|
2023 Actual |
2024 Revised |
2025 Budget |
2026 Budget |
2027 Budget |
|
|---|---|---|---|---|---|
|
Total Outflow
|
701,716,228 | 757,547,697 | 1,473,745,783 | 1,356,826,277 | 1,035,249,969 |
|
Capital Spending
|
604,151,763 | 757,476,084 | 1,473,745,783 | 1,356,826,277 | 1,035,249,969 |
|
Capital Outlays
|
2,533,670 | 0 | 0 | 0 | 0 |
|
Local Components for Foreign Assisted Projects
|
134,583 | 0 | 0 | 0 | 0 |
|
Implementation Costs of Foreign Assisted Projects
|
2,399,087 | 0 | 0 | 0 | 0 |
|
Other Economic Dev. Expenditure from Govt. Budget
|
0 | 0 | 0 | 0 | 0 |
|
Land & Buildings
|
4,661,687 | 100,000 | 0 | 0 | 0 |
|
Land
|
0 | 0 | 0 | 0 | 0 |
|
Non-Residential Buildings
|
4,661,687 | 100,000 | 0 | 0 | 0 |
|
Infrastructure Assets
|
591,548,450 | 757,376,084 | 1,473,745,783 | 1,356,826,277 | 1,035,249,969 |
|
Roads and Bridges
|
0 | 0 | 0 | 0 | 0 |
|
Wharves, Ports and Harbours
|
0 | 0 | 0 | 0 | 0 |
|
Water & Sanitation Systems
|
48,180,489 | 2,867,325 | 2,416,661 | 0 | 0 |
|
Electricity Systems
|
315,632,345 | 227,019,624 | 522,801,003 | 653,013,312 | 457,855,278 |
|
Other Infrastructure
|
227,735,616 | 527,489,135 | 948,528,119 | 703,812,965 | 577,394,691 |
|
Furniture, Machinery, Equipments & Vehicles
|
5,407,956 | 0 | 0 | 0 | 0 |
|
Furniture & Fittings
|
98,572 | 0 | 0 | 0 | 0 |
|
Machinery and Equipment
|
0 | 0 | 0 | 0 | 0 |
|
Vehicular Equipment
|
0 | 0 | 0 | 0 | 0 |
|
Tools, Instruments, Apparatus
|
0 | 0 | 0 | 0 | 0 |
|
Reference Books & Exhibition Goods
|
0 | 0 | 0 | 0 | 0 |
|
Communication Infrastructure
|
0 | 0 | 0 | 0 | 0 |
|
Computer Software
|
0 | 0 | 0 | 0 | 0 |
|
IT-Related Hardware
|
284,605 | 0 | 0 | 0 | 0 |
|
Other Equipment
|
1,151,275 | 0 | 0 | 0 | 0 |
|
Motor Vehicles
|
0 | 0 | 0 | 0 | 0 |
|
Ships and Boats
|
3,873,504 | 0 | 0 | 0 | 0 |
|
Aerospace equipments
|
0 | 0 | 0 | 0 | 0 |
|
Recurrent Spending
|
97,564,465 | 71,613 | 0 | 0 | 0 |
|
Salaries and Wages
|
11,876,983 | 0 | 0 | 0 | 0 |
|
Salaries and Wages
|
11,876,983 | 0 | 0 | 0 | 0 |
|
Overtime Pay
|
0 | 0 | 0 | 0 | 0 |
|
Allowances to Employees
|
3,436,997 | 0 | 0 | 0 | 0 |
|
Technical Allowance
|
0 | 0 | 0 | 0 | 0 |
|
Ramazan Allowance
|
37,879 | 0 | 0 | 0 | 0 |
|
Medical Allowance
|
0 | 0 | 0 | 0 | 0 |
|
Special Allowance for The Post
|
0 | 0 | 0 | 0 | 0 |
|
Food Allowance
|
0 | 0 | 0 | 0 | 0 |
|
Committee Allowance
|
0 | 0 | 0 | 0 | 0 |
|
Commuting Allowance for Local Non-Residents
|
0 | 0 | 0 | 0 | 0 |
|
Dependants' Allowance
|
66,960 | 0 | 0 | 0 | 0 |
|
Holiday Allowance
|
0 | 0 | 0 | 0 | 0 |
|
Allowance for Work Other Than Assigned
|
0 | 0 | 0 | 0 | 0 |
|
Annual Leave Cancellation Allowance
|
78,588 | 0 | 0 | 0 | 0 |
|
Uniform Allowance
|
0 | 0 | 0 | 0 | 0 |
|
Acting Allowance
|
0 | 0 | 0 | 0 | 0 |
|
Shift Duty Allowance
|
0 | 0 | 0 | 0 | 0 |
|
Hardship Allowance
|
0 | 0 | 0 | 0 | 0 |
|
Exclusive Job Allowance
|
0 | 0 | 0 | 0 | 0 |
|
Phone Allowance
|
18,000 | 0 | 0 | 0 | 0 |
|
Risk Allowance
|
0 | 0 | 0 | 0 | 0 |
|
Clothing Allowance
|
0 | 0 | 0 | 0 | 0 |
|
Service Allowance
|
2,754,613 | 0 | 0 | 0 | 0 |
|
Scholarship and Fellowship Allowance-Overseas
|
0 | 0 | 0 | 0 | 0 |
|
Supporting Core Allowance
|
0 | 0 | 0 | 0 | 0 |
|
Technical Core Allowance
|
0 | 0 | 0 | 0 | 0 |
|
Minimum Wage Allowance
|
0 | 0 | 0 | 0 | 0 |
|
Other Allowances
|
480,957 | 0 | 0 | 0 | 0 |
|
Pensions, Ret. Benefit & Grat.
