Budgeting: Toolkit On Budgeting by Janet Shapiro (Email)
Budgeting: Toolkit On Budgeting by Janet Shapiro (Email)
Training
15000.00
15000.00
15000.00
15000.00
15000.00
20000.00
20000.00
25000.00
15000.00
15000.00
15000.00
15000.00
200000.00
Sub-Total
22450.00
22450.00
22450.00
22475.00
23475.00
28500.00
30525.00
34550.00
30575.00
23600.00
22625.00
22825.00
306500.00
550000.00
300000.00
1300000.00
350000.00
500000.00
4000000.00
Promised
250000.00
250000.00
250000.00
250000.00
250000.00
50000.00
350000.00
2150000.00
Sub-Total
250000.00
250000.00
1250000.00
250000.00
250000.00
50000.00
550000.00
300000.00
1800000.00
350000.00
850000.00
0.00
6150000.00
333.33
333.33
333.37
333.33
333.33
333.33
333.33
333.33
333.33
333.33
333.33
333.33
4000.00
Fixed deposit
10000.00
10000.00
10000.00
10000.00
10000.00
10000.00
10000.00
10000.00
10000.00
10000.00
10000.00
10000.00
120000.00
Sub-Total
10333.33
10333.33
10333.37
10333.33
10333.33
10333.33
10333.33
10333.33
10333.33
10333.33
10333.33
10333.33
124000.00
282783.33
282783.33
1282783.37
282808.33
283808.33
88833.33
590858.33
344883.33
1840908.33
383933.33
882958.33
33158.33
6580500.00
2083.34
2083.33
2083.33
2083.33
2083.33
2083.33
2083.33
2083.34
2083.33
2083.34
2083.33
2083.34
25000.00
DONATIONS
Probable
1000000.00
500000.00
INTEREST
Current Acct
TOTAL INCOME
EXPENDITURE
DIRECTORATE
Advertising
Audit Fees
0.00
0.00
0.00
8000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8000.00
Bank Charges
116.68
116.68
116.68
116.68
116.68
116.68
116.68
116.68
116.52
116.68
116.68
116.68
1400.00
Cleaning
625.00
625.00
625.00
625.00
625.00
625.00
625.00
625.00
625.00
625.00
625.00
625.00
7500.00
Consumables
530.00
530.00
530.00
530.00
530.00
530.00
530.00
530.00
530.00
530.00
530.00
170.00
6000.00
Electricity/Water
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
6000.00
Fund-raising
3000.00
3000.00
50000.00
3000.00
3000.00
3000.00
3000.00
3000.00
3000.00
3000.00
1500.00
1500.00
80000.00
Furniture/Equipment
1000.00
1000.00
1000.00
1000.00
1000.00
1000.00
1000.00
1000.00
1000.00
1000.00
1000.00
1000.00
12000.00
Budgeting
Governance
0.00
1500.00
0.00
0.00
1500.00
0.00
0.00
0.00
1500.00
0.00
0.00
1500.00
6000.00
Insurance
0.00
2250.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2250.00
Legal Fees
416.70
416.70
416.66
416.66
416.66
416.66
416.66
416.66
416.66
416.66
416.66
416.66
5000.00
Levies
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
6000.00
OD Processes
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
20000.00
0.00
0.00
0.00
20000.00
Postage/Couriers
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
3000.00
Printing/Stationery
2000.00
2000.00
2000.00
2000.00
2000.00
2000.00
2000.00
3000.00
2000.00
2000.00
2000.00
2000.00
25000.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
6000.00
Repairs/Maintenance
