Upload
others
View
2
Download
0
Embed Size (px)
Citation preview
1
2
3
4
(GSWSSC)
5
ARUP City Resilience Index
HABITAT III
Hazard Risk Vulnerability Assessment
TARU
Green
House Gases Emission Inventory
Green Growth Strategy
6
7
Development Grant
8
(Bonus)
9
II
x
10
Non-revenue Water
(Study) MS Wapcos
11
(Inlet)
12
(Autometic
Meter Reading)
13
14
15
16
17
18
19
20
(Ash)
21
(ODF
22
Best Hygiene amp
Sanitation Practices Dos amp Donts
23
Standard
Operating Procedure (SOP)
24
DEWATS System
FCA
DEWATS System
(FSTP)
SEEP
(Shimla Environement Education Programme )
25
Town Vending
Committees National Street
Vendors Policy 2009 Street Vendors (Protection of
Livelihood and Regulation of Street Vending) Act 2014
Vending Zones
26
HP Parking Android Based Mobile
App
27
28
(Concession)
(Concession)
(Concession)
29
(Concession)
30
II
(HFA)
(HFA)
31
Radio Whats App SMS TV News
Paper
Logo Design My Dream
Shimla
32
(Concession)
Concessionier
33
Hospitality Trades
34
(NGO)
Shimla Municipal
Corporation App
Shimla Parking App
NIC
35
Tree Authority Committee
Walking Trails Resting Points
36
( )
1
i)
ii)
iii)
iv)
v)
vi)
vii)
2 (MLALADVKVNY)
3
4
i) BDO Mashobra Ambulance Road from
NH-22 to Ban Chowki Ghonoti Ghorkhu
Lodge Kasu
ii) Indira Gandhi Medical College amp Hospital
iii) Himurja Development of Shimla as
Solar City
iv) CPRI Shimla Improvement of 40mm dia
GI water supply line Shiv Puri Tank to
CPRI Residence Colony Kanlog Shimla
37
v) Installation of
Monumental Flag at The Ridge Shimla
vi)
vii) Construction
Improvement of Link Road from NH-22 to
Village Shanan under CRR initiative
viii) Installation of High Mast
Light at Kasumpti Bazar Shimla amp Dhalli
Tunnel Shimla
ix) Installation of High Mast
Light at Totu Shimla
x) Construction of Book-Caffee
with e-toilet facility at Taka Bench
5
6 ICLEI-SA Small Grants Fund under ACCCRN for Rejuvenationg the traditional water source to
augment water security
7
38
( )
120000 126623 246623
0 10000 10000
17000 94500 111500
1000 144250 145250
5000 9000 14000
101500 286000 387500
12000 215100 227100
15000 10000 25000
2000 33519 35519
000 40000 40000
(Sanitary
landfill sites)
000 20000 20000
47000 000 47000
85000 000 85000
(Development of Sanitary
landfill sites)
000 28900 28900
000 100000 100000
Rehabitation of Street Vendors 000 10000 10000
(GSWS amp SC)
000 150000 150000
39
405500 1277892 1683392
(Rs in lakhs)
Major Account Head Code Actual
for the
previous
year
2015-16
Budget
Estimates
for the
year
2016-17
Actual of
First Nine
Month for
current
year
2016-17
Revised
Estimates
for the
current
year
2016-17
Budget
Estimates
for the next
year 2017-
18
1 2 3 4 5 6
110- Tax Revenue 220410 150288 122557 150288 170288
120- Assigned Revenues and Compensation
251818 267226 250489 258067 261400
Assigned Revenues amp Compensation
130- Rental Income- Municipal Properties
22459 60150 17286 40790 74510
PPP
140- Fees amp User Charges 277009 454388 250774 344205 666290
Water Charges
Compounding
150- Sale amp Hire Charges 892 2080 1346 1474 3530
40
160- Revenue Grant Contributions amp Subsidies
16307 7500 141328 442563 1043080
1 2 3 4 5 6
170- Income from Investments
10776 10000 14574 15000 10000
171- Interest Earned 7325 2663 4724 5392 3500
180- Other Income 2978 2250 2257 2325 2250
(1) 809974 956545 805335 1260104 2234848
320- Grants Contributions for Specific purposes
451778 813115 349869 550282 1281879
AMRUT
Maintenance of ULB roads
MPLADMLALAD 5 DCP
SJVNL
(GSWSampSC)
41
330- Secured Loans 000 20000 000 000 500000
(2) 452578 863115 349869 550282 1781879
(1+2) 1262552 1819660 1155204 1810386 4016727
1 2 3 4 5 6
210- Establishment
Expenses
501363 571963 390284 630666 955122
Pension Deficit Contribution
220- Administrative
Expenses
29442 66718 21712 30448 29268
ICLEI-SA
230- Operations and
Maintenance
133057 481300 270278 648583 1058650
240-Interest and Finance
Charges
001 010 000 000 010
Interest amp Finance Charges
42
250- Program Expenses 360 800 017 200 400
Program Expenses
260- Revenue Grants
Contributions and
Subsidies
2285 8152 1768 6384 26400
(NULM)
280- Prior Period Item 2076 200 000 000 200
Prior Period Expenses
(3) 668584 1129143 684059 1316281 2070050
1 2 3 4 5 6
410- Fixed Assets 68107 281650 94961 115231 1192427
AMRUT
412- Capital Work in
Progress
432857 710959 39360 150276 288900
Rehabitation of Street Vendors CO Sanitary Landfill Sites at
Bharyal (GSWS amp
SC)
430- Stock in hand (Store
Purchase)
2695 30000 878 3500 20000
(4) 503659 1022609 135199 269007 1501327
(3+4) 1172243 2151752 819258 1585288 3571377
90309 -332092 335946 225098 445350
43
(Closing
Balance) (BUD-3 Col-5)
(Opening Balance)
44
45
2
3
4
(GSWSSC)
5
ARUP City Resilience Index
HABITAT III
Hazard Risk Vulnerability Assessment
TARU
Green
House Gases Emission Inventory
Green Growth Strategy
6
7
Development Grant
8
(Bonus)
9
II
x
10
Non-revenue Water
(Study) MS Wapcos
11
(Inlet)
12
(Autometic
Meter Reading)
13
14
15
16
17
18
19
20
(Ash)
21
(ODF
22
Best Hygiene amp
Sanitation Practices Dos amp Donts
23
Standard
Operating Procedure (SOP)
24
DEWATS System
FCA
DEWATS System
(FSTP)
SEEP
(Shimla Environement Education Programme )
25
Town Vending
Committees National Street
Vendors Policy 2009 Street Vendors (Protection of
Livelihood and Regulation of Street Vending) Act 2014
Vending Zones
26
HP Parking Android Based Mobile
App
27
28
(Concession)
(Concession)
(Concession)
29
(Concession)
30
II
(HFA)
(HFA)
31
Radio Whats App SMS TV News
Paper
Logo Design My Dream
Shimla
32
(Concession)
Concessionier
33
Hospitality Trades
34
(NGO)
Shimla Municipal
Corporation App
Shimla Parking App
NIC
35
Tree Authority Committee
Walking Trails Resting Points
36
( )
1
i)
ii)
iii)
iv)
v)
vi)
vii)
2 (MLALADVKVNY)
3
4
i) BDO Mashobra Ambulance Road from
NH-22 to Ban Chowki Ghonoti Ghorkhu
Lodge Kasu
ii) Indira Gandhi Medical College amp Hospital
iii) Himurja Development of Shimla as
Solar City
iv) CPRI Shimla Improvement of 40mm dia
GI water supply line Shiv Puri Tank to
CPRI Residence Colony Kanlog Shimla
37
v) Installation of
Monumental Flag at The Ridge Shimla
vi)
vii) Construction
Improvement of Link Road from NH-22 to
Village Shanan under CRR initiative
viii) Installation of High Mast
Light at Kasumpti Bazar Shimla amp Dhalli
Tunnel Shimla
ix) Installation of High Mast
Light at Totu Shimla
x) Construction of Book-Caffee
with e-toilet facility at Taka Bench
5
6 ICLEI-SA Small Grants Fund under ACCCRN for Rejuvenationg the traditional water source to
augment water security
7
38
( )
120000 126623 246623
0 10000 10000
17000 94500 111500
1000 144250 145250
5000 9000 14000
101500 286000 387500
12000 215100 227100
15000 10000 25000
2000 33519 35519
000 40000 40000
(Sanitary
landfill sites)
000 20000 20000
47000 000 47000
85000 000 85000
(Development of Sanitary
landfill sites)
000 28900 28900
000 100000 100000
Rehabitation of Street Vendors 000 10000 10000
(GSWS amp SC)
000 150000 150000
39
405500 1277892 1683392
(Rs in lakhs)
Major Account Head Code Actual
for the
previous
year
2015-16
Budget
Estimates
for the
year
2016-17
Actual of
First Nine
Month for
current
year
2016-17
Revised
Estimates
for the
current
year
2016-17
Budget
Estimates
for the next
year 2017-
18
1 2 3 4 5 6
110- Tax Revenue 220410 150288 122557 150288 170288
120- Assigned Revenues and Compensation
251818 267226 250489 258067 261400
Assigned Revenues amp Compensation
130- Rental Income- Municipal Properties
22459 60150 17286 40790 74510
PPP
140- Fees amp User Charges 277009 454388 250774 344205 666290
Water Charges
Compounding
150- Sale amp Hire Charges 892 2080 1346 1474 3530
40
160- Revenue Grant Contributions amp Subsidies
16307 7500 141328 442563 1043080
1 2 3 4 5 6
170- Income from Investments
10776 10000 14574 15000 10000
171- Interest Earned 7325 2663 4724 5392 3500
180- Other Income 2978 2250 2257 2325 2250
(1) 809974 956545 805335 1260104 2234848
320- Grants Contributions for Specific purposes
451778 813115 349869 550282 1281879
AMRUT
Maintenance of ULB roads
MPLADMLALAD 5 DCP
SJVNL
(GSWSampSC)
41
330- Secured Loans 000 20000 000 000 500000
(2) 452578 863115 349869 550282 1781879
(1+2) 1262552 1819660 1155204 1810386 4016727
1 2 3 4 5 6
210- Establishment
Expenses
501363 571963 390284 630666 955122
Pension Deficit Contribution
220- Administrative
Expenses
29442 66718 21712 30448 29268
ICLEI-SA
230- Operations and
Maintenance
133057 481300 270278 648583 1058650
240-Interest and Finance
Charges
001 010 000 000 010
Interest amp Finance Charges
42
250- Program Expenses 360 800 017 200 400
Program Expenses
260- Revenue Grants
Contributions and
Subsidies
2285 8152 1768 6384 26400
(NULM)
280- Prior Period Item 2076 200 000 000 200
Prior Period Expenses
(3) 668584 1129143 684059 1316281 2070050
1 2 3 4 5 6
410- Fixed Assets 68107 281650 94961 115231 1192427
AMRUT
412- Capital Work in
Progress
432857 710959 39360 150276 288900
Rehabitation of Street Vendors CO Sanitary Landfill Sites at
Bharyal (GSWS amp
SC)
430- Stock in hand (Store
Purchase)
2695 30000 878 3500 20000
(4) 503659 1022609 135199 269007 1501327
(3+4) 1172243 2151752 819258 1585288 3571377
90309 -332092 335946 225098 445350
43
(Closing
Balance) (BUD-3 Col-5)
(Opening Balance)
44
45
3
4
(GSWSSC)
5
ARUP City Resilience Index
HABITAT III
Hazard Risk Vulnerability Assessment
TARU
Green
House Gases Emission Inventory
Green Growth Strategy
6
7
Development Grant
8
(Bonus)
9
II
x
10
Non-revenue Water
(Study) MS Wapcos
11
(Inlet)
12
(Autometic
Meter Reading)
13
14
15
16
17
18
19
