Composite Budget Manual DOC-20180721-WA0001
Composite Budget Manual DOC-20180721-WA0001
MINISTRY OF FINANCE
COMPOSITE BUDGET
MANUAL
FOR
METROPOLITAN/MUNICIPAL/
DISTRICT ASSEMBLIES
November 2012
In 2011, Ministry of Finance and Economic Planning set up National and Regional
Technical Working groups to coordinate, monitor and provide backstopping support
to the District Composite Budget Committees to formulate and implement for the first
time their District Composite Budgets. This Composite Budget Manual has been
developed to facilitate and guide preparation, approval, execution, monitoring and
evaluation of composite budget at the local level. The composite budget seeks to
harmonize the budget of all decentralized departments and bring them under the
ambit of the Assemblies’ budgeting process.
This manual serves as the main source document for Budget Committees of MMDAs
and stakeholders in the local government budgeting process. It should guide MMDAs
and other stakeholders in the formulation and implementation of the District
Composite Budget.
I urge all the relevant stakeholders involved in
the preparation and implementation of the
MMDAs composite budget to be guided by the
principles and steps outlined in this manual.
The preparation of this manual was also made possible with the support, contribution
and useful comments from all stakeholders including Ministry of Local Government
and Rural Development (MLGRD), Controller and Accountant General’s Department
(CAGD), Auditor General’s Department (AGD), National Development Planning
Commission (NDPC), Local Government Service (LGS) and Institute of Local
Government Studies (ILGS). Special appreciation also goes to the Regional Budget
Officers for their immense technical support.
Finally, MoFEP wishes to express its profound gratitude to its Development Partners,
especially, GIZ and EU, for their support to the development of this Manual.
Acronyms Meaning
AAP Annual Action Plan
AGD Auditor Generals Department
CAGD Controller and Accountant Generals Department
DACF District Assemblies Common Fund
DBA District Budget Analyst
DBC District Budget Committee
DBO District Budget Officer
DFO District Finance Officer
DPCU District Planning and Coordinating Unit
DPO District Planning Officer
GoG Government of Ghana
GPRS Ghana Poverty Reduction Strategy
GSGDA Ghana Shared Growth Development Agenda
IAA Internal Audit Agency
ILGS Institute of Local Government Studies
LGSS Local Government Service Secretariat
MDA Ministries, Departments and Agencies
MLGRD Ministry of Local Government and Rural Development
MMDAs Metropolitan Municipal and District Assemblies
MMDCEs Metropolitan, Municipal District Chief Executives
MOFEP Ministry of Finance and Economic Planning
MTDP Medium Term Development Plan
MTEF Medium Term Expenditure Framework
NDPC National Development Planning Commission
NGO Non-Governmental Organizations
PM Presiding Member
POCC Potentials, Opportunity Constraints & Challenges
RBC Regional Budget Committee
RCC Regional Coordinating Councils
RPCU Regional Planning and Coordinating Unit
SMART Specific, Measurable, Achievable, Realistic & Time
Bound
UDG Urban Development Grant
DEFINITIONS ..................................................................................................................... 5
CHAPTER 1
INTRODUCTION ............................................................................................................... 9
OBJECTIVES OF THE MANUAL………………………………………………………….10
CHAPTER 2
DEVELOPING A DISTRICT MTEF BUDGETING PROCESS .............................. 11
The District MTEF Budget………………………………………………………................13
CHAPTER 3
OVERVIEW OF COMPOSITE BUDGETING .............................................................. 18
Coordination of budget process …………………………………………………………… .23
Budget Calendar…………………………………………………………………..………….24
CHAPTER 4
COMPOSITE BUDGET PLANNING AND PREPARATION ....................................... 25
Planning Stage………………………………………………………………………………. 25
Preparation Stage…………………………………………………………………………… 28
Costing of activities………………………………………………………………….……… 29
CHAPTER 5
APPROVAL PROCESS ................................................................................................... 33
Review by Sub Committee………………………………………………………………….. 33
CHAPTER 6
BUDGET IMPLEMENTATION...................................................................................... 35
Procurement Plan………………………………………………………………………….. 35
Cash /Wok Plan……………………………………………………………………………. 35
Cash Ceiling……………………………………………………………………………… 35
Release of funds…………………………………………………………………………… 37
Accounting recording and reporting………………………… ……………………….. 40
CHAPTER 7
MONITORING AND EVALUATION ............................................................................. 44
Legal Framework…………………………………………………………………………….44
Annexe1
Financial Reporting Formats…………………………………………………………..39
Below are some of the definitions, terminologies and concepts applied in the budget
process;
Budget
The term budget is derived from the French word "Budgette" which means a "leather
bag" or a "wallet". In simple terms, budget shows the income and expenditure of
government or an organization for a specified period. Budgeting on the other hand is
the process of preparing a budget.
