Budget

Da1989
Budget31.xls

Sheet1

Order # 53618899
Part IX - Financial Data
Revenue 2018 2019 2020 2021
Gifts/Grants/Donations/Contributions $13,229 $10,550 $15,000 $18,000
Membership Fees $0 $0 $0 $0
Gross Investment Income $0 $0 $0 $0
Net Unrelated Business Income $0 $0 $0 $0
Other Income (Please describe this income) $0 $0 $0 $0
Sales Income (Sale of goods/services) $0 $0 $0 $0
Unusual Grants $0 $0 $0 $0
Fundraising Income $0 $0 $0 $0
Total Revenue $13,229 $10,550 15,000 $18,000
Expenses 2018 2019 2020 2021
Line 14 - Fundraising Expenses $0 $0 $0 $0
Line 15 - Grants, Donations, Gifts to Others
For _____________________________ $0 $0 $0 $0
For _____________________________ $0 $0 $0 $0
For _____________________________ $0 $0 $0 $0
Line 17 - Director / Officer compensation (Provide NAME & TITLE)
For _____________________________ $0 $0 $0 $0
For _____________________________ $0 $0 $0 $0
For _____________________________ $0 $0 $0 $0
Line 18 - Other salaries and wages (Provide NAME and/or TITLE)
For _____________________________ $0 $0 $0 $0
For _____________________________ $0 $0 $0 $0
For _____________________________ $0 $0 $0 $0
Line 19 - Interest Expense $0 $0 $0 $0
Line 20 - Occupancy (rent, utilities, etc.) $0 $0
Rent $0 $0 $0 $0
Utilities $0 $0 $0 $0
Line 21 - Depreciation and Depletion $0 $0 $0 $0
Line 22 - Professional Fees $0 $0 $0 $0
Line 23 - Other Expenses $0 $0 $0 $0
Program Expenses (OVERHEAD EXPENSES. Please Itemize)
Texas State Formation of Azama Progressive Foundation Inc. Expenses $459 $0 $0 $0
For ___Legal Zoom__________________________ $1,500 $445 $1,000 $900
For Legal Zoom/Attorney Consultations/1yr Subscription Expense $131 $131 $131 $131
For Website Development & 1yr. Support/Hosting $930 $300 $300 $250
For 501©3 Recognition_& Letter of Determination $620 $0 $0 $0
Formation of Azama Progressive Foundation Inc.in Nigeria Expenses $1,300 $0 $0 $0
Purchase of 2 New HP Laptops for the Foundation in Nigeria $996 $0 $0 $0
Promotion for Scholarship Expenses sent to Nigeria $894 $375 $450 $600
Scholarship Awards to 100 Azama College Students $0 $2,000 $3,000 $3,000
Purcase of 100 Large School back packs / shipment $0 $1,507 $0 $1,600
Purchase of 1.5 Acres of Virgin Land for Cashew Plantion $0 $3,500 $0 $0
Labor Land clearing/make ready for cashew planting/cashew seedling transplant $2,000 $0 $1,500
Misc. Expenses/Refreshment for/Rental of chair & tables for scholarship award $0 $1,200 $0 $0
Weeding/Ferterlizing/Establishment of intercrops in the new cashew farm $0 $0 $1,200 $1,200
Barbwire Fencing of the cash farm/Bill Board of the Foundation/No Trespass Sign $0 $0 $1,500 $0
Office Supplies $577 $325 $600 1350
Telephone $0 $0 $0 $0
Fax $0 $0 $0 $0
Internet Expense $0 $0 $0 $0
Delivery & Postage $0 $0 $0 $0
Printing Costs $0 $0 $0 $0
Reproduction (Copying) $0 $0 $0 $0
Transportation Costs (Gas, Lodging, etc.) $0 $0 $0 $0
Parking $0 $0 $0 $0
Permits & Licenses $0 $0 $0 $0
Insurance $0 $0 $0 $0
Other Expenses Subtotal $7,407 $11,783 $8,181 $10,531
Total Expenses $7,407 $11,783 $8,181 $10,531
Excess Revenue Over Expenses $5,822 ($1,233) $6,819 $7,469

Sheet2

Sheet3