Electrification Plan for Tanintharyi Region by Ministry of Electric Power

The Republic of the Union of Myanmar's Ministry of Electric Power has set priorities to improve the electricity supply in Tanintharyi Region, aiming to standardize tariffs, enhance infrastructure, and extend electricity access to rural villages. This involves constructing new power lines, substations, and implementing various distribution projects to benefit the local communities. The plan details the current challenges, proposed solutions, and completed works using budget allocations from both regional and external sources.

• Electrification Plan
• Myanmar Ministry
• Tanintharyi Region
• Electric Power
• Infrastructure

adil_1 Follow

Uploaded on Sep 06, 2024 | 0 Views

Download Presentation

Please find below an Image/Link to download the presentation.

The content on the website is provided AS IS for your information and personal use only. It may not be sold, licensed, or shared on other websites without obtaining consent from the author. Download presentation by click this link. If you encounter any issues during the download, it is possible that the publisher has removed the file from their server.

Presentation Transcript

1. The Republic of the Union of Myanmar Ministry of Electric Power Electricity Supply Enterprise Tanintharyi Region Office Priorities and Detailed Description of Electrification Plan For Tanintharyi Region Dated -21.Oct.2015

2. AS Per DE Idea after discussion with Local Goverment Current price of electric power(Tariff) in Tanintharyi Region is between (300 ~ 650) kyats and want to be the same rate with other states and regions is the main desire. By the high rise Tariff the Local SME can t done their works and less opportunity for Construction Works of 11 kV Line (68.5) mile 11/0.4 kV Sub-station(17) Nos are getting Jobs and people of the region have to go neighbouring countries. Completed and These are 2014-2015 by the Budjet of Regional Government . main Losses Local ( regional ) Labour power. Now Continue 400V Line Works to Villages Between Two Miles by the Budjet of Regional 2 Government .

3. AS Per DE Idea after discussion with Local Goverment To Construct 33kV Lines and 33/11kv Sub-station every Township and all District. Procurenemt of National Grid to Tanintharyi Regionals is needed. 33/11 kV (5MVA ) Sub- station now underconstruction and Thayetchaung and loung Lon Towns by the JICA (ODA Loan) Project and Dawei District. 66/ 33kV (20MVA) Sub- station extension work have to be done and 66/11kV (15MVA) Dawei Sub- Station to supply above Sub- Station construction of 33kV switch bay ( 4) Nos is also needed for distribution including Yephyu Township and Myitta. 3 For the system improvement of distribution area extension up to the villages

4. Completed Construction Work for Villages Tanintharyi Division (Within 2 miles from Existing 11 kV Distribution Line) House Name of Village To be Electrified Hold To be Constructed 400V Line (miles) 0.5 1 0.5 2 0.75 0.75 0.5 0.75 2.75 0.75 0.75 0.5 1 0.5 1 1 0.75 6.25 Total 11KV Line (miles) 0.5 1.8 2 4.3 1 1.5 1.7 2 6.2 1.5 1 0.5 0.5 0.5 2 1 0.7 7.7 11/0.4kV TR kVA 100 100 100 300 200 200 200 200 800 100 100 100 200 100 200 100 100 1000 Estimated Cost (Mil Kyats) 64.3 96.5 79.5 240.3 68.8 80 73.8 91.3 313.9 79 69.8 49.8 70.3 49.8 102 101 61 582.7 No District Township No 1 1 1 3 1 1 1 1 4 1 1 1 1 1 1 1 1 8 1 Dawei 1 Dawei 1 2 3 Kathan Thapyar Taung post 3 Kyar Inn Ahtwin Kaze Kyawe zeik Sin Kayn 4 Pale Gu Thapay Son Min Dat Pagaw Son Yan Gin Kyauk Dauk Megaung Long Zinber 8 132 114 74 320 263 70 329 195 875 96 104 62 285 22 198 99 252 1118 Total 2 Thayetchaung 1 2 3 4 Total Ye Phyu 3 1 2 3 4 5 6 7 8 Total 2016-2017,No. of Village To be Electrified By Local Government budgets(20 No.) 2015-2016,No. of Village To be Electrified By JICA ODA Loan (6 No.) 2015-2016,No. of Village To be Electrified By Local Government budgets(17 No.) 4

