SlideShare a Scribd company logo
1 of 43
Download to read offline
TeachforChange
nol ogy
Tech
ac hing
Te
Educator Communities in the Developed World...

  Apple, Google, Microsoft, Discovery, Adobe, Intel...
  high-demand
  capacity in these networks
  serving already high-functioning, performing schools
Mission
 To connect and support teachers around the
 world, to leverage digital technologies for
 learning, in order to foster a deep and robust
 education for all children.
Teacher Treks
Online Networked
 Teacher Treks
  Community
Teacher Treks
 • share best practices with technologies in the classroom

 • provide opportunities to explore and experiment with these
   technologies

 • create instructional artifacts and lessons using these technologies

 • test these artifacts and lessons in the classroom while peer support is
   available

 • become familiar and engaged with the online community tool to
   support further collaboration

 • exchange of cultures

 • building of relationships both between and amongst hosting teachers
   and traveling teachers
Online Networked Resource
Community
• resources and tools for teachers to use in their classrooms
• a venue for collaborating on lessons, projects, etc.
• collegial/social networking
Partners
 the governmental bodies of the host countries

 technology-furnishing organizations
    • OLPC
    • Intel
    • IBM

 non-governmental and non-profit organizations
   • UNESCO
   • Anytime, Anywhere Learning Foundation (AALF)
   • TakingITGlobal
Timeline
Financials
   Traveling teachers
   Host countries
   For-hire “In House” Treks
   Foundations' grants and corporate philanthropy
   Individual Capital Campaigns
   Angel Investor(s)
TeachforChange
                                                       Pro Forma Cash Flow Statement - Phase 1

                                                         Q1               Q2             Q3           Q4
                                                     10/1 - 12/31       1/1 - 3/31    4/1 - 6/31    7/1- 9/30                          Notes
Beginning Cash Balance                                 $25,000
PROJECTED INCOME (Cash Inflows)
Cash Collections Trek fees                             n/a                n/a           n/a           n/a        No Treks in Phase 1
                  Angel Investor (or loans)             150,000                 0             0             0
                  Individual donations                    5,000            15,000        10,000             0
                  Grant funds                                 0                 0             0       350,000
Total Cash Inflows                                    $155,000            $15,000       $10,000     $350,000
PROJECTED EXPENSES (Cash Outlfows)
Salaries          Executive Director                                0             0             0            0
                  Program Coordinator                                         9,500         9,500        9,500
                  Webmaster                                                                             11,250
                  Program Assistant                                                                      7,500
Office Expenses Rent                                      3,000               3,000         3,000        3,000
                  Office supplies & equipment            15,000                 500           500          500   Large Q1 costs for office furniture, supplies, tech, etc.
                  Technology                              1,100               1,100         1,100        1,100   Leasing computers in Phase 1
                  Printing                                  100               3,000         1,000        1,000   Brochures, advertising materials, general printing
                  Tele/Fax/Internet                         500                 500           500          500
                  Graphic Design/Web                     15,000                   0             0            0   Q1 for logo and website creation
                  Staff training and development              0                   0         1,000        1,000   Training for Treks
Insurance         General Liability/Wokers' Comp          6,000                                                  $1,000,000 Gen. Aggregate Lim
                  Medical Benefits                        6,000               6,000         6,000        6,000
Business          Teacher gifts                               0                   0             0          500
Development/      Meals and celebrations                      0                 200           400          500
Hospitality       Other                                      50                  50            50           50
Treks             Staff                                       0               7,500         4,000        7,500
                  Implementation                              0                   0             0            0
Board Meetings Catering                                       0                   0           200          200
Advertising       Website                                     0                   0             0            0
                  General ads (periodicals/papers)            0               2,000         2,000        2,000
                  Conference programs                         0                   0           200          400
Accounting                                                1,000               1,000             0            0
Bank charges      Investment fee                             50
                  Payroll Processing                        200               200           200           200
                  Credit card processing                    400               400           400           400
Online Site Development                                       0                 0        50,000        50,000 Website development to begin in Q3
Total Cash Outflows                                    $48,400            $34,950       $80,050     $103,100
Quarter Subtotal                                      $106,600           -$19,950      -$70,050     $246,900
ENDING CASH BALANCE                                   $131,600          $111,650       $41,600      $288,500
Metrics
Competition & Risks
TeachforChange
   Jennifer Groff
   jennifer_groff@mail.harvard.edu

