Budget 2023
Expenditure
Approved Budget
Ministry of Foreign Affairs
In rufiyaa
Actual
Revised
Budgeted
Budgeted
Budgeted
Total Expenses
71,075,990
64,924,979
65,357,004
66,296,837
66,296,837
Recurrent Expenditure
68,389,263
62,448,895
64,078,064
65,017,897
65,017,897
Salaries and Wages
15,755,854
18,030,710
20,072,411
20,072,411
20,072,411
Salaries and Wages
13,499,531
15,517,808
16,672,320
16,672,320
16,672,320
Overtime Pay
2,256,323
2,512,902
3,400,091
3,400,091
3,400,091
Allowances to Employees
9,405,725
10,325,446
12,740,880
12,740,880
12,740,880
Pocket Money
-
-
-
-
-
Higher Education Allowance
-
-
-
-
-
Technical Allowance
-
-
-
-
-
Long-Term Allowance
-
-
-
-
-
Ramazan Allowance
363,400
360,000
450,000
450,000
450,000
Medical Allowance
-
-
-
-
-
Domestic Market Allowance
-
-
-
-
-
Salary Increment
-
-
-
-
-
Special Allowance for The Post
90,000
90,000
90,000
90,000
90,000
Food Allowance
-
-
-
-
-
Committee Allowance
-
-
-
-
-
Allowance for local non-residents
-
-
-
-
-
Commuting Allowance for Local Non-Residents
13,719
52,430
77,530
77,530
77,530
Dependants' Allowance
2,863,967
3,139,218
3,342,000
3,342,000
3,342,000
Holiday Allowance
-
-
-
-
-
Allowance for Work Other Than Assigned
-
-
-
-
-
Annual Leave Cancellation Allowance
-
-
-
-
-
Uniform Allowance
-
-
-
-
-
Acting Allowance
-
-
-
-
-
Religious Service Allowance
-
-
-
-
-
Shift Duty Allowance
-
-
-
-
-
Hardship Allowance
-
-
-
-
-
Exclusive Job Allowance
1,873,974
2,017,310
3,188,180
3,188,180
3,188,180
Phone Allowance
512,662
554,669
819,600
819,600
819,600
Risk Allowance
-
-
-
-
-
Clothing Allowance
231,000
210,000
351,000
351,000
351,000
Service Allowance
2,122,832
2,229,716
2,672,400
2,672,400
2,672,400
Accountable Officers' Allowance
-
-
-
-
-
Scholarship and Fellowship Allowance-Overseas
13,395
35,720
-
-
-
Scholarship and Fellowship Allowance-Local
-
-
-
-
-
Supporting Core Allowance
721,424
590,338
820,800
820,800
820,800
Technical Core Allowance
599,352
983,875
910,578
910,578
910,578
Other Allowances
-
42,152
-
-
-
Minimum Wage Allowance
-
20,018
18,792
18,792
18,792
Attendance Benefit
-
-
-
-
-
Job Allowance
-
-
-
-
-
Pensions, Ret. Benefit & Grat.
