Budget & Expenditure Report

Fin Year
Please select Fin Year
Major Head
Amount in Thousand
Major Head Minor Head Id Minor Head Budget Allotment Expenditure Exp. (%)
2059 2059.01.051.01.00.27 Office Bldg - Construction - Minor Civil and Electrical Works 420000.00 94953.00 22.61
2059 2059.01.052.01.00.21 Office Bldg - Construction - Machinery and Equipment - Materials and Supplies 10000.00 4870.00 48.70
2059 2059.01.052.01.00.24 Office Bldg - Construction - Machinery and Equipment - Fuels and Lubricants 10000.00 2840.00 28.40
2059 2059.01.053.03.00.01 Office Bldg - WC Salary 430000.00 147552.00 34.31
2059 2059.01.053.03.00.05 Office Bldg - WC Rewards 6500.00 348.00 5.35
2059 2059.01.053.03.00.06 Office Bldg - WC Medical 33310.00 11652.00 34.98
2059 2059.01.053.03.00.07 Office Bldg - WC Allowances 355000.00 130717.00 36.82
2059 2059.01.053.03.00.08 Office Bldg - WC LTC 2500.00 587.00 23.48
2059 2059.01.053.03.96.27 Office Bldg - Construction - Swachhta Action Plan - Minor Civil and Electrical Works 3000.00
2059 2059.01.053.04.00.18 Office Bldg - Other Maint Exp - Rent for Others 10000.00 949.00 9.49
2059 2059.01.053.04.00.27 Office Bldg - Other Maint Exp - Minor Civil and Electric Works 3001100.00 1661233.00 55.35
2059 2059.01.053.04.00.29 Office Bldg - Other Maint Exp - Repair and Maintenance 200000.00 80998.00 40.50
2059 2059.01.053.04.96.27 Office Bldg - Other Maint Exp - Swachhta Action Plan - Minor Civil and Electric Works 5000.00 39.00 0.78
2059 2059.01.104.01.00.14 Office Bldg - Lease Charges - Rent, Rates and Taxes for Land and Buildings 2337575.00 1230550.00 52.64
2059 2059.01.799.01.00.43 Office Bldg - Stock - Suspense 100.00
2059 2059.01.799.02.00.43 MPWA (NP) - Voted 100.00
2059 2059.01.799.02.00.43 Office Bldg - MPWA - Suspense (Charged) 120000.00 110755.00 92.30
2059 2059.60.051.02.00.27 Other Bldg - Construction - Minor Civil and Electric Works 5000.00 975.00 19.50
2059 2059.60.053.02.00.01 Other Bldg - WC Salaries 302500.00 117851.00 38.96
2059 2059.60.053.02.00.05 Other Bldg - WC Rewards 5000.00 17.00 0.34
2059 2059.60.053.02.00.06 Other Bldg - WC Medical 12500.00 1819.00 14.55
2059 2059.60.053.02.00.07 Other Bldg - WC Allowances 248500.00 99524.00 40.05
2059 2059.60.053.02.00.08 Other Bldg - WC LTC 2500.00 560.00 22.40
2059 2059.60.053.03.00.18 Other Bldg - Other Maint Exp - Rent for Others 2500.00 742.00 29.68
2059 2059.60.053.03.00.27 Other Bldg - Other Maint Exp - Minor Civil and Electric Works 700000.00 395785.00 56.54
2059 2059.60.053.03.00.29 Other Bldg - Other Maint Exp - Repair and Maintenance 60000.00 24545.00 40.91
2059 2059.60.053.04.00.27 Maint/Upkeep of Inspection Bungalows, Guest House & Holiday Homes - Minor Civil and Electric Works 200000.00 102502.00 51.25
2059 2059.60.053.04.00.29 Maint/Upkeep of Inspection Bungalows, Guest House & Holiday Homes - Repair and Maintenance 30000.00 13781.00 45.94
2059 2059.80.001.02.02.01 WC converted into RC - Salary 205000.00 77638.00 37.87
2059 2059.80.001.02.02.05 WC converted into RC - Rewards 3500.00 21.00 0.60
2059 2059.80.001.02.02.06 WC converted into RC - Medical 10000.00 2984.00 29.84
2059 2059.80.001.02.02.07 WC converted into RC - Allowances 182000.00 69880.00 38.40
