Sites Plan BE 2010
Sites Plan BE 2010
Training for 287 VSLA group members on SPM( BMZ) # participants 287
Increased access of care givers and parents to micro finance institiution,and IGA activities
Provide need based support for 10 children with 10% cost # of children
sharing /Financial Support, Provision of Polluter and 432 1,068,800.00 10
sheep
Payment of Sponsors' gift for 30 under six years age
every month. # of children 192 280,220.00 30
#Voulnters
100 80
Conduct biannual home visit for data collection and health
education at household level
Domain 2: Safe and Caring Environments for Infants and Young Children
Pathway 4: Effective Community-Based Child Protection Mechanisms
Domain 2: Safe and Caring Environments for Infants and Young Children
Domain 3: High Quality Health Care and Adequate Nutrition for Infants, Young Children and Expectant Mothers
Improved networking with government and non government organization on nutrition issues
Under take growth monitoring and MUAC for 480 children # of children
0-5 years old every quarter in collaboration with Health
480 4,200.00 480
Extension workers.
Purchase & provide Forest tree, vegitable seed & High land fruit # of women
seedling for women
200
New
# of children
Supplementary food for 30 moderately malnourished
children (screening by health professions) and poor
150 18,000.00 30
income and livelihood of a family) and refer 20 severly
malnurished children to Health Institutions.
# of
Purchase & provide weight scale 25 Preschools 25 80,000.00 25
preschools
Strengthened community and other stalkeholders engagement in preschool
Conduct training for 27 pre-school teachers on curriculum
development and practice # trained 33 57,624.70 27
Life Stage 2: Quality Learning Opportunities and enhancing achievements in basic education
Program Goal:
Domain 1: children and adolescents have positive relationships in supportive homes and communities
Pathway 1: Responsive parents and caregivers
Objective : Increased knowledge, attitude and practice of parents/ guardians towards children's education
Organize forum with 200 parents on children's education (child
protection,class attendance, parents follow up, workload , # of trainees 1600 158,566.00 200
truancy, absenteeism,DRR, disability…) (Parenting Skill)
Support Functional Adult Literacy Program with stationery # of Adults 1362 253,880.00 600
materials and training for adults & facilitators
Payment of sponsors' gift to 1500 children (6-14 years old) # of children 1950 2,106,000.00 610
Domain 2: children and adolescents have age appropriate literacy, numeracy and critical life skills to make healthy decisions
Pathway 4: Community leadership for learning
Objective: Increased roles of the community in children's learning
Train 200 ETB and PSTA members on students & parents participation
in school matters (Child Protection,DRR,disability,class attendance, # of trainees 600 117,000.00 100
parents follow up, workload …)for two days in four rounds
Train 100 KETB and PSTA members and local leaders on participatory
school governance for two days
# of trainees 100
Train 70 teachers on IT basics, sign language,effective and child # of teachers 240 100,455.00 70
centered methodologies, pedagogical center material
production,guidance & counceling for two days
Organize english & maths tutorials for 200 grade 8 students # of children 600 54,300.00 200
Domain 3: Children and adolescents are healthy and actively participate in community life.
Pathway 8: Access to health services
Objective: Improved health and sanitation status of children and care givers
Cover medication fee for 165 enrolled children and siblings with
25 % cost sharing including children with disability in # of children 350 201,510.00 165
collaboration with CSE
Distribute sanitary pads for girl students in eight target schools. # of girls 1000
Objective: Improved accessibility and suitability of target schools for children's learning
Construct and complete Bakelo Primary School Clean Water # of water point 132,223.10 1001
Supply Project at Bakelo 1
Program Goal:
Objective : To Strengthen youth livilihood capabilities and make them competent & ready for employment
Mentor and coach youths doing business every quarter # of rounds 12 6,720.00 4
Support for 160 College and University students 100
# of students 300 1,478,700.00
(education Fee, pocket money, and Transportation fee)
Conduct work shops on youth non exploitative job
placement and market linkage for 60 stakeholders for one # of work shop 3 24,000.00 1
day
Payment of sponsors' gift for 350 (15-24 years old youth) # of youths 1050 1,974,218.05 350
Arrange tutorial class for 250 low perfprming high school 250
# of students 300 405,000.00
students (grade 9 and 10) for seven months
Conduct training on basic microsoft office for 200 students # of trainees 200
Goal:
Cover medication fee for 60 youths with 25% cost sharing # of youths 180 142,200.00 60
Objective:To promote youth as change agents in their families, communities and on a broader scale.
Sponsor Relation
Depart 100 children from the program and enroll 120 new
# of Children 600 55,440.00 220
children
Prepare annual child progress report once in a year # of Children 9600 30,000.00 3200
Conduct home visit twice a year & prepare CVS twice a
# of Children 9600 28,520.00 3200
year.
