ࡱ> ba ZO\pB&B Ba==]P(8X@"1Arial1Calibri1Calibri1Calibri1Calibri1.Times New Roman1.Times New Roman1.Times New Roman1.Times New Roman1.Times New Roman1.Times New Roman1Arial1.Times New Roman1.Times New Roman1.Times New Roman1.Times New Roman1.Times New Roman1Arial1*h6 Calibri Light1,6Calibri16Calibri16Calibri1Calibri1Calibri1<Calibri1>Calibri1?Calibri14Calibri14Calibri1 Calibri1 Calibri1Calibri1Calibri1 Calibri3" "\ #,##0;" "\ \-#,##0=" "\ #,##0;[Red]" "\ \-#,##0?" "\ #,##0.00;" "\ \-#,##0.00I"" "\ #,##0.00;[Red]" "\ \-#,##0.00u*8_ " "\ * #,##0_ ;_ " "\ * \-#,##0_ ;_ " "\ * "-"_ ;_ @_ .))_ * #,##0_ ;_ * \-#,##0_ ;_ * "-"_ ;_ @_ ,@_ " "\ * #,##0.00_ ;_ " "\ * \-#,##0.00_ ;_ " "\ * "-"??_ ;_ @_ 6+1_ * #,##0.00_ ;_ * \-#,##0.00_ ;_ * "-"??_ ;_ @_                                                     "  "  "  "  "  "        ff + ) , *     P  P        `              ! a>                #  # !   8@ @   8"@ @   8 @ @   8"@ @        "8@ @   "8"@ @   "8 @ @   "8"@ @   (@ @    ,"@ @   #< @ @   #<"@ @      (@ @      #<"@ @    #< @ @     (@ @   #<"!@ @   #< @ @   #<"@ @    ("@ @    #<""@ @   "  !  #   ( @ @  "  8@ @   8@ @   8@ @   8!@ @    8@ @   8!@ @   8!@ @   8!!@ @   8@ @  !8@ @   #<@ @  #<@ @  #|@ @   ,@ @   ,!@ @   ,@ @  !8@ @   #<@ @  #<@ @  #|@ @   ,!@ @     (@ @  !8@ @   ,@ @  #<@ @  #|@ @   ,!@ @    ("@ @   <"@ @   #<"@ @   #|"@ @    ,"@ @   #|!"@ @    ,@ @       (@ @   ,@ @  #<@ @  #|@ @   ,!@ @   ,!@ @   # 00_ ;_ *}A}1 00_ ;_ * * \}A}2 00_ ;_ *? * \}A}3 00_ ;_ *23 * \}-}4 00_ ;_ *}A}0 a00_ ;_ * * \}A}( 00_ ;_ * * \}A}7 W00_ ;_ * * \}}5 ??v00_ ;_ *̙ * \.00_"\ * _ ;_ }}: ???00_ ;_ * * \???.00_???"\ * ???_ ;_ ???}}) }00_ ;_ * * \.00_"\ * _ ;_ }A}6 }00_ ;_ * * \}}* 00_ ;_ * * \???.00_???"\ * ???_ ;_ ???}-}@ 00_ ;_ *}x}900_ ;_ * *???.0 ???"\ ???_ }-}/ 00_ ;_ *}U}? 00_ ;_ * *.0 }A}" 00_ ;_ * *}A} 00_ ;_ *ef *}A} 00_ ;_ *L *}A} 00_ ;_ *23 *}A}# 00_ ;_ * *}A} 00_ ;_ *ef *}A} 00_ ;_ *L *}A} 00_ ;_ *23 *}A}$ 00_ ;_ * *}A} 00_ ;_ *ef *}A} 00_ ;_ *L *}A} 00_ ;_ *23 *}A}% 00_ ;_ * *}A} 00_ ;_ *ef *}A} 00_ ;_ *L *}A} 00_ ;_ *23 *}A}& 00_ ;_ * *}A} 00_ ;_ *ef *}A} 00_ ;_ *L *}A}  00_ ;_ *23 *}A}' 00_ ;_ * *}A} 00_ ;_ *ef *}A} 00_ ;_ *L *}A}! 