UP's annual budget 3rd Bamandanga Union Parishad (LGED ID-1496112) Upazila: Nageshwari, District: Kurigram Fiscal year: 2013-2014
Sector name |
Budget for the next financial year (money) 2020-2021 Own funds other funds total |
Revised Budget for the current financial year (Money) (2020-2021) |
Actual Money Actual (Money) 2019-2020 |
1 |
2 3 4 |
5 |
6 |
Early resuscitation |
|
|
|
Cash in hand |
|
|
7/= |
Deposit in the bank |
|
|
5200/= |
Total initial replenishmen |
690 / = 790 / = |
|
|
Receipt |
|
|
|
Tax collection (with arrears) |
236100/= 236100/= |
195900/= |
380/= |
Permit fee at license by council |
25000/= 25000/= |
45000/= |
2525/= |
Received for lease |
115000/= 115000/= |
1,75,000/= |
10,000/= |
License fee for non-mechanical vehicles |
25000/= 25000/= |
25000/= |
|
Income from property |
|
|
|
Government grant for installation work |
541740 / = 541740 / = |
4,88,200/= |
5,37,882/= |
1% grant for transfer of property |
150000/= 150000/= |
150000/= |
1,01,600/= |
Government grant to ADP |
450000/= 450000/= |
|
|
Government bulk allocation |
1000000/= 1000000/= |
900,000/= |
7,89,633/= |
Government bulk allocation Received by local government sources |
|
|
|
Other receipts |
10000/= 10000/= |
|
|
Total receipts |
419890/= 2141740/= 2561630/= |
19,90,580/= |
14,47,227/= |
Expenses |
|
|
|
Installation costs |
|
|
|
Honorable Chairman and members |
174300/= 155700/= 330000 / = |
330000 / =
|
1,49,268 / =
|
Salary allowance of employees, officers |
112000/= 38040/= 496040/= |
672210/=
|
3,95,158/=
|
Expenditure on tax collection |
35415 / = 35415 / = |
39180/=
|
|
Printing and stationery |
|
|
|
Electricity bill |
|
|
|
Call and her |
|
|
|
Office maintenance |
|
|
|
Other expenses |
50000/= 50000/= |
18400/= |
|
Developmental expenditure |
200000/= 200000/= |
200000/= |
|
Health and sanitation |
500000/= 500000/= |
140000/= |
75,000/= |
Road construction and repair |
200000/= 200000/= |
155000/= |
2,80,000/= |
Housing and repair |
|
|
|
Education program |
300000/= 300000/= |
180000/= |
1,81,233/= |
Irrigation and canals |
200000/= 200000/= |
|
1,70,000/= |
Other and women's development |
34585/= 200000/= 234585/= |
247000/= |
191088/= |
Total cost |
406300/= 2141740/= 2548040/= |
1981790/= |
1441747/= |
Concluding remarks |
13590/= 13590/= |
8790/= |
5480/= |
Planning and Implementation: Cabinet Division, A2I, BCC, DoICT and BASIS