Revenue and Expenditure for 2022
November 2022
Execution Report
- Approved Budget: Budget/s approved by the Parliament for the fiscal year.
- Virements: Adjustments made within the Approved Budget
- Addition: Transfers or additions to the approved budget, from contingency
- Revised Budget: Approved Budget + virements + Addition
- Posted: Records posted to the Public Accounting System for processing payments
- Commitments: Records with purchase orders raised but not posted for processing payments
- Consumed: Posted + Commitments
- Balance: Revised Budget – Consumed
In rufiyaa
Approved Budget
Virements
Addition
Revised Budget
Posted
Commitments
Consumed
Balance
Total Expenses
36,999,280,550
(10,086,767,002)
15,934,648,302
42,847,161,850
37,241,154,768
311,675,884
37,552,830,652
5,294,331,198
Recurrent Expenditure
24,823,266,565
(5,040,486,987)
7,920,391,636
27,703,171,214
25,464,618,377
152,074,927
25,616,693,303
2,086,477,911
Salaries and Wages
5,443,925,742
(507,643,844)
49,939,694
4,986,221,591
4,512,668,006
-
4,512,668,006
473,553,585
Salaries and Wages
4,850,311,802
(571,601,692)
44,820,996
4,323,531,106
3,945,514,148
-
3,945,514,148
378,016,958
Overtime Pay
593,613,940
63,957,848
5,118,698
662,690,486
567,153,858
-
567,153,858
95,536,628
Allowances to Employees
4,322,610,247
222,243,842
100,382,315
4,645,236,404
4,076,604,578
-
4,076,604,578
568,631,827
Pocket Money
-
-
-
-
-
-
-
-
Higher Education Allowance
45,833,040
(285,800)
193,512
45,740,752
39,726,808
-
39,726,808
6,013,943
Technical Allowance
211,324,186
(106,500,884)
347,636
105,170,938
97,832,313
-
97,832,313
7,338,625
Long-Term Allowance
123,058,987
(88,192)
348,081
123,318,876
110,480,918
-
110,480,918
12,837,959
Ramazan Allowance
128,598,863
(844,398)
368,000
128,122,465
124,391,880
-
124,391,880
3,730,585
Medical Allowance
1,385,920
(518,009)
-
867,911
582,317
-
582,317
285,595
Domestic Market Allowance
-
-
-
-
-
-
-
-
Salary Increment
447,861
151,679
206,471
806,011
300,640
-
300,640
505,372
Special Allowance for The Post
102,593,247
1,269,481
430,250
104,292,978
88,142,456
-
88,142,456
16,150,522
Food Allowance
179,966,609
747,071
6,668,740
187,382,420
152,245,392
-
152,245,392
35,137,028
Committee Allowance
35,603,602
(2,994,452)
1,452,000
34,061,150
27,686,367
-
27,686,367
6,374,783
Allowance for local non-residents
124,346,526
(1,246,086)
1,192,000
124,292,440
100,339,939
-
100,339,939
23,952,501
Commuting Allowance for Local Non-Residents
31,921,583
(2,885,874)
546,391
29,582,100
20,891,543
-
20,891,543
8,690,556
Dependants' Allowance
512,215,832
(10,914,307)
6,107,183
507,408,708
442,585,894
-
442,585,894
64,822,814
Holiday Allowance
69,121,866
2,977,065
831,938
72,930,869
58,472,483
-
58,472,483
14,458,386
Allowance for Work Other Than Assigned
22,737,392
9,284,864
48,319,614
80,341,870
80,019,134
-
80,019,134
322,736
Annual Leave Cancellation Allowance
18,343,540
15,721,253
-
34,064,793
31,069,529
-
31,069,529
2,995,264
Uniform Allowance
27,482,499
1,047,868
554,693
29,085,060
24,338,186
-
24,338,186
4,746,874
Acting Allowance
3,213,182
1,520,353
-
4,733,535
3,768,218
-
3,768,218
965,317
Religious Service Allowance
12,754,800
11,229,899
-
23,984,699
23,603,285
-
23,603,285
381,414
Shift Duty Allowance
29,716,720
(1,243,727)
239,056
28,712,049
21,370,145
-
21,370,145
7,341,905
Hardship Allowance
4,543,608
(1,861,170)
-
2,682,438
1,818,187
-
1,818,187
864,251
Exclusive Job Allowance
584,067,536
26,666,534
5,991,523
616,725,593
540,041,124
-
540,041,124
76,684,468
Phone Allowance
34,078,806
2,049,320
37,550
36,165,676
31,094,715
-
31,094,715
5,070,961
Risk Allowance
173,430,640
(11,218,631)
1,311,250
163,523,259
128,400,765
-
128,400,765
35,122,494
Clothing Allowance
2,525,700
(17,860)
-
2,507,840
2,089,463
-
2,089,463
418,377
Service Allowance
1,573,116,119
(185,628,197)
13,467,575
1,400,955,497
1,250,213,327
-
