 Estimated Free For Life Budget
October 2000
PAYROLL
Exempt - Full-time Director - $ 57,000.00
(includes benefits: Health, Life, Dental, Taxes)
TOTAL PAYROLL $ 57,000.00
OFFICE SUPPLIES
Postage- $ 3,500.00
Phone - $ 900.00
Cell Phone - $ 900.00
Copier - $ 500.00
TOTAL OFFICE SUPPLIES $ 5,800.00
TRAVEL
Mileage - CO Facilities - $ 1,500.00
Airfare - Domestic only - $ 4,500.00
Lodging - $ 2,000.00
Meals - $ 2,000.00
Marketing/Promotion - $ 5,000.00
Car Rental- $ 1,200.00
TOTAL TRAVEL $ 14,700.00
MATERIALS
Manual Revision - 500 - $ 5,000.00
Chaplain/Volunteer Leader's Manual - $ 1,000.00
CD-ROM Follow up lessons -50 $ 5,000.00
TOTAL MATERIALS $ 11,000.00
INCIDENTALS/CONTINGENCY - $ 5,000.00
TOTAL - $ 5,000.00
TOTAL ESTIMATED EXPENSES $ 93,500.00
FUND DEVELOPMENT:
Initial Startup Estimates:
<----- Back to Free 4 Life
|
|