Rent
Salaries and Benefits
Security
Telephone
Transport/Vehicles
Travel
Sub-Total
5000.00
5000.00
5000.00
5000.00
5000.00
5000.00
5000.00
5000.00
5000.00
5000.00
5000.00
5000.00
60000.00
55384.60
55384.60
55384.60
55384.60
55384.60
55384.60
55384.60
55384.60
55384.60
55384.60
55384.60
110769.40
720000.00
750.00
750.00
750.00
750.00
750.00
750.00
750.00
750.00
750.00
750.00
750.00
750.00
9000.00
3000.00
3000.00
3000.00
3000.00
3000.00
3000.00
3000.00
3000.00
3000.00
3000.00
3000.00
3000.00
36000.00
10000.00
10000.00
10000.00
10000.00
10000.00
10000.00
10000.00
10000.00
10000.00
10000.00
10000.00
10000.00
120000.00
1250.00
1250.00
2000.00
3000.00
4000.00
5000.00
1250.00
1250.00
1250.00
1250.00
1250.00
1250.00
24000.00
86906.32
90656.31
134656.27
96656.27
91156.27
90656.27
86906.27
87906.28
108406.11
86906.28
85406.27
141931.08
1188150.00
2083.34
2083.33
2083.33
2083.33
2083.33
2083.33
2083.33
2083.34
2083.33
2083.34
2083.33
2083.34
25000.00
FINANCE AND
ADMINISTRATION
Advertising
Audit Fees
0.00
0.00
0.00
8000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8000.00
Bank Charges
116.68
116.68
116.68
116.68
116.68
116.68
116.68
116.68
116.52
116.68
116.68
116.68
1400.00
Cleaning
625.00
625.00
625.00
625.00
625.00
625.00
625.00
625.00
625.00
625.00
625.00
625.00
7500.00
1000.00
1000.00
1000.00
1000.00
1000.00
1000.00
1000.00
1000.00
1000.00
1000.00
1000.00
1000.00
12000.00
Consumables
Electricity/Water
Furniture/Equipment
Insurance
Postage/Couriers
125.00
125.00
125.00
125.00
125.00
125.00
125.00
125.00
125.00
125.00
125.00
125.00
1500.00
2000.00
2000.00
2000.00
2000.00
2000.00
2000.00
2000.00
2000.00
2000.00
2000.00
2000.00
2000.00
24000.00
0.00
2250.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
3000.00
Budgeting
Printing/Stationery
1000.00
1000.00
1000.00
1000.00
1000.00
1000.00
1000.00
1000.00
1000.00
1000.00
1000.00
1000.00
12000.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
6000.00
5000.00
5000.00
5000.00
5000.00
5000.00
5000.00
5000.00
5000.00
5000.00
5000.00
5000.00
5000.00
60000.00
73846.15
73846.15
73846.15
73846.15
73846.15
73846.15
73846.15
73846.15
73846.15
73846.15
73846.15
147692.35
960000.00
Security
750.00
750.00
750.00
750.00
750.00
750.00
750.00
750.00
750.00
750.00
750.00
750.00
9000.00
Telephone
850.00
850.00
850.00
850.00
850.00
850.00
850.00
850.00
850.00
850.00
850.00
650.00
10000.00
Transport/Vehicles
416.70
416.70
416.66
416.66
416.66
416.66
416.66
416.66
416.66
416.66
416.66
416.66
5000.00
1000.00
1000.00
1000.00
1000.00
1000.00
1000.00
1000.00
1000.00
1000.00
1000.00
1000.00
1000.00
12000.00
89562.87
91812.86
89562.82
97562.82
89562.82
89562.82
89562.82
89562.83
89562.66
89562.83
89562.82
163209.03
1158650.00
10000.00
10000.00
15000.00
15000.00
20000.00
20000.00
30000.00
20000.00
20000.00
15000.00
15000.00
10000.00
200000.00
