This financial review covers the 2022 financial year. Its main part is the statement of expenditure and income of the project “Students Acting for Accountability and Quality of Education”, funded by Education Out Loud (EOL) through Oxfam IBIS and implemented by CERC, for the period from 1 January to 31 December 2022. This statement was audited by DWAC (Divine wisdom For assisting and consulting), Kinshasa, in accordance with International Standards on Auditing (ISAs); the audit report is signed by Mac NGUBI, Chartered Accountant, and dated 7 April 2023. The review also presents the expenditure of the Youth Excel project at 31 December 2022, taken from CERC’s financial report to IREX for December 2022, approved by IREX: these figures have not been audited. The accounts of the Education Out Loud project are kept in USD, on a cash basis; the Youth Excel figures are also in US dollars.
All projectsConsolidated statement – all projects
Income, expenditure and balances of all projects combined, for 2022 compared with 2021.
| Income and expenditure | 2022 US$ | 2021 US$ |
| Income received | | |
| UNCAC Coalition | – | 3,431.50 |
| USAID / IREX – Youth Excel | 51,529.10 | 32,506.71 |
| GPE / Oxfam IBIS – Education Out Loud | 361,361.00 | 23,986.00 |
| CERC’s own resources | – | 9,380.75 |
| Total income received | 412,890.10 | 69,304.96 |
| Expenditure, all projects combined | | |
| Staff costs | 107,330.42 | 18,150.72 |
| Programme activities | 168,350.36 | 26,290.00 |
| Travel and transport | 12,825.65 | 392.00 |
| Rent, running costs and equipment | 46,459.73 | 12,956.75 |
| Professional fees, staff training and audit | 5,000.00 | – |
| Administration and overheads | 5,852.29 | 2,023.78 |
| Return of unspent funds to a donor | – | 6,424.23 |
| Total expenditure | 345,817.45 | 66,237.48 |
| Income less expenditure | 67,072.65 | 3,067.48 |
| Balance brought forward from the previous year | 13,013.07 | 9,945.59 |
| Adjustments (see the statement of funds) | 4.50 | – |
| Balance carried forward to the next year | 80,090.22 | 13,013.07 |
Categories: staff costs (salaries and benefits); programme activities (work with students, schools, communities and youth organisations, research, advocacy, awareness raising and training of beneficiaries); travel and transport where reported separately; rent, running costs and equipment (rent, office, utilities, communication, supplies, printing, equipment, other direct costs and bank charges); professional fees, staff training and audit; administration and overheads. Partly audited: the Education Out Loud project was audited by DWAC (notes 1 to 4; the audit rounds its total, so the categories add up to US$1 more); Youth Excel is not audited (December 2022 financial report approved by IREX, notes 5 and 6, less the expenditure to December 2021, which is that of 2021). Education Out Loud income: the two transfers of 2022 (US$361,361). The project’s audit opens with US$751 in cash on 1 March 2022: the Year Zero balance of US$746.50 brought forward and US$4.50 of adjustment – CERC’s ledger took over US$746.41 and the bank account also held US$5.06 of CERC’s own funds kept for fees: US$751.47, shown as US$751 by the audit, which works in whole dollars. Audited: 2021 audit by Group BEAG (28 January 2022): income US$69,304.96, expenditure and refund US$66,237.48, cash at 31 December 2021 US$13,013.07. The 2021 figures are those of the audit; they differ slightly from the Year Zero finance report to Oxfam IBIS (US$70.36), from the UNCAC figure of the fund accountability statement (US$0.15) and from the refund to Accountability Lab it showed (US$0.80): see the statement of funds. Rent, running costs and equipment include US$9,380.75 of office equipment bought with CERC’s own resources.
