| S. No. |
Budget Code No. |
Budget Head |
Actuals of the last year |
Estimates for the current year |
Actuals upto 31st |
Revised Estimates for the current year |
Estimate for the ensuing year |
| (1) |
(2) |
(3) |
(4) |
(5) |
(6) |
(7) |
(8) |
| 1. |
|
A. Receipts |
| |
|
I. Income |
| |
1000 |
Opening balance as on 1st April |
| |
|
Cash-in-hand |
| |
|
Cash-at Bank/Post Office/Treasury |
| 2. |
1100-1199 |
(A) Income From Taxes |
| |
1101 |
Cess on Land |
| |
1102 |
Tax on Agriculture Land |
| |
1103 |
Property Tax |
| |
1104 |
Building Permission Fee |
| |
1105 |
Tax on Private Latrines |
| |
1106 |
Light Tax |
| |
1107 |
Professional Tax |
| |
1108 |
Market Fee |
| |
1109 |
Animal Registration Fee |
| |
1110 |
Tax on Animals |
| |
1111 |
Tax of Carts, Bicycles, Rickshaws, etc. |
| |
1112 |
Fees for Sarais, Dharmashala and Rest Houses |
| |
1113 |
Fee for slaughter houses |
| |
1114 |
Water Tax |
| |
1115 |
Drainage Fee |
| |
1116 |
Fees from brokers and commission agents |
| |
1117 |
Fees on vehicles |
| |
1118 |
Temporary Tax |
| |
1119 |
Sanitary Tax |
| |
1120 |
Tanga/ Rickshaw stand Tax |
| |
1121 |
Fee for temporary structure/ projections etc. |
| |
1122 |
Grazing cattle Fee |
| |
1123 |
Land Revenue collected |
| |
1124 |
Fishery Rents |
| |
1125 |
Ferry receipts |
| |
1126-1199 |
Other Taxes (Specify) |
| 3. |
1200-99 |
(B) Other Income |
| |
1201 |
Fines and Forfeitures |
| |
1202 |
Composition Fee |
| |
1203 |
Rent from Government Properties |
| |
1204 |
Rent on Panchayat properties |
| |
1205 |
Interest Received |
| |
1206 |
Sale of stocks and assets |
| |
1207 |
Miscellaneous Income |
| |
1208 |
Donations and contributions from public |
| 4. |
1301-99 |
(C) Grants |
| |
1301 |
Grant for Jawahar Rojgar Yojana |
| |
1302 |
Grant for Indira Awas Yojana |
| |
1303 |
Grant for Grainin Awas Yojana |
| |
1304 |
Grant for Jeewan Dhara Yojana |
| |
1305 |
Grant for Sunishchit Rojgar Yojana |
| |
1306 |
Grant for Rural Electrification and Energy |
| |
1307 |
Grant for Khadi Gramodhyog and Village Industries |
| |
1308 |
Grant for Development of Forest and Social Forestry Schemes |
| |
1309 |
Grant for PHE Scheme |
| |
1310 |
Grant for PWD's Works |
| |
1311 |
Grant for Public Health and Family Welfare Schemes |
| |
1312 |
Grant for Women and Child's Development Programme |
| |
1313 |
Grant for Social Welfare Schemes |
| |
1314 |
Grant for SC/ST/OBC Welfare Schemes |
| |
1315 |
Grant for Veterinary and Animal Husbandry Programmes |
| |
1316 |
Grant for Fisheries Department |
| |
1317 |
Grant for Agricultural Development |
| |
1318 |
Grant for Horticulture Development |
| |
1319 |
Grant from Education Department |
| |
1320 |
Grant from Food and Civil Supplies Department |
| |
1321 |
Grant for Sports and Youth Welfare Schemes |
| |
1322 |
Grant from Labour and Manpower Planning Department |
| |
1323 |
Grant from Water Resources Department |
| |
1324 |
General Grant in-Aid |
| |
1325 |
Other Grants (specify) |
| 5. |
1401-99 |
(D) Gram Panchayats Share in Governmental Receipts |
| |
1401 |
Share of Land Revenue |
| |
1402 |
Share of Stamp Duty |
| 6. |
1500 |
(E) Contribution from Janpad Panchayats |
| 7. |
1600 |
(F) Contribution from Zila Panchayat |
| 8. |
2001-2199 |
II. Capital Receipts and Adjustments |
| 9. |
2100 |
(A) Loans |
| |
2101 |
Loans from Government |
| |
2102 |
Loans from Zila Panchayat |
| |
2103 |
Loans from Janpad Panchayat |
| |
2104 |
Loans from Panchayat Raj Vitta Nigam |
| |
2105 |
Loans from Banks |
| |
2106 |
Other loans (Please specify the source) |
| 10. |
2200-2299 |
(B) Security And Other Deposits |
| |
2201 |
Security Deposits Received |
| |
2202 |
Earnest Money |
| |
2301-2399 |
Repayments of Loans and Advances |
| |
2301 |
Repayment of Vehicle Loan |
| |
2302 |
Repayment of House Building Loan |
| |
2303 |