Facilitate payment for 52 CF every month # of CFs 168 345,600.00 52
Award 35 children and 15 CF during children's day at site
# Awarded 150 26,433.00 50
office level
Organize letter writing training for 300 children, 300 658
# trained 1980 109,368.00
families, 52 CF and 6 translators
Strengthen letter writing corners in four site offices # of centers 57 60,177.00 4
Photo print for 1500 children bonding and TYL # of photos 4500 16,800.00 1500
Organize IGA training for 75 families with Large DFC for 75
# trained 270 59,555.20
two days in two rounds
Organize training for 40 community members on the issue 120
# trained 348 153,672.11
of sustainability for three days
Organize consultative meeting with stakeholders on SR 2
# of meetings 6 117,942.00
Reduced issues
Facilitate the translation of 6700 letters to sponsors on
# of letters 15300 130,855.60 5100
monthly bases
Organize educational tour for 50 enrolled children # of Children 200 70,702.73 100
Facilitate letter communication between children and their # sponsored
3200 3200
sponsors children
# of
Conduct follow up of 36 trainees on the impact of letter
Assessment 36 12
writing trainings
rounds
Capacity building
Organize training for board members on strategic planning,
# trained 84 12,690.00 21
fundraising, financial oversight for three days
Male Female
16,502.00 50 50
5,200.00 2 2 50
2,064.00 2 2 2 2 2 2 2 2 2 2 2 50
100 100
24,976.00 3 3 2 2 5 5
10,000.00 1 1 2 3 3 3 3 3 3 3 2 3 15 15
132,954.00
5,652.000 50 50 40 60
7,652.000 150 70 80
7,652.000 150 70 80
20,956.000
opment of their
13,250.00 40 9 32
16,000.00 1 1 18 62
29,250.00
1,250.00 1 2 1 1 1 100
5,025.00 20 20 20 7 30 37
2,470.00 80 40 40
2,812.00 1 1 1 2 1 2 1 2 2 1 1 5 10
3,265.00 1 18 22
16,822.00
4,700.00 100 20 80
1 1 1 1 1 150 150
1,378,795.00
3,352.00 35 19 16
1,386,847.00
22,968.00 6 7 7 7 7 6 7 6 6 7 7 7 39 41
5,616.00 4
50,084.00
2,834.00 1 50 50
3,100.00 60 60
100,734.00
342,922.00 7 28
366,256.67
8,820.00 60 70
10,650.00 25
19,650.00 33 389 411
72,182.00
2,176,085.67
126,000.00 600 600 600 600 600 600 600 200 400
6,400.00 10 5 5
153,990.00
14,429.00 21 10 11
54,585.00
hy decisions
18,250.00 100 60 40
18,050.00 100 60 40
16 8 8
10,400.00
64,350.00
28,715.00 35 35 35 35
30,900.00 10 10 5 5
10,500.00 10 5 5
1,020,504.36
1000
19,225.00 50 25 25
21,725.00
8,140.00 30 9 21
35,148.00
15,937.50 5 6 10 15 15 15 15 15 14 15 20 20 87 88
10,000.00 500 500 1000
33,787.50
317,753.32
3,300.00 1 50
500.00 1 50
5,800.00
18,700.00 40 22 18
653,685.74 300 300 300 300 300 300 300 300 300 300 1300 1700
8,770.00 40 20 20
686,155.74
3,187,524.92
172,800.00 25 25 30 20
197,000.00 55 55 35 70
30,232.00 40 40 40 40
720.00 1 1 1 1 20 20
409,125.00 50 50 50 50 50 50 50 50 50 50 80 80
8,720.00 1 30 30
1,402,663.79
10,480.00 50 50 50 50
20,256.00 48 48 48 48
9,668.00 50 50 50 50
1,000,154.40
38,020.00 60 60 60 60
7,923.00 10 6 4
18,000.00 50 25 25
112,000.00 50 50 50 25 25
175,943.00
20,000.00 8 8 350 45
15,360.00 5 5 5 5 5 5 5 5 5 5 5 5 30 30
127,579.00
45,950.00 8 8 65 30
20,445.00 40 20 20
11,600.00 1 1 573 612
1 12 12
77,995.00
121,410.00 1 96 96
123,810.00
16,450.00 50 50 50 50
29,250.00
15,902.00 24 24 24 24
21,680.00 100 100 100 100
12,700.00 1 1 35 35
17,320.00 1 1 60 60
202,623.00
20,600.00 50 50 50 50
42,268.00
3,182,286.19
128,832.00 52 52 52 52 52 52 52 52 52 52 52 52 29 23
