2023 Actual |
2024 Revised |
2025 Budget |
2026 Budget |
2027 Budget |
|
---|---|---|---|---|---|
Total Revenue & Grants
|
20,012,607 | 13,837,748 | 251,143 | 203,762 | 205,693 |
Grants
|
18,919,087 | 13,608,336 | 49,287 | 0 | 0 |
Cash Grants
|
0 | 0 | 0 | 0 | 0 |
Cash Grants - Bilateral
|
0 | 0 | 0 | 0 | 0 |
In-Kind Grants
|
0 | 0 | 0 | 0 | 0 |
In-Kind Grants - Bilateral
|
0 | 0 | 0 | 0 | 0 |
In-Kind Grants - Voluntary Organisation
|
0 | 0 | 0 | 0 | 0 |
Capital Project Grants
|
18,919,087 | 13,608,336 | 49,287 | 0 | 0 |
Capital Project Grant - Bilateral
|
0 | 9,985,376 | 0 | 0 | 0 |
Capital Project Grant - Multilateral
|
18,919,087 | 3,622,960 | 49,287 | 0 | 0 |
Non Tax Revenue
|
1,091,010 | 229,412 | 201,856 | 203,762 | 205,693 |
Fees and Charges
|
639,000 | 2,400 | 2,448 | 2,497 | 2,547 |
Ambulance Fee
|
0 | 0 | 0 | 0 | 0 |
Other Fees and Charges
|
639,000 | 2,400 | 2,448 | 2,497 | 2,547 |
Proceeds from Sales
|
0 | 0 | 0 | 0 | 0 |
Other Sales
|
0 | 0 | 0 | 0 | 0 |
Property Income
|
362,101 | 192,700 | 194,627 | 196,573 | 198,539 |
Rent from Government Buildings
|
362,101 | 192,700 | 194,627 | 196,573 | 198,539 |
Fines and Penalties
|
38,254 | 6,208 | 4,781 | 4,692 | 4,607 |
Fine-Breach of Regulation
|
20,000 | 3,000 | 3,000 | 3,000 | 3,000 |
Fine-Breach of Agreement
|
0 | 0 | 0 | 0 | 0 |
Late fine deducted from Salaries
|
18,254 | 3,208 | 1,781 | 1,692 | 1,607 |
Miscellaneous Non-Tax Revenues
|
51,655 | 28,104 | 0 | 0 | 0 |
Cash Received for Which Purpose Is Unknown
|
0 | 0 | 0 | 0 | 0 |
Reimbursement from Previous Year Budget
|
51,655 | 28,104 | 0 | 0 | 0 |
Subsidiary Loan Repayment
|
0 | 0 | 0 | 0 | 0 |
Compensation of Losses to Government Assets
|
0 | 0 | 0 | 0 | 0 |
Donations Received
|
0 | 0 | 0 | 0 | 0 |
Proceeds From Sale
|
2,510 | 0 | 0 | 0 | 0 |
Proceeds from Sale of Assets
|
2,510 | 0 | 0 | 0 | 0 |
Sale of items at auction
|
2,510 | 0 | 0 | 0 | 0 |
Ministry of Finance
Copyright © 2025