More Related Content

Viewers also liked

Viewers also liked (7)

Open Assessment
Open AssessmentOpen Assessment
Open Assessment
 
GBL-Basics_workshop
GBL-Basics_workshopGBL-Basics_workshop
GBL-Basics_workshop
 
Beyond Current Horizons - Futurelab
Beyond Current Horizons - FuturelabBeyond Current Horizons - Futurelab
Beyond Current Horizons - Futurelab
 
Assessment Primer
Assessment PrimerAssessment Primer
Assessment Primer
 
Style Manual for the Computer
Style Manual for the ComputerStyle Manual for the Computer
Style Manual for the Computer
 
MIT-Ubiq-Games_HHL2009
MIT-Ubiq-Games_HHL2009MIT-Ubiq-Games_HHL2009
MIT-Ubiq-Games_HHL2009
 
Conceptual Change - Unlearn to Relearn
Conceptual Change - Unlearn to RelearnConceptual Change - Unlearn to Relearn
Conceptual Change - Unlearn to Relearn
 

Similar to Teach forchange

E2 financial oep report
E2 financial oep reportE2 financial oep report
E2 financial oep reportSteve Santora
 
Viva Financial Advisor Private Limited
Viva Financial Advisor Private LimitedViva Financial Advisor Private Limited
Viva Financial Advisor Private Limitedvivafa
 
Sgs Sfp 2012 15 C
Sgs Sfp 2012 15 CSgs Sfp 2012 15 C
Sgs Sfp 2012 15 Cmarsfs
 
Perfecfit investor presentation 6.13.12
Perfecfit investor presentation 6.13.12Perfecfit investor presentation 6.13.12
Perfecfit investor presentation 6.13.12PerfecfFit
 
Successful Cash Management For Your Business
Successful Cash Management For Your BusinessSuccessful Cash Management For Your Business
Successful Cash Management For Your Businessrfarnum
 
Presenting your startup budget
Presenting your startup budgetPresenting your startup budget
Presenting your startup budgetJan Bendtsen
 
097658 M I B P C2009 Business Plan Financials Template
097658  M I B P C2009  Business  Plan  Financials  Template097658  M I B P C2009  Business  Plan  Financials  Template
097658 M I B P C2009 Business Plan Financials TemplateAi'dil Mahumdin
 
Financial Plan Profit And Loss Account
Financial Plan Profit And Loss AccountFinancial Plan Profit And Loss Account
Financial Plan Profit And Loss Accountruhma
 
Eclipse Printing Business Plan
Eclipse Printing Business PlanEclipse Printing Business Plan
Eclipse Printing Business PlanJohn Hansen
 
Pricing for profit
Pricing for profitPricing for profit
Pricing for profitAzure Group
 
Sample cba contact center upgrade project
Sample cba   contact center upgrade projectSample cba   contact center upgrade project
Sample cba contact center upgrade projectKen Hicks
 
Learning sessions #6 Residency Incubator brazilian arts foundation
Learning sessions #6 Residency Incubator   brazilian arts foundationLearning sessions #6 Residency Incubator   brazilian arts foundation
Learning sessions #6 Residency Incubator brazilian arts foundationjvielman
 
business proposal project
business proposal projectbusiness proposal project
business proposal projectmalashram1
 
Business Growth 051209
Business Growth 051209Business Growth 051209
Business Growth 051209Get2Volume
 