|
887,991 | 0 | 0 | 0 | 0 |
|
Pensions
|
455,610 | 0 | 0 | 0 | 0 |
|
Contribution to the retirement pension scheme
|
432,381 | 0 | 0 | 0 | 0 |
|
Travelling Expenses
|
7,114,627 | 0 | 0 | 0 | 0 |
|
Travelling Expenses - Local Sea Travel
|
1,327,336 | 0 | 0 | 0 | 0 |
|
Travelling Expenses - Local Land Travel
|
0 | 0 | 0 | 0 | 0 |
|
Travelling Expenses - Local Air Travel
|
4,609,887 | 0 | 0 | 0 | 0 |
|
Travelling Expenses - Overseas
|
967,023 | 0 | 0 | 0 | 0 |
|
Travelling Expenses for Foreigners
|
0 | 0 | 0 | 0 | 0 |
|
Other Travelling Expenses
|
210,381 | 0 | 0 | 0 | 0 |
|
Administrative Supplies
|
3,150,077 | 0 | 0 | 0 | 0 |
|
Stationery and Office Requisites
|
49,595 | 0 | 0 | 0 | 0 |
|
IT Related Materials
|
24,161 | 0 | 0 | 0 | 0 |
|
Fuel and Lubricants
|
54,327 | 0 | 0 | 0 | 0 |
|
Meals for Employees During Office Hours
|
8,410 | 0 | 0 | 0 | 0 |
|
Electrical Items
|
0 | 0 | 0 | 0 | 0 |
|
Spare Parts
|
0 | 0 | 0 | 0 | 0 |
|
Materials for Uniforms
|
0 | 0 | 0 | 0 | 0 |
|
Supplies for Office Cleaning
|
0 | 0 | 0 | 0 | 0 |
|
Utensils and Accessories
|
0 | 0 | 0 | 0 | 0 |
|
Office Decoration Materials
|
0 | 0 | 0 | 0 | 0 |
|
Curtains, Table Cloths Etc
|
0 | 0 | 0 | 0 | 0 |
|
Other Administrative Supplies
|
3,013,584 | 0 | 0 | 0 | 0 |
|
Administrative Services
|
18,591,118 | 71,613 | 0 | 0 | 0 |
|
Telephone, Fax and Telex
|
0 | 0 | 0 | 0 | 0 |
|
Electricity
|
0 | 0 | 0 | 0 | 0 |
|
Water and Sanitation Services
|
19,691 | 0 | 0 | 0 | 0 |
|
Leased Line and Internet
|
38,652 | 0 | 0 | 0 | 0 |
|
Building rent and Land rent
|
0 | 0 | 0 | 0 | 0 |
|
Hire Charges
|
21,366 | 0 | 0 | 0 | 0 |
|
Security and Safeguarding Services
|
0 | 0 | 0 | 0 | 0 |
|
Cleaning Services and Waste Disposal
|
0 | 0 | 0 | 0 | 0 |
|
Postage and Message
|
1,153 | 0 | 0 | 0 | 0 |
|
Announcements, Subscriptions and Advertisements
|
0 | 0 | 0 | 0 | 0 |
|
Carriage and Conveyance
|
340,558 | 0 | 0 | 0 | 0 |
|
Meeting or Seminar Related Expenses
|
767,380 | 0 | 0 | 0 | 0 |
|
National Competitions and Ceremonies
|
3,150 | 0 | 0 | 0 | 0 |
|
Social Development Programmes
|
29,407 | 0 | 0 | 0 | 0 |
|
Examination Related Expenses
|
0 | 0 | 0 | 0 | 0 |
|
Consultancy, Translation & Other Related Services
|
16,646,554 | 0 | 0 | 0 | 0 |
|
Expenses on Foreign Dignitaries
|
0 | 0 | 0 | 0 | 0 |
|
Visa, Workpermit Fees of Expatriate Staff
|
0 | 0 | 0 | 0 | 0 |
|
Annual Fees to Government
|
-3,500 | 0 | 0 | 0 | 0 |
|
Printing Services
|