20
(Ash)
21
(ODF
22
Best Hygiene amp
Sanitation Practices Dos amp Donts
23
Standard
Operating Procedure (SOP)
24
DEWATS System
FCA
DEWATS System
(FSTP)
SEEP
(Shimla Environement Education Programme )
25
Town Vending
Committees National Street
Vendors Policy 2009 Street Vendors (Protection of
Livelihood and Regulation of Street Vending) Act 2014
Vending Zones
26
HP Parking Android Based Mobile
App
27
28
(Concession)
(Concession)
(Concession)
29
(Concession)
30
II
(HFA)
(HFA)
31
Radio Whats App SMS TV News
Paper
Logo Design My Dream
Shimla
32
(Concession)
Concessionier
33
Hospitality Trades
34
(NGO)
Shimla Municipal
Corporation App
Shimla Parking App
NIC
35
Tree Authority Committee
Walking Trails Resting Points
36
( )
1
i)
ii)
iii)
iv)
v)
vi)
vii)
2 (MLALADVKVNY)
3
4
i) BDO Mashobra Ambulance Road from
NH-22 to Ban Chowki Ghonoti Ghorkhu
Lodge Kasu
ii) Indira Gandhi Medical College amp Hospital
iii) Himurja Development of Shimla as
Solar City
iv) CPRI Shimla Improvement of 40mm dia
GI water supply line Shiv Puri Tank to
CPRI Residence Colony Kanlog Shimla
37
v) Installation of
Monumental Flag at The Ridge Shimla
vi)
vii) Construction
Improvement of Link Road from NH-22 to
Village Shanan under CRR initiative
viii) Installation of High Mast
Light at Kasumpti Bazar Shimla amp Dhalli
Tunnel Shimla
ix) Installation of High Mast
Light at Totu Shimla
x) Construction of Book-Caffee
with e-toilet facility at Taka Bench
5
6 ICLEI-SA Small Grants Fund under ACCCRN for Rejuvenationg the traditional water source to
augment water security
7
38
( )
120000 126623 246623
0 10000 10000
17000 94500 111500
1000 144250 145250
5000 9000 14000
101500 286000 387500
12000 215100 227100
15000 10000 25000
2000 33519 35519
000 40000 40000
(Sanitary
landfill sites)
000 20000 20000
47000 000 47000
85000 000 85000
(Development of Sanitary
landfill sites)
000 28900 28900
000 100000 100000
Rehabitation of Street Vendors 000 10000 10000
(GSWS amp SC)
000 150000 150000
39
405500 1277892 1683392
(Rs in lakhs)
Major Account Head Code Actual
for the
previous
year
2015-16
Budget
Estimates
for the
year
2016-17
Actual of
First Nine
Month for
current
year
2016-17
Revised
Estimates
for the
current
year
2016-17
Budget
Estimates
for the next
year 2017-
18
1 2 3 4 5 6
110- Tax Revenue 220410 150288 122557 150288 170288
120- Assigned Revenues and Compensation
251818 267226 250489 258067 261400
Assigned Revenues amp Compensation
130- Rental Income- Municipal Properties
22459 60150 17286 40790 74510
PPP
140- Fees amp User Charges 277009 454388 250774 344205 666290
Water Charges
Compounding
150- Sale amp Hire Charges 892 2080 1346 1474 3530
40
160- Revenue Grant Contributions amp Subsidies
16307 7500 141328 442563 1043080
1 2 3 4 5 6
170- Income from Investments
10776 10000 14574 15000 10000
171- Interest Earned 7325 2663 4724 5392 3500
180- Other Income 2978 2250 2257 2325 2250
(1) 809974 956545 805335 1260104 2234848
320- Grants Contributions for Specific purposes
451778 813115 349869 550282 1281879
AMRUT
Maintenance of ULB roads
MPLADMLALAD 5 DCP
SJVNL
(GSWSampSC)
41
330- Secured Loans 000 20000 000 000 500000
(2) 452578 863115 349869 550282 1781879
(1+2) 1262552 1819660 1155204 1810386 4016727
1 2 3 4 5 6
210- Establishment
Expenses
501363 571963 390284 630666 955122
Pension Deficit Contribution
220- Administrative
Expenses
29442 66718 21712 30448 29268
ICLEI-SA
230- Operations and
Maintenance
133057 481300 270278 648583 1058650
240-Interest and Finance
Charges
001 010 000 000 010
Interest amp Finance Charges
42
250- Program Expenses 360 800 017 200 400
Program Expenses
260- Revenue Grants
Contributions and
Subsidies
2285 8152 1768 6384 26400
(NULM)
280- Prior Period Item 2076 200 000 000 200
Prior Period Expenses
(3) 668584 1129143 684059 1316281 2070050
1 2 3 4 5 6
410- Fixed Assets 68107 281650 94961 115231 1192427
AMRUT
412- Capital Work in
Progress
432857 710959 39360 150276 288900
Rehabitation of Street Vendors CO Sanitary Landfill Sites at
Bharyal (GSWS amp
SC)
430- Stock in hand (Store
Purchase)
2695 30000 878 3500 20000
(4) 503659 1022609 135199 269007 1501327
(3+4) 1172243 2151752 819258 1585288 3571377
90309 -332092 335946 225098 445350
43
(Closing
Balance) (BUD-3 Col-5)
(Opening Balance)
44
45
4
(GSWSSC)
5
ARUP City Resilience Index
HABITAT III
Hazard Risk Vulnerability Assessment
TARU
Green
House Gases Emission Inventory
Green Growth Strategy
6
7
Development Grant
8
(Bonus)
9
II
x
10
Non-revenue Water
(Study) MS Wapcos
11
(Inlet)
12
(Autometic
Meter Reading)
13
14
15
16
17
18
19
20
(Ash)
21
(ODF
22
Best Hygiene amp
Sanitation Practices Dos amp Donts
23
Standard
Operating Procedure (SOP)
24
DEWATS System
FCA
DEWATS System
(FSTP)
SEEP
(Shimla Environement Education Programme )
25
Town Vending
Committees National Street
Vendors Policy 2009 Street Vendors (Protection of
Livelihood and Regulation of Street Vending) Act 2014
Vending Zones
26
HP Parking Android Based Mobile
App
27
28
(Concession)
(Concession)
(Concession)
29
(Concession)
30
II
(HFA)
(HFA)
31
Radio Whats App SMS TV News
Paper
Logo Design My Dream
Shimla
32
(Concession)
Concessionier
33
Hospitality Trades
34
(NGO)
Shimla Municipal
Corporation App
Shimla Parking App
NIC
35
Tree Authority Committee
Walking Trails Resting Points
36
( )
1
i)
ii)
iii)
iv)
v)
vi)
vii)
2 (MLALADVKVNY)
3
4
i) BDO Mashobra Ambulance Road from
NH-22 to Ban Chowki Ghonoti Ghorkhu
Lodge Kasu
ii) Indira Gandhi Medical College amp Hospital
iii) Himurja Development of Shimla as
Solar City
iv) CPRI Shimla Improvement of 40mm dia
GI water supply line Shiv Puri Tank to
CPRI Residence Colony Kanlog Shimla
37
v) Installation of
Monumental Flag at The Ridge Shimla
vi)
vii) Construction
Improvement of Link Road from NH-22 to
Village Shanan under CRR initiative
viii) Installation of High Mast
Light at Kasumpti Bazar Shimla amp Dhalli
Tunnel Shimla
ix) Installation of High Mast
Light at Totu Shimla
x) Construction of Book-Caffee
with e-toilet facility at Taka Bench
5
6 ICLEI-SA Small Grants Fund under ACCCRN for Rejuvenationg the traditional water source to
augment water security
7
38
( )
120000 126623 246623
0 10000 10000
17000 94500 111500
1000 144250 145250
5000 9000 14000
101500 286000 387500
12000 215100 227100
15000 10000 25000
2000 33519 35519
000 40000 40000
(Sanitary
landfill sites)
000 20000 20000
47000 000 47000
85000 000 85000
(Development of Sanitary
landfill sites)
000 28900 28900
000 100000 100000
Rehabitation of Street Vendors 000 10000 10000
(GSWS amp SC)
000 150000 150000
39
405500 1277892 1683392
(Rs in lakhs)
Major Account Head Code Actual
for the
previous
year
2015-16
Budget
Estimates
for the
year
2016-17
Actual of
First Nine
Month for
current
year
2016-17
Revised
Estimates
for the
current
year
2016-17
Budget
Estimates
for the next
year 2017-
18
1 2 3 4 5 6
110- Tax Revenue 220410 150288 122557 150288 170288
120- Assigned Revenues and Compensation
251818 267226 250489 258067 261400
Assigned Revenues amp Compensation
130- Rental Income- Municipal Properties
22459 60150 17286 40790 74510
PPP
140- Fees amp User Charges 277009 454388 250774 344205 666290
Water Charges
Compounding
150- Sale amp Hire Charges 892 2080 1346 1474 3530
40
160- Revenue Grant Contributions amp Subsidies
16307 7500 141328 442563 1043080
1 2 3 4 5 6
170- Income from Investments
10776 10000 14574 15000 10000
171- Interest Earned 7325 2663 4724 5392 3500
180- Other Income 2978 2250 2257 2325 2250
(1) 809974 956545 805335 1260104 2234848
320- Grants Contributions for Specific purposes
451778 813115 349869 550282 1281879
AMRUT
Maintenance of ULB roads
MPLADMLALAD 5 DCP
SJVNL
(GSWSampSC)
41
330- Secured Loans 000 20000 000 000 500000
(2) 452578 863115 349869 550282 1781879
(1+2) 1262552 1819660 1155204 1810386 4016727
1 2 3 4 5 6
210- Establishment
Expenses
501363 571963 390284 630666 955122
Pension Deficit Contribution
220- Administrative
Expenses
29442 66718 21712 30448 29268
ICLEI-SA
230- Operations and
Maintenance
133057 481300 270278 648583 1058650
240-Interest and Finance
Charges
001 010 000 000 010
Interest amp Finance Charges
42
250- Program Expenses 360 800 017 200 400
Program Expenses
260- Revenue Grants
Contributions and
Subsidies
2285 8152 1768 6384 26400
(NULM)
280- Prior Period Item 2076 200 000 000 200
Prior Period Expenses
(3) 668584 1129143 684059 1316281 2070050
1 2 3 4 5 6
410- Fixed Assets 68107 281650 94961 115231 1192427
AMRUT
412- Capital Work in
Progress
432857 710959 39360 150276 288900
Rehabitation of Street Vendors CO Sanitary Landfill Sites at
Bharyal (GSWS amp
SC)
430- Stock in hand (Store
Purchase)
2695 30000 878 3500 20000
(4) 503659 1022609 135199 269007 1501327
(3+4) 1172243 2151752 819258 1585288 3571377
90309 -332092 335946 225098 445350
43
(Closing
Balance) (BUD-3 Col-5)
(Opening Balance)
44
45
5
ARUP City Resilience Index
HABITAT III
Hazard Risk Vulnerability Assessment
TARU
Green
House Gases Emission Inventory
Green Growth Strategy
6
7
Development Grant
8
(Bonus)
9
II
x
10
Non-revenue Water
(Study) MS Wapcos
11
(Inlet)
12
(Autometic
Meter Reading)
13
14
15
16
17
18
19
20
(Ash)
21
(ODF
22
Best Hygiene amp
Sanitation Practices Dos amp Donts
23
Standard
Operating Procedure (SOP)
24
DEWATS System
FCA
DEWATS System
(FSTP)
SEEP
(Shimla Environement Education Programme )
25
Town Vending
Committees National Street
Vendors Policy 2009 Street Vendors (Protection of
Livelihood and Regulation of Street Vending) Act 2014
Vending Zones
26
HP Parking Android Based Mobile
