My WebLink
|
Help
|
About
|
Sign Out
Home
Browse
Search
Item 26 - Amend the Revive Santa Ana Spending Plan and Approve Agreements with Non-Profit Orgs
Clerk
>
Agenda Packets / Staff Reports
>
City Council (2004 - Present)
>
2022
>
05/03/2022 Special and Regular & HA
>
Item 26 - Amend the Revive Santa Ana Spending Plan and Approve Agreements with Non-Profit Orgs
Metadata
Thumbnails
Annotations
Entry Properties
Last modified
4/5/2024 9:21:16 AM
Creation date
8/16/2023 8:24:44 AM
Metadata
Fields
Template:
City Clerk
Doc Type
Agenda Packet
Agency
Clerk of the Council
Item #
26
Date
5/3/2022
Jump to thumbnail
< previous set
next set >
There are no annotations on this page.
Document management portal powered by Laserfiche WebLink 9 © 1998-2015
Laserfiche.
All rights reserved.
/
641
PDF
Print
Pages to print
Enter page numbers and/or page ranges separated by commas. For example, 1,3,5-12.
After downloading, print the document using a PDF reader (e.g. Adobe Reader).
View images
View plain text
Exhibit B <br />FISCAL YEAR 2022-2023 <br />PROPOSED PROGRAM BUDGET <br />Organization Name America On Track <br />Program Name Brighter Futures for Children of Prisoners <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 />$0 <br />$0 <br />$ 85,000 <br />Program Staff Salaries <br />$95,000 <br />$ 83,000 <br />$178,000 <br />$ 950,000 <br />Contractual Services <br />$0 <br />$ 10,000 <br />$10,000 <br />$ 125,000 <br />Other- Fringe Benefits of Program SalariE <br />$26,705 <br />$ 23,331 <br />$50,036 <br />$ 265,000 <br />College Is for Me Too! & STEAM <br />$0 <br />$ 36,500 <br />$36,500 <br />$ 14,500 <br />Mentor Recruiting & Training <br />$0 <br />$ 11,400 <br />$11,400 <br />$ 8,900 <br />Program Supplies & Mileage <br />$0 <br />$ 30,623 <br />$30,623 <br />$ 175,000 <br />Rent & Insurance <br />$0 <br />$ 12,719 <br />$12,719 <br />$ 100,000 <br />Telephone, Office Supplies <br />$0 <br />$ 6,600 <br />$6,600 <br />$ 57,000 <br />Indirect Costs <br />$3,295 <br />$ 30,293 <br />$33,588 <br />TOTAL <br />1 $125,0001 <br />$244,4661 <br />$369,4661 <br />$1,780,400 <br />PROGRAM RESOURCES <br />LIST ALL OTHER PROGRAM RESOURCES FOR 2022-2023 <br />Funding Source Total must equal Program Budget Total listed above. <br />FUNDING SOURCE <br />AMOUNT <br />Santa Ana REVIVE <br />$ <br />125,000.00 <br />Elevate Youth California <br />$ <br />100,000.00 <br />DevTo Support Foundation <br />$ <br />25,000.00 <br />Croul Foundation <br />$ <br />20,000.00 <br />O.L. Halsell Foundation <br />$ <br />10,000.00 <br />Pacific Life Foundation <br />$ <br />10,000.00 <br />Other Pending Funding Sources <br />$ <br />79,466.00 <br />TOTAL <br />$ <br />369,466 <br />24 <br />
The URL can be used to link to this page
Your browser does not support the video tag.