|
Americans by
Choice Educational Program
|
Appendix A
Estimated Yearly Operational/Administrative
Expenses
|
The World Health Foundation
for Development and Peace
Estimated Yearly Operational/Administrative
Expenses
Expense
|
Total
|
1st Quarter
|
2nd Quarter
|
3rd Quarter
|
4th Quarter
|
| Staff
Salaries |
138,000 |
34,5000 |
34,5000 |
34,5000 |
34,5000 |
| Taxes-Payroll |
24,000 |
6,000 |
6,000 |
6,000 |
6,000 |
| Insurance
Plan |
7,200 |
1,800 |
1,800 |
1,800 |
1,800 |
| Maintenance |
1,800 |
450 |
450 |
450 |
450 |
| Supplies,
Printing |
5,000 |
1,250 |
1,250 |
1,250 |
1.250 |
| Phone,
Post, Courier |
3,000 |
750 |
750 |
750 |
750 |
| Office
Rent |
9,100 |
2,275 |
2,275 |
2,275 |
2,275 |
| Equipment |
8,000 |
2,000 |
2,000 |
2,000 |
2,000 |
| Legal,
Professional |
7,200 |
1,800 |
1,800 |
1,800 |
1,800 |
| Travel,
Meetings |
12,000 |
3,000 |
3,000 |
3,000 |
3,000 |
| Advertising |
1,800 |
450 |
450 |
450 |
450 |
| Promotions |
3,500 |
875 |
875 |
875 |
875 |
| Accounting |
1,200 |
300 |
300 |
300 |
300 |
| Depreciation |
600 |
150 |
150 |
150 |
150 |
| Miscellaneous |
2,500 |
625 |
625 |
625 |
625 |
| Utilities |
1,500 |
375 |
375 |
375 |
375 |
| Dues/Subscription |
880 |
220 |
220 |
220 |
220 |
Total
|
227,280
|
56,820
|
56,820
|
56,820
|
56,820
|
|
|