Execution Report
In rufiyaa
Approved Budget
Virements
Addition
Revised Budget
Posted
Commitments
Consumed
Balance
Total Expenses
36,999,280,550
(4,583,555,971)
4,583,555,971
36,999,280,550
27,219,659,296
901,768,771
28,121,428,067
8,877,852,483
Recurrent Expenditure
24,823,266,565
(1,259,896,194)
2,204,931,230
25,768,301,600
18,126,438,281
589,417,649
18,715,855,930
7,052,445,670
Salaries and Wages
5,443,925,742
(499,041,719)
35,216,185
4,980,100,208
3,225,168,262
-
3,225,168,262
1,754,931,946
Salaries and Wages
4,850,311,802
(540,744,462)
31,455,116
4,341,022,455
2,818,168,269
-
2,818,168,269
1,522,854,186
Overtime Pay
593,613,940
41,702,743
3,761,070
639,077,753
406,999,993
-
406,999,993
232,077,760
Allowances to Employees
4,322,610,247
287,711,729
89,702,698
4,700,024,674
2,928,113,649
123,722
2,928,237,371
1,771,787,303
Pocket Money
-
-
-
-
-
-
-
-
Higher Education Allowance
45,833,040
(152,740)
193,512
45,873,812
28,772,450
-
28,772,450
17,101,362
Technical Allowance
211,324,186
(32,355,479)
-
178,968,707
87,081,417
-
87,081,417
91,887,290
Long-Term Allowance
123,058,987
198,850
348,081
123,605,918
79,766,037
-
79,766,037
43,839,881
Ramazan Allowance
128,598,863
992,151
368,000
129,959,014
124,338,014
-
124,338,014
5,621,000
Medical Allowance
1,385,920
(412,007)
-
973,913
524,390
-
524,390
449,524
Domestic Market Allowance
-
-
-
-
-
-
-
-
Salary Increment
447,861
18,036
206,471
672,368
72,730
-
72,730
599,638
Special Allowance for The Post
102,593,247
3,971,689
330,750
106,895,686
63,212,776
-
63,212,776
43,682,909
Food Allowance
179,966,609
10,183,374
6,569,600
196,719,583
108,440,330
-
108,440,330
88,279,254
Committee Allowance
35,603,602
(3,261,370)
1,452,000
33,794,232
20,405,567
-
20,405,567
13,388,665
Allowance for local non-residents
124,346,526
4,860,696
1,192,000
130,399,222
73,486,019
-
73,486,019
56,913,203
Commuting Allowance for Local Non-Residents
31,921,583
(2,898,859)
496,547
29,519,271
12,353,357
109,520
12,462,877
17,056,394
Dependants' Allowance
512,215,832
4,573,546
5,533,924
522,323,302
286,567,154
-
286,567,154
235,756,149
Holiday Allowance
69,121,866
4,217,269
722,998
74,062,133
42,067,703
-
42,067,703
31,994,430
Allowance for Work Other Than Assigned
22,737,392
9,254,114
48,319,614
80,311,120
79,878,384
-
79,878,384
432,736
Annual Leave Cancellation Allowance
18,343,540
5,955,305
-
24,298,845
20,383,482
-
20,383,482
3,915,363
Uniform Allowance
27,482,499
1,606,525
536,939
29,625,963
19,210,240
-
19,210,240
10,415,723
Acting Allowance
3,213,182
1,415,030
-
4,628,212
2,690,796
-
2,690,796
1,937,416
Religious Service Allowance
12,754,800
4,620,119
-
17,374,919
17,737,593
-
17,737,593
(362,674)
Shift Duty Allowance
29,716,720
140,979
204,800
30,062,499
15,246,063
-
15,246,063
14,816,435
Hardship Allowance
4,543,608
44,600
-
4,588,208
1,283,425
-
1,283,425
3,304,783
Exclusive Job Allowance
584,067,536
20,601,988
5,991,523
610,661,048
386,095,779
-
386,095,779
224,565,269
Phone Allowance
34,078,806
1,710,608
25,000
35,814,414
22,306,818
-
22,306,818
13,507,595
Risk Allowance
173,430,640
(2,573,715)
1,141,300
171,998,225
92,820,089
-
92,820,089
79,178,136
Clothing Allowance
2,525,700
108,011
-
2,633,711
1,837,453
-
1,837,453
796,258
Service Allowance
1,573,116,119
(108,780,600)
12,103,900
1,476,439,419
923,158,391
-
923,158,391
553,281,028
Accountable Officers' Allowance
12,480
9,520
-
22,000
9,520
-
9,520
12,480
Scholarship and Fellowship Allowance-Overseas
10,395,743
(836,339)
-
9,559,404
1,934,344
-
1,934,344
7,625,060
Scholarship and Fellowship Allowance-Local
415,160
1,702,590
-
2,117,750
1,235,904
-
1,235,904
881,846
Supporting Core Allowance
141,371,876
212,184
295,600
141,879,660
88,493,291
-
88,493,291
53,386,369
Technical Core Allowance
42,766,701
822,714
607,644
44,197,060
22,311,605
-
22,311,605
21,885,454
Other Allowances
75,219,623
3,552,289
3,062,495
81,834,407
25,849,779
14,202
25,863,981
55,970,426
Minimum Wage Allowance
-
141,794,224
-
141,794,224
86,889,333
-
86,889,333
54,904,892
Attendance Benefit
-
60,231,454
-
60,231,454
47,698,397
-
47,698,397
12,533,057
Job Allowance
-
156,184,974
-
156,184,974
143,955,021
-
143,955,021
12,229,953
Pensions, Ret. Benefit & Grat.
