ࡱ> [Z f2\p Administrator Ba==Zx<+8X@"1rCalibri1rCalibri1rCalibri1rCalibri1.rTimes New Roman1.rTimes New Roman1.rTimes New Roman1.rTimes New Roman1rArial1rHelv1.rTimes New Roman1rCalibri1.<rTimes New Roman1.rTimes New Roman1.rTimes New Roman1. rTimes New Roman1.5rTimes New Roman1.rTimes New Roman1rCalibri1 rCalibri1. rTimes New Roman1(r Arial Narrow1h8rCambria1,8rCalibri18rCalibri18rCalibri1rCalibri1rCalibri1<rCalibri1>rCalibri1?rCalibri14rCalibri14rCalibri1 rCalibri1rCalibri1rCalibri1 rCalibri"$"#,##0_);\("$"#,##0\)!"$"#,##0_);[Red]\("$"#,##0\)""$"#,##0.00_);\("$"#,##0.00\)'""$"#,##0.00_);[Red]\("$"#,##0.00\)7*2_("$"* #,##0_);_("$"* \(#,##0\);_("$"* "-"_);_(@_).))_(* #,##0_);_(* \(#,##0\);_(* "-"_);_(@_)?,:_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)6+1_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)0+_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_) 0.0%                                         %  %  %  %  %  %  %  %  %  %  %  %       " ff  +  )  ,  * #    P  P       ! `            $ a>      &8 !8  (@ @  "8@ @  "8@ @  "8@ @   (@ @  "8@ @  "8@ @  8@ @  x@ @   8@ @   (@ @   (@ @   h@ @   (@ @   ,@ @   ,@ @   ,@ @   l@ @   (@ @   h@ @   ,@ @    l@ @    ,@ @   ,@ @   ,@ @   l@ @   l@ @    (@ @   ,@ @     ,@ @   l@ @   (@ @   (@ @   ,@ @   (@ @   (@ @   h@ @   H   ! "  l  l #| #    |@ @  *8@ @   @ @   @ @  #|  ,@ @  "8@ @  8@ @   (@ @   ,@ @    ,@ @   l@ @   ,@ @   l@ @   l@ @   (@ @   (@ @  "<@ @     (@ @   ,@ @   ,@ @   (@ @   (@ @  " "  @ @   ,@ @   <@ @   L  <@ @   0@ @   |@ @   <@ @   0@ @    8 ||۔0}-} (* "-"??}-} (* "-"??}-} (* "-"??}-} (* "-"??}-} (* "-"??}-} (* "-"??}-} (* "-"??}-} (* "-"??}-} (* "-"??}-}  (* "-"??}-}  (* "-"??}-}  (* "-"??}-}  (* "-"??}-}  (* "-"??}-} (* "-"??}-} (* "-"??}-}+ (* "-"??}(}X  (* "-"??}(}Y  (* "-"??}(}_ (* "-"??}(}` (* "-"??}(}b (* "-"??}(}j  (* "-"??}(}p (* "-"??}}q}-}t (* "-"??}-}u (* "-"??}(}v (* "-"??}(}|  (* "-"??}(}~ (* "-"??}(} (* "-"??}(}  (* "-"??}-} (* "-"??}(} (* "-"??}(} (* "-"??}(} (* "-"??}-} (* "-"??}-} (* "-"??}-} (* "-"??}-} (* "-"??}(} (* "-"??}(} (* "-"??}<} (* "-"??_)?_);_(}-} (* "-"??}-} (* "-"??}-} (* "-"??}-}, (* "-"??}-}- (* "-"??}-}. (* "-"??}-}; (* "-"??}-}< (* "-"??}A}1 (* "-"??;_(@_) }A}2 (* "-"???;_(@_) }A}3 (* "-"??23;_(@_) }-}4 (* "-"??}A}0 a(* "-"??;_(@_) }A}( (* "-"??;_(@_) }A}7 e(* "-"??;_(@_) }}5 ??v(* "-"??̙;_(@_)    }}: ???(* "-"??;_(@_) ??? ??? ??? ???}}) }(* "-"??;_(@_)    }A}6 }(* "-"??;_(@_) }}* (* "-"??;_(@_) ??? ??? ??? ???