NORTH EAST IRRIGATED AGRICULTURE PROJECT
Yearly Expenditure Summary
For the quarter ending 30th June 2004
In local currency units Millions
 Expenditure Category / Components   Cumulative Upto June 2004 Project Appraisal Cost Percentage Achieved
2000 2001 2002 2003 2004
  Civil Work              
a) Irrigation Schemes
25.17
99.89
214.12
307.72
129.55
776.44
1,305.10
59
b) Community Capacity Building
(I) Rural roads
0.07
24.68
119.60
200.45
107.34
452.14
730.00
62
(ii)Drinking Water Wells
3.30
20.84
33.18
12.00
69.32
56.50
123
(iii). Livelihood Support Activities
2.22
165.32
149.92
87.07
404.52
234.00
173
(iv) Repairs & Maintenance of Office     Buildings
0.50
0.29
0.49
9.64
5.30
16.21
25.74
130.38
520.36
700.91
341.25
1,718.64
2325.60
74
  Goods
a) Vehicle
20.09
25.02
16.67
48.70
-
110.49
93.70
118
b) Road construction equipments
92.87
19.38
-
112.25
227.10
49
c) Office Equipment
7.73
2.20
11.68
0.42
0.59
22.63
22.90
99
27.83
27.22
121.23
68.50
0.59
245.37
343.70
71
  Consultancy Services
a) NGO Social Mobilisation
3.05
22.14
43.93
45.94
11.89
126.96
53.00
240
b) Feasibility Studies
6.39
28.95
-
35.34
27.80
127
c)Technical Audit
7.91
10.09
6.68
6.67
1.60
32.95
31.80
104
d) Financial Audit
2.14
1.12
1.49
1.47
0.77
6.99
7.90
88
f) Consultancy Services
7.49
6.98
13.97
20.24
10.98
59.66
103.30
58
g) Training & Workshops
1.45
2.31
9.58
6.89
8.37
28.60
89.90
32
g) Civil Works & Quality Assurance
6.86
-
6.86
5.00
137
22.04
42.65
82.05
117.02
33.60
297.36
318.70
93
  Incremental Operational cost
a) Operational Staff
5.63
10.34
11.16
12.73
5.49
45.35
69.10
66
b) Recurrent Expenditure
5.47
2.77
4.68
4.80
1.50
19.23
53.90
36
11.10
13.12
15.84
17.54
7.00
64.59
123.00
53
86.71
213.37
739.47
903.97
382.44
2,325.96
3,111.00
75