Laserfiche WebLink
EXHIBIT B <br />2023-24 FUNDING APPLICATION <br />FUNDER SPECIFIC BUDGET <br />PROGRAM EXPENSES <br />AGENCY NAME: Willis Sports Association, Inc. <br />PROGRAM NAME: WSA:RBI Fun at Bat <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 />57,612 <br />27,052 <br />46.96% <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 />0 <br />0 <br />0.00% <br />Payroll Taxes <br />FICA - Total salaries x 0.0765 <br />0 <br />0 <br />0.00% <br />Workers Compensation - # employees x rate <br />0 <br />0 <br />0.00% <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 />150 <br />0 <br />0.00% <br />Audit Expense <br />0 <br />0 <br />0.00% <br />Books/Educational Materials <br />12,300 <br />3,488 <br />28.36% <br />Equipment: Rental & Maintenance <br />0 <br />0 <br />0.00% <br />Food & Nutrition <br />2,500 <br />0 <br />0.00% <br />Insurance <br />1,200 <br />0 <br />0.00% <br />Occupancy (Building & Grounds) <br />4,535 <br />2,460 <br />54.24% <br />Office Supplies <br />175 <br />0 <br />0.00% <br />Postage/Shipping <br />100 <br />0 <br />0.00% <br />Printing & Publications <br />200 <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 />1,500 <br />0 <br />0.00% <br />Travel/Conferences/Training <br />1,500 <br />0 <br />0.00% <br />Travel -Daily <br />2,500 <br />0 <br />0.00% <br />Utilities <br />0 <br />0 <br />0.00% <br />Other/Miscellaneous <br />16,839 <br />0 <br />0.00% <br />Professional Fees (Legal, Consulting) <br />0 <br />0 <br />0.00% <br />TOTAL OPERATING EXPENDITURES <br />101,111 <br />33,000 <br />32.64% <br />Equipment Purchases: Capital Expense <br />0 <br />0 <br />0.00% <br />TOTAL EXPENDITURES <br />101,111 <br />33,000 <br />32.64% <br />