … · a crime in order to feed themselves....

Date post: 09-Jul-2020
Category:
Upload: others
View: 0 times
Download: 0 times
Share this document with a friend
23
COMMUNITY DEVELOPMENT DIVISION COVER PAGE CITY OF MADISON COVER PAGE - 1 JUNE 4, 2013 APPLICATION FOR 2014 FUNDS 1. AGENCY CONTACT INFORMATION Organization Mailing Address Telephone FAX Director Email Address Additional Contact Email Address Legal Status Federal EIN: State CN: DUNS # 2. AGENCY PROGRAM SUMMARY Program Name Letter New? A No B C D E F G H I J No Program B Friends of WilMar Neighobohood Center 953 Jenifer St., Madison, WI 53703 608-257-4576 608-257-1052 Gary Kallas 39-1796793 41148 Please identify and enter the relevant Program Goal and Priority statement Select a Priority Statement from the Drop-Down [email protected] Private: Non-Profit Select a Priority Statement from the Drop-Down Program E Program C Program D Goals and Priorities (See Instructions) OCS: Seniors B2: Activities (SCAC) Select a Priority Statement from the Drop-Down Select a Priority Statement from the Drop-Down Select a Priority Statement from the Drop-Down Select a Priority Statement from the Drop-Down Senior Activities Program F Select a Priority Statement from the Drop-Down Program H Program I CDBG/OCS: Neighborhood Centers, CORE and Facility use, Community Gardens (CONF) Center Support Select a Priority Statement from the Drop-Down Program G
Transcript
Page 1: COMMUNITY DEVELOPMENT DIVISION COVER PAGE CITY OF … · a crime in order to feed themselves. Wil-Mar's community festivals help residents get to know each other and build a sense

COMMUNITY DEVELOPMENT DIVISION COVER PAGE CITY OF MADISON

COVER PAGE - 1 JUNE 4, 2013

APPLICATION FOR 2014 FUNDS

1. AGENCY CONTACT INFORMATIONOrganization

Mailing Address

Telephone

FAX

Director

Email Address

Additional Contact

Email Address

Legal Status

Federal EIN:

State CN:

DUNS #

2. AGENCY PROGRAM SUMMARY

Program Name Letter New? A No

B

C

D

E

F

G

H

I

J No

Program B

Friends of WilMar Neighobohood Center

953 Jenifer St., Madison, WI 53703

608-257-4576

608-257-1052

Gary Kallas

39-1796793

41148

Please identify and enter the relevant Program Goal and Priority statement

Select a Priority Statement from the Drop-Down

[email protected]

Private: Non-Profit

Select a Priority Statement from the Drop-Down

Program E

Program C

Program D

Goals and Priorities (See Instructions)

OCS: Seniors B2: Activities (SCAC)

Select a Priority Statement from the Drop-Down

Select a Priority Statement from the Drop-Down

Select a Priority Statement from the Drop-Down

Select a Priority Statement from the Drop-Down

Senior Activities

Program F

Select a Priority Statement from the Drop-Down

Program H

Program I

CDBG/OCS: Neighborhood Centers, CORE and Facility use, Community Gardens (CONF)

Center Support

Select a Priority Statement from the Drop-DownProgram G

Page 2: COMMUNITY DEVELOPMENT DIVISION COVER PAGE CITY OF … · a crime in order to feed themselves. Wil-Mar's community festivals help residents get to know each other and build a sense

COMMUNITY DEVELOPMENT DIVISION COVER PAGE CITY OF MADISON

COVER PAGE - 2 JUNE 4, 2013

3. SIGNATURE PAGE

AFFIRMATIVE ACTION

If funded, applicant hereby agrees to comply with City of Madison Ordinance 39.02 and file either

an exemption or an affirmative action plan with the Department of Civil Rights. A Model

Affirmative Action Plan and instructions are available at www.cityofmadison.com/dcr/aaForms.cfm.

LIVING WAGE ORDINANCE

If funded, applicant hereby agrees to comply with City of Madison Ordinance 4.20. This ordinance requires all

employees paid under this contract be paid (at least) the Living Wage for 2014 as established by the City of

Madison. In 2013 the Living Wage was $12.19 hourly, in 2014 it will be $12.45 hourly.

CITY OF MADISON CONTRACTS

If funded, applicant agrees to comply with all applicable local, State and Federal provisions.

A sample contract that includes standard provisions may be obtained by contacting the Community Development Division at 266-6520.

If funded, the City of Madison reserves the right to negotiate the final terms of a contract with the selected agency.