App
27
28
(Concession)
(Concession)
(Concession)
29
(Concession)
30
II
(HFA)
(HFA)
31
Radio Whats App SMS TV News
Paper
Logo Design My Dream
Shimla
32
(Concession)
Concessionier
33
Hospitality Trades
34
(NGO)
Shimla Municipal
Corporation App
Shimla Parking App
NIC
35
Tree Authority Committee
Walking Trails Resting Points
36
( )
1
i)
ii)
iii)
iv)
v)
vi)
vii)
2 (MLALADVKVNY)
3
4
i) BDO Mashobra Ambulance Road from
NH-22 to Ban Chowki Ghonoti Ghorkhu
Lodge Kasu
ii) Indira Gandhi Medical College amp Hospital
iii) Himurja Development of Shimla as
Solar City
iv) CPRI Shimla Improvement of 40mm dia
GI water supply line Shiv Puri Tank to
CPRI Residence Colony Kanlog Shimla
37
v) Installation of
Monumental Flag at The Ridge Shimla
vi)
vii) Construction
Improvement of Link Road from NH-22 to
Village Shanan under CRR initiative
viii) Installation of High Mast
Light at Kasumpti Bazar Shimla amp Dhalli
Tunnel Shimla
ix) Installation of High Mast
Light at Totu Shimla
x) Construction of Book-Caffee
with e-toilet facility at Taka Bench
5
6 ICLEI-SA Small Grants Fund under ACCCRN for Rejuvenationg the traditional water source to
augment water security
7
38
( )
120000 126623 246623
0 10000 10000
17000 94500 111500
1000 144250 145250
5000 9000 14000
101500 286000 387500
12000 215100 227100
15000 10000 25000
2000 33519 35519
000 40000 40000
(Sanitary
landfill sites)
000 20000 20000
47000 000 47000
85000 000 85000
(Development of Sanitary
landfill sites)
000 28900 28900
000 100000 100000
Rehabitation of Street Vendors 000 10000 10000
(GSWS amp SC)
000 150000 150000
39
405500 1277892 1683392
(Rs in lakhs)
Major Account Head Code Actual
for the
previous
year
2015-16
Budget
Estimates
for the
year
2016-17
Actual of
First Nine
Month for
current
year
2016-17
Revised
Estimates
for the
current
year
2016-17
Budget
Estimates
for the next
year 2017-
18
1 2 3 4 5 6
110- Tax Revenue 220410 150288 122557 150288 170288
120- Assigned Revenues and Compensation
251818 267226 250489 258067 261400
Assigned Revenues amp Compensation
130- Rental Income- Municipal Properties
22459 60150 17286 40790 74510
PPP
140- Fees amp User Charges 277009 454388 250774 344205 666290
Water Charges
Compounding
150- Sale amp Hire Charges 892 2080 1346 1474 3530
40
160- Revenue Grant Contributions amp Subsidies
16307 7500 141328 442563 1043080
1 2 3 4 5 6
170- Income from Investments
10776 10000 14574 15000 10000
171- Interest Earned 7325 2663 4724 5392 3500
180- Other Income 2978 2250 2257 2325 2250
(1) 809974 956545 805335 1260104 2234848
320- Grants Contributions for Specific purposes
451778 813115 349869 550282 1281879
AMRUT
Maintenance of ULB roads
MPLADMLALAD 5 DCP
SJVNL
(GSWSampSC)
41
330- Secured Loans 000 20000 000 000 500000
(2) 452578 863115 349869 550282 1781879
(1+2) 1262552 1819660 1155204 1810386 4016727
1 2 3 4 5 6
210- Establishment
Expenses
501363 571963 390284 630666 955122
Pension Deficit Contribution
220- Administrative
Expenses
29442 66718 21712 30448 29268
ICLEI-SA
230- Operations and
Maintenance
133057 481300 270278 648583 1058650
240-Interest and Finance
Charges
001 010 000 000 010
Interest amp Finance Charges
42
250- Program Expenses 360 800 017 200 400
Program Expenses
260- Revenue Grants
Contributions and
Subsidies
2285 8152 1768 6384 26400
(NULM)
280- Prior Period Item 2076 200 000 000 200
Prior Period Expenses
(3) 668584 1129143 684059 1316281 2070050
1 2 3 4 5 6
410- Fixed Assets 68107 281650 94961 115231 1192427
AMRUT
412- Capital Work in
Progress
432857 710959 39360 150276 288900
Rehabitation of Street Vendors CO Sanitary Landfill Sites at
Bharyal (GSWS amp
SC)
430- Stock in hand (Store
Purchase)
2695 30000 878 3500 20000
(4) 503659 1022609 135199 269007 1501327
(3+4) 1172243 2151752 819258 1585288 3571377
90309 -332092 335946 225098 445350
43
(Closing
Balance) (BUD-3 Col-5)
(Opening Balance)
44
45
6
7
Development Grant
8
(Bonus)
9
II
x
10
Non-revenue Water
(Study) MS Wapcos
11
(Inlet)
12
(Autometic
Meter Reading)
13
14
15
16
17
18
19
20
(Ash)
21
(ODF
22
Best Hygiene amp
Sanitation Practices Dos amp Donts
23
Standard
Operating Procedure (SOP)
24
DEWATS System
FCA
DEWATS System
(FSTP)
SEEP
(Shimla Environement Education Programme )
25
Town Vending
Committees National Street
Vendors Policy 2009 Street Vendors (Protection of
Livelihood and Regulation of Street Vending) Act 2014
Vending Zones
26
HP Parking Android Based Mobile
App
27
28
(Concession)
(Concession)
(Concession)
29
(Concession)
30
II
(HFA)
(HFA)
31
Radio Whats App SMS TV News
Paper
Logo Design My Dream
Shimla
32
(Concession)
Concessionier
33
Hospitality Trades
34
(NGO)
Shimla Municipal
Corporation App
Shimla Parking App
NIC
35
Tree Authority Committee
Walking Trails Resting Points
36
( )
1
i)
ii)
iii)
iv)
v)
vi)
vii)
2 (MLALADVKVNY)
3
4
i) BDO Mashobra Ambulance Road from
NH-22 to Ban Chowki Ghonoti Ghorkhu
Lodge Kasu
ii) Indira Gandhi Medical College amp Hospital
iii) Himurja Development of Shimla as
Solar City
iv) CPRI Shimla Improvement of 40mm dia
GI water supply line Shiv Puri Tank to
CPRI Residence Colony Kanlog Shimla
37
v) Installation of
Monumental Flag at The Ridge Shimla
vi)
vii) Construction
Improvement of Link Road from NH-22 to
Village Shanan under CRR initiative
viii) Installation of High Mast
Light at Kasumpti Bazar Shimla amp Dhalli
Tunnel Shimla
ix) Installation of High Mast
Light at Totu Shimla
x) Construction of Book-Caffee
with e-toilet facility at Taka Bench
5
6 ICLEI-SA Small Grants Fund under ACCCRN for Rejuvenationg the traditional water source to
augment water security
7
38
( )
120000 126623 246623
0 10000 10000
17000 94500 111500
1000 144250 145250
5000 9000 14000
101500 286000 387500
12000 215100 227100
15000 10000 25000
2000 33519 35519
000 40000 40000
(Sanitary
landfill sites)
000 20000 20000
47000 000 47000
85000 000 85000
(Development of Sanitary
landfill sites)
000 28900 28900
000 100000 100000
Rehabitation of Street Vendors 000 10000 10000
(GSWS amp SC)
000 150000 150000
39
405500 1277892 1683392
(Rs in lakhs)
Major Account Head Code Actual
for the
previous
year
2015-16
Budget
Estimates
for the
year
2016-17
Actual of
First Nine
Month for
current
year
2016-17
Revised
Estimates
for the
current
year
2016-17
Budget
Estimates
for the next
year 2017-
18
1 2 3 4 5 6
110- Tax Revenue 220410 150288 122557 150288 170288
120- Assigned Revenues and Compensation
251818 267226 250489 258067 261400
Assigned Revenues amp Compensation
130- Rental Income- Municipal Properties
22459 60150 17286 40790 74510
PPP
140- Fees amp User Charges 277009 454388 250774 344205 666290
Water Charges
Compounding
150- Sale amp Hire Charges 892 2080 1346 1474 3530
40
160- Revenue Grant Contributions amp Subsidies
16307 7500 141328 442563 1043080
1 2 3 4 5 6
170- Income from Investments
10776 10000 14574 15000 10000
171- Interest Earned 7325 2663 4724 5392 3500
180- Other Income 2978 2250 2257 2325 2250
(1) 809974 956545 805335 1260104 2234848
320- Grants Contributions for Specific purposes
451778 813115 349869 550282 1281879
AMRUT
Maintenance of ULB roads
MPLADMLALAD 5 DCP
SJVNL
(GSWSampSC)
41
330- Secured Loans 000 20000 000 000 500000
(2) 452578 863115 349869 550282 1781879
(1+2) 1262552 1819660 1155204 1810386 4016727
1 2 3 4 5 6
210- Establishment
Expenses
501363 571963 390284 630666 955122
Pension Deficit Contribution
220- Administrative
Expenses
29442 66718 21712 30448 29268
ICLEI-SA
230- Operations and
Maintenance
133057 481300 270278 648583 1058650
240-Interest and Finance
Charges
001 010 000 000 010
Interest amp Finance Charges
42
250- Program Expenses 360 800 017 200 400
Program Expenses
260- Revenue Grants
Contributions and
Subsidies
2285 8152 1768 6384 26400
(NULM)
280- Prior Period Item 2076 200 000 000 200
Prior Period Expenses
(3) 668584 1129143 684059 1316281 2070050
1 2 3 4 5 6
410- Fixed Assets 68107 281650 94961 115231 1192427
AMRUT
412- Capital Work in
Progress
432857 710959 39360 150276 288900
Rehabitation of Street Vendors CO Sanitary Landfill Sites at
Bharyal (GSWS amp
SC)
430- Stock in hand (Store
Purchase)
2695 30000 878 3500 20000
(4) 503659 1022609 135199 269007 1501327
(3+4) 1172243 2151752 819258 1585288 3571377
90309 -332092 335946 225098 445350
43
(Closing
Balance) (BUD-3 Col-5)
(Opening Balance)
44
45
7
Development Grant
8
(Bonus)
9
II
x
10
Non-revenue Water
(Study) MS Wapcos
11
(Inlet)
12
(Autometic
Meter Reading)
13
14
15
16
17
18
19
20
(Ash)
21
(ODF
22
Best Hygiene amp
Sanitation Practices Dos amp Donts
23
Standard
Operating Procedure (SOP)
24
DEWATS System
FCA
DEWATS System
(FSTP)
SEEP
(Shimla Environement Education Programme )
25
Town Vending
Committees National Street
Vendors Policy 2009 Street Vendors (Protection of
Livelihood and Regulation of Street Vending) Act 2014
Vending Zones
26
HP Parking Android Based Mobile
App
27
28
(Concession)
(Concession)
(Concession)
29
(Concession)
30
II
(HFA)
(HFA)
31
Radio Whats App SMS TV News
Paper
Logo Design My Dream
Shimla
32
(Concession)
Concessionier
33
Hospitality Trades
34
(NGO)
Shimla Municipal
Corporation App
Shimla Parking App
NIC
35
Tree Authority Committee
Walking Trails Resting Points
36
( )
1
i)
ii)
iii)
iv)
v)
vi)
vii)
2 (MLALADVKVNY)
3
4
i) BDO Mashobra Ambulance Road from
NH-22 to Ban Chowki Ghonoti Ghorkhu
Lodge Kasu
ii) Indira Gandhi Medical College amp Hospital
iii) Himurja Development of Shimla as
Solar City
iv) CPRI Shimla Improvement of 40mm dia
GI water supply line Shiv Puri Tank to
CPRI Residence Colony Kanlog Shimla
