Laserfiche WebLink
E. Financials <br />TOTAL AGENCY BUDGET <br />AGENCY/PROGRAM NAME: Gifford Progressive Civic League <br />REVENUES <br />FY 22/23 <br />10/1/22 TO <br />9/30/23 <br />ACTUAL <br />FY 23/24 <br />10/1/23 TO <br />2/29/24 <br />ACTUAL 5 <br />MONTHS <br />FY 23/24 <br />03/01/24 TO <br />9/30/24 <br />EST. (7) <br />MONTHS <br />TOTAL FY <br />2023/2024 <br />FY <br />2024/2025 <br />10/1/24 TO <br />9/30/25 <br />PROPOSED <br />BUDGET <br />1. Contributions <br />$1,700.00 <br />$900.00 <br />$900. <br />$1,800.00 <br />$2,200.00 <br />2. Special events <br />$2,500.00 <br />$700.00 <br />$1,800.00 <br />$2,500.00 <br />$3,700.00 <br />3. Legacies/Bequests <br />$0 <br />$0 <br />$0 <br />$0.00 <br />$0 <br />4. Supplemental fundraising <br />$1,100.00 <br />0 <br />0 <br />$0.00 <br />$0 <br />5. United Way of IRC <br />0 <br />0 <br />0 <br />$0.00 <br />0 <br />5a. United Way of Martin Co. <br />0 <br />0 <br />0 <br />$0.00 <br />0 <br />5b. United Way of St. Lucie Co. <br />0 <br />0 <br />0 <br />$0.00 <br />0 <br />6. Membership dues <br />0 <br />0 <br />0 <br />$0.00 <br />0 <br />7. Program service fees <br />$2,150.00 <br />$850.00 <br />$1,300.00 <br />$2,150.00 <br />$3,600.00 <br />8. Profit on sales to public <br />0 <br />0 <br />0 <br />$0.00 <br />0 <br />9. Investment income <br />0 <br />0 <br />0 <br />$0.00 <br />0 <br />10. Other income <br />0 <br />0 <br />0 <br />$0.00 <br />0 <br />10a. IRC Commissioners <br />$12,185.00 <br />$6,093.00 <br />$6,092.00 <br />$12,185.00 <br />$12,185.00 <br />10b.Volunteers <br />$10,800.00 <br />$4,500.00 <br />$6,300.00 <br />$10,800.00 <br />$18,000.00 <br />10c. <br />0 <br />0 <br />0 <br />$0.00 <br />0 <br />10d. <br />0 <br />0 <br />0 <br />$0.00 <br />0 <br />11. Reserve funds available for <br />operating <br />0 <br />0 <br />0 <br />$0.00 <br />0 <br />TOTAL REVENUES <br />$30,435.00 <br />$13,043.00 <br />$16,392.00 <br />$29,435.00 <br />$39,685.00 <br />EXPENDITURES <br />13. Salaries <br />0 <br />0 <br />0 <br />$0.00 <br />0 <br />14. Employee benefits <br />0 <br />0 <br />0 <br />$0.00 <br />0 <br />15. Payroll taxes/Unem Io . Comp. <br />0 <br />0 <br />0 <br />$0.00 <br />0 <br />16. Professional fees <br />0 <br />0 <br />0 <br />$0.00 <br />0 <br />17. Supplies <br />0 <br />0 <br />0 <br />$0.00 <br />0 <br />18. Telephone <br />0 <br />0 <br />0 <br />$0.00 <br />0 <br />19. Postage and shipping <br />0 <br />0 <br />0 <br />$0.00 <br />0 <br />20. Occupant (Buildings and grds.) <br />0 <br />0 <br />0 <br />$0.00 <br />0 <br />21. Utilities <br />0 <br />0 <br />0 <br />$0.00 <br />0 <br />22. Insurance <br />0 <br />0 <br />0 <br />$0.00 <br />0 <br />23. Rental and Maint. Equipment <br />0 <br />0 <br />0 <br />$0.00 <br />0 <br />24. Printing and publications <br />0 <br />0 <br />0 <br />$0.00 <br />0 <br />25. Travel and transportation <br />0 <br />0 <br />0 <br />$0.00 <br />0 <br />26. Staff/volunteer development <br />0 <br />0 <br />0 <br />$0.00 <br />0 <br />27. Specific assist. - individuals <br />0 <br />0 <br />0 <br />$0.00 <br />0 <br />28. Membership dues <br />0 <br />0 <br />0 <br />$0.00 <br />0 <br />29. Awards and grants <br />0 <br />0 <br />0 <br />$0.00 <br />0 <br />30. Payments to affiliated <br />organizations <br />0 <br />0 <br />0 <br />$0.00 <br />0 <br />31. Miscellaneous expenses <br />0 <br />0 <br />0 <br />$0.00 <br />0 <br />31 a. <br />0 <br />0 <br />0 <br />$0.00 <br />0 <br />31 b. <br />0 <br />0 <br />0 <br />$0.00 <br />0 <br />31 c. <br />0 <br />0 <br />0 <br />$0.00 <br />0 <br />TOTAL EXPENSES <br />$0.00 <br />$0.00 <br />$0.00 <br />$0.00 <br />$0.00 <br />252 <br />