900,429
1,019,183
1,158,979
1,158,979
1,158,979
Pensions
-
-
-
-
-
Retirement Benefits and Gratuities
-
-
-
-
-
Retirement benefits paid upon Retirement
-
-
-
-
-
Monthly Payment to the Retired
-
-
-
-
-
Government Contribution to Provident Fund
-
-
-
-
-
Contribution to the retirement pension scheme
900,429
1,019,183
1,158,979
1,158,979
1,158,979
Travelling Expenses
8,370,238
7,911,612
7,477,737
8,417,570
8,417,570
Travelling Expenses - Local Sea Travel
694
27,800
-
-
-
Travelling Expenses - Local Land Travel
292,298
391,871
173,235
173,235
173,235
Travelling Expenses - Local Air Travel
28,941
247,775
75,000
75,000
75,000
Travelling Expenses - Overseas
8,048,305
7,244,166
7,229,502
8,169,335
8,169,335
Travelling Expenses for Foreigners
-
-
-
-
-
Other Travelling Expenses
-
-
-
-
-
Administrative Supplies
889,625
968,262
1,302,035
1,302,035
1,302,035
Stationery and Office Requisites
200,580
552,176
682,351
682,351
682,351
IT Related Materials
69,986
54,989
41,667
41,667
41,667
Fuel and Lubricants
6,455
18,171
308,913
308,913
308,913
Meals for Employees During Office Hours
60,411
20,901
22,455
22,455
22,455
Electrical Items
-
483
9,043
9,043
9,043
Spare Parts
-
3,678
2,271
2,271
2,271
Materials for Uniforms
-
-
-
-
-
Supplies for Office Cleaning
213,351
216,733
51,053
51,053
51,053
Utensils and Accessories
6,426
7,329
7,962
7,962
7,962
Office Decoration Materials
75,542
20,441
22,898
22,898
22,898
Curtains, Table Cloths Etc
44,619
18,338
111,575
111,575
111,575
Other Administrative Supplies
212,255
55,023
41,847
41,847
41,847
Administrative Services
20,479,010
15,900,631
14,965,737
14,965,737
14,965,737
Telephone, Fax and Telex
10,301
440,347
729,402
729,402
729,402
Electricity
1,172,796
1,399,165
1,924,997
1,924,997
1,924,997
Water and Sanitation Services
63,363
251,706
404,065
404,065
404,065
Leased Line and Internet
1,149,373
1,289,353
1,302,975
1,302,975
1,302,975
Building rent and Land rent
4,742,729
747,605
-
-
-
Hire Charges
44,044
33,960
-
-
-
Security and Safeguarding Services
597,090
416,059
400,000
400,000
400,000
Cleaning Services and Waste Disposal
429,684
465,111
566,040
566,040
566,040
Postage and Message
311,599
350,746
380,229
380,229
380,229
Announcements, Subscriptions and Advertisements
38,054
1,147,777
232,164
232,164
232,164
Carriage and Conveyance
1,035
16,718
122,202
122,202
122,202
Meeting or Seminar Related Expenses
29,862
54,644
655,047
655,047
655,047
National Competitions and Ceremonies
156,768
-
-
-
-
Social Development Programmes
-
-
-
-
-
Examination Related Expenses
-
-
-
-
-
Consultancy, Translation & Other Related Services
-
-
-
-
-
Expenses on Foreign Dignitaries
9,389,944
9,009,087
7,256,968
7,256,968
7,256,968
Visa, Workpermit Fees of Expatriate Staff
-
-
-
-
-
Annual Fees to Government
18,985
74,140
67,392
67,392
67,392
Printing Services
-
-
-
-
-
Laundry Services
-
-
-
-
-
Staff Medical Expenses
-
-
-
-
-
Expenses on International & Local Fairs
-
-
-
-
-
Bank Charges and Commission
90,028
58,340
60,000
60,000
60,000
Insurance
-
500
45,988
45,988
45,988
Other Administrative Services
2,233,355
145,373
21,173
21,173
21,173
IT Related Subscriptions & Fees
-
-
797,095
797,095
797,095
Operational Consumables
-
-
-
-
-
Medical Consumables
-
-
-
-
-
Educational Consumables
-
-
-
-
-
Prov. of food to people under arrest & detention
-
-
-
-
-
Other Matrl. for people under arrest & detention
-
-
-
-
-
Other Operational Consumables
-
-
-
-
-
Training Expenses
-
21,770
62,916
62,916
62,916
Scholarship and Fellowship Assistance
-
-
-
-
-
Short Course Fees & Expenses - Overseas Training
-
21,770
11,916
11,916
11,916
Workshops Related Expenses
-
-
-
-
-
Course Fees & Related Expenses - Local Training
-
-
1,000
1,000