1,664,508,354
2,969,309
1,630,993
1,669,108,657
1,159,333,452
-
1,159,333,452
509,775,204
Pensions
1,015,381,947
(2,534)
-
1,015,379,413
811,577,884
-
811,577,884
203,801,529
Retirement Benefits and Gratuities
7,459,556
-
-
7,459,556
5,190,647
-
5,190,647
2,268,909
Retirement benefits paid upon Retirement
114,387,935
(3,188,000)
-
111,199,935
25,151,735
-
25,151,735
86,048,200
Monthly Payment to the Retired
263,658,870
3,188,000
-
266,846,870
149,279,278
-
149,279,278
117,567,592
Government Contribution to Provident Fund
-
-
-
-
-
-
-
-
Contribution to the retirement pension scheme
263,620,046
2,971,844
1,630,993
268,222,883
168,133,909
-
168,133,909
100,088,974
Travelling Expenses
203,035,904
7,642,230
24,585,779
235,263,914
138,452,082
14,036,106
152,488,188
82,775,725
Travelling Expenses - Local Sea Travel
46,512,951
(5,231,509)
1,628,500
42,909,942
20,846,352
1,155,382
22,001,734
20,908,208
Travelling Expenses - Local Land Travel
8,051,699
7,098,983
1,045,130
16,195,812
10,022,757
83,434
10,106,191
6,089,621
Travelling Expenses - Local Air Travel
44,432,138
44,944
5,034,093
49,511,175
25,260,826
4,040,328
29,301,154
20,210,021
Travelling Expenses - Overseas
63,683,574
7,346,080
15,974,936
87,004,591
52,391,981
6,133,397
58,525,378
28,479,212
Travelling Expenses for Foreigners
33,784,756
(923,904)
903,120
33,763,972
27,557,005
738,523
28,295,528
5,468,444
Other Travelling Expenses
6,570,786
(692,364)
-
5,878,422
2,373,160
1,885,043
4,258,203
1,620,219
Administrative Supplies
693,897,942
(2,188,215)
36,221,577
727,931,304
365,326,414
137,866,799
503,193,213
224,738,091
Stationery and Office Requisites
69,687,188
(1,602,152)
1,175,444
69,260,480
37,103,815
4,597,742
41,701,557
27,558,924
IT Related Materials
17,466,967
4,159,366
762,071
22,388,404
8,629,226
2,250,542
10,879,768
11,508,636
Fuel and Lubricants
133,260,838
116,213
25,645,065
159,022,116
69,942,383
36,482,481
106,424,864
52,597,252
Meals for Employees During Office Hours
351,044,290
(15,258,002)
1,556,864
337,343,152
200,452,067
70,586,763
271,038,830
66,304,323
Electrical Items
10,492,675
1,021,540
181,894
11,696,109
6,185,289
771,542
6,956,831
4,739,279
Spare Parts
21,313,946
1,939,367
110,215
23,363,528
6,522,362
4,599,677
11,122,039
12,241,489
Materials for Uniforms
38,310,159
(593,348)
728,400
38,445,211
8,703,763
8,890,133
17,593,896
20,851,315
Supplies for Office Cleaning
24,900,786
1,059,202
714,810
26,674,798
14,365,386
1,663,606
16,028,992
10,645,807
Utensils and Accessories
2,420,634
381,505
167,595
2,969,734
1,038,416
216,091
1,254,507
1,715,227
Office Decoration Materials
1,285,517
(76,811)
80,000
1,288,706
403,435
37,500
440,935
847,771
Curtains, Table Cloths Etc
6,707,978
343,746
98,100
7,149,824
1,855,147
487,121
2,342,268
4,807,556
Other Administrative Supplies
17,006,964
6,321,157
5,001,119
28,329,240
10,125,126
7,283,601
17,408,728
10,920,512
Administrative Services
2,330,005,527
(111,341,893)
133,415,794
2,352,079,428
1,355,739,627
125,409,939
1,481,149,566
870,929,862
Telephone, Fax and Telex
50,606,855
(268,596)
109,752
