BECTU NEC Report to 2002 Conference appendix B: Income and expenditure forecast 2002

Income 
Contributions £ 4,049,344
Other income £ 12,000
Total£ 4,061,344
Less attributable to Political Fund £ 40,560
Total income £ 4,020,784
Expenditure 
Death Benefit grants £ 15,000
Salaries £ 1,886,686
Staff training £ 20,000
Pensions & Provident schemes £ 257,584.00
Rates and upkeep £ 220,000
Post and telephone £ 128,750
Printing and stationery £ 100,000
Legal and professional £ 150,000
Audit fees £ 16,500
Bank interest (excl. loan) £ 20,000
Consultancies £ 6,000
Branch funds £ 5,000
HO & Gen. organising £ 149,350
Divisional and other organising £ 443,000
NEC and Committees £ 25,000
Regional offices £ 80,000
TU Education £ 5,000
Journal net £ 100,000
Equality £ 10,000
Health & Safety £ 10,000
Training £ 10,000
Annual Conference £ 90,000
Affiliation fees £ 70,000
Ballot expenses £ 20,000
Grants and donations £ 5,000
Property repairs £ 30,000
Benevolent Fund net £ 3,500
Total expenditure £ 3,876,370
Surplus (before depreciation) £ 144,414
Less Depreciation £ 50,000
Surplus (after depreciation) £ 94,414
Less loan repayment (capital & interest) £ 78,250
Surplus (after depreciation and loan repayment) £ 16,164

Last updated 1 May 2002