ࡱ> NM  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLWPQRSTUVXYRoot Entry FhOWorkbook _VBA_PROJECT_CUR"  hhVBAnjhh \psabrina Ba==xxJ 8X@"1.Times New Roman1Calibri1Calibri1Calibri1Calibri1h8Cambria1,8Calibri18Calibri18Calibri1Calibri1Calibri1<Calibri1>Calibri1?Calibri14Calibri14Calibri1 Calibri1 Calibri1Calibri1Calibri1 Calibri1Helv1.Times New Roman1Arial1.Times New Roman1.Times New Roman1.Times New Roman1.Times New Roman1.dTimes New Roman1.Times New Roman1.Times New Roman1.Times New Roman1.Times New Roman1.Times New Roman1.Times New Roman1.Times New Roman1.Times New Roman1.Times New Roman1Arial1* MS Sans Serif"$"#,##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_);_(* \(#,##0.00\);_(* "-"??_);_(@_) .000 #,##0.0,,                                                                      ff  ) , *     P  P        `              a> `a@ @  | |  D   D  H |@ @ |@ @ |@ @ |@@ |@ @ |@ @ |@ @  |@ @ |@ |@ |@ |@ |@ |@  |@ |@ |@ |@ |@ |@ |@ |@ |@ |@  |@ |@  |@ |@  L  |@  |@ |@ #|@ #|@ #|@  #|@ X T |@ @ |@@ |@ @ |@ @  |@ @ |@ !|@  |@ #|@ @ "|@  @ #|@  |@ t@ |@ #|@ "|@ @ "|@@ "|@ @ |@ |  | |  |  h  d $!| | #|@ "|@ "|@ "|@  |@  |@  |@  |@   |@  |@ +|@ +|@ +|@ +|@ |@ |@ X T |@ |@ |@@ %|@ @ |@  l@  |@ |@ @ ta@ @ &|a@ @ |a@ @ |a@@ |a@ @ %|a@ @ |a@ @  |a@ @ (T (T ' L ||vܫ}-} 00\);_(*}-} 00\);_(*}-} 00\);_(*}-} 00\);_(*}-}, 00\);_(*}-}- 00\);_(*}-}. 00\);_(*}-}< 00\);_(*}-}= 00\);_(*}A}1 00\);_(*;_(@_) }A}2 00\);_(*?;_(@_) }A}3 00\);_(*23;_(@_) }-}4 00\);_(*}A}0 a00\);_(*;_(@_) }A}( 00\);_(*;_(@_) }A}7 e00\);_(*;_(@_) }}5 ??v00\);_(*̙;_(@_)    }}; ???00\);_(*;_(@_) ??? ??? ??? ???}}) }00\);_(*;_(@_)    }A}6 }00\);_(*;_(@_) }}* 00\);_(*;_(@_) ??? ??? ??? ???}-}@ 00\);_(*}}: 00\);_(*;_(@_)    }-}/ 00\);_(*}U}> 00\);_(*;_(@_)  }A}" 00\);_(*;_(@_) }A} 00\);_(*ef;_(@_) }A} 00\);_(*L;_(@_) }A} 00\);_(*23;_(@_) }A}# 00\);_(*;_(@_) }A} 00\);_(*ef;_(@_) }A} 00\);_(*L;_(@_) }A} 00\);_(*23;_(@_) }A}$ 00\);_(*;_(@_) }A} 00\);_(*ef;_(@_) }A} 00\);_(*L;_(@_) }A} 00\);_(*23;_(@_) }A}% 00\);_(*;_(@_) }A} 00\);_(*ef;_(@_) }A} 00\);_(*L;_(@_) }A} 00\);_(*23;_(@_) }A}& 00\);_(*;_(@_) }A} 00\);_(*ef;_(@_) }A} 00\);_(*L;_(@_) }A}  00\);_(*23;_(@_) }A}' 00\);_(* ;_(@_) }A} 00\);_(*ef ;_(@_) }A} 00\);_(*L ;_(@_) }A}! 00\);_(*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湸 % 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 23ٗ % 60% - Accent3M( 60% - Accent3 23֚ % 60% - Accent4M, 60% - Accent4 23 % 60% - Accent5M0 60% - Accent5 23 %! 60% - Accent6M4 60% - Accent6  23 % "Accent1AAccent1 O % #Accent2A!Accent2 PM % $Accent3A%Accent3 Y % %Accent4A)Accent4 d % &Accent5A-Accent5 K % 'Accent6A1Accent6  F %(Bad9Bad  %) Calculation Calculation  }% * Check Cell Check Cell  %????????? ???