|
2024 Actual |
2025 Revised |
2026 Budget |
2027 Budget |
2028 Budget |
|
|---|---|---|---|---|---|
|
Total Outflow
|
6,628,242,403 | 4,145,645,786 | 4,521,873,575 | 5,412,775,850 | 5,500,766,393 |
|
Capital Spending
|
6,604,517,464 | 4,080,069,156 | 4,521,873,575 | 5,412,775,850 | 5,500,766,393 |
|
Capital Outlays
|
0 | 0 | 0 | 0 | 0 |
|
Other Economic Dev. Expenditure from Govt. Budget
|
0 | 0 | 0 | 0 | 0 |
|
Land & Buildings
|
2,121,396,161 | 949,220,304 | 1,434,971,253 | 2,305,701,325 | 3,440,427,859 |
|
Land
|
2,106,723,522 | 564,431,036 | 277,404,556 | 436,789,012 | 531,846,832 |
|
Residential Buildings
|
3,719,939 | 384,662,445 | 1,083,419,402 | 1,746,930,592 | 2,763,694,479 |
|
Non-Residential Buildings
|
10,952,700 | 126,823 | 74,147,295 | 121,981,721 | 144,886,548 |
|
Infrastructure Assets
|
4,483,121,303 | 3,130,091,184 | 3,086,902,322 | 3,107,074,525 | 2,060,338,534 |
|
Roads and Bridges
|
1,834,028,900 | 900,811,262 | 1,338,002,950 | 1,490,369,193 | 1,094,868,364 |
|
Airports
|
1,040,116,365 | 874,628,561 | 540,692,623 | 511,112,233 | 158,279,037 |
|
Wharves, Ports and Harbours
|
370,775,612 | 315,313,805 | 389,998,359 | 424,041,233 | 260,920,104 |
|
Water & Sanitation Systems
|
873,849,554 | 655,604,928 | 334,789,549 | 147,029,362 | 72,314,045 |
|
Electricity Systems
|
0 | 6,944,561 | 144,843,646 | 120,045,005 | 200,900,148 |
|
Other Infrastructure
|
364,350,872 | 376,788,067 | 338,575,195 | 414,477,499 | 273,056,836 |
|
Furniture, Machinery, Equipments & Vehicles
|
0 | 757,668 | 0 | 0 | 0 |
|
Furniture & Fittings
|
0 | 0 | 0 | 0 | 0 |
|
Machinery and Equipment
|
0 | 327,378 | 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
|
0 | 430,290 | 0 | 0 | 0 |
|
Other Equipment
|
0 | 0 | 0 | 0 | 0 |
|
Motor Vehicles
|
0 | 0 | 0 | 0 | 0 |
|
Aerospace equipments
|
0 | 0 | 0 | 0 | 0 |
|
Lendings
|
0 | 0 | 0 | 0 | 0 |
|
New Domestic Lending - Individuals
|
0 | 0 | 0 | 0 | 0 |
|
Recurrent Spending
|
23,724,939 | 65,576,630 | 0 | 0 | 0 |
|
Salaries and Wages
|
5,133,024 | 38,201,948 | 0 | 0 | 0 |
|
Salaries and Wages
|
5,133,024 | 37,841,948 | 0 | 0 | 0 |
|
Overtime Pay
|
0 | 360,000 | 0 | 0 | 0 |
|
Allowances to Employees
|
5,234,672 | 9,847,692 | 0 | 0 | 0 |
|
Technical Allowance
|
0 | 1,175,197 | 0 | 0 | 0 |
|
Ramazan Allowance
|
108,000 | 90,094 | 0 | 0 | 0 |
|
Special Allowance for The Post
|
32,400 | 52,650 | 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
|
4,398,699 | 7,231,741 | 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
|
19,200 | 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
|
0 | 316,260 | 0 | 0 | 0 |
|
Phone Allowance
|
0 | 0 | 0 | 0 | 0 |
|
Risk Allowance
|
0 | 0 | 0 | 0 | 0 |
|
Service Allowance
|
669,125 | 981,750 | 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
|
7,248 | 0 | 0 | 0 | 0 |
|
Pensions, Ret. Benefit & Grat.
|
348,681 | 376,752 | 0 | 0 | 0 |
|
Pensions
|
0 | 0 | 0 | 0 | 0 |
|
Retirement benefits paid upon Retirement
|
0 | 0 | 0 | 0 | 0 |
|
Contribution to the retirement pension scheme
|
348,681 | 376,752 | 0 | 0 | 0 |
|
Travelling Expenses
|
1,083,729 | 233,150 | 0 | 0 | 0 |
|
Travelling Expenses - Local Sea Travel
|
0 | 0 | 0 | 0 | 0 |
|
Travelling Expenses - Local Land Travel
|
1,188 | 0 | 0 | 0 | 0 |
|
Travelling Expenses - Local Air Travel
|
180,400 | 233,150 | 0 | 0 | 0 |
|
Travelling Expenses - Overseas
|
902,141 | 0 | 0 | 0 | 0 |
|
Travelling Expenses for Foreigners
|
0 | 0 | 0 | 0 | 0 |
|
Other Travelling Expenses
|
0 | 0 | 0 | 0 | 0 |
|
Administrative Supplies
|
0 | 1,182,567 | 0 | 0 | 0 |
|
Stationery and Office Requisites
|
0 | 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 | 1,182,567 | 0 | 0 | 0 |
|
Administrative Services
|
11,924,833 | 15,734,521 | 0 | 0 | 0 |
|
Telephone, Fax and Telex
|
0 | 0 | 0 | 0 | 0 |
|
Electricity
|
1,587,776 | 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
|
10,000 | 0 | 0 | 0 | 0 |
|
Postage and Message
|
0 | 85,300 | 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
|
131,420 | 376,694 | 0 | 0 | 0 |
|
National Competitions and Ceremonies
|
0 | 0 | 0 | 0 | 0 |
|
Social Development Programmes
|
0 | 0 | 0 | 0 | 0 |
|
Consultancy, Translation & Other Related Services
|
9,330,602 | 8,919,917 | 0 | 0 | 0 |
|
Expenses on Foreign Dignitaries
|
0 | 0 | 0 | 0 | 0 |
|
Visa, Workpermit Fees of Expatriate Staff
|
0 | 220,000 | 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
|
864,028 | 631,732 | 0 | 0 | 0 |
|
Insurance
|
0 | 3,812,139 | 0 | 0 | 0 |
|
IT Related Subscriptions & Fees
|
0 | 0 | 0 | 0 | 0 |
|
Other Administrative Services
|
1,007 | 1,688,739 | 0 | 0 | 0 |
|
Training Expenses
|
0 | 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
|
0 | 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 |
|
Other Losses
|
0 | 0 | 0 | 0 | 0 |
Ministry of Finance & Planning
Copyright © 2026