Laserfiche WebLink
CITY OF SANTA ANA <br />COMMUNITY DEVELOPMENT BLOCK GRANT <br />FINAL PROGRAM BUDGET <br />Organization Name: Lighthouse Learning Center <br />Program Name: Lighthouse Leaming Center <br />Program Year: <br />EXPENDITURES <br />CATEGORY <br />SANTA ANA CDBG <br />OTHER <br />TOTAL PROGRAM <br />GRANT <br />RESOURCES <br />BUDGET <br />Program Staff Salaries <br />$7 200 <br />$200,000 <br />$207,200 <br />PT Computer Tech. <br />Office Supplies <br />$3,000 <br />$3,000 <br />Rent/Lease <br />$28,000 <br />$28,000 <br />Communications <br />$2,000 <br />$2,000 <br />$7,000 <br />$7,000 <br />Utilities <br />Insurance <br />$3,500 <br />$3,500 <br />Other (Please Specify) <br />1. Academics <br />$2,300 <br />(Curriculum, teen and <br />children's incentives) <br />2. College Prep <br />$2,000 <br />(College visit trip) <br />3. Technology <br />(Educational software) <br />$2,000 <br />$0 <br />$7,800 <br />4. Arts <br />(Craft and Summer Art <br />$500 <br />supplies) <br />5. Operations <br />(Incentives for child <br />$1,000 <br />care) <br />TOTAL <br />$15,000 <br />$243,500 <br />$258,500 <br />OTHER PROGRAM RESOURCES <br />ACTUAL FUNDING SOURCE <br />AMOUNT <br />Community Contributions <br />$ 15,000 <br />Fundraisers <br />$ 6,000 <br />Mariners Church congregation contributions <br />$210,000 <br />Designated Gifts <br />$ 12,500 <br />TOTAL <br />$243,500 <br />EXHIBIT B <br />