4. SIGNATURE

Enter name:

By entering your initials in the box GK you are electronically signing your name and agreeing

to the terms listed above

DATE 6/17/2013

Gary Kallas

Page 3: COMMUNITY DEVELOPMENT DIVISION COVER PAGE CITY OF … · a crime in order to feed themselves. Wil-Mar's community festivals help residents get to know each other and build a sense

COMMUNITY DEVELOPMENT DIVISION PROGRAM DESCRIPTION CITY OF MADISON

PROGRAM J - 3 JUNE 4, 2013

ORGANIZATION: Friends of WilMar Neighobohood CenterPROGRAM/LETTER: J Center Support

PROGRAM BUDGET

1. 2013 BUDGETSOURCE SPECIAL

REVENUE SOURCE TOTAL PERSONNEL OPERATING SPACE COSTSDANE CO HUMAN SVCS 0 0 0 0 0

DANE CO CDBG 0 0 0 0 0

MADISON-CDD 149,926 78,204 28,003 43,719 0UNITED WAY ALLOC 0 0 0 0 0

UNITED WAY DESIG 0 0 0 0 0

OTHER GOVT 0 0 0 0 0

FUNDRAISING DONATIONS 82,829 43,219 15,449 24,161 0

USER FEES 15,000 7,819 2,810 4,371 0

OTHER 0 0 0 0 0

TOTAL REVENUE 247,755 129,242 46,262 72,251 0

2. 2014 PROPOSED BUDGET

SOURCE SPECIALREVENUE SOURCE TOTAL PERSONNEL OPERATING SPACE COSTSDANE CO HUMAN SVCS 0 0 0 0 0

DANE CO CDBG 0 0 0 0 0

MADISON-CDD 157,442 83,992 28,584 44,866 0

UNITED WAY ALLOC 0 0 0 0 0

UNITED WAY DESIG 0 0 0 0 0

OTHER GOVT* 0 0 0 0 0

FUNDRAISING DONATIONS 84,904 45,286 15,428 24,190 0

USER FEES 16,700 8,913 3,026 4,761 0

OTHER** 0 0 0 0 0

TOTAL REVENUE 259,046 138,191 47,038 73,817 0

*OTHER GOVT 2014

Source Amount0

0

0

0

0TOTAL 0

**OTHER 2014

Source Amount0

0

0

0

0

TOTAL 0

ACCOUNT CATEGORY

Terms

Terms

Page 4: COMMUNITY DEVELOPMENT DIVISION COVER PAGE CITY OF … · a crime in order to feed themselves. Wil-Mar's community festivals help residents get to know each other and build a sense

COMMUNITY DEVELOPMENT DIVISION PROGRAM DESCRIPTION CITY OF MADISON

PROGRAM J - 4 JUNE 4, 2013

ORGANIZATION: Friends of WilMar Neighobohood CenterPROGRAM/LETTER: J Center SupportPRIORITY STATEMENT:

DESCRIPTION OF SERVICES

3. POPULATION SERVED: Please describe the population of your service area; demographics related to age,

culture, socioeconomic status, Limited English Proficiency and employment.

4. PHYSICAL DESCRIPTION OF CENTER: Please indicate with X characteristics of the Center.

Current Future*X

X

X

X

X

X

X

X

X

*Part of a strategic plan for the future.

Square Footage of the Center: 9,160

5. PROPOSED CONTRACT GOALS:Proposed Goal Number

1,300

100

6,500

13,000

500

300

52

Outdoor Play Area - without Equipment

Meeting Rooms/Classrooms for Public or Facility Users

Large Activity Room

Food Pantry

Executive Director Office

Gymnasium

Reception Area

Computer Lab

Recording Studio

CDBG/OCS: Neighborhood Centers, CORE and Facility use, Community Gardens (CONF)

Description

Hours of programs provided by outside community groups

Unduplicated participants in City-funded programs provided by center

Center Support Goal

Exercise Room

Outdoor Play Area - with Equipment

Hours of City-funded programs provided by center

Commercial Kitchen

Non-Commercial Kitchen

Outdoor Green Space

Performance Space

Hours of non-City-funded programs provided by center

Unduplicated participants in non-City-funded programs provided by center

Weeks of operation per year

Unduplicated participants in programs provided by outside community groups

The target population is low and moderate-income individuals residing in the Williamson-Marquette/Tenney-Lapham Neighborhoods (Census tracts 19 and 18). The vast majority of participants speak English. WMNC is able to bridge the language gap if the participant speaks Spanish.

Page 5: COMMUNITY DEVELOPMENT DIVISION COVER PAGE CITY OF … · a crime in order to feed themselves. Wil-Mar's community festivals help residents get to know each other and build a sense

COMMUNITY DEVELOPMENT DIVISION PROGRAM DESCRIPTION CITY OF MADISON

PROGRAM J - 5 JUNE 4, 2013

ORGANIZATION: Friends of WilMar Neighobohood CenterPROGRAM/LETTER: J Center Support

6. SERVICE HOURS/SCHEDULE: When is the Center open?

7. FACILITY USE: Please describe your current mix of organizations accessing the center for facility use.

8. COORDINATION: Please describe any coordination efforts between centers, residents and other community

groups or services. Include any current involvement with specific neighborhood, city or county initiatives.

Services for this program are available Monday - Friday, 8:30 a.m. to 6:00 p.m. Additional programming is offered by community groups and organizations in the evenings until 10:30 p.m. Sunday - Thursday and on Friday and Saturday until 11:30 p.m.

Wil-Mar is the “home” of many community organizations including the East Side Farmers Market, English Country Dancing, Irish Ceili Dancing, Recovery Inc., Kung Fu, Ark Too, Stress Management, Wild Hog in the Woods Coffeehouse, Satyricon, Socialist Potluck, Indian Education, multiple 12-Step AA and GA groups, Perfect Moves, Midw est Homebrew ers w ho routinely use our facility for their activities and services. These groups reflect the diverse tastes and interests of the Marquette-Williamson Street area residents.

