You are on page 1of 22

PPBF- Annual Section

Area Acc #

Item

ADMINISTRATION

Correction of serious
089 safety situation

TOTAL

Qty

Unit cost

How
Ofte
n

July

Aug

Sept

Oct

Nov

Dec

Jan

Feb

March

April

May

PPBF- Annual Section

Area Acc #

Item

ADMINISTRATION

086 Staff budget

TOTAL

Qty

Unit cost

How
Ofte
n

July

Aug

Sept

Oct

Nov

Dec

Jan

Feb

March

April

May

PPBF- Annual Section

ADMINISTRATION

Area

Acc # Item

087 Office operation costs


Water bill
Electricity bill
Postage
Internet
Phone
Office tea
Bank fee
Gas cooker

TOTAL

Qty

1
1
1
1
1
1
1
1

Unit cost

10,000.00
10,000.00
5,000.00
20,000.00
20,000.00
30,000.00
10,000.00
250,000.00

How
Ofte July
n

12
12
12
12
12
12
12

Aug

Sept

10,000.00

10,000.00

10,000.00

10,000.00

10,000.00

10,000.00

5,000.00 5,000.00 5,000.00


20,000.00

20,000.00

20,000.00

20,000.00

20,000.00

20,000.00

30,000.00

30,000.00

30,000.00

10,000.00

10,000.00

10,000.00

Oct

Nov

Dec

Jan

10,000.00
10,000.00
5,000.00 5,000.00 5,000.00
5,000.00
20,000.00 20,000.00 20,000.00 20,000.00
20,000.00 20,000.00 20,000.00 20,000.00
30,000.00 30,000.00 30,000.00 30,000.00
10,000.00 10,000.00 10,000.00 10,000.00
250 000
10,000.00 10,000.00
10,000.00 10,000.00

10,000.00
10,000.00

Feb

March

April

May

10,000.00
10,000.00

10,000.00

10,000.00

10,000.00

10,000.00

10,000.00

10,000.00

5,000.00

5,000.00

5,000.00

5,000.00

20,000.00
20,000.00
30,000.00
10,000.00

20,000.00

20,000.00

20,000.00

20,000.00

20,000.00

20,000.00

30,000.00

30,000.00

30,000.00

10,000.00

10,000.00

10,000.00

PPBF- Annual Section

ADMINISTRATION

Area Acc # Item


Travel
expenses,Transportati
088 on,meals & Lodging
Town trips
Journey
Bus fare
-Tax
-Foods
-Drinks
Accomodation
Communication
Stationaries
Emergency
On/tr/food

TOTAL

Qty

Unit cost

How
Ofte
n
July

Aug

Sept

Oct

10,000.00

10,000.00

1
4
2
3
3
1
1
1
2

40,000.00
5,000.00
10,000.00
2,000.00
25,000.00
10,000.00
10,000.00
50,000.00
10,000.00

40,000.00

5,000.00
10,000.00

2,000.00
25,000.00
10,000.00
10,000.00
50,000.00
10,000.00

Nov

Dec

Jan

Feb

March

April

May

PPBF- Annual Section

ADMINISTRATION

Area Acc # Item


Office supplies and
089 Equipment

TOTAL

Qty

Unit cost

How
Ofte
n
July

Aug

Sept

Oct

Nov

Dec

Jan

Feb

March

April

May

PPBF- Annual Section

CHILD OUTCOME SUPPORT NOT BUDGETED UNDER PROGRAM


ACTIVITIES CATEGORY

Area Acc #

Item

10 COGNITIVE
Entrepreneurship
education
Fee

Sewing education
-Training fee
- Sewing machine
darizi machine
mashine ya ufumaji
Materias

