ANNEXURE - III

ANNEXURE - III

Budget for the financial year 2023-24 (FE), 2024-25 (FE) and 2025-26 (BE)

(Amount in Rupees thousands)

 

S.No.

Head of Account

2023-24 (FE)

2024-25 (FE)

2025-26 (BE)

1

Salaries

24564

21953

26100

2

Wages

2248

1811

1525

3

Medical Expenditure

2096

3395

2756

4

TE (Local Tours)

1413

1773

1450

5

TE (Foreign)

5993

5201

3883

6

Advertising and Publicity

2446

3092

2167

7

Office Expenses

11395

9600

9000

8

Swachhta Action Plan

730

774

630

9

Info. Comp. & Tech

189

418

390

10

Minor Works

2067

2750

3295

11

Allowance

41138

43165

42445

12

Rewards

28

919

700

13

Furniture and Fixtures

418

1153

1000

14

Fuel & Lubricants

284

198

375

15

Bank & Agency Charges

130

135

188

16

Repair and Maintenance

673

1088

900

17

Other Revenue Expenditure

388

477

325

18

Rents, Rates & Taxes

1817

2333

2152

19

Digital Equipment

439

1250

975

21

LTC

0

8

68

 

Budget allocation during FY 2023-24 (Rs. in thousands only)

99126

Expenditure during FY 2023-24 (Rs. in thousands only)

98351

 

 

Budget allocation during FY 2024-25 (Rs. in thousands only)

101492

Expenditure during FY 2024-25 (Rs. in thousands only)

102504

 

Go to Navigation