50,448,011
25,663,674
303,448
25,967,122
24,480,889
Electricity
478,475,117
(4,878,871)
12,018,917
485,615,163
325,660,165
650,098
326,310,262
159,304,901
Water and Sanitation Services
89,062,550
4,677,515
1,122,720
94,862,785
63,925,502
1,517,801
65,443,303
29,419,482
Leased Line and Internet
192,100,671
6,419,451
788,500
199,308,622
106,433,182
10,775,704
117,208,886
82,099,736
Building rent and Land rent
176,749,082
(6,813,912)
11,035,610
180,970,780
108,224,828
11,088,500
119,313,328
61,657,452
Hire Charges
1,527,230
746,101
10,000
2,283,331
778,299
98,956
877,255
1,406,076
Security and Safeguarding Services
89,830,998
20,051,827
200,000
110,082,825
65,196,038
7,174,504
72,370,541
37,712,284
Cleaning Services and Waste Disposal
54,883,148
2,576,474
187,000
57,646,622
30,161,290
5,228,681
35,389,971
22,256,651
Postage and Message
1,779,172
133,251
5,000
1,917,423
643,404
5,088
648,492
1,268,931
Announcements, Subscriptions and Advertisements
9,914,565
1,640,427
2,000
11,556,992
6,290,576
517,814
6,808,390
4,748,602
Carriage and Conveyance
20,921,056
(716,897)
44,600
20,248,759
11,742,068
836,705
12,578,773
7,669,986
Meeting or Seminar Related Expenses
27,882,879
522,486
3,349,913
31,755,278
17,243,171
2,283,550
19,526,720
12,228,557
National Competitions and Ceremonies
50,890,141
9,087,759
-
59,977,900
27,607,603
5,216,916
32,824,519
27,153,382
Social Development Programmes
94,425,384
(18,802,711)
21,041,520
96,664,193
35,488,743
1,779,532
37,268,275
59,395,918
Examination Related Expenses
30,727,605
(399,345)
-
30,328,260
21,352,311
550,776
21,903,087
8,425,173
Consultancy, Translation & Other Related Services
177,375,105
11,736,138
2,697,870
191,809,113
137,137,901
10,917,928
148,055,829
43,753,285
Expenses on Foreign Dignitaries
13,022,768
5,893,096
723,372
19,639,235
11,557,509
1,642,745
13,200,253
6,438,982
Visa, Workpermit Fees of Expatriate Staff
24,676,451
(169,262)
183,201
24,690,391
12,854,469
317,156
13,171,625
11,518,766
Annual Fees to Government
17,593,922
(351,012)
121,528
17,364,438
3,810,358
2,190,035
6,000,393
11,364,045
Printing Services
62,612,114
(11,722,611)
160,705
51,050,208
3,780,666
22,585,737
26,366,402
24,683,805
Laundry Services
601,899
(227,937)
-
373,962
71,485
18,385
89,870
284,092
Staff Medical Expenses
134,239,431
72,729
55,007,694
189,319,854
107,602,403
35,891,570
143,493,972
45,825,882
Expenses on International & Local Fairs
144,152,272
(67,217,563)
20,700,000
97,634,709
82,818,117
2,450
82,820,567
14,814,142
Bank Charges and Commission
17,240,519
3,619,188
1,109,219
21,968,927
21,608,683
-
21,608,683
360,244
Insurance
49,076,861
(2,345,062)
79,690
46,811,489
29,955,067
1,669,520
31,624,587
15,186,902
Other Administrative Services
319,637,732
(64,604,557)
2,716,983
257,750,158
98,132,118
2,146,343
100,278,461
157,471,697
IT Related Subscriptions & Fees
-
-
-
-
-
-
-
-
Operational Consumables
1,260,443,282
(135,301,285)
154,665,711
1,279,807,708
701,653,754
236,739,148
938,392,902
341,414,807
Medical Consumables
1,136,141,640
(131,781,254)
151,280,883
1,155,641,269
