Laserfiche WebLink
Exhibit B <br />FISCAL YEAR 2022-2023 <br />PROPOSED PROGRAM BUDGET <br />Organization Name ALBI <br />Program Name ALBI-Arts Based Mindfulness Program <br />Term: July 1, 2022 to June 30, 2023 <br />EXPENDITURES <br />Enter budget categories and projected expenditures: <br />Category <br />Expenditures <br />Funded By <br />Santa Ana <br />REVIVE Funds <br />Expenditures <br />Funded By <br />Other Sources <br />Program <br />Budget <br />Total <br />Organization <br />Budget <br />Administrative Staff Salaries <br />$18,857 <br />$18,857 <br />$ 18,857 <br />Program Staff Salaries <br />$29,012 <br />$29,012 <br />$ 29,012 <br />Contractual Services <br />$0 <br />$0 <br />Other- <br />$0 <br />$0 <br />$0 <br />$0 <br />$0 <br />$0 <br />$0 <br />$0 <br />$0 <br />$0 <br />$0 <br />$0 <br />$0 <br />$0 <br />TOTAL <br />1 $47,869 <br />$0 <br />$47,8691 <br />$47,869 <br />PROGRAM RESOURCES <br />LIST ALL OTHER PROGRAM RESOURCES FOR 2022-2023 <br />Funding Source Total must equal Program Budget Total listed above. <br />FUNDING SOURCE AMOUNT <br />Santa Ana REVIVE $ 47,869 <br />TOTAL $ 47,869 <br />24 <br />