Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
Region 817,632.6
Zone 43,995.0
Woreda 13,542,025.1
Total 14,403,652.7
Tigray: REDD+ Investment Plan (AR) Region Level Annual Work Plan 2011 E.C
Components/sub-components and Measurement Annual
Activities unit Target QI
1 (a) Staff Salary - Plan and Delivery (18,900 Annual Salary
Birr/month) and Pension 1 62,937.0
Regional Project management and
2 314,423.0
administration including M&E
Region level workshop No. participants 80 103,242.0
Region project management/Monitoring and
evaluation Lumpsum 61,181.0
Operational costs - vehicle maintenance,
office supplies, staff allowances Lumpsum 150,000.0
377,360.0
3 Salary for Tigray RCU
Regional REDD+ project Coordinator # staff 1 87,714.0
Forester # staff 1 70,170.0
Forester # staff 1 70,170.0
Senor MRV expert # staff 1 70,170.0
Financial management # staff 1 52,629.0
secretary and Casher # staff 1 15,789.0
driver # staff 1 15,000.0
driver # staff 1 15,000.0
Pension (8 post) # staff 8 43,630.6
Salary total 440,272.6
Region total 817,632.6
WoFEC
Tigray Region: REDD+ Investment Plan (RIP) Zone Level Annual Work Plan 2011 E.C (5 AR Intervention Zone
Components/sub-components and Activities
1 Zonal Project management and administration including M&E
(a) Central Tigray
(b) North western Tigray
(c) South eastern Tigray
(d) Eastern Tigray
(e) South Tigray
Grand Total
Work Plan 2011 E.C (5 AR Intervention Zone
Required Budget by Quarter
QI
8,799
8,799
8,799
8,799
8,799
43,995
Tigray Region, Six active Woredas_RIP Annual physical and financial Budget Breakdown
Woredas: Adawa, Gantaafeshum, RayaAlamata
Activity unit
1 Hiring staff
Woreda - Project coordinator Annual salary
Woreda - Forester Annual salary
Woreda - Socio-economic Annual salary
Woreda - Admin Annual salary
Woreda - Driver Annual salary
2 Reinforce existing or establish new nurseries No
Purchase polyethylene tube, nursery equipments, seeds, etc.
Polyethylene tube kg
Nursery equipments
Forest seeds (Gravila robosta,Ecalp spp. and
others) kg
Seedling production, nursery management and physical operating No
environment development
Plant required number of seedlings in polythene tubes
Water, manage and maintain plants
3 Ongoing nursery support - Continue support for 1 year No
Purchase polyethylene tube and other consumables
Polyethylene tube
Nursery equipments
Forest seeds (Gravila robosta,Ecalp spp. and other
forest seeds) kg
Plant required number of seedlings in polythene tubes No
Water, manage and maintain plants No
4 Engage and mobilize community No
1st Quarter
1,500 150,000.00
200 50,000.00
750,000 56,276.85
750,000 306,284.09
1500 150,000.00
333.00 100,000.00
750,000 56,284.09
57 92,586.39
54 37,386.39
3 55,200.00
4,000 452,047.82
-
20,706 176,000.00
9.6 163,713.38
669.0 45,494.44
14 42,840.00
-
58 24,000.00
400 340,102.80
500,000 247,228.81
26 44,514.00
6 18,360.00
43 30,000.00
53,772.06
28,499.00
25,273.00
1,704,200.01
+
Tigray Region, Six active Woredas_RIP Annual physical and financial Budget Breakdown for A/R_
Woredas: Ahferom, Saesietsaedaemba, Enderta
1st Quarter
1st Quarter
Budget (ETB)
184,815.00
58,275.00
48,285.00
48,285.00
29,970.00
256,276.85
150,000.00
50,000.00
56,276.85
306,284.09
150,000.00
100,000.00
56,284.09
92,586.39
37,386.39
55,200.00
452,047.82
-
176,000.00
163,713.38
45,494.44
42,840.00
-
24,000.00
340,102.80
247,228.81
44,514.00
18,360.00
30,000.00
53,772.06
28,499.00
25,273.00
1,685,885.01
+
Tigray Region, Six active Woredas_RIP Annual physical and financial Budget Breakdown for A/R_2011
Woredas: Medebayzana, Degoatenben
1st Quarter
Activity unit Quantity
1 Hiring staff
Woreda - Project coordinator No
Woreda - Forester No
Woreda - Socio-economic No
Woreda - Admin No
2 Reinforce existing or establish new nurseries No 750,000
Purchase polyethylene tube, nursery equipment, seeds, etc.
Polyethylene tube kg 1,500
Nursery equipment
Forest seeds (Gravila robosta,Ecalp spps and
others) kg 200
Seedling production, nursery management and physical
operating environment development No 750,000
Plant required number of seedlings in polythene tubes
Water, manage and maintain plants
3 Ongoing nursery support - Continue support for 1 yea No 750,000
Purchase polyethylene tube and other consumables
Polyethylene tube kg 1500
Nursery equipment
Forest seeds (Gravila robosta,Ecalp spps and
other forest seeds) kg 333.00
Plant required number of seedlings in polythene tubes No 750,000
Water, manage and maintain plants No
4 Engage and mobilize community No 57
Coordinate a community meeting through Woreda, Kebele and eldeNo
Kebele officials and influential community members involved i No 54
Training on land use planning No
Alterative livelihood enhancement activities x 2 (Establish
Modern beehive cooperatives) No 3
Alternative energy supply x 2 (Support alternative energy
saving technology suppliers) No
5 Ground activities (Regeneration) Ha 4,000
Undertake physical conservation measures, including terraces,
micro basins, bunds, check dams, gully reclamation
Micro basin No 20,706
Deep trenches km 9.6
Percolation ponds m3 669.0
Site Protection (site guard) @ USD 2100/Year No 14
Plantation site preparation including site clearing and pitting No
Enhancing natural regeneration through libration cutting (other
silvicultural practices) Ha
Farmers training /workshops No 58
6 Ground activities (Tree planting) Ha 400
Plantation site preparation including site clearing and pitting Ha
Hillside terrace km 11.8
Micro basins No 9,887
Trenches km 7.1
Percolation pond m3 655
Pitting No
Supplemental spot irrigation, including establishment of water
harvesting facilities No
Site protection (site guard) No 6
Training, workshop and conferences No 43
7 Project management and administration including M&E
Project management and administration including staff
allowances LS
Monitoring and evaluation LS
Total Budget
get Breakdown for A/R_2011 EFY
1st Quarter
Budget (ETB)
184,815.00
58,275.00
48,285.00
48,285.00
29,970.00
256,276.85
150,000.00
50,000.00
56,276.85
306,284.09
150,000.00
100,000.00
56,284.09
92,586.39
37,386.39
55,200.00
452,047.82
-
176,000.00
163,713.38
45,494.44
42,840.00
-
24,000.00
340,102.80
100,000.00
67,228.81
80,000.00
44,514.00
18,360.00
30,000.00
53,772.06
28,499.00
25,273.00
1,685,885.01