Advertising
1500.00
1500.00
1500.00
3000.00
4000.00
3000.00
3000.00
1500.00
1500.00
1500.00
1500.00
1500.00
25000.00
Audit Fees
0.00
0.00
0.00
8000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8000.00
Bank Charges
116.68
116.68
116.68
116.68
116.68
116.68
116.68
116.68
116.68
116.68
116.68
116.52
1400.00
Cleaning
625.00
625.00
625.00
625.00
625.00
625.00
625.00
625.00
625.00
625.00
625.00
625.00
7500.00
4000.00
4000.00
4000.00
4000.00
15000.00
15000.00
20000.00
15000.00
15000.00
2000.00
2000.00
0.00
100000.00
125.00
125.00
125.00
125.00
125.00
125.00
125.00
125.00
125.00
125.00
125.00
125.00
1500.00
15000.00
15000.00
15000.00
20000.00
20000.00
30000.00
20000.00
20000.00
15000.00
15000.00
15000.00
0.00
200000.00
1000.00
1000.00
1000.00
1000.00
1000.00
1000.00
1000.00
1000.00
1000.00
1000.00
1000.00
1000.00
12000.00
0.00
2250.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2250.00
Postage/Couriers
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
3000.00
Printing/Stationery
2000.00
2000.00
4000.00
5000.00
5000.00
6000.00
5000.00
4000.00
2500.00
2500.00
2000.00
0.00
40000.00
Resources
1000.00
1000.00
1000.00
1000.00
1000.00
1000.00
1000.00
1000.00
1000.00
1000.00
1000.00
1000.00
12000.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
6000.00
5000.00
5000.00
5000.00
5000.00
5000.00
5000.00
5000.00
5000.00
5000.00
5000.00
5000.00
5000.00
60000.00
Repairs/Maintenance
Rent
Salaries and Benefits
Travel
Sub-Total
TRAINING AND
CONSULTATION
Accommodation
Consumables
Electricity/Water
Food
Furniture/Equipment
Insurance
Repairs/Maintenance
Rent
Budgeting
Salaries and Benefits
92307.69
92307.69
92307.69
92307.69
92307.69
92307.69
92307.69
92307.69
92307.69
92307.69
92307.69
184615.41
1200000.00
750.00
750.00
750.00
750.00
750.00
750.00
750.00
750.00
750.00
750.00
750.00
750.00
9000.00
2000.00
2000.00
2000.00
2000.00
2000.00
2000.00
2000.00
2000.00
2000.00
2000.00
2000.00
2000.00
24000.00
Transport/Vehicles
10000.00
12000.00
1800.00
20000.00
15000.00
14000.00
11200.00
10000.00
10000.00
8000.00
7500.00
500.00
120000.00
Travel
10000.00
10000.00
12500.00
12500.00
12500.00
17500.00
30000.00
50000.00
50000.00
30000.00
13000.00
2000.00
250000.00
Venues
10000.00
12000.00
13000.00
15000.00
30000.00
50000.00
30000.00
12000.00
10000.00
10000.00
8000.00
0.00
200000.00
166174.37
172424.37
170474.37
206174.37
225174.37
259174.37
252874.37
236174.37
227674.37
187674.37
167674.37
209981.93
2481650.00
Advertising
1500.00
1500.00
1500.00
3000.00
4000.00
3000.00
3000.00
1500.00
1500.00
1500.00
1500.00
1500.00
25000.00
Audit Fees
0.00
0.00
0.00
8000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8000.00
Bank Charges
116.68
116.68
116.68
116.68
116.68
116.68
116.68
116.68
116.68
116.68
116.68
116.52
1400.00
Cleaning
625.00
625.00
625.00
625.00
625.00
625.00
625.00
625.00
625.00