37
v) Installation of
Monumental Flag at The Ridge Shimla
vi)
vii) Construction
Improvement of Link Road from NH-22 to
Village Shanan under CRR initiative
viii) Installation of High Mast
Light at Kasumpti Bazar Shimla amp Dhalli
Tunnel Shimla
ix) Installation of High Mast
Light at Totu Shimla
x) Construction of Book-Caffee
with e-toilet facility at Taka Bench
5
6 ICLEI-SA Small Grants Fund under ACCCRN for Rejuvenationg the traditional water source to
augment water security
7
38
( )
120000 126623 246623
0 10000 10000
17000 94500 111500
1000 144250 145250
5000 9000 14000
101500 286000 387500
12000 215100 227100
15000 10000 25000
2000 33519 35519
000 40000 40000
(Sanitary
landfill sites)
000 20000 20000
47000 000 47000
85000 000 85000
(Development of Sanitary
landfill sites)
000 28900 28900
000 100000 100000
Rehabitation of Street Vendors 000 10000 10000
(GSWS amp SC)
000 150000 150000
39
405500 1277892 1683392
(Rs in lakhs)
Major Account Head Code Actual
for the
previous
year
2015-16
Budget
Estimates
for the
year
2016-17
Actual of
First Nine
Month for
current
year
2016-17
Revised
Estimates
for the
current
year
2016-17
Budget
Estimates
for the next
year 2017-
18
1 2 3 4 5 6
110- Tax Revenue 220410 150288 122557 150288 170288
120- Assigned Revenues and Compensation
251818 267226 250489 258067 261400
Assigned Revenues amp Compensation
130- Rental Income- Municipal Properties
22459 60150 17286 40790 74510
PPP
140- Fees amp User Charges 277009 454388 250774 344205 666290
Water Charges
Compounding
150- Sale amp Hire Charges 892 2080 1346 1474 3530
40
160- Revenue Grant Contributions amp Subsidies
16307 7500 141328 442563 1043080
1 2 3 4 5 6
170- Income from Investments
10776 10000 14574 15000 10000
171- Interest Earned 7325 2663 4724 5392 3500
180- Other Income 2978 2250 2257 2325 2250
(1) 809974 956545 805335 1260104 2234848
320- Grants Contributions for Specific purposes
451778 813115 349869 550282 1281879
AMRUT
Maintenance of ULB roads
MPLADMLALAD 5 DCP
SJVNL
(GSWSampSC)
41
330- Secured Loans 000 20000 000 000 500000
(2) 452578 863115 349869 550282 1781879
(1+2) 1262552 1819660 1155204 1810386 4016727
1 2 3 4 5 6
210- Establishment
Expenses
501363 571963 390284 630666 955122
Pension Deficit Contribution
220- Administrative
Expenses
29442 66718 21712 30448 29268
ICLEI-SA
230- Operations and
Maintenance
133057 481300 270278 648583 1058650
240-Interest and Finance
Charges
001 010 000 000 010
Interest amp Finance Charges
42
250- Program Expenses 360 800 017 200 400
Program Expenses
260- Revenue Grants
Contributions and
Subsidies
2285 8152 1768 6384 26400
(NULM)
280- Prior Period Item 2076 200 000 000 200
Prior Period Expenses
(3) 668584 1129143 684059 1316281 2070050
1 2 3 4 5 6
410- Fixed Assets 68107 281650 94961 115231 1192427
AMRUT
412- Capital Work in
Progress
432857 710959 39360 150276 288900
Rehabitation of Street Vendors CO Sanitary Landfill Sites at
Bharyal (GSWS amp
SC)
430- Stock in hand (Store
Purchase)
2695 30000 878 3500 20000
(4) 503659 1022609 135199 269007 1501327
(3+4) 1172243 2151752 819258 1585288 3571377
90309 -332092 335946 225098 445350
43
(Closing
Balance) (BUD-3 Col-5)
(Opening Balance)
44
45
8
(Bonus)
9
II
x
10
Non-revenue Water
(Study) MS Wapcos
11
(Inlet)
12
(Autometic
Meter Reading)
13
14
15
16
17
18
19
20
(Ash)
21
(ODF
22
Best Hygiene amp
Sanitation Practices Dos amp Donts
23
Standard
Operating Procedure (SOP)
24
DEWATS System
FCA
DEWATS System
(FSTP)
SEEP
(Shimla Environement Education Programme )
25
Town Vending
Committees National Street
Vendors Policy 2009 Street Vendors (Protection of
Livelihood and Regulation of Street Vending) Act 2014
Vending Zones
26
HP Parking Android Based Mobile
App
27
28
(Concession)
(Concession)
(Concession)
29
(Concession)
30
II
(HFA)
(HFA)
31
Radio Whats App SMS TV News
Paper
Logo Design My Dream
Shimla
32
(Concession)
Concessionier
33
Hospitality Trades
34
(NGO)
Shimla Municipal
Corporation App
Shimla Parking App
NIC
35
Tree Authority Committee
Walking Trails Resting Points
36
( )
1
i)
ii)
iii)
iv)
v)
vi)
vii)
2 (MLALADVKVNY)
3
4
i) BDO Mashobra Ambulance Road from
NH-22 to Ban Chowki Ghonoti Ghorkhu
Lodge Kasu
ii) Indira Gandhi Medical College amp Hospital
iii) Himurja Development of Shimla as
Solar City
iv) CPRI Shimla Improvement of 40mm dia
GI water supply line Shiv Puri Tank to
CPRI Residence Colony Kanlog Shimla
37
v) Installation of
Monumental Flag at The Ridge Shimla
vi)
vii) Construction
Improvement of Link Road from NH-22 to
Village Shanan under CRR initiative
viii) Installation of High Mast
Light at Kasumpti Bazar Shimla amp Dhalli
Tunnel Shimla
ix) Installation of High Mast
Light at Totu Shimla
x) Construction of Book-Caffee
with e-toilet facility at Taka Bench
5
6 ICLEI-SA Small Grants Fund under ACCCRN for Rejuvenationg the traditional water source to
augment water security
7
38
( )
120000 126623 246623
0 10000 10000
17000 94500 111500
1000 144250 145250
5000 9000 14000
101500 286000 387500
12000 215100 227100
15000 10000 25000
2000 33519 35519
000 40000 40000
(Sanitary
landfill sites)
000 20000 20000
47000 000 47000
85000 000 85000
(Development of Sanitary
landfill sites)
000 28900 28900
000 100000 100000
Rehabitation of Street Vendors 000 10000 10000
(GSWS amp SC)
000 150000 150000
39
405500 1277892 1683392
(Rs in lakhs)
Major Account Head Code Actual
for the
previous
year
2015-16
Budget
Estimates
for the
year
2016-17
Actual of
First Nine
Month for
current
year
2016-17
Revised
Estimates
for the
current
year
2016-17
Budget
Estimates
for the next
year 2017-
18
1 2 3 4 5 6
110- Tax Revenue 220410 150288 122557 150288 170288
120- Assigned Revenues and Compensation
251818 267226 250489 258067 261400
Assigned Revenues amp Compensation
130- Rental Income- Municipal Properties
22459 60150 17286 40790 74510
PPP
140- Fees amp User Charges 277009 454388 250774 344205 666290
Water Charges
Compounding
150- Sale amp Hire Charges 892 2080 1346 1474 3530
40
160- Revenue Grant Contributions amp Subsidies
16307 7500 141328 442563 1043080
1 2 3 4 5 6
170- Income from Investments
10776 10000 14574 15000 10000
171- Interest Earned 7325 2663 4724 5392 3500
180- Other Income 2978 2250 2257 2325 2250
(1) 809974 956545 805335 1260104 2234848
320- Grants Contributions for Specific purposes
451778 813115 349869 550282 1281879
AMRUT
Maintenance of ULB roads
MPLADMLALAD 5 DCP
SJVNL
(GSWSampSC)
41
330- Secured Loans 000 20000 000 000 500000
(2) 452578 863115 349869 550282 1781879
(1+2) 1262552 1819660 1155204 1810386 4016727
1 2 3 4 5 6
210- Establishment
Expenses
501363 571963 390284 630666 955122
Pension Deficit Contribution
220- Administrative
Expenses
29442 66718 21712 30448 29268
ICLEI-SA
230- Operations and
Maintenance
133057 481300 270278 648583 1058650
240-Interest and Finance
Charges
001 010 000 000 010
Interest amp Finance Charges
42
250- Program Expenses 360 800 017 200 400
Program Expenses
260- Revenue Grants
Contributions and
Subsidies
2285 8152 1768 6384 26400
(NULM)
280- Prior Period Item 2076 200 000 000 200
Prior Period Expenses
(3) 668584 1129143 684059 1316281 2070050
1 2 3 4 5 6
410- Fixed Assets 68107 281650 94961 115231 1192427
AMRUT
412- Capital Work in
Progress
432857 710959 39360 150276 288900
Rehabitation of Street Vendors CO Sanitary Landfill Sites at
Bharyal (GSWS amp
SC)
430- Stock in hand (Store
Purchase)
2695 30000 878 3500 20000
(4) 503659 1022609 135199 269007 1501327
(3+4) 1172243 2151752 819258 1585288 3571377
90309 -332092 335946 225098 445350
43
(Closing
Balance) (BUD-3 Col-5)
(Opening Balance)
44
45
9
II
x
10
Non-revenue Water
(Study) MS Wapcos
11
(Inlet)
12
(Autometic
Meter Reading)
13
14
15
16
17
18
19
20
(Ash)
21
(ODF
22
Best Hygiene amp
Sanitation Practices Dos amp Donts
23
Standard
Operating Procedure (SOP)
24
DEWATS System
FCA
DEWATS System
(FSTP)
SEEP
(Shimla Environement Education Programme )
25
Town Vending
Committees National Street
Vendors Policy 2009 Street Vendors (Protection of
Livelihood and Regulation of Street Vending) Act 2014
Vending Zones
26
HP Parking Android Based Mobile
App
27
28
(Concession)
(Concession)
(Concession)
29
(Concession)
30
II
(HFA)
(HFA)
31
Radio Whats App SMS TV News
Paper
Logo Design My Dream
Shimla
32
(Concession)
Concessionier
33
Hospitality Trades
34
(NGO)
Shimla Municipal
Corporation App
Shimla Parking App
NIC
35
Tree Authority Committee
Walking Trails Resting Points
36
( )
1
i)
ii)
iii)
iv)
v)
vi)
vii)
2 (MLALADVKVNY)
3
4
i) BDO Mashobra Ambulance Road from
NH-22 to Ban Chowki Ghonoti Ghorkhu
Lodge Kasu
ii) Indira Gandhi Medical College amp Hospital
iii) Himurja Development of Shimla as
Solar City
iv) CPRI Shimla Improvement of 40mm dia
GI water supply line Shiv Puri Tank to
CPRI Residence Colony Kanlog Shimla
37
v) Installation of
Monumental Flag at The Ridge Shimla
vi)
vii) Construction
Improvement of Link Road from NH-22 to
Village Shanan under CRR initiative
viii) Installation of High Mast
Light at Kasumpti Bazar Shimla amp Dhalli
Tunnel Shimla
ix) Installation of High Mast
Light at Totu Shimla
x) Construction of Book-Caffee
with e-toilet facility at Taka Bench
5
6 ICLEI-SA Small Grants Fund under ACCCRN for Rejuvenationg the traditional water source to
augment water security
7
38
( )
120000 126623 246623
0 10000 10000
17000 94500 111500
1000 144250 145250
5000 9000 14000
101500 286000 387500
12000 215100 227100
15000 10000 25000
2000 33519 35519
000 40000 40000
(Sanitary
landfill sites)
000 20000 20000