Line-item budget
Line Item Budgeting is arguably the simplest form of budgeting. The approach links
the inputs of the budget to the system. It appears in the form of accounting
documents that express minimal information regarding purpose or an explicit object
within the organization.
Strategic Budgeting
This involves identifying new, emerging opportunities, and then building plans to take
full advantage of them. This is closely related to zero based budgeting and helps
organisations to concentrate on gaining competitive advantage
Zero-base budgeting
Incremental budgeting involves taking last year’s figure and adding a percentage on
for inflation or whatever, or even taking a percentage off, due to perhaps,
downsizing.
This examines individual activities and assesses the strength of their contribution to
organisations success. They can then be ranked and prioritised, and be assigned
appropriate budgets. Activities are tied to strategic goals, objectives and outputs after
which the costs of the activities needed are used to create the budget.
Unlike the line-item budget, which lists total departmental appropriations by items for
which the organisation will spend funds, a program budget displays a series of
programme which delineates all the costs associated with the programme
Performance Budgeting
It is just what it sounds like. Organizations and its departments develop two-or more
year budget projections of revenues and expenses.
Budget classification
Budgets can be classified into two types .They are:
Balanced Budget
A Budget is said to be balance when total expenditures are equal to the total
revenues.
Public Accounts
The public accounts are the government's financial statements. They are records of
a state's revenues and its outgoings. These accounts are where one would look to
analyze a state's fiscal position. The subnational, central and the quasi-government
Budget Deficit/Surplus
The term budget deficit is used in a situation when expenditures are planned to
exceed revenues, while the term budget surplus is when revenues exceed
expenditures.
Fiscal Year
The Fiscal Year is the Government’s accounting period, and runs from 1st January
up to 31st December each year. The budgets are closed on 31st December.
Unutilized/unexpended balances of appropriations at the end of a fiscal year shall
automatically lapse.
Virement
The agreed transfer of money from one budget heading, to which it has been
allocated, to another budget heading
MTEF
Medium Term Expenditure Framework (MTEF) is a transparent planning and budget
formulation process that attempts to improve the decision making process so as to
Composite Budget
A Composite Budget is an aggregation of projected revenues and expenditures of
the Departments and institutions of the MMDAs
Decentralization
Decentralization is the process of dispersing decision-making governance closer to
the people and/or citizens. It involves the transfer of power and resources from
national governments to subnational governments or to the subnational
administrative units of national governments.
Fiscal Decentralization
Fiscal decentralization generally refers to the transfer of taxing and spending powers
from the control of central governments authorities to local government authorities
1.0 Background
The current decentralization system in Ghana started in 1988, with PNDC Law 207
that established the District Assemblies as the highest political and administrative
authority in the district. Before then, there had been some political, administrative,
planning and fiscal decentralization arrangements which were implemented through
various legal frameworks that had been enacted. In 2009 Government decided to
deepen the decentralization process by establishing the Departments of the District
Assembly (administrative decentralization) and passed the Legislative Instrument
(LI) 1961 (2009).
A summary of the Strategic planning process and the DMTDP planning process are
presented in Figures 2.1 and 2.2. Figure 2.3 and the section below illustrate the
similarities between the two processes, and demonstrate how the DMTDP can be
linked to government policy objectives, and the MTEF process in the formulation of
the district composite budget.
