Laserfiche WebLink
FISCAL YEAR 2023-2024 <br />PROGRAM BUDGET <br />Organization Name COMMUNITY LEGALAID SOCAL <br />Program Name Domestic Violence Prevention <br />EXPENDITURES <br />Enter budget categories and projected expenditures for the DroDosed oroeram: <br />Category <br />Expenditures <br />Funded By <br />Santa Ana <br />CDBG <br />Expenditures <br />Funded By <br />Other Sources <br />Program <br />Budget <br />Total <br />Organization <br />Budget <br />Administrative Staff Salaries <br />$0 <br />$0 <br />$ <br />2,103,468 <br />Program Staff Salaries <br />$22,682 <br />$ <br />52,538 <br />$75,220 <br />$ <br />6,599,260 <br />Benefits <br />$1,905 <br />$ <br />16,179 <br />$18,084 <br />$ <br />2,417,064 <br />Professional Dues <br />$40 <br />$ <br />160 <br />$200 <br />$ <br />50,000 <br />Non -Personnel Expenses <br />$0 <br />$ <br />- <br />$0 <br />$ <br />1,455,982 <br />0 <br />$0 <br />$ <br />$0 <br />0 <br />$0 <br />$0 <br />0 <br />$0 <br />$0 <br />0 <br />$0 <br />$0 <br />0 <br />$0 <br />$0 <br />TOTAL Direct Costs <br />$24,627 <br />$68,877 <br />$93,504 <br />$12,625,774 <br />Indirect Costs <br />10% <br />$2,463 <br />$2,463 <br />TOTAL BUDGET <br />$27,090 <br />$68,877 <br />$95,9671 <br />$12,625,774 <br />* Indirect cost rate: 10% Non -Federal entity without federally recognized negotiated indirect <br />cost rate, will charge a de minimis rate of 10% of modified total direct <br />costs. <br />PROGRAM RESOURCES <br />LISTALL OTHER PROGRAM RESOURCES FOR 2023-2024 <br />Funding Source Total must equal Program Budget Total listed above. <br />FUNDING SOURCE <br />AMOUNT <br />Santa Ana CDBG <br />$ 27,090 <br />Legal Services Corporation <br />$68,877 <br />TOTAL <br />$ 95,967 <br />*10111ii E1 <br />