}-}> (* "-"??}}9 (* "-"??;_(@_)    }-}/ (* "-"??}U}= (* "-"??;_(@_)  }A}" (* "-"??;_(@_) }A} (* "-"??ef;_(@_) }A} (* "-"??L;_(@_) }A} (* "-"??23;_(@_) }A}# (* "-"??;_(@_) }A} (* "-"??ef;_(@_) }A} (* "-"??L;_(@_) }A} (* "-"??23;_(@_) }A}$ (* "-"??;_(@_) }A} (* "-"??ef;_(@_) }A} (* "-"??L;_(@_) }A} (* "-"??23;_(@_) }A}% (* "-"??;_(@_) }A} (* "-"??ef;_(@_) }A} (* "-"??L;_(@_) }A} (* "-"??23;_(@_) }A}& (* "-"??;_(@_) }A} (* "-"??ef;_(@_) }A} (* "-"??L;_(@_) }A}  (* "-"??23;_(@_) }A}' (* "-"?? ;_(@_) }A} (* "-"??ef ;_(@_) }A} (* "-"??L ;_(@_) }A}! (* "-"??23 ;_(@_)  20% - Accent1M 20% - Accent1 ef % 20% - Accent2M" 20% - Accent2 ef % 20% - Accent3M& 20% - Accent3 ef % 20% - Accent4M* 20% - Accent4 ef % 20% - Accent5M. 20% - Accent5 ef % 20% - Accent6M2 20% - Accent6  ef % 40% - Accent1M 40% - Accent1 L % 40% - Accent2M# 40% - Accent2 L渷 % 40% - Accent3M' 40% - Accent3 L % 40% - Accent4M+ 40% - Accent4 L % 40% - Accent5M/ 40% - Accent5 L % 40% - Accent6M3 40% - Accent6  Lմ % 60% - Accent1M 60% - Accent1 23 % 60% - Accent2M$ 60% - Accent2 23ږ % 60% - Accent3M( 60% - Accent3 23כ % 60% - Accent4M, 60% - Accent4 23 % 60% - Accent5M0 60% - Accent5 23 %! 60% - Accent6M4 60% - Accent6  23 % "Accent1AAccent1 O % #Accent2A!Accent2 PM % $Accent3A%Accent3 Y % %Accent4A)Accent4 d % &Accent5A-Accent5 K % 'Accent6A1Accent6  F %(Bad9Bad  %) Calculation Calculation  }% * Check Cell Check Cell  %????????? ???+ Comma,( Comma [0]-&Currency.. Currency [0]/Explanatory TextG5Explanatory Text % 0Good;Good  a%1 Heading 1G Heading 1 I}%O2 Heading 2G Heading 2 I}%?3 Heading 3G Heading 3 I}%234 Heading 49 Heading 4 I}% 5InputuInput ̙ ??v% 6 Linked CellK Linked Cell }% 7NeutralANeutral  e%3Normal % 8Normal 2 9Noteb Note   :OutputwOutput  ???%????????? ???;$Percent <Title1Title I}% =TotalMTotal %OO> Warning Text? Warning Text %XTableStyleMedium9PivotStyleLight16`-DDec 11Sheet2/Sheet3 PMhttp://www.gov.mu/Users/vmohajur/Desktop/Budget 2011 - Debt tables Final.xlsxDebt ProjectionsGovt debt serv P Sector Debt External debt Ext debt servGovt ext debt serv APPENDIX CSummarySheet1YYZ <@@@@@Z  І@Ќ@4@Z (@Z 0@@@YYYYYYZ8@@l@ZC@`@@Y8ZR3 A@@  7"(Rupees Million)2001/022002/032003/042004/052005/062006/072007/082008/09 Jul-Dec 09Actual Estimates Projections Government  - Capital Repayment - Interest Payments and " Management/Service Charges +Public Corporations (Government Guaranteed)! Management/Service Charges$Public Corporations (Non-Guaranteed) - Interest PaymentsTotal External Debt ServicingDebt Service Ratio&Figures may not add up due to rounding&Exports of goods & non-factor servicesQuarter March 2011Quarter June 2011Private Sector * * source BOMQuarter Sept 2011 ProvisionalQuarter Dec 2011Revised Year 2011*@ IAeABCccB f2 -uIig_p  dMbP?