1,250,213,327
150,742,170
Accountable Officers' Allowance
12,480
9,520
-
22,000
9,520
-
9,520
12,480
Scholarship and Fellowship Allowance-Overseas
10,395,743
(3,696,922)
9,900
6,708,721
2,891,589
-
2,891,589
3,817,132
Scholarship and Fellowship Allowance-Local
415,160
1,588,590
-
2,003,750
1,543,144
-
1,543,144
460,606
Supporting Core Allowance
141,371,876
(2,204,279)
401,000
139,568,597
121,916,315
-
121,916,315
17,652,282
Technical Core Allowance
42,766,701
(1,048,566)
614,881
42,333,016
29,986,334
-
29,986,334
12,346,682
Other Allowances
75,219,623
(8,310,052)
3,619,231
70,528,801
44,738,389
-
44,738,389
25,790,413
Minimum Wage Allowance
-
135,295,917
104,838
135,400,755
115,571,909
-
115,571,909
19,828,845
Attendance Benefit
-
102,400,837
2,321,275
104,722,112
103,394,993
-
103,394,993
1,327,119
Job Allowance
-
251,790,997
4,697,729
256,488,727
255,047,358
-
255,047,358
1,441,369
Pensions, Ret. Benefit & Grat.
1,664,508,354
890,437
2,512,891
1,667,911,682
1,609,157,275
-
1,609,157,275
58,754,407
Pensions
1,015,381,947
113,661,015
-
1,129,042,962
1,120,188,502
-
1,120,188,502
8,854,460
Retirement Benefits and Gratuities
7,459,556
71,094
-
7,530,650
7,240,070
-
7,240,070
290,580
Retirement benefits paid upon Retirement
114,387,935
(70,062,177)
-
44,325,758
38,275,598
-
38,275,598
6,050,160
Monthly Payment to the Retired
263,658,870
(43,591,158)
-
220,067,712
207,567,626
-
207,567,626
12,500,086
Government Contribution to Provident Fund
-
-
-
-
-
-
-
-
Contribution to the retirement pension scheme
263,620,046
811,664
2,512,891
266,944,601
235,885,480
-
235,885,480
31,059,122
Travelling Expenses
203,035,904
(1,362,177)
38,039,738
239,713,465
213,347,928
1,690,273
215,038,200
24,675,265
Travelling Expenses - Local Sea Travel
46,512,951
(12,740,671)
2,195,859
35,968,139
32,174,237
654,905
32,829,142
3,138,997
Travelling Expenses - Local Land Travel
8,051,699
6,855,825
1,048,130
15,955,654
16,112,081
14,645
16,126,726
(171,072)
Travelling Expenses - Local Air Travel
44,432,138
(3,879,277)
8,544,799
49,097,660
40,706,363
424,940
41,131,303
7,966,357
Travelling Expenses - Overseas
63,683,574
1,092,008
25,347,830
90,123,412
80,664,339
574,215
81,238,554
8,884,858
Travelling Expenses for Foreigners
33,784,756
9,090,951
903,120
43,778,827
40,780,183
21,568
40,801,751
2,977,076
Other Travelling Expenses
6,570,786
(1,781,012)
-
4,789,774
2,910,725
-
2,910,725
1,879,049
Administrative Supplies
693,897,942
(11,266,551)
111,459,750
794,091,141
558,538,838
9,857,947
568,396,785
225,694,356
Stationery and Office Requisites
69,687,188
(2,402,490)
1,196,444
68,481,142
52,886,575
982,087
53,868,662
14,612,480
IT Related Materials
17,466,967
334,154
768,666
18,569,787
12,801,918
154,347
12,956,265
5,613,522
Fuel and Lubricants
133,260,838
10,185,076
58,971,099
202,417,014
129,958,362
3,488,870
133,447,232
68,969,782
Meals for Employees During Office Hours
351,044,290
(10,872,377)
36,344,872
376,516,785
288,845,514
2,171,802
291,017,316
85,499,469
Electrical Items
10,492,675
126,659
186,805
10,806,139
8,365,929
274,111
8,640,039
2,166,100
Spare Parts
21,313,946
(2,917,644)
113,215
18,509,517
9,502,347
573,843
10,076,190
8,433,327
Materials for Uniforms
38,310,159
(2,347,879)
728,400
36,690,680
14,846,867
792,893
15,639,760
21,050,920
Supplies for Office Cleaning
24,900,786
422,269
732,810
26,055,865
18,935,577
318,046
19,253,623
6,802,243
Utensils and Accessories
2,420,634
(168,729)
211,215
2,463,119
1,487,514
164,344
1,651,858
811,262
Office Decoration Materials
1,285,517
(496,388)
94,995
884,124
693,187
-
693,187
190,937
Curtains, Table Cloths Etc
6,707,978
(1,795,037)
136,800
5,049,741
2,664,991
249,326
2,914,317
2,135,424
Other Administrative Supplies
17,006,964
(1,334,165)
11,974,428
27,647,227
17,550,058
688,280
18,238,338
9,408,889
Administrative Services
2,330,005,527
(277,800,446)
221,082,803
2,273,287,884
