Ministry of Education
In rufiyaa
Actual
Revised
Budgeted
Budgeted
Budgeted
Total Expenses
278,474,540
408,266,188
503,240,816
603,681,478
600,106,384
Recurrent Expenditure
273,765,594
396,693,027
440,079,065
476,545,328
490,372,467
Salaries and Wages
23,664,302
26,322,054
23,169,986
23,169,986
23,169,986
Salaries and Wages
22,240,155
23,204,279
21,226,773
21,226,773
21,226,773
Overtime Pay
1,424,147
3,117,775
1,943,213
1,943,213
1,943,213
Allowances to Employees
12,406,101
12,268,901
10,175,153
10,175,153
10,175,153
Pocket Money
-
-
-
-
-
Higher Education Allowance
-
-
-
-
-
Technical Allowance
493,764
491,226
-
-
-
Long-Term Allowance
-
-
-
-
-
Ramazan Allowance
689,100
679,000
579,000
579,000
579,000
Medical Allowance
-
-
-
-
-
Domestic Market Allowance
-
-
-
-
-
Salary Increment
-
-
-
-
-
Special Allowance for The Post
177,255
90,000
90,000
90,000
90,000
Food Allowance
249,360
214,560
21,600
21,600
21,600
Committee Allowance
43,000
40,000
40,000
40,000
40,000
Allowance for local non-residents
-
-
-
-
-
Commuting Allowance for Local Non-Residents
105,417
91,738
61,912
61,912
61,912
Dependants' Allowance
2,083,917
2,518,800
2,358,000
2,358,000
2,358,000
Holiday Allowance
-
-
-
-
-
Allowance for Work Other Than Assigned
-
-
-
-
-
Annual Leave Cancellation Allowance
73,513
31,325
-
-
-
Uniform Allowance
-
-
-
-
-
Acting Allowance
-
-
-
-
-
Religious Service Allowance
-
-
-
-
-
Shift Duty Allowance
-
-
-
-
-
Hardship Allowance
-
-
-
-
-
Exclusive Job Allowance
244,587
251,761
251,767
251,767
251,767
Phone Allowance
325,470
358,406
355,406
355,406
355,406
Risk Allowance
48,475
44,633
43,133
43,133
43,133
Clothing Allowance
-
-
-
-
-
Service Allowance
5,710,974
5,217,871
3,870,075
3,870,075
3,870,075
Accountable Officers' Allowance
-
-
-
-
-
Scholarship and Fellowship Allowance-Overseas
-
-
-
-
-
Scholarship and Fellowship Allowance-Local
-
-
-
-
-
Supporting Core Allowance
1,121,166
1,096,920
1,117,836
1,117,836
1,117,836
Technical Core Allowance
1,018,059
1,115,194
1,362,957
1,362,957
1,362,957
Other Allowances
22,044
27,467
23,467
23,467
23,467
Minimum Wage Allowance
-
-
-
-
-
Attendance Benefit
-
-
-
-
-
Job Allowance
-
-
-
-
-
Pensions, Ret. Benefit & Grat.