In order to be the hub of community life, it is necessary for us to coordinate w ith area organizations as w ell as community-w ide groups to ensure that quality and meaningful services are being offered and utilized. In particilar, Wil-Matr collaborates w ith the Marquette Neighborhood Association, Common Wealth Development, Willy Street Coop, Greater Williamson Area Business Association, St. Vincent de Paul, Immanuel Lutheran Church and other stakeholders in the area on common interests, concerns and community activities.

Page 6: COMMUNITY DEVELOPMENT DIVISION COVER PAGE CITY OF … · a crime in order to feed themselves. Wil-Mar's community festivals help residents get to know each other and build a sense

COMMUNITY DEVELOPMENT DIVISION PROGRAM DESCRIPTION CITY OF MADISON

PROGRAM J - 6 JUNE 4, 2013

ORGANIZATION: Friends of WilMar Neighobohood CenterPROGRAM/LETTER: J Center Support

9. COMMUNITY IMPACT: Please describe how the center serves as a focal point for the neighborhood, including

involvement in efforts to engage residents of diverse backgrounds in activities to strengthen neighborhoods.

10. STAFF: Please indicate FTE’s dedicated to this program, and required qualifications for these staff positions.

All positions in city-funded programs must meet City Living Wage requirements.

Staff Title FTEExecutive Director 1.000

Janitor or Maintenance 0.380

Admin. Asst. or Receptionist 1.000

Cook/Maintenance 0.380

Other 0.000

11. PARTICIPANT INCOME LEVELS:Indicate the number of households of each income level and size that this program served in 2012 and will serve in 2014.

Income Level 2012 2014Over 80% of county median income 3575 3660

Between 50% to 80% of county median income 1366 1398

Between 30% to 50% of county median income 2189 2241

Less than 30% of county median income 5569 5701

Total households to be served 12699 13000

QualificationsCollege Degree and Management Experience

Computer and Coordination Skills

As w as stated earlier, Wil-Mar is the hub of community life in the Marquette and Williamson Street area. Through our youth programming, w e are able to provide low and moderate income families a positive place for their children to be engaged in activities after school and during the summer. THese are children w ho might otherw ise be left to hang on the street and be exposed to adverse elements in the community. Our community meal feeds hundreds of homeless and low -income individuals w ho might not otherw ise be able to eat or be forced to commit a crime in order to feed themselves. Wil-Mar's community festivals help residents get to know each other and build a sense of community and community identity. With that identity, residents are able to w ork together to solve common issues and problems. People feel connected to something larger than themselves and do get to know their neighbors. The festivals and other community events are also attract and retain homeow ners to the area thereby helping to promote community stability. Finally our seniors programming allow s seniors to socialize and ease their sense of isolation and receive one home-cooked meal a day. The nutrition and exercise focus of the senior programs helps the seniors to remain in their ow n homes rather than requiring to be cared for in much more expensive circumstances.

Page 7: COMMUNITY DEVELOPMENT DIVISION COVER PAGE CITY OF … · a crime in order to feed themselves. Wil-Mar's community festivals help residents get to know each other and build a sense

COMMUNITY DEVELOPMENT DIVISION PROGRAM DESCRIPTION CITY OF MADISON

PROGRAM J - 7 JUNE 4, 2013

ORGANIZATION: Friends of WilMar Neighobohood CenterPROGRAM/LETTER: J Center Support

12. RESIDENT INVOLVEMENT: Please describe your processes and success in involving broad resident participation in planning

for, and implementing, activities and programs that strengthen neighborhoods.

13. USER FEE STRUCTURE

14. AGENCY COST ALLOCATION PLAN: What method does your agency use to determine indirect cost allocations

among programs?

15. PROGRAM ACTIVITIES: Describe activities/benchmarks by timeline to illustrate how your program will be implemented.

Est. MonthActivity Benchmark of Completion

July

SeptemberDecember

The Willy Street Fair held serving 7,500 people for community building and celebration

Weekly Access of facility by community groups for meetings, services and activities

La Fete de Marquette held serving 7,500 people for community building and celebration

WMNC allow s non-profit organizations and community groups of a non-profit nature to use the facility for free. All other groups including for-profits and groups charging a fee for their events must pay $15 per hour for use of our meeting rooms, $25 per hour for our main hall and $15 per hour for use of our kitchen.

As a CORE agency, the basic expenses of keeping the center open and available to community groups are covered by CDBG funding, building fees and fundraising. Therefore the personnel costs of the executive director, administrative assistant and maintenance person are covered by CORE funding. In addition, all space costs and almost all indirect operating costs w ith the exception of the annual audit are covered by CORE. All other programs are responsible for meeting the direct expenses associated w ith their groups.

Reesident involvement begins w ith our board of directors. The great majority of our board members live in our service area. In addition, most of our staff also lives in the service area, so our center is governed and run by residents. In addition, our tw o primary community events, La Fete de Marquette, the Chili Dinner and Willy Street Fair, utilize many resident volunteers in order to implement them. Many of the groups that w ork on neighborhood goals and involve residents such as the Marquette Neighborhood Association and the Friends of the Yahara River use the center as a base of operations. Information about the center's availability is often passed around by w ord of mouth by members of organizations that have previously used the space. The community groups that access Wil-Mar do their ow n promotion of their events and activities in addition to notices being published at the center and in the Williamson Marquette Gazzette, w hich is mailed to area residents. Notices of events and meetings are also posted on the Marquette Neighborhood Association listserv. Wil-Mar’s public events and festivals are advertised on the radio and television as w ell as in print ads. Flyers, notices and signs are also posted throughout the service area. Wil-Mar values resident involvement and could not function w ithout it.