1,923,324,002
8,995,634
1,932,319,635
340,968,248
Telephone, Fax and Telex
50,606,855
(1,816,246)
125,772
48,916,381
35,023,823
164,931
35,188,754
13,727,627
Electricity
478,475,117
(10,820,928)
12,845,755
480,499,944
423,285,683
-
423,285,683
57,214,260
Water and Sanitation Services
89,062,550
5,746,395
11,544,756
106,353,701
92,081,180
750,961
92,832,142
13,521,559
Leased Line and Internet
192,100,671
10,250,377
839,320
203,190,368
163,920,843
479,024
164,399,868
38,790,500
Building rent and Land rent
176,749,082
(9,961,321)
11,035,610
177,823,371
156,570,263
557,205
157,127,468
20,695,903
Hire Charges
1,527,230
1,432,125
10,000
2,969,355
2,280,975
-
2,280,975
688,381
Security and Safeguarding Services
89,830,998
6,843,106
320,000
96,994,104
77,037,097
651,720
77,688,817
19,305,287
Cleaning Services and Waste Disposal
54,883,148
1,155,825
187,000
56,225,973
44,739,037
228,464
44,967,501
11,258,472
Postage and Message
1,779,172
(338,965)
5,000
1,445,207
910,793
-
910,793
534,414
Announcements, Subscriptions and Advertisements
9,914,565
2,157,686
2,000
12,074,251
9,538,956
7,680
9,546,636
2,527,615
Carriage and Conveyance
20,921,056
2,160,000
67,820
23,148,876
18,116,317
295,020
18,411,337
4,737,539
Meeting or Seminar Related Expenses
27,882,879
(5,154,633)
7,094,540
29,822,786
31,443,350
369,090
31,812,440
(1,989,654)
National Competitions and Ceremonies
50,890,141
1,406,796
1,296,591
53,593,528
43,778,489
146,935
43,925,424
9,668,104
Social Development Programmes
94,425,384
(65,153,579)
33,559,224
62,831,029
52,258,394
68,909
52,327,302
10,503,726
Examination Related Expenses
30,727,605
(2,776,663)
-
27,950,942
27,836,046
65,714
27,901,760
49,182
Consultancy, Translation & Other Related Services
177,375,105
(12,421,683)
5,447,477
170,400,899
193,163,388
785,354
193,948,743
(23,547,844)
Expenses on Foreign Dignitaries
13,022,768
12,931,695
723,372
26,677,835
16,568,752
188,905
16,757,657
9,920,178
Visa, Workpermit Fees of Expatriate Staff
24,676,451
3,788,277
192,351
28,657,079
24,844,917
-
24,844,917
3,812,162
Annual Fees to Government
17,593,922
(4,748,115)
121,528
12,967,335
7,256,604
131,308
7,387,911
5,579,423
Printing Services
62,612,114
(13,107,195)
187,371
49,692,290
9,908,080
804,769
10,712,848
38,979,442
Laundry Services
601,899
(338,235)
-
263,664
81,081
15,840
96,921
166,743
Staff Medical Expenses
134,239,431
(64,086)
65,016,694
199,192,039
150,938,524
2,929,567
153,868,091
45,323,949
Expenses on International & Local Fairs
144,152,272
(73,830,203)
51,750,000
122,072,069
114,036,670
680
114,037,350
8,034,719
Bank Charges and Commission
17,240,519
12,462,147
1,109,219
30,811,885
31,270,731
-
31,270,731
(458,846)
Insurance
49,076,861
(4,753,629)
8,062,592
52,385,823
44,387,396
142,300
44,529,696
7,856,127
Other Administrative Services
319,637,732
(135,582,903)
9,538,812
193,593,641
151,276,088
211,258
151,487,345
42,106,295
IT Related Subscriptions & Fees
-
2,733,509
-
2,733,509
770,524
-
770,524
1,962,985
Operational Consumables
1,260,443,282
(147,564,316)
258,537,655
1,371,416,621
1,026,181,429
119,124,617
1,145,306,047
226,110,574
Medical Consumables
1,136,141,640
(141,643,403)
251,099,437
1,245,597,674
934,082,174
118,418,077
1,052,500,251
193,097,424
Educational Consumables
9,963,933
4,519,693
37,500
14,521,126
13,197,497
33,211
13,230,708
1,290,417
Prov. of food to people under arrest & detention
96,028,854
(11,721,794)
3,180,000
87,487,060
64,897,311
506,610
65,403,921
22,083,139
Other Matrl. for people under arrest & detention
14,498,973
1,958,558
4,220,718
20,678,249
12,088,430
59,423
12,147,853
8,530,396
Other Operational Consumables
3,809,882
(677,370)
-
3,132,512
1,916,018
107,295
2,023,313
1,109,199
Training Expenses
690,090,475
(273,780,860)
7,887,542
424,197,157
308,289,120
249,501
308,538,621
115,658,536
Scholarship and Fellowship Assistance
609,624,870
(241,972,129)
