My WebLink
|
Help
|
About
|
Sign Out
Home
Browse
Search
2023-130G
CBCC
>
Official Documents
>
2020's
>
2023
>
2023-130G
Metadata
Thumbnails
Annotations
Entry Properties
Last modified
11/20/2023 12:29:07 PM
Creation date
11/20/2023 12:28:43 PM
Metadata
Fields
Template:
Official Documents
Official Document Type
Grant
Approved Date
06/20/2023
Control Number
2023-130G
Agenda Item Number
12.C.1.
Entity Name
Crossover Mission
Subject
Indian River County Grant Contract for Building the Future of Crossover Mission
(effective October 1, 2023)
There are no annotations on this page.
Document management portal powered by Laserfiche WebLink 9 © 1998-2015
Laserfiche.
All rights reserved.
/
9
PDF
Print
Pages to print
Enter page numbers and/or page ranges separated by commas. For example, 1,3,5-12.
After downloading, print the document using a PDF reader (e.g. Adobe Reader).
View images
View plain text
EXHIBIT B <br />2023-24 FUNDING APPLICATION <br />FUNDER SPECIFIC BUDGET <br />PROGRAM EXPENSES <br />AGENCY NAME: <br />CROSSOVER MISSION INC. <br />PROGRAM NAME: <br />BUILDING THE FUTURE OF CROSSOVER MISSION <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 />251,620 <br />88,360 <br />35.12% <br />Employment Benefits <br />Retirement - Annual pension for qualified staff <br />0 <br />0 <br />0.00% <br />Life/Health - Medical/Dental/Short-term Disab. <br />18,872 <br />3,327 <br />17.63% <br />Payroll Taxes <br />FICA - Total salaries x 0.0765 <br />19,249 <br />6,760 <br />35.12% <br />Workers Compensation - # employees x rate <br />2,768 <br />1,192 <br />43.06% <br />Florida Unemployment - # projected employees x $7,000 x rate <br />839 <br />361 <br />43.03% <br />Administrative Costs <br />90,583 <br />0 <br />0.00% <br />Advertising <br />0 <br />0 <br />0.00% <br />Audit Expense <br />0 <br />0 <br />0.00% <br />Books/Educational Materials <br />0 <br />0 <br />0.00% <br />Equipment: Rental & Maintenance <br />0 <br />0 <br />0.00% <br />Food & Nutrition <br />0 <br />0 <br />0.00% <br />Insurance <br />0 <br />0 <br />0.00% <br />Occupancy (Building & Grounds) <br />0 <br />0 <br />0.00% <br />Office Supplies <br />0 <br />0 <br />0.00% <br />Postage/Shipping <br />0 <br />0 <br />0.00% <br />Printing & Publications <br />0 <br />0 <br />0.00% <br />Specific Assistance to Individuals <br />0 <br />0 <br />0.00% <br />Subscription/Dues/Memberships <br />0 <br />0 <br />0.00% <br />Telephone <br />0 <br />0 <br />0.00% <br />Travel/Conferences/Training <br />0 <br />0 <br />0.00% <br />Travel -Daily <br />0 <br />0 <br />0.00% <br />Utilities <br />0 <br />0 <br />0.00% <br />Other/Miscellaneous <br />0 <br />0 <br />0.00% <br />Professional Fees (Legal, Consulting) <br />0 <br />0 <br />0.00% <br />TOTAL OPERATING EXPENDITURES <br />383,931 <br />100,000 <br />26.05% <br />Equipment Purchases: Capital Expense <br />0 <br />0 <br />0.00% <br />TOTAL EXPENDITURES <br />383,931 <br />100,000 <br />26.05% <br />
The URL can be used to link to this page
Your browser does not support the video tag.