Statement of funds, by grant
For each grant: the balance brought forward from the previous year, the funds received, the funds spent, the funds returned to the donor or transferred to another grant (and adjustments), and the balance carried forward. A negative balance means spending ahead of funding. Each line says whether its figures are audited, and by which audit.
| Grant and donor | Brought forward US$ | Received US$ | Spent US$ | Returned, transfers US$ | Carried forward US$ |
Students Acting for Honesty, Integrity and Equality (SHINE)1 Integrity Action (NORAD) · Not audited | 3,521.36 | – | 3,521.36 | – | – |
Youth Excel – Youth Represent DRC2 CERC’s own resources · Not audited – Monthly financial report to IREX, approved by IREX | 8,745.21 | 51,529.10 | 68,955.09 | – | −8,680.78 |
Year Zero – Students Acting for Accountability and Quality of Education3 Global Partnership for Education, through Oxfam IBIS · Not audited | 746.50 | – | – | −746.50 | – |
Students Acting for Accountability and Quality of Education4 Global Partnership for Education, through Oxfam IBIS · Audited – 2022 audit of Education Out Loud (DWAC) | – | 361,361.00 | 273,342.00 | 752.00 | 88,771.00 |
| Total | 13,013.07 | 412,890.10 | 345,818.45 | 5.50 | 80,090.22 |
1 Students Acting for Honesty, Integrity and Equality (SHINE), 2022. Owed to Integrity Action at the end of 2021 (2021 audit). Used in 2022 to develop EduCheck: DevelopmentCheck, the monitoring tool of the SHINE project, belonged to Integrity Action, and CERC wanted its own platform, managed by CERC, for the long-term monitoring of schools by students (CERC’s statement).
2 Youth Excel – Youth Represent DRC, 2022. Expenditure to December 2022 was ahead of the advances received, hence a negative balance, covered by the final IREX disbursement of February 2023 and by CERC’s own resources (see 2023).
3 Year Zero – Students Acting for Accountability and Quality of Education, 2022. The Year Zero balance (US$746.50) went into the Education Out Loud project.
4 Students Acting for Accountability and Quality of Education, 2022. Received from Oxfam IBIS: US$258,115 on 17 March and US$103,246 on 21 October 2022 (US$361,361). Brought in from Year Zero: US$746.50 (2021 audit). The 2022 audit opens the project on 1 March 2022 with US$751, US$4.50 more: CERC’s ledger takes over US$746.41 (US$330 in cash and US$416.41 in bank, US$0.09 less than the 2021 audit) and the bank account also held US$5.06 of CERC’s own funds kept for account fees; the audit, in whole dollars, counts the US$751.47 as US$751. Its expense headings add up to US$1 more than its total of US$273,341. Audited balance: US$88,771 – CERC’s report to Oxfam IBIS gives US$88,765.92, the same balance before these roundings. The auditor (DWAC) gave a qualified (“except for”) opinion: US$81,651 actually held (US$80,951 in bank, US$700 in hand) and US$7,120 of advances not yet justified at 31 December 2022 – three advances for activities under way, listed in CERC’s fourth-quarter report: US$5,000 for identifying and training education clusters, US$2,000 for a mission to Bukavu, US$120 for transport to equip the Integrity Clubs; US$5,158 of expenses without Oxfam IBIS’s prior approval (rental deposits US$3,800, unbudgeted staff US$1,358); US$2,517 more administrative staff costs in the financial report (US$16,590) than in the general ledger (US$14,073); insufficient evidence for US$3,800 of accommodation costs of a 152-day mission.
Policy 002Compliance and reporting standards
This section applies to this report the corrections made on CERC’s financial accountability page (cerc.cd/en/our-financial-accountability/): the compliance of each grant with Policy 002, every difference between reports, accounts and audits – explained, or open and shown in red – and the score of this report against the reporting standard of Policy 002, for a target of 80%.