00_ ;_ *23 * 20% - Accent1M 20% - Accent1 ef % 20% - Accent2M" 20% - Accent2 ef % 20% - Accent3M& 20% - Accent3 ef % 20% - Accent4M* 20% - Accent4 ef % 20% - Accent5M. 20% - Accent5 ef % 20% - Accent6M2 20% - Accent6  ef % 40% - Accent1M 40% - Accent1 L % 40% - Accent2M# 40% - Accent2 L˭ % 40% - Accent3M' 40% - Accent3 L % 40% - Accent4M+ 40% - Accent4 L % 40% - Accent5M/ 40% - Accent5 L % 40% - Accent6M3 40% - Accent6  L % 60% - Accent1M 60% - Accent1 23 % 60% - Accent2M$ 60% - Accent2 23 % 60% - Accent3M( 60% - Accent3 23 % 60% - Accent4M, 60% - Accent4 23f % 60% - Accent5M0 60% - Accent5 23 %! 60% - Accent6M4 60% - Accent6  23Ў % "Accent1AAccent1 Dr % #Accent2A!Accent2 }1 % $Accent3A%Accent3  % %Accent4A)Accent4  % &Accent5A-Accent5 [ % 'Accent6A1Accent6  pG %(Bad9Bad  %) Calculation Calculation  }% * Check Cell Check Cell  %????????? ???+ Comma,( Comma [0]-&Currency.. Currency [0]/Explanatory TextG5Explanatory Text % 0Good;Good  a%1 Heading 1G Heading 1 DTj%Dr2 Heading 2G Heading 2 DTj%?3 Heading 3G Heading 3 DTj%234 Heading 49 Heading 4 DTj% 5InputuInput ̙ ??v% 6 Linked CellK Linked Cell }% 7NeutralANeutral  W%"Normal8 Normal 2 3 9Noteb Note   :OutputwOutput  ???%????????? ???;$Percent< Percent 3 2= Percent 4 >Title1Title DTj% ?TotalMTotal %DrDr@ Warning Text? Warning Text %XTableStyleMedium2PivotStyleLight16`dANN-A [R-UsersB&BDownloadsAction Plan Oct'23.xlsxReports-AP (1)Reports-AP (2) Report-Earnings Report-OWE ANN-A ANN-B (Page-1) ANN-B (Page-2) Source wiseDiv Wise (CAPEX)ANN-C ANN-"D" Source wise (Const)FR (2)CAPEX DASHNOARDFRPPSheet3Sheet1Last Three YearSheet2Sheet4Sheet5YYZ  ףp/@Z ˌ@Z Q@Z Gz^@Z Q'@Z 433333@YZ )\W@Zq= B@fffffV@Q^ѳ@Z QE5@Z \(@Z ףp=j@Hz'T@\(r@Z )\^@Z  Qi@Z QK@)\@Rk|@Z  33333P@Z  33333 @Z = ףp@GzV@QKI@Z  zGAYZ  ףp= S@Z  \(@Z  &@Z {Gz@Q1(\oZ  GzVZ  z`@Y$Z = ףp@ZQr@Hz'V@\(@Z R돀@Z @ZQ@Gzm@{Gᯔ@Z (\0@Z = ףpא@ZzG@Qk@{G@Z )\@Z  (ܬ@Z QǕ@Qq@{Gh@Z  p= •@Z  33333@Z p= @(\µ>@=}@Z  ףp= @Z  q= #@Z \(@Qo@= ףp@Z  @Z  Q@Z Q@(\p@Q89@Z  )\u@Z  q= ף@Z q= ף=@Rp@{Ga@Z  Q@Z Hz@Z33333@Q>T@p= S@Z zG@Z Q@ZQO@GzRr@ @Z Q@Z  @Z)\({@\( P@{Gy@Z w@Z Gz1ZQ@Q+C@Q@Z Q@YYYYYY Z (\Je@Z GzT8@Z \@Z zG%@Y Y Y Y YYYYYYYY& ! < _xlfn.IFERRORaa<anexturA<CREDITS<DURING<fff<  ;! $SUSPENSEDURING<# SUSPENSETOEND<TOEND<wire<X<:6!FINANCIAL REVIEW TO END OF Oct'23 ANNEXURE "A"Revenue (Figures in Crs of Rs.)CategoryActual 2022-23Actual to end Oct'22 Targets 2023.24RBE 2013-14Target to end Oct'23 Actual to end of Oct'23Variation Over Target (6-5)% of Variation (7/5)&Actual Oct'23 (-) Actual Oct'22 (6-3)% Variation COPPY (9/3)Actual for Oct'23 PassengerOther CoachingGoods * Sundries TotalRevenueSuspenseGross ReceiptsOrdinary working ExpensesP A R T I C U L A RSL 2023-24 FBA 2013-14 BP to end of month Oct'23Actual to end of Oct'23Variation over BP (6-5)% VAR. over B.P. (7/5)% Variation COPPY (9/3) Actual for Oct'23<FBA 2017-18 after Savings TaFBAets fixed by Board 03. General Supdt. & Service 04. R & M - P. Way & Works 05. R & M - Motive Power 06. R & M - Carriage & Wagons 07. R & M - Plant & Equipment 08. OP.EXP. - Rolling Stock 09. OP.EXP. - Traffic 10. OP.EXP. - Fuel 11. Staff Welfare & Amenities 12. Misc. Working Expenses 13. PF, PEN.& Other Ret. Ben. T O T A L* S U S P E N S E TOTAL ORDINARY WKG. EXP. APPN. to DRF APPN. to PEN. FUND Operating Ratio: ( %)`Note: Without the effect of RLDA refund of Rs. 669.27 Crs to RLDA during April'23, the operating ratio to end of Oct'23 would have been 147.71% . :Q hR@SS{TUeVcc  PK![Content_Types].xmlN0EH-J@%ǎǢ|ș$زULTB l,3;rØJB+$G]7O٭VGR.e1a$n%N91G7Z(Lj$>{ҿQ>HjlIh촪b-{gv|g'=/:~E[7 r!7\&0;9$4 kas6r}SXi٬ kGAsPZxC}s7T A`?^R|{֯A)oViנt] f9dQ)/P yt),b-FO@)$zh QGpED 0\UF:W@?i i !SNy?yW޼W6Veda?~ǗH }˯S+.Lۯ_:w9:1c# $BĒ@v_#m' xg:J3F{; pOeXxJ=B5w%%WRُE!ED `)Ǝ}Nec2L>'^I& B ڲǨk|f#a[ ?2(v?B2r O/0epp<^ ø~Lױ䒜t!L䀝#/]1I"8EC&]cf~@^w?!rcH&"@7+̬aWʮ]N[->˜s4{A--FU+";V{IMGDX!; z+Q#O}i!T9g*}@&>itWYK w忋1ؗO-ؗ /-ݔym&Z3A`-X/DT]b+޴1$l~ڞ8vix܊uVg_J9jpۚZ%1Tݜu\w5}Wo/_2:^Ƈ㺗NV>N/S/٨ӎG{|ұ\S|$_4 *9}܉#en8#,Dz!%pbc6KO:UuVVd1^ q8),NrBn(ː0&I$Ae$} Fs+(,-~@- z!8|z]̏}ƴ"ZMn+{VM)u[}B^%UVLfQSwӰ٨];6  #76jt0xrQ CM_-[mvBv9h{4my&Oފv~-*pX A R7 aX zPXdW~Wt]xsKsc2eM\_Wk/=Iy6j۽F]J*^i7A?lG/|Ln4RFEoK͠Vnkt_dm Qќ  XGz<}  & X. D Dd X)\@Z  B YY A Z VGz^@ Z WzGAY Z  X33333 @ Z ~ X@ X= ףp@ Z  XQKI@ Z ! X[(| D D  X(rvW   XQb@  & XU)b@ D D d XGzV@ Z  B YY [ Z# \@  % d ]\(@ Z # \@  % dd# \p= 7-@  % dd# \gfffn@  % dd# \3333S@ % dd# \ % dd \EĜ#  \(\J`@  & \{D? D D d \ףp= S@ Z  D YY A _ `Q'@ Z aGzV Z  X&@ Z ~ b$@ b{Gz@ Z  b(\o Z ! bQ D D  b&vR   b(\5W@  & b"X&. D D d bQ1 Z  B YY A c! d(\@  D D  dz`@ Z  d̼@   LL dp= 72@   d*\r@   d ףp]@   d(\    d=-w+   d< ףpk@  & dqG-*? D D d d(\ @   B YY A H eeeeeeDfg h hhiYYI j K L k l l l l  l  K  l  m!  n" YYATo?p@p@p@p@p@p@p@p @p"@p$@q&@r(@ YYA s#~ tq.