Fig 2.1: Summarized DMTD Planning Process
1. Performance Review
2. Compilation of District Profile (Current situation)
3. Linking Identified Key Development Issues/Problems to the Thematic Areas of the
Medium-Term Development Policy Framework (MTDPF)
4. Prioritization of Key Development issues
5. Application of Potentials Opportunities Challenges Constraints (POCC)
6. Development Focus
7. Setting District Development Goal compatible with National Goal of the MTDPF
8. Development Projections (i.e. for 2010-2013)
9. Formulation/Adoption of District Objectives in relation to the MTDPF
10. Formulation/Adoption of Strategies to achieve objectives
11. Formulation of Development Programmes
12. Formulation of Joint Development Programmes
13. Application of Sustainability tools
14. Formulation of Composite Programme of Action
15. Preparation of Indicative Financial Plan
16. Preparation of Composite Annual Action Plans
17. Linking the Plan with Annual Budget
18. Implementation of Annual Action Plans
19. Monitoring and Evaluation
20. Development of District Communication Strategy
COMPOSITE BUDGET MANUAL FOR METROPOLITAN/MUNICIPAL/DISTRICT ASSEMBLIES Page 11
Fig 2.2: MTEF Strategic Planning Process
Objectives
(What should we
1 2 3 4 5 achieve to get to our
mission?
SMART OUPTPUTS
4.1 4.2 4.3 4.4 4.5 4.6 (What should we produce in
order to achieve the objective?)
4.1.1
Activities
(What do we have to do
4.1.2
to produce?)
4.1.3
4.1.4
4.1.5
NMTDPF
DISTRICT MTEF
COMPOSITE BUDGET
Planning guidelines are issued for the preparation of the Medium term
Development Plans. The Planning Guidelines and the MTEF Strategic
Planning Manual (1998) emphasize the need to analyze the national
objectives and priorities as defined by the national development policy
framework. The National Framework therefore provides the basis for deriving
the respective missions and strategic objectives of the Assembly.
In both the medium term development planning process and the strategic
planning process there are steps to conduct an internal and external
environmental scan for the diagnosis and identification of the key issues. In
Other steps included in both processes which are quite similar are setting the
Goals, identifying the required outputs needed to be produced to achieve the
objectives, identifying activities to be carried out to produce the outputs and
identifying lower priority activities that can be eliminated, scaled down or
postponed.
It is important to note that Stakeholder analyses, objective setting and review of the
programmes should be consistent with national policies in both processes
The detailed processes involved in the development of the District MTEF Budget
which are covered in the Medium Term Development Planning process are outlined
below:
2.3 Goals
The next stage in relation to the Mission Statement is the Assembly’s Development
Goal. A goal is an anticipated desired state, which reflects a general improvement
from a weak or poor state to a better one in the medium to long-term. The DMTDP
2.5 Objectives
The objectives of the Budget should be driven by the goals of the District. An
objective is a specific aim intended to be achieved within a specified time frame. The
DMTDPs should have specific, measurable, achievable, realistic, and time-bound
(SMART) objectives and they should be aligned with the National Development
Policy Objectives. The objectives should be the basis of deriving activities for the
District MTEF Budget. Aligning the district level objectives to national level objectives
help to facilitate the integration of district budgets with national Budgets using a
harmonized revenue and expenditure coding system referred to as the chart of
accounts.
2.6 Outcomes
The Outcomes relate closely to the objectives of the MTDP. It is the overall results
achieved through the combined efforts of the Assembly and its stakeholders.
2.7 Outputs
The outputs are the actual goods and services produced by the activities. In
developing the District MTEF Budget, outputs should be identified based on the kind
of activities that are going to be carried out.
2.8 Activities
Activities are the means or steps for the production of goods and services. The
activities must deliver outputs. They are undertaken with the inputs to attain the
expected outputs. Activities must be SMART. In the Assembly’s DMTDP, activities
are identified under the Programme of Action (PoA) for the plan period. The activities
should be grouped under Annual Action Plans on a year by year basis. The activities
for the current year under consideration and two outer years should be adopted for
2.9 Inputs
Inputs are the resources required to carry out an activity. They may be the financial,
human and technical resource, which is needed to be applied in different
combinations and proportions to enable the activities to deliver the expected results.
The inputs for the activities over the 3 year period should be costed to derive the
District MTEF Budget.
2.10 Costing
To cost for an activity, the quantity of the input must be multiplied by the unit cost of
that input and the frequency of use of the input.