Repayment of GPF/PF Loans |
| |
2304 |
Repayment of Grain Advance |
| |
2305 |
Other Advances from Staff |
| |
2306 |
Advances from other |
| |
|
Total of Receipts .............. |
| S. No. |
Code |
Head |
| 11. |
3000-3099 |
Expenditures |
| 12. |
A. |
Revenue Expenses |
| 13. |
3100-3199 |
I. Administrative Expenditures |
| |
3101 |
Payment to a provision for Employees |
| |
3102 |
Salary and wages to staff including DA, CCA, FA and otherallowances
|
| |
3103 |
Contribution to provident fund |
| |
3104 |
Pension and leave salary contribution (for staff ondeputation)
|
| |
3105 |
Provision for liveries to be provided to staff |
| |
3106 |
Reimbursement of medical expenses |
| |
3107 |
Grant of Bonus, to employees |
| |
3108 |
Provisions for gratuity |
| |
3109 |
Rent on accommodation hired for employees |
| |
3110 |
Staff welfare expenses |
| |
3111 |
Honorarium to Sarpanch and Panch |
| |
3112 |
Sitting fee for meeting of Panchayat |
| |
3113 |
Traveling expenses to staff |
| |
3114 |
Traveling expenses to Panchs/Sarpanchs |
| |
3115 |
Meeting expenses for Gram Sabha and other meetings |
| |
3116 |
Expenditure on petrol and repairs of vehicles includingreplacement of tyres and batteries
|
| |
3117 |
Rent of office and other hired building for use of Panchayat'soffice work
|
| |
3118 |
Electricity and Water charges for office buildings |
| |
3119 |
Purchase and printing of stationery items, Registers andphotocopy and duplicating charges etc.
|
| |
3120 |
Postage, Telephone expenses |
| |
3121 |
Entertainment expenses |
| |
3122 |
Purchase of Newspapers, Magazines, Books and subscriptions tojournals etc.
|
| |
3123 |
Expenditure on Advertisement and publicity other thanexpenditure incurred on creating public awareness
|
| |
3124 |
Whitewash and repairs to building and repairs of other assets |
| |
3125 |
Expenditure on general Maintenance and upkeep of office |
| |
3126 |
Miscellaneous Expenses |
| |
3127 |
Commission on preparation of Drafts and collection chargeslevied by the Bank
|
| |
3128 |
Legal expenses |
| |
3129 |
Audit Fee |
| |
3130 |
Insurance charges |
| |
3131 |
Interest payable on loan from Commercial Banks, StateGovernment and other institutions (specify)
|
| |
3132 |
Local conveyance charges |
| |
3133 |
Freight and Transportation charges |
| |
3134 |
Sanitation and conservancy expenses |
| |
3135 |
Encroachment Removal Expenses |
| |
3136 |
Maintenance and Development of Village sites |
| |
3137 |
Kanzi House Expenses |
| |
3138 |
Maintenance of Markets |
| |
3139 |
Raksha Samiti Expenses |
| |
3140 |
Maintenance of Parks |
| |
3141 |
Epidemic/Calamities relief Expenses |
| |
3142 |
Functions and festivals |
| |
3143 |
Religious and Charitable expenses |
| |
3144 |
Grant-in-Aid |
| 14. |
3200-3900 |
II. Functional Expenses |
| |
3201-3209 |
(A) Rural Development Programmes |
| |
3201 |
Rural Development Programme |
| |
3202 |
JRY scheme Expenses |
| |
3203 |
Indira Aawas Yojana Expenses |
| |
3204 |
Gramin Aawas Yojana Expenses |
| |
3205 |
Jeevandhara Yojana Expenses |
| |
3206 |
Sunishchit Rojgar Yojana Expenses |
| |
3207 |
Other Expenses (specify) |
| |
3210-3219 |
(B) Rural Electrification and Energy |
| |
3211 |
Public lighting Expenses |
| |
3212 |
Non-Conventional Energy Expenses |
| |
3220-3225 |
(C) Khadi Gramodhyog and Village Industries |
| |
3221 |
Khadi and Gramodyog Schemes |
| |
3230-3239 |
(D) Development of Forest and Social Forestry Schemes |
| |
3231 |
Forest Development |
| |
3240-3249 |
(E) Public Health Engineering Departments Schemes |
| |
3241 |
Phedschemes |
| |
3250-3259 |
(F) Construction, Repairs and Maintenance of Roads, Nullas,Culverts Sheds and Buildings
|
| |
3251 |
Construction of Road, Nullas land Culverts, constructions ofBuildings and Sheds, Repairs and maintenance of Roads, CulvertsNullas building and sheds.
