Laserfiche WebLink
EXHIBIT B <br />2023-24 FUNDING APPLICATION <br />FUNDER SPECIFIC BUDGET <br />PROGRAM EXPENSES <br />AGENCY NAME: <br />Hibiscus Children's Center <br />PROGRAM NAME: <br />SafeCare <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 />116,955 <br />10,367 <br />8.86% <br />Employment Benefits <br />Retirement - Annual pension for qualified staff <br />3,509 <br />311 <br />8.86% <br />Life/Health - Medical/Dental/Short-term Disab. <br />23,704 <br />5,873 <br />24.78% <br />Payroll Taxes <br />FICA - Total salaries x 0.0765 <br />8,947 <br />793 <br />8.86% <br />Workers Compensation - # employees x rate <br />2,344 <br />156 <br />6.63% <br />Florida Unemployment - # projected employees x $7,000 x rate <br />0 <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 />1,000 <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 />1,227 <br />0 <br />0.00% <br />Occupancy (Building 8, Grounds) <br />4,512 <br />0 <br />0.00% <br />Office Supplies <br />832 <br />0 <br />0.00% <br />Postage/Shipping <br />0 <br />0 <br />0.00% <br />Printing & Publications <br />996 <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 />2,448 <br />0 <br />0.00% <br />Travel/Conferences/Training <br />6,000 <br />0 <br />0.00% <br />Travel -Daily <br />3,000 <br />0 <br />0.00% <br />Utilities <br />0 <br />0 <br />0.00% <br />Other/Miscellaneous <br />185,361 <br />17,500 <br />9.44% <br />Professional Fees (Legal, Consulting) <br />0 <br />0 <br />0.00% <br />TOTAL OPERATING EXPENDITURES <br />360,834 <br />35,000 <br />9.70% <br />Equipment Purchases:Capital Expense <br />0 <br />0 <br />0.00° <br />TOTAL EXPENDITURES <br />360,8341 <br />35,0001 <br />9.70% <br />