COSTING Process
Mission
Objectives
Step 2
Year One Year Two Year Three
Activities Activities Activities
Step 6
Re- Re- Re-
prioritization prioritization prioritization
3.1 Context
The term budget is derived from the French word "Budgette" which means a "leather
bag" or a "wallet". In simple terms, budget shows the income and expenditure of
government for a specified period. Budgeting on the other hand is the process of
preparing a budget.
Ghana’s Public Financial Management (PFM) system is based on a good legal and
regulatory framework which sets out appropriate budget and accountability
structures and is backed by the 1992 Constitution and other Acts of Parliament.
The budget cycle in the assemblies is guided by Local Government Act 1993 (Act
462) National Development Planning Systems Act 1994 (Act 455) and DACF Act
1993 (Act 455). Audit Service Act 2000. In addition, the Financial Administration Act
(FAA) Act 2003 (Act 654) and Financial Administration Regulations (FAR), 2004,
Public Procurement Act, 2003 (Act 663) Local Government Service Act, 2003 (Act
656) Internal Audit Agency Act, 2003 (Act 658), Financial memorandum, 2008,
Regulations, 2004 (LI 1802) Decentralization Policy & Framework reviewed in 2010
Section 92 (3) of the local Government Act (Act 462) envisages the
implementation of the composite budget system under which the budgets of
the departments of the District Assemblies would be integrated into the
budgets of the District Assemblies
‘The budget for a district shall include the aggregate revenue and
expenditure of all departments and organisations under the District
Assembly and the District Co-ordinating Directorate, including the annual
development plans and programmes of the departments and organisations
under the Assembly.’
In 2003, a pilot was implemented in 3 districts namely Dangme West, Dangme East
and Akuapim North, and was extended to 25 districts in 2005. In 2006/07 all districts
in the country prepared their Composite Budgets but never implemented them.
3.2 Objectives:
The goal of the Composite Budget is to ensure that the policies and programmes of
the Assembly are implemented in an integrated manner using the budget as the tool.
Each stage therefore in the budget process has a role in helping to develop and
implement the policies of the MMDA and integrating local priorities aligned to the
national policies.
As Figure 3.1 illustrates, Composite Budget moves through five stages in the budget
cycle. They are:
Planning
Preparation
Approval
Implementation
Monitoring and Evaluation.
Budget Stage Relevance Key Activities Who Leads the Key Outputs
Work
Planning Helps to -Review outer District Planning -Revised
-determine how year revenue Coordinating Unit annual action
(Feb-May, with much money is and plans
additional work available to expenditure Development
into September) spend, projections in Planning sub- -Fee fixing
the District committee and resolution
-establish the MTEF Budget other relevant sub-
priorities for the committees -Revised
year -Review Revenue
current and Budget Committee Projections
-plan ceilings for past year
each department revenue and -Ceilings for
based on the expenditure each MMDA
priorities performance department
-Review fees in
consultations
with ratepayers
and secures
approval
-Estimate IGF
revenues to
determine how
much will be
available to be
spent
Review
medium term
Plan and
revise annual
action plans
-establish
funding gaps
-Organize
departmental
hearings to
determine
ceilings
Ensure Physical
compliance with inspection of
internal control projects
systems in the
Assembly
The entire budget process shall be coordinated by the MMDA Budget Committee. In
accordance with the FAR, each assembly shall set up a Budget Committee which
shall be made up of
(a) review and formulate the strategic plans based on the policies of
government;
Internally generated revenues constitute funds that are generated from within the
jurisdiction of the local government as opposed to funds that generated from outside.
As indicated in the Act 462, in Ghana, the main sources are: - Rates, Fees, licenses,
Fines and penalties, permits, profits from public sector enterprises, Gifts, etc
3. Borrowing
One of the main instruments among others, used extensively by local governments
is municipal bonds. Municipal bonds are debt obligations issued by states, cities and
other governmental entities, which use the money to build schools, highways,
hospitals, sewer systems, and many other projects for the public good.
