Government Budget

Office Revenue - Muhiyudeen School

in Rufiyaa

	2022 Actual	2023 Revised	2024 Budgeted	2025 Budgeted	2026 Budgeted
Total Revenue & Grants	1,299,655	752,972	876,619	901,307	912,497
Grants	0	0	0	0	0
Cash Grants	0	0	0	0	0
Cash Grants - Voluntary Organisation	0	0	0	0	0
Non Tax Revenue	1,299,655	752,972	876,619	901,307	912,497
Fees and Charges	831,361	481,019	485,829	490,688	495,595
Certificate Fee	0	0	0	0	0
Photocopy Charges	0	0	0	0	0
School Fee	750,746	481,019	485,829	490,688	495,595
Course Fee and Examination Fee	80,615	0	0	0	0
Other Fees and Charges	0	0	0	0	0
Proceeds from Sales	261,133	169,330	278,234	283,798	289,474
Sale of Books, News Papers, Magezines Etc	0	954	0	0	0
Other Sales	261,133	168,376	278,234	283,798	289,474
Property Income	147,544	50,986	52,633	52,521	53,489
Rent from Government Buildings	147,544	40,041	40,441	40,846	41,254
Other Rent and Property Income	0	10,945	12,192	11,675	12,235
Fines and Penalties	27,964	24,229	23,033	21,881	20,787
Fine-Breach of Regulation	159	0	0	0	0
Late fine deducted from Salaries	27,805	24,229	23,033	21,881	20,787
Miscellaneous Non-Tax Revenues	31,653	27,408	36,890	52,419	53,152
Reimbursement from Previous Year Budget	0	0	0	0	0
Compensation of Losses to Government Assets	2,901	2,207	0	0	0
Donations Received	28,752	25,201	36,890	52,419	53,152
Proceeds From Sale	0	0	0	0	0
Proceeds from Sale of Assets	0	0	0	0	0
Sale of items at auction	0	0	0	0	0

In Dynamic Scale

Budget 2024