|
2022 Actual |
2023 Revised |
2024 Budgeted |
2025 Budgeted |
2026 Budgeted |
|
|---|---|---|---|---|---|
|
Total Outflow
|
7,053,478,520 | 8,357,277,324 | 4,610,569,463 | 6,070,433,157 | 6,567,345,331 |
|
Capital Spending
|
7,031,500,242 | 8,357,277,324 | 4,610,569,463 | 6,070,433,157 | 6,567,345,331 |
|
Capital Outlays
|
0 | 0 | 0 | 0 | 0 |
|
Other Economic Dev. Expenditure from Govt. Budget
|
0 | 0 | 0 | 0 | 0 |
|
Land & Buildings
|
1,561,686,138 | 2,439,318,346 | 884,957,362 | 965,834,912 | 1,268,545,748 |
|
Land
|
785,075,508 | 1,703,096,414 | 769,656,586 | 797,035,180 | 1,124,020,061 |
|
Residential Buildings
|
709,393,337 | 675,675,920 | 34,389,917 | 41,298,284 | 27,063,869 |
|
Non-Residential Buildings
|
67,217,293 | 60,546,012 | 80,910,859 | 127,501,448 | 117,461,818 |
|
Infrastructure Assets
|
5,464,100,692 | 5,917,958,978 | 3,725,612,101 | 5,104,598,245 | 5,298,799,583 |
|
Roads and Bridges
|
2,576,942,725 | 2,012,960,832 | 1,664,856,267 | 2,203,169,510 | 2,718,000,178 |
|
Airports
|
149,155,986 | 782,822,017 | 116,213,857 | 128,866,909 | 571,282,359 |
|
Wharves, Ports and Harbours
|
908,857,290 | 1,491,804,319 | 928,212,830 | 1,369,178,290 | 547,821,244 |
|
Water & Sanitation Systems
|
1,431,755,925 | 1,273,376,971 | 654,313,884 | 887,833,112 | 1,113,583,614 |
|
Electricity Systems
|
0 | 0 | 0 | 0 | 0 |
|
Other Infrastructure
|
397,388,766 | 356,994,839 | 362,015,263 | 515,550,424 | 348,112,188 |
|
Furniture, Machinery, Equipments & Vehicles
|
5,713,412 | 0 | 0 | 0 | 0 |
|
Furniture & Fittings
|
54,122 | 0 | 0 | 0 | 0 |
|
Machinery and Equipment
|
89,949 | 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
|
575,658 | 0 | 0 | 0 | 0 |
|
Other Equipment
|
4,993,683 | 0 | 0 | 0 | 0 |
|
Motor Vehicles
|
0 | 0 | 0 | 0 | 0 |
|
Aerospace equipments
|
0 | 0 | 0 | 0 | 0 |
|
Recurrent Spending
|
21,978,278 | 0 | 0 | 0 | 0 |
|
Salaries and Wages
|
8,632,335 | 0 | 0 | 0 | 0 |
|
Salaries and Wages
|
8,632,335 | 0 | 0 | 0 | 0 |
|
Overtime Pay
|
0 | 0 | 0 | 0 | 0 |
|
Allowances to Employees
|
4,681,189 | 0 | 0 | 0 | 0 |
|
Technical Allowance
|
692,100 | 0 | 0 | 0 | 0 |
|
Ramazan Allowance
|
75,000 | 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 |
|
Allowance for local non-residents
|
0 | 0 | 0 | 0 | 0 |
|
Commuting Allowance for Local Non-Residents
|
0 | 0 | 0 | 0 | 0 |
|
Dependants' Allowance
|
3,851,064 | 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
|
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
|
33,190 | 0 | 0 | 0 | 0 |
|
Phone Allowance
|
1,500 | 0 | 0 | 0 | 0 |
|
Risk Allowance
|
0 | 0 | 0 | 0 | 0 |
|
Service Allowance
|
28,335 | 0 | 0 | 0 | 0 |
|
Accountable Officers' Allowance
|
0 | 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 |
|
Attendance Benefit
|
0 | 0 | 0 | 0 | 0 |
|
Job Allowance
|
0 | 0 | 0 | 0 | 0 |
|
Other Allowances
|
0 | 0 | 0 | 0 | 0 |
|
Pensions, Ret. Benefit & Grat.