7,536,741
375,189,482
251,209,427
-
251,209,427
123,980,055
Short Course Fees & Expenses - Overseas Training
13,986,848
(6,394,643)
-
7,592,205
11,437,019
-
11,437,019
(3,844,814)
Workshops Related Expenses
8,848,663
704,924
35,000
9,588,587
12,236,458
21,227
12,257,684
(2,669,097)
Course Fees & Related Expenses - Local Training
5,447,275
(1,985,076)
-
3,462,199
6,864,671
4,900
6,869,571
(3,407,372)
Conducting Training Courses
42,740,376
(21,756,032)
215,801
21,200,145
21,064,796
152,478
21,217,274
(17,128)
Staff training
9,442,443
(2,377,905)
100,000
7,164,538
5,476,749
70,897
5,547,646
1,616,893
Repairs and Maintenance
348,368,270
(54,045,478)
41,778,811
336,101,603
236,398,656
12,109,804
248,508,460
87,593,143
Repairs - Residential Buildings
5,743,404
1,600,453
-
7,343,857
9,387,575
906,518
10,294,093
(2,950,236)
Repairs - Non-Residential Buildings
144,258,340
(21,451,614)
31,013,769
153,820,495
106,558,409
7,934,355
114,492,764
39,327,731
Repairs - Roads and Bridges
9,833,082
(4,925,632)
-
4,907,450
880,427
-
880,427
4,027,023
Repairs - Airports
-
-
-
-
-
-
-
-
Repairs - Wharves, Ports and Harbours
1,896,660
(1,278,742)
-
617,918
50,505
-
50,505
567,412
Repairs - Water & Sanitation Systems
11,889,984
(4,557,698)
3,000
7,335,286
4,927,322
960,218
5,887,540
1,447,745
Repairs - Electricity Systems
9,141,747
(2,858,823)
3,000
6,285,924
4,533,554
428,072
4,961,626
1,324,298
Repairs - Other Infrastructure
4,338,213
(1,128,042)
6,000
3,216,171
1,856,204
152,454
2,008,658
1,207,514
Repairs - Furniture & Fittings
4,280,110
(641,761)
25,500
3,663,849
2,727,071
14,204
2,741,275
922,574
Repairs - Machinery and Equipment
38,830,937
7,962,586
10,194,708
56,988,230
41,410,596
1,307,869
42,718,465
14,269,765
Repairs - Vehicular Equipment
1,510,456
(480,760)
-
1,029,696
615,377
58,830
674,207
355,489
Repairs - Communication Infrastructure
10,813,735
(441,810)
320,000
10,691,925
9,460,504
5,460
9,465,964
1,225,961
Repairs - Computer Software
19,106,100
(119,930)
-
18,986,170
17,440,800
82,500
17,523,300
1,462,870
Repairs - IT-Related Hardware
9,438,245
(2,761,685)
44,555
6,721,115
5,115,468
19,023
5,134,491
1,586,625
Repairs - Other Equipment
6,131,384
(5,454,258)
-
677,126
546,516
-
546,516
130,610
Repairs - Motor Vehicles
29,124,757
(7,926,539)
168,279
21,366,497
11,595,023
222,821
11,817,843
9,548,653
Repairs - Ships and Boats
42,026,116
(9,578,721)
-
32,447,395
19,293,306
17,480
19,310,787
13,136,608
Repairs - Aerospace equipments
5,000
(2,500)
-
2,500
-
-
-
2,500
Financing and Interest Costs
2,915,223,862
(503,370,066)
557,996,452
2,969,850,248
3,212,588,768
-
3,212,588,768
(242,738,520)
Interest Payments to Government Agencies
143,399,280
24,497,954
28,588,650
196,485,884
213,229,992
-
213,229,992
(16,744,108)
Interest Payments to Domestic Sources
163,400,000
(136,964,744)
-
26,435,256
26,128,835
-
26,128,835
306,421
Interest Payments to Foreign Sources
1,363,509,116
(402,903,276)
398,053,523
1,358,659,362
1,369,340,775
-
1,369,340,775
(10,681,412)
Discount on Treasury Bills
1,244,915,466
12,000,000
131,354,279
1,388,269,745
1,603,889,166
-
1,603,889,166
(215,619,421)
Grants, Contrib. & Subsidies
4,846,940,360
(3,384,372,802)
6,500,720,703
7,963,288,261
7,743,452,422
15,135
7,743,467,556
219,820,705
Subsidies
2,000,000
1,805,170
-
3,805,170
3,805,170
-
3,805,170
-
Welfare Payments
13,220,860
-
-
13,220,860
1,464,083
-
1,464,083
11,756,777
Grants to Private Parties
217,092,500
(9,419,563)
9,556,557
217,229,494
201,225,800
2,755
201,228,555
16,000,939
Awards
11,470,479
17,484
858,643
12,346,606
10,923,983
12,380
10,936,363
1,410,243
Indemnities and Relief Against Natural Calamities
12,888,700
(557,718)
927,721
13,258,702
1,995,853
-
1,995,853
11,262,849
Subscriptions & Fees to Domestic Organisations
3,090,676
(2,084,826)
-
1,005,850
1,005,350
-
1,005,350
500
Subscriptions & Fees to International Org.