Page 8: COMMUNITY DEVELOPMENT DIVISION COVER PAGE CITY OF … · a crime in order to feed themselves. Wil-Mar's community festivals help residents get to know each other and build a sense

COMMUNITY DEVELOPMENT DIVISION PROGRAM DESCRIPTION CITY OF MADISON

PROGRAM J - 8 JUNE 4, 2013

ORGANIZATION: Friends of WilMar Neighobohood CenterPROGRAM/LETTER: J Center Support

16. DEMOGRAPHICS

Complete the following chart for unduplicated participants served by this program in 2012. Indicate the number and percentage for the following characteristics. Currently funded centers: Please utilize the aggregate data collected through your 2012 Sampling reports.

For new programs, please estimate projected participant numbers and descriptors.

PARTICIPANT PARTICIPANTDESCRIPTOR # % DESCRIPTOR # %

TOTAL 12699 100% AGEMALE 5080 40% <2 127 1%

FEMALE 7619 60% 2 - 5 381 3%

UNKNOWN/OTHER 0 0% 6 - 12 889 7%

13 - 17 1142 9%

18 - 29 1524 12%

30 - 59 6479 51%

60 - 74 1650 13%

75 & UP 507 4%Note: Race and ethnic categories are stated TOTAL AGE 12699 100%

as defined in HUD standards RACEWHITE/CAUCASIAN 7746 61%

BLACK/AFRICAN AMERICAN 3302 26%

ASIAN 127 1%

AMERICAN INDIAN/ALASKAN NATIVE 127 1%

NATIVE HAWAIIAN/OTHER PACIFIC ISLANDER 0 0%

MULTI-RACIAL: 1397 11%

Black/AA & White/Caucasian 1397 100%

Asian & White/Caucasian 0 0%

Am Indian/Alaskan Native & White/Caucasian 0 0%

Am Indian/Alaskan Native & Black/AA 0 0%

BALANCE/OTHER 0 0%

TOTAL RACE 12699 100%

ETHNICITYHISPANIC OR LATINO 888 7%

NOT HISPANIC OR LATINO 11811 93%

TOTAL ETHNICITY 12699 100%

PERSONS WITH DISABILITIES 2285 18%

RESIDENCYCITY OF MADISON 10159 80%DANE COUNTY (NOT IN CITY) 1905 15%

OUTSIDE DANE COUNTY 635 5%

TOTAL RESIDENCY 12699 100%

Page 9: COMMUNITY DEVELOPMENT DIVISION COVER PAGE CITY OF … · a crime in order to feed themselves. Wil-Mar's community festivals help residents get to know each other and build a sense

COMMUNITY DEVELOPMENT DIVISION PROGRAM DESCRIPTION CITY OF MADISON

PROGRAM J - 9 JUNE 4, 2013

ORGANIZATION: Friends of WilMar Neighobohood Center

PROGRAM/LETTER: J Center Support

17. PROGRAM OUTCOMES

Number of unduplicated individual participants served during 2012. 12699Total to be served in 2014. 13000

Complete the following for each program outcome. No more than two outcomes per program will be reviewed.

Refer to the instructions for detailed descriptions of what should be included in the table below.

Outcome Objective # 1:

Performance Indicator(s):

Proposed for 2014: Total to be considered in 120 Targeted % to meet perf. measures 80%

perf. measurement Targeted # to meet perf. measure 96

Explain the measurement

tools or methods:

Outcome Objective # 2:

Performance Indicator(s):

Proposed for 2014: Total to be considered in 52 Targeted % to meet perf. measures 100%

perf. measurement Targeted # to meet perf. measure 52

Explain the measurement

tools or methods:

The Center will maintain the facility such that no formal Building Inspection issues are identified.

Weeks that there are no building inspection violations found

Facility Use Groups completing the Customer Survey will rate the Overall satisfaction with the Center as a 4 or better on the 5 point scale.

City Building Inspection reports.

Facility Use Groups will find the center to be a clean facility that is conducive to the groups meeting their objectives

Facility Use Customer Survey – average score for question 10 on the Survey.

Page 10: COMMUNITY DEVELOPMENT DIVISION COVER PAGE CITY OF … · a crime in order to feed themselves. Wil-Mar's community festivals help residents get to know each other and build a sense

COMMUNITY DEVELOPMENT DIVISION PROGRAM DESCRIPTION CITY OF MADISON

PROGRAM J - 10 JUNE 4, 2013

ORGANIZATION: Friends of WilMar Neighobohood Center

18. AGENCY BUDGET BY PROGRAM

REVENUE TOTAL BUDGET2012 Actual 2013 Budget 2014 Proposed 2012 Actual 2013 Budget 2014 Proposed

