|
Organization Name
<br />Program Name
<br />Home
<br />Final Budget
<br />Expenditures
<br />Inc.
<br />Category
<br />Expenses Funded by
<br />Santa Ana
<br />Expenses Funded by
<br />Other Sources
<br />Total Program
<br />Budget
<br />Administrative Staff
<br />Salaries & Benefits
<br />$ -
<br />$
<br />414,269
<br />$
<br />414,269
<br />Program Staff Salaries &
<br />Benefits
<br />$ -
<br />$
<br />2,167,679
<br />$
<br />2,167,679
<br />Contractual/Professional
<br />Services
<br />$ -
<br />$
<br />115,610
<br />$
<br />115,610
<br />Office Supplies
<br />$ -
<br />$
<br />50,942
<br />$
<br />50,942
<br />Rent
<br />$ -
<br />$
<br />151,536
<br />$
<br />151,536
<br />Communications
<br />$ -
<br />$
<br />171,739
<br />$
<br />171,739
<br />Utilities
<br />$ -
<br />$
<br />109,432
<br />$
<br />109,432
<br />Insurance
<br />$ -
<br />$
<br />57,096
<br />$
<br />57,096
<br />OthecList below
<br />z.
<br />1 Raw Food
<br />$ 77,398
<br />$
<br />1,322,583
<br />$
<br />1,399,981
<br />2 In Kind
<br />$ -
<br />$
<br />676,733
<br />$
<br />676,733
<br />3 Program Supplies
<br />$ -
<br />$
<br />315,534
<br />$
<br />315,534
<br />4 Travel/Training
<br />$ -
<br />$
<br />48,550
<br />$
<br />48,550
<br />5 vehide /Building
<br />$ -
<br />$
<br />183,463
<br />$
<br />183,463
<br />6 Outreach and Other
<br />$ -
<br />$
<br />28,043
<br />$
<br />28,043
<br />Total
<br />$ 77,398
<br />$
<br />5,813,209
<br />$
<br />5,890,607
<br />LIST ALL OTHER PROGRAM FUNDS THAT HAVE BEEN SECURED
<br />(Total Funds for Program must equal Total Program Budget above)
<br />Source Amount
<br />Santa Ana
<br />$
<br />77,398
<br />CDBG Other than Santa Ana
<br />$
<br />205,007
<br />Senior Donations
<br />$
<br />779,051
<br />Grants and Other Support Funds
<br />$
<br />230,518
<br />In -Kind
<br />$
<br />676,733
<br />Federal Funds
<br />$
<br />3,053,476
<br />USDA
<br />$
<br />868,424
<br />Total Funds for the Program
<br />$
<br />5,SSO,so7
<br />Exhibit B
<br />Page 1 of 1
<br />25B -23
<br />
|