9,603.00 50 25 25
20,844.00 75 45 45
35,859.00 60 60 60 60
6,112.00 1 1 25 10
60,000.00 425 425 425 425 425 425 425 425 425 425 425 425 2550 2550
15,665.00 100 50 50
266 266 266 266 266 266 274 266 266 266 266 266 1600 1600
1 1 1 1 1 1 1 1 1 1 1 1 16 16
369,244.50
4,230.00 21 18 3
5,060.00 5 5
21,600.00 1 1 1 1 1 1 1 1 1 1
10,000.00 1
10,637.50 2 16 5
15,000.00 3 3
11,989.00 30 23 7
7,500.00 3
35,600.54 20
8,000.00
1 1 15 5
129,617.04
13,800.00
1 1 1 1 1 1 1 1 1 1 1 1
4,000.00
1 1 1 1
2,500.00 1 1
14,940.00 1
1
28,000.00 1 1 1 1
1 1 1 1
1
20,000.00 1
1 1 1 1
1,000.00
1 1
84,240.00
60,000.00 1 1 1 1
16,000.00 1 1 1 1
90,000.00 1 1 1 1 1 1 1 1 1 1 1 1
60,000.00 1 1 1 1 1 1 1 1 1 1 1 1
2,400.00 1 1 1 1
46,400.00 1 1 1 1
100,000.00 1 1 1 1
24,000.00 5
3,600.00 1 1 1 1 1 1 1 1 1 1 1 1
12,000.00 1 1
80,000.00 1 1 1 1
25,200.00 1 1 1 1 1 1 1 1 1 1 1 1
25,000.00 7
53,100.00
1,800.00 1
4,800.00 5
10,000.00 1 1 1 1
32,052.80 1 1 1 1 1 1 1 1 1 1 1 1
12,000.00 1 1 1 1 1 1 1 1 1 1 1 1
144,000.00 1 1 1 1 1 1 1 1 1 1 1 1
10,500.00 1
1,019,941.92 10 10 10 10 10 10 10 10 10 10 10 10 6 4
26,534.00 10 10 10 10 10 10 10 10 10 10 10 10 6 4
2,085,686.16 19 19 19 19 19 19 19 19 19 19 19 19 16 3
43,813.00 19 19 19 19 19 19 19 19 19 19 19 19 16 3
52,180.00 29 22 7
40,000.00 29 22 7
4,081,007.88
###
352,122.54
Remark
ok
ok
ok
Matching for BMZ project to distrubite
forest & fruit seedlings 440.00 Birr*200
women
Matching for BMZ project
37435 Birr matching for BMZ project
Birr 30630.32 from project DFC
The detail is found in the project
proposal and here is no budget note for
this activity
From PEF
Logo Name of Local Partner: Tesfa Berhan Child and Family Development Organization
Physical Annual Plan D/Birhan FY: 2017
Target (Quantity) Physical Annual Plan by Month
Unit of
for the project Target
Measu Target (Quantity)
Hierarchy
remen
life
for this year
July Aug Sep Oct Nov Dec Jan Feb Mar April May June beneficiari Remark
es
t
Phy Budget
Phy Budget
Life Stage 2: Quality Learning Opportunities and enhancing achievements in basic education
Program Goal:
Domain 1: children and adolescents have positive relationships in supportive homes and communities
Pathway 1: Responsive parents and caregivers
Objective : Increased knowledge, attitude and practice of parents/ guardians towards children's
education
Oraganize parenting # of
A211-01 skill training for parents 810 ### 270 18,041 54 27 27
parents/care givers
Support and facilitate
integrated functional # of
A211-03 600 57,048.0 200 19,016 40 40 40 40 40 40 40 10 30
adult literacy sessions adults
for illiterate parents
37,056.60
75,720.67
41,666.24
Domain 3: Children and adolescents are healthy and actively participate in community life.
Pathway 8: Access to health services
Provide medical # of
A238-01 support for enrolled childre 335 ### 135 8,564.90 2 2 2 2 2 1 3 4 3 2 4 1 10 18
children and their n
sibilings
Organizewith cost
awareness # of
raising sessions on commu
A238-04
haygiene and nity
17523 ### 5841 2,704.00 876 292 721 743
sanitation for
community mebers
11,268.90
#REF!
Tesfa Berhan CFDO --Basic Education
Site :- Report for -------------- quarter 20---------
# of
Support schools to organize
competiti
educative and entertaining
ons
competition among students
Domain 3: Children and adolescents are healthy and actively participate in community life.