5. Completed Construction Work for Villages Tanintharyi Division (Within 2 miles from Existing 11 kV Distribution Line) House To be Constructed 400V Line Total Name of Village To be Electrified 11KV Line 11/0.4kV TR Estimated Cost No District Township Hold (miles) 0.7 0.75 1 1 1.3 2 1 - - - - - - - - - (miles) 1.5 0.75 0.75 1 0.75 1 1 1.5 1.5 0.75 1.5 1 1.5 0.5 0.75 1 kVA 200 100 100 200 100 200 200 200 200 100 200 200 200 100 200 200 No 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 Dawei 4 Long Lon 1 2 3 4 5 6 7 8 9 Ngapidat Inn Inn Wonn The pon Kayin Gyi Sinpa N Nyin Maw Pyin Htain Got Inn Ye Phyu Kyauk Phyu Gadat Gyi Pyin Chaung Kyeik Yet Twinn Than Nyhin Han Gyo Taw Tha Phay Chaung 268 101 107 216 120 260 202 431 552 80 262 114 460 62 110 204 94.3 62.1 67.8 79.5 74.5 102 79.5 78.5 78.35 45.3 78.5 56 78.5 34.5 46.3 56 10 11 12 13 14 15 16 Total 16 3549 7.75 16.75 2700 16 1111.65 Total District 31 5844 25.95 27.75 4800 31 2248.55 5

6. Completed Construction Work for Villages Tanintharyi Division (Within 2 miles from Existing 11 kV Distribution Line) House Name of Village To be Electrified To be Constructed 400V Line (miles) Total 11KV Line (miles) 11/0.4 kV TR kVA Estimated Cost No District Township Hold No 2 Myeik 5 Myeik 1 2 3 4 5 6 Kyauk PhyuTaung Kyawegu Yadana KyaweguThuwana KyaweguPalethawe Chanmyae Tharyi Ywa Thit 6 Magyi Gone 1 (4)Quarter 1 Kan Gyi Ma Yan Chaung 2 10 198 260 170 168 276 233 1305 205 205 391 391 223 278 501 2402 0.2 1 - 1 0.2 1 3.4 2 2 1 1 1.5 1.5 3 9.4 0.5 1 1 1 1 1 5.5 0.5 0.5 0.5 0.5 1 1 2 8.5 160 160 160 160 160 160 960 160 160 200 200 160 160 320 1640 1 1 1 1 1 1 6 1 1 1 1 1 1 2 10 40 79.5 57 79.5 61.5 79.5 397 80.5 80.5 58 58 90.8 90.8 181.6 717.1 Total Palaw Total Palauk Total Kyunsu 6 1 7 1 8 1 2 Total Total District 3Kawthaun 9 Kawthaung 1 (9)Miles 150 1 1 100 1 78.5 g 2 (10)Miles 2 2 43 298 448 448 8694 1 2 2 1.5 2.5 2.5 38.75 200 300 300 6740 2015-2016,No. of Village To be Electrified By JICA ODA Loan (6 No.) 1 2 2 43 100.5 179 179 3144.65 Total Total District Grand Total 2015-2016,No. of Village To be Electrified By Local Government budgets(17 No.) 37.35 2016-2017,No. of Village To be Electrified By Local Government budgets(20 No.) 6

7. Completed Construction Work for Villages Tanintharyi Division (Within 2 miles from Existing 11 kV Distribution Line) 1 7

8. Completed Construction Work for Villages Tanintharyi Division (Within 2 miles from Existing 11 kV Distribution Line) Kalainaung Ye Phyu Dawei Myint Tar Long Lon Thayet Chaung 8

9. Completed Construction Work for Villages Tanintharyi Division (Within 2 miles from Existing 11 kV Distribution Line) Palauk Palaw Myeik Kyunsu Tanintharyi 9

10. Completed Construction Work for Villages Tanintharyi Division (Within 2 miles from Existing 11 kV Distribution Line) Pyi Gyi Mandine Boke Pyin Kaya Thuri Khamaunt Gyi Kawthaung 10

