You are the executive director of a social services nonprofit and have just been notified that you are losing your funding for the Seniors Program. You serve lunch to more than one hundred seniors five days a week, in addition to providing them with a program before the lunch is served. The program is exercise three days a week, and on the other days it is dancing. You decide to approach a foundation to replace the funding you will be losing. Create a proposed budget to attach to your grant proposal to the foundation, using the following information:

Revenue: Contributions, $122,200; in-kind services, $10,000; foundation, $130,000; and senior contributions, $1,250.

Expenses: 3 percent of the executive directors time @ $150,000; 5 percent of the program coordinators time @ $100,000; one senior program director @ $50,000; and one senior program staff member @ $35,000. Fringe benefits are 20 percent of the Personal services. Non-personal services consists of one hundred seniors budgeted for 250 days of the year at $5 per meal. The exercise and music staff come in for one hour a day for five days each week for fifty weeks at @ $25. The in-kind services are the kitchen for $10,000. Supplies are $10,000. The indirect cost is 10 percent.