ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
StateBenue
2
Budget Year20252024
3
Reporting PeriodQ4
4
Capital Expenditure Sub-Account Type23
5
Budget To be reporting AgainstFinal BudgetFor Q4 and Full Year Reports, this should be Final BudgetRevised Budget
6
Opening Balance in Original Budget 85,180,877,410.35
7
Opening Balance in Revised / Final Budget
8
Actual 1st January Opening Balance 85,180,877,410.35
9
10
Instructions (see Instructions Manual for more detailed guidance)
11
Populate Chart of Accounts segments in Purple worksheets (ADMIN.C, EXP.C, FUNC.C, LOC.C, PROG.G and REV.C), taking the codes from the NCOA Error Checker or the Approved Budget Consolidation Template. Note this must be the same codes as populated in the Budget Templates. Ensure there are no gaps (blank rows) between codes.
12
Fill in cells B1-B8 (B7 only where appropriate) above.
13
Compile output data Budget Compilation template sheets 1-5 as follows:
14
Worksheet 1. Rec Revenue - copy data from budget template Worksheet 1. Recurrent Revenue, Columns A, B and J (row 2 to 2,001) and paste into Worksheet 1. Recurrent Revenue, Columns A:C (row 2 to 4,001) in this template
15
Worksheet 2. Personnel - copy data from budget template Worksheet 2. Personnel, Columns A:D, F, M (row 2 to 5,001) and paste into Worksheet 2. Personnel, Columns A:F (row 2 to 10,001) in this template
16
Worksheet 3. Overhead - copy data from budget template Worksheet 3. Overhead, Columns A:D, F, M (row 2 to 10,001) and paste into Worksheet 3. Overheads, Columns A:F (row 2 to 20,001) in this template can be used.
17
Worksheet 4. Capital - copy data from budget template Worksheet 4. Capital, Columns D:I, P (row 2 to 6,001) and paste into Worksheet 4. Capital, Columns D:J (row 2 to 15,001) in this template
18
Worksheet 5. Capital Receipts - copy data from budget template Worksheet 5. Capital Receipts, Columns C:E, M (row 2 to 4,001) and paste into Worksheet 5. Capital Receipts, Columns A:C (row 2 to 4,001) in this template
19
Compile performance data for the Quarter in sheets 1-5 as follows:
20
Worksheet 1. Rec Revenue - enter administrative and economic codes in columns A and B, and enter actual performance in the relevant column (I:L). Existing rows (where budget has been entered) can be used if the coding is the same. Alternatively new rows can be used.
21
Worksheet 2. Personnel - enter administrative, economic, function, location and programme codes in columns A:E, and enter actual performance in the relevant column (L:P). Existing rows (where budget has been entered) can be used if the coding is the same. Alternatively new rows can be used.
22
Worksheet 3. Overhead - enter administrative, economic, function, location and programme codes in columns A:E, and enter actual performance in the relevant column (L:P). Existing rows (where budget has been entered) can be used if the coding is the same. Alternatively new rows can be used.
23
Worksheet 4. Capital - enter programme code in column D, administrative code in column E, project description in column F, economic, function andlocations codes in columns G:I, and enter actual performance in the relevant column (P:T). Existing rows (where budget has been entered) can be used if the coding is the same. Alternatively new rows can be used. Note if new rows are used, report C.5 Expenditure by Project will not report correctly.
24
Worksheet 5. Capital Receipts - enter administrative code in column C, project description in column D, economic code in column E, and enter actual performance in the relevant column (L:O). Existing rows (where budget has been entered) can be used if the coding is the same. Alternatively new rows can be used.
25
Enter Budget Amendments by Quarter
26
Worksheet 1. Rec Revenue - budget amendents should be entered in columns D:G
27
Worksheet 2. Personnel - budget amendents should be entered in columns G:J
28
Worksheet 3. Overhead - budget amendents should be entered in columns G:J
29
Worksheet 4. Capital - budget amendents should be entered in columns K:N
30
Worksheet 5. Capital Receipts - budget amendents should be entered in columns G:J
31
Budget Amendments will automically tally to the Revised Budget Column in each of the five worksheets
32
Enter Full Year Actuals:
33
In order to produce statistical reports that are consistent with the Audited Financial Statements, the full year actuals should be entered. If there are no changes from the Q4 BPR the Full Year actuals can be set as the tally of Q1-Q4 (has to be done manually)
34
Worksheet 1. Rec Revenue - full year actuals should be entered in column M
35
Worksheet 2. Personnel - full year actuals should be entered in column P
36
Worksheet 3. Overhead - full year actuals should be entered in column P
37
Worksheet 4. Capital - full year actuals should be entered in column T
38
Worksheet 5. Capital Receipts - full year actuals should be entered in column P
39
40
When pasting data into forms 1-5, use the Paste Special - Values option.
41
Ensure that the Chart of Accounts descriptions lookups (columns with orange headers and white cells) are returning a description. Otherwise there is a discrepancy with the Coding.
42
Budget Performance Reports for Aggregate Revenues and Expenditures are contained in the Worksheet range A-C (Green). Some Reports will not be populated if the COA Segment has not been applied. MDA Reports are contained in Worksheets D1-D4 (Yellow). Choose MDA from drop down in cell E1 in each worksheet.
43
Budget Performance Reports for Primary Healthcare and Basic Education are contained within the worksheet range G (Pink)
44
Once All Data is entered, Review worksheet X. Checks and ensure there are no red cells with values other than zero.
45
Also review X. Checks for Inter-termporal consistency with previous quarter BPR, and for data integrity and negative values
46
Domestication of this Tool in States should be done by persons familiar with the templates and proficient in MS Excel. Any tampering with the coding, or non-compliance with the instructions above, could render the outputs incorrect.
47
Note Report C.5 Capital Expenditure by Project will only report if Actual Capital Expenditure is recorded in the same row as the Budget
48
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167