11. Completed Construction Work for Villages Tanintharyi Division (2015-2016 Year By Local Government Budgets) To be Constructed 400V Estimated Cost Name of Village 11KV 11/0.4kV No Distisc Township Remark To be Electrified Line (Miles) 7.4 Line (Miles) 0.5 0.3 0.3 0.5 0.27 0.5 2.37 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 1. 0 0.75 0.75 0.5 0.5 TR (Mil Kyats) 186.197 17.395 17.395 23.144 17.147 81. 240 342.518 24.263 24.263 24.263 52.211 24.256 24.256 24.256 24.256 138.7 46.456 56.942 46.774 47. 520 kVA 200 100 100 100 100 200 800 200 200 200 200 200 200 200 200 200 200 200 100 100 No 1 1 1 1 1 1 6 1 1 1 1 1 1 1 1 2 1 1 1 1 1 Dawei 1 Dawei Pagaryi Kathan Taung Post Thaphyar Mel Chaung Pa Khat 6 Tharyar Gone Theinle Ywahaung Wa Mel Maw Pandale Pyinsathi Maw Khone Zayak Tha Phyar Waidi 10 Taung MinPyoung 11 Htein Twin 12 Sakain Gyi 13 Me Ohn Naung 1 2 3 4 5 6 2.3 9.7 Total Long Lon 2 1 2 3 4 5 6 7 8 9 1.1 3.8 0.5 1. 0 0.5 0.5 11

12. Completed Construction Work for Villages Tanintharyi Division (2015-2016 Year By Local Government Budgets) To be Constructed Estimated Cost (Mil Kyats) 35.702 21. 870 19. 880 21. 870 21. 870 21. 870 21. 870 21. 870 21. 870 21. 870 21. 870 55.367 41.494 24.258 931.947 36.019 40.872 35.858 37.138 149.887 Name of Village To be Electrified 11KV 11/0.4kV TR kVA 160 200 100 200 200 200 200 200 200 200 200 200 200 200 2500 200 160 50 160 570 400V Line (Miles) 0.75 0.4 0.4 0.4 0.4 0.5 0.4 0.4 0.4 0.4 0.4 0.5 0.5 0.5 13.85 0.45 No Distisc Township Remark Line (Miles) No 1 1 1 1 1 1 1 1 1 1 1 1 1 1 28 1 1 1 1 4 Dawei Long Lon 14 Khamaung Taung 15 Nyin Maw 16 Yin Boke 17 Kaw Ann 18 Aouh Yephyu 19 Kyauk Phyu 20 Kadak Gyi 21 Pyin Chaung 22 Hincho Taw 23 Kaaukyek Twin 24 Tha phay Shaung 25 Thabot Seik 26 Pyin Gyi 27 Taw Shae 1.25 0.6 Total Thayet Chaung 27 9.25 0.5 1.6 1.189 1.4 4.689 3 1 2 3 4 Sin Gu Kyar Inn Ah Twin Kaze Kyatsar Pyin 4 Total 0.45 12

13. Completed Construction Work for Villages Tanintharyi Division (2015-2016 Year By Local Government Budgets) To be Constructed 400V Line (Miles) 0.5 0.5 1. 0 0.4 0.5 0.9 2.5 0.5 1. 0 1. 0 1. 0 3. 0 2. 0 1. 0 1. 0 0.5 0.5 1. 0 2. 0 2. 0 1. 0 11. 0 29.57 Estimated Cost (Mil Kyats) 28.605 28.605 57. 210 20.997 47.766 68.763 239. 000 28.053 35.315 35.315 35.315 328. 000 66.691 42.802 42.804 68.885 27.023 49.426 70.24 148.255 34.825 1241.947 2792.272 Name of Village To be Electrified 11KV Line (Miles) 11/0.4kV TR kVA 200 200 400 200 200 400 200 100 100 100 100 200 100 100 100 200 100 100 200 200 200 2000 6670 Remark No Distisc Township No 1 1 2 1 1 2 2 1 1 1 1 2 1 1 1 1 1 1 1 2 1 18 60 1 Dawei 4 Ye Phyu 1 2 Ze Gya Kyauk Kanyar 2 Kanbouk Me GaungLong 2 Palaw Gone Waktoe Mawme Gingar Taung Pale Pala Magyi Gone Min Htein Pawut Gone Kadel Thingan Taw Tinn Shane To Lagu Maw Kyaung 13 54 Total 5 Kalan Aung 1 2 1 1 7 Total Palaw 2 Myeik 6 1 2 3 4 5 6 7 8 9 10. 0 10 11 12 13 14 15 0.5 0.5 3. 0 Total 21. 0 45.639 Grand Total 13

