Budget Tracking

EFY 2017 Budget Ledger — Monthly utilization across all projects (Hamlie–Senie)

Total Approved Budget

ETB 5.16B

EFY 2017 allocation

Adjusted Budget

ETB 5.16B

After transfers & additions

Total Utilized

ETB 3.14B

Across 12 months

+12.4% vs last quarter

Remaining Balance

ETB 2.02B

Unspent budget

Overall Utilization

60.8%

SDGs: 72.4% | Gov: 41.2%

Overrun Projects

2

Budget utilization >100%

Requires review

Monthly Budget Utilization

ETB released per Ethiopian fiscal month — EFY 2017

UtilizedMonthly target

Cumulative Spend Trend

Running total vs. annual budget (ETB Billions)

Senie cumulative: ETB 2.14BRemaining: ETB 3.02B

EFY 2017 Budget Ledger

Monthly utilization per project — Hamlie through Senie

15 of 15 projects
Project NameFund SourceApproved BudgetAdjusted BudgetHamlieNehassieMeskeremTikimitHidarTahisasTirYekatitMegabitMiaziaGinbotSenieTotal UtilizedBalanceUtil %Note

Dayactirka iyo Fidinta kaabayaasha maamulka waraabka Godey

Dhismo

SDGs FundETB 10.00METB 1.00METB 0ETB 1.00M
0.0%

Budget transferred to Godey Phase 2

Iibka mashiinada beeraha (agricultural machinaries)

Fudud

SDGs FundETB 30.00METB 30.00M11.7METB 11.71METB 18.29M
39.0%

Mashruuca Biyo-galinta Bayaxow

Dhismo

SDGs FundETB 12.00METB 12.00M11.4METB 11.41METB 592,670
95.1%

Mashruuca Dhismaha Wadada Casbuli-Badhiwayn

Dhismo

SDGs FundETB 231.00METB 231.00M117.0M3.0M117.0METB 237.02M-ETB 6.02M
102.6%Overrun

Variation approved — supplementary budget required

Sagag Irrigation Project

Dhismo

SDGs FundETB 125.00METB 125.00M42.3METB 42.29METB 82.71M
33.8%

Budget constraint — cement/fuel shortage

Elwayne Haffir Dam Construction

Dhismo

SDGs FundETB 77.10METB 77.10M60.0METB 60.00METB 17.10M
77.8%

Harey Irrigation Project (Sitti)

Dhismo

SDGs FundETB 110.65METB 110.65M33.4METB 33.35METB 77.30M
30.1%

Right of way problems — on hold

Mashruuca Waraabka heerka Dhexe ee Doolo Ado

Dhismo

SDGs FundETB 47.01METB 122.72M28.4M25.0M38.0METB 91.49METB 31.23M
74.5%

Supplementary + variation approved

Mashruuca Waraabka heerka yar ee Harawe

Dhismo

SDGs FundETB 29.92METB 45.99M22.1M18.1METB 40.19METB 5.80M
87.4%

Contract expired — renewal pending

Mashruuca waraabka heerka dhexe ee Guradhaamoole

Dhismo

SDGs FundETB 95.57METB 133.55M125.3METB 125.27METB 8.28M
93.8%

Contract terminated — final certificate pending

Mashruuca waraabka heerka dhexe ee Hara-hawd (Faafan)

Dhismo

SDGs FundETB 83.14METB 83.14M40.6METB 40.64METB 42.50M
48.9%

Dabagalka iyo qiimeynta mashaariicda (M&E)

Fudud

SDGs FundETB 15.00METB 15.00M5.0METB 5.00METB 10.00M
33.3%

Qodaalka Ceelasha Afdam iyo Hadagale (Well Drilling)

Dhismo

SDGs FundETB 49.86METB 49.86M46.6METB 49.86METB 0
100.0%

Fully utilized — drilling complete

Abaqorow Large Scale Irrigation — Feasibility Study

Fudud

GovernmentETB 8.50METB 8.50M4.3METB 4.25METB 4.25M
50.0%

Feasibility Stage — 50% advance paid

Casbuli-Badhiwayn Road — Overrun Recovery

Dhismo

GovernmentETB 6.00METB 6.00M6.3METB 6.35M-ETB 350,000
105.8%Overrun

OVERRUN — supplementary budget request submitted

Grand Total (15 projects)ETB 930.74METB 1.05B42.3M145.1M31.5M117.0M85.0M64.4M176.7M87.3M6.3METB 758.82METB 292.69M72.2%
Budget overrun (>100% utilization)Normal utilizationAdjusted budget differs from approvedLast synced: Senie 2017 EFY