49,711,312
772,316
-
50,483,628
41,953,369
-
41,953,369
8,530,259
Donations to Foreign Parties or Goverments
-
-
-
-
-
-
-
-
Assistance to Associations & Social Organisations
99,751,506
19,209,909
-
118,961,415
116,962,656
-
116,962,656
1,998,759
Assistance for Community Programs
8,000,000
(6,119,704)
-
1,880,296
1,680,794
-
1,680,794
199,502
Electricity Subsidies
539,928,525
(494,493,785)
759,821,451
805,256,191
805,256,191
-
805,256,191
-
Water Subsidies
-
-
-
-
-
-
-
-
Food Subsidies
283,746,931
(47,924,201)
54,333,541
290,156,271
290,089,491
-
290,089,491
66,780
Single Parents Allowance
68,293,800
(2,600,000)
-
65,693,800
59,023,000
-
59,023,000
6,670,800
Medical Treatment Support -Abroad
30,000,000
34,717,053
23,000,000
87,717,053
85,920,473
-
85,920,473
1,796,580
Medical Treatment Support -Local
75,000,000
25,233,062
109,205,568
209,438,630
185,492,620
-
185,492,620
23,946,010
Foster Parents Allowance
2,992,703
-
-
2,992,703
2,223,000
-
2,223,000
769,703
Health Insurance Premium
730,923,286
(889,936,634)
1,859,859,934
1,700,846,586
1,687,918,342
-
1,687,918,342
12,928,244
Disability Allowance
278,084,318
(33,900,000)
-
244,184,318
223,261,000
-
223,261,000
20,923,318
Fisheries Subsidies
-
-
-
-
-
-
-
-
Agriculture Subsidies
-
-
-
-
-
-
-
-
Grants to Pre-schools
25,000,000
(1,142,772)
-
23,857,228
18,636,619
-
18,636,619
5,220,609
Grants to Councils
1,565,370,767
60,890,212
154,775
1,626,415,754
1,518,601,389
-
1,518,601,389
107,814,365
Therapeutic Services
34,650,000
(7,000,000)
-
27,650,000
23,919,539
-
23,919,539
3,730,461
Other Grants, Contributions & Subsidies
185,223,997
(93,647,493)
24,186,478
115,762,982
119,265,896
-
119,265,896
(3,502,914)
Waste Management Subsidy
15,000,000
5,000,000
-
20,000,000
19,800,000
-
19,800,000
200,000
Fuel Subsidy
341,500,000
(1,861,370,857)
3,626,699,421
2,106,828,564
2,104,516,610
-
2,104,516,610
2,311,954
Income Support and Job Seeker Allowance
-
-
-
-
32,057,960
-
32,057,960
(32,057,960)
Transport Subsidy
254,000,000
(81,820,456)
32,116,615
204,296,159
186,453,233
-
186,453,233
17,842,926
Sewerage Subsidy
-
-
-
-
-
-
-
-
Tax Payments
-
-
-
-
-
-
-
-
G-GST Payments
-
-
-
-
-
-
-
-
T-GST Payments
-
-
-
-
-
-
-
-
Import duty Payments
-
-
-
-
-
-
-
-
Losses
104,216,600
(102,414,727)
30,053,284
31,855,156
44,067,356
32,016
44,099,372
(12,244,216)
Losses from Government Agencies
100,000,000
(99,703,697)
30,053,284
30,349,586
29,958,132
-
29,958,132
391,455
Losses from Private Parties
4,216,600
(2,762,790)
-
1,453,810
903,627
32,016
935,643
518,167
Losses on Exchange Rates
-
-
-
-
13,153,838
-
13,153,838
(13,153,838)
Losses on Investment Revaluation
-
-
-
-
-
-
-