14. Completed Construction Work for Villages Tanintharyi Division (2015-2016 Year By JICA ODA Loan Budgets) To be Constructed Name of Village House 11KV 11/0.4kV 400V Line (Miles) 0.5 1. 0 1. 0 2.5 0.5 0.5 0.5 0.5 - No Distisc Township Remark To be Electrified Hold TR Line (Miles) - - - - - - - - 12 kVA 200 200 200 600 - - 200 200 - No 1 1 1 3 - - 1 1 - 1 Dawei 1 Dawei 1 2 3 Pulu Gone Zahyar Maungme Shaung 3 (B) Quarter (C) Quarter Ann Zauk Manyauk Long Lon To 42 440 503 985 220 280 737 700 - Total Long Lon 2 1 2 3 4 5 Thaphay Shaung Maung Ma Gun 5 (A)Quarter (D) Quarter Nyin Htwe 1 Sin Ku Sin Phyu Pyin Oak tu 3 - - - - - - - - 2 1 1 1 3 - 1 1 2 6 1248 3185 130 233 330 693 139 210 430 779 1. 0 3. 0 0.7 0.7 0.6 2. 0 - 0.75 0.75 1.5 Total Ye Phyu 12 0.3 0.3 - 0.6 1.5 2. 0 2. 0 5.5 400 200 200 200 600 - 200 200 400 3 1 2 3 Total Thayet Chaung 4 1 2 3 Total 14

15. Completed Construction Work for Villages Tanintharyi Division (2015-2016 Year By JICA ODA Loan Budgets) To be Constructed Name of Village House 11KV 11/0.4kV 400V Line (Miles) 5. 0 3. 0 1. 0 1. 0 0.5 1. 0 1.5 1. 0 0. 5 1. 0 1. 0 0. 5 1. 0 No Distisc Township Remark To be Electrified Hold TR Line (Miles) 3. 0 3. 0 2.5 2.5 2. 0 2. 0 2. 0 1.5 0. 5 2. 0 0.5 2. 0 1.5 kVA 200 200 200 200 200 200 200 200 200 200 200 200 200 No 7 2 1 1 1 1 1 1 1 1 1 1 1 2 Myeik 1 Myeik InTown Khawegu Shawe Du Thara Me Dala Shaung Panel Taung Ann Ga Maw Kan Tharyar Maw Taung Ka Lin Pann Kinsoe Taung Pale Pa Thaung 23199 1179 244 130 73 211 372 177 72 142 149 145 449 1 2 3 4 5 6 7 8 9 10 11 12 Total 12 26542 25 18 4000 20 Grand Total 26 32184 43.1 27 6000 30 15

16. The additional electrification statement due to newly and upgrading 66/33/11kV substation and related power Line for Tanintharyi Region To be Constructed The effective area Estimated Cost ( Mil Kyates ) Seria l Township 66kV Line (mile) 33kV Line (mile) Total House Hold Total Popu lation Material s Cost Installa Tion Cost Total Villages Total Cost Substatio n Extension 66/33kV, 20MVA With 33KV Switch Bay (3)Nos. Extension 33/11kV 5 MVA 1 Dawei - - 54 14524 72657 2406.25 255.50 2661.75 2 Myit Tar - 10 1908 13277 1803.00 250.23 2053.23 30 Miles - 30 Miles 64 16432 85934 Total 4209.25 505.73 4714.98 16

17. Location Map of Proposed 66/33KV Sus-Station (1)No. 33/11KV Sus- Station(1)No.& 33KV Line(30)miles Effective Villages Kan Bouk No. of Villages - 54 No. No. of Household - 14524 Estimate Cost - 2661.75 mil Kyats Gas Power Station (1MWx6Nos-6MW) Effective Villages No. of Villages - 10 No. No. of Household - 1908 Estimate Cost - 2053.23 mil Kyats Dawei Legend Myit Tar 66/11KV Sus-Station(Existing) 66/33KV,20MVA Sus- Station(Proposal) 33/11KV Sus-Station(JICA ODA Loan) (Loung Lon & Thayet Chaung) 33/11KV ,5MVA Sus- Station(Proposal) (Myit Ta) 66KV Line(Existing) 33KV Line(JICA ODA Loan) Loung Lon Thayet Chaung 17

