Homepage

The Model

Draft projects

Articles published

Technologies

Annexed material

Downloads

 About Bakens Verzet

STICHTING BAKENS VERZET

1018 AM AMSTERDAM, THE NETHERLANDS

Director,

T.E.(Terry) Manning,

Schoener 50,

1771 ED Wieringerwerf,

The Netherlands.

Tel: 0031-227-604128

Homepage: http://www.flowman.nl

E-mail: (nameatendofline)@xs4all.nl : bakensverzet

 

 


KIOGORO  INTEGRATED SELF-FINANCING RURAL DEVELOPMENT PROJECT

 

KIOGORO DIVISION IN KISII CENTRAL DISTRICT IN THE REPUBLIC OF  KENYA

INCORPORATING LETS AND COMMUNITY BANKING

 

 

(partnership applications invited)

 

and

NGO STICHTING BAKENS VERZET, WIERINGERWERF, NETHERLANDS


"Money is not the key that opens the gates of the market but the bolt that bars them"

 

Gesell, Silvio The Natural Economic Order

Revised English edition, Peter Owen, London 1958, page 228

 

 

“Poverty is created scarcity”

Wahu Kaara, point 8 of the Global Call to Action Against Poverty, 58th annual NGO Conference, United Nations, New York 7th September 2005.


 (Edition 02 : 10th July, 2008)


 

07.00 Financial justification.

 

EXCEL FILES FOR THE PREPARATION OF GRAPHS

 

The files listed below are very simple technical files. They are designed to act as a guide to help users who are not familiar with Excel spreadsheets prepare the basic material for the various graphs included in the project documentation.

 

The spread-sheet information to be filled in will vary with each project. These variations will include budget item numbers, the amounts covered, and the periods over which the money is spent.

 

The graph type is usually “simple grouped columns” which are “organised in rows”. The legend is usually placed under the graph. The “X” or horizontal line is “Activity according to budget”. The “Y” or vertical line is the “Amount in (Euro)”.

 

EXCEL FILE FOR THE BUDGET

 

Excel file for the budget.

Excel file for the first year's budget.

Excel file for the second year's budget.

 

 

EXCEL FILES COSTS EACH PHASE

 

The project phases do not follow quarterly or annual expenditure. Figures given are approximate, as phases also overlap. In broad lines, the second phase covers creation of project structures, the third phase the creation of basic production and service facilities, and the fourth phase completion of project activities.  The first phase is the preparation of the project documents and the formation of the project partnership and the NGOs for project execution and on-going management of the project structures. The first phase is not included in the project budget.

 

Excel file for the second phase.

Excel file for the third phase.

Excel file for the fourth phase.

 

 

EXCEL FILES FOR TYPICAL ANNUAL ACTIVITIES AND EXPENDITURE

 

A single graph covering totals for each individual project item is not readable.

 

Excel file showing total outgo first year.

Excel file showing total outgo second year.

 

 
EXCEL FILES FOR TYPICAL QUARTERLY ACTIVITIES AND EXPENDITURE

 

A single graph covering totals for each individual project item is not readable.

 

Excel file showing total outgo for each quarter.

 

Excel file for activities first quarter.
Excel file for activities second quarter.
Excel file for activities third quarter.
Excel file for activities fourth quarter.
Excel file for activities fifth quarter.
Excel file for activities sixth quarter.
Excel file for activities seventh quarter.
Excel file for activities eighth quarter.

 

 

EXCEL FILES FOR TYPICAL BUDGETED ACTIVITIES QUARTER BY QUARTER

 

Excel file for personnel, items 1010101-20201.
Excel file for equipment, items 30101-3040104.
Excel file for vehicles, project offices, items 40101-40404.
Excel file for formalities, items 5010-50901.
Excel file for hygiene education, items 60101-60203.
Excel file for financial structures, items 60301-60505.
Excel file for productive structures, items 60601-60806.

Excel file for drinking water and sanitation facilities, items 60901-61006.
Excel file for other activities, including boreholes, items 61101-70101.
Excel file for supply contracts, items 70201-70221.
Excel file for consultants, items 70301-70306.

 

 

EXCEL FILE FOR THE MICRO-CREDITS DEVELOPMENT GRAPH.

 

Budget items involving interest-free loans for productivity purposes are paid back over a reasonable period of time, which is agreed between the project management and the beneficiaries concerned. Which items are included and the rate of repayment vary from case to case.

 

The average period for the repayment of loans under the interest-free micro-credit system is shown in the graph as 24 months, or 8 quarters. This is thought to be a very conservative estimate. Shorter average payback times will lead to a larger total value of loan transactions.

 

Excel file for the micro-credits graph.

 

 

FROM 07.00 FINANCIAL JUSTIFICATION

 

Forward : 07.14 Built-in protection for funding parties.

Back:  07.12  Annual balance sheets and schedules.


Complete index of the project.

Main menu for the Model.

Homepage Bakens Verzet