Compliance with Policy 002: 76%
Average of the rules met (1), partly met (½) and not met (0) by each grant in 2022.
| Grant and year – rules partly or not met | Level |
|---|
Students Acting for Honesty, Integrity and Equality (SHINE) 2022 · External audit; Donor funds and balances; Expenses approved and supported | Partly compliant 70% |
Youth Excel – Youth Represent DRC 2022 · External audit; Expenses approved and supported | Partly compliant 75% |
Year Zero – Students Acting for Accountability and Quality of Education 2022 · External audit; Expenses approved and supported | Partly compliant 80% |
Students Acting for Accountability and Quality of Education 2022 · Expenses approved and supported; Reports agree with the accounts | Partly compliant 80% |
Differences between reports, accounts and audits
| Difference | Amount US$ |
|---|
Explained – Education Out Loud: opening cash The 2022 audit opens the project with US$751; the 2021 audit left US$746.50. CERC’s ledger takes over US$746.41 (US$330 in cash, US$416.41 in bank) and the account also held US$5.06 of CERC’s own funds kept for bank fees (bank reconciliation, 28 February 2022): US$751.47, which the audit, in whole dollars, shows as US$751. Residual: US$0.09 between the ledger and the 2021 audit. | 4.50 |
Explained – Education Out Loud: rounding in the 2022 audit The audit works in whole dollars: its expense headings add up to US$273,342, its total is US$273,341 (CERC’s ledger: US$273,341.49). The audited balance of US$88,771 is the balance of CERC’s report to Oxfam IBIS, US$88,765.92, plus the US$5.06 of own funds and the roundings. | 1.00 |
Explained – Education Out Loud: advances not justified at 31 December 2022 Cash held US$81,651 against a balance of US$88,771 (2022 audit). The US$7,120 are three advances for activities under way, listed in CERC’s fourth-quarter report to Oxfam IBIS: US$5,000 for identifying and training education clusters, US$2,000 for a mission to Bukavu, US$120 for transport to equip the Integrity Clubs. The 2023 ledger shows the cluster work starting in January 2023. The three advances were justified or refunded by June 2025 (CERC’s statement). These documents are kept by CERC and not audited. | 7,120.00 |
Explained – Education Out Loud: administrative staff costs The financial report shows US$16,590 for budget line 6.1 (administrative staff), the general ledger US$14,073. The auditor calls the US$2,517 an unjustified difference: the expenditure may be overstated. The difference was corrected by June 2025 (CERC’s statement). These documents are kept by CERC and not audited. | 2,517.00 |
Explained – Education Out Loud: expenses without prior approval US$5,158 spent without Oxfam IBIS’s formal approval: rental deposits for the Bukavu and Kinshasa offices (US$3,800, recorded in the ledger in March 2022) and unbudgeted staff (US$1,358). Regularised with Oxfam IBIS by June 2025 (CERC’s statement). These documents are kept by CERC and not audited. | 5,158.00 |
Explained – Education Out Loud: accommodation costs of a mission US$3,800 of accommodation reimbursed for a 152-day mission of the Executive Director in Bukavu (March–December 2022): the auditor did not receive the mission reports and terms of reference, nor the reason for the five-month mission and the late reimbursement. The supporting documents were provided by June 2025 (CERC’s statement). These documents are kept by CERC and not audited. | 3,800.00 |
Explained – SHINE: balance used to develop EduCheck The unspent balance of SHINE phase 3, US$3,521.36, was owed to Integrity Action in the 2020 and 2021 audits. CERC used it in 2022 to develop EduCheck: DevelopmentCheck, the monitoring tool of the SHINE project, belonged to Integrity Action, and CERC wanted its own digital platform, managed by CERC, for the long-term monitoring of schools by students. Integrity Action’s written agreement to this reallocation is not documented, so the rule on donor balances is shown as partly met. | 3,521.36 |
Explained – Youth Excel: spending above the award, covered by CERC The USAID/IREX subaward was funded by advances against monthly financial reports, each approved by IREX, which paid US$90,781.86 in all, the last instalment in February 2023. Cumulative spending reported to IREX at December 2022 was US$92,716.59: the US$1,934.73 above the funds received – the “cash available” of CERC’s December 2022 report – were paid from CERC’s own resources (members’ contributions). The project closes at zero. | 1,934.73 |