2059 2059.80.001.02.02.08 WC converted into RC - Leave Travel Concession 1000.00 163.00 16.30
2059 2059.80.001.02.02.09 WC converted into RC - Training Expenses 100.00
2059 2059.80.001.02.02.11 WC converted into RC - T. E. 500.00 295.00 59.00
2059 2059.80.001.02.02.13 WC converted into RC - O.E. 100.00 8.00 8.00
2059 2059.80.001.13.00.19 Scheme of Computerisation - Digital Equipment 300000.00 99043.00 33.01
2059 2059.80.001.16.00.01 CPWD Establishment - Salaries 6950000.00 3078526.00 44.30
2059 2059.80.001.16.00.02 CPWD Establishment - Wages 150.00
2059 2059.80.001.16.00.05 CPWD Establishment - Rewards 50000.00 2084.00 4.17
2059 2059.80.001.16.00.06 CPWD Establishment - Medical 180000.00 89094.00 49.50
2059 2059.80.001.16.00.07 CPWD Establishment - Allowances 5800000.00 2652656.00 45.74
2059 2059.80.001.16.00.08 CPWD Establishment - Leave Travel Concession 60000.00 23524.00 39.21
2059 2059.80.001.16.00.09 CPWD Establishment - Training Expenses 4250.00 705.00 16.59
2059 2059.80.001.16.00.11 CPWD Establishment - Travel Expenses (Domestic) 180000.00 116524.00 64.74
2059 2059.80.001.16.00.12 CPWD Establishment - Travel Expenses (Foreign) 850.00
2059 2059.80.001.16.00.13 CPWD Establishment - Office Expense 150000.00 54915.00 36.61
2059 2059.80.001.16.00.16 CPWD Establishment - Printing and Publication 500.00 39.00 7.80
2059 2059.80.001.16.00.19 CPWD Establishment - Digital Equipment 1000.00 500.00 50.00
2059 2059.80.001.16.00.26 CPWD Establishment - Advertising & Publicity 120.00
2059 2059.80.001.16.00.28 CPWD Establishment - Professional Services 20000.00 11349.00 56.75
2059 2059.80.001.16.00.29 CPWD Establishment - Repair & Maintenance 100.00 4.00 4.00
2059 2059.80.001.16.00.49 CPWD Establishment - Other Revenue Expenditure 3000.00 2000.00 66.67
2059 2059.80.001.24.02.28 Maintenance of Other Samadhies - Professional Services 220000.00 131278.00 59.67
2059 2059.80.003.05.01.01 Training Inst and Res & Dev Unit etc - Salary 180000.00 52457.00 29.14
2059 2059.80.003.05.01.02 Training Inst and Res & Dev Unit etc - Wages 20.00
2059 2059.80.003.05.01.05 Training Inst and Res & Dev Unit etc - Rewards 800.00 27.00 3.38
2059 2059.80.003.05.01.06 Training Inst and Res & Dev Unit etc - Medical 5000.00 1427.00 28.54
2059 2059.80.003.05.01.07 Training Inst and Res & Dev Unit etc - Allowances 177000.00 52491.00 29.66
2059 2059.80.003.05.01.08 Training Inst and Res & Dev Unit etc - Leave Travel Concession 1000.00 238.00 23.80
2059 2059.80.003.05.01.09 Training Inst and Res & Dev Unit etc - Training Expenses 12500.00 456.00 3.65
2059 2059.80.003.05.01.11 Training Inst and Res & Dev Unit etc - Travel Exp (Domestic) 3000.00 1190.00 39.67
2059 2059.80.003.05.01.12 Training Inst and Res & Dev Unit etc - Travel Exp (Foreign) 100.00
2059 2059.80.003.05.01.13 Training Inst and Res & Dev Unit etc - Office Expense 4000.00 1193.00 29.83
2059 2059.80.003.05.01.16 Training Inst and Res & Dev Unit etc - Printing and Publications 100.00
2059 2059.80.003.05.01.28 Training Inst and Res & Dev Unit etc - Professional Services 10000.00 1807.00 18.07
2059 2059.80.003.05.01.49 Training Inst and Res & Dev Unit etc - Other Revenue Expenditure 6000.00 1514.00 25.23
