|
EXHIBIT B-1
<br />Line
<br />Revenue
<br />Program or Project
<br />Grant Request
<br />1
<br />Grants
<br />$250,000
<br />$250,000
<br />2
<br />Contracts
<br />$0
<br />$0
<br />3
<br />Corporate contributions
<br />$7,500
<br />$0
<br />4
<br />Foundation Matching Funds
<br />$10,000
<br />$0
<br />5
<br />Donations from Individuals & Trusts
<br />$40,000
<br />$0
<br />6
<br />Fees for services
<br />$0
<br />$0
<br />7
<br />Fundraisers, events, sales
<br />$0
<br />$0
<br />8
<br />Endowment
<br />$0
<br />$0
<br />9
<br />Interest income
<br />$0
<br />$0
<br />10
<br />Miscellaneous
<br />$0
<br />$0
<br />11
<br />Total
<br />$307,500
<br />$250,000.00
<br />12
<br />In -kind
<br />$1,136,800
<br />$0.00
<br />13
<br />Total Revenue
<br />$1,444,300
<br />$250,000
<br />Line
<br />Expenses
<br />Program or Project
<br />Grant Request
<br />14
<br />Staff Salaries and Wages
<br />$75,000
<br />$58,000
<br />15
<br />Fringe Benefits
<br />$6,000
<br />$0
<br />16
<br />Rent
<br />$52,500
<br />$51,500
<br />18
<br />Refrigerated Truck Lease
<br />$48,000
<br />$48,000
<br />19
<br />Truck Maintanence, Repairs, Registration, etc
<br />$15,000
<br />$15,000
<br />20
<br />Material Handling Equipment
<br />$5,000
<br />$10,000
<br />21
<br />Insurances
<br />$13,000
<br />$6,500
<br />22
<br />Expansion of Nutritional Value (e.g. Milk, Eggs, et
<br />$15,000
<br />$15,000
<br />23
<br />Supplies and Materials
<br />$18,000
<br />$15,500
<br />24
<br />Printing
<br />$2,000
<br />$2,000
<br />17
<br />Utlities, etc
<br />$5,000
<br />$5,000
<br />25
<br />Community Outreach
<br />$3,000
<br />$3,000
<br />26
<br />Telecommunications
<br />$2,000
<br />$0
<br />27
<br />Volunteer
<br />$5,500
<br />$0
<br />28
<br />Contract Services
<br />$8,000
<br />$8,000
<br />29
<br />Miscellaneous
<br />$12,500
<br />$12,500
<br />30
<br />Staff and Volunteer Training
<br />$0
<br />$0
<br />31
<br />Subtotal
<br />$307,500
<br />$250,000
<br />32
<br />General operating indirect
<br />$0
<br />$0
<br />33
<br />Total
<br />$307,500
<br />$250,000
<br />
|