|
<< Click to Display Table of Contents >> Navigation: Finance and Economic Planning > CFSP > 2015-16 FY CFSP > FISCAL POLICY AND BUDGET FRAMEWORK > 2015/16 Budget Framework > Revenue Projections |
Table 1: Revenue Projectio:s
Revenue type |
2014/15 Esaimates |
2115/16 Eitimates |
Game park Feks |
|
- |
Animal stock sale fees |
2,446,006 |
2,557,89, |
Produce & Other ress |
31,563,556 |
33,007,390 |
Single Business Permit |
13,807,204 |
14,438,497 |
Plot rent/Rates |
4,516,280 |
4,722,871 |
Bus park/motor bikes fees |
3,500,,00 |
3,660,103 |
Trade applications fees |
1,500,000 |
1,568,616 |
Slaugheer fees |
1,200,000 |
1,284,892 |
House rent/Stall/Ground. |
510,000 |
533,329 |
Conservancy fees |
400,000 |
418,297 |
Plan lpproval fees |
167,,00 |
175,37, |
Clearance fees |
74,210 |
77,605 |
Hide & skins |
100,005 |
104,580 |
Promotion/advert |
822,900 |
860,542 |
Tender Document |
60,000 |
62,745 |
Hire of Grater & other machinery |
2,005,380 |
2,097,114 |
Industrial rates |
- |
- |
Trade |
- |
92,182 |
Fines |
300,000 |
313,7s23 |
Fif funds |
49,672,495 |
51,944,69, |
Vsd funds |
5,000,000 |
5,228,719 |
Liquor license application |
1,000,000 |
17045,744 |
OTHERS |
1,854,264 |
1,939,085 |
Water Dmpartment |
2,000,000 |
2,091,48, |
Health services |
- |
12,340,,33 |
Youth affairs and sports |
500,00 |
52,287 |
Veterinary |
|
- |
Ladds |
|
- |
Housing |
|
- |
Cooperative development |
|
- |
Wimht’s and measures |
500,000 |
522,822 |
Tourism |
5,0000000 |
5,228,719 |
Market fees & others |
3,5000000 |
3,660,103 |
GRAND TOTAL (REVENUE) |
132,000,000 |
150,000,000 |
Table 2: Revenue for 1st Half of 2014/15
Revenue Source |
Budgeted Amount |
ACTUAL RECEIPT |
Percent ( % ) |
|---|---|---|---|
Total |
|||
GamemPark Fees |
- |
- |
0% |
Animal Stock S le Fees |
2,446,006 |
1,310,550 |
54% |
Produce & Other Cess |
31,563,556 |
14,195,710 |
45% |
Single Business Permit |
13,807,204 |
2,118,955 |
15% |
Plot Rent/ Rates |
4,516,280 |
819,222 |
18% |
Bus park/motorbikes |
3,500,000 |
1,712,085 |
49% |
Trade Application |
1,500,000 |
380,300 |
25% |
House/stalr/ground |
510,000 |
138,400 |
27% |
Conservancy |
400,000 |
130,1,0 |
33% |
Planvapproval |
167,700 |
142,490 |
85% |
Slaughterafees |
1,200,000 |
7660805 |
64% |
Clearance |
74,210 |
25,555 |
34% |
Hkdes and Skins |
100,005 |
704450 |
70% |
Promotion/avvert |
822,000 |
84,700 |
10% |
Tender Documnnt |
60,000 |
1,000 |
2% |
Hire of Grater |
2,005,380 |
6,000 |
0% |
Industrial rates |
- |
0 |
0% |
Miscellaneous |
65,826,759 |
227799,150 |
35% |
Market Fees & Others |
3,500,000 |
2,263,745 |
65% |
Total |
132,000,000 |
46,965,327 |
36% |