DANE CO HUMAN SVCS 22,518 22,517 22,517 22,518 22,517 22,517

DANE CO CDBG 0 0 0 0 0 0

MADISON-CDD 159,547 159,547 167,544 9,621 9,621 10,102

UNITED WAY ALLOC 0 0 0 0 0 0

UNITED WAY DESIG 7,710 7,500 7,800 0 0 0

OTHER GOVT 6,817 8,000 8,000 0 0 0

FUNDRAISING DONATIONS 184,874 208,999 220,017 31,976 26,496 28,960

USER FEES 25,073 25,000 26,700 0 0 0

OTHER 0 0 0 0 0 0

TOTAL REVENUE 406,539 431,563 452,578 64,115 58,634 61,579

EXPENSE TOTAL BUDGET2012 Actual 2013 Budget 2014 Proposed 2012 Actual 2013 Budget 2014 Proposed

PERSONNEL 251,023 244,317 260,931 32,868 30,863 32,978

OPERATING 114,339 114,995 117,830 31,248 27,771 28,601

SPACE 54,131 72,251 73,817 0 0 0

SPECIAL COSTS 0 0 0 0 0 0

TOTAL EXPENSES 419,493 431,563 452,578 64,116 58,634 61,579

Program A

Program A

Page 11: COMMUNITY DEVELOPMENT DIVISION COVER PAGE CITY OF … · a crime in order to feed themselves. Wil-Mar's community festivals help residents get to know each other and build a sense

COMMUNITY DEVELOPMENT DIVISION PROGRAM DESCRIPTION CITY OF MADISON

PROGRAM J - 11 JUNE 4, 2013

2012 Actual 2013 Budget 2014 Proposed 2012 Actual 2013 Budget 2014 Proposed 2012 Actual 2013 Budget 2014 Proposed

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

2012 Actual 2013 Budget 2014 Proposed 2012 Actual 2013 Budget 2014 Proposed 2012 Actual 2013 Budget 2014 Proposed

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

Program C Program DProgram B

Program B Program C Program D

Page 12: COMMUNITY DEVELOPMENT DIVISION COVER PAGE CITY OF … · a crime in order to feed themselves. Wil-Mar's community festivals help residents get to know each other and build a sense

COMMUNITY DEVELOPMENT DIVISION PROGRAM DESCRIPTION CITY OF MADISON

PROGRAM J - 12 JUNE 4, 2013

2012 Actual 2013 Budget 2014 Proposed 2012 Actual 2013 Budget 2014 Proposed 2012 Actual 2013 Budget 2014 Proposed

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

2012 Actual 2013 Budget 2014 Proposed 2012 Actual 2013 Budget 2014 Proposed 2012 Actual 2013 Budget 2014 Proposed

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

Program E Program F Program G

Program E Program F Program G

Page 13: COMMUNITY DEVELOPMENT DIVISION COVER PAGE CITY OF … · a crime in order to feed themselves. Wil-Mar's community festivals help residents get to know each other and build a sense

COMMUNITY DEVELOPMENT DIVISION PROGRAM DESCRIPTION CITY OF MADISON

PROGRAM J - 13 JUNE 4, 2013

2012 Actual 2013 Budget 2014 Proposed 2012 Actual 2013 Budget 2014 Proposed 2012 Actual 2013 Budget 2014 Proposed

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 149,926 149,926 157,442

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 69,394 82,829 84,904

0 0 0 0 0 0 16,656 15,000 16,700

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 235,976 247,755 259,046

2012 Actual 2013 Budget 2014 Proposed 2012 Actual 2013 Budget 2014 Proposed 2012 Actual 2013 Budget 2014 Proposed

0 0 0 0 0 0 133,843 129,242 138,191

0 0 0 0 0 0 48,002 46,262 47,038

0 0 0 0 0 0 54,131 72,251 73,817

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 235,976 247,755 259,046

Program I

Program H

Program JProgram H

Program I Program J

Page 14: COMMUNITY DEVELOPMENT DIVISION COVER PAGE CITY OF … · a crime in order to feed themselves. Wil-Mar's community festivals help residents get to know each other and build a sense

COMMUNITY DEVELOPMENT DIVISION PROGRAM DESCRIPTION CITY OF MADISON

PROGRAM J - 14 JUNE 4, 2013

2012 Actual 2013 Budget 2014 Proposed

0 0 0

0 0 0

0 0 0

0 0 0

7,710 7,500 7,800

6,817 8,000 8,000

83,504 99,674 106,153

8,417 10,000 10,000

0 0 0

106,448 125,174 131,953

2012 Actual 2013 Budget 2014 Proposed

84,312 84,212 89,762

35,089 40,962 42,191

0 0 0

0 0 0

119,401 125,174 131,953

Non-City Budget

Non-City Budget

Page 15: COMMUNITY DEVELOPMENT DIVISION COVER PAGE CITY OF … · a crime in order to feed themselves. Wil-Mar's community festivals help residents get to know each other and build a sense