Similar to Teach forchange (20)

MA AMTA 52st Annual Meeting
MA AMTA 52st Annual MeetingMA AMTA 52st Annual Meeting
MA AMTA 52st Annual Meeting
 
E2 financial oep report
E2 financial oep reportE2 financial oep report
E2 financial oep report
 
Cafe columbia
Cafe columbiaCafe columbia
Cafe columbia
 
Viva Financial Advisor Private Limited
Viva Financial Advisor Private LimitedViva Financial Advisor Private Limited
Viva Financial Advisor Private Limited
 
Sgs Sfp 2012 15 C
Sgs Sfp 2012 15 CSgs Sfp 2012 15 C
Sgs Sfp 2012 15 C
 
Ip Final 2
Ip Final 2Ip Final 2
Ip Final 2
 
Perfecfit investor presentation 6.13.12
Perfecfit investor presentation 6.13.12Perfecfit investor presentation 6.13.12
Perfecfit investor presentation 6.13.12
 
Successful Cash Management For Your Business
Successful Cash Management For Your BusinessSuccessful Cash Management For Your Business
Successful Cash Management For Your Business
 
Presenting your startup budget
Presenting your startup budgetPresenting your startup budget
Presenting your startup budget
 
097658 M I B P C2009 Business Plan Financials Template
097658  M I B P C2009  Business  Plan  Financials  Template097658  M I B P C2009  Business  Plan  Financials  Template
097658 M I B P C2009 Business Plan Financials Template
 
Financial Plan Profit And Loss Account
Financial Plan Profit And Loss AccountFinancial Plan Profit And Loss Account
Financial Plan Profit And Loss Account
 
Eclipse Printing Business Plan
Eclipse Printing Business PlanEclipse Printing Business Plan
Eclipse Printing Business Plan
 
04 2m Use Of Funds
04 2m Use Of Funds04 2m Use Of Funds
04 2m Use Of Funds
 
Da = new fifo lifo
Da = new fifo lifoDa = new fifo lifo
Da = new fifo lifo
 
Pricing for profit
Pricing for profitPricing for profit
Pricing for profit
 
Lesson 19: Analyzing Cash Flow
Lesson 19: Analyzing Cash FlowLesson 19: Analyzing Cash Flow
Lesson 19: Analyzing Cash Flow
 
Sample cba contact center upgrade project
Sample cba   contact center upgrade projectSample cba   contact center upgrade project
Sample cba contact center upgrade project
 
Learning sessions #6 Residency Incubator brazilian arts foundation
Learning sessions #6 Residency Incubator   brazilian arts foundationLearning sessions #6 Residency Incubator   brazilian arts foundation
Learning sessions #6 Residency Incubator brazilian arts foundation
 
business proposal project
business proposal projectbusiness proposal project
business proposal project
 
Business Growth 051209
Business Growth 051209Business Growth 051209
Business Growth 051209
 

More from Jennifer S. Groff

More from Jennifer S. Groff (12)

Futurelab - Consolarium - Console Games Research
Futurelab - Consolarium - Console Games ResearchFuturelab - Consolarium - Console Games Research
Futurelab - Consolarium - Console Games Research
 
MIT-STEP
MIT-STEPMIT-STEP
MIT-STEP
 
LGN - Education Market Overview
LGN - Education Market OverviewLGN - Education Market Overview
LGN - Education Market Overview
 
Global Citizen
Global CitizenGlobal Citizen
Global Citizen
 
Ed arcade mobilegames2011-groff
Ed arcade mobilegames2011-groffEd arcade mobilegames2011-groff
Ed arcade mobilegames2011-groff
 
Dynamic Complex Systems
Dynamic Complex SystemsDynamic Complex Systems
Dynamic Complex Systems
 
CCR
CCRCCR
CCR
 
AugmentedRealityGames
AugmentedRealityGamesAugmentedRealityGames
AugmentedRealityGames
 