Pathway 8: Access to health services
Provide medical support
for enrolled children and # of
children
their sibilings with cost
share
Organize awareness # of
communi
raising sessions on ty
haygiene and sanitation
for community mebers
# of
Support schools to organize
competiti
educative and entertaining
ons
competition among students
__________________________________________
____________
_____________________________________________
__________________________________________
____________
Logo Na
Unit of
Activity Code Hierarchy
Measurement
Sub Total PW 1
Pathway 2: Resilient Households
A212-01 Provide DFC for sponsored children # of children
# of IGAs
A212-02 Engage families of children in IGA
established
A212-02-04 Organize BDS training for parents engaged in IGA # of parents
# of families
A212-02-06 Provide start up capital for families engaged in IGA
supported
# of VSLA/CSSG
A212-03-01 Organize ME-SPM training for the VSLA/CSSG members members trained
# of VSLA/CSSG
A212-03-02 Provide startup kits for the VSLA/CSSG members members provided with
startup kits
# of VSLA/CSSG
A212-03-03 Provide match fund for VSLA/CSSG groups provided with
matchfund
# of IGA and VSLA
Create networking with microfinance instituions for groups groups benefited with
A212-03-04
enaged in IGA and VSLA microfinance
instituions
Sub Total PW 2
Pathway 3: Positive peer and adult relationship
# of trained peer
A213-01-01 Train peer educators
educators
# of sessions
A213-01-02 Conduct consecutive peer education sessions for children in
conducted
Sub Total PW 3
Sub Total D 1
Domain 2: children and adolescents have age appropriate literacy, numeracy and crit
Pathway 5: Quality, inclusive formal and alternative basic education
# of schools
A225-03 Provide support for targted schools
supported
# of schools
A225-03-02 Provide schools with laboratory equipments and chemicals
supported
# of schools
A225-03-03 Provide furniture for schools
supported
# of children
A225-06 Provide assistive devices for children with disabilities
supported
Sub Total PW 5
Pathway 6: Life skill for wellbeing
A226-01 Organize life skills training
A226-01-02 Organize life skills training for children # of children trained
A226-02 Support and stregethen co-curricular clubs in schools # clubs suported
Provide material support for school clubs # of clubs supported
Sub Total PW 6
# of schools data
A227-05-06 Collect school attendance data sheet for enrolled children
collected
Conduct research on student academic performance # of research
A227-05-07
Sub Total PW 7
Sub Total D 2
Domain 3: Children and adolescents are healthy and actively participate in communit
Pathway 8: Access to health services
Provide medical support for enrolled children and their # of children
sibilings with cost share supported
A238-01
Organize awareness raising sessions on haygiene and # of community
memebres particpated
A238-04 sanitation for community mebers
Sub Total PW 8
Pathway 9: Safe learning environment
Sub Total PW 9
Pathway 10: Positive engagement for CYA
Stregthen Child particiaption in schools and in the
A2310-01 community
Oraganize training on child particpation for children # of children trained
A2310-01-01
Sub Total PW 10
Pathway 11: Effective community based child protection mechanisms.
Support WCYA to organize training on child protection for
tachers and stakeholders (police, justice, kebele leaders, # of trainees
A2311-01 iddir leaders, religious leaders)
Provide financial and technical support for Kebele and
district level community based child protection committee
A2311-02 on child welbeing # of trainees
Sub Total PW 11
Sub Total D 3
Total for LS II
A311-02-02 Provide Metal Work Skill training for youths # of youths trained
A311-02-10 Provide Hair Dressing Skill training for youths # of youths trained
A311-02-12 Provide Food preparation skill training for youths # of youths trained
A311-02-14 Provide Textile and Garment production skill training # of youths trained
# of youths
Support higher education students with finance in
A311-03-02 attending
government universities
university/college
Cover 75% of tuition fee for youth who are attending their # of youths
A311-03-03 education in private and GO universities under attending
extension/regular program. university/college
Provide production support for youths who are skill trained # of youths
A311-04
and engaged in saving group supported
Provide startup/ tool kits for 50 youths who will start IGA
A311-04-03 # of youths
Individually
# of youths trained
A311-05 Provide basic business skill training for youths
on business skill
Provide community based saving and credit methodologies # of trained CDFs &
A311-05-07
for CDFs & Supervisors Supervisors
Sub Total PW 1
Pathway 2: Youth workforce development and protection policy
# of youths
A312-01-01 Provide scholastic material support for enrolled needy youth received scholastic
material
# of trained youth
Provide training on basic Life Skills for youth transitioned
A313-01-01 transitioned from LS
from LS II
II
Provide training on basic Life Skills for TVET/University # of youth joined
A313-01-02
targeted youth TVET/University
Sub Total PW 3
Sub Total D 1
# of centers
A324-01 Strengthen YFSRH service delivery centers
supported
# of youth got
A324-02 Support youth to access YFSRH service
service
Refer and link adolescent and youth to AYFRH clinics for # of refered
A324-02-01
counselling servicesand further support in HR adolescent & youth
Conduct peer education sessions with in-school and out of # of participants per
A324-03-05
school adolescent & youths sessions
Provide Sanitary pad for school going vulnerable enrolled # of girls provided
A324-04-02
adolescent girls with pads
Sub Total PW 4
Sub Total PW 5
Sub Total PW 6
Sub Total D 2
Sub Total PW 7
# of youth forum
Organize experience sharing visit for Child and Youth Forum
A338-01-04 members
Members
participated
# of youth centers
A338-03-03 Support youth center with youth friendly materials
supported
Sub Total PW 8
Sub Total PW 9
Sub Total D 3
Total for LS III
Sponsorhip management and communication
SR-01 Objective one: 1. Maintain quota throughout the year
# eligibility criterias
SR-01-01 Revise eligibility criteria revised
SR-01-02 Enroll /substitute new children # new enrollements
SR-01-03 Depart children # departures
SR-01-04 Update ram on time # Ram
sub total objective one
SR-02 Objective two:2. Increase Participation of children and family
# of staffs oriented
ME-01-01 and participated in
CVS and M&E level data collection orientation data collection
ME-01-02 CVS and M&E level II data entry and analysis # of analysis reports
ME-01-03 Oragnize PQR on M&E Level II # of participants
ME-01-05 # of internal
Routine monitoring with internal staffs led by program officers monitoring reports
ME-03-05
Conduct Staff quarterly review meeting # number of meetings
ME-03-06 Provide training on M&E thematic issues # of staffs trainned
Total M & E KLM
Name of Local Partner: Tesfa Berhan CFDO
357,309.00 122,003.00
75 150,000.12 75 150,000.00 38
75 15,000.00 75 15,000.00
2,433,943.12 971,529.00
56 40,232.00 28 16,954.00 28
280 121,520.00 140 61,880.00
227,352.00 144,434.00
3,018,604.12 - 1,237,966.00
10 75,000.00 3 27,000.00
3
10 300,000.00 4 103,000.00
10 10,000.00 6 6,000.00
2 1,100,000.00 1 303,000.00
1,794,120.00 554,520.00
11 240,000.00 5 103,733.00
295,987.00 123,245.00
6 121,728.00 2 40,771.20
6 2
1 110,000.00 1 70,000.00 1
531,128.00 208,331.20
2,621,235.00 886,096.20
rticipate in community life.