In Ghana, the local government Act 1993, Act 462 states “a District Assembly may
raise loans or obtain overdrafts within Ghana of such amounts, from such sources, in
such manner, for such purposes and upon such conditions as the Minister in
consultation with the Minister responsible for Finance, may approve; except that no
approval is required where the loan or overdraft to be raised does not exceed
The municipal financing bill which was prepared in 2008 is being revised for
implementation. Until the revision is done and the provision in the law is repealed or
amended, all assemblies are to comply with the provision in the Act.
After the consultations the charges shall be revised to reflect the consensus
reached during the consultations and presented to the Finance &
Administration Sub-Committee of the Assembly.
Each MMDA may prepare and issue additional guidelines within the framework of
the national guidelines for budget preparation to their departments to address
specific local issues.
The Budget Committee shall propose budget ceilings for all departments. The
ceilings should be based on the total ceilings communicated through the budget
guidelines issued by MOFEP and other revenue sources including the IGF, Retained
IGF, DACF, DDF and other development partner funds.
Expenditure
These are cost of activities which are met from the revenue. They are classified into
two types
Any projected expenditure which is incurred for creating asset with a long life is
capital expenditure. Recurrent expenditure on the other hand is an expenditure,
which does not result in the creation or acquisition of fixed assets. It consists mainly
of expenditure on wages, salaries and supplements, purchases of goods and
services and consumption of fixed capital.
Total 82,100.00
Year Year
1 2 Year 3
Activity
frequency 1 2 1
TOT COST
Inputs for UNIT (QTYxFRQ
Year 1 QTY FRQ COST xUNIT COST) FUNDING
Costing non-financial assets follows the pattern illustrated in section 4.2.4.2. Table
4.3 illustrates an example of costing the construction and furnishing of an office
building.
Activity: Construct and furnish 2NO 6-unit Classroom Block in Akyem Tafo by Dec 2012
576,000.00
576,000.00 - -
APPROVAL PROCESS
Figure 5.1 illustrates the stages in the approval process for the Composite Budget of
Assemblies.
5.1Review by Sub-committees
Figure 6.1 shows the process for determining cash ceilings and informing beneficiary
departments.
With respect to sector specific transfers, funds shall be released to the Assemblies
for the implementation of their programmes to be recorded under the following
accounts classification:
Compensation of Employees
Goods and services
Assets
Liabilities
Under expenditure,
General Warrants shall be issued by MOFEP to CAGD monthly to cover
compensation of employees.
With respect to DACF, MoFEP shall authorise CAGD to transfer the quarterly
allocation to the Administrator of the Fund for onward disbursement to the
Assemblies.
In the case of DDF and UDG , the DDF Secretariat shall instruct CAGD to transfer
the amount due Assemblies as per the distribution list approved by the DDF Steering
Committee after the Assemblies having satisfied the requirements under the FOAT,.
In the case of other donor support, releases will be in accordance with the agreed
terms of disbursement.
The Assemblies shall apply to MOFEP through LGSS and MLGRD for the release of
funds upon receipt of invoices, interim payment certificates and other relevant
documents.
(It should be noted that this process for requesting for funds from MoFEP in respect
of GOG funds or sector transfers to departments is currently under review.
The following steps shall be taken to request funds for goods and services:
1. Departments shall initiate the process for request for funds by applying to the
DCD.
2. DCE/DCD shall refer the request to the DBO to commence the process.
3. After checking the relevant budget provision, cash ceiling and relevant
documentation, the DBO shall prepare a specific warrant and forward it to the
DCE/DCD for approval.
4. The approved specific warrant shall be forwarded to the Finance Office for the
preparation of payment vouchers and supporting documents. The payment
voucher together with the warrant and other supporting documents shall be
forwarded to the Internal Auditor.
5. The Internal Auditor shall vet and cross all disbursement documents including
the warrant.
6. The vetted documents shall be returned to the Finance Office for final
payment to the beneficiary department.
In both cases, the Budget Unit shall issue specific warrants with an accompanying
memo in respect of the request for approval by the DCE and DCD. The approved
warrant shall be forwarded to the Finance Office. Before final payments are made to
the beneficiary department, the disbursement documents shall be forwarded to the
Internal Audit Unit for verification.
• Accounting Policies
• Revenue Accounting
• Reporting Requirements
• Cash Management
The objective of the manual is to ensure compliance with the relevant financial laws
in the financial management system of all the MMDAs.