625.00
625.00
625.00
7500.00
1000.00
1000.00
1000.00
1000.00
1000.00
1000.00
1000.00
1000.00
1000.00
1000.00
1000.00
1000.00
12000.00
125.00
125.00
125.00
125.00
125.00
125.00
125.00
125.00
125.00
125.00
125.00
125.00
1500.00
1500.00
1500.00
7500.00
1500.00
1500.00
1500.00
1500.00
1500.00
1500.00
1500.00
1500.00
1500.00
24000.00
0.00
2250.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2250.00
187.50
187.50
187.50
187.50
187.50
187.50
187.50
187.50
187.50
187.50
187.50
187.50
2250.00
40000.00
85000.00
85000.00
40000.00
85000.00
40000.00
85000.00
40000.00
85000.00
40000.00
85000.00
40000.00
750000.00
4000.00
4000.00
4000.00
4000.00
30000.00
34000.00
50000.00
4000.00
4000.00
4000.00
4000.00
4000.00
150000.00
Resources
3000.00
3000.00
3000.00
3000.00
3000.00
3000.00
3000.00
3000.00
3000.00
3000.00
3000.00
3000.00
36000.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
6000.00
5000.00
5000.00
5000.00
5000.00
5000.00
5000.00
5000.00
5000.00
5000.00
5000.00
5000.00
5000.00
60000.00
Security
Telephone
Sub-Total
PUBLICATIONS
Consumables
Electricity/Water
Furniture/Equipment
Insurance
Postage/Couriers
Printing/Stationery
Repairs/Maintenance
Rent
Salaries and Benefits
30769.23
30769.23
30769.23
30769.23
30769.23
30769.23
30769.23
30769.23
30769.23
30769.23
30769.23
61538.47
400000.00
Security
750.00
750.00
750.00
750.00
750.00
750.00
750.00
750.00
750.00
750.00
750.00
750.00
9000.00
Telephone
833.33
833.33
833.33
833.33
833.33
833.33
833.33
833.33
833.33
833.33
833.33
833.37
10000.00
Budgeting
Transport/Vehicles
Travel
Sub-Total
TOTAL EXPENDITURE
EXCESS/(DEFICIT)
833.33
833.33
833.33
833.33
833.33
833.33
833.33
833.33
833.33
833.33
833.33
833.37
10000.00
1666.66
1666.66
1666.66
1666.66
1666.66
1666.66
1666.66
1666.66
1666.66
1666.66
1666.66
1666.74
20000.00
92406.73
139656.73
143406.73
101906.73
165906.73
123906.73
184906.73
92406.73
137406.73
92406.73
137406.73
123175.97
1534900.00
435050.29
494550.27
538100.19
502300.19
571800.19
563300.19
614250.19
506050.21
563049.87
456550.21
480050.19
638298.01
6363350.00
-152266.96
-211766.94
744683.18
-219491.86
-287991.86
-474466.86
-23391.86
-161166.88
1277858.46
-72616.88
402908.14
-605139.68
217150.00
Budgeting
Example : VARIANCE STATEMENT
ORGANISATIONAL DEVELOPMENT ORGANISATION
VARIANCE REPORT FOR MONTH ENDING MARCH 31, 2003
INCOME
ACTUAL
YEAR TO DATE
BUDGET
VARIANCE
ACTUAL
CURRENT MONTH
BUDGET
VARIANCE
SALES
Consultancy
Publications
Subscriptions
Training
Sub-Total
13156.00
8446.50
1600.00
44320.00
67522.50
12000.00
9000.00
1350.00
45000.00
67350.00
1156.00
-553.50
250.00
-680.00
172.50
4256.00
3140.00
525.00
16200.00
24121.00
4000.00
3000.00
450.00
15000.00
22450.00
256.00
140.00
75.00
1200.00
1671.00
DONATIONS
Probable
Promised
Sub-Total
895000.00
750000.00
1645000.00
1000000.00
750000.00
1750000.00
-105000.00
0.00
-105000.00