Learning Genome Project
Learning Genome ProjectLearning Genome Project
Learning Genome Project
 
GDTK
GDTKGDTK
GDTK
 
Barriers to Game Play in the Classroom
Barriers to Game Play in the ClassroomBarriers to Game Play in the Classroom
Barriers to Game Play in the Classroom
 
Xenos - LGN OER2011
Xenos - LGN OER2011Xenos - LGN OER2011
Xenos - LGN OER2011
 

Recently uploaded

Single or Multiple melodic lines structure
Single or Multiple melodic lines structureSingle or Multiple melodic lines structure
Single or Multiple melodic lines structuredhanjurrannsibayan2
 
Basic Civil Engineering first year Notes- Chapter 4 Building.pptx
Basic Civil Engineering first year Notes- Chapter 4 Building.pptxBasic Civil Engineering first year Notes- Chapter 4 Building.pptx
Basic Civil Engineering first year Notes- Chapter 4 Building.pptxDenish Jangid
 
Towards a code of practice for AI in AT.pptx
Towards a code of practice for AI in AT.pptxTowards a code of practice for AI in AT.pptx
Towards a code of practice for AI in AT.pptxJisc
 
Unit 3 Emotional Intelligence and Spiritual Intelligence.pdf
Unit 3 Emotional Intelligence and Spiritual Intelligence.pdfUnit 3 Emotional Intelligence and Spiritual Intelligence.pdf
Unit 3 Emotional Intelligence and Spiritual Intelligence.pdfDr Vijay Vishwakarma
 
REMIFENTANIL: An Ultra short acting opioid.pptx
REMIFENTANIL: An Ultra short acting opioid.pptxREMIFENTANIL: An Ultra short acting opioid.pptx
REMIFENTANIL: An Ultra short acting opioid.pptxDr. Ravikiran H M Gowda
 
Kodo Millet PPT made by Ghanshyam bairwa college of Agriculture kumher bhara...
Kodo Millet  PPT made by Ghanshyam bairwa college of Agriculture kumher bhara...Kodo Millet  PPT made by Ghanshyam bairwa college of Agriculture kumher bhara...
Kodo Millet PPT made by Ghanshyam bairwa college of Agriculture kumher bhara...pradhanghanshyam7136
 
FSB Advising Checklist - Orientation 2024
FSB Advising Checklist - Orientation 2024FSB Advising Checklist - Orientation 2024
FSB Advising Checklist - Orientation 2024Elizabeth Walsh
 
Micro-Scholarship, What it is, How can it help me.pdf
Micro-Scholarship, What it is, How can it help me.pdfMicro-Scholarship, What it is, How can it help me.pdf
Micro-Scholarship, What it is, How can it help me.pdfPoh-Sun Goh
 
Introduction to Nonprofit Accounting: The Basics
Introduction to Nonprofit Accounting: The BasicsIntroduction to Nonprofit Accounting: The Basics
Introduction to Nonprofit Accounting: The BasicsTechSoup
 
ICT role in 21st century education and it's challenges.
ICT role in 21st century education and it's challenges.ICT role in 21st century education and it's challenges.
ICT role in 21st century education and it's challenges.MaryamAhmad92
 
Beyond_Borders_Understanding_Anime_and_Manga_Fandom_A_Comprehensive_Audience_...
Beyond_Borders_Understanding_Anime_and_Manga_Fandom_A_Comprehensive_Audience_...Beyond_Borders_Understanding_Anime_and_Manga_Fandom_A_Comprehensive_Audience_...
Beyond_Borders_Understanding_Anime_and_Manga_Fandom_A_Comprehensive_Audience_...Pooja Bhuva
 
Holdier Curriculum Vitae (April 2024).pdf
Holdier Curriculum Vitae (April 2024).pdfHoldier Curriculum Vitae (April 2024).pdf
Holdier Curriculum Vitae (April 2024).pdfagholdier
 