+ Comma,( Comma [0]-&Currency.. Currency [0]/Explanatory TextG5Explanatory Text % 0Good;Good  a%1 Heading 1G Heading 1 I}%O2 Heading 2G Heading 2 I}%?3 Heading 3G Heading 3 I}%234 Heading 49 Heading 4 I}% 5InputuInput ̙ ??v% 6 Linked CellK Linked Cell }% 7NeutralANeutral  e%"Normal8Normal_REV95969Normal_REV97-98 :Noteb Note   ;OutputwOutput  ???%????????? ???<$Percent =Title1Title I}% >TotalMTotal %OO? total-min@ Warning Text? Warning Text %XTableStyleMedium9PivotStyleLight16` O REV-07-08 'mofWorkingCAPBUD07-08 Internet.xlsSymbol TAB-07-08 FST-07-08abstract-07-08 REV-07-08 Exp-07-08Appnd IAppnd II Appnd IIaYYYYYYYYYActDiv:uActExt:aActGrant:ActLocal:ActMisc:EstDiv<yyEstExt<eeEstGrant<EstLocal<EstMisc<  ;  ;RevDiv:uRevExt:aRevGrant:RevLocal:RevMisc:gKz CAPITAL REVENUEItem No. DescriptionActual Revenue 2005-2006Estimated Revenue 2006-2007#Revised Estimated Revenue 2006-2007Estimated Revenue 2007-2008CODEEst Exp 2004-05% Foreign share RsHEAD 51 -- GRANTS 51-150.001Government of Francef(1)Government of Greecef(2)Government of Luxembourg#Government of the Republic of IndiaGovernment of JapanEDF - Wastewater Sector)EDF - Decentralised Cooperation Programme -- -- f(3)EDF - General Budget Support%EDF - Sugar Sector Support (Rliquat)7EC - Accompanying Measures for Economic Restructuringf(4)+Kuwait Fund for Arab Economic Developmentf(5) World Bank MiscellaneousTOTAL HEAD 51 -- GRANTSHEAD 52 -- LOANS Local Sources 52-010.001AMauritius Development Loan Stocks/Government of Mauritius BondsSUB TOTAL -- LOCAL SOURCESExternal Sources2050 - Government of the People's Republic of China 52-050.001,Container Inspection Equipment for Customs Customs(X Ray"Feasibility Study for MBC Building Plaines Wilhems Sewerage Project150 - France 52-150.0018Budgetary Support from Agence Franaise de DeveloppementCarried forward(1). An amount of Euro 100,000 has been received from Government of France and credited directly into the General Account of the RDA. (2). Revised Estimates for 2006-2007 represent an amount of Euro 611,000 received from Government of Greece for the construction of Fish  Auction Market. f(3). Actual for 2005-2006 and Budget Estimates for 2006-2007 have been included under item 51-400.001.(4). Estimates for 2007-2008 include Euro 42.5 million under EC Accompanying Measures, of which, Euro 36 million represents indicative  financial allocations.~(5). Estimates for 2007-2008 represent Technical Assistance Grant of KD 100,000 receivable from Kuwait Fund for Arab Economic d Development for undertaking feasibility study for Improvement of the Tuna Fishing Industry. Brought forward*250 - Government of the Republic of India 52-250.001LSwami Vivekananda International Convention Centre at Domaine Les Pailles6Line of Credit for Baie du Tombeau Sewerage ProjectLine of Credit - SMEs'Line of Credit - Purchase of Helicopter 300 - Japan 52-300.001PEnvironmental Sewerage and Sanitation - Japan Bank for International Cooperation9450 - International