0.00
750000.00
750000.00
1000000.00
250000.00
1250000.00
-1000000.00
500000.00
-500000.00
INTEREST
Current Acct
Fixed deposit
Sub-Total
1100.03
33000.00
34100.03
1000.03
30000.00
31000.03
100.00
3000.00
3100.00
366.71
11000.00
11366.71
333.37
10000.00
10333.37
33.34
1000.00
1033.34
1746622.53
1848350.03
-101727.50
785487.71
1282783.37
-497295.66
TOTAL INCOME
EXPENDITURE
DIRECTORATE
Budgeting
Advertising
Audit Fees
Bank Charges
Cleaning
Consumables
Electricity/Water
Fund-raising
Furniture/Equipment
Governance
Insurance
Legal Fees
Levies
OD Processes
Postage/Couriers
Printing/Stationery
Repairs/Maintenance
Rent
Salaries and Benefits
Security
Telephone
Transport/Vehicles
Travel
4500.00
0.00
368.34
1875.00
1400.00
1642.35
59546.23
1764.50
1362.67
2369.00
0.00
1645.35
0.00
642.35
8467.50
1160.00
15000.00
156140.00
2250.00
9867.30
32467.35
3680.00
6250.00
0.00
350.04
1875.00
1590.00
1500.00
56000.00
3000.00
1500.00
2250.00
1250.06
1500.00
0.00
750.00
6000.00
1500.00
15000.00
166153.80
2250.00
9000.00
30000.00
4500.00
-1750.00
0.00
18.30
0.00
-190.00
142.35
3546.23
-1235.50
-137.33
119.00
-1250.06
145.35
0.00
-107.65
2467.50
-340.00
0.00
-10013.80
0.00
867.30
2467.35
-820.00
2500.00
0.00
120.35
625.00
487.35
524.21
54378.23
78.00
0.00
0.00
0.00
548.45
0.00
265.35
1565.32
350.00
5000.00
52246.45
750.00
3424.34
11257.90
1450.00
2083.33
0.00
116.68
625.00
530.00
500.00
50000.00
1000.00
0.00
0.00
416.66
500.00
0.00
250.00
2000.00
500.00
5000.00
55384.60
750.00
3000.00
10000.00
2000.00
416.67
0.00
3.67
0.00
-42.65
24.21
4378.23
-922.00
0.00
0.00
-416.66
48.45
0.00
15.35
-434.68
-150.00
0.00
-3138.15
0.00
424.34
1257.90
-550.00
Sub-Total
306147.94
312218.90
-6070.96
135570.95
134656.27
914.68
Budgeting
Advertising
Audit Fees
Bank Charges
Cleaning
Consumables
Electricity/Water
Furniture/Equipment
Insurance
Postage/Couriers
Printing/Stationery
Repairs/Maintenance
Rent
Salaries and Benefits
Security
Telephone
Transport/Vehicles
Travel
2750.00
0.00
368.34
1875.00
3256.45
398.56
3560.00
2369.00
642.35
3230.45
875.00
15000.00
222440.65
2250.00
2780.65
1434.89
1640.00
6250.00
0.00
350.04
1875.00
3000.00
375.00
6000.00
2250.00
750.00
3000.00
1500.00
15000.00
221538.45
2250.00
2550.00
1250.06
3000.00
-3500.00
0.00
18.30
0.00
256.45
23.56
-2440.00
119.00
-107.65
230.45
-625.00
0.00
902.20
0.00
230.65
184.83
-1360.00
0.00
0.00
120.35
625.00
1220.35
136.89
1250.00
0.00
265.35
1050.00
220.00
5000.00
73960.00
750.00
878.90
524.43
0.00
2083.33
0.00
116.68
625.00
1000.00
125.00
2000.00
0.00
250.00
1000.00
500.00
5000.00
73846.15
750.00
850.00
416.66
1000.00
-2083.33
0.00
3.67
0.00
220.35
11.89
-750.00
0.00
15.35
50.00
-280.00
0.00
113.85
0.00
28.90
107.77
-1000.00
Sub-Total
264871.34
270938.55
-6067.21
86001.27
89562.82
-3561.55
31658.00
4876.00
0.00
368.34
1875.00
35000.00
4500.00
0.00
350.04
