Anda di halaman 1dari 1

Budget Template - Test & Build Applicants

SONALI PATANKAR
RESPONSIBLE NETISM

Please change the income or expense heads below as necessary. Please mention the respective financial years

Income Actuals - Previous Financial Actuals/Projections - Current Projections - Year 1 Projections - Year 2 Notes - explain your assumptions
year (Apr-Mar) Financial Year (Apr-Mar) (Apr-Mar) (Apr-Mar)
UnLtd India Grant
Grant 2 HDFC BANK , BOB FINANCIAL 2700000 1200000 1200000 1200000
Grant 3
Indiviual Donors , Crowd Funding 400000 500000 625000 780000 Increase in support from Donors n Volunteer
sponsorship for conference 1000000 1200000 1400000 National Conference and runup 2 location
Service / Product 3 income
Total income 3100000 2700000 3025000 3380000

Expenses
A. Program Project Costs
Marketing 869000 1104637 1314637 1629637 Handouts , Posters , Banners n Social Media
Events 80000 1100000 1300000 1600000 1 CAS Event , 1 RN and Conference - run up
Volunteer expenses 99000 110000 121000 133000 Feed back , Survey evaluation - 10%
Travel 108000 124000 143000 165000 15%
B. Personnel Costs
Staff 1 - Project Head 480000 528000 588000 660000 10%
Staff 2 Project Coordinator 288000 312000 348000 384000 10%
Other staff - Admin Assistant 120000 132000 156000 180000 10%
Part time Trainers 835000 880000 1120000 1480000 with increase in no of Sessions
C. Operating Costs
Office rents 120000 192000 216000 240000 10%
Internet 7200 9600 10800 12000 15%
Stationery & post 35000 40250 46300 53300 15%
Total expenditure 3041200 4532487 5363737 6536937

Income minus expenditure 58800 -1832487 -2338737 -3156937


100 RN SCHOOLS, 25 CAS , 150 RN, 25 CAS 225 RN 25 CAS
300 RN Sessions + 250 CAS 450 RN+ 250 CAS 675 RN+250 CAS
750 Benificiaries perschoolRN
1200 Benificiaries Per schools CAS

Anda mungkin juga menyukai