641,137,782
227,710,502
868,848,284
286,792,985
Educational Consumables
9,963,933
5,679,546
-
15,643,479
9,445,164
377,717
9,822,881
5,820,599
Prov. of food to people under arrest & detention
96,028,854
(9,154,974)
3,180,000
90,053,880
40,962,611
6,700,648
47,663,259
42,390,620
Other Matrl. for people under arrest & detention
14,498,973
485,379
204,828
15,189,180
8,652,911
1,842,239
10,495,150
4,694,030
Other Operational Consumables
3,809,882
(529,981)
-
3,279,901
1,455,287
108,041
1,563,328
1,716,573
Training Expenses
690,090,475
(200,722,348)
7,636,741
497,004,868
243,923,225
2,427,897
246,351,122
250,653,745
Scholarship and Fellowship Assistance
609,624,870
(193,576,556)
7,536,741
423,585,055
209,903,187
49,868
209,953,055
213,632,000
Short Course Fees & Expenses - Overseas Training
13,986,848
(1,534,031)
-
12,452,817
7,846,262
344,115
8,190,377
4,262,441
Workshops Related Expenses
8,848,663
4,317,973
-
13,166,636
9,508,933
553,978
10,062,911
3,103,725
Course Fees & Related Expenses - Local Training
5,447,275
744,377
-
6,191,652
1,748,030
37,359
1,785,389
4,406,264
Conducting Training Courses
42,740,376
(10,461,237)
-
32,279,139
11,261,056
1,165,236
12,426,292
19,852,846
Staff training
9,442,443
(212,875)
100,000
9,329,568
3,655,759
277,340
3,933,099
5,396,469
Repairs and Maintenance
348,368,270
17,751,339
32,609,563
398,729,171
159,249,930
46,749,589
205,999,519
192,729,652
Repairs - Residential Buildings
5,743,404
3,668,217
-
9,411,621
5,354,707
993,096
6,347,803
3,063,818
Repairs - Non-Residential Buildings
144,258,340
8,400,115
23,084,283
175,742,737
67,022,788
16,294,928
83,317,716
92,425,021
Repairs - Roads and Bridges
9,833,082
(339,900)
-
9,493,182
44,757
80,471
125,228
9,367,954
Repairs - Airports
-
-
-
-
-
-
-
-
Repairs - Wharves, Ports and Harbours
1,896,660
(344,930)
-
1,551,730
50,505
-
50,505
1,501,225
Repairs - Water & Sanitation Systems
11,889,984
(2,445,060)
-
9,444,924
3,498,845
464,041
3,962,885
5,482,039
Repairs - Electricity Systems
9,141,747
(1,810,968)
-
7,330,779
3,127,201
436,838
3,564,040
3,766,739
Repairs - Other Infrastructure
4,338,213
(168,907)
-
4,169,306
1,761,992
230,224
1,992,216
2,177,089
Repairs - Furniture & Fittings
4,280,110
(287,067)
20,000
4,013,043
2,176,628
215,844
2,392,472
1,620,571
Repairs - Machinery and Equipment
38,830,937
12,551,887
9,015,280
60,398,104
29,948,439
15,372,888
45,321,327
15,076,778
Repairs - Vehicular Equipment
1,510,456
(264,864)
-
1,245,592
166,999
358,792
525,792
719,801
Repairs - Communication Infrastructure
10,813,735
995,087
320,000
12,128,822
9,046,040
337,882
9,383,922
2,744,900
Repairs - Computer Software
19,106,100
2,328,125
-
21,434,225
11,602,633
1,560,232
13,162,864
8,271,361
Repairs - IT-Related Hardware
9,438,245
(7,462)
20,000
9,450,783
3,429,265
1,467,822
4,897,088
4,553,696
Repairs - Other Equipment
6,131,384
(5,156,679)
-
974,705
430,094
50,007
480,101
494,604
Repairs - Motor Vehicles
29,124,757
131,119
150,000
29,405,876
7,752,708
3,194,450
10,947,158
18,458,718
Repairs - Ships and Boats
42,026,116
502,625
-