TOTAL

Qty

Unit cost

40

10,000.00

6
1
1
1

100,000.00
150000
400,000.00
500,000.00
300000

How
Ofte
n

6
3
3

July

Aug

200,000.00

200,000.00

Sept

300000

300000 300000

100000

100000 100000

150,000.00

150,000.00

Oct

Jan

Feb

100000 100000 100000

100000

100000 100000 100000

100000 150000

150000

200000

Nov

Dec

March

April

May

PPBF- Annual Section

Area Acc # Item

Qty

Unit cost

How
Ofte
n
July

Aug

Sept

Oct

Nov

Dec

Jan

Feb

March

April

May

PROGRAM ACTIVITIES

Curriculum materials/
25 suplies
Handout

42

3,000.00

12

126,000.00

126,000.00

126,000.00

126,000.00

126,000.00

126,000.00

126,000.00

126,000.00

126,000.00

126,000.00

126,000.00

Ex.Book

42

300.00

12

12,600.00

12,600.00

12,600.00

12,600.00

12,600.00

12,600.00

12,600.00

12,600.00

12,600.00

12,600.00

12,600.00

Pens

84

300.00

12

25,200.00

25,200.00

25,200.00

25,200.00

25,200.00

25,200.00

25,200.00

25,200.00

25,200.00

25,200.00

25,200.00

Pencils

84

200.00

12

25,200.00

16,800.00

16,800.00

16,800.00

16,800.00

16,800.00

16,800.00

16,800.00

16,800.00

16,800.00

16,800.00

Rim paper

10,000.00

12

25,200.00

10,000.00

10,000.00

10,000.00

10,000.00

10,000.00

10,000.00

10,000.00

10,000.00

10,000.00

10,000.00

Colour

8,000.00

12

25,200.00

16,000.00

16,000.00

16,000.00

16,000.00

16,000.00

16,000.00

16,000.00

16,000.00

16,000.00

16,000.00

TOTAL

CHILD OUTCOME SUPPORT NOT BUDGETED UNDER PROGRAM


ACTIVITIES CATEGORY

Area Acc # Item


083 SPIRITUAL
Rimpapers

Qty

Unit cost

10,000.00

50
50
42
1
1box
1

4,000.00
1,000.00
300.00
11,000.00
15,000.00
50,000.00

How
Ofte
n
July

PPBF- Annual Section


Aug

Sept

Oct

Nov

Dec

Jan

Feb

March

April

May

20,000.00

malez bora seminar


-Food
-Drinks
-Pens
-Flip chart
-Marker pens
-Facilitator
Monthly bible
studsies
-Bites
-Drinks

TOTAL

50
50

200,000.00

200,000.00

50,000.00

50,000.00

12,600.00

12,600.00

11,000.00

11,000.00

15,000.00

15,000.00

50,000.00

50,000.00

70,000.00

70,000.00

70,000.00 70,000.00

70,000.00

70,000.00

70,000.00

70,000.00 70,000.00

70,000.00

70,000.00 70,000.00
70,000.00 70,000.00

70,000.00

70,000.00

70,000.00

70,000.00

70,000.00

70,000.00

PPBF- Annual Section

CHILD OUTCOME SUPPORT NOT BUDGETED UNDER PROGRAM


ACTIVITIES CATEGORY

Area Acc # Item


080 PHYSICAL
Sewing mashine
(Group of 8)
mashine ya dariz
mashine ya kushona

082

TOTAL

Qty

Unit cost

How
Ofte
n
July

Aug

Sept

Oct

Nov

Dec

Jan

Feb

300,000.00 300,000.00

300,000.00

150,000.00

March

300,000.00

April

May

PPBF- Annual Section

Area Acc # Item

CHILD OUTCOME SUPPORT NOT BUDGETED UNDER


PROGRAM ACTIVITIES CATEGORY

201 PHYSICAL

TOTAL

Qty

Unit cost

How
Ofte
n
July

Aug

Sept

Oct

Nov

Dec

Jan

Feb

March

April

May

June

Annual

June

Annual

June

10,000.00
10,000.00

5,000.00
20,000.00
20,000.00
30,000.00
10,000.00

Annual

June

Annual

June

Annual

June

Annual

June

126,000.00

12,600.00
25,200.00
16,800.00
10,000.00
16,000.00

Annual

June

70,000.00
70,000.00

Annual

June

Annual

June

Annual

You might also like