Laserfiche WebLink
<br /> Program Year 2007-2008 <br /> Final Budget <br />Organization Name Orange County Bar Foundation <br />Program Name Stop Short of Addiction-Spanish (SSOA-SP) <br /> Expenditures <br /> Expenses Funded by Expenses Funded Total Program Total Organizational <br /> Cate 0 Santa Ana CDBG b Other Sources Bud et Bud et <br />Administrative Staff <br />Salaries & Benefits $ $ 30,960 $ 30,960 $ 196,894 <br />Program Staff Salaries & <br />Benefits $ 8,860 $ 148,800 $ 157,660 $ 590,683 <br />Contractua I/Professi ona I <br />Services $ $ 6,000 $ 6,000 $ 186,300 <br />Office Su plies $ 5,600 $ 5,600 $ 40,850 <br />Rent $ 6,140 $ 23,000 $ 29,140 $ 165,204 <br />Communications $ 6,750 $ 6,750 $ 25,000 <br />Utilities $ 2,000 $ 2,000 $ 16,520 <br />Insurance $ 1,500 $ 1,500 $ 4,050 <br />Other:List below <br /> Program Materials $ 3,000 $ 3,000 $ 37,120 <br />2 Annual Audit $ 1,500 $ 1,500 $ 20,400 <br />3 ConferencesfTravel $ 600 $ 600 $ 16,521 <br />4 Interest Exp $ $ 10,000 <br />5 $ <br /> Total $ 15,000 $ 229,710 $ 244,710 $ 1,309,542 <br /> LIST ALL OTHER PROGRAM FUNDS THAT HAVE BEEN SECURED FOR 07-08 <br /> (Total Funds for Program must equal Total Program Budget above) <br /> Source Amount <br /> <br /> <br />Santa Ana CDBG $ 15,000 <br />Program Fees $ 20,000 <br />Foundation Requests $ 180,000 <br />City Grants $ 8,000 <br />OCBF Fundraisers $ 21,710 <br />Total Funds for the Program $ 244,710 <br /> <br />Exhibit B <br />Page 1 of 1 <br /> <br />