_*+%,&HzG?'p= ף?(?)?M*HP LaserJet 1200 Series PCL (CLC odXXLetterDINU"LJ4SMTJHP LaserJet 1200 Series PCLInputBinFORMSOURCERESDLLUniresDLLPaperSizeA4OrientationPORTRAITOptimizeForPLAINResolutionOption1HalftoneHT_PATSIZE_AUTOEconomodeOption1" PXX333333?333333?&<3U} %} $ } $ } } $ } q} } } I } I } I } I } m -w, ,@,,,,, , , , , ,,@,,i@,x@,x@,,x@,@,@,, (?@@@@@@@A@@@  B@C D E E E E F F F  F $ Fh@ @Fl@Fp@xt@ s s s s !G H H H H H H H I  J  K  L  J  J y L L L L L.GMNNNNNNNNONNNzNN P !QH@  DD !R,@  DD !R2@  DD !R@  DD R@(  -R33333{@ R@ RfffffP@  Sfffff@  T@( S@ Sp@(  S`@( #{@  % #So@ % #S9p@ % #S@t@ % #@r@  % -S@ DDDD.GUGGGGGGGWXWYY|WtS G6Z @G @[@[@\@\@\Aw@\a@) WfffffF@ 33333g@Ls@ ](@  Z~  ]@ ]0@  Z ]@  Z }@ Z ]@]@t@b@@p@Sfffffֆ@ !  LLLL.GUG[[^^^^W]WWWwWtS G, ZG[[^^^^W]_`_~_tS G Zl@Gh@[Q@) [43333sl@ k@%@# \fffffq@   (@) \Iq@ fffffp@ffffff#@) \̔t@ 33333 t@333333!@~ \@) Ws@G@a@]@  ]^@ +P ]@[@]W@  ]@V@  E}^@  4F].@]4@t.@6@SR@.GUGGGGGGaW]WWWwWtS cQH@( LLRP~@(RM@(R~@(R@(RU@(R@(R@( Sȁ@( T@(  S@(  SБ@(  S@( {p@( Sffffft@(!S@( DD!S@( DD!@( DDS33333ۮ@(.GUGGGGGGGW]WWWwWtS GZ@Gp|@a@HaU@a@a@@a`@aX@Wx@]@W(@W0@WP@w@Wfffffs@W]@t@X@S'@(.GUGaaaaaaW]WWWwWtS GU2@G>@aF@affffff1@~ a@a1@Na @a*@W$@],@WM@WD@WF@wI@W5@W@t@2@S33333sV@(.GUGGGGGGGW]WWWwWtSD l::22m2>2272>*O2]2>2222 ,!,",#,$,%,&,'@(,); *,,, P Q@(" ! LLLL R=@("  RfffffO@("  R3333Q@("  R4333sB@("  RI@("  Rffff?@("  Rt@("  Sg@("   T3333_@("   SL@("   Sβ@("   S/@("   {6@("  S@( - S @("DD DD- S؟@("DD DD- @("DD DD Sffffa@(".!GdGGGGGGGGVGGGttS "c!"eG D D)!"eG( D D)!"eG( D D)!"eG( D D)!"eG(  D D)!"e5p?  D D'"erf3?(""" LL"emnt?("" e|7?( "" e14?( "" eh ¥?( "" e ( "" e ( ""e ( ""e'7>?( ""e1o4}N?( ""e麃č?( "!"ޮ?( D D'!" a='?(" D D'.#fgffffffffhfffuuf $@"$@@@@@@@@@@@@@j %k"%@@@@@@@@@@@@@j$&@@@@@@@@@@@@@@j 'i'@@@@@'r<FA'r^GA'r i@IA' rFe@' rAr(A ' lll$'@[@`@@3@ 4A(i$(mPW@m a@mp@m@n@(nnnonn ( n`AnAnpA.)irrrrrrrrrrrpppvvvv* *v,2244(d20(  q  c 8TextBox 1"PK![Content_Types].xmlJ0*miG]`Hm6 Xwt?. g#Wi3E).+7 >ON ޑ1ˋz "+R RhB.} /<^ITխ%rHK4uK~I0xM e`|X}đ I`߽N4aG2$RKIZ)4(M9`ctB{m:f@`3n|O,ܗr޾jxR0T ,0@}WBLǬ5vPK!4oBdrs/shapexml.xmlUn0 ?vҸˌE [дrbL JK)9ЋÐ{I/NBZSu*2[-\ ԠQ<*'ʏC9jgQq99 ϓU;Ձ2m,v/n@NiznYlb[*Et5hhUV"$oil>I9ƮF{(4KϡF~%T@gn&RTBNogm*zARx:[4uhW+mMRHg:br3!?