98,431.35 56,344.52
72 43,932.00 72 43,932.00 36
3 585,450.00 1 195,150.00
1 80,000.00 1 80,000.00
709,382.00 319,082.00
90 50,193.00 30 16,731.00 30
30 41,448.00 15 13,816.00
15
119,700.00 39,900.00
nisms.
42 40,976.00 42 20,488.00 42
40 42,114.00 40 21,057.00 40
100 28,176.00 100 14,088.00 10 10 10
427,356.00 213,678.00
1,354,869.35 - 629,004.52
6,994,708.47 - 2,753,066.72
15 57,900.00 5 19,300.00
30 15,000.00 30 15,000.00
30 64,800.00 10 21,600.00
30 247,800.00 10 82,600.00
24 92,640.00 8 30,880.00
10 35,000.00 10 35,600.00
30 15,000.00 30 15,000.00
6 9,360.00 2 3,120.00
15 57,900.00 5 19,300.00
90 117,000.00 30 39,000.00 10 15
25 2,500.00 25 2,500.00
20 604,126.05 20 173,333.40 20
50 60,000.00 50 60,000.00
11 9,928.00 11 8,330.00
11 9,928.00 11 8,281.00
1 200,000.00 1 200,000.00 1
6,476,099.20 2,396,559.30
1 358,000.00 1 358,000.01
1,352,416.00 775,252.85
910,419.00 363,473.00
8,738,934.20 3,535,285.15
fe.
e
30 120,000.00 10 80,000.00 10
52 34,184.95 26 17,092.48 26
12 28,800.00 12 9,600.36
678 101,625.00 678 101,625.50
636,189.95 346,015.52
4 20,000.00 4 20,000.00 1
116,936.00 52,312.00
8 31,545.00 8 10,515.00 8
31,545.00 10,515.00
784,670.95 - 408,842.52
nities.
30 17,064.00 10 5,688.00 10
36 11,250.00 36 11,250.00 36
277,338.00 109,928.56
24 26,916.00 24 8,972.00 24
54 65,514.00 18 21,838.00
2 72,180.00 2 24,060.00 2
2 60,000.00 2 60,000.00
273,138.00 91,046.00
94,080.00 39,490.00
644,556.00 240,464.56
10,168,161.16 4,184,592.23
3 1
3 21,000.00 1 7,000.00 1
3 40,740.00 1 13,580.00 30
240 94,689.00 80 31,563.00
6 24,090.00 2 8,030.00
3 48,210.00 1 16,070.00 200 1500 1500
60 30,864.00 20 10,288.00
60 120,000.00 20 40,000.00 10
12 4 1
12 107,490.00 4 35,830.00 1
6000 27,090.00 2000 9,030.00 166 166 167 166
3 55,035.00 1 18,345.00
3 - 1 -
461,367.00 153,789.00
929,326.02 309,775.34
3 15,000.00 1 5,000.00
3 15,000.00 1 5,000.00
20 15,000.00 20 5,000.00
3 120,000.00 1 30,000.00
36 76,626.00 12 19,014.00 1 1 1 1
3 51,000.00 1 11,400.00
1 11,449.00 1 11,449.00 1
1 44,100.00 1 44,100.00 1
3 9,000.00 1 3,000.00 1
3 4,500.00 3 1,500.00
11 100,590.00 1 33,530.00 1
9 27,000.00 9 9,000.00 9
489,265.00 177,993.00
#REF! #REF! #REF!
9,513,469.96
#REF!
