Salinas City Council
September 23, 2025

Proposed Budget 2025/2026
Salinas United Business Association
Proposed Budget 2025/2026
Income 202S/2026 Budget
SUBA BIO Assessments & Associated Membership {projected) Contracts
Grants
Donations
Events (Sponsorships)
Current Balance from FY 2024/2025
Total Income
Expense
Operations
Accounting
Conferences/Staff Development
Insurance
Permits
Dues and Subscriptions
Office Furniture & Equipment
Office Supplies
Postage
Telephone & Internet
Rent
Staff
Miscellaneous
Beautification and landscaping
Marketing & Promotion
Safety
Business Resources Total Expenses
Estimated Fund Balance
$ 100,440·
s o••
$ 5,000
$ 7,500
$ 5,000
S 14,092
$132,032
$132,032
$ 3,250
$ 500
$ 2,550
$ 1,000
$ 300
S 500
S 2,250
$ 1,750
$ 3,900
$ 12,000
$ 32,000
$ 1,000
$ 1,000
$ 4,000
S 800
$ 5 000
�
$ 60,232
•Projected Estimated Figure from the City of Salinas Finance Department of 2024/2025-Have not received updated numbers they have been requHted arld are being adjusted. ••contract has ended whh Monterey County Business Councll