See note
ProjectBudget
Project Budget | |||||||||||
Project Lead: Centralized HR | BUDGET | ACTUAL | Under(Over) | ||||||||
Start Date: April 2024 | Total | $ 77,160.00 | $ 97,590.00 | $ (20,430.00) | |||||||
Labor | Materials | Fixed | |||||||||
WBS Vertex42: WBS (Work Breakdown Structure): Each level uses a different formula to display the correct outline numbering. Copy the cell from the Template rows at the bottom of the worksheet and paste it as needed to define different task levels. Level 1: 1 Level 2: 1.1 Level 3: 1.1.1 |
Task | Hrs | Rate | Units | $/Unit | Costs Vertex42: Fixed Costs: Costs that may not fall under Labor and Materials, or for cases where you want to enter a fixed amount rather than calculating the Budget amount. |
Budget | Actual | Under(Over) | ||
1 | Establishing a centralized HR | $ 28,470.00 | $ 27,000.00 | $ 1,470.00 | |||||||
1.1 | Scouting and reconnaisance | 40.0 | $22.00 | $1,000.00 | 1,880.00 | 1,700.00 | 180.00 | ||||
1.2 | Hiring | 20.0 | $40.00 | $1,000.00 | 1,800.00 | 1,700.00 | 100.00 | ||||
1.3 | Setting office space | 70.0 | $45.00 | $1,000.00 | 4,150.00 | 3,000.00 | 1,150.00 | ||||
1.3.1 | purchases | 20.0 | $30.00 | 7.0 | $90.00 | $2,000.00 | 3,230.00 | 3,230.00 | |||
1.3.2 | reconfiguration of machinery | 30.0 | $48.00 | $2,300.00 | 3,740.00 | 3,700.00 | 40.00 | ||||
1.3.2.1 | purchasing software | 4.0 | $80.00 | 4.0 | $75.00 | $3,500.00 | 4,120.00 | 4,120.00 | |||
1.3.2.2 | software installation | 26.0 | $30.00 | $2,350.00 | 3,130.00 | 3,130.00 | |||||
1.4 | implementing systems | 20.0 | $70.00 | 8.0 | $65.00 | $4,500.00 | 6,420.00 | 6,420.00 | |||
2 | Transition for HR generalists | $ 27,830.00 | $ 30,590.00 | $ (2,760.00) | |||||||
2.1 | Communication | 22.0 | $40.00 | $2,000.00 | 2,880.00 | 3,000.00 | (120.00) | ||||
2.2 | Offering new positions | 8.0 | $70.00 | 8.0 | $90.00 | $2,000.00 | 3,280.00 | 3,700.00 | (420.00) | ||
2.3 | Training | 80.0 | $25.00 | $1,800.00 | 3,800.00 | 5,000.00 | (1,200.00) | ||||
2.3.1 | policy training | 20.0 | $45.00 | 8.0 | $85.00 | $2,100.00 | 3,680.00 | 4,700.00 | (1,020.00) | ||
2.3.2 | work procedures | 35.0 | $40.00 | $2,200.00 | 3,600.00 | 3,600.00 | |||||
2.3.2.1 | reeducation of old steps | 15.0 | $80.00 | $2,800.00 | 4,000.00 | 4,000.00 | |||||
2.3.2.2 | introduction of new procedures | 20.0 | $70.00 | 7.0 | $30.00 | $1,400.00 | 3,010.00 | 3,010.00 | |||
2.3.3 | system training | 35.0 | $48.00 | 8.0 | $75.00 | $1,300.00 | 3,580.00 | 3,580.00 | |||
3 | Rolling out centralized model | $ 20,860.00 | $ 40,000.00 | $ (19,140.00) | |||||||
3.1 | Communication | 5.0 | $30.00 | $700.00 | 850.00 | 2,200.00 | (1,350.00) | ||||
3.2 | Transition schedule | 28.0 | $25.00 | $1,700.00 | 2,400.00 | 5,400.00 | (3,000.00) | ||||
3.2.1 | Planning process | 10.0 | $35.00 | $2,800.00 | 3,150.00 | 5,000.00 | (1,850.00) | ||||
3.2.2 | actual transition | 18.0 | $45.00 | $3,800.00 | 4,610.00 | 7,600.00 | (2,990.00) | ||||
3.2.3 | process confirmation | 10.0 | $50.00 | $2,800.00 | 3,300.00 | 8,000.00 | (4,700.00) | ||||
3.3 | Feedback | 30.0 | $35.00 | $1,800.00 | 2,850.00 | 5,000.00 | (2,150.00) | ||||
3.3.1 | seeking feedback | 20.0 | $65.00 | $2,400.00 | 3,700.00 | 4,770.00 | (1,070.00) | ||||
3.3.2 | processing feedback | 10.0 | $75.00 | $2,900.00 | 3,650.00 | 5,680.00 | (2,030.00) | ||||
Help
HELP | © 2012-2019 Vertex42.com | |
Terms of Use | ||
Do not submit copies or modifications of this template to any website or online template gallery. Please review the following license agreement to learn how you may or may not use this template. Thank you. | ||
See License Agreement | ||
Instructions / Tips | ||
In this worksheet, the Budget amount is calculated from the Labor, Materials, and Fixed Costs columns. After defining your budget, you can hide these columns, or you could hide just the unused columns. | ||
When adding new rows, copy an existing row and insert the copied row, so that the formulas in the grey WBS, Budget, and Under(Over) columns are copied. You can also copy a row from the list of template rows at the bottom of the worksheet. | ||
Each WBS level in column A (1, 1.1, 1.1.1, etc.) uses a different formula. To change the WBS level for a task, you can copy and paste the cell containing the formula that you need from the list of template rows at the bottom of the worksheet. The indent for the Task column can be changed via cell formatting. | ||
The Level 1 categories contain SUM() formulas in the Budget and Actual columns that should be verified for accuracy after inserting new rows. Check these formulas to ensure that the SUM() formula is referencing the correct range of cells. | ||
Any time you add or remove a Level 1 category, you will need to update the formulas for the Total section at the top of the worksheet, to make sure that the Total correctly sums the correct cells. | ||
After adding new categories, you may need to redefine the print area to include the new rows. In Excel 2003, go to File > Print Area > Set Print Area. In Excel 2010 go to Page Layout > Print Area > Set Print Area. | ||
If you see “#####” in a cell, it means you need to widen the column to see the value. | ||