Physical Annual Plan by Month
Nove Dece Janu Febr Marc Beneficiary Target
April May June
mber mber ary uary h
M F
50 50 50 50 135 135
200 75 125
15 15
15 15
25 25 75
50 5 45
37 25 50
75 25 75
14 14
140 70 70
30 700 800
3577 3703
2 2
400 500
3 3 3 3
1 469 419
100 100
5 5 5 2533 2556
100 100
1 1 3577 3703
100 50 50
3577 3703
8 6 15 20 14 8 20 7 60 75
36 36 36
1 1070 1147
1 405 349
25 25
15 15
8 7
30 105 105
20 20
10 10 10 10 10 10 10 100
50 45 45
25 25 25
5 3 2
15 15 9 21
5 5 10
5 5 8 2
8 4 4
5 5 5 5
15 15 9 21
2 1 1
5 3 2
5 20 10
68 50 19 68 25 25 55 100
25 12 13
6 14
50 15 35
25 25 25 25
50 25 40 60
11 7 4
11 7 4
10 10 10 20 20
25 50 50 25 25 25 25 25 175 175
200 200
60 60 60 60
200 60 140
40 40 40 80 80
1 365 423
60 36
25 25 25
20 20
50 50 0 25
450 50
17 17 25 25
13 13
40 40 40
6 6 16 16
678 334 334
750 0 250
5 5 5 5 5 5 5 5 30 30
1 1 1 30 30
50 50 50
60 36
10 10 10 5 5
54 54 54
75 75 75
52 80 24
18 18
12 12
18 9 9
50 50 50 100 100
3 40 20
27 19
1500 1500
150 150
8 8 8 9 9 8 8 8 50 50
8 8 8 9 9 8 8 8 48 52
12 12 13 13 13 13 13 13 72 78
50 50
25 15
40 40 40 40
20 10 10
100 50 50
4
52 25 27
10
1 1 1
1 1 1
168 172 170 165 165 165 165 165
25 16 9
55 27 28
1
1
1 1 1 1 1 1 1 1
1
3
1 1
8 1
Budget notes
###
###
BSERTI project
BSERTI project
BSERTI Project
BSERTI Project
BSERTI project
BSERTI project
BSERTI project
BSERTI project
BSERTI Project
BSERTI Project
BSERTI Project
BSERTI Project
BSERTI Project
BSERTI Project
BSERTI Project
BSERTI Project
Logo Name of Local Partner: Tesfa Berhan Child and Family Development Org
Physical Annual Plan Basso Bakelo
Target (Quantity) Physical Annual Plan by Month
Unit of
for the project
Measu Target (Quantity) July Aug Sep Oct Nov Dec Jan Feb
Hierarchy life
remen for this year
t
Phy Budget
Phy Budget
Life Stage 2: Quality Learning Opportunities and enhancing achievements in basic education
Program Goal:
Domain 1: children and adolescents have positive relationships in supportive homes and communities
Pathway 1: Responsive parents and caregivers
Objective : Increased knowledge, attitude and practice of parents/ guardians towards childre
education
Oraganize parenting # of
A211-01 skill training for parents 810 ### 270 18,041 16 38
parents/care givers
Support and facilitate
integrated functional # of
A211-03 600 57,048.0 200 19,016 40 40 40
adult literacy sessions adults
for illiterate parents
37,056.60
Create networking
with microfinance # of
A212-03-04 instituions for groups IGA and 75 ### 75 3,750.00
enaged in IGA and VSLA
VSLA
###
31,943.12
Domain 3: Children and adolescents are healthy and actively participate in community life.
Pathway 8: Access to health services
Provide medical # of
A238-01 support for enrolled childre 335 ### 135 8,564.90 2 1 2 2 2 2 3 4
children and their n
sibilings
Organizewith cost
awareness # of
raising sessions on commu
A238-04 17523 ### 5841 2,704.00 876 292
haygiene and nity
sanitation for
community mebers
11,268.90
17,449.00
#REF!
mily Development Organization
FY: 2017
l Plan by Month
Target
Mar April May June beneficiari Remark
es
sic education
27 27
6980
40 40 40 40 10 30
3,803
14 7 7 8 80 80
112000
3 3
3 3
5 15
5 8
0 37
9 6 12
19 38
19 5 14
20 36
3 3 112000
28 14 14
175 200
316 215
Mush
436 392
80 100
436 392
Bakelo
25 25
436 392
20 20
436 392
5 5
436 392
munity life.
