Laserfiche WebLink
[WARWIND] <br />2023-24 FUNDING APPLICATION <br />FUNDER SPECIFIC BUDGET <br />PROGRAM EXPENSES <br />AGENCY NAME: Boys & Girls Clubs of Indian River County <br />PROGRAM NAME: Project Learn <br />FY 23-24 <br />TOTAL <br />PROGRAM <br />BUDGET <br />FY 23-24 <br />FUNDER <br />SPECIFIC <br />BUDGET <br />% OF <br />TOTAL VS. <br />FUNDER REQUEST <br />EXPENDITURES <br />Salaries <br />1,503,843 <br />40,000 <br />2.66% <br />Employment Benefits <br />Retirement - Annual pension for qualified staff <br />36,711 <br />0 <br />0.00% <br />Life/Health - Medical/Dental/Short-term Disab. <br />117,981 <br />0 <br />0.00% <br />Payroll Taxes <br />FICA - Total salaries x 0.0765 <br />115,044 <br />0 <br />0.00% <br />Workers Compensation - # employees x rate <br />19,000 <br />0 <br />0.00% <br />Florida Unemployment - # projected employees x $7,000 x rate <br />2,850 <br />0 <br />0.00% <br />Administrative Costs <br />0 <br />0 <br />0.00% <br />Advertising <br />0 <br />0 <br />0.00% <br />Audit Expense <br />7,500 <br />0 <br />0.00% <br />Books/Educational Materials <br />0 <br />0 <br />0.00% <br />Equipment: Rental & Maintenance <br />37,500 <br />0 <br />0.00% <br />Food & Nutrition <br />0 <br />0 <br />0.00% <br />Insurance <br />97,600 <br />0 <br />0.00% <br />Occupancy (Building & Grounds) <br />168,440 <br />0 <br />0.00% <br />Office Supplies <br />2,500 <br />0 <br />0.00% <br />Postage/Shipping <br />182 <br />0 <br />0.00% <br />Printing & Publications <br />1,232 <br />0 <br />0.00% <br />Specific Assistance to Individuals <br />170,835 <br />0 <br />0.00% <br />Subscription/Dues/Memberships <br />16,125 <br />0 <br />0.00% <br />Telephone <br />17,100 <br />0 <br />0.00% <br />Travel/Conferences/Training <br />8,500 <br />0 <br />0.00% <br />Travel -Daily <br />2,200 <br />0 <br />0.00% <br />Utilities <br />74,100 <br />0 <br />0.00% <br />Other/Miscellaneous <br />35,520 <br />0 <br />0.00% <br />Professional Fees (Legal, Consulting) <br />1,000 <br />0 <br />0.00% <br />TOTAL OPERATING EXPENDITURES <br />2,435,763 <br />40,000 <br />1.64% <br />Equipment Purchases: Capital Expense <br />0 <br />0 <br />0.00% <br />TOTAL EXPENDITURES <br />2,435,763 <br />40,000 <br />1.64% <br />