Follow-up of the 2022 audit and of Oxfam IBIS’s recommendations
| Finding or recommendation | Status |
|---|
| 2022 audit – US$7,120 of cash advances not justified at 31 December 2022. | Done by June 2025 – CERC’s statement |
| 2022 audit – US$2,517 more administrative staff costs in the financial report than in the general ledger. | Done by June 2025 – CERC’s statement |
| 2022 audit – US$5,158 spent without the donor’s formal approval (rental deposits US$3,800, unbudgeted staff US$1,358). | Done by June 2025 – CERC’s statement |
| 2022 audit – US$3,800 of accommodation costs of a 152-day mission without terms of reference or mission reports. | Done by June 2025 – CERC’s statement |
| 2022 audit – Purchases above the procurement threshold (US$1,250) insufficiently documented: selection method and competition not always followed (other information, without effect on the opinion). | Done by June 2025 – CERC’s statement |
| 2022 audit – US$5,100 of salaries paid for months not covered by a contract (March, April and December 2022; other information). | Done by June 2025 – CERC’s statement |
| Oxfam IBIS – A functional Board of Directors with democratic governance powers (condition for the 2023 disbursements). | Done |
| Oxfam IBIS – A single authorised signatory on the bank account. | Done |
| Oxfam IBIS – Annual audit of the project accounts. | Under way |
| Oxfam IBIS – No internal audit team. | Done by June 2025 – CERC’s statement |
| Oxfam IBIS – A more detailed electronic inventory tool. | Done by June 2025 – CERC’s statement |
| Oxfam IBIS – Attendance lists kept by the programme team, apart from the payment sheets. | Done by June 2025 – CERC’s statement |
Reporting standard of Policy 002: 85%
This report meets the target of 80%.
| Criterion | Status |
|---|
Funds received, by donor and project (IV.12) Income by donor and project. | Met |
Expenditure by category (II.6.4) By category and by objective. | Met |
Budget and actual, by budget line (II.6.4) Education Out Loud: 76% of the budget (audit); Youth Excel: by budget line. | Met |
Cash position at year end (II.6.4) Education Out Loud: US$81,651 held at 31 December 2022 (audit). | Met |
Commitments and balances owed (II.6.4) Advances to be justified and balances owed, from the statement of funds. | Met |
Statement of funds, by grant (III.2.2) Statement of funds by grant. | Met |
Comparison with the previous year (II.6.4) 2022 compared with 2021. | Met |
External audit: auditor and opinion (III.3.2) DWAC, Education Out Loud: qualified (“except for”) opinion; the other grants are not audited. | Met |
Audit findings and follow-up action plan (III.3.5) The findings of the 2022 audit and Oxfam IBIS’s recommendations are published with the status of each; the detailed action plan is kept internal (CERC’s plan of January 2023, Oxfam IBIS’s follow-up, the Board minutes of 10 February 2023). | Met |
Differences between reports, accounts and audits explained (III.3.3) Every difference between reports, accounts and audits is explained; the 2022 audit findings were regularised by June 2025 (CERC’s statement, not yet audited). | Met |
Compliance with the financial policies assessed (Policy 002) Assessed in this report. | Met |
Assets and equipment (inventory) (VI.8, VII.1) No fixed-asset register or inventory for 2022 is published. | Not met |
Financial report approved by the Board of Directors (IV.12) No record of the Board’s approval of the financial report is published. | Not met |
Restricted fundsFunded projects
The figures in this review relate to two projects, each funded by a project grant.
| Project | Donor | Period | Received US$ |
| Students Acting for Accountability and Quality of Education | Global Partnership for Education, through Education Out Loud (Oxfam IBIS) | 18 months from February 2022 | 361,361 |
| Youth Excel – Youth Represent DRC | USAID, through IREX | 2022 | 51,529.10 |
Funds received in 2022. Education Out Loud: the two transfers of 2022 (US$361,361, note 2); the US$751 in cash at the start of the project is the Year Zero balance brought forward from 2021 (note 1 and the statement of funds). Youth Excel: the advances received from IREX in 2022, under sub-agreement FY22-YOUTH_EXCEL-CERC-01 (not audited); those of 2021 are in the 2020–2021 report.