1875.00
-3342.00
376.00
0.00
18.30
0.00
1350.00
1760.00
0.00
120.35
625.00
15000.00
1500.00
0.00
116.68
625.00
-13650.00
260.00
0.00
3.67
0.00
Budgeting
Consumables
Electricity/Water
Food
Furniture/Equipment
Insurance
Postage/Couriers
Printing/Stationery
Resources
Repairs/Maintenance
Rent
Salaries and Benefits
Security
Telephone
Transport/Vehicles
Travel
Venues
896.75
398.56
38650.00
870.00
2369.00
642.35
9234.67
2458.75
765.00
15000.00
243843.67
2250.00
7853.89
26547.56
26576.50
32000.00
12000.00
375.00
45000.00
3000.00
2250.00
750.00
8000.00
3000.00
1500.00
15000.00
276923.07
2250.00
6000.00
23800.00
32500.00
35000.00
-11103.25
23.56
-6350.00
-2130.00
119.00
-107.65
1234.67
-541.25
-735.00
0.00
-33079.40
0.00
1853.89
2747.56
-5923.50
-3000.00
2350.65
136.89
12340.00
225.00
0.00
265.35
367.90
987.80
525.00
5000.00
84569.00
750.00
2245.32
2378.90
9870.00
11500.00
4000.00
125.00
15000.00
1000.00
0.00
250.00
4000.00
1000.00
500.00
5000.00
92307.69
750.00
2000.00
1800.00
12500.00
13000.00
-1649.35
11.89
-2660.00
-775.00
0.00
15.35
-3632.10
-12.20
25.00
0.00
-7738.69
0.00
245.32
578.90
-2630.00
-1500.00
Sub-Total
449134.04
509073.11
-59939.07
137367.16
170474.37
-33107.21
4675.34
0.00
368.34
1875.00
2876.45
398.56
4500.00
0.00
350.04
1875.00
3000.00
375.00
175.34
0.00
18.30
0.00
-123.55
23.56
1765.80
0.00
120.35
625.00
1143.98
136.89
1500.00
0.00
116.68
625.00
1000.00
125.00
265.80
0.00
3.67
0.00
143.98
11.89
PUBLICATIONS
Advertising
Audit Fees
Bank Charges
Cleaning
Consumables
Electricity/Water
Budgeting
Furniture/Equipment
Insurance
Postage/Couriers
Printing/Stationery
Research and Development
Resources
Repairs/Maintenance
Rent
Salaries and Benefits
Security
Telephone
Transport/Vehicles
Travel
12575.00
2369.00
584.32
265450.34
8500.00
7845.65
358.00
15000.00
94876.89
2250.00
2879.45
2654.34
3450.00
10500.00
2250.00
562.50
210000.00
12000.00
9000.00
1500.00
15000.00
92307.69
2250.00
2499.99
2499.99
4999.98
2075.00
119.00
21.82
55450.34
-3500.00
-1154.35
-1142.00
0.00
2569.20
0.00
379.46
154.35
-1549.98
6400.00
0.00
190.35
102540.35
2400.00
2324.90
0.00
5000.00
31870.45
750.00
1123.54
1865.45
1840.00
7500.00
0.00
187.50
85000.00
4000.00
3000.00
500.00
5000.00
30769.23
750.00
833.33
833.33
1666.66
-1100.00
0.00
2.85
17540.35
-1600.00
-675.10
-500.00
0.00
1101.22
0.00
290.21
1032.12
173.34
Sub-Total
428986.68
375470.19
53516.49
160097.06
143406.73
16690.33
1449140.00
1467700.75
-18560.75
519036.44
538100.19
-19063.75
297482.53
380649.28
-83166.75
266451.27
744683.18
-478231.91
TOTAL EXPENDITURE
EXCESS/(DEFICIT)
10
Budgeting
RESOURCES
CIVICUS would like to acknowledge the following as invaluable resources in the preparation of this
toolkit:
Manji, Firoze
Olive Publications
Shapiro, Janet
11
Budgeting
GLOSSARY OF TERMS
Break-even point
Sweat equity
Variances
12
Budgeting
13