Laserfiche WebLink
2. Lead Case Manager (-14.48%) i. (In-Kind) <br /> $6018 $723 $7219 $449 $1476 $15,885 <br /> ii. (Wla) <br />3. CTV3 Programming <br />$2974 <br />$357 <br />$3,378 <br />$222 <br />$729 <br />$7,660 <br />(In-Kind) <br />Director <br /> <br />4. Library Operations <br /> <br />$1229 <br /> <br />$148 <br /> <br />$1396 <br /> <br />$92 <br /> <br />$301 <br /> <br />$3,165 I <br /> <br />(In-Kind) <br />Manager <br />5. Project Mentors I - <br />$3171 <br />$381 <br />$3601 <br />$236 <br />$778 <br />$8,167 <br />(In-Kind) <br />Full-Time Staff --? <br />6. Project Mentors Il <br />- Part-Time Staff o (-1.45%) <br />$ 477.69 (-2.96%) <br />$975.14 $2,689 (In-Kind) <br /> $1,235 40 <br />7. Tutor Mentors $720.00 $278.40 $ 568.32 $1,567 (In-Kind) <br />C.) STAFF CONFERENCES =x;1,300 WIA Funds <br />i.) CWA Conference cost for 2 youth interns (2 x $250 )= $500 <br />ii.) CWA Conference cost for 2 adult mentors (2 x $400) = $800 <br />D.) PARTICIPANT WAGES: = $73,359 <br />i.) $42,228 LVILS Laura Bush (LB)Grant Funds <br />ii.) $18,191 In-kind General Funds <br />ii.) $12,940 NVIA Funds <br />Student Internships Salaries = 6$ 7,823 ($11,963 t'1 IA Funds + $16,818 General Funds <br />+$39,042 Laura Bush (LB) Grant Funds) <br />1. Level 1- Seed Phase (WEX)-4 Weeks X 8hrs/wk (4 hrs training:4 work hrs) <br />= 32hrs X $9.21 = $294.72 per student X 20 students = $5895 <br />2. Level 2 (Part 1) - Sprout Phase A (WEX)- 5 Weeks X 8hrs/wk (41irs training: 4 work hrs) <br />= 40hrs X $9.21 = $368.40 per student X 20 students =$7368 <br />3. Level 2 (Part 2) - Sprout Phase B (Library Page )- 9 Weeks X 9hrs/wk (41irs training: 5 work firs) <br />= 81hrs X $9.21 = $746.01 per student X 20 students =$14,920 <br />4. Level 3 - Sapling Phase (Library Page) - 10 Weeks X 10hrs/wk (4hr training: 6 work hrs) <br />= 100hrs X $9.21 = $921.00 per student X 20 students = $18,420 <br />5. Level 4- Young Tree Apprenticeship Phase (Library Page) - 12 Weeks X 12 hrs/wk (work) <br />= 144hrs X $9.21 = $1,326.24 per student X 16 youth = $21,220 <br />Student Internship Benefits $5,536.00 <br />i. ($39,042 LB Funds) = $3,186 Benefits (in-kind LB Funded) <br />Exhibit G