1,000
Conducting Training Courses
-
-
50,000
50,000
50,000
Staff training
-
-
-
-
-
Repairs and Maintenance
5,112,901
1,145,235
312,098
312,098
312,098
Repairs - Residential Buildings
-
-
-
-
-
Repairs - Non-Residential Buildings
4,620,233
1,088,592
51,533
51,533
51,533
Repairs - Roads and Bridges
-
-
-
-
-
Repairs - Airports
-
-
-
-
-
Repairs - Wharves, Ports and Harbours
-
-
-
-
-
Repairs - Water & Sanitation Systems
-
-
-
-
-
Repairs - Electricity Systems
-
-
-
-
-
Repairs - Other Infrastructure
-
-
-
-
-
Repairs - Furniture & Fittings
-
6,875
55,000
55,000
55,000
Repairs - Machinery and Equipment
92,803
28,620
100,000
100,000
100,000
Repairs - Vehicular Equipment
-
-
-
-
-
Repairs - Communication Infrastructure
35,809
-
-
-
-
Repairs - Computer Software
3,348
3,397
-
-
-
Repairs - IT-Related Hardware
292,608
7,333
88,000
88,000
88,000
Repairs - Other Equipment
-
-
-
-
-
Repairs - Motor Vehicles
68,100
10,418
17,565
17,565
17,565
Repairs - Ships and Boats
-
-
-
-
-
Repairs - Aerospace equipments
-
-
-
-
-
Financing and Interest Costs
-
-
-
-
-
Interest Payments to Government Agencies
-
-
-
-
-
Interest Payments to Domestic Sources
-
-
-
-
-
Interest Payments to Foreign Sources
-
-
-
-
-
Discount on Treasury Bills
-
-
-
-
-
Grants, Contrib. & Subsidies
7,475,481
7,126,046
5,985,271
5,985,271
5,985,271
Subsidies
-
-
-
-
-
Welfare Payments
-
-
-
-
-
Grants to Private Parties
-
-
-
-
-
Awards
-
-
-
-
-
Indemnities and Relief Against Natural Calamities
-
-
-
-
-
Subscriptions & Fees to Domestic Organisations
-
-
-
-
-
Subscriptions & Fees to International Org.
7,475,481
7,126,046
5,985,271
5,985,271
5,985,271
Donations to Foreign Parties or Goverments
-
-
-
-
-
Assistance to Associations & Social Organisations
-
-
-
-
-
Assistance for Community Programs
-
-
-
-
-
Electricity Subsidies
-
-
-
-
-
Water Subsidies
-
-
-
-
-
Food Subsidies
-
-
-
-
-
Single Parents Allowance
-
-
-
-
-
Medical Treatment Support -Abroad
-
-
-
-
-
Medical Treatment Support -Local
-
-
-
-
-
Foster Parents Allowance
-
-
-
-
-
Health Insurance Premium
-
-
-
-
-
Disability Allowance
-
-
-
-
-
Fisheries Subsidies
-
-
-
-
-
Agriculture Subsidies
-
-
-
-
-
Grants to Pre-schools
-
-
-
-
-
Grants to Councils
-
-
-
-
-
Therapeutic Services
-
-
-
-
-
Other Grants, Contributions & Subsidies
-
-
-
-
-
Waste Management Subsidy
-
-
-
-
-
Fuel Subsidy
-
-
-
-
-
Income Support and Job Seeker Allowance
-
-
-
-
-
Transport Subsidy
-
-
-
-
-
Sewerage Subsidy
-
-
-
-
-
Tax Payments
-
-
-
-
-
G-GST Payments
-
-
-
-
-
T-GST Payments
-
-
-
-
-
Import duty Payments
-
-
-
-
-
Losses
-
-
-
-
-
Losses from Government Agencies
-
-
-
-
-
Losses from Private Parties
-
-
-
-
-
Losses on Exchange Rates
-
-
-
-
-
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
-
-
-
-
-
Write-Offs
-
-
-
-
-
Write-Off - Government Agencies
-
-
-
-
-
Write-Off - Private Parties
-
-
-
-
-
Other Write-Offs
-
-
-
-
-
Capital Expenditure
2,686,727
2,476,084
1,278,940
1,278,940
1,278,940
Cap. Outlays-PAS Transition
-
-
-
-
-
Local Components for Foreign Assisted Projects
-
-
-
-
-
Implementation Costs of Foreign Assisted Projects
-
-
-
-
-
Other Economic Dev. Expenditure from Govt. Budget
-
-
-
-
-
Budget Contingency and Provision
-
-
-
-
-
Budget Contingency
-
-
-
-
-
Budget Provision (Bucket)
-
-
-
-
-
Transfers
-
-
-
-
-
Transfers to Sovereign Development Fund
-
-
-
-
-
Land & Buildings
-
-
-
-
-
Land
-
-
-
-
-
Residential Buildings
-
-
-
-
-
Non-Residential Buildings
-
-
-
-
-
Infrastructure Assets
-
-
-
-
-
Roads and Bridges
-
-
-
-
-
Airports
-
-
-
-
-
Wharves, Ports and Harbours
-
-
-
-
-
Water & Sanitation Systems
-
-
-
-
-
Electricity Systems
-
-
-
-
-
Other Infrastructure
-
-
-
-
-
Furniture, Machinery & Equip.