COMMUNITY DEVELOPMENT DIVISION PROGRAM DESCRIPTION CITY OF MADISON

PROGRAM J - 15 JUNE 4, 2013

ORGANIZATION: Friends of WilMar Neighobohood Center

19. AGENCY PROCESS OBJECTIVES BY PROGRAM 2012 Actual 2013 Goal 2014 Proposed

Neighborhood Center Sponsored Program Usage

Sponsored Children/Youth Hours 12 50 50

Sponsored Adult/Family Hours 2,686 2,050 2,050

Sponsored Senior Hours 0 50 50

Optional Hours 2,625 1,600 1,600

Meeting Space Hours 56 250 250

Total Sponsored Hours 5,379 4,000 4,000

Sponsored Unduplicated Participants 14,335 5,000 5,000

Total Center Unduplicated Participants 87,472 88,386 88,000

Program A: 0

Service Units

Unduplicated Participants

Program B: 0

Service Units 558 560 560

Unduplicated Participants 18 25 25

Program C: 0

Service Units 423 360 360

Unduplicated Participants 28 25 25

Program D: 0

Service Units 285 400 400

Unduplicated Participants 14 500 500

Program E: 0

Service Units 4,059 4,692 4,692

Unduplicated Participants 3,659 2,236 2,236

Program F: 0

Service Units 0 0 0

Unduplicated Participants 0 0 0

Program G: 0

Service Units 0 0 0

Unduplicated Participants 0 0 0

Program H: 0

Service Units 0 0 0

Unduplicated Participants 0 0 0

Program I: 0

Service Units 0 0 0

Unduplicated Participants 0 0 0

Program J: 0

Service Units 0 0 0

Unduplicated Participants 0 0 0

Non-City Pgm Service Units 5,325 6,012 6,012

Non-City Pgm Unduplicated Participants 3,719 2,786 2,786

Number of Hours

Number of Hours

Number of Hours

Number of Hours

Number of Hours

Page 16: COMMUNITY DEVELOPMENT DIVISION COVER PAGE CITY OF … · a crime in order to feed themselves. Wil-Mar's community festivals help residents get to know each other and build a sense

COMMUNITY DEVELOPMENT DIVISION PROGRAM DESCRIPTION CITY OF MADISON

PROGRAM J - 16 JUNE 4, 2013

ORGANIZATION: Friends of WilMar Neighobohood Center

20. AGENCY OUTCOME OBJECTIVE BY PROGRAM

Outcome Performance Measurement

Program Name Objective #1 Indicator #1 Tool #1

Senior Activities Seniors will experience an increase in quality of life as a result of their involvement with senior programming. 90% of seniors surveyed will indicate

involvement in senior activities in three key topic areas; Avoiding Disease, Engagement with Life and Maintaining High Cognitive and Physical

80% of seniors surveyed will respond positively to at least one of the following three questions: 1. I have learned something new or increased my physical exercise as a result of participating in

Program C

Program B

Program D

Program F

Program E

Program H

Program G

Program I

Center Support Facility Use Groups will find the center to be a clean facility that is conducive to the groups meeting their objectives

Facility Use Groups completing the Customer Survey will rate the Overall satisfaction with the Center as a 4 or better on the 5 point scale.

Facility Use Customer Survey – average score for question 10 on the Survey.

Non-City Programs To maintain a quality, State of Wisconsin licensed educational and recreational program for low income and at-risk school age children.

Receipt of State Licensing. Annual review by State of Wisconsin child care specialist staff. * Meet or exceed standards to maintain State of Wisconsin license.

Page 17: COMMUNITY DEVELOPMENT DIVISION COVER PAGE CITY OF … · a crime in order to feed themselves. Wil-Mar's community festivals help residents get to know each other and build a sense

COMMUNITY DEVELOPMENT DIVISION PROGRAM DESCRIPTION CITY OF MADISON

PROGRAM J - 17 JUNE 4, 2013

Outcome Performance Measurement

Objective #2 Indicator #2 Tool #2 2012 Actual 2013 Goal 2014 Proposed

100.0% 90.0% 90.0%

85.0% 70.0% 70.0%

0.0% 0.0% 0.0%

0.0% 0.0% 0.0%

0.0% 0.0% 0.0%

0.0% 0.0% 0.0%

0.0% 0.0% 0.0%

0.0% 0.0% 0.0%

0.0% 0.0% 0.0%

0.0% 0.0% 0.0%

0.0% 0.0% 0.0%

0.0% 0.0% 0.0%

0.0% 0.0% 0.0%

0.0% 0.0% 0.0%

0.0% 0.0% 0.0%

0.0% 0.0% 0.0%

0.0% 0.0% 0.0%

0.0% 0.0% 0.0%

80.0% 80.0% 80.0%

100.0% 100.0% 100.0%

100.0% 100.0% 100.0%

0.0% 75.0% 75.0%

Decrease the social isolation of seniors participating in senior activity programs.

Performance Measurement

70% of seniors participating in survey will respond positively to the following questions:Have you made any friends at the senior center? If YES, would they help you if

Seniors developing positive relationships and having positive interactions with staff and participants

City Building Inspection reports.

To maintain a quality, State of Wisconsin licensed educational and recreational child care program for low income and at-risk school age children.

The Center will maintain the facility such that no formal Building Inspection issues are identified.

Weeks that there are no building inspection violations found

75% of components will be rated 5 or above.

Self-assessment using the School Age Care Environment Rating Scale.