Salient Features of India constitution especially power and functions
Salient Features of India constitution especially power and functionsSalient Features of India constitution especially power and functions
Salient Features of India constitution especially power and functionsKarakKing
 
How to setup Pycharm environment for Odoo 17.pptx
How to setup Pycharm environment for Odoo 17.pptxHow to setup Pycharm environment for Odoo 17.pptx
How to setup Pycharm environment for Odoo 17.pptxCeline George
 
Jual Obat Aborsi Hongkong ( Asli No.1 ) 085657271886 Obat Penggugur Kandungan...
Jual Obat Aborsi Hongkong ( Asli No.1 ) 085657271886 Obat Penggugur Kandungan...Jual Obat Aborsi Hongkong ( Asli No.1 ) 085657271886 Obat Penggugur Kandungan...
Jual Obat Aborsi Hongkong ( Asli No.1 ) 085657271886 Obat Penggugur Kandungan...ZurliaSoop
 
Sensory_Experience_and_Emotional_Resonance_in_Gabriel_Okaras_The_Piano_and_Th...
Sensory_Experience_and_Emotional_Resonance_in_Gabriel_Okaras_The_Piano_and_Th...Sensory_Experience_and_Emotional_Resonance_in_Gabriel_Okaras_The_Piano_and_Th...
Sensory_Experience_and_Emotional_Resonance_in_Gabriel_Okaras_The_Piano_and_Th...Pooja Bhuva
 
Understanding Accommodations and Modifications
Understanding  Accommodations and ModificationsUnderstanding  Accommodations and Modifications
Understanding Accommodations and ModificationsMJDuyan
 
ICT Role in 21st Century Education & its Challenges.pptx
ICT Role in 21st Century Education & its Challenges.pptxICT Role in 21st Century Education & its Challenges.pptx
ICT Role in 21st Century Education & its Challenges.pptxAreebaZafar22
 
SOC 101 Demonstration of Learning Presentation
SOC 101 Demonstration of Learning PresentationSOC 101 Demonstration of Learning Presentation
SOC 101 Demonstration of Learning Presentationcamerronhm
 

Recently uploaded (20)

Single or Multiple melodic lines structure
Single or Multiple melodic lines structureSingle or Multiple melodic lines structure
Single or Multiple melodic lines structure
 
Basic Civil Engineering first year Notes- Chapter 4 Building.pptx
Basic Civil Engineering first year Notes- Chapter 4 Building.pptxBasic Civil Engineering first year Notes- Chapter 4 Building.pptx
Basic Civil Engineering first year Notes- Chapter 4 Building.pptx
 
Towards a code of practice for AI in AT.pptx
Towards a code of practice for AI in AT.pptxTowards a code of practice for AI in AT.pptx
Towards a code of practice for AI in AT.pptx
 
Unit 3 Emotional Intelligence and Spiritual Intelligence.pdf
Unit 3 Emotional Intelligence and Spiritual Intelligence.pdfUnit 3 Emotional Intelligence and Spiritual Intelligence.pdf
Unit 3 Emotional Intelligence and Spiritual Intelligence.pdf
 
Mehran University Newsletter Vol-X, Issue-I, 2024
Mehran University Newsletter Vol-X, Issue-I, 2024Mehran University Newsletter Vol-X, Issue-I, 2024
Mehran University Newsletter Vol-X, Issue-I, 2024
 
REMIFENTANIL: An Ultra short acting opioid.pptx
REMIFENTANIL: An Ultra short acting opioid.pptxREMIFENTANIL: An Ultra short acting opioid.pptx
REMIFENTANIL: An Ultra short acting opioid.pptx
 
Kodo Millet PPT made by Ghanshyam bairwa college of Agriculture kumher bhara...
Kodo Millet  PPT made by Ghanshyam bairwa college of Agriculture kumher bhara...Kodo Millet  PPT made by Ghanshyam bairwa college of Agriculture kumher bhara...
Kodo Millet PPT made by Ghanshyam bairwa college of Agriculture kumher bhara...
 