Section 91 of the Local Government Act, 1993, Act 462, empowers the Minister
responsible for Local Government, after consultation with the Minister responsible for
Finance, to issue written financial instructions for the control and efficient
management of the finances of the Assemblies. The instruction may be issued either
generally or with respect to a particular District Assembly.
Regulation 4(1) ‘A head of department shall with the approval of the Controller
and Accountant–General given in consultation with the Auditor–General issue
Departmental Accounting Instructions to regulate the financial business of the
department, indicating the duties to be performed by specified officers, the
accounts to be kept and returns to be submitted, and such other instructions
as may be required for the proper conduct of the financial business of the
department.
Persons authorised to collect or receive public moneys and moneys in trust
for Government shall pay the monies promptly into the Public Fund Account
within twenty- four hours of receipt except in exceptional circumstances to be
identified by the CAG.
All MMDAs shall use the basic accounting books in recording accounting
transactions. MMDAs shall keep proper books of accounts which will reflect the
accuracy and completeness of accounting transactions at any given period.
Sections 38 -44 of the FAA deal with accounts and audit of MMDAs.
Accounts prepared and submitted by MMDAs shall state the basis used in the
preparation of the accounts and shall identify any significant departures and the
reasons for the departures.
It is therefore expected that all MMDAs adopt the modified cash basis of accounting
as a transitional measure to the accrual basis.
MMDAs shall strictly use the CoA in the Composite Budget preparation and
implementation and in all their financial transactions.
The Controller and Accountant-General has the sole responsibility for the
management of the CoA, including the custody and update of the COA (Additions
and Terminations, etc.).
Formats for preparation of the financial statements are attached to this document as
Annex 1
In addition to the traditional functions y the Internal Auditor, shall, as per Section 120
(4) of the Local Government Act (Act 462, 1993), incorporate a status report and
issues relating to Composite Budget implementation in his/her quarterly report to the
Assembly.
The Monitoring and Evaluation system and procedures follow the following steps:
Develop and manage the Assembly’s M&E Plan to ensure a proper flow of
information;
Provide potential decision-makers with management information for effective
implementation of programmes and projects;
Prepare quarterly/ Mid-year/ End of year reviews of the budget and plan of the
Assembly. The Assemblies shall meet all stakeholders to review the progress
of plans and programmes;
The DPCUs shall monitor all MMDAs financial activities. In executing the monitoring
tasks, there shall be an assessment of the extent to which targets set for the
programmes, projects and activities have been achieved.
2012
2013
2014
2014
% increase in Output MoFA Semi- annually MoFA, DPCU
yield of selected
crops, livestock
and fish
Other
Mid-term Evaluation
Terminal Evaluation
Specific Evaluation and studies
DEFINITION OF TARGET
ACTIVITY INDICATOR INDICATOR RESPONSIBLE
AGENCY
QTR 1 QTR 2 QTR 3 QTR 4
IMPLEMENTATION OF 30% OF Sector Specific NTWG DIRECTOR
BUDGET RELEASES BUDGET Transfer releases of OF BUDGET 15/2/12 15/5/12 15/8/12 15/11/12
RELEASED GHC
TO MMDAs
The Audit Report Implementation Committee (ARIC) shall ensure compliance with
both internal and external audit recommendations.
The DPCU shall monitor the status and achievement of set targets (indicators both
MMDAs specific and national) in the following:
MMDAs shall submit their financial statements to the Auditor General by 31st March
each year. External audit can serve various objectives. Basic financial audit attests to
the accuracy and fairness of the MMDAs end of year financial statements. Compliance
audit verifies, for example, that expenditures were properly authorized and that rules
and procedures were followed in carrying out expenditure.
