My WebLink
|
Help
|
About
|
Sign Out
Home
Browse
Search
2023-130N
CBCC
>
Official Documents
>
2020's
>
2023
>
2023-130N
Metadata
Thumbnails
Annotations
Entry Properties
Last modified
11/20/2023 2:18:13 PM
Creation date
11/20/2023 2:17:48 PM
Metadata
Fields
Template:
Official Documents
Official Document Type
Grant
Approved Date
06/20/2023
Control Number
2023-130N
Agenda Item Number
12.C.1.
Entity Name
Hibiscus Children’s Center, Inc.
Subject
Indian River County Grant Contract for Safe Care – Parenting Education Home Visitation Program
(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 />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 />
The URL can be used to link to this page
Your browser does not support the video tag.