Bank for Reconstruction & Development 52-450.001&Environmental Sewerage and Sanitation 'Preparation of Urban Transport Project 7First Trade and Competitiveness Development Policy Loan&Financial Sector Supervisory Authority500 - African Development Bank 52-500.001Upgrading of Dr Jeetoo HospitalDevelopment Budget Support LoanPlaines Wilhems Sewerage 2550 - Arab Bank for Economic Development in Africa 52-550.001 Water ProjectUpgrading of Victoria Hospital Midlands Dam600 - European Investment Bank 52-600.001Plaines Wilhems Sewerage5650 - International Fund for Agricultural Development 52-650.001Rural Diversification Programme/700 - Kuwait Fund for Arab Economic Development 52-700.001MAV 20%SUB TOTAL - EXTERNAL SOURCESTOTAL HEAD 52 -- LOANS#HEAD 53 - RETURNS FROM INVESTMENTS 53-010.001Air Mauritius Ltd$Mauritius Sugar Terminal CorporationState Bank of Mauritius Ltd State Investment Corporation LtdMauritius TelecomFinancial Services Commission!Development Bank of Mauritius LtdAirports of Mauritius Co Ltd6Information and Communication Technologies AuthorityMauritius Ports AuthorityState Informatics LtdMauritius Housing Company LtdMiscellaneous *TOTAL HEAD 53 -- RETURNS FROM INVESTMENTSHEAD 54 -- MISCELLANEOUS 54-010.001Disposal of AssetsGTransfer of Assets of MIDA, EPZDA and SUBEX-M to Enterprise MauritiusOTransfer of Buildings of MIDA and SUBEX-M to Business Parks of Mauritius Ltd:Transfer of Assets of the Development Works Corporation0Repurchases by the International Monetary FundMiscellaneous Capital ReceiptsTOTAL HEAD 54 -- MISCELLANEOUS)GRAND TOTAL HEADS 51-54 - CAPITAL REVENUE< v=>?Y@'AmBZDmF G H uI _J BKPLMccBĘ7ɹq1  $ht}  dMbP?_*+%4d&C&"MS Sans Serif,Bold"&P&M&d2?'(~?)M&d2?M6hp LaserJet 1160 PCL 5eXC odXXLetterDINU"4$3T($IUPH dLetter [none] [none]Arial4P d?MTOUR<Automatic>  dType new Quick Set name herei j. m @EXCEL.EXE" ci4F? `?&`U} * } '} *b} b} C} } } C} D} U E} U C  @ H@  @ <@ @ b @ @ @ @ @ @ @ @ @ k @  @ @ @ i@  @ k @ @ K@  @ @ AAAAAAB F G H H I J K L M N O P P Q R SSTU O VVWRSSTUOVVWRSST X YZ[`FA\] ^ _`Xy&1d@ YZZ\wAa ^ _`E Xy&1@e@ YZ4Z\a c_`Xy&1@o@ YZ~Z\aF# __` Xtr@ Y Z<3AZ\a __` Xty@ Y Z,gZf\7Xa, ^_` dy&1y@ e f f gwAhחA i _` X5^I y@ Y ZZ\a\ __` XMby@ Y ZZ\aקA __`dt |@ eff$=ghOA ^ _`dt@@ effcAghcA i _`X^I 0@ Y ZJ-AZ\a__`j X^I 8@ Y!Zi>AZ\a __`XYZZ\a__`X O"~ ltl8A~ m"dnxA oopXOZZqa__`X r#ZZ\a__`XrZZ\a__`X O$ZZ\a__`XOZZ\a__` d% s&fЖ&Af ZAtkAhA__`j XYZZ\a__`X O'lЖ&Al ZAmkAnA oopXOZZqa__`X O(ZZ\a__`XuZZ\a__`X v)ZZ\a__`D" l$~`0Z`RRRRnRRj^TRh00vp0 @! k" @# @$ @% & @' ( @) @* + , @- @. @/ @0 @1 @2 @3 @4 @5 Z@6 @7 @8 @9 k: k; @< @= > x@? k XuZZ\a__` !d* !w+!f$fgh !x_ !y,! j"XMb`? "u-"ZZ\a "__`#X~jth? #u.#ZZ\aG #__`$XuZZ\a__`%z %v/%ZZ\a__`&zvZZ\a__` 'd0 'Y1'ffg8Ah8A '__`(XuZZ\a__`){ )|2)}>d}~8A)A )_`* + ,3,` -4-` .5.` /6/` 070` 181` 292` 3:3`4X 4;4>d8A4A 4__`5XuZZ\a__`6z 6v<6ZZ\a__`7zvZZ\a__` 8d= 8e>8ff`VAgh 8__`9dMb`? 