\|hp҄6 l>dTb&%Hbӣ_8'@DU9BR0֗ p8}Q+&I2,0]8iB\R!ig.2sC3HiHw?]k,vR|{ЅC/;66a}6Kyi7BZrRKKyPąJ)<_{lHIhܝAFt) (Sቤe^c?'&s [p68)PK!p36 drs/downrev.xml\N@EM͘&l 1H&T>`m쮴!8wܙ;ijv@* ؾ> 9/u.kQLۛ<~DPzߌ9wYJiPS0VIOʖUͣ p%+MJK>TmqZ ~e0[!30 \@X?lohP G zXVlU_G/Q̚쐙G8 oE QLVSaD17Wpә旫 &PK-![Content_Types].xmlPK-!1_a ._rels/.relsPK-!4oB)drs/shapexml.xmlPK-!p36 drs/downrev.xmlPK1]`zr  c 8TextBox 2"PK![Content_Types].xmlJ0*miG]`Hm6 Xwt?. g#Wi3E).+7 >ON ޑ1ˋz "+R RhB.} /<^ITխ%rHK4uK~I0xM e`|X}đ I`߽N4aG2$RKIZ)4(M9`ctB{m:f@`3n|O,ܗr޾jxR0T ,0@}WBLǬ5vPK!3pDdrs/shapexml.xmlUn0 ?v:uE [дrbL IK)9ͰЋMI/N0ժ3*]jWח3@ ? ϟCmrP^)Qs}EڋhM?. 1y'$퍀p!KVB\]*-Y~?LY\baeyQ.M-w@18V (Pvs;qV ,nẸsplOCP6~XsCQ_p= t#*=?Y1xUHr4 nvrGLy&Co ƺBO(Qo֑SrgTW֝ *ㅣ?na`asKp:H 샱GHBM0?Vk68]d xc@@}XؘSh/!ǙqrAH)~94m:}OkEk0H_PWQг~Y-[#88_߯”PK!,o׎drs/downrev.xml\N@EM͘&ۖ` 1|NiCw]i띢ܙsgL睪`3Wz/`0ԹF't0L$7qLḦ́s5 cT=ϭl\< +YiPKO%`n=^IXaKye^VF:Všp ftqW:+e]Eq~ŬiD2SC/C/`G1YQOGa{[oON ޑ1ˋz "+R RhB.} /<^ITխ%rHK4uK~I0xM e`|X}đ I`߽N4aG2$RKIZ)4(M9`ctB{m:f@`3n|O,ܗr޾jxR0T ,0@}WBLǬ5vPK!L.Ddrs/shapexml.xmlUn0 ?v8ɌE [дrbL Is)9iЋMIV^hm̙P͒3@U 9? ϟVCe2PA)Бs]E<hM ?> 1y+$팀p! B{\mJ-| 4~u.'q^baEd}&i| >++h9[L''Y:yRَPs.v~mLư3-Mp m`n@73z i;w@ Bf6,i2].RBD-u߄D97t߭#!^!NFk8 D$H$P_/Ali4 uF玞tk<c.` ?Vm68]@2nzZ>NDiolkh˹!ǙqrAH);4m:6UmJ#~BݼlzFA*IfǷlr܂M~:SPK!Lurdrs/downrev.xml\n0 '"OH[r $$A4IdgvOf`SU{ys^LF:Moo&rVo#R@}3ܥ%*zAMX%=-GAp%+MJsalڝz4F`ѯBu'`;WG`nl+G+P8 S:-e]Iq~ŬiDRSYxs^(b֟ m~AB0]\~:PK-![Content_Types].xmlPK-!1_a ._rels/.relsPK-!L.D)drs/shapexml.xmlPK-!Lurdrs/downrev.xmlPKd1r]`{s  c 8TextBox 4"PK![Content_Types].xmlJ0*miG]`Hm6 Xwt?. g#Wi3E).+7 >ON ޑ1ˋz "+R RhB.} /<^ITխ%rHK4uK~I0xM e`|X}đ I`߽N4aG2$RKIZ)4(M9`ctB{m:f@`3n|O,ܗr޾jxR0T ,0@}WBLǬ5vPK! Ddrs/shapexml.xmlUn0 ?v8qE [дrbL IK)9iMы2#:VOc΄tݪm_2άUJ(,+~Y AU;mP6@wyj':׺ 68kQm;%q#M6O K7}bN ܈y~a ApJ?R^*I *ʺ Փ@e-0^8jl7Ki6 ꌍ =< !7xO! ]4 JgP~>k68]d xc /PG_lKp0\8M*R @ iݚy) UWTO(tu܏Tbԏo ~w PK!> drs/downrev.xml\j0 {V)IShatЮ%ʁv&Oف^ꗾ_5_tf'2ZpC҅Rg6"YfZLI͌s5rcTڂgVdjA̕4m(eO%m7/YQ}[>/DVN:Všp :-e]Iq~ŬiRS>^xs^4 #֟MAmgQ<^0]\~|PK-![Content_Types].xmlPK-!1_a ._rels/.relsPK-! D)drs/shapexml.xmlPK-!> drs/downrev.xmlPKd1r]`>@*** ggD f2   dMbP?_*+%,&ffffff?'ffffff?(?)?",333333?333333?&<3U>@ggD f2 A  dMbP?_*+%,&ffffff?'ffffff?(?)?",333333?333333?&<3U>@ggD Oh+'0HPd|  vmohajurAdministratorMicrosoft Excel@J@)@ 3՜.+,0 PXd lt|  Dec 11Sheet2Sheet3  Worksheets  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIKLMNOPQSTUVWXYRoot Entry FWorkbookSummaryInformation(JDocumentSummaryInformation8R