Nigeria federal Budget Analysis

	A	B	C	D	E	F
1		2019	2020	2021	2022	2023
2	Revenue excluding GOEs (Actual) - billions	4,120.09	3,957.95	4,626.57	6,497.98
3	Revenue excluding GOEs (planned) - billions	6,998.49	5,365.42	6,772.58	8,240.78
4
5	Actual vs planned revenue	59%	74%	68%	79%
6
7	Actual Debt Servicing (including sinking fund and interest on ways & means) billions	2,453.74	3,342.26	4,221.65	5,241.51
8
9	Actual debt service to actual revenue	60%	84%	91%	81%
10
11	Ways and Means Balance (bllions)				23,720	https://www.dmo.gov.ng/news-and-events/dmo-in-the-news/press-release-explaining-the-projected-debt-stock-of-n77-trillion-by-may-2023
12	5% of 2021 actual revenue - billions			231		Microsoft Word - CBN Act complete
13
14	How many times more does the Ways & Means Advance outstanding balance exceed 5% of 2021 actual revenue?				101.54
15
16	EXchange rate (2023 budget)					435.57
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100