FSB Advising Checklist - Orientation 2024
FSB Advising Checklist - Orientation 2024FSB Advising Checklist - Orientation 2024
FSB Advising Checklist - Orientation 2024
 
Micro-Scholarship, What it is, How can it help me.pdf
Micro-Scholarship, What it is, How can it help me.pdfMicro-Scholarship, What it is, How can it help me.pdf
Micro-Scholarship, What it is, How can it help me.pdf
 
Introduction to Nonprofit Accounting: The Basics
Introduction to Nonprofit Accounting: The BasicsIntroduction to Nonprofit Accounting: The Basics
Introduction to Nonprofit Accounting: The Basics
 
ICT role in 21st century education and it's challenges.
ICT role in 21st century education and it's challenges.ICT role in 21st century education and it's challenges.
ICT role in 21st century education and it's challenges.
 
Beyond_Borders_Understanding_Anime_and_Manga_Fandom_A_Comprehensive_Audience_...
Beyond_Borders_Understanding_Anime_and_Manga_Fandom_A_Comprehensive_Audience_...Beyond_Borders_Understanding_Anime_and_Manga_Fandom_A_Comprehensive_Audience_...
Beyond_Borders_Understanding_Anime_and_Manga_Fandom_A_Comprehensive_Audience_...
 
Holdier Curriculum Vitae (April 2024).pdf
Holdier Curriculum Vitae (April 2024).pdfHoldier Curriculum Vitae (April 2024).pdf
Holdier Curriculum Vitae (April 2024).pdf
 
Salient Features of India constitution especially power and functions
Salient Features of India constitution especially power and functionsSalient Features of India constitution especially power and functions
Salient Features of India constitution especially power and functions
 
How to setup Pycharm environment for Odoo 17.pptx
How to setup Pycharm environment for Odoo 17.pptxHow to setup Pycharm environment for Odoo 17.pptx
How to setup Pycharm environment for Odoo 17.pptx
 
Jual Obat Aborsi Hongkong ( Asli No.1 ) 085657271886 Obat Penggugur Kandungan...
Jual Obat Aborsi Hongkong ( Asli No.1 ) 085657271886 Obat Penggugur Kandungan...Jual Obat Aborsi Hongkong ( Asli No.1 ) 085657271886 Obat Penggugur Kandungan...
Jual Obat Aborsi Hongkong ( Asli No.1 ) 085657271886 Obat Penggugur Kandungan...
 
Sensory_Experience_and_Emotional_Resonance_in_Gabriel_Okaras_The_Piano_and_Th...
Sensory_Experience_and_Emotional_Resonance_in_Gabriel_Okaras_The_Piano_and_Th...Sensory_Experience_and_Emotional_Resonance_in_Gabriel_Okaras_The_Piano_and_Th...
Sensory_Experience_and_Emotional_Resonance_in_Gabriel_Okaras_The_Piano_and_Th...
 
Understanding Accommodations and Modifications
Understanding  Accommodations and ModificationsUnderstanding  Accommodations and Modifications
Understanding Accommodations and Modifications
 
ICT Role in 21st Century Education & its Challenges.pptx
ICT Role in 21st Century Education & its Challenges.pptxICT Role in 21st Century Education & its Challenges.pptx
ICT Role in 21st Century Education & its Challenges.pptx
 
SOC 101 Demonstration of Learning Presentation
SOC 101 Demonstration of Learning PresentationSOC 101 Demonstration of Learning Presentation
SOC 101 Demonstration of Learning Presentation
 

