Laserfiche WebLink
EXHIBIT B <br />2024-25 FUNDING APPLICATION <br />FUNDER SPECIFIC BUDGET <br />PROGRAM EXPENSES <br />AGENCY NAME: Youth Sailing Foundation of Indian River County, Inc. <br />PROGRAM NAME: Junior Learn to Sail Program <br />FY 24-25 <br />TOTAL <br />PROGRAM <br />BUDGET <br />FY 24-25 <br />FUNDER <br />SPECIFIC <br />BUDGET <br />% OF <br />TOTAL VS. <br />FUNDER <br />REQUEST <br />EXPENDITURES <br />Salaries <br />268,000 <br />50,000 <br />18.66% <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 />21,000 <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 />15,000 <br />0 <br />0.00% <br />Advertising <br />7,900 <br />0 <br />0.00% <br />Audit Expense <br />10,000 <br />0 <br />0.00% <br />Books/Educational Materials <br />0 <br />0 <br />0.00% <br />Equipment: Rental & Maintenance <br />11,600 <br />0 <br />0.00% <br />Food & Nutrition <br />14,000 <br />0 <br />0.00% <br />Insurance <br />42,000 <br />0 <br />0.00% <br />Occupancy (Building & Grounds) <br />9,000 <br />0 <br />0.00% <br />Office Supplies <br />6,300 <br />0 <br />0.00% <br />Postage/Shipping <br />2,650 <br />0 <br />0.00% <br />Printing & Publications <br />16,000 <br />0 <br />0.00% <br />Specific Assistance to Individuals <br />0 <br />0 <br />0.00% <br />Subscription/Dues/Memberships <br />7,900 <br />0 <br />0.00% <br />Telephone <br />4,200 <br />0 <br />0.00% <br />Travel/Conferences/Training <br />9,500 <br />0 <br />0.00% <br />Travel -Daily <br />0 <br />0 <br />0.00% <br />Utilities <br />6,300 <br />0 <br />0.00% <br />Other/Miscellaneous <br />368,880 <br />0 <br />0.00% <br />Sailing Instructors, Independent Contractors <br />254,000 <br />0 <br />0.00% <br />Professional Fees (Legal, Consulting) <br />5,300 <br />0 <br />0.00% <br />TOTAL OPERATING EXPENDITURES <br />1,079,530 <br />0 <br />0.00% <br />Equipment Purchases: Capital Expense <br />0 <br />0 <br />0.00% <br />TOTAL EXPENDITURES <br />1,079,530 <br />0 <br />0.00% <br />