42,528,741
13,836,329
5,692,073
19,528,402
23,000,339
Repairs - Aerospace equipments
5,000
-
-
5,000
-
-
-
5,000
Financing and Interest Costs
2,915,223,862
(502,278,200)
-
2,412,945,662
2,260,535,801
-
2,260,535,801
152,409,861
Interest Payments to Government Agencies
143,399,280
-
-
143,399,280
144,797,901
-
144,797,901
(1,398,621)
Interest Payments to Domestic Sources
163,400,000
(136,964,744)
-
26,435,256
21,049,767
-
21,049,767
5,385,490
Interest Payments to Foreign Sources
1,363,509,116
(365,313,456)
-
998,195,660
820,170,710
-
820,170,710
178,024,949
Discount on Treasury Bills
1,244,915,466
-
-
1,244,915,466
1,274,517,423
-
1,274,517,423
(29,601,957)
Grants, Contrib. & Subsidies
4,846,940,360
(22,337,213)
1,659,689,747
6,484,292,893
5,547,434,350
25,863,163
5,573,297,512
910,995,381
Subsidies
2,000,000
3,707,755
-
5,707,755
3,805,170
-
3,805,170
1,902,585
Welfare Payments
13,220,860
-
-
13,220,860
1,222,839
-
1,222,839
11,998,021
Grants to Private Parties
217,092,500
(7,800,293)
1,787,304
211,079,510
140,550,369
10,098,268
150,648,637
60,430,873
Awards
11,470,479
773,804
-
12,244,283
7,528,600
639,479
8,168,079
4,076,205
Indemnities and Relief Against Natural Calamities
12,888,700
(263,622)
633,626
13,258,704
1,142,971
-
1,142,971
12,115,733
Subscriptions & Fees to Domestic Organisations
3,090,676
(1,320,194)
-
1,770,482
-
-
-
1,770,482
Subscriptions & Fees to International Org.
49,711,312
4,283,777
-
53,995,089
34,925,186
5,842,853
40,768,039
13,227,050
Donations to Foreign Parties or Goverments
-
-
-
-
-
-
-
-
Assistance to Associations & Social Organisations
99,751,506
4,580,690
-
104,332,196
101,754,123
2,594,222
104,348,345
(16,149)
Assistance for Community Programs
8,000,000
(4,738,632)
-
3,261,368
1,448,445
128,757
1,577,202
1,684,166
Electricity Subsidies
539,928,525
(5,000,000)
151,418,642
686,347,167
636,437,926
-
636,437,926
49,909,242
Water Subsidies
-
-
-
-
-
-
-
-
Food Subsidies
283,746,931
(30,000,000)
-
253,746,931
207,946,637
-
207,946,637
45,800,294
Single Parents Allowance
68,293,800
(2,600,000)
-
65,693,800
42,909,000
-
42,909,000
22,784,800
Medical Treatment Support -Abroad
30,000,000
30,100,000
-
60,100,000
59,439,981
-
59,439,981
660,019
Medical Treatment Support -Local
75,000,000
9,300,000
56,205,568
140,505,568
134,937,759
4,206,346
139,144,104
1,361,463
Foster Parents Allowance
2,992,703
-
-
2,992,703
1,614,000
-
1,614,000
1,378,703
Health Insurance Premium
730,923,286
22,392,000
348,228,640
1,101,543,926
1,103,774,121
-
1,103,774,121
(2,230,195)
Disability Allowance
278,084,318
(29,800,000)
-
248,284,318
160,746,000
-
160,746,000
87,538,318
Fisheries Subsidies
-
-
-
-
-
-
-
-
Agriculture Subsidies
-
-
-
-
-
-
-
-
Grants to Pre-schools
25,000,000
45,000
-
25,045,000
10,886,769
-
10,886,769
14,158,231
Grants to Councils
1,565,370,767
50,230,072
154,775
1,615,755,614
1,111,011,930
-
1,111,011,930
504,743,684
Therapeutic Services
34,650,000
(7,000,000)
-
27,650,000
14,857,060
-
14,857,060
12,792,940
Other Grants, Contributions & Subsidies
185,223,997
(93,642,099)
18,172,678