|
468,927 | 0 | 0 | 0 | 0 |
|
Pensions
|
93,825 | 0 | 0 | 0 | 0 |
|
Retirement benefits paid upon Retirement
|
0 | 0 | 0 | 0 | 0 |
|
Contribution to the retirement pension scheme
|
375,102 | 0 | 0 | 0 | 0 |
|
Travelling Expenses
|
32,074 | 0 | 0 | 0 | 0 |
|
Travelling Expenses - Local Sea Travel
|
0 | 0 | 0 | 0 | 0 |
|
Travelling Expenses - Local Land Travel
|
0 | 0 | 0 | 0 | 0 |
|
Travelling Expenses - Local Air Travel
|
0 | 0 | 0 | 0 | 0 |
|
Travelling Expenses - Overseas
|
32,074 | 0 | 0 | 0 | 0 |
|
Travelling Expenses for Foreigners
|
0 | 0 | 0 | 0 | 0 |
|
Other Travelling Expenses
|
0 | 0 | 0 | 0 | 0 |
|
Administrative Supplies
|
16,800 | 0 | 0 | 0 | 0 |
|
Stationery and Office Requisites
|
16,800 | 0 | 0 | 0 | 0 |
|
IT Related Materials
|
0 | 0 | 0 | 0 | 0 |
|
Fuel and Lubricants
|
0 | 0 | 0 | 0 | 0 |
|
Meals for Employees During Office Hours
|
0 | 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
|
0 | 0 | 0 | 0 | 0 |
|
Administrative Services
|
7,319,572 | 0 | 0 | 0 | 0 |
|
Telephone, Fax and Telex
|
0 | 0 | 0 | 0 | 0 |
|
Electricity
|
0 | 0 | 0 | 0 | 0 |
|
Water and Sanitation Services
|
0 | 0 | 0 | 0 | 0 |
|
Leased Line and Internet
|
0 | 0 | 0 | 0 | 0 |
|
Building rent and Land rent
|
0 | 0 | 0 | 0 | 0 |
|
Hire Charges
|
0 | 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
|
0 | 0 | 0 | 0 | 0 |
|
Announcements, Subscriptions and Advertisements
|
0 | 0 | 0 | 0 | 0 |
|
Carriage and Conveyance
|
0 | 0 | 0 | 0 | 0 |
|
Meeting or Seminar Related Expenses
|
0 | 0 | 0 | 0 | 0 |
|
Social Development Programmes
|
0 | 0 | 0 | 0 | 0 |
|
Consultancy, Translation & Other Related Services
|
3,257,080 | 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
|
0 | 0 | 0 | 0 | 0 |
|
Printing Services
|
0 | 0 | 0 | 0 | 0 |
|
Staff Medical Expenses
|
0 | 0 | 0 | 0 | 0 |
|
Bank Charges and Commission
|
3,280,127 | 0 | 0 | 0 | 0 |
|
Insurance
|
782,365 | 0 | 0 | 0 | 0 |
|
IT Related Subscriptions & Fees
|
0 | 0 | 0 | 0 | 0 |
|
Other Administrative Services
|
0 | 0 | 0 | 0 | 0 |
|
Training Expenses
|
827,381 | 0 | 0 | 0 | 0 |
|
Scholarship and Fellowship Assistance
|
0 | 0 | 0 | 0 | 0 |
|
Short Course Fees & Expenses - Overseas Training
|
0 | 0 | 0 | 0 | 0 |
|
Workshops Related Expenses
|
0 | 0 | 0 | 0 | 0 |
|
Course Fees & Related Expenses - Local Training
|
0 | 0 | 0 | 0 | 0 |
|
Conducting Training Courses
|
827,381 | 0 | 0 | 0 | 0 |
|
Staff training
|
0 | 0 | 0 | 0 | 0 |
|
Repairs and Maintenance
|
0 | 0 | 0 | 0 | 0 |
|
Repairs - Residential Buildings
|
0 | 0 | 0 | 0 | 0 |
|
Repairs - Non-Residential Buildings
|
0 | 0 | 0 | 0 | 0 |
|
Repairs - Roads and Bridges
|
0 | 0 | 0 | 0 | 0 |
|
Repairs - Wharves, Ports and Harbours
|
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
|
0 | 0 | 0 | 0 | 0 |
|
Repairs - Machinery and Equipment
|
0 | 0 | 0 | 0 | 0 |
|
Repairs - Vehicular Equipment
|
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
|
0 | 0 | 0 | 0 | 0 |
|
Grants, Contrib. & Subsidies
|
0 | 0 | 0 | 0 | 0 |
|
Grants to Private Parties
|
0 | 0 | 0 | 0 | 0 |
|
Subscriptions & Fees to International Org.
|
0 | 0 | 0 | 0 | 0 |
|
Assistance to Associations & Social Organisations
|
0 | 0 | 0 | 0 | 0 |
|
Grants to Councils
|
0 | 0 | 0 | 0 | 0 |
|
Transport Subsidy
|
0 | 0 | 0 | 0 | 0 |
|
Losses & Write-Offs
|
0 | 0 | 0 | 0 | 0 |
|
Losses from Private Parties
|
0 | 0 | 0 | 0 | 0 |
Ministry of Finance & Planning
Copyright © 2026