179
TradePromotion$25,000 $25,500 $26,010
ManufacturingLinkages$25,000 $25,500 $26,010
Membership$25,000 $25,500 $26,010
BDS $25,000 $25,500 $26,010
Publications&Events$25,000 $25,500 $26,010
FieldOffices$65,000 $66,300 $67,626
SubtotalProgramExpenses $190,000 $193,800 $197,676
GeneralandAdministrativeCosts
OfficeLease(12mos@$9000.00/mo)$108,000 $108,000 $108,000
Utilities$1,200 $1,200 $1,200
Communications(12mos@$2,000/mo)$24,000 $24,000 $24,000
Technology(6computers@$2,000)
CopyMachine(1large‐1small)
Printers(1color‐2b/w)
TelephoneSystem
Furniture
OfficeSupplies(12mos@$1,000/mo)$12,000 $12,000 $12,000
Travel:Domestic$24,000 $12,000 $12,000
Travel:International$24,000 $12,000 $12,000
Vehicle$‐ $20,000
EquipmentMaintenance$3,000 $3,000 $3,000
SubtotalGeneralandAdministrativeCosts $196,200 $172,200 $192,200
TotalLocalOfficeExpense $722,200 $708,720 $739,450
BranchOfficeOperations
PersonnelExpense
RegionalDirector(5)$50,000 $60,000 $63,000
OfficeAssistants(5)$24,750 $30,000 $31,500
Receptionists(5)$14,850 $18,000 $18,900
Housekeeping$9,900 $12,000 $12,600
SubtotalBranchOfficeExpenses $99,500 $120,000 $126,000
GeneralandAdministrativeExpenses
RentandUtilities(5offices)$30,000 $36,000 $43,200
Furniture(5offices)$10,000
Technology(10computers@$1,500)$15,000
Printers(5@$500)$2,500
Telephones(2perregion)$1,000
CopyMachines(5@$2,000)$10,000
Generators(5@$1,000)$5,000
Communications $12,000 $12,000 $12,000
OfficeSupplies(5@$200/mofor12mos)$12,000 $12,000 $12,000
Travel(includingdrivers)$8,000 $8,000 $8,000