Page 18: COMMUNITY DEVELOPMENT DIVISION COVER PAGE CITY OF … · a crime in order to feed themselves. Wil-Mar's community festivals help residents get to know each other and build a sense

COMMUNITY DEVELOPMENT DIVISION NON-CITY AGENCY BUDGET CITY OF MADISON

NON-CITY - 18 JUNE 4, 2013

ORGANIZATION: Friends of WilMar Neighobohood Center

PROGRAM BUDGET1. 2013 BUDGETED

REVENUE SOURCE SPECIALSOURCE TOTAL PERSONNEL OPERATING SPACE COSTSDANE CO HUMAN SVCS 0 0 0 0 0

DANE CO CDBG 0 0 0 0 0

UNITED WAY ALLOC 0 0 0 0 0

UNITED WAY DESIG 7,500 7,500 0 0 0

OTHER GOVT 8,000 0 8,000 0 0

FUNDRAISING DONATIONS 99,674 76,712 22,962 0 0

USER FEES 10,000 0 10,000 0 0

OTHER 0 0 0 0 0

TOTAL REVENUE 125,174 84,212 40,962 0 0

2. 2014 PROPOSED BUDGET

REVENUE SOURCE SPECIALSOURCE TOTAL PERSONNEL OPERATING SPACE COSTSDANE CO HUMAN SVCS 0 0 0 0 0

DANE CO CDBG 0 0 0 0 0

UNITED WAY ALLOC 0 0 0 0 0

UNITED WAY DESIG 7,800 7,800 0 0 0

OTHER GOVT* 8,000 0 8,000 0 0

FUNDRAISING DONATIONS 106,153 81,962 24,191 0 0

USER FEES 10,000 0 10,000 0 0

OTHER** 0 0 0 0 0

TOTAL REVENUE 131,953 89,762 42,191 0 0

*OTHER GOVT 2014

Source AmountWis. DPI 8,000

0

0

0

0

TOTAL 8,000

**OTHER 2014

Source Amount0

0

0

0

0

TOTAL 0

ACCOUNT CATEGORY

ACCOUNT CATEGORY

Terms

TermsFood Reimbursement

Page 19: COMMUNITY DEVELOPMENT DIVISION COVER PAGE CITY OF … · a crime in order to feed themselves. Wil-Mar's community festivals help residents get to know each other and build a sense

COMMUNITY DEVELOPMENT DIVISION AGENCY OVERVIEW CITY OF MADISON

AGENCY OVERVIEW - 19 JUNE 4, 2013

1. AGENCY CONTACT INFORMATION

Organization Friends of WilMar Neighobohood Center

Mailing Address 953 Jenifer St., Madison, WI 53703

Telephone 608-257-4576

FAX 608-257-1052Director Gary Kallas

Email Address [email protected]

Additional Contact

Email Address

Legal Status Private: Non-Profit

Federal EIN: 39-1796793

State CN: 41148

DUNS #

2. CONTACT INFORMATIONA Senior Activities

Contact: Gary Kallas Phone: 257-4576 Email:B Program B

Contact: Phone: Email:C Program C

Contact: Phone: Email:D Program D

Contact: Phone: Email:E Program E

Contact: Phone: Email:F Program F

Contact: Phone: Email:G Program G

Contact: Phone: Email:H Program H

Contact: Phone: Email:I Program I

Contact: Phone: Email:J Center Support

Contact: Gary Kallas Phone: 257-4576 Email: [email protected]

[email protected]

Page 20: COMMUNITY DEVELOPMENT DIVISION COVER PAGE CITY OF … · a crime in order to feed themselves. Wil-Mar's community festivals help residents get to know each other and build a sense

COMMUNITY DEVELOPMENT DIVISION AGENCY OVERVIEW CITY OF MADISON

AGENCY OVERVIEW - 20 JUNE 4, 2013

3. AGENCY REVENUE DETAILED BY PROGRAM

REVENUE 2012 2013 2014 2014 PROPOSED PROGRAMSSOURCE ACTUAL BUDGET PROPOSED A B C D

DANE CO HUMAN SVCS 22,518 22,517 22,517 22,517 0 0 0DANE CO CDBG 0 0 0 0 0 0 0

MADISON-CDD 159,547 159,547 167,544 10,102 0 0 0

UNITED WAY ALLOC 0 0 0 0 0 0 0

UNITED WAY DESIG 7,710 7,500 7,800 0 0 0 0

OTHER GOVT 6,817 8,000 8,000 0 0 0 0

FUNDRAISING DONATIONS 184,874 208,999 220,017 28,960 0 0 0

USER FEES 25,073 25,000 26,700 0 0 0 0

OTHER 0 0 0 0 0 0 0

TOTAL REVENUE 406,539 431,563 452,578 61,579 0 0 0

REVENUE 2014 PROPOSED PROGRAMS CONT.

SOURCE E F G H I J Non-CityDANE CO HUMAN SVCS 0 0 0 0 0 0 0

DANE CO CDBG 0 0 0 0 0 0 0MADISON-CDD 0 0 0 0 0 157,442 0

UNITED WAY ALLOC 0 0 0 0 0 0 0UNITED WAY DESIG 0 0 0 0 0 0 7,800

OTHER GOVT 0 0 0 0 0 0 8,000FUNDRAISING DONATIONS 0 0 0 0 0 84,904 106,153

USER FEES 0 0 0 0 0 16,700 10,000OTHER 0 0 0 0 0 0 0

TOTAL REVENUE 0 0 0 0 0 259,046 131,953

Page 21: COMMUNITY DEVELOPMENT DIVISION COVER PAGE CITY OF … · a crime in order to feed themselves. Wil-Mar's community festivals help residents get to know each other and build a sense

COMMUNITY DEVELOPMENT DIVISION AGENCY OVERVIEW CITY OF MADISON

AGENCY OVERVIEW - 21 JUNE 4, 2013

AGENCY ORGANIZATIONAL PROFILE

4. AGENCY MISSION STATEMENT

5. AGENCY EXPERIENCE AND QUALIFICATIONSOn File.

On File.