1,420,855
1,589,439
1,350,118
1,350,118
1,350,118
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
1,420,855
1,589,439
1,350,118
1,350,118
1,350,118
Travelling Expenses
9,933,960
10,618,020
13,191,330
13,587,195
13,994,930
Travelling Expenses - Local Sea Travel
33,354
750,000
751,000
773,600
796,875
Travelling Expenses - Local Land Travel
2,475
26,200
26,500
27,350
28,223
Travelling Expenses - Local Air Travel
212,090
1,068,500
2,071,500
2,133,645
2,197,654
Travelling Expenses - Overseas
468,129
600,000
400,000
412,000
424,360
Travelling Expenses for Foreigners
9,217,912
8,173,320
9,942,330
10,240,600
10,547,818
Other Travelling Expenses
-
-
-
-
-
Administrative Supplies
1,103,539
2,861,887
1,312,219
1,357,725
1,404,385
Stationery and Office Requisites
736,449
748,333
810,000
836,000
862,720
IT Related Materials
84,946
156,667
100,000
103,000
106,090
Fuel and Lubricants
-
-
-
-
-
Meals for Employees During Office Hours
27,146
143,023
12,000
12,400
12,809
Electrical Items
3,816
90,871
90,871
98,297
105,796
Spare Parts
22,442
-
-
-
-
Materials for Uniforms
-
100,000
-
-
-
Supplies for Office Cleaning
95,975
1,377,953
209,348
215,628
222,097
Utensils and Accessories
6,606
50,040
50,000
51,500
53,045
Office Decoration Materials
34,919
65,000
15,000
15,450
15,914
Curtains, Table Cloths Etc
-
-
-
-
-
Other Administrative Supplies
91,240
130,000
25,000
25,450
25,914
Administrative Services
66,744,742
121,025,552
77,514,722
79,764,127
82,080,641
Telephone, Fax and Telex
1,043,183
3,105,618
2,972,020
3,061,531
3,153,712
Electricity
355,179
1,037,050
1,235,000
1,273,500
1,312,855
Water and Sanitation Services
99,265
345,000
435,000
447,200
459,706
Leased Line and Internet
47,421,277
58,363,332
53,000,000
54,590,000
56,227,700
Building rent and Land rent
2,730,691
2,491,968
2,491,968
2,561,477
2,633,071
Hire Charges
-
-
-
-
-
Security and Safeguarding Services
1,260,832
1,497,800
2,300,000
2,339,000
2,379,170
Cleaning Services and Waste Disposal
1,137,291
1,685,000
1,200,000
1,207,500
1,215,225
Postage and Message
3,374
5,000
5,000
5,150
5,305
Announcements, Subscriptions and Advertisements
14,596
19,728
15,000
15,450
15,914
Carriage and Conveyance
1,149,724
1,050,000
1,285,328
1,323,888
1,363,604
Meeting or Seminar Related Expenses
42,683
250,000
150,000
154,500
159,135
National Competitions and Ceremonies
7,496
50,000
500,000
515,000
530,450
Social Development Programmes
-
-
-
-
-
Examination Related Expenses
-
77,872
808,400
832,652
857,632
Consultancy, Translation & Other Related Services
2,396,298
3,054,089
1,744,262
1,796,590
1,850,488
Expenses on Foreign Dignitaries
1,039
10,000
10,000
10,300
10,609
Visa, Workpermit Fees of Expatriate Staff
5,412,119
6,178,670
6,200,000
6,386,000
6,577,580
Annual Fees to Government
25,344
35,000
35,000
36,050
37,132
Printing Services
-
20,000
20,000
20,600
21,218
Laundry Services
-
-
-
-
-
Staff Medical Expenses
1,852
-
-
-
-
Expenses on International & Local Fairs
-
-
-
-
-
Bank Charges and Commission
287,332
96,730
-
-
-
Insurance
1,397,501
1,541,228
1,541,228
1,583,228
1,626,488
Other Administrative Services
1,957,666
40,111,467
1,566,516
1,604,511
1,643,647
IT Related Subscriptions & Fees
-
-
-
-
-
Operational Consumables
1,313,178
1,704,677
1,665,658
1,715,628
1,767,096
Medical Consumables
43,575
938,806
16,537
17,033
17,544
Educational Consumables
1,269,603
765,871
1,649,121
1,698,595
1,749,552
Prov. of food to people under arrest & detention
-
-
-
-
-
Other Matrl. for people under arrest & detention
-
-
-
-
-
Other Operational Consumables
-
-
-
-
-
Training Expenses
822,967
839,209
1,011,338
1,026,678
1,042,478
Scholarship and Fellowship Assistance
-
-
-
-
-
Short Course Fees & Expenses - Overseas Training
-
-
-
-
-
Workshops Related Expenses