- Students Acting for Accountability and Quality of Education – Integrity Clubs in 150 secondary schools across Kinshasa and South Kivu, where students trained as young monitors monitor education services and share their results on EduCheck, together with the training of teachers and principals and advocacy with education officials and parliamentarians.
- Youth Excel – Youth Represent DRC – Implementation research by a network of 10 youth-led and youth-serving organisations in Kinshasa, the ICON Data Summit (August 2022) and a joint Quick Impact Project for the socio-economic reintegration of 45 unemployed and underrepresented young people.
IncomeIncome
In 2022, CERC received US$361,361 for the Education Out Loud project: two transfers to its bank account at the Trust Merchant Bank (TMB), US$258,115 on 17 March and US$103,246 on 21 October 2022 (note 2). With the US$751 in cash at the start of the project – the Year Zero balance brought forward, US$746.50 in the 2021 audit – the project had US$362,112 (note 1).
For Youth Excel, CERC received US$51,529.10 from IREX in 2022; the advances of 2021 (US$32,506.71) are reported in the 2020–2021 report. In its December 2022 report, CERC requested the final disbursement, an advance of US$6,746.05 (note 6). These figures have not been audited.
ExpenditureExpenditure
Expenditure on the Education Out Loud project in 2022 amounted to US$273,341, against a budget of US$361,361 – a rate of 76%, leaving US$88,020 unspent (note 1). Every heading was under budget, from 44% for the advocacy campaigns (objective 4) to 93% for direct costs.
The four specific objectives accounted for US$10,032 (objective 1, education officials, civil society organizations and parliamentarians), US$124,956 (objective 2, students as agents of change – including US$114,079 for young monitors trained to monitor education services and share their results on EduCheck), US$24,282 (objective 3, awareness-raising in schools) and US$1,689 (objective 4, national awareness campaigns). Direct costs amounted to US$92,849, mainly programme staff (US$50,762) and operating costs (US$26,149), and administrative costs to US$19,534 (note 3).
At 31 December 2022, the theoretical cash balance was US$88,771 and the physical cash balance US$81,651 (US$700 in hand and US$80,951 in bank). The difference of US$7,120 represents unjustified cash advances at 31.12.2022 (note 4).
For Youth Excel, cumulative expenditure to 31 December 2022 amounted to US$92,716.59. Labor (US$34,551.13) and fringe benefits (US$23,578.01) exceeded their budget lines by US$2,914.47 and US$3,718.00, and supplies by US$10.00; travel, contractual services and other direct costs were below budget (note 5). These figures have not been audited.
AuditIndependent auditor’s report
DWAC audited the 2022 statement of expenditure and income of the Education Out Loud project (note 1). The Youth Excel figures are not covered by this audit.
The auditor expressed a qualified opinion (“except for”), based on the following findings:
- Unforeseen expenses totaling USD 5,158 incurred without the formal approval of Oxfam Ibis. These are mainly the payment of rental deposit (USD 3,800) and the salaries of unbudgeted staff (USD 1,358).
- Reconciliation of the total expenses of budget line 6.1 (administrative staff) in the GL (USD 14,073) with the balance disclosed in the financial report (USD 16,590) shows an unjustified difference of USD 2,517. Expenditure may be overestimated.
- The necessary and consistent evidence that can justify reimbursement accommodation costs of USD 3,800 for the 152-day mission (March-December 2022) carried out by the Executive Director in BUKAVU were not presented. Apart from the fact that the reports of the various activities of the mission have not made available, but also the ToRs, the need for a 5-month mission has not been demonstrated and the reason for the late reimbursement (4 months after the mission) was not explained at the request of the funds.
