Page 31 - Vol...1
P. 31

ctV 2019&20                                     eq[; ys[kk& 'kh"kZ vuqlkj ctV                                             BUDGET 2019-20

                   fooj.k&v (cM-4)                                   MAJOR ACCOUNT HEAD WISE BUDGET                                            ST-V (BUD-4)
                   (#i;s gtkj esa)                                                                                                            ( ` in Thousand )

                                                                                                                                                 2019-20
                                                                                                                                 2018-19
                                                                                                                  2018-19
                   Ø-la-        Major Head Account                    eq[; ys[kk&'kh"kZ       dksM   2017-18     ctV vuqeku     la'kksf/r vuqeku   ctV vuqeku
                                                                                                      okLrfod
                   S.NO                                                                     CODE
                                                                                                      Actuals  Budget Estimates  Revised Estimates  Budget Estimates
                    1                                    2                                     3                4                    5              6
                       REVENUE EXPENDITURE                     jktLo O;;

                    1  ESTABLISHMENT EXPENSES                  LFkkiuk O;;                    210     12718698       14967276        14253989        15480054

                    2  ADMINISTRATIVE EXPENSES                 iz'kklfud O;;                  220      1120569        1485113         1460593        1415314


                    3  OPERATIONS AND MAINTENANCE              ifjpkyu ,oa j[kj[kko           230     11050363       12686499        12452881        12920529

                    4  INTEREST AND FINANCE CHARGES            C;kt ,oa for izHkkj            240        35777          45025           46860          46860


                    5  PROGRAMME EXPENSES                      dk;ZozQ; O;;                   250        30147          32000           41600          32000

                       REVENUE GRANTS, CONTRIBUTIONS AND       jktLo vuqnku] va'knku ,oa  vkfFkZd
                    6                                                                         260       552343         639983          649050         700068
                       SUBSIDIES                               lgk;rk
                    7  PRIOR PERIOD ITEM                       iwoZ vof/ en                   280           52              0               0              0

                                                               uxjikfydk (lkekU;) fuf/ dk
                    8  TRANSFER TO MUNICIPAL (GENERAL)FUND                                    290      3766000        3966000         4260000        4340000
                                                               gaLrkrj.k

                       TOTAL : REVENUE EXPENDITURE             ;ksx jktLo O;; %                       29273949       33821896        33164973        34934825










             i`"B   25                                                                                                                                      Page 25












                   ctV 2019&20                                     eq[; ys[kk& 'kh"kZ vuqlkj ctV                                             BUDGET 2019-20


                   fooj.k&v (cM-4)                                   MAJOR ACCOUNT HEAD WISE BUDGET                                            ST-V (BUD-4)
                   (#i;s gtkj esa)                                                                                                            ( ` in Thousand )
                                                                                                                  2018-19
                                                                                                                                                 2019-20
                                                                                                                                 2018-19
                   Ø-la-        Major Head Account                    eq[; ys[kk&'kh"kZ       dksM   2017-18     ctV vuqeku     la'kksf/r vuqeku   ctV vuqeku
                                                                                                      okLrfod
                   S.NO                                                                     CODE
                                                                                                      Actuals  Budget Estimates  Revised Estimates  Budget Estimates
                    1                                    2                                     3                4                    5              6
                       REVENUE EXPENDITURE                     jktLo O;;


                    1  ESTABLISHMENT EXPENSES                  LFkkiuk O;;                    210     12718698       14967276        14253989        15480054

                    2  ADMINISTRATIVE EXPENSES                 iz'kklfud O;;                  220      1120569        1485113         1460593        1415314

                    3  OPERATIONS AND MAINTENANCE              ifjpkyu ,oa j[kj[kko           230     11050363       12686499        12452881        12920529


                    4  INTEREST AND FINANCE CHARGES            C;kt ,oa for izHkkj            240        35777          45025           46860          46860

                    5  PROGRAMME EXPENSES                      dk;ZozQ; O;;                   250        30147          32000           41600          32000

                                                               jktLo vuqnku] va'knku ,oa  vkfFkZd
                       REVENUE GRANTS, CONTRIBUTIONS AND
                    6                                                                         260       552343         639983          649050         700068
                       SUBSIDIES                               lgk;rk
                    7  PRIOR PERIOD ITEM                       iwoZ vof/ en                   280           52              0               0              0

                                                               uxjikfydk (lkekU;) fuf/ dk
                    8  TRANSFER TO MUNICIPAL (GENERAL)FUND                                    290      3766000        3966000         4260000        4340000
                                                               gaLrkrj.k

                       TOTAL : REVENUE EXPENDITURE             ;ksx jktLo O;; %                       29273949       33821896        33164973        34934825










             i`"B   25                                                                                                                                      Page 25
   26   27   28   29   30   31   32   33   34   35   36