47000 000 47000
85000 000 85000
(Development of Sanitary
landfill sites)
000 28900 28900
000 100000 100000
Rehabitation of Street Vendors 000 10000 10000
(GSWS amp SC)
000 150000 150000
39
405500 1277892 1683392
(Rs in lakhs)
Major Account Head Code Actual
for the
previous
year
2015-16
Budget
Estimates
for the
year
2016-17
Actual of
First Nine
Month for
current
year
2016-17
Revised
Estimates
for the
current
year
2016-17
Budget
Estimates
for the next
year 2017-
18
1 2 3 4 5 6
110- Tax Revenue 220410 150288 122557 150288 170288
120- Assigned Revenues and Compensation
251818 267226 250489 258067 261400
Assigned Revenues amp Compensation
130- Rental Income- Municipal Properties
22459 60150 17286 40790 74510
PPP
140- Fees amp User Charges 277009 454388 250774 344205 666290
Water Charges
Compounding
150- Sale amp Hire Charges 892 2080 1346 1474 3530
40
160- Revenue Grant Contributions amp Subsidies
16307 7500 141328 442563 1043080
1 2 3 4 5 6
170- Income from Investments
10776 10000 14574 15000 10000
171- Interest Earned 7325 2663 4724 5392 3500
180- Other Income 2978 2250 2257 2325 2250
(1) 809974 956545 805335 1260104 2234848
320- Grants Contributions for Specific purposes
451778 813115 349869 550282 1281879
AMRUT
Maintenance of ULB roads
MPLADMLALAD 5 DCP
SJVNL
(GSWSampSC)
41
330- Secured Loans 000 20000 000 000 500000
(2) 452578 863115 349869 550282 1781879
(1+2) 1262552 1819660 1155204 1810386 4016727
1 2 3 4 5 6
210- Establishment
Expenses
501363 571963 390284 630666 955122
Pension Deficit Contribution
220- Administrative
Expenses
29442 66718 21712 30448 29268
ICLEI-SA
230- Operations and
Maintenance
133057 481300 270278 648583 1058650
240-Interest and Finance
Charges
001 010 000 000 010
Interest amp Finance Charges
42
250- Program Expenses 360 800 017 200 400
Program Expenses
260- Revenue Grants
Contributions and
Subsidies
2285 8152 1768 6384 26400
(NULM)
280- Prior Period Item 2076 200 000 000 200
Prior Period Expenses
(3) 668584 1129143 684059 1316281 2070050
1 2 3 4 5 6
410- Fixed Assets 68107 281650 94961 115231 1192427
AMRUT
412- Capital Work in
Progress
432857 710959 39360 150276 288900
Rehabitation of Street Vendors CO Sanitary Landfill Sites at
Bharyal (GSWS amp
SC)
430- Stock in hand (Store
Purchase)
2695 30000 878 3500 20000
(4) 503659 1022609 135199 269007 1501327
(3+4) 1172243 2151752 819258 1585288 3571377
90309 -332092 335946 225098 445350
43
(Closing
Balance) (BUD-3 Col-5)
(Opening Balance)
44
45
10
Non-revenue Water
(Study) MS Wapcos
11
(Inlet)
12
(Autometic
Meter Reading)
13
14
15
16
17
18
19
20
(Ash)
21
(ODF
22
Best Hygiene amp
Sanitation Practices Dos amp Donts
23
Standard
Operating Procedure (SOP)
24
DEWATS System
FCA
DEWATS System
(FSTP)
SEEP
(Shimla Environement Education Programme )
25
Town Vending
Committees National Street
Vendors Policy 2009 Street Vendors (Protection of
Livelihood and Regulation of Street Vending) Act 2014
Vending Zones
26
HP Parking Android Based Mobile
App
27
28
(Concession)
(Concession)
(Concession)
29
(Concession)
30
II
(HFA)
(HFA)
31
Radio Whats App SMS TV News
Paper
Logo Design My Dream
Shimla
32
(Concession)
Concessionier
33
Hospitality Trades
34
(NGO)
Shimla Municipal
Corporation App
Shimla Parking App
NIC
35
Tree Authority Committee
Walking Trails Resting Points
36
( )
1
i)
ii)
iii)
iv)
v)
vi)
vii)
2 (MLALADVKVNY)
3
4
i) BDO Mashobra Ambulance Road from
NH-22 to Ban Chowki Ghonoti Ghorkhu
Lodge Kasu
ii) Indira Gandhi Medical College amp Hospital
iii) Himurja Development of Shimla as
Solar City
iv) CPRI Shimla Improvement of 40mm dia
GI water supply line Shiv Puri Tank to
CPRI Residence Colony Kanlog Shimla
37
v) Installation of
Monumental Flag at The Ridge Shimla
vi)
vii) Construction
Improvement of Link Road from NH-22 to
Village Shanan under CRR initiative
viii) Installation of High Mast
Light at Kasumpti Bazar Shimla amp Dhalli
Tunnel Shimla
ix) Installation of High Mast
Light at Totu Shimla
x) Construction of Book-Caffee
with e-toilet facility at Taka Bench
5
6 ICLEI-SA Small Grants Fund under ACCCRN for Rejuvenationg the traditional water source to
augment water security
7
38
( )
120000 126623 246623
0 10000 10000
17000 94500 111500
1000 144250 145250
5000 9000 14000
101500 286000 387500
12000 215100 227100
15000 10000 25000
2000 33519 35519
000 40000 40000
(Sanitary
landfill sites)
000 20000 20000
47000 000 47000
85000 000 85000
(Development of Sanitary
landfill sites)
000 28900 28900
000 100000 100000
Rehabitation of Street Vendors 000 10000 10000
(GSWS amp SC)
000 150000 150000
39
405500 1277892 1683392
(Rs in lakhs)
Major Account Head Code Actual
for the
previous
year
2015-16
Budget
Estimates
for the
year
2016-17
Actual of
First Nine
Month for
current
year
2016-17
Revised
Estimates
for the
current
year
2016-17
Budget
Estimates
for the next
year 2017-
18
1 2 3 4 5 6
110- Tax Revenue 220410 150288 122557 150288 170288
120- Assigned Revenues and Compensation
251818 267226 250489 258067 261400
Assigned Revenues amp Compensation
130- Rental Income- Municipal Properties
22459 60150 17286 40790 74510
PPP
140- Fees amp User Charges 277009 454388 250774 344205 666290
Water Charges
Compounding
150- Sale amp Hire Charges 892 2080 1346 1474 3530
40
160- Revenue Grant Contributions amp Subsidies
16307 7500 141328 442563 1043080
1 2 3 4 5 6
170- Income from Investments
10776 10000 14574 15000 10000
171- Interest Earned 7325 2663 4724 5392 3500
180- Other Income 2978 2250 2257 2325 2250
(1) 809974 956545 805335 1260104 2234848
320- Grants Contributions for Specific purposes
451778 813115 349869 550282 1281879
AMRUT
Maintenance of ULB roads
MPLADMLALAD 5 DCP
SJVNL
(GSWSampSC)
41
330- Secured Loans 000 20000 000 000 500000
(2) 452578 863115 349869 550282 1781879
(1+2) 1262552 1819660 1155204 1810386 4016727
1 2 3 4 5 6
210- Establishment
Expenses
501363 571963 390284 630666 955122
Pension Deficit Contribution
220- Administrative
Expenses
29442 66718 21712 30448 29268
ICLEI-SA
230- Operations and
Maintenance
133057 481300 270278 648583 1058650
240-Interest and Finance
Charges
001 010 000 000 010
Interest amp Finance Charges
42
250- Program Expenses 360 800 017 200 400
Program Expenses
260- Revenue Grants
Contributions and
Subsidies
2285 8152 1768 6384 26400
(NULM)
280- Prior Period Item 2076 200 000 000 200
Prior Period Expenses
(3) 668584 1129143 684059 1316281 2070050
1 2 3 4 5 6
410- Fixed Assets 68107 281650 94961 115231 1192427
AMRUT
412- Capital Work in
Progress
432857 710959 39360 150276 288900
Rehabitation of Street Vendors CO Sanitary Landfill Sites at
Bharyal (GSWS amp
SC)
430- Stock in hand (Store
Purchase)
2695 30000 878 3500 20000
(4) 503659 1022609 135199 269007 1501327
(3+4) 1172243 2151752 819258 1585288 3571377
90309 -332092 335946 225098 445350
43
(Closing
Balance) (BUD-3 Col-5)
(Opening Balance)
44
45
11
(Inlet)
12
(Autometic
Meter Reading)
13
14
15
16
17
18
19
20
(Ash)
21
(ODF
22
Best Hygiene amp
Sanitation Practices Dos amp Donts
23
Standard
Operating Procedure (SOP)
24
DEWATS System
FCA
DEWATS System
(FSTP)
SEEP
(Shimla Environement Education Programme )
25
Town Vending
Committees National Street
Vendors Policy 2009 Street Vendors (Protection of
Livelihood and Regulation of Street Vending) Act 2014
Vending Zones
26
HP Parking Android Based Mobile
App
27
28
(Concession)
(Concession)
(Concession)
29
(Concession)
30
II
(HFA)
(HFA)
31
Radio Whats App SMS TV News
Paper
Logo Design My Dream
Shimla
32
(Concession)
Concessionier
33
Hospitality Trades
34
(NGO)
Shimla Municipal
Corporation App
Shimla Parking App
NIC
35
Tree Authority Committee
Walking Trails Resting Points
36
( )
1
i)
ii)
iii)
iv)
v)
vi)
vii)
2 (MLALADVKVNY)
3
4
i) BDO Mashobra Ambulance Road from
NH-22 to Ban Chowki Ghonoti Ghorkhu
Lodge Kasu
ii) Indira Gandhi Medical College amp Hospital
iii) Himurja Development of Shimla as
Solar City
iv) CPRI Shimla Improvement of 40mm dia
GI water supply line Shiv Puri Tank to
CPRI Residence Colony Kanlog Shimla
37
v) Installation of
Monumental Flag at The Ridge Shimla
vi)
vii) Construction
Improvement of Link Road from NH-22 to
Village Shanan under CRR initiative
viii) Installation of High Mast
Light at Kasumpti Bazar Shimla amp Dhalli
Tunnel Shimla
ix) Installation of High Mast
Light at Totu Shimla
x) Construction of Book-Caffee
with e-toilet facility at Taka Bench
5
6 ICLEI-SA Small Grants Fund under ACCCRN for Rejuvenationg the traditional water source to
augment water security
7
38
( )
120000 126623 246623
0 10000 10000
17000 94500 111500
1000 144250 145250
5000 9000 14000
101500 286000 387500
12000 215100 227100
15000 10000 25000
2000 33519 35519
000 40000 40000
(Sanitary
landfill sites)
000 20000 20000
47000 000 47000
85000 000 85000
(Development of Sanitary
landfill sites)
000 28900 28900
000 100000 100000
Rehabitation of Street Vendors 000 10000 10000
(GSWS amp SC)
000 150000 150000
39
405500 1277892 1683392
(Rs in lakhs)
Major Account Head Code Actual
for the
previous
year
2015-16
Budget
Estimates
for the
year
2016-17
Actual of
First Nine
Month for
current
year
2016-17
Revised
Estimates
for the
current
year
2016-17
Budget
Estimates
for the next
year 2017-
18
1 2 3 4 5 6
110- Tax Revenue 220410 150288 122557 150288 170288
120- Assigned Revenues and Compensation
251818 267226 250489 258067 261400
Assigned Revenues amp Compensation
130- Rental Income- Municipal Properties
22459 60150 17286 40790 74510
PPP
140- Fees amp User Charges 277009 454388 250774 344205 666290
Water Charges
Compounding
