|
| Ajmer Financial Budget 2008-2009 |
| All amount in Rs.(In Lacs). |
| Schedule No. |
Proposed Budget |
Goverment Approved Budget |
Approved Revised Budget |
Proposed Budget |
Actual Figure |
Actual Figure |
Actual Figure |
Actual Figure |
Actual Figure |
Total (8+9) |
| |
2008-2009 |
2008-2009 |
2007-2008 |
2007-2008 |
2006-2007 |
2005-2006 |
2004-2005 |
Oct 2006 - Mar 2007 |
Apr 2007 - Sep 2007 |
|
| |
(1) |
(2) |
(3) |
(4) |
(5) |
(6) |
(7) |
(8) |
(9) |
(10) |
| |
| RECEIPTS |
| REVENUE RECEIPTS |
| 1. Current Year Receipts |
01 |
4828.35 |
4718.35 |
3993.10 |
3993.10 |
3004.72 |
2980.94 |
2461.04 |
1781.46 |
1185.97 |
2967.43 |
| |
|
4828.35 |
4718.35 |
3993.10 |
3993.10 |
3004.72 |
2980.94 |
2461.04 |
1781.46 |
1185.97 |
2967.43 |
| CAPITAL RECEIPTS |
| 1. Loan Receipts |
03 |
635.00 |
635.00 |
2635.00 |
2635.00 |
80.45 |
125.76 |
83.61 |
50.65 |
29.04 |
79.69 |
| 2. Capital Receipts |
04 |
5192.00 |
5101.00 |
2680.42 |
2680.42 |
293.20 |
234.05 |
381.72 |
232.74 |
72.51 |
305.25 |
| |
|
5827.00 |
5736.00 |
5315.42 |
5315.42 |
373.65 |
359.81 |
465.33 |
283.39 |
101.55 |
384.94 |
| Total Receipts |
|
10655.35 |
10454.35 |
9308.52 |
9308.52 |
3378.37 |
3340.75 |
2926.37 |
2064.85 |
1287.52 |
3352.37 |
| PAYMENTS |
| REVENUE PAYMENTS |
| 1.Current Year Payments |
05 |
5215.54 |
5140.54
|
4571.35 |
4571.35 |
2660.19 |
2470.33 |
2232.62 |
1447.01 |
1300.00 |
2747.01 |
| |
|
5215.54 |
5140.54 |
4571.35 |
4571.35 |
2660.19 |
2470.33 |
2232.62 |
1447.01 |
1300.00 |
2747.01 |
| CAPITAL PAYMENTS |
| 1.Loan Repayment |
07 |
120.00 |
120.00 |
120.00 |
120.00 |
70.68 |
63.89 |
34.55 |
29.51 |
13.20 |
42.71 |
| 2.Fixed Assets |
08 |
5125.00 |
6677.24 |
4703.22 |
4703.22 |
599.03 |
1003.27 |
486.25 |
450.30 |
294.79 |
745.09 |
| |
|
5245.00 |
6797.24 |
4823.22 |
4823.22 |
669.71 |
1067.17 |
520.80 |
479.81 |
307.99 |
787.80 |
| Total Payment |
|
10460.54 |
11937.78 |
9394.57 |
9394.57 |
3329.90 |
3537.50 |
2753.42 |
1926.82 |
1607.99 |
3534.81 |
| |
| Opening Balance |
|
735.23 |
0.00 |
821.28 |
821.28 |
0.00 |
|
|
|
|
|
| Revenue Surplus(+) / Deficit(-) |
|
-5105.54 |
-422.19 |
-578.25 |
-578.25 |
344.53 |
510.61 |
228.42 |
334.45 |
-114.03 |
220.42 |
| Capital Surplus(+) / Deficit(-) |
|
582.00 |
4718.35 |
492.20 |
492.20 |
-296.06 |
-707.36 |
-55.47 |
-196.42 |
-206.44 |
-402.86 |
| Closing Balance |
|
-3788.31 |
-4296.16 |
735.23 |
735.23 |
48.47 |
-196.75 |
172.95 |
138.03 |
-320.47 |
-182.44 | |
|