109,754,576
112,116,957
2,353,238
114,470,196
(4,715,619)
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
112,000,000
1,083,088,514
1,536,588,514
1,535,519,551
-
1,535,519,551
1,068,962
Income Support and Job Seeker Allowance
-
-
-
-
2,942,384
-
2,942,384
(2,942,384)
Transport Subsidy
254,000,000
(82,585,471)
-
171,414,529
100,116,571
-
100,116,571
71,297,958
Tax Payments
-
-
-
-
-
-
-
-
G-GST Payments
-
-
-
-
-
-
-
-
T-GST Payments
-
-
-
-
-
-
-
-
Import duty Payments
-
-
-
-
-
-
-
-
Losses
104,216,600
(102,759,928)
29,556,441
31,013,113
41,507,735
201,287
41,709,022
(10,695,909)
Losses from Government Agencies
100,000,000
(99,798,118)
29,556,441
29,758,323
29,617,107
-
29,617,107
141,216
Losses from Private Parties
4,216,600
(3,013,570)
-
1,203,030
783,127
201,287
984,413
218,617
Losses on Exchange Rates
-
-
-
-
11,055,741
-
11,055,741
(11,055,741)
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
(3,323,659,777)
2,378,624,741
11,230,978,950
9,093,221,015
312,351,122
9,405,572,137
1,825,406,813
Cap. Outlays-PAS Transition
22,541,327
1,878,271
245,950
24,665,548
71,936,260
714,974
72,651,233
(47,985,686)
Local Components for Foreign Assisted Projects
300,000
51,812
245,950
597,762
52,385,541
-
52,385,541
(51,787,779)
Implementation Costs of Foreign Assisted Projects
13,613,651
-
-
13,613,651
13,456,527
-
13,456,527
157,124
Other Economic Dev. Expenditure from Govt. Budget
8,627,676
1,826,459
-
10,454,135
6,094,192
714,974
6,809,165
3,644,970
Budget Contingency and Provision
1,300,000,000
(1,279,614,141)
-
20,385,859
-
-
-
20,385,859
Budget Contingency
1,300,000,000
(1,299,969,019)
-
30,981
-
-
-
30,981
Budget Provision (Bucket)
-
20,354,878
-
20,354,878
-
-
-
20,354,878
Transfers
-
-
-
-
-
-
-
-
Transfers to Sovereign Development Fund
-
-
-
-
-
-
-
-
Land & Buildings
1,833,292,328
(392,175,175)
372,011,621
1,813,128,774
1,166,210,672
183,080,258
1,349,290,930
463,837,844
Land
245,365,879
(24,564,330)
72,173,965
292,975,514
233,560,616
26,784
233,587,400
59,388,114
Residential Buildings
603,683,142
(98,682,833)
148,162,268
653,162,576
477,119,762
164,502,186
641,621,947
11,540,629
Non-Residential Buildings
984,243,307
(268,928,011)
151,675,388
866,990,684
455,530,295
18,551,288
474,081,583
392,909,101
Infrastructure Assets
4,497,118,954
(966,888,402)
811,438,544
4,341,669,096
3,540,133,928
39,984,017
3,580,117,945
761,551,150
Roads and Bridges
1,007,919,491
(50,900,774)
227,164,947
1,184,183,664
1,022,124,853
5,505,124
1,027,629,978
156,553,686
Airports
663,258,990
(258,819,949)
37,070,763
441,509,804
420,829,569
-
420,829,569
20,680,235
Wharves, Ports and Harbours
455,085,925
(11,706,739)
211,971,605
655,350,791
609,496,472
14,763,482
624,259,954
31,090,837
Water & Sanitation Systems
963,406,482
(149,274,462)
172,602,471
986,734,492
837,564,652
2,008,237
839,572,889
147,161,603
Electricity Systems
-
945,000
-
945,000
964,080
-
964,080
(19,080)
Other Infrastructure
1,407,448,066
(497,131,478)
162,628,757
1,072,945,345
649,154,302
17,707,174
666,861,476
406,083,869
Furniture, Machinery & Equip.