150- Sale amp Hire Charges 892 2080 1346 1474 3530
40
160- Revenue Grant Contributions amp Subsidies
16307 7500 141328 442563 1043080
1 2 3 4 5 6
170- Income from Investments
10776 10000 14574 15000 10000
171- Interest Earned 7325 2663 4724 5392 3500
180- Other Income 2978 2250 2257 2325 2250
(1) 809974 956545 805335 1260104 2234848
320- Grants Contributions for Specific purposes
451778 813115 349869 550282 1281879
AMRUT
Maintenance of ULB roads
MPLADMLALAD 5 DCP
SJVNL
(GSWSampSC)
41
330- Secured Loans 000 20000 000 000 500000
(2) 452578 863115 349869 550282 1781879
(1+2) 1262552 1819660 1155204 1810386 4016727
1 2 3 4 5 6
210- Establishment
Expenses
501363 571963 390284 630666 955122
Pension Deficit Contribution
220- Administrative
Expenses
29442 66718 21712 30448 29268
ICLEI-SA
230- Operations and
Maintenance
133057 481300 270278 648583 1058650
240-Interest and Finance
Charges
001 010 000 000 010
Interest amp Finance Charges
42
250- Program Expenses 360 800 017 200 400
Program Expenses
260- Revenue Grants
Contributions and
Subsidies
2285 8152 1768 6384 26400
(NULM)
280- Prior Period Item 2076 200 000 000 200
Prior Period Expenses
(3) 668584 1129143 684059 1316281 2070050
1 2 3 4 5 6
410- Fixed Assets 68107 281650 94961 115231 1192427
AMRUT
412- Capital Work in
Progress
432857 710959 39360 150276 288900
Rehabitation of Street Vendors CO Sanitary Landfill Sites at
Bharyal (GSWS amp
SC)
430- Stock in hand (Store
Purchase)
2695 30000 878 3500 20000
(4) 503659 1022609 135199 269007 1501327
(3+4) 1172243 2151752 819258 1585288 3571377
90309 -332092 335946 225098 445350
43
(Closing
Balance) (BUD-3 Col-5)
(Opening Balance)
44
45
12
(Autometic
Meter Reading)
13
14
15
16
17
18
19
20
(Ash)
21
(ODF
22
Best Hygiene amp
Sanitation Practices Dos amp Donts
23
Standard
Operating Procedure (SOP)
24
DEWATS System
FCA
DEWATS System
(FSTP)
SEEP
(Shimla Environement Education Programme )
25
Town Vending
Committees National Street
Vendors Policy 2009 Street Vendors (Protection of
Livelihood and Regulation of Street Vending) Act 2014
Vending Zones
26
HP Parking Android Based Mobile
App
27
28
(Concession)
(Concession)
(Concession)
29
(Concession)
30
II
(HFA)
(HFA)
31
Radio Whats App SMS TV News
Paper
Logo Design My Dream
Shimla
32
(Concession)
Concessionier
33
Hospitality Trades
34
(NGO)
Shimla Municipal
Corporation App
Shimla Parking App
NIC
35
Tree Authority Committee
Walking Trails Resting Points
36
( )
1
i)
ii)
iii)
iv)
v)
vi)
vii)
2 (MLALADVKVNY)
3
4
i) BDO Mashobra Ambulance Road from
NH-22 to Ban Chowki Ghonoti Ghorkhu
Lodge Kasu
ii) Indira Gandhi Medical College amp Hospital
iii) Himurja Development of Shimla as
Solar City
iv) CPRI Shimla Improvement of 40mm dia
GI water supply line Shiv Puri Tank to
CPRI Residence Colony Kanlog Shimla
37
v) Installation of
Monumental Flag at The Ridge Shimla
vi)
vii) Construction
Improvement of Link Road from NH-22 to
Village Shanan under CRR initiative
viii) Installation of High Mast
Light at Kasumpti Bazar Shimla amp Dhalli
Tunnel Shimla
ix) Installation of High Mast
Light at Totu Shimla
x) Construction of Book-Caffee
with e-toilet facility at Taka Bench
5
6 ICLEI-SA Small Grants Fund under ACCCRN for Rejuvenationg the traditional water source to
augment water security
7
38
( )
120000 126623 246623
0 10000 10000
17000 94500 111500
1000 144250 145250
5000 9000 14000
101500 286000 387500
12000 215100 227100
15000 10000 25000
2000 33519 35519
000 40000 40000
(Sanitary
landfill sites)
000 20000 20000
47000 000 47000
85000 000 85000
(Development of Sanitary
landfill sites)
000 28900 28900
000 100000 100000
Rehabitation of Street Vendors 000 10000 10000
(GSWS amp SC)
000 150000 150000
39
405500 1277892 1683392
(Rs in lakhs)
Major Account Head Code Actual
for the
previous
year
2015-16
Budget
Estimates
for the
year
2016-17
Actual of
First Nine
Month for
current
year
2016-17
Revised
Estimates
for the
current
year
2016-17
Budget
Estimates
for the next
year 2017-
18
1 2 3 4 5 6
110- Tax Revenue 220410 150288 122557 150288 170288
120- Assigned Revenues and Compensation
251818 267226 250489 258067 261400
Assigned Revenues amp Compensation
130- Rental Income- Municipal Properties
22459 60150 17286 40790 74510
PPP
140- Fees amp User Charges 277009 454388 250774 344205 666290
Water Charges
Compounding
150- Sale amp Hire Charges 892 2080 1346 1474 3530
40
160- Revenue Grant Contributions amp Subsidies
16307 7500 141328 442563 1043080
1 2 3 4 5 6
170- Income from Investments
10776 10000 14574 15000 10000
171- Interest Earned 7325 2663 4724 5392 3500
180- Other Income 2978 2250 2257 2325 2250
(1) 809974 956545 805335 1260104 2234848
320- Grants Contributions for Specific purposes
451778 813115 349869 550282 1281879
AMRUT
Maintenance of ULB roads
MPLADMLALAD 5 DCP
SJVNL
(GSWSampSC)
41
330- Secured Loans 000 20000 000 000 500000
(2) 452578 863115 349869 550282 1781879
(1+2) 1262552 1819660 1155204 1810386 4016727
1 2 3 4 5 6
210- Establishment
Expenses
501363 571963 390284 630666 955122
Pension Deficit Contribution
220- Administrative
Expenses
29442 66718 21712 30448 29268
ICLEI-SA
230- Operations and
Maintenance
133057 481300 270278 648583 1058650
240-Interest and Finance
Charges
001 010 000 000 010
Interest amp Finance Charges
42
250- Program Expenses 360 800 017 200 400
Program Expenses
260- Revenue Grants
Contributions and
Subsidies
2285 8152 1768 6384 26400
(NULM)
280- Prior Period Item 2076 200 000 000 200
Prior Period Expenses
(3) 668584 1129143 684059 1316281 2070050
1 2 3 4 5 6
410- Fixed Assets 68107 281650 94961 115231 1192427
AMRUT
412- Capital Work in
Progress
432857 710959 39360 150276 288900
Rehabitation of Street Vendors CO Sanitary Landfill Sites at
Bharyal (GSWS amp
SC)
430- Stock in hand (Store
Purchase)
2695 30000 878 3500 20000
(4) 503659 1022609 135199 269007 1501327
(3+4) 1172243 2151752 819258 1585288 3571377
90309 -332092 335946 225098 445350
43
(Closing
Balance) (BUD-3 Col-5)
(Opening Balance)
44
45
13
14
15
16
17
18
19
20
(Ash)
21
(ODF
22
Best Hygiene amp
Sanitation Practices Dos amp Donts
23
Standard
Operating Procedure (SOP)
24
DEWATS System
FCA
DEWATS System
(FSTP)
SEEP
(Shimla Environement Education Programme )
25
Town Vending
Committees National Street
Vendors Policy 2009 Street Vendors (Protection of
Livelihood and Regulation of Street Vending) Act 2014
Vending Zones
26
HP Parking Android Based Mobile
App
27
28
(Concession)
(Concession)
(Concession)
29
(Concession)
30
II
(HFA)
(HFA)
31
Radio Whats App SMS TV News
Paper
Logo Design My Dream
Shimla
32
(Concession)
Concessionier
33
Hospitality Trades
34
(NGO)
Shimla Municipal
Corporation App
Shimla Parking App
NIC
35
Tree Authority Committee
Walking Trails Resting Points
36
( )
1
i)
ii)
iii)
iv)
v)
vi)
vii)
2 (MLALADVKVNY)
3
4
i) BDO Mashobra Ambulance Road from
NH-22 to Ban Chowki Ghonoti Ghorkhu
Lodge Kasu
ii) Indira Gandhi Medical College amp Hospital
iii) Himurja Development of Shimla as
Solar City
iv) CPRI Shimla Improvement of 40mm dia
GI water supply line Shiv Puri Tank to
CPRI Residence Colony Kanlog Shimla
37
v) Installation of
Monumental Flag at The Ridge Shimla
vi)
vii) Construction
Improvement of Link Road from NH-22 to
Village Shanan under CRR initiative
viii) Installation of High Mast
Light at Kasumpti Bazar Shimla amp Dhalli
Tunnel Shimla
ix) Installation of High Mast
Light at Totu Shimla
x) Construction of Book-Caffee
with e-toilet facility at Taka Bench
5
6 ICLEI-SA Small Grants Fund under ACCCRN for Rejuvenationg the traditional water source to
augment water security
7
38
( )
120000 126623 246623
0 10000 10000
17000 94500 111500
1000 144250 145250
5000 9000 14000
101500 286000 387500
12000 215100 227100
15000 10000 25000
2000 33519 35519
000 40000 40000
(Sanitary
landfill sites)
000 20000 20000
47000 000 47000
85000 000 85000
(Development of Sanitary
landfill sites)
000 28900 28900
000 100000 100000
Rehabitation of Street Vendors 000 10000 10000
(GSWS amp SC)
000 150000 150000
39
405500 1277892 1683392
(Rs in lakhs)
Major Account Head Code Actual
for the
previous
year
2015-16
Budget
Estimates
for the
year
2016-17
Actual of
First Nine
Month for
current
year
2016-17
Revised
Estimates
for the
current
year
2016-17
Budget
Estimates
for the next
year 2017-
18
1 2 3 4 5 6
110- Tax Revenue 220410 150288 122557 150288 170288
120- Assigned Revenues and Compensation
251818 267226 250489 258067 261400
Assigned Revenues amp Compensation
130- Rental Income- Municipal Properties
22459 60150 17286 40790 74510
PPP
140- Fees amp User Charges 277009 454388 250774 344205 666290
Water Charges
Compounding
150- Sale amp Hire Charges 892 2080 1346 1474 3530
40
160- Revenue Grant Contributions amp Subsidies
16307 7500 141328 442563 1043080
1 2 3 4 5 6
170- Income from Investments
10776 10000 14574 15000 10000
171- Interest Earned 7325 2663 4724 5392 3500
180- Other Income 2978 2250 2257 2325 2250
(1) 809974 956545 805335 1260104 2234848
320- Grants Contributions for Specific purposes
451778 813115 349869 550282 1281879
AMRUT
Maintenance of ULB roads
MPLADMLALAD 5 DCP
SJVNL
(GSWSampSC)
41
330- Secured Loans 000 20000 000 000 500000
(2) 452578 863115 349869 550282 1781879
(1+2) 1262552 1819660 1155204 1810386 4016727
1 2 3 4 5 6
210- Establishment
Expenses
501363 571963 390284 630666 955122
Pension Deficit Contribution
220- Administrative
Expenses
29442 66718 21712 30448 29268
ICLEI-SA
230- Operations and
Maintenance
133057 481300 270278 648583 1058650
240-Interest and Finance
