11.08.2015 Views

Bangladesh Mahila Parishad - Norad

Bangladesh Mahila Parishad - Norad

Bangladesh Mahila Parishad - Norad

SHOW MORE
SHOW LESS
  • No tags were found...

You also want an ePaper? Increase the reach of your titles

YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.

59Appendix 3Statement of budget varianceHead of ExpenditureA. Component Wise:Violence Against Women isResistedWomen's Participation in ElectoralProcess and in Decision MakingIncreased Participation of SocialForces in Women's Human RightsMovements.BMP is Effectively Functioning as aLobby and Advocacy AgentBMP is further Strengthened andDeveloped through CapacityBuilding Towards Sustainability andInstitutionalizationBudgetedAmount2010 2011 Up To September 30, 2012ActualActual% ofVariance % of Utilization Budgeted AmountVarianceBudgeted Amount Actual Expenditure VarianceExpenditureExpenditureUtilization% ofUtilization10 847 633 10 847 633 - 100 % 13 764 475 13 713 625 50 850 100 % 20 562 400 9 203 281 11 359 119 45 %873 188 873 188 - 100 % 1 822 685 1 822 685 - 100 % 2 875 600 1 392 080 1 483 520 48 %1 051 226 1 051 226 - 100 % 1387170 1387170 - 100 % 2251600 835319 1 416 281 37 %2 647 323 2 647 323 - 100 % 6617354 6617354 - 100 % 9987800 3144289 6 843 511 31 %10 304 842 10 304 842 - 100 % 16863700 16973700 (110 000) 101 % 34610400 14697287 19 913 113 42 %Sub Total (A): 25 724 212 25 724 212 - 100 % 40 455 384 40 514 534 (59 150) 100 % 70 287 800 29 272 256 41 015 544 42 %B. Administrative andManagement CostHuman Resource (Personnel Cost) 3 920 048 3 920 048 - 100 % 4430968 4430968 - 100 % 5701800 3588177 2 113 623 63 %Operational Cost/Establishment8 034 089 4 017 490 4 016 599 50 % 7443406 6087716 1 355 690 82 % 9316500 3962805 5 353 695 43 %CostOverhead 716 661 716 661 - 100 % 695822 706522 (10 700) 102 % 3000000 458887 2 541 113 15 %Sub Total (B): 12 670 798 8 654 199 4 016 599 68 % 12 570 196 11 225 206 1 344 990 89 % 18 018 300 8 009 869 10 008 431 44 %Grand Total (A+B): 38 395 010 34 378 411 4 016 599 90 % 53 025 580 51 739 740 1 285 840 98 % 88 306 100 37 282 125 51 023 975 42 %

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!