2,686,727
2,176,455
1,278,940
1,278,940
1,278,940
Furniture & Fittings
1,386,661
1,084,162
923,940
923,940
923,940
Machinery and Equipment
1,246,949
413,598
355,000
355,000
355,000
Vehicular Equipment
-
-
-
-
-
Tools, Instruments, Apparatus
-
-
-
-
-
Reference Books & Exhibition Goods
-
-
-
-
-
Communication Infrastructure
40,117
-
-
-
-
Computer Software
-
55,000
-
-
-
IT-Related Hardware
-
623,695
-
-
-
Other Equipment
13,000
-
-
-
-
Low Value Assets
-
-
-
-
-
Vehicles
-
299,629
-
-
-
Motor Vehicles
-
299,629
-
-
-
Ships and Boats
-
-
-
-
-
Aerospace equipments
-
-
-
-
-
Investment in Plc Enterprises
-
-
-
-
-
Equity Capital to Public Enterprises
-
-
-
-
-
Cap. Contrib. to Profit-Oriented Public Agencies
-
-
-
-
-
Investment in Equity Shares
-
-
-
-
-
Other Investments
-
-
-
-
-
Capital held in Multilateral Institutions
-
-
-
-
-
Long Term Investments
-
-
-
-
-
Constr., Renov. & Improvement
-
-
-
-
-
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
-
-
-
-
-
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
-
-
-
-
-
Long Term Dom. Loan Repmt.-SOE
-
-
-
-
-
Long Term Dom. Loan Repmt.-State Fin.Institutions
-
-
-
-
-
Long Term Dom. Loan Repmt.-Individuals
-
-
-
-
-
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
-
-
-
-
-
Long Term For. Loan Repmt.-Multilateral
-
-
-
-
-
Long Term For. Loan Repmt.-Bilateral Govt.
-
-
-
-
-
Long Term For. Loan Repmt.-For. Commercial Instit.
-
-
-
-
-
Long Term For. Loan Repmt.-Foreign Individuals
-
-
-
-
-
Long Term For Loan Repmt - Govt Bonds
-
-
-
-
-
Long Term For. Loan Repmt.-Other
-
-
-
-
-
Lendings - Domestic
-
-
-
-
-
New Domestic Lending - SOE
-
-
-
-
-
New Domestic Lending - State Fin.Institutions
-
-
-
-
-
New Domestic Lending - Individuals
-
-
-
-
-
New Domestic Lending - Non-Profit Org.
-
-
-
-
-
Domestic Lending - For. Commercial Instit.
-
-
-
-
-
Other New Domestic Lending
-
-
-
-
-
Lendings - Foreign
-
-
-
-
-
New Foreign Lending - Bilateral Govt.
-
-
-
-
-
New Foreign Lending - For. Commercial Instit.
-
-
-
-
-
New Foreign Lending - Foreign Individuals
-
-
-
-
-
New Foreign Lending - Other
-
-
-
-
-
Total Expenses
In Million Rufiyaa
Breakdown for year: 2023