18. Location Map of Proposed 66/33 KV Sus-Station (1)No. 33/11 KV Sus- Station(1)No. & 33 KV Line 30 miles Effective Villages No. of Villages - 54 No. No. of Household - 14524 Estimate Cost - 2661.75 mil Kyats Kan Bauk Effective Villages No. of Villages - 10 No. No. of Household - 1908 Estimate Cost -2053.23 mil Kyats Legend Dawei Myit Tar 66/11KV Sus-Station(Existing) 66/33KV,20MVA Sus- Station(Proposal) 33/11KV Sus-Station(JICA ODA Loan) (Loung Lon & Thayet Chaung) 33/11KV ,5MVA Sus- Station(Proposal) (Myint Ta) 66KV Line(Existing) 33KV Line(JICA ODA Loan) Loung Lon Thayet Chaung 18

19. Effective Villages from Loung Lon 33/11KV (5MVA) Sus- Station Name of Village To be To be Constructed 11/0.4 Tr400V No House Popu of hold lation 11KV Hous e Estimated Cost District (Line) No Townsghip Remark Electrified Line kVA No (Mile) (Mil Kyats) (Mile) - 200 1 - 100 1 - 200 1 - 200 1 - 200 1 - 200 1 - 200 1 - 200 1 - 200 1 - 200 1 0.5 100 1 1 160 1 1 160 1 1 200 1 1 200 1 2 200 1 3.8 100 3 3.5 100 1 1.5 100 1 0.5 100 1 1 Dawei Loung Lon 1 2 3 4 5 6 7 8 9 Nyinmaw Yinnbod Godinn Yaphyu Kyaukphyu Kadakyi Pyinchaung Kyetyetwinn Hinnchotal Thapyshaung Inwinn Pyinthane Painshaung Citpyae laythawkhan Kadaungni Kanyunkyun Ti zit Kadangehtein Naungton 260 80 392 540 83 258 115 445 108 200 102 201 121 427 182 101 318 200 225 156 260 1170 82 395 1646 542 2160 85 260 1290 118 446 1780 109 203 103 202 123 429 1708 183 105 319 1335 202 227 159 0.4 0.4 0.4 0.4 0.5 0.4 0.4 0.4 0.4 0.4 0.5 0.5 0.75 0.75 0.75 0.5 1.5 0.5 0.5 0.5 21.347 21.347 21.348 21.348 21.980 21.870 21.870 21.870 21.870 21.870 50.000 63.000 74.000 74.000 74.000 92.000 182.400 134.000 78.000 50.000 400 356 506 454 840 438 804 508 10 11 12 13 14 15 16 17 18 19 20 691 434 860 967 639 19

20. Effective Villages from Loung Lon 33/11KV (5MVA) Sus- Station Name of To be Constructed 400V Estimated Village No House Popu hold lation11KV Hous e 11/0.4 Tr District To be of (Line) Cost No Township Remark Electrified (Line)kVA No (Mile) (Mil Kyats) (Mile) Dawei Laung Lon 21 Wettherkin 103 105 433 1 100 1 0.75 73.000 22 Thepone 105 108 420 1 160 1 0.5 63.500 23 Mainmachaw 104 106 436 1 200 1 0.75 74.500 24 Thanlyin 73 75 306 1 100 1 0.5 64.000 25 Panyit 92 94 368 5 160 1 0.5 174.000 26 Sanlann 323 328 1356 3.8 200 1 0.75 154.000 Total 26 Village 5314 6368 22305 28.6 3940 28 14.35 1691.120 2015-2016 year by local government 2016-2017 year proposal by local government Budgets Budgets 20