-
Loss on Sale of Government Property
-
-
-
-
-
-
-
-
Loss on Sale of Government Land
-
-
-
-
-
-
-
-
Loss on Sale of Investments In Public Enterprises
-
-
-
-
-
-
-
-
Loss on Sale of Other Asset
-
-
-
-
-
-
-
-
Loss - Impairment on Assets
-
-
-
-
-
-
-
-
Other Losses
-
51,760
-
51,760
51,760
-
51,760
-
Write-Offs
-
-
-
-
-
-
-
-
Write-Off - Government Agencies
-
-
-
-
-
-
-
-
Write-Off - Private Parties
-
-
-
-
-
-
-
-
Other Write-Offs
-
-
-
-
-
-
-
-
Capital Expenditure
12,176,013,985
(5,046,280,014)
8,014,256,665
15,143,990,636
11,776,536,392
159,600,957
11,936,137,349
3,207,853,287
Cap. Outlays-PAS Transition
22,541,327
465,745
245,950
23,253,022
88,513,065
731,400
89,244,465
(65,991,443)
Local Components for Foreign Assisted Projects
300,000
143,513
245,950
689,463
53,275,468
-
53,275,468
(52,586,005)
Implementation Costs of Foreign Assisted Projects
13,613,651
-
-
13,613,651
26,381,904
-
26,381,904
(12,768,253)
Other Economic Dev. Expenditure from Govt. Budget
8,627,676
322,232
-
8,949,908
8,855,694
731,400
9,587,094
(637,186)
Budget Contingency and Provision
1,300,000,000
(51,327,448)
-
1,248,672,552
-
-
-
1,248,672,552
Budget Contingency
1,300,000,000
(1,299,969,019)
-
30,981
-
-
-
30,981
Budget Provision (Bucket)
-
1,248,641,572
-
1,248,641,572
-
-
-
1,248,641,572
Transfers
-
-
-
-
-
-
-
-
Transfers to Sovereign Development Fund
-
-
-
-
-
-
-
-
Land & Buildings
1,833,292,328
(454,230,273)
694,807,531
2,073,869,586
1,672,613,877
103,165,444
1,775,779,322
298,090,264
Land
245,365,879
(83,636,725)
235,638,598
397,367,752
385,549,710
7,032,980
392,582,690
4,785,062
Residential Buildings
603,683,142
(99,646,111)
230,261,346
734,298,377
612,924,498
88,177,308
701,101,806
33,196,571
Non-Residential Buildings
984,243,307
(270,947,437)
228,907,587
942,203,458
674,139,669
7,955,157
682,094,826
260,108,632
Infrastructure Assets
4,497,118,954
(2,168,918,548)
3,635,212,245
5,963,412,650
5,000,165,921
15,174,185
5,015,340,105
948,072,545
Roads and Bridges
1,007,919,491
(1,041,237,873)
2,366,869,793
2,333,551,411
1,540,177,665
5,601,211
1,545,778,876
787,772,535
Airports
663,258,990
(239,554,711)
72,359,503
496,063,782
519,517,396
-
519,517,396
(23,453,614)
Wharves, Ports and Harbours
455,085,925
(13,821,854)
451,873,367
893,137,438
866,930,658
547,316
867,477,973
25,659,465
Water & Sanitation Systems
963,406,482
(118,786,576)
448,716,836
1,293,336,742
1,275,519,789
200,495
1,275,720,284
17,616,458
Electricity Systems
-
945,000
-
945,000
964,080
-
964,080
(19,080)
Other Infrastructure
1,407,448,066
(756,462,535)
295,392,746
946,378,277
797,056,333
8,825,163
805,881,496
140,496,781
Furniture, Machinery & Equip.
