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
|