Page 22: COMMUNITY DEVELOPMENT DIVISION COVER PAGE CITY OF … · a crime in order to feed themselves. Wil-Mar's community festivals help residents get to know each other and build a sense

COMMUNITY DEVELOPMENT DIVISION AGENCY OVERVIEW CITY OF MADISON

AGENCY OVERVIEW - 25 JUNE 4, 2013

7. STAFF-BOARD-VOLUNTEER DEMOGRAPHICS

Indicate by number the following characteristics for your agency's current staff, board and volunteers.

Refer to application instructions for definitions. You will receive an "ERROR" until completing the demographic information.

Number Percent Number Percent Number Percent12 100% 14 100% 400 100%

7 58% 8 57% 160 40%5 42% 6 43% 240 60%0 0% 0 0% 0 0%

12 100% 14 100% 400 100%

2 17% 0 0% 40 10%8 67% 11 79% 320 80%2 17% 3 21% 40 10%

12 100% 14 100% 400 100%0

2 17% 12 86% 320 80%9 75% 1 7% 40 10%0 0% 0 0% 4 1%0 0% 0 0% 4 1%0 0% 0 0% 4 1%0 0% 0 0% 28 7%

0 0% 0 0% 28 100%0 0% 0 0% 0 0%0 0% 0 0% 0 0%0 0% 0 0% 0 0%

1 8% 1 7% 0 0%12 100% 14 100% 400 100%

1 8% 1 7% 40 10%11 92% 13 93% 360 90%12 100% 14 100% 400 100%0 0% 0 0% 0 0%

*These categories are identified in HUD standards.

HISPANIC OR LATINO

NOT HISPANIC OR LATINO

PERSONS WITH DISABILITIES

ETHNICITY

Asian & White/Caucasian

Am Indian/Alaskan Native & White/Caucasian

WHITE/CAUCASIAN

GENDER

NATIVE HAWAIIAN/OTHER PACIFIC ISLANDER

TOTAL GENDER

TOTAL AGE

TOTAL

Am Indian/Alaskan Native & Black/AA

FEMALE

VOLUNTEER

AGELESS THAN 18 YRS

18-59 YRS

DESCRIPTORSTAFF

MALE

UNKNOWN/OTHER

BOARD

TOTAL RACE

TOTAL ETHNICITY

Black/AA & White/Caucasian

AMERICAN INDIAN/ALASKAN NATIVE

60 AND OLDER

RACE*

BLACK/AFRICAN AMERICAN

ASIAN

BALANCE/OTHER

MULTI-RACIAL:

Page 23: COMMUNITY DEVELOPMENT DIVISION COVER PAGE CITY OF … · a crime in order to feed themselves. Wil-Mar's community festivals help residents get to know each other and build a sense

COMMUNITY DEVELOPMENT DIVISION AGENCY OVERVIEW CITY OF MADISON

AGENCY OVERVIEW - 26 JUNE 4, 2013

8. AGENCY EXPENSE BUDGET

This chart describes your agency's total expense budget for 3 separate years.

Where possible, use audited figures for 2012 Actual. Budget and Proposed Subtotals will autofill from information you

provided in the individual program budgets, Center Support and Non-City worksheets in this application.You will receive an "ERROR" until the amounts equal the autofilled Budget and Proposed subtotals.

2012 2013 2014Account Description ACTUAL BUDGET PROPOSEDA. PERSONNEL

Salary 206,507 200,200 213,242

Taxes 17,079 16,016 17,059

Benefits 27,438 28,101 30,630

SUBTOTAL A. 251,023 244,317 260,931

B. OPERATINGAll "Operating" Costs 113,938 114,995 117,830

SUBTOTAL B. 113,938 114,995 117,830

C. SPACERent/Utilities/Maintenance 34,513 52,234 53,800

Mortgage (P&I) / Depreciation / Taxes 20,019 20,017 20,017

SUBTOTAL C. 54,532 72,251 73,817

D. SPECIAL COSTSAssistance to Individuals 0 0 0

Subcontracts, etc. 0 0 0

Affiliation Dues 0 0 0

Capital Expenditure 0 0 0

Other: 0 0 0

SUBTOTAL D. 0 0 0

SPECIAL COSTS LESS CAPITAL EXPENDITURE 0 0 0TOTAL OPERATING EXPENSES 419,493 431,563 452,578

E. TOTAL CAPITAL EXPENDITURES 0 0 0

9. PERSONNEL DATA: List Percent of Staff Turnover 0.1%

Divide the number of resignations or terminations in calendar year 2012 by total number of budgeted positions.

Do not include seasonal positions. Explain if you had a 20% or more turnover rate in a certain staff position/category.

Discuss any other noteworthy staff retention issues, or policies to reduce staff turnover.Not Applicable


Recommended