552,219,364
(139,397,788)
118,957,991
531,779,567
339,432,835
33,329,468
372,762,303
159,017,264
Furniture & Fittings
53,452,746
(16,455,706)
14,524,643
51,521,683
28,135,946
3,270,041
31,405,986
20,115,696
Machinery and Equipment
164,356,361
(8,749,520)
67,567,967
223,174,808
123,310,584
20,813,447
144,124,031
79,050,778
Vehicular Equipment
5,125,326
(4,299,532)
-
825,794
488,494
-
488,494
337,301
Tools, Instruments, Apparatus
4,699,443
(244,212)
838,593
5,293,824
1,352,689
2,748,438
4,101,128
1,192,697
Reference Books & Exhibition Goods
2,214,591
(1,463,669)
-
750,922
523,818
1,350
525,168
225,754
Communication Infrastructure
20,930,173
(10,998,558)
648,490
10,580,105
5,674,304
133,099
5,807,403
4,772,702
Computer Software
121,734,869
(50,891,734)
16,097,897
86,941,032
59,440,882
3,150,761
62,591,643
24,349,389
IT-Related Hardware
152,755,719
(34,803,600)
17,162,776
135,114,895
100,732,228
3,110,272
103,842,501
31,272,395
Other Equipment
26,717,078
(11,277,700)
2,117,625
17,557,003
19,773,890
102,061
19,875,950
(2,318,948)
Low Value Assets
233,058
(213,558)
-
19,500
-
-
-
19,500
Vehicles
104,443,124
(63,137,610)
37,062,629
78,368,143
99,081,154
7,200,460
106,281,614
(27,913,471)
Motor Vehicles
86,094,574
(59,265,264)
33,312,629
60,141,939
71,991,625
7,200,460
79,192,085
(19,050,146)
Ships and Boats
17,348,550
(3,172,346)
3,750,000
17,926,204
27,089,529
-
27,089,529
(9,163,325)
Aerospace equipments
1,000,000
(700,000)
-
300,000
-
-
-
300,000
Investment in Plc Enterprises
868,653,498
(1,601,788,790)
2,481,953,735
1,748,818,443
1,282,204,006
-
1,282,204,006
466,614,436
Equity Capital to Public Enterprises
-
-
-
-
-
-
-
-
Cap. Contrib. to Profit-Oriented Public Agencies
868,653,498
(1,601,788,790)
2,481,953,735
1,748,818,443
1,282,204,006
-
1,282,204,006
466,614,436
Investment in Equity Shares
-
-
-
-
-
-
-
-
Other Investments
35,732,690
29,776,380
95,000,000
160,509,070
69,978,375
-
69,978,375
90,530,695
Capital held in Multilateral Institutions
35,732,690
(223,620)
-
35,509,070
22,078,375
-
22,078,375
13,430,695
Long Term Investments
-
30,000,000
95,000,000
125,000,000
47,900,000
-
47,900,000
77,100,000
Constr., Renov. & Improvement
269,000
(32,000)
-
237,000
49,884
-
49,884
187,117
Project Cost - Land
-
-
-
-
-
-
-
-
Project Cost -Residential Buildings
-
-
-
-
-
-
-
-
Project Cost-Non-Residential Buildings
-
-
-
-
-
-
-
-
Project Cost - Roads and Bridges
-
-
-
-
-
-
-
-
Project Cost -Airports
-
-
-
-
-
-
-
-
Project Cost -Wharves,Ports and Harbours
-
-
-
-
-
-
-
-
Project Cost -Water & Sanitation Systems
-
-
-
-
-
-
-
-
Project Cost -Electricity Systems
-
-
-
-
-
-
-
-
Project Cost -Other Infrastructure
-
-
-
-
-
-
-
-
Project Cost - Furniture & Fittings
-
-
-
-
-
-
-
-
Project CostMachinery and Equipment
-
-
-
-
-
-
-
-
Project CostVehicular Equipment
-
-
-
-
-
-
-
-
Project Cost-Tools,Instruments,Apparatus
-
-
-
-
-
-
-
-
Project Cost- Ref.Books&Exhibition Goods
-
-
-
-
-
-
-
-
Project Cost-Communication Infrastructure
-
-
-
-
-
-
-
-
Project Cost - Computer Software
-
-
-
-
-
-
-
-
Project Cost - IT-Related Hardware
-
-
-
-
-
-
-
-
Project Cost - Other Equipment
-
-
-
-
-
-
-
-
Project Cost - Motor Vehicles
-
-
-
-
-
-
-
-
Project Cost - Ships and Boats
-
-
-
-
-
-
-
-
Project Cost - Aerospace equipments
-
-
-
-
-
-
-
-
WIP - Residential Buildings and Structures
-
-
-
-
-
-
-
-
WIP - Non-Residential Buildings and Structures
-
-
-
-
-
-
-
-
WIP - Roads and Bridges
-
-
-
-
-
-
-
-
WIP - Airports
-
-
-
-
-
-
-
-
WIP - Wharves, Ports and Harbours
-
-
-
-
-
-
-
-
WIP - Water & Sanitation Systems
-
-
-
-
-
-
-
-
WIP - Electricity Systems
-
-
-
-
-
-
-
-
WIP - Other Infrastructure
-
-
-
-
-
-
-
-
Minor Extensions to Residential Buildings
-
-
-
-
-
-
-
-
Minor Extensions to Non-Residential Buildings
269,000
(32,000)
-
237,000
49,884
-
49,884
187,117
ST Loans Repayment - Domestic
-
-
-
-
-
-
-
-
Short Term Dom. Loan Repmt.-SOE
-
-
-
-
-
-
-
-
Short Term Dom. Loan Repmt.-State Fin.Institutions
-
-
-
-
-
-
-
-
Short Term Dom. Loan Repmt.-Individuals
-
-
-
-
-
-
-
-
Short Term Dom. Loan Repmt.-Non-Profit Org.
