Sie sind auf Seite 1von 2

Planting Peace Operating Budget

* based on 12 months of work

Total Operating Budget ~ $30,287


Garden Materials
Descripti
on
Mulch
Compost
Seeds
Twine/label
s
Pruners
Hose
Shovels
Watering
cans

Estimate
d
Cost/unit
$28.00
$28.00
0

Quantity

Estimate
d

Actual

Notes

7
7
N/a

$346
$346
$35 (for
shipping)

$346
$346
$35

$50

$0

In-kind
In-kind
From Hart Seed
company, have to
pay $35 shipping
In-kind

$35

$70

$0

In-kind

$55
$16.57
$6.08

1
5
10

$55
$82.85
$60.80

$0
$0
$0

In-kind
In-kind
In-kind

Total

$887

Program Materials
Descripti
on
Paint
Paintbrush
es
Wood for
signs/mura
ls
Markers

Estimate
d
Cost/unit
$1.50

Quantity

Estimate
d

Actual

Notes

80

$120
$40

$0
$0

In-kind
In-kind

$50

$200

$0

Salvaged

$69.40

1 variety
pack
n/a

$69.40

$0

In-kind

$0

$0
Total

Recycled
$0

Newspaper $0

Staff Costs
Descripti
on
BuildaBrid

Estimated
Cost/unit
$150/week x

Quantity Estimate
d
1
$7,800

Actual

Notes

$7,800

GoFundMe

ge Staf
Travel
costs
Coalition
costs
Coalition
travel
expenses

52 weeks
$1,000/flight
$15/hour x
20hrs/week x
52 weeks
$500/member

$1,000

$1,000

GoFundMe

10

$15,600

$15,600

Grant funded

10

$5,000

$5,000

Grant funded

Total

$29,400

Das könnte Ihnen auch gefallen