Sub Total: 2059 23234375.00 10762174.00 46.32
2216 2216.05.053.06.00.01 GPRA - WC Salaries 375000.00 146923.00 39.18
2216 2216.05.053.06.00.05 GPRA - WC Rewards 7000.00 26.00 0.37
2216 2216.05.053.06.00.06 GPRA - WC Medical 25000.00 6083.00 24.33
2216 2216.05.053.06.00.07 GPRA - WC Allowances 325000.00 127283.00 39.16
2216 2216.05.053.06.00.08 GPRA - WC LTC 3000.00 346.00 11.53
2216 2216.05.053.07.07.18 GPRA - Ord & Spl Repair - Maint and Furnishing - Rent for Others 1000.00
2216 2216.05.053.07.07.27 GPRA - Ord & Spl Repair - Maint and Furnishing - Minor Civil and Electric Works 4100000.00 2758981.00 67.29
2216 2216.05.053.07.07.29 GPRA - Ord & Spl Repairs - Maint and Furnishing - Repair & Maintenance 160000.00 42748.00 26.72
2216 2216.05.053.07.08.27 GPRA - Ord & Spl Repair - Maint and Furnishing of Parl Resi - Minor Civil and Electric Work 750000.00 469646.00 62.62
2216 2216.05.053.07.08.29 GPRA - Ord & Spl Repairs - Maint and Furnishing of Parl Resi - Repair and Maintenance 50000.00 24958.00 49.92
2216 2216.05.053.07.96.27 GPRA - Swachhta Action Plan - Minor Civil and Electric Works 25000.00 7023.00 28.09
2216 2216.05.053.11.01.27 GPRA - Other Exp - Construction - Minor Civil and Electric Works 70000.00 16067.00 22.95
2216 2216.05.053.12.01.27 GPRA - Other Exp - Furnishings - Minor Civil and Electric Works 120000.00 22028.00 18.36
2216 2216.05.053.13.00.14 GPRA - Lease Charges - Rent, Rates and Taxes for Land and Buildings 2000000.00 787605.00 39.38
2216 2216.07.053.05.04.18 Other Housing - Ord & Spl Repair - Maint and Furnishing - Rent for Others 2000.00 562.00 28.10
2216 2216.07.053.05.04.27 Other Housing - Ord & Spl Repair - Maint and Furnishing - Minor Civil and Electric Works 700000.00 397230.00 56.75
2216 2216.07.053.05.04.29 Other Housing - Ord & Spl Repairs - Maint and Furnishing - Repair & Maintenance 30000.00 12432.00 41.44
2216 2216.07.053.05.96.27 Other Housing - Swachhta Action Plan - Minor Civil and Electric Works 7000.00 21.00 0.30
2216 2216.07.053.06.00.01 Other Housing - WC Salaries 250000.00 96822.00 38.73
2216 2216.07.053.06.00.05 Other Housing - WC Rewards 4000.00 3.00 0.08
2216 2216.07.053.06.00.06 Other Housing - WC Medical 10000.00 2124.00 21.24
2216 2216.07.053.06.00.07 Other Housing - WC Allowances 190000.00 81025.00 42.64
2216 2216.07.053.06.00.08 Other Housing - WC LTC 1000.00 107.00 10.70
2216 2216.07.053.10.01.27 Furnishing - Buildings - Minor Civil and Electric Works 1000.00
Sub Total: 2216 9206000.00 5000043.00 54.31
4059 4059.01.051.01.00.51 Office Buildings - Motor Vehicles 5500.00 600.00 10.91
4059 4059.01.051.01.00.52 Office Buildings - Machinery & Equipment 5000.00 970.00 19.40
4059 4059.01.051.01.00.60 Office Buildings - Other Capital Expenditure 100.00
4059 4059.01.051.01.00.71 Office Buildings - Information, Computer, Telecommunication Equipment 5000.00 1075.00 21.50
4059 4059.01.051.01.00.72 Office Buildings - Building and Structures 22556800.00 8151648.00 36.14
4059 4059.01.051.01.00.72 Office Buildings - Building and Structures (Charged) 5000.00
4059 4059.01.051.01.00.74 Office Buildings - Furniture & Fixture 4000.00 284.00 7.10
4059 4059.01.051.01.00.77 Office Buildings - Other Fixed Assets 100.00