822,967
839,209
800,000
809,000
818,270
Course Fees & Related Expenses - Local Training
-
-
111,338
114,678
118,118
Conducting Training Courses
-
-
-
-
-
Staff training
-
-
100,000
103,000
106,090
Repairs and Maintenance
6,302,083
7,946,765
10,708,948
11,300,216
11,400,223
Repairs - Residential Buildings
1,695,385
800,000
500,000
900,000
600,000
Repairs - Non-Residential Buildings
4,336,529
5,387,008
5,284,213
5,330,739
5,581,662
Repairs - Roads and Bridges
-
-
-
-
-
Repairs - Airports
-
-
-
-
-
Repairs - Wharves, Ports and Harbours
-
-
-
-
-
Repairs - Water & Sanitation Systems
89,451
275,640
1,600,000
1,645,000
1,691,350
Repairs - Electricity Systems
33,968
272,117
1,834,612
1,889,650
1,946,340
Repairs - Other Infrastructure
-
-
-
-
-
Repairs - Furniture & Fittings
-
10,000
-
-
-
Repairs - Machinery and Equipment
18,454
350,000
850,000
875,500
901,765
Repairs - Vehicular Equipment
-
-
-
-
-
Repairs - Communication Infrastructure
-
-
-
-
-
Repairs - Computer Software
-
-
-
-
-
Repairs - IT-Related Hardware
120,553
750,000
640,123
659,327
679,106
Repairs - Other Equipment
3,500
-
-
-
-
Repairs - Motor Vehicles
4,243
102,000
-
-
-
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
150,053,867
196,504,023
299,979,593
333,098,502
343,987,457
Subsidies
-
-
-
-
-
Welfare Payments
-
-
-
-
-
Grants to Private Parties
98,499,434
107,555,336
132,079,593
159,223,502
163,991,207
Awards
377,025
639,864
900,000
1,015,000
1,130,450
Indemnities and Relief Against Natural Calamities
-
-
-
-
-
Subscriptions & Fees to Domestic Organisations
-
-
-
-
-
Subscriptions & Fees to International Org.
153,860
489,675
800,000
824,000
848,720
Donations to Foreign Parties or Goverments
-
-
-
-
-
Assistance to Associations & Social Organisations
1,200,000
1,200,000
1,200,000
1,236,000
1,273,080
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
16,681,677
17,182,542
25,000,000
25,750,000
26,522,500
Grants to Councils
-
-
-
-
-
Therapeutic Services
-
-
-
-
-
Other Grants, Contributions & Subsidies
33,141,871
69,436,606
140,000,000
145,050,000
150,221,500
Waste Management Subsidy
-
-
-
-
-
Fuel Subsidy
-
-
-
-
-
Income Support and Job Seeker Allowance
-
-
-
-
-
Transport Subsidy
-
-
-
-
-
Tax Payments
-
-
-
-
-
G-GST Payments
-
-
-
-
-
T-GST Payments
-
-
-
-
-
Import duty Payments
-
-
-
-
-
Losses
-
15,012,500
-
-
-
Losses from Government Agencies
-
-
-
-
-
Losses from Private Parties
-
15,012,500
-
-
-
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
4,708,946
11,573,161
63,161,751
127,136,150
109,733,917
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
-
-
54,160,751
116,636,620
100,963,201
Land
-
-
-
-
-
Residential Buildings
-
-
-
-
-
Non-Residential Buildings
-
-
54,160,751
116,636,620
100,963,201
Infrastructure Assets
-
-
1,000,000
2,400,000
600,000
Roads and Bridges
-
-
-
-
-
Airports
-
-
-
-
-
Wharves, Ports and Harbours
-
-
-
-
-
Water & Sanitation Systems
-
-
-
-
-
Electricity Systems
-
-
-
-
-
Other Infrastructure
-
-
1,000,000
2,400,000
600,000
Furniture, Machinery & Equip.
2,286,260
11,573,161
8,001,000
8,099,530
8,170,716
Furniture & Fittings
1,044,951
1,154,450
1,277,000
1,315,310
1,354,769
Machinery and Equipment
98,624
971,421
340,000
358,700
347,661
Vehicular Equipment
-
-
-
-
-
Tools, Instruments, Apparatus
-
-
-
-
-
Reference Books & Exhibition Goods
-
-
-
-
-
Communication Infrastructure
263,079
205,250
235,000
242,050
249,312
Computer Software
-
-
-
-
-
IT-Related Hardware
879,606
7,242,040
6,149,000
6,183,470
6,218,974
Other Equipment
-
2,000,000
-
-
-
Low Value Assets
-
-
-
-
-
Vehicles
2,422,686
-
-
-
-
Motor Vehicles
-
-
-
-
-
Ships and Boats
2,422,686
-
-
-
-
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 Billion Rufiyaa
Breakdown for year: 2022