Laserfiche WebLink
Program Year 2010 -2011 <br />Final Budget <br />Organization Name Paint Your Heart Out, Inc. <br />Program Name Paint Day Santa Ana <br />Expenditures <br />Category <br />Expenses Funded by <br />Santa Ana CDBG <br />Expenses Funded <br />by Other Sources <br />Total Program <br />Budget <br />Total Organizational <br />Budget <br />Administrative Staff <br />Salaries & Benefits <br />$ 10,000 <br />$ 10,000 <br />Program Staff Salaries & <br />Benefits <br />$ 25,000 <br />$ 25,000 <br />Contractual /Professional <br />Services <br />$ 23,000 <br />$ 23,000 <br />Office Supplies <br />$ 1,000 <br />$ 1,000 <br />Rent <br />$ _ <br />Communications <br />$ - <br />Utilities <br />$ 650 <br />$ 650 <br />Insurance <br />$ 1,400 <br />$ 1,400 <br />Other.List below <br />1 Community Relations <br />$ 2,700 <br />$ 2,700 <br />2 Painting /Prep Supplies <br />$ 25,750 <br />$ 25,750 <br />3 Dumpsters <br />$ 500 <br />$ 500 <br />4 <br />$ _ <br />5 <br />$ _ <br />Total <br />$ 90,000 1 <br />$ - <br />$ 90,000 1 <br />$ - <br />LIST ALL OTHER PROGRAM FUNDS THAT HAVE BEEN SECURED FOR 08 -09 <br />(Total Funds for Program must equal Total Program Budget above) <br />Source Amount <br />Santa Ana CDBG $ 90,000 <br />Total Funds for the Program $ 90,000 <br />Exhibit B <br />Page 1 of 1 <br />