Charges
001 010 000 000 010
Interest amp Finance Charges
42
250- Program Expenses 360 800 017 200 400
Program Expenses
260- Revenue Grants
Contributions and
Subsidies
2285 8152 1768 6384 26400
(NULM)
280- Prior Period Item 2076 200 000 000 200
Prior Period Expenses
(3) 668584 1129143 684059 1316281 2070050
1 2 3 4 5 6
410- Fixed Assets 68107 281650 94961 115231 1192427
AMRUT
412- Capital Work in
Progress
432857 710959 39360 150276 288900
Rehabitation of Street Vendors CO Sanitary Landfill Sites at
Bharyal (GSWS amp
SC)
430- Stock in hand (Store
Purchase)
2695 30000 878 3500 20000
(4) 503659 1022609 135199 269007 1501327
(3+4) 1172243 2151752 819258 1585288 3571377
90309 -332092 335946 225098 445350
43
(Closing
Balance) (BUD-3 Col-5)
(Opening Balance)
44
45
14
15
16
17
18
19
20
(Ash)
21
(ODF
22
Best Hygiene amp
Sanitation Practices Dos amp Donts
23
Standard
Operating Procedure (SOP)
24
DEWATS System
FCA
DEWATS System
(FSTP)
SEEP
(Shimla Environement Education Programme )
25
Town Vending
Committees National Street
Vendors Policy 2009 Street Vendors (Protection of
Livelihood and Regulation of Street Vending) Act 2014
Vending Zones
26
HP Parking Android Based Mobile
App
27
28
(Concession)
(Concession)
(Concession)
29
(Concession)
30
II
(HFA)
(HFA)
31
Radio Whats App SMS TV News
Paper
Logo Design My Dream
Shimla
32
(Concession)
Concessionier
33
Hospitality Trades
34
(NGO)
Shimla Municipal
Corporation App
Shimla Parking App
NIC
35
Tree Authority Committee
Walking Trails Resting Points
36
( )
1
i)
ii)
iii)
iv)
v)
vi)
vii)
2 (MLALADVKVNY)
3
4
i) BDO Mashobra Ambulance Road from
NH-22 to Ban Chowki Ghonoti Ghorkhu
Lodge Kasu
ii) Indira Gandhi Medical College amp Hospital
iii) Himurja Development of Shimla as
Solar City
iv) CPRI Shimla Improvement of 40mm dia
GI water supply line Shiv Puri Tank to
CPRI Residence Colony Kanlog Shimla
37
v) Installation of
Monumental Flag at The Ridge Shimla
vi)
vii) Construction
Improvement of Link Road from NH-22 to
Village Shanan under CRR initiative
viii) Installation of High Mast
Light at Kasumpti Bazar Shimla amp Dhalli
Tunnel Shimla
ix) Installation of High Mast
Light at Totu Shimla
x) Construction of Book-Caffee
with e-toilet facility at Taka Bench
5
6 ICLEI-SA Small Grants Fund under ACCCRN for Rejuvenationg the traditional water source to
augment water security
7
38
( )
120000 126623 246623
0 10000 10000
17000 94500 111500
1000 144250 145250
5000 9000 14000
101500 286000 387500
12000 215100 227100
15000 10000 25000
2000 33519 35519
000 40000 40000
(Sanitary
landfill sites)
000 20000 20000
47000 000 47000
85000 000 85000
(Development of Sanitary
landfill sites)
000 28900 28900
000 100000 100000
Rehabitation of Street Vendors 000 10000 10000
(GSWS amp SC)
000 150000 150000
39
405500 1277892 1683392
(Rs in lakhs)
Major Account Head Code Actual
for the
previous
year
2015-16
Budget
Estimates
for the
year
2016-17
Actual of
First Nine
Month for
current
year
2016-17
Revised
Estimates
for the
current
year
2016-17
Budget
Estimates
for the next
year 2017-
18
1 2 3 4 5 6
110- Tax Revenue 220410 150288 122557 150288 170288
120- Assigned Revenues and Compensation
251818 267226 250489 258067 261400
Assigned Revenues amp Compensation
130- Rental Income- Municipal Properties
22459 60150 17286 40790 74510
PPP
140- Fees amp User Charges 277009 454388 250774 344205 666290
Water Charges
Compounding
150- Sale amp Hire Charges 892 2080 1346 1474 3530
40
160- Revenue Grant Contributions amp Subsidies
16307 7500 141328 442563 1043080
1 2 3 4 5 6
170- Income from Investments
10776 10000 14574 15000 10000
171- Interest Earned 7325 2663 4724 5392 3500
180- Other Income 2978 2250 2257 2325 2250
(1) 809974 956545 805335 1260104 2234848
320- Grants Contributions for Specific purposes
451778 813115 349869 550282 1281879
AMRUT
Maintenance of ULB roads
MPLADMLALAD 5 DCP
SJVNL
(GSWSampSC)
41
330- Secured Loans 000 20000 000 000 500000
(2) 452578 863115 349869 550282 1781879
(1+2) 1262552 1819660 1155204 1810386 4016727
1 2 3 4 5 6
210- Establishment
Expenses
501363 571963 390284 630666 955122
Pension Deficit Contribution
220- Administrative
Expenses
29442 66718 21712 30448 29268
ICLEI-SA
230- Operations and
Maintenance
133057 481300 270278 648583 1058650
240-Interest and Finance
Charges
001 010 000 000 010
Interest amp Finance Charges
42
250- Program Expenses 360 800 017 200 400
Program Expenses
260- Revenue Grants
Contributions and
Subsidies
2285 8152 1768 6384 26400
(NULM)
280- Prior Period Item 2076 200 000 000 200
Prior Period Expenses
(3) 668584 1129143 684059 1316281 2070050
1 2 3 4 5 6
410- Fixed Assets 68107 281650 94961 115231 1192427
AMRUT
412- Capital Work in
Progress
432857 710959 39360 150276 288900
Rehabitation of Street Vendors CO Sanitary Landfill Sites at
Bharyal (GSWS amp
SC)
430- Stock in hand (Store
Purchase)
2695 30000 878 3500 20000
(4) 503659 1022609 135199 269007 1501327
(3+4) 1172243 2151752 819258 1585288 3571377
90309 -332092 335946 225098 445350
43
(Closing
Balance) (BUD-3 Col-5)
(Opening Balance)
44
45
15
16
17
18
19
20
(Ash)
21
(ODF
22
Best Hygiene amp
Sanitation Practices Dos amp Donts
23
Standard
Operating Procedure (SOP)
24
DEWATS System
FCA
DEWATS System
(FSTP)
SEEP
(Shimla Environement Education Programme )
25
Town Vending
Committees National Street
Vendors Policy 2009 Street Vendors (Protection of
Livelihood and Regulation of Street Vending) Act 2014
Vending Zones
26
HP Parking Android Based Mobile
App
27
28
(Concession)
(Concession)
(Concession)
29
(Concession)
30
II
(HFA)
(HFA)
31
Radio Whats App SMS TV News
Paper
Logo Design My Dream
Shimla
32
(Concession)
Concessionier
33
Hospitality Trades
34
(NGO)
Shimla Municipal
Corporation App
Shimla Parking App
NIC
35
Tree Authority Committee
Walking Trails Resting Points
36
( )
1
i)
ii)
iii)
iv)
v)
vi)
vii)
2 (MLALADVKVNY)
3
4
i) BDO Mashobra Ambulance Road from
NH-22 to Ban Chowki Ghonoti Ghorkhu
Lodge Kasu
ii) Indira Gandhi Medical College amp Hospital
iii) Himurja Development of Shimla as
Solar City
iv) CPRI Shimla Improvement of 40mm dia
GI water supply line Shiv Puri Tank to
CPRI Residence Colony Kanlog Shimla
37
v) Installation of
Monumental Flag at The Ridge Shimla
vi)
vii) Construction
Improvement of Link Road from NH-22 to
Village Shanan under CRR initiative
viii) Installation of High Mast
Light at Kasumpti Bazar Shimla amp Dhalli
Tunnel Shimla
ix) Installation of High Mast
Light at Totu Shimla
x) Construction of Book-Caffee
with e-toilet facility at Taka Bench
5
6 ICLEI-SA Small Grants Fund under ACCCRN for Rejuvenationg the traditional water source to
augment water security
7
38
( )
120000 126623 246623
0 10000 10000
17000 94500 111500
1000 144250 145250
5000 9000 14000
101500 286000 387500
12000 215100 227100
15000 10000 25000
2000 33519 35519
000 40000 40000
(Sanitary
landfill sites)
000 20000 20000
47000 000 47000
85000 000 85000
(Development of Sanitary
landfill sites)
000 28900 28900
000 100000 100000
Rehabitation of Street Vendors 000 10000 10000
(GSWS amp SC)
000 150000 150000
39
405500 1277892 1683392
(Rs in lakhs)
Major Account Head Code Actual
for the
previous
year
2015-16
Budget
Estimates
for the
year
2016-17
Actual of
First Nine
Month for
current
year
2016-17
Revised
Estimates
for the
current
year
2016-17
Budget
Estimates
for the next
year 2017-
18
1 2 3 4 5 6
110- Tax Revenue 220410 150288 122557 150288 170288
120- Assigned Revenues and Compensation
251818 267226 250489 258067 261400
Assigned Revenues amp Compensation
130- Rental Income- Municipal Properties
22459 60150 17286 40790 74510
PPP
140- Fees amp User Charges 277009 454388 250774 344205 666290
Water Charges
Compounding
150- Sale amp Hire Charges 892 2080 1346 1474 3530
40
160- Revenue Grant Contributions amp Subsidies
16307 7500 141328 442563 1043080
1 2 3 4 5 6
170- Income from Investments
10776 10000 14574 15000 10000
171- Interest Earned 7325 2663 4724 5392 3500
180- Other Income 2978 2250 2257 2325 2250
(1) 809974 956545 805335 1260104 2234848
320- Grants Contributions for Specific purposes
451778 813115 349869 550282 1281879
AMRUT
Maintenance of ULB roads
MPLADMLALAD 5 DCP
SJVNL
(GSWSampSC)
41
330- Secured Loans 000 20000 000 000 500000
(2) 452578 863115 349869 550282 1781879
(1+2) 1262552 1819660 1155204 1810386 4016727
1 2 3 4 5 6
210- Establishment
Expenses
501363 571963 390284 630666 955122
Pension Deficit Contribution
220- Administrative
Expenses
29442 66718 21712 30448 29268
ICLEI-SA
230- Operations and
Maintenance
133057 481300 270278 648583 1058650
240-Interest and Finance
Charges
001 010 000 000 010
Interest amp Finance Charges
42
250- Program Expenses 360 800 017 200 400
Program Expenses
260- Revenue Grants
Contributions and
Subsidies
2285 8152 1768 6384 26400
(NULM)
280- Prior Period Item 2076 200 000 000 200
Prior Period Expenses
(3) 668584 1129143 684059 1316281 2070050
1 2 3 4 5 6
410- Fixed Assets 68107 281650 94961 115231 1192427
AMRUT
412- Capital Work in
Progress
432857 710959 39360 150276 288900
Rehabitation of Street Vendors CO Sanitary Landfill Sites at
Bharyal (GSWS amp
SC)
430- Stock in hand (Store
Purchase)
2695 30000 878 3500 20000
(4) 503659 1022609 135199 269007 1501327
(3+4) 1172243 2151752 819258 1585288 3571377
90309 -332092 335946 225098 445350
43
(Closing
Balance) (BUD-3 Col-5)
(Opening Balance)
44
45
16
17
18
19
20
(Ash)
21
(ODF
22
Best Hygiene amp
Sanitation Practices Dos amp Donts
23
Standard
Operating Procedure (SOP)
24
DEWATS System
FCA