-
-
-
-
-
-
-
-
Short Term Dom. Loan Repmt.-Treasury Bills
-
-
-
-
-
-
-
-
Short Term Dom. Loan Repmt.-Other
-
-
-
-
-
-
-
-
ST Loans Repayment - Foreign
-
-
-
-
-
-
-
-
Short Term For. Loan Repmt.-Multilateral
-
-
-
-
-
-
-
-
Short Term For. Loan Repmt.-Bilateral Govt.
-
-
-
-
-
-
-
-
Short Term For. Loan Repmt.-For. Commercial Instit
-
-
-
-
-
-
-
-
Short Term For. Loan Repmt.-Foreign Individuals
-
-
-
-
-
-
-
-
Short Term For. Loan Repmt.-Other
-
-
-
-
-
-
-
-
LT Loans Repayment - Domestic
370,639,700
(117,765,300)
57,143,205
310,017,605
324,358,473
-
324,358,473
(14,340,868)
Long Term Dom. Loan Repmt.-SOE
-
-
-
-
-
-
-
-
Long Term Dom. Loan Repmt.-State Fin.Institutions
308,060,100
(123,345,300)
57,143,205
241,858,005
256,208,989
-
256,208,989
(14,350,984)
Long Term Dom. Loan Repmt.-Individuals
62,579,600
5,580,000
-
68,159,600
68,149,483
-
68,149,483
10,117
Long Term Dom. Loan Repmt.-Non-Profit Org.
-
-
-
-
-
-
-
-
LT Loans Repmt. - Other Dom.
-
-
-
-
-
-
-
-
Long Term Dom. Loan Repmt.-Inscribed Stock
-
-
-
-
-
-
-
-
Long Term Dom. Loan Repmt.-Treasury Bills
-
-
-
-
-
-
-
-
Long Term Dom. Loan Repmt.-Domestic Banks
-
-
-
-
-
-
-
-
Long Term Dom Repmt - Govt Bonds
-
-
-
-
-
-
-
-
Long Term Dom. Loan Repmt.-Others
-
-
-
-
-
-
-
-
LT Loan Repayment - Foreign
2,491,104,000
(206,062,834)
32,111,216
2,317,152,383
2,337,302,859
-
2,337,302,859
(20,150,476)
Long Term For. Loan Repmt.-Multilateral
378,750,000
(138,359,610)
23,051,216
263,441,606
281,710,798
-
281,710,798
(18,269,192)
Long Term For. Loan Repmt.-Bilateral Govt.
385,416,000
(71,125,350)
9,060,000
323,350,650
328,302,649
-
328,302,649
(4,951,999)
Long Term For. Loan Repmt.-For. Commercial Instit.
-
-
-
-
-
-
-
-
Long Term For. Loan Repmt.-Foreign Individuals
1,726,938,000
(890,977,874)
-
835,960,127
833,581,212
-
833,581,212
2,378,915
Long Term For Loan Repmt - Govt Bonds
-
894,400,000
-
894,400,000
893,708,200
-
893,708,200
691,800
Long Term For. Loan Repmt.-Other
-
-
-
-
-
-
-
-
Lendings - Domestic
100,000,000
(273,861,547)
861,762,162
687,900,616
562,835,943
-
562,835,943
125,064,673
New Domestic Lending - SOE
-
52,326,370
-
52,326,370
52,326,370
-
52,326,370
-
New Domestic Lending - State Fin.Institutions
-
-
-
-
-
-
-
-
New Domestic Lending - Individuals
50,000,000
187,146,118
-
237,146,118
257,445,785
-
257,445,785
(20,299,667)
New Domestic Lending - Non-Profit Org.
-
-
-
-
-
-
-
-
Domestic Lending - For. Commercial Instit.
-
-
-
-
-
-
-
-
Other New Domestic Lending
50,000,000
(513,334,034)
861,762,162
398,428,128
253,063,788
-
253,063,788
145,364,340
Lendings - Foreign
-
-
-
-
-
-
-
-
New Foreign Lending - Bilateral Govt.
-
-
-
-
-
-
-
-
New Foreign Lending - For. Commercial Instit.
-
-
-
-
-
-
-
-
New Foreign Lending - Foreign Individuals
-
-
-
-
-
-
-
-
New Foreign Lending - Other
-
-
-
-
-
-
-
-
Revenue and expenditure data are as at 28th February 2023 and figures are likely to vary as reconciliation work is ongoing.