|
CWDB Contract No. M0113404
<br />cE)U4tWTf113anta Ana
<br />Page 1 of 1
<br />Grantee
<br />JSanta Ana ORPU
<br />Budget Line Item 1 - Staff Salary and Fringe Benefits Charged to Project
<br />List job titles of staff working on project (FTE)
<br />Salaries
<br />Fringe Benefits
<br />Benefits %
<br />Total
<br />Econ. Dev. Spec. III,Workforce Spec.Il,Senior
<br />Admin Assistant,Accountant,Mgmt Analyst,Sr
<br />Acct Assist (.75FTE)
<br />$50,000.00
<br />$41,112.00
<br />80.00%
<br />$91,112.00
<br />Re -Entry Navigators (5FTE)
<br />$250,000.00
<br />$200,000.00
<br />80.00%
<br />$450,000.00
<br />$0.00
<br />Subtotal
<br />$300,000.001
<br />$241,112.001
<br />$541,112.00
<br />Budget Line Item
<br />Narrative Detail
<br />Budget
<br />Amount
<br />2
<br />Staff Travel
<br />Training of staff, attendance grant mgmt. Mtgs
<br />in Scramento
<br />$15,000.00
<br />3
<br />Operating Expenses
<br />- Facilities Rent
<br />Office Rent
<br />$75,000.00
<br />Office Supplies
<br />Basic office supplies - paper,file floders, pens,
<br />pencils, notepads, etc.
<br />$21,000.00
<br />- Communications
<br />phone, internet service
<br />$8,500.00
<br />- Other (Describe)
<br />4
<br />Equipment Purchases & Furniture
<br />-Purchases
<br />computer/laptop/handheld device
<br />$11,000.00
<br />- Leases
<br />misc - copiers, phone system, etc.
<br />$11,500.00
<br />5
<br />Testing/Instructional Materials
<br />assessment test materials/instruments, score
<br />sheets, booklets,etc.
<br />$25,505.00
<br />6
<br />Tuition Payments/Vouchers
<br />Payment to training providers
<br />$100,000.00
<br />7
<br />Training Costs
<br />WEX, OJT's
<br />$200,000.00
<br />8
<br />Supportive Services
<br />clothing, shoes, tools, transportation, DMV
<br />fees, etc
<br />$200,000.00
<br />9
<br />Indirect Costs
<br />11.16% Indirect Cost Rate Cognizant Agency -
<br />Dept. of Health and Human Services
<br />$72 500.00
<br />10
<br />10ther Program Services
<br />Treatment, counseling, etc.
<br />$25,000.00
<br />11
<br />Contracts
<br />Total Budget Amount of Awarded Fund
<br />1 $1,306,117.00
<br />Amount
<br />Percentage
<br />Total Admin
<br />1 $130,612.00
<br />10%
<br />Total Program
<br />1 $1,175,505.00
<br />90%
<br />25A-20
<br />
|