|
| |
3260-3269 |
(G) Public Health and Family Welfare Schemes |
| |
3261 |
Running of Hospital and Dispensaries |
| |
3262 |
Family Welfare Programmes |
| |
3263 |
Diseases control prevention expenses |
| |
3270-3279 |
(H) Women and Child Development Programmes |
| |
3271 |
Aaganwadi Expenses |
| |
3272 |
Other women and child development Expenses |
| |
3280-3289 |
(I) Social Welfare |
| |
3281 |
Libraries and Reading Rooms |
| |
3282 |
Social Security Pension |
| |
3283 |
Other social welfare expenses (specify) |
| |
3290-3299 |
(J) Welfare Programmes and Activities for Scheduled Castes,Scheduled Tribes and Other Backward Classes
|
| |
3291 |
Construction of School buildings |
| |
3292 |
Construction of community development center |
| |
3293 |
Running and Maintenance of Schools |
| |
3294 |
Scholarships and Distribution of Text book etc. |
| |
3295 |
Girls literacy programme |
| |
3296 |
Other schemes (specify) |
| |
3300-3309 |
(K) Veterinary, Animal Husbandary Related Activities |
| |
3301 |
Veterinary and Animals Husbandry Programme |
| |
3310-3319 |
(L) Promotion and Development of Fisheries |
| |
3311 |
Fisheries Development programme |
| |
3320-3329 |
(M) Promotion and Development of Agriculture |
| |
3321 |
Agro Development Programmes |
| |
3330-3339 |
(N) Horticultural Development Programmes |
| |
3331 |
Horticulture Development Expenses |
| |
3340-3349 |
(O) Education Programmes |
| |
3341 |
Construction of Schools and other Educational buildings |
| |
3342 |
Education expenses |
| |
3350-3359 |
(P) Sports and Youth Welfare Activities |
| |
3351 |
Construction of play grounds etc. |
| |
3352 |
Repairs and Maintenance of play grounds, Akhada etc. |
| |
3360-3369 |
(O) Food and Civil Supplies Programmes |
| |
3361 |
Construction of Godowns |
| |
3362 |
Civil supply expenses |
| |
3370-3379 |
(R) Labour and Man Planning Expenses |
| |
3371 |
Labour and Manpower Planning Expenses |
| |
3380-3385 |
(S) Water Resources Development Activities |
| |
3381 |
Water Resources Development Activities |
| 15. |
4000-4999 |
III. Capital Payments and Adjustments |
| |
4100-4199 |
(A) Loans |
| |
4101 |
Loans from Government |
| |
4102 |
Loans from Ziia Panchayat |
| |
4103 |
Loans from Janpad Panchayat |
| |
4104 |
Loans from Panchayat Raj Vitta Nigam |
| |
4105 |
Loan from Bank |
| |
4106 |
Other Loans (Please specify the source) |
| |
4200-4299 |
(B) Security and Other Deposits |
| |
4201 |
Security and other deposits to be made |
| |
4300-4399 |
(C) Staff Loans and Advances |
| |
4301 |
Advance against Traveling |
| |
4302 |
Festival Advance |
| |
4303 |
Grain Loan |
| |
4304 |
House Building Loan |
| |
4305 |
Vehicle Loan |
| |
4306 |
G.P.F./P.F. Loan |
| |
4307 |
Other Staff Advances |
| |
4400-4490 |
(13) Loan to others |
| |
4401 |
Loan to others (specify) |
| |
4500-4599 |
(E) Capital Expenditures |
| |
4501 |
Construction of building |
| |
4502 |
Purchase of Machinery and Equipments |
| |
4503 |
Purchase of Vehicles |
| |
4504 |
Purchase of Furniture and Fixtures |
| |
4505 |
Others Assets (specify) |