Sl.No

Head

Budget Estimate 2009-10

Sl.

No

Head

Budget estimate 2009-10

1

Opening Balance as per Annual A/c

A

Recurring Expenditure

565000

2

VVN Fees and fines

585600

B

Non recurring

3

Misc In-come

10000

Furniture

30000

4

Bank Interest

4440

Library

15000

Total

610000

Total

610000