3 2 4 1 10 18
357 370
8 8
316 215
mush
316 319
5 5
3 3
2 1
6 21 21
60 34 34
30 30 30
4 4
2 2 2 20
10 10 10
Logo Name of Local Partner: Tesfa Berhan Child and Family Development Org
Physical Annual Plan Basso Keyit
Target (Quantity) Physical Annual Plan by Month
Unit of
for the project
Measu Target (Quantity) July Aug Sep Oct Nov Dec Jan Feb
Hierarchy life
remen for this year
t
Phy Budget
Phy Budget
Life Stage 2: Quality Learning Opportunities and enhancing achievements in basic education
Program Goal:
Domain 1: children and adolescents have positive relationships in supportive homes and communities
Pathway 1: Responsive parents and caregivers
Objective : Increased knowledge, attitude and practice of parents/ guardians towards childre
education
Oraganize parenting # of
A211-01 skill training for parents 810 ### 270 18,041 16 38
parents/care givers
Support and facilitate
integrated functional # of
A211-03 600 57,048.0 200 19,016 40 40 40
adult literacy sessions adults
for illiterate parents
37,056.60
Create networking
with microfinance # of
A212-03-04 instituions for groups IGA and 75 ### 75 3,750.00
enaged in IGA and VSLA
VSLA
###
41,666.24
Domain 3: Children and adolescents are healthy and actively participate in community life.
Pathway 8: Access to health services
Provide medical # of
A238-01 support for enrolled childre 335 ### 135 8,564.90 1 2 2 2 1 1 3 4
children and their n
sibilings
Organizewith cost
awareness # of
raising sessions on commu
A238-04 17523 ### 5841 2,704.00 876 292
haygiene and nity
sanitation for
community mebers
11,268.90
17,449.00
#REF!
mily Development Organization
FY: 2017
l Plan by Month
Target
Mar April May June beneficiari Remark
es
sic education
27 27
6980
40 40 40 40 10 30
3,803
14 7 7 8 80 80
112000
3 3
3 3
5 15
5 8
0 37
9 6 12
19 38
19 5 14
20 36
3 3 112000
28 14 14
175 200
308 252
A.mote 316 215 mush
80 100
436 392
Bakelo
25 25
802 743
20 20
436 392
10 10
802 743
munity life.
3 2 4 1 10 16
714 740
14 14
5 5
3 3
2 1
6 21 21
60 34 34
30 30 30
4 4
2 2 2 20
10 10 10
Logo Name of Local Partner: Tesfa Berhan Child and Family Development Org
Physical Annual Plan Basso Mush
Target (Quantity) Physical Annual Plan by Month
Unit of
for the project
Measu Target (Quantity) July Aug Sep Oct Nov Dec Jan Feb
Hierarchy life
remen for this year
t
Phy Budget
Phy Budget
Life Stage 2: Quality Learning Opportunities and enhancing achievements in basic education
Program Goal:
Domain 1: children and adolescents have positive relationships in supportive homes and communities
Pathway 1: Responsive parents and caregivers
Objective : Increased knowledge, attitude and practice of parents/ guardians towards childre
education
Oraganize parenting # of
A211-01 skill training for parents 810 ### 270 18,041 16 38
parents/care givers
Support and facilitate
integrated functional # of
A211-03 600 57,048.0 200 19,016 40 40 40
adult literacy sessions adults
for illiterate parents
37,056.60
Create networking
with microfinance # of
A212-03-04 instituions for groups IGA and 75 ### 75 3,750.00
enaged in IGA and VSLA
VSLA
###
75,720.67
41,666.24
Domain 3: Children and adolescents are healthy and actively participate in community life.
Pathway 8: Access to health services
Provide medical # of
A238-01 support for enrolled childre 335 ### 135 8,564.90 1 2 3 2 1 1 3 4
children and their n
sibilings
Organizewith cost
awareness # of
raising sessions on commu
A238-04 17523 ### 5841 2,704.00 876 292
haygiene and nity
sanitation for
community mebers
11,268.90
17,449.00
#REF!
mily Development Organization
FY: 2017
l Plan by Month
Target
Mar April May June beneficiari Remark
es
sic education
27 27
6980
40 40 40 40 10 30
3,803
14 7 7 8 80 80
112000
3 3
3 3
5 15
5 8
0 37
9 6 12
19 38
19 5 14
20 36
3 3 112000
28 14 14
175 200
316 215
39 44
80 100
25 25
316 215
20 20
355 299
10 10
355 299
munity life.
2 1 4 2 10 16
714 740
7 7
316 215
mush
5 5
3 3
2 1
6 21 21
60 34 34
30 30 30
4 4
2 2 2 20
10 10 10
Logo Name of Local Partner: Tesfa Berhan Child and Family Development Org
Physical Annual Plan Basso G/Beret
Target (Quantity) Physical Annual Plan by Month
Unit of
for the project
Measu Target (Quantity) July Aug Sep Oct Nov Dec Jan Feb
Hierarchy life
remen for this year
t
Phy Budget
Phy Budget
Life Stage 2: Quality Learning Opportunities and enhancing achievements in basic education
Program Goal:
Domain 1: children and adolescents have positive relationships in supportive homes and communities
Pathway 1: Responsive parents and caregivers
Objective : Increased knowledge, attitude and practice of parents/ guardians towards childre
education
Oraganize parenting # of
A211-01 skill training for parents 810 ### 270 18,041 16 38
parents/care givers
Support and facilitate
integrated functional # of
A211-03 600 57,048.0 200 19,016 40 40 40
adult literacy sessions adults
for illiterate parents
37,056.60
Create networking
with microfinance # of
A212-03-04 instituions for groups IGA and 75 ### 75 3,750.00
enaged in IGA and VSLA
VSLA
###
75,720.67
45,743.36
Domain 3: Children and adolescents are healthy and actively participate in community life.
