Budget

Because of the tremendous growth of the programs, and Mr. Law's inability to fund the entire program personally, in 1996 MRD was incorporated as a 501(c) (3) nonprofit organization. We are currently seeking funding from foundations and individuals, for general operating and program specific expenses. All donations are used directly to provide program activities, and services. Our Minneapolis Recreation Development, Inc. projected budget for Calendar Year 2011 is $192,600:

Minneapolis Recreation Development, Inc. 2011 Estimated Budget:

General Operating Expenses
Total:
Fuel
$16,000
Van Payments
$12,000
Van Maintenance
$3,800
CPA
$1,000
Cell Phone
$1,500
Postage
$2,500
Storage (2-25x10 Storage rooms)
$5,800
Printing Costs
$6,500
Insurance
$3,000
Salaries
$0
Total MRD General Operating Expenses
$52,000


Program Specific Operating Expenses
Total:
After School Program: North Minneapolis
$30,000
Total Youth Builder Program Specific
$30,000
Emergency Food: Water, Sandwiches, Fruit, Bakery Goods, Baby Formula
$15,000
Clothing: Winter Coats, Hats, Boots, Socks, Gloves
$8,000
School Clothing, Books, Backpacks, and School supplies
$6,000
Funding for Bus Fare, Bus passes, and Minnesota ID Cards
$6,000
Basic Needs: Blankets, Diapers, First aid supplies, Personal Care Products
$8,000
Funding for School Fieldtrips, Stuffed Animals
$2,000
Funds for Emergency Rent Payments
$8,000
Funds for Prescription Medication Co Payments
$4,000
Total Samaritans Outreach Program Specific
$57,000
Freezers
$12,000
Storage
$12,000
Boxes
$7,500
Couriers
$12,000
Administration
$10,000
Total 363 Days Food Program Specific:
$53,500
Total MRD Program Specific Expenses
$140,500
Total MRD Budget
$192,600