9e?9ff ghׇA9x_`j :X~jth? :Y@:ZZrA\a:__`j ;XMbp? ;YA;ZZ5\a ;__`<XYZZ\a__`=z =vB=ZZ\a__`>zvZZ\a__` ?dC ?eD?fx5fF#gGcnh*u ?__~ ?`?? jD ldRR0NV((((((((V0NTTR0@ @A @B @C @D @E @F @G @H I @J @K @L @M @N @O Z@P @Q @R @S @T U i@V W X @Y @Z @[ @\ @] Z@^ @_ @@XYZZ\a__`AU AvEAZZ\a__`BUvZZ\a__` CdF CsGC*8AׇA C~ C4@DdMb`? DsHD0AA8lA DEd~jth? EIEE<A~ E8A EFXMbp? FsJFZ^YZa F__~ F`T@GXsZZ\a__`HX HvKHZZ\a__`IXYZZ\a__` JXL JYMJZZ8lA\a J__~ J`T@KXMb`? KYNKZZ\GaG K__`LX~jth? LYOLZZ\av L__`MXYZZ\a__`NU NvPNZZ\a__`OUvZZ\a__` PQ PYRPZ:Z*qA\*qAacA P__~ P`A@QXMb`? QYSQZ#ZZA\A s__`tUYZZ\a__`uU uOoul+AulAum AunA uoopvU vOpvZZ\a__`wUOZZ\a__` xXq xrxZ Z;X\;XaF# x__`yMb`? ysyf&Ifgh yx_`z~jth? ztzf(fghzx_`E {Mbp? {u{ffgwAh{x_`E ~ |? |sv|Z$cqZ\fd+a |__`}+? }Yw}Z'1ZSA.AaSA }__`~zYZZ\a__`X Oxl=ZAl k9s$ lopDL llp0NRRRNRRRRNRRRp0NRTTNR x@ :@  XY]_` y@5Ad+AB$k B  (p>@dd   Sheet5ggD Sheet5_VBA_PROJECT]dir2PROJECTwm:  !"#$%&'()*+,-./013456789<=>?@BCDFGHIJKLMO-2#xME (SLSS<N0{00020820-0000-0000-C000-000000000046}8(%HxAttribute VB_Name = "She@et5" Bast0{00020820- C$0046} |Global!SpacFalse dCreatablPre declaIdTru BExposeTemplateDeriv$Bustom izD2a  *\G{000204EF-0000-0000-C000-000000000046}#4.0#9#C:\PROGRA~1\COMMON~1\MICROS~1\VBA\VBA6\VBE6.DLL#Visual Basic For Applications*\G{00020813-0000-0000-C000-000000000046}#1.6#0#C:\Program Files\Microsoft Office\Office12\EXCEL.EXE#Microsoft Excel 12.0 Object Library*\G{00020430-0000-0000-C000-000000000046}#2.0#0#C:\WINDOWS\system32\stdole2.tlb#OLE Automation(*\G{2DF8D04C-5BFA-101B-BDE5-00AA0044DE52}#2.4#0#C:\Program Files\Common Files\Microsoft Shared\OFFICE12\MSO.DLL#Microsoft Office 12.0 Object Library HnG Sheet50Q47eb6e48 Sheet5-2% 5.H՜'?`  %Excel+VBAWin16~Win32MacVBA6#Project1 stdole` VBAProjectOfficeuSheet5 _Evaluate WorksheetH 0* pHd VBAProject4@j = r HnG J< rstdole>stdole h%^*\G{00020430-C 0046}#2.0#0#C:\WINDOWS\syst em32\e2.tlb#OLE Automation`EOffDicEOficEE2DF8D04C-5BFA-101B-BDE5EAAC42Egram Files\CommonMicrosoft Shared\OFFICE12\MSO.0DLL#M 1q Ob Li`braryKSheet5GSeft5T2NHB1Bo%B,-2"B +BBSheet5Sheet5ID="{AA4273ED-F982-409F-858E-30DE6C0F14B2}" Document=Sheet5/&H00000000 Name="VBAProject" HelpContextID="0" VersionCompatible32="393222000" CMG="1C1EEDE63FCB43CB43CB43CB43" DPB="0507F41134FB35FB35FB" GC="EEEC1F34E1F4CBF5CBF534" [Host Extender Info] &H00000001={3832D640-CF90-11CF-8E43-00A0C911005A};VBE;&H00000PROJECT;ESummaryInformation( ADocumentSummaryInformation8E<CompObjNr000 Oh+'0@HXh sabrinasabrinaMicrosoft Excel@O@e&h՜.+,0  PXd lt|   REV-07-08'REV-07-08'!ActDiv'REV-07-08'!ActExt'REV-07-08'!ActGrant'REV-07-08'!ActLocal'REV-07-08'!ActMisc'REV-07-08'!Print_Area'REV-07-08'!Print_Titles'REV-07-08'!RevDiv'REV-07-08'!RevExt'REV-07-08'!RevGrant'REV-07-08'!RevLocal'REV-07-08'!RevMisc  Worksheets Named Ranges  F&Microsoft Office Excel 2003 WorksheetBiff8Excel.Sheet.89q