552,219,364
25,623,514
78,953,735
656,796,613
194,955,079
74,614,346
269,569,425
387,227,188
Furniture & Fittings
53,452,746
3,034,094
12,204,614
68,691,454
17,496,704
5,933,713
23,430,417
45,261,037
Machinery and Equipment
164,356,361
338,287
54,183,523
218,878,171
90,184,573
33,534,059
123,718,633
95,159,538
Vehicular Equipment
5,125,326
462,750
-
5,588,076
488,494
-
488,494
5,099,582
Tools, Instruments, Apparatus
4,699,443
3,486,076
838,593
9,024,112
467,528
2,962,099
3,429,627
5,594,485
Reference Books & Exhibition Goods
2,214,591
354,516
-
2,569,107
331,885
92,072
423,957
2,145,150
Communication Infrastructure
20,930,173
(824,924)
8,240
20,113,489
2,240,996
360,030
2,601,026
17,512,463
Computer Software
121,734,869
11,006,420
68,000
132,809,289
10,637,146
15,996,102
26,633,248
106,176,041
IT-Related Hardware
152,755,719
17,310,077
9,533,140
179,598,936
64,252,016
13,436,231
77,688,246
101,910,690
Other Equipment
26,717,078
(9,543,781)
2,117,625
19,290,922
8,855,738
2,300,040
11,155,778
8,135,144
Low Value Assets
233,058
-
-
233,058
-
-
-
233,058
Vehicles
104,443,124
3,498,023
13,626,280
121,567,427
22,732,961
13,957,527
36,690,489
84,876,938
Motor Vehicles
86,094,574
(13,791,730)
9,876,280
82,179,124
9,543,565
10,028,000
19,571,565
62,607,559
Ships and Boats
17,348,550
17,289,752
3,750,000
38,388,302
13,189,396
3,929,527
17,118,923
21,269,379
Aerospace equipments
1,000,000
-
-
1,000,000
-
-
-
1,000,000
Investment in Plc Enterprises
868,653,498
(432,364,828)
709,378,917
1,145,667,588
1,145,667,588
-
1,145,667,588
(0)
Equity Capital to Public Enterprises
-
-
-
-
-
-
-
-
Cap. Contrib. to Profit-Oriented Public Agencies
868,653,498
(432,364,828)
709,378,917
1,145,667,588
1,145,667,588
-
1,145,667,588
(0)
Investment in Equity Shares
-
-
-
-
-
-
-
-
Other Investments
35,732,690
25,026,380
25,000,000
85,759,070
93,605,470
-
93,605,470
(7,846,400)
Capital held in Multilateral Institutions
35,732,690
26,380
-
35,759,070
18,605,470
-
18,605,470
17,153,600
Long Term Investments
-
25,000,000
25,000,000
50,000,000
75,000,000
-
75,000,000
(25,000,000)
Constr., Renov. & Improvement
269,000
-
-
269,000
49,884
-
49,884
219,117
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
-
-
269,000
49,884
-
49,884
219,117
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
(130,000,000)
-
240,639,700
229,245,220
-
229,245,220
11,394,480
Long Term Dom. Loan Repmt.-SOE
-
-
-
-
-
-
-
-
Long Term Dom. Loan Repmt.-State Fin.Institutions
308,060,100
(130,000,000)
-
178,060,100
173,856,717
-
173,856,717
4,203,383
Long Term Dom. Loan Repmt.-Individuals
62,579,600
-
-
62,579,600
55,388,502
-
55,388,502
7,191,098
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
(200,500,000)
-
2,290,604,000
2,222,998,038
-
2,222,998,038
67,605,962
Long Term For. Loan Repmt.-Multilateral
378,750,000
(50,000,000)
-
328,750,000
211,105,042
-
211,105,042
117,644,958
Long Term For. Loan Repmt.-Bilateral Govt.
385,416,000
(50,000,000)
-
335,416,000
266,515,118
-
266,515,118
68,900,882
Long Term For. Loan Repmt.-For. Commercial Instit.
-
-
-
-
-
-
-
-
Long Term For. Loan Repmt.-Foreign Individuals
1,726,938,000
(994,900,000)
-
732,038,000
851,669,678
-
851,669,678
(119,631,678)
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
21,856,581
367,969,694
489,826,275
405,685,915
-
405,685,915
84,140,360
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
142,146,118
-
192,146,118
108,005,758
-
108,005,758
84,140,360
New Domestic Lending - Non-Profit Org.
-
-
-
-
-
-
-
-
Domestic Lending - For. Commercial Instit.
-
-
-
-
-
-
-
-
Other New Domestic Lending
50,000,000
(172,615,906)
367,969,694
245,353,788
245,353,788
-
245,353,788
0
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 25th September 2022 and figures are likely to vary as reconciliation work is ongoing.