Pathway 8: Access to health services
Provide medical # of
A238-01 support for enrolled childre 335 ### 135 8,564.90 1 1 3 2 2 1 3 4
children and their n
sibilings
Organizewith cost
awareness # of
raising sessions on commu
A238-04 17523 ### 5841 2,704.00 876 292
haygiene and nity
sanitation for
community mebers
11,268.90
17,449.00
#REF!
mily Development Organization
FY: 2017
l Plan by Month
Target
Mar April May June beneficiari Remark
es
sic education
27 27
6980
40 40 40 40 10 30
3,803
14 7 7 8 80 80
112000
3 3
3 3
5 15
5 8
0 37
9 6 12
19 38
19 5 14
20 36
3 3 112000
28 14 14
175 200
268 222
120 101
80 100
25 25
316 309
20 20
704 632
10 10
704 632
munity life.
3 1 4 2 20 7
1428 ###
7 7
316 309
G/B
5 5
3 3
2 1
6 21 21
60 34 34
30 30 30
4 4
2 2 2 20
10 10 10
Tesfa Berhan CFDO --Basic Education
Site :- Keyit Report for the month of :_Augest
Major key This month Annual Accomp. till Beneficiaries this month Only Justification for
interventions/activities UNIT this month %
planned Plan Accomp. % Plan Enrolled Only Not Enrolled unaccomplished,ov
er(100%) or under
Life Stage 2: Quality Learning Opportunities and enhancing achievements in basic education M F M F (75%)
Implementation
Program
DomainGoal 1: children and adolescents have
positive relationships in supportive homes
and communities
Pathway 2: Resilient Households
Provide DFC for # of
children 8 3.00 37.00 160.00 8.00 5.00 - 3
sponsored children
Organize ME-SPM
# of b/c no cssg
training for the VSLA/CSSG 15 - - 20.00 Group in the site
VSLA/CSSG members
Domain 3: Children and adolescents are healthy and actively participate in community life.
Pathway 8: Access to health services
Provide medical # of
support for enrolled children
children and their 2 4.00 ### 26.00 3.00 ### 3.00 ###
sibilings with cost share
Life Stage 2: Quality Learning Opportunities and enhancing achievements in basic education M F M F
Provide financial and
technical support for
Kebele and district level 8 68.00 GBV project
community based child
protection committee # of
on child welbeing trainees
Establish/stregthen #of
referral linkages with children
service delivery
organizations in the 2 20.00 GBV project
locality (hospitals, justice,
police)
Provide
the number is
scholastic
# of children 80 increased due
material for
to grade
needy children
eighet drop
290 360 180 290 161 129 161 out studentes
Provide
medical support
for enrolled # of children
children and
their sibilings 5 6 120 26 6 23 5 1
with cost share
Oraganize # of children
training on child
particpation for
children 10 0 0 10 0 0 0 0
Organize child # of
particpation teachers
training for
teachers 6 0 0 6 0 0 0 0
Organize # of staffs
training on child trained
participation for
LP staffs 3 2 66 3 2 66 2 0
an
pl
t
ec
oj
pr
Support WCYA
ol
to organize # of trainees
ho
training on child
protection for
tachers and
sc
stakeholders
(police, justice,
fe
kebele leaders,
iddir leaders,
sa
religious
leaders) 6 42
Provide
financial and
technical
support for
Kebele and
district level # of trainees
community
based child
protection
committee on
child welbeing 8 68
Support local
initiatives to
promote
children's
sa
fe
welbeing # of trainees
( child /youth
sc
centers, Justice
Centre for
8 8
ho
Children)
Establish/
ol
stregthen
referral linkages
with service
pr
delivery #of children
o
organizations in
the locality
(hospitals, 4 20
je
ct
justice, police)
Support schools
pl
to develop and
# of code
sign child
an
conduct
protection code
of conduct 10 20
1
Site :- Keyit Report for the month of :_DEC
Justification
This month Beneficiaries this month Only for
Major key Annual Accomp. till
interventions/activities UNIT Plan this month % unaccompli
Plan Accomp. % Enrolled Only Not Enrolled shed,over(1
Life Stage 2: Quality Learning Opportunities and enhancing achievements in basic
planned
00%) or
education M F M F under (75%)
Implementa
Program Goal tion
Support and facilitate
integrated functional adult
# of adults
literacy sessions for illiterate 40 40
parents
Provide DFC for sponsored
children
# of children 22 24 109 160 26 16 13 11
Conduct consecutive peer
education sessions for children # of sessions
in school 28 28 100 28 28 100 10 18
Provide eyeglass for partially
visually impaired children
# of children 1 1 100 1 1 100 1
Provide medical support for
enrolled children and their # of children
sibilings with cost share 1 1 100 26 9 34 1