In our opinion, except for the facts noted above, the accompanying statement gives a true and fair view of the expenditure and income of the Project “Students acting for accountability and quality of education” implemented by CERC for the period from 1st january to 31 december 2022 in accordance with the terms of the agreement.
Funding policyOur sources of funding
CERC is funded by institutional donors, directly or through partner organisations, through grants restricted to projects. In 2022, these were the Global Partnership for Education, through Education Out Loud (Oxfam IBIS), and USAID, through IREX. Each project has its approved budget; CERC reports to its donors through narrative and financial reports – the Youth Excel monthly financial reports for November and December 2022 were approved by IREX – and project accounts are audited as each donor requires: the Education Out Loud project was audited for 2022.
Note 1Education Out Loud project – statement of expenditure and income, 1 January to 31 December 2022
Budget and actual expenditure by budget heading, and funding, in USD.
| Code | Heading | Budget USD (1) | Actual USD (2) | Variance (1) – (2) | Rate % (2)/(1) |
|---|
| 1 | By the end of 2024, 50 senior education officials, 6 civil society organizations and 10 parliamentarians are working closely with CERC to embed anti-corruption and accountability protocols in the education sector | 16 906 | 10 032 | 6 874 | 59 |
| 2 | By the end of the project, 2,250 students (aged 14-19) have been engaged and supported to become active agents of positive change by championing anti-corruption and accountability behaviors and demanding that education reforms respond to their needs | 172 635 | 124 956 | 47 679 | 72 |
| 3 | By the end of 2023, 150 secondary schools encouraged to join integrity clubs to ensure the long-term sustainability of anti-corruption and accountability efforts in the education sector | 39 445 | 24 282 | 15 163 | 62 |
| 4 | Advocacy campaigns and student-led campaigns generate wider support and demand for anti-corruption measures | 3 800 | 1 689 | 2 111 | 44 |
| 5 | Direct costs | 100 220 | 92 849 | 7 371 | 93 |
| 6 | Administrative costs | 28 355 | 19 534 | 8 821 | 69 |
| Subtotal project costs (A) | 361 361 | 273 341 | 88 020 | 76 |
| Cash at the start of the project: 01/03/2022 | | 751 | | |
| Funding received | | 361 361 | | |
| Subtotal funding (B) | | 362 112 | | |
| Theoretical balance C = (B) – (A) | | 88 771 | | |
| Physical cash balance D | | 81 651 | | |
| Difference = C – D | | 7 120 | | |
This difference represents unjustified cash advances at 31.12.2022.
Note 2Education Out Loud project – funds received in 2022
Funds received from Education Out Loud (EOL) during the period, in USD. The transfers were made to the bank account opened at the Trust Merchant Bank (TMB).
| Date | Description | Amount (USD) |
|---|
| 17/03/2022 | Transfer 1 | 258 115 |
| 21/10/2022 | Transfer 2 | 103 246 |
| Total transfers | 361 361 |
Note 3Education Out Loud project – expenditure by heading
Detail of the actual expenditure of each budget heading, from the notes to the statement.
| Description | Expenditure at 31/12/2022 (USD) |
|---|
| 1. OS1: senior education officials, civil society organizations and parliamentarians | |
| Selected education officials, civil society organizations and parliamentarians lead the integration of anti-corruption and accountability measures in the sector | 6 522 |
| Improving the legal framework that allows children to hold their government institutions to account | 3 510 |
| Total | 10 032 |
| 2. OS2: 2,250 students engaged as agents of change | |
| Results of anti-corruption and integrity education among secondary school students are assessed every year in each school involved in the project (KAP survey used as methodology) | 7 638 |
| Young monitors trained and engaged to monitor education services and projects and share their results on EduCheck | 114 079 |
| Integrity Club meetings held | 3 240 |
| Total | 124 956 |
| 3. OS3: 150 secondary schools and integrity clubs | |
| Awareness-raising in schools | 24 282 |
| Total | 24 282 |
| 4. OS4: advocacy and student-led campaigns | |
| National awareness campaigns implemented targeting the general public | 1 689 |
| Total | 1 689 |
| 5. Direct costs | |
| Programme staff | 50 762 |
| Travel and accommodation | 10 938 |
| Operating costs | 26 149 |
| Staff capacity development | 5 000 |
| Total | 92 849 |
| 6. Administrative costs | |
| Administrative staff | 16 590 |
| Administration transport costs | 473 |
| Bank charges | 2 471 |
| Total | 19 534 |
Note 4Education Out Loud project – statement of cash at 31 December 2022
| Description | Amount at 31/12/2022 (USD) |
|---|
| Opening balance | 751 |
| Total of fundings from EOL | 361 361 |
| Total expenditures | 273 341 |
| Cash balance | 88 771 |
| Cash in hand | 700 |
| Cash in bank | 80 951 |
| Cash physical balance | 81 651 |
| Difference | 7 120 |
This difference represents unjustified cash advances at 31.12.2022.