@uR돀@Zu= ףp@Zu= ףp@ZuQr@Zu\(@Zu`=  LL/ v v#DDdB vأp=   LL wK.*c  # #LLdB xHz'V@ Z y= ףp@ D YYA z$~ { A|(\0@ Zu@ Z|@Z|Q@Z|{Gᯔ@Z|Gz`@  v7w$&@ # #LLdB }(\k@   w4NW4@  ~Gzm@ Z y@ D# YYA z%~ {@|)\@ Zu= ףpא@Z|= ףpא@Z|zG@Z|{G@ Z|hffffd@  v#84@   }p= ףv@   w%rP@  ~Qk@Z y= ףp[@ D YYA z&{(\'@|p= •@ Z u(ܬ@ Z |(ܬ@Z |QǕ@Z |{Gh@Z |Gzm@  vaNL0@  }Q0m@   wk[?0@  ~Qq@ Z  y(\@ D( YA z'~ {Z@|ףp= @ Z u33333@Z |33333@Z |p= @Z |=}@Z |\(Ta  vЌ6  }(\j   wdg8u>  ~(\µ>@Z  y333337@ D- Y A z({Gѡ@|@ Z uq= #@ Z |q= #@Z |\(@Z |= ףp@Z |(\'  vF  }GznO@   w@  ~Qo@ Z  yq= #@ D Y A z)~ {5EA|)\u@ Z uQ@Z |Q@Z |Q@Z |Q89@ Z |gfff)@  v$?   }`(d@   wE/A@  ~(\p@Z  yQ@ D Y A z*~ |A|Q@ Z uq= ף@ Z |q= ף@Z |q= ף=@Z |{Ga@Z |Gz {@  vB8@  }Gz~U   wg  ~Rp@ Z  yq= ף@ D- Y A z+~ l@|zG@ ZuHz@Z|Hz@Z|33333@Z|p= S@Z|p= W)  v  }GzU@   w>*@  ~Q>T@Z yHzB@ D Y A z,~ @|Q@ ZuQ@ Z|Q@Z|QO@Z| @Z|PB  v_9;A  }Qf@   wL1by6@  ~GzRr@ Z yQ>@ D Y A -fffff@w@ Zu @Z @Z)\({@Z{Gy@ ZzG!5  vR>s  أp= wF@   w: b(@  \( P@Z y @ D YY [ .#|G@ %dq= ׃}@  -2@2@ffff&@Q>@Q@ / t)r<ޘ@ #DDdB# p= ו@ % d% d,D @ D Dd# {G9@ % d# @ % YCA /433333@ZQ@ZGz1ZGz1ZQ@ZQ@ Z!p= ;r@ DD v- C.B@  ! (\o[@ DD/ wlJ'@#D DdB Q+C@Z~   Y A 0Gz@  LL(\X@ |.@ |.@ @ \H@ !@ ףp@ DD/ "xw@ #DDdB! L@ D D % Ӻ @ D Dd! (\@  D D " Q@ D D  Y A 1uf@u@@r@~ A@(\Je@Z! DD v ! Qc DD/ wχ\ljG#D DdB GzT8@Z YA 2@A@~  A\@ Z! DD v ! p= ף@ DD% 041@ D Dd zG%@Z YY A 32 0/]@ DDDD d2 .~b@DDDD d2 ]@DDDD d2 % UJc@DDDD d2 T `@DDDD d2 \ʏyc@DDDD d  2 ջxXd@ D D D D d YY C4D*.l::\fVpB8!@";#;$;%;&;7 ;9 ;@;!A !5! !Y""AD "Y#Y$Y%Y&Y7 ^^^^^9 ^^^^^@ ^^^^^D0 B;C;D;E;I;J;K;L;M;N;O;@BC ^^^^^D E ^^ "IOOOOOO"JOOOO"KOOOO LOOOO^^ "MOOOO^^i"NiiiiiiiiiiiiiO^^^^^^^^   &&&$&&i;j;k;r;u;v;w;x;{;|;};"i^^^^^^^^^^^^^j^"k^^^^^^^^^^^^^ r^^^^^^^^^^^^ u^^^^^^^^^^^^vw^^^^^^^ x^^^^^^^^{^^^^^^^^| } ^^^ & &$$  >@D}z$ b IK IK  !! IMIMIMIM IM ggDh6hRange1_2 Oh+'0@HT` x B&BB&BMicrosoft Excel@a@ g ՜.+,0 PXd lt|  ANN-A 'ANN-A '!Print_Area  Worksheets Named Ranges  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPRSTUVWXZ[\]^_`Root Entry FWorkbookSummaryInformation(QDocumentSummaryInformation8Y