21. Effective Villages from Thayet Chaung 33/11KV (5MVA) Sus- Station Name of Village No House Popu District To be of hold lation 11KV Hous e To be Constructed Estimated Cost 11/0.4 Tr No Townsghip Remark 400V Electrified Line (Mile) (Mil Kyats) kVA No 1 Dawei Thayatchung 1 Atwinkazee 95 118 499 231 143 75 430 513 516 1010 1018 6577 313 315 113 118 410 418 210 220 231 238 305 307 213 215 103 106 313 317 309 317 96 200 510 243 146 76 436 521 524 513 730 3697 1550 957 430 3010 0.75 160 4100 3563 0.5 0.5 3100 613 2349 1222 1500 1950 6.5 1671 0.5 533 0.5 610 12 210 0.5 0.85 1 2 1 1 1 2 2 2 3 1 1 1 1 0.75 2 1 1 1 1 34.00 34.00 40.00 80.00 40.00 40.00 77.00 80.00 110.00 110.00 120.00 40.00 40.00 40.00 40.00 292.00 70.00 70.00 391.00 70.00 Proposal to be Constracted for 2016- 2017 year by Local Gevernment 2 Kazee 3 Paintalk 4 Pachaishaung 5 Panpyan 6 Mennalohel 7 Thayetnakha 8 Thinkunn 9 yantaung 10 Nyainzin 11 Kyarinn 12 Kyatsarpyin 13 Titotpyin 14 Eainshaepyin 15 Shinphyupyin 16 Sawfyar 17 kinnshae 18 Moeshweju 19 Chaukchaung 20 Sinjyun 1 160 160 1 1 100 200 160 100 200 2 1 1 1 1 21

22. Effective Villages from Thayet Chaung 33/11KV (5MVA) Sus- Station Name of To be Constructed 400VEstimated Village No House Popu hold lation11KV Hous e 11/0.4 Tr District To be of (Line) (Mile ) Cost No Townsghip Remark Electrified (Line)kVA No (Mile) 0.5 200 (Mil Kyats) 1 Dawei Thayatchung 21 Kyanzett 420 423 2500 2 2 126.00 Proposal to be 22 Petan 165 200 801 1.5 160 1 1 97.00 Constracted for 23 Laba 115 128 613 0.5 160 1 1 69.00 2016- 2017 year by 24 Pyanphyugyi 213 220 2100 0.75 200 1 1 77.00 Local Gevernment 25 Boatkaul 100 113 535 1.5 160 1 1 97.00 26 Outto 443 449 3313 2.5 200 2 1 142.00 27 Zinkuu 150 161 995 1.5 - - 1 82.00 28 Thayetaung 115 121 610 0.5 160 1 1 69.00 Total (28) Village 7877 8156 50352 31 2780 18 35.6 2577.00 22

23. Effective Villages from Myit Tar 33/11KV (5MVA) Sus- Station Name of To be Constructed Village No House Popu hold lation11KV Hous e Estimated 11/0.4 Tr District 400V To be of Cost No Townsghip Remark Electrified (Line)kVA No(Line)(Mil Kyats) (Mile ) (Mile) 1 Dawei Myittar 1 On the City 346 346 2610 - 200 200 3 2 0.5 1 67.00 Proposal to be 2 Taungthonelone 278 278 1860 7 312.00 Constracted for 3 Shwe Chaung 50 50 340 - 100 1 0.5 35.00 2016- 2017 year by 4 Heinn Dar 613 613 4151 3.5 200 1 1 231.00 Local Gevernment 5 Myaung Pyo 84 84 577 - 100 1 0.5 35.00 6 Kalitt gyi 33 33 252 0.5 100 1 0.5 49.00 7 Nyung Thone Kyaut Maee toung 110 110 792 6 100 1 0.5 335.00 8 124 124 836 - 100 1 0.5 35.00 9 Myinn Thar Daw 81 81 566 - 100 1 0.5 35.00 10 Kye Thar Inn 130 130 886 - 100 1 0.5 35.00 11 Tha Puee Chaung 59 59 407 - 100 1 0.5 35.00 Total (10 )Village 1908 1908 13277 17 1900 14 6.5 1204.00 23

24. The Statement of Fiscal Yearly Budget and Electrified Connection for Tanintharyi Region State/Regio n Capital Budget for DRD (mil Kyats) Electrified Connection State/Region Capital Budget for ESE (mil Kyats) ON Grid Off Grid N o Fiscal Year Total Cost For 11 kV Line & 11/0.4 TR Total Cost for 400 V Line Villag e (Nos) Consum er (Nos) Villag e (Nos) Consum er (Nos) Total Off Grid 2014-2015 Estimate (RE+BE) 1 0.47 0.04 0.51 1349.37 - - 91 7747 2015-2016 Estimate (RE+BE) 2 1846 946 2792 889.77 - - 130 12731 2016-2017 Budget (RE+BE) 3 13047 6549 19596 6189.90 - - 360 41367 15752.4 7 23547. 51 Grand Total 7795.04 8429.04 - - 581 61845 24

25. THANK YOU 25