Teach forchange

  • 2.
  • 3.
  • 4.
  • 5.
  • 6.
  • 7.
  • 8.
  • 9.
  • 12.
  • 13.
  • 14.
  • 15.
  • 16.
  • 17.
  • 18.
  • 19.
  • 20.
  • 21.
  • 22.
  • 23.
  • 24.
  • 25.
  • 26.
  • 27.
  • 28.
  • 29. Educator Communities in the Developed World... Apple, Google, Microsoft, Discovery, Adobe, Intel... high-demand capacity in these networks serving already high-functioning, performing schools
  • 30. Mission To connect and support teachers around the world, to leverage digital technologies for learning, in order to foster a deep and robust education for all children.
  • 32. Online Networked Teacher Treks Community
  • 33. Teacher Treks • share best practices with technologies in the classroom • provide opportunities to explore and experiment with these technologies • create instructional artifacts and lessons using these technologies • test these artifacts and lessons in the classroom while peer support is available • become familiar and engaged with the online community tool to support further collaboration • exchange of cultures • building of relationships both between and amongst hosting teachers and traveling teachers
  • 34. Online Networked Resource Community • resources and tools for teachers to use in their classrooms • a venue for collaborating on lessons, projects, etc. • collegial/social networking
  • 35.
  • 36. Partners the governmental bodies of the host countries technology-furnishing organizations • OLPC • Intel • IBM non-governmental and non-profit organizations • UNESCO • Anytime, Anywhere Learning Foundation (AALF) • TakingITGlobal
  • 38. Financials Traveling teachers Host countries For-hire “In House” Treks Foundations' grants and corporate philanthropy Individual Capital Campaigns Angel Investor(s)
  • 39. TeachforChange Pro Forma Cash Flow Statement - Phase 1 Q1 Q2 Q3 Q4 10/1 - 12/31 1/1 - 3/31 4/1 - 6/31 7/1- 9/30 Notes Beginning Cash Balance $25,000 PROJECTED INCOME (Cash Inflows) Cash Collections Trek fees n/a n/a n/a n/a No Treks in Phase 1 Angel Investor (or loans) 150,000 0 0 0 Individual donations 5,000 15,000 10,000 0 Grant funds 0 0 0 350,000 Total Cash Inflows $155,000 $15,000 $10,000 $350,000 PROJECTED EXPENSES (Cash Outlfows) Salaries Executive Director 0 0 0 0 Program Coordinator 9,500 9,500 9,500 Webmaster 11,250 Program Assistant 7,500 Office Expenses Rent 3,000 3,000 3,000 3,000 Office supplies & equipment 15,000 500 500 500 Large Q1 costs for office furniture, supplies, tech, etc. Technology 1,100 1,100 1,100 1,100 Leasing computers in Phase 1 Printing 100 3,000 1,000 1,000 Brochures, advertising materials, general printing Tele/Fax/Internet 500 500 500 500 Graphic Design/Web 15,000 0 0 0 Q1 for logo and website creation Staff training and development 0 0 1,000 1,000 Training for Treks Insurance General Liability/Wokers' Comp 6,000 $1,000,000 Gen. Aggregate Lim Medical Benefits 6,000 6,000 6,000 6,000 Business Teacher gifts 0 0 0 500 Development/ Meals and celebrations 0 200 400 500 Hospitality Other 50 50 50 50 Treks Staff 0 7,500 4,000 7,500 Implementation 0 0 0 0 Board Meetings Catering 0 0 200 200 Advertising Website 0 0 0 0 General ads (periodicals/papers) 0 2,000 2,000 2,000 Conference programs 0 0 200 400 Accounting 1,000 1,000 0 0 Bank charges Investment fee 50 Payroll Processing 200 200 200 200 Credit card processing 400 400 400 400 Online Site Development 0 0 50,000 50,000 Website development to begin in Q3 Total Cash Outflows $48,400 $34,950 $80,050 $103,100 Quarter Subtotal $106,600 -$19,950 -$70,050 $246,900 ENDING CASH BALANCE $131,600 $111,650 $41,600 $288,500
  • 41.
  • 43. TeachforChange Jennifer Groff jennifer_groff@mail.harvard.edu