2022 - SDDA Africa Budget

You might also like

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 2

SDDA Africa

2022 Statement of projected Income and Expenditure


USD $
Income
a) Regular Income
Membership fees 50,000
Yearly Subscription 5,000

Total Regular Income 55,000

b) Other Income
E-Waste Consultancy Incomes 5,000
Projects / programmes 300,000

Total Other Income 305,000

Total Income 360,000

Expenditure
(a) Direct Costs
liason of projetcs 297,000
trainings and bench marking 20,000
Total Direct Cists 317,000

(b) Employment Benefits


Allowance 21,000
Staff Welfare 3,000
Medical Cover 5,000
Total Employment Benefits 29,000
(c) Administrative Expenses
Office expenses 1,200
Travelling & entertainment 1,200
Postage, Telephone & interne 600
Consultancy Expenses 4,000
Total Administrative Expense 7,000

(d) Other Administrative Costs


Legal & Audit Fees 2,000

Total Other Administrative Co 2,000

(e) Finance Costs


Bank charges 1,000
Provision for Corporation Tax 2,000
Total Other Costs 3,000

Total Expenditure 358,000

Surplus / Deficit 2,000

You might also like