Finalized monitoring reports shall be submitted to MMDCE who shall distribute them
as follows:
MDAs
PM
RCC
MoFEP
MLGRD
LGSS
NDPC
DACF
FINANCIAL ASSETS-Foreign
Deposit 22 XXX XXX
Securities other than shares 23 XXX XXX
Loans 24 XXX XXX
Shares and other equity 25 XXX XXX
Other Account Receivables (Advances) 26 XXX XXX
XXX XXX
FINANCIAL ASSETS-Domestic
Currency and Deposit 27
Securities other than shares 28
Loans 29
Shares and other equity 30
DOMESTIC
Currency and deposits 31 XXX XXX
Securities other than shares 32 XXX XXX
Loans 33 XXX XXX
Other Public Funds 34 XXX XXX
Other accounts payable 35 XXX XXX
XXX XXX
FOREIGN
Currency and deposits 36 XXX XXX
Securities other than shares 37 XXX XXX
Loans 38 XXX XXX
XXX XXX
TOTAL LIABILITY XXX XXX
PAYMENTS
Compensation of Employees 10 XXX XXX XXX XXX XXX XXX XXX
Goods and Services 11 XXX XXX XXX XXX XXX XXX XXX
Consumption of Fixed Capital 12 XXX XXX XXX XXX XXX XXX XXX
Interest 13 XXX XXX XXX XXX XXX XXX XXX
Grants 14 XXX XXX XXX XXX XXX XXX XXX
Social Benefits 15 XXX XXX XXX XXX XXX xxx XXX
Other Expenses 16 XXX XXX XXX XXX XXX XXX XXX
TOTAL PAYMENTS XXX XXX XXX XXX 100 100 100
Net Receipts/ (Payments) XXX XXX XXX
Cash and Bank Balance as at
….(Opening) XXX
Cash and Bank Balance at
….(Closing) XXX
DOMESTIC
INFLOWS 47 XX XX
OUTFLOWS 48 (XX) (XX)
XX XX
Net incurrence of domestic liability
FOREIGN
INFLOW 49 XX XX
OUTFLOW 50 (XX) (XX)
XXX XXX
Net incurrence of foreign liability
5 Licenses
XXX XXX
XXX XXX
XXX XXX
6 Rent
XXX XXX
XXX XXX
XXX XXX
7 Grants
XXX XXX
XXX XXX
XXX XXX
8 Investment Income
XXX XXX
XXX XXX
XXX XXX
9 Miscellaneous
XXX XXX
XXX XXX
XXX XXX
10 Compensation of Employees
XXX XXX
XXX XXX
XXX XXX
11 Goods and Services
XXX XXX
XXX XXX
XXX XXX
21 Inventories
Strategic stocks XXX XXX
Materials and supplies XXX XXX
Finished Goods XXX XXX
XXX XXX
XXX XXX
27 Currency and Deposit
XXX XXX
28 Securities other than shares
XXX XXX
29 Loans
XXX XXX
30 Shares and other equity
XXX XXX
31 Currency and deposits
XXX XXX
32 Securities other than shares
XXX XXX
33 Loans
XXX XXX
34 Other Public Funds
XXX XXX
35 Other accounts payable
XXX XXX
36 Currency and deposits
XXX XXX
Central Administration Department XXX XXX XXX XXX XXX XXX XXX
Finance Department XXX XXX XXX XXX XXX XXX XXX
Education, Youth and Sports Department XXX XXX XXX XXX XXX XXX XXX
Health Department XXX XXX XXX XXX XXX XXX XXX
Waste Management Department XXX XXX XXX XXX XXX XXX XXX
Agriculture Department XXX XXX XXX XXX XXX XXX XXX
Physical Planning Department XXX XXX XXX XXX XXX XXX XXX
Social Welfare & Community Development Department XXX XXX XXX XXX XXX XXX XXX
Natural Resources Conservation Department Forestry,
XXX XXX XXX XXX XXX XXX XXX
Game and Wildlife Division
Works Department XXX XXX XXX XXX XXX XXX XXX
Trade, Industry Department XXX XXX XXX XXX XXX XXX XXX
Budget and Rating XXX XXX XXX XXX XXX XXX XXX
Legal Department XXX XXX XXX XXX XXX XXX XXX
Transport Department XXX XXX XXX XXX XXX XXX XXX
Disaster Prevention Department XXX XXX XXX XXX XXX XXX XXX
Urban Roads Department XXX XXX XXX XXX XXX XXX XXX
Births and Deaths XXX XXX XXX XXX XXX XXX XXX
TOTAL XXX XXX XXX XXX XXX XXX XXX
TOTAL