S. No |
Item |
Budget |
Actual |
% Variation |
1.
2. |
Receipts Revenue Receipts (1.1+1.2)
1.1 Tax Revenue 1.2 Non-Tax Revenue
Capital Receipts (Recoveries of Loans) |
661.14
1.10
660.04
303.03
|
698.76
2.88
695.88
296.46 |
(+)37.62
5.69%
(+)1.78 (161.82%) (+)35.84
(5.43%)
(-)6.57 (2.17%) |
|
Total Receipts
(1+2) |
964.17 |
995.22 |
(+)31.05 (3.22%) |
3. |
Expenditure Non-Plan Expenditure (3.1+3.2)
3.1 On Revenue Account
3.2 On Capital Account |
1625.96
1385.35
240.61 |
1781.50
1519.17
262.33 |
(+)155.54 (9.57%)
(+)133.82 (9.65%)
(+)21.72 (9.02%) |
4. |
Plan Expenditure (4.1+4.2) 4.1 On Revenue Account
4.2 On Capital Account |
3201.03
109.68
3091.35 |
2416.28
71.43
2344.85 |
(-)784.75
24.52%
(-)38.25 (34.87%) (-)746.50 (24.15%) |
5. |
Total
Expenditure (3+4) |
4826.99 |
4197.78 |
(-)629.21
(13.03%) |
|
5.1 Revenue Expenditure (3.1+4.1) 5.2 Capital Expenditure
(3.2+4.2) |
1495.03
3331.96 |
1590.60
2607.18 |
(+)95.57
6.39%
(-)724.78
21.75% |