Laserfiche WebLink
Budget Form - Attachment B <br />Santa Ana WIA <br />OCCC <br />Santa Ana Youth Council <br />Direct Program Expenses <br />FYE14 <br />WIA <br />WIA <br />OCCC Staff Wages/Salaries <br />Time % <br />Amount <br />Administafive Staff <br />Chief Executive Officer <br />K. Bandoni <br />3% <br />$ 3,588 <br />Office Coordinator <br />TBD <br />3% <br />$ 1,051 <br />Chief Financial Officer <br />T. Huynh <br />3% <br />$ 3,058 <br />Payroll Specialist <br />S. Cortez <br />3% <br />$ 1,168 <br />Director of Operations <br />J. Volp <br />3% <br />$ 2,153 <br />Project Manager <br />J. Newton <br />3% <br />$ 2,042 <br />Subtotal Admin Staff <br />$ 13,059 <br />Employer Taxes <br />$ 1,808 <br />Workers Compensation <br />$ 196 <br />Benefits <br />$ 351 <br />Subtotal Admin Staff Taxes/Benefits <br />$ 2,355 <br />Total Administrative Expenses <br />$ 15,414 <br />Program Staff <br />Director of Program <br />L. Skiba <br />5% <br />$ 3,536 <br />Senior WIA Program Specialist <br />R. Jimenez <br />75% <br />$ 31,637 <br />Crew Supervisor <br />TBD <br />75% <br />$ 22,714 <br />Subtotal Program Staff <br />$ 57,886 <br />Employer Taxes <br />$ 8,017 <br />Workers Compensation <br />$ 3,067 <br />Benefits <br />$ 6,045 <br />Subtotal Program Staff Taxes/Benefits <br />$ 17,130 <br />Program Expenses <br />Project Transportation (vehicle, insurance, <br />fuel, repair & <br />maint) <br />$ 3,235 <br />Staff Training <br />$ 400 <br />Occupancy Related rental, utilities, repair <br />& maim <br />$ 2,055 <br />Subtotal Program Expenses <br />$ 5,690 <br />Total Program Expenses <br />$ 80,706 <br />Corpsmember (CM) Expenses <br />Average <br />Total hrs/ <br />WIA <br />CM Stipends <br />#of CMS <br />Hourly Rate <br />CM <br />Amount <br />CMs (32 hr/wk x 20 wks) <br />20 <br />$ 8.00 <br />10,016 <br />$ 80,128 <br />Carry-overs <br />2 <br />CMs Total Hours/Paid Work Experience <br />200,320 <br />Employer Taxes <br />$ 6,084 <br />Workers Compensation <br />$ 6,808 <br />CM Stipend Total <br />22 <br />$ 93,020 <br />Supportive Services/Uniforms <br />20 <br />$ 400 <br />$ 8,000 <br />CM Incentives/Bonus <br />20 <br />$ 143 <br />$ 2,860 <br />Subtotal Cms Expenses <br />$103,880 <br />Total WIA <br />-T-200 <br />0-00 <br />ICCC Match -- <br />OCCC Staff Salaries & Wages (pg 2) $ 48,434 <br />Taxes & Benefits <br />Employer Taxes $ 3,705 <br />Workers Compensation $ 605 <br />Benefits $ 4,843 <br />Subtotal Taxes & Benefits $ 9,154 <br />OCCC Match <br />OCCC Charter School <br />OCCC Expenses (pg 2) <br />EXHIBIT G <br />34,320 <br />28,765 <br />