31,934 | 0 | 0 | 0 | 0 |
|
Laundry Services
|
0 | 0 | 0 | 0 | 0 |
|
Staff Medical Expenses
|
0 | 0 | 0 | 0 | 0 |
|
Expenses on International & Local Fairs
|
0 | 0 | 0 | 0 | 0 |
|
Bank Charges and Commission
|
453,085 | 0 | 0 | 0 | 0 |
|
Insurance
|
124,733 | 0 | 0 | 0 | 0 |
|
IT Related Subscriptions & Fees
|
0 | 71,613 | 0 | 0 | 0 |
|
Other Administrative Services
|
116,955 | 0 | 0 | 0 | 0 |
|
Operational Consumables
|
9,172 | 0 | 0 | 0 | 0 |
|
Educational Consumables
|
0 | 0 | 0 | 0 | 0 |
|
Other Operational Consumables
|
9,172 | 0 | 0 | 0 | 0 |
|
Training Expenses
|
4,440,365 | 0 | 0 | 0 | 0 |
|
Scholarship and Fellowship Assistance
|
0 | 0 | 0 | 0 | 0 |
|
Short Course Fees & Expenses - Overseas Training
|
664,503 | 0 | 0 | 0 | 0 |
|
Workshops Related Expenses
|
1,941,811 | 0 | 0 | 0 | 0 |
|
Course Fees & Related Expenses - Local Training
|
0 | 0 | 0 | 0 | 0 |
|
Conducting Training Courses
|
1,834,051 | 0 | 0 | 0 | 0 |
|
Staff training
|
0 | 0 | 0 | 0 | 0 |
|
Repairs and Maintenance
|
124,342 | 0 | 0 | 0 | 0 |
|
Repairs - Non-Residential Buildings
|
0 | 0 | 0 | 0 | 0 |
|
Repairs - Roads and Bridges
|
0 | 0 | 0 | 0 | 0 |
|
Repairs - Water & Sanitation Systems
|
0 | 0 | 0 | 0 | 0 |
|
Repairs - Electricity Systems
|
0 | 0 | 0 | 0 | 0 |
|
Repairs - Other Infrastructure
|
0 | 0 | 0 | 0 | 0 |
|
Repairs - Furniture & Fittings
|
12,051 | 0 | 0 | 0 | 0 |
|
Repairs - Machinery and Equipment
|
0 | 0 | 0 | 0 | 0 |
|
Repairs - Vehicular Equipment
|
0 | 0 | 0 | 0 | 0 |
|
Repairs - Communication Infrastructure
|
0 | 0 | 0 | 0 | 0 |
|
Repairs - Computer Software
|
0 | 0 | 0 | 0 | 0 |
|
Repairs - IT-Related Hardware
|
0 | 0 | 0 | 0 | 0 |
|
Repairs - Other Equipment
|
0 | 0 | 0 | 0 | 0 |
|
Repairs - Motor Vehicles
|
0 | 0 | 0 | 0 | 0 |
|
Repairs - Ships and Boats
|
112,291 | 0 | 0 | 0 | 0 |
|
Grants, Contrib. & Subsidies
|
47,932,793 | 0 | 0 | 0 | 0 |
|
Awards
|
0 | 0 | 0 | 0 | 0 |
|
Indemnities and Relief Against Natural Calamities
|
0 | 0 | 0 | 0 | 0 |
|
Subscriptions & Fees to Domestic Organisations
|
0 | 0 | 0 | 0 | 0 |
|
Subscriptions & Fees to International Org.
|
0 | 0 | 0 | 0 | 0 |
|
Assistance for Community Programs
|
0 | 0 | 0 | 0 | 0 |
|
Grants to Councils
|
47,932,793 | 0 | 0 | 0 | 0 |
|
Waste Management Subsidy
|
0 | 0 | 0 | 0 | 0 |
|
Losses & Write-Offs
|
0 | 0 | 0 | 0 | 0 |
|
Losses from Private Parties
|
0 | 0 | 0 | 0 | 0 |
|
Other Losses
|
0 | 0 | 0 | 0 | 0 |
Ministry of Finance
Copyright © 2026