Source: audit report of DWAC (Mac NGUBI, Chartered Accountant), 7 April 2023. Full report: audit report 2022 (PDF).
Note 5 – Not auditedYouth Excel (USAID / IREX) – expenditure at 31 December 2022
Figures from CERC’s financial report to IREX for December 2022 (sub-agreement FY22-YOUTH_EXCEL-CERC-01), approved by IREX. They have not been audited and are not covered by the audit of the Education Out Loud project (notes 1 to 4).
| Budget category | Approved budget US$ | Cumulative expenditure to 31/12/2022 | Budget variance |
| Labor | 31,636.66 | 34,551.13 | −2,914.47 |
| Fringe benefits | 19,860.01 | 23,578.01 | −3,718.00 |
| Travel | 3,480.00 | 1,806.65 | 1,673.35 |
| Equipment | 0.00 | 0.00 | 0.00 |
| Supplies | 900.00 | 910.00 | −10.00 |
| Contractual | 10,000.00 | 3,870.00 | 6,130.00 |
| Other direct costs (ODC) | 23,150.52 | 20,124.73 | 3,025.79 |
| Subtotal direct costs | 89,027.19 | 84,840.52 | 4,186.67 |
| Indirect costs | 8,500.72 | 7,876.07 | 624.65 |
| Total expenses | 97,527.91 | 92,716.59 | 4,811.33 |
Youth Excel – by yearExpenditure and funds received, 2021 and 2022
The expenditure to December 2021 is that of 2021 (2020–2021 report, note 2); the 2022 expenditure is the cumulative expenditure to 31 December 2022 less 2021.
| Budget category | 2021 US$ | 2022 US$ | Cumulative to 31/12/2022 |
| Salaries and fringe benefits (labor and fringe) | 18,150.72 | 39,978.42 | 58,129.14 |
| Travel | 392.00 | 1,414.65 | 1,806.65 |
| Supplies | 785.00 | 125.00 | 910.00 |
| Contractual | – | 3,870.00 | 3,870.00 |
| Other direct costs (ODC) | 2,410.00 | 17,714.73 | 20,124.73 |
| Indirect costs | 2,023.78 | 5,852.29 | 7,876.07 |
| Total expenditure | 23,761.50 | 68,955.09 | 92,716.59 |
| Funds received from IREX | 32,506.71 | 51,529.10 | 84,035.81 |
Funds received: US$32,506.71 in 2021 and US$51,529.10 in 2022; the final disbursement, US$6,746.05, was received in February 2023 – US$90,781.86 in all.
Note 6 – Not auditedYouth Excel (USAID / IREX) – funding and final advance request, December 2022
Advances received from IREX and final advance requested in CERC’s financial report for December 2022.
| Funding | US$ |
| Cumulative advances to date, through December 2022 | 90,781.86 |
| Cash available | −1,934.73 |
| Projected expenses | 4,811.32 |
| Advance requested, December 2022 (final disbursement) | 6,746.05 |
Source: CERC, Monthly Financial Report and Cash Advance Form, 1–31 December 2022. Not audited.