4059 4059.01.051.01.00.78 Office Buildings - Land 1000.00
4059 4059.01.051.01.96.72 Office Buildings - Swachhta Action Plan - Major Works 5000.00
4059 4059.60.051.28.01.72 Other Buildings - Rashtriya Smriti, Upgradation of Samadhies/Memorials - Building and Structure 20000.00
4059 4059.60.051.28.96.72 Other Buildings - Swachhta Action Plan - Building and Structure 100.00
4059 4059.80.051.14.01.72 Mines - Building and Structure 450000.00 164927.00 36.65
4059 4059.80.051.45.01.72 Office Building of Audit - Building and Structure
4059 4059.80.051.45.01.72 Office Building of Expenditure - Building and Structure
4059 4059.80.051.45.01.72 Office Building of External Affairs - Building and Structure
4059 4059.80.051.45.01.72 Office Building of Finance & Revenue - Building and Structure
4059 4059.80.051.45.01.72 Office Building of Home Affair - Building and Structure
4059 4059.80.051.45.01.72 Office Building of Lok Sabha - Building and Structure
4059 4059.80.051.45.01.72 Office Building of Other Ministries/Dept - Building and Structure 6170700.00 940715.00 15.24
4059 4059.80.051.45.01.72 Office Building of PPG - Building and Structure
4059 4059.80.051.45.01.72 Office Building of Rajya Sabha - Building and Structure
4059 4059.80.051.45.01.72 Office Building of Stationary & Printing - Building and Structure
4059 4059.80.051.45.01.72 Office Building of Supreme Court of India - Building and Structure
4059 4059.80.051.45.96.72 Office Building of Other Ministries/Dept - Swachhta Action Plan - Building and Structure 5000.00
Sub Total: 4059 29233300.00 9260219.00 31.68
4216 4216.01.106.03.06.72 GPRA - Buildings & Upgradation - Building and Structure 6640000.00 2693286.00 40.56
4216 4216.01.106.03.06.72 GPRA - Buildings & Upgradation - Building and Structure (Charged) 5000.00
4216 4216.01.106.03.06.78 GPRA - Buildings & Upgradation - Land 10000.00
4216 4216.01.106.03.96.72 GPRA - Buildings & Upgradation - Swachhta Action Plan - Building and Structure 10000.00
4216 4216.01.700.63.01.72 Other Housing - Audit - Building and Structure
4216 4216.01.700.63.01.72 Other Housing - Building and Structure 3250000.00 953460.00 29.34
4216 4216.01.700.63.01.72 Other Housing - External Affairs - Building and Structure
4216 4216.01.700.63.01.72 Other Housing - Finance & Revenue - Building and Structure
4216 4216.01.700.63.01.72 Other Housing - Home Affair - Building and Structure
4216 4216.01.700.63.01.72 Other Housing - Lok Sabha - Building and Structure
4216 4216.01.700.63.01.72 Other Housing - PPG&P - Building and Structure
4216 4216.01.700.63.01.72 Other Housing - Rajya Sabha - Building and Structure
4216 4216.01.700.63.01.72 Other Housing - Stationary & Printing - Building and Structure
Sub Total: 4216 9915000.00 3646746.00 36.78
4250 4250.00.201.02.00.72 Labour - Building and Structure 5000.00 5826.00 116.52
4250 4250.00.203.01.00.72 Employment (P) 2000.00
Sub Total: 4250 7000.00 5826.00 83.23
5052 5052.80.800.01.00.72 Shipping - Building and Structure 5000.00 1116.00 22.32
Sub Total: 5052 5000.00 1116.00 22.32
7610 7610.00.204.01.00.55 Computer Advance 250.00
Sub Total: 7610 250.00
GRAND TOTAL 71600925.00 28676124.00 40.05