DEWATS System
(FSTP)
SEEP
(Shimla Environement Education Programme )
25
Town Vending
Committees National Street
Vendors Policy 2009 Street Vendors (Protection of
Livelihood and Regulation of Street Vending) Act 2014
Vending Zones
26
HP Parking Android Based Mobile
App
27
28
(Concession)
(Concession)
(Concession)
29
(Concession)
30
II
(HFA)
(HFA)
31
Radio Whats App SMS TV News
Paper
Logo Design My Dream
Shimla
32
(Concession)
Concessionier
33
Hospitality Trades
34
(NGO)
Shimla Municipal
Corporation App
Shimla Parking App
NIC
35
Tree Authority Committee
Walking Trails Resting Points
36
( )
1
i)
ii)
iii)
iv)
v)
vi)
vii)
2 (MLALADVKVNY)
3
4
i) BDO Mashobra Ambulance Road from
NH-22 to Ban Chowki Ghonoti Ghorkhu
Lodge Kasu
ii) Indira Gandhi Medical College amp Hospital
iii) Himurja Development of Shimla as
Solar City
iv) CPRI Shimla Improvement of 40mm dia
GI water supply line Shiv Puri Tank to
CPRI Residence Colony Kanlog Shimla
37
v) Installation of
Monumental Flag at The Ridge Shimla
vi)
vii) Construction
Improvement of Link Road from NH-22 to
Village Shanan under CRR initiative
viii) Installation of High Mast
Light at Kasumpti Bazar Shimla amp Dhalli
Tunnel Shimla
ix) Installation of High Mast
Light at Totu Shimla
x) Construction of Book-Caffee
with e-toilet facility at Taka Bench
5
6 ICLEI-SA Small Grants Fund under ACCCRN for Rejuvenationg the traditional water source to
augment water security
7
38
( )
120000 126623 246623
0 10000 10000
17000 94500 111500
1000 144250 145250
5000 9000 14000
101500 286000 387500
12000 215100 227100
15000 10000 25000
2000 33519 35519
000 40000 40000
(Sanitary
landfill sites)
000 20000 20000
47000 000 47000
85000 000 85000
(Development of Sanitary
landfill sites)
000 28900 28900
000 100000 100000
Rehabitation of Street Vendors 000 10000 10000
(GSWS amp SC)
000 150000 150000
39
405500 1277892 1683392
(Rs in lakhs)
Major Account Head Code Actual
for the
previous
year
2015-16
Budget
Estimates
for the
year
2016-17
Actual of
First Nine
Month for
current
year
2016-17
Revised
Estimates
for the
current
year
2016-17
Budget
Estimates
for the next
year 2017-
18
1 2 3 4 5 6
110- Tax Revenue 220410 150288 122557 150288 170288
120- Assigned Revenues and Compensation
251818 267226 250489 258067 261400
Assigned Revenues amp Compensation
130- Rental Income- Municipal Properties
22459 60150 17286 40790 74510
PPP
140- Fees amp User Charges 277009 454388 250774 344205 666290
Water Charges
Compounding
150- Sale amp Hire Charges 892 2080 1346 1474 3530
40
160- Revenue Grant Contributions amp Subsidies
16307 7500 141328 442563 1043080
1 2 3 4 5 6
170- Income from Investments
10776 10000 14574 15000 10000
171- Interest Earned 7325 2663 4724 5392 3500
180- Other Income 2978 2250 2257 2325 2250
(1) 809974 956545 805335 1260104 2234848
320- Grants Contributions for Specific purposes
451778 813115 349869 550282 1281879
AMRUT
Maintenance of ULB roads
MPLADMLALAD 5 DCP
SJVNL
(GSWSampSC)
41
330- Secured Loans 000 20000 000 000 500000
(2) 452578 863115 349869 550282 1781879
(1+2) 1262552 1819660 1155204 1810386 4016727
1 2 3 4 5 6
210- Establishment
Expenses
501363 571963 390284 630666 955122
Pension Deficit Contribution
220- Administrative
Expenses
29442 66718 21712 30448 29268
ICLEI-SA
230- Operations and
Maintenance
133057 481300 270278 648583 1058650
240-Interest and Finance
Charges
001 010 000 000 010
Interest amp Finance Charges
42
250- Program Expenses 360 800 017 200 400
Program Expenses
260- Revenue Grants
Contributions and
Subsidies
2285 8152 1768 6384 26400
(NULM)
280- Prior Period Item 2076 200 000 000 200
Prior Period Expenses
(3) 668584 1129143 684059 1316281 2070050
1 2 3 4 5 6
410- Fixed Assets 68107 281650 94961 115231 1192427
AMRUT
412- Capital Work in
Progress
432857 710959 39360 150276 288900
Rehabitation of Street Vendors CO Sanitary Landfill Sites at
Bharyal (GSWS amp
SC)
430- Stock in hand (Store
Purchase)
2695 30000 878 3500 20000
(4) 503659 1022609 135199 269007 1501327
(3+4) 1172243 2151752 819258 1585288 3571377
90309 -332092 335946 225098 445350
43
(Closing
Balance) (BUD-3 Col-5)
(Opening Balance)
44
45
17
18
19
20
(Ash)
21
(ODF
22
Best Hygiene amp
Sanitation Practices Dos amp Donts
23
Standard
Operating Procedure (SOP)
24
DEWATS System
FCA
DEWATS System
(FSTP)
SEEP
(Shimla Environement Education Programme )
25
Town Vending
Committees National Street
Vendors Policy 2009 Street Vendors (Protection of
Livelihood and Regulation of Street Vending) Act 2014
Vending Zones
26
HP Parking Android Based Mobile
App
27
28
(Concession)
(Concession)
(Concession)
29
(Concession)
30
II
(HFA)
(HFA)
31
Radio Whats App SMS TV News
Paper
Logo Design My Dream
Shimla
32
(Concession)
Concessionier
33
Hospitality Trades
34
(NGO)
Shimla Municipal
Corporation App
Shimla Parking App
NIC
35
Tree Authority Committee
Walking Trails Resting Points
36
( )
1
i)
ii)
iii)
iv)
v)
vi)
vii)
2 (MLALADVKVNY)
3
4
i) BDO Mashobra Ambulance Road from
NH-22 to Ban Chowki Ghonoti Ghorkhu
Lodge Kasu
ii) Indira Gandhi Medical College amp Hospital
iii) Himurja Development of Shimla as
Solar City
iv) CPRI Shimla Improvement of 40mm dia
GI water supply line Shiv Puri Tank to
CPRI Residence Colony Kanlog Shimla
37
v) Installation of
Monumental Flag at The Ridge Shimla
vi)
vii) Construction
Improvement of Link Road from NH-22 to
Village Shanan under CRR initiative
viii) Installation of High Mast
Light at Kasumpti Bazar Shimla amp Dhalli
Tunnel Shimla
ix) Installation of High Mast
Light at Totu Shimla
x) Construction of Book-Caffee
with e-toilet facility at Taka Bench
5
6 ICLEI-SA Small Grants Fund under ACCCRN for Rejuvenationg the traditional water source to
augment water security
7
38
( )
120000 126623 246623
0 10000 10000
17000 94500 111500
1000 144250 145250
5000 9000 14000
101500 286000 387500
12000 215100 227100
15000 10000 25000
2000 33519 35519
000 40000 40000
(Sanitary
landfill sites)
000 20000 20000
47000 000 47000
85000 000 85000
(Development of Sanitary
landfill sites)
000 28900 28900
000 100000 100000
Rehabitation of Street Vendors 000 10000 10000
(GSWS amp SC)
000 150000 150000
39
405500 1277892 1683392
(Rs in lakhs)
Major Account Head Code Actual
for the
previous
year
2015-16
Budget
Estimates
for the
year
2016-17
Actual of
First Nine
Month for
current
year
2016-17
Revised
Estimates
for the
current
year
2016-17
Budget
Estimates
for the next
year 2017-
18
1 2 3 4 5 6
110- Tax Revenue 220410 150288 122557 150288 170288
120- Assigned Revenues and Compensation
251818 267226 250489 258067 261400
Assigned Revenues amp Compensation
130- Rental Income- Municipal Properties
22459 60150 17286 40790 74510
PPP
140- Fees amp User Charges 277009 454388 250774 344205 666290
Water Charges
Compounding
150- Sale amp Hire Charges 892 2080 1346 1474 3530
40
160- Revenue Grant Contributions amp Subsidies
16307 7500 141328 442563 1043080
1 2 3 4 5 6
170- Income from Investments
10776 10000 14574 15000 10000
171- Interest Earned 7325 2663 4724 5392 3500
180- Other Income 2978 2250 2257 2325 2250
(1) 809974 956545 805335 1260104 2234848
320- Grants Contributions for Specific purposes
451778 813115 349869 550282 1281879
AMRUT
Maintenance of ULB roads
MPLADMLALAD 5 DCP
SJVNL
(GSWSampSC)
41
330- Secured Loans 000 20000 000 000 500000
(2) 452578 863115 349869 550282 1781879
(1+2) 1262552 1819660 1155204 1810386 4016727
1 2 3 4 5 6
210- Establishment
Expenses
501363 571963 390284 630666 955122
Pension Deficit Contribution
220- Administrative
Expenses
29442 66718 21712 30448 29268
ICLEI-SA
230- Operations and
Maintenance
133057 481300 270278 648583 1058650
240-Interest and Finance
Charges
001 010 000 000 010
Interest amp Finance Charges
42
250- Program Expenses 360 800 017 200 400
Program Expenses
260- Revenue Grants
Contributions and
Subsidies
2285 8152 1768 6384 26400
(NULM)
280- Prior Period Item 2076 200 000 000 200
Prior Period Expenses
(3) 668584 1129143 684059 1316281 2070050
1 2 3 4 5 6
410- Fixed Assets 68107 281650 94961 115231 1192427
AMRUT
412- Capital Work in
Progress
432857 710959 39360 150276 288900
Rehabitation of Street Vendors CO Sanitary Landfill Sites at
Bharyal (GSWS amp
SC)
430- Stock in hand (Store
Purchase)
2695 30000 878 3500 20000
(4) 503659 1022609 135199 269007 1501327
(3+4) 1172243 2151752 819258 1585288 3571377
90309 -332092 335946 225098 445350
43
(Closing
Balance) (BUD-3 Col-5)
(Opening Balance)
44
45
18
19
20
(Ash)
21
(ODF
22
Best Hygiene amp
Sanitation Practices Dos amp Donts
23
Standard
Operating Procedure (SOP)
24
DEWATS System
FCA
DEWATS System
(FSTP)
SEEP
(Shimla Environement Education Programme )
25
Town Vending
Committees National Street
Vendors Policy 2009 Street Vendors (Protection of
Livelihood and Regulation of Street Vending) Act 2014
Vending Zones
26
HP Parking Android Based Mobile
App
27
28
(Concession)
(Concession)
(Concession)
29
(Concession)
30
II
(HFA)
(HFA)
31
Radio Whats App SMS TV News
Paper
Logo Design My Dream
Shimla
32
(Concession)
Concessionier
33
Hospitality Trades
34
(NGO)
Shimla Municipal
Corporation App
Shimla Parking App
NIC
35
Tree Authority Committee
Walking Trails Resting Points
36
( )
1
i)
ii)
iii)
iv)
v)
vi)
vii)
2 (MLALADVKVNY)
3
4
i) BDO Mashobra Ambulance Road from
NH-22 to Ban Chowki Ghonoti Ghorkhu
Lodge Kasu
ii) Indira Gandhi Medical College amp Hospital
iii) Himurja Development of Shimla as
Solar City
iv) CPRI Shimla Improvement of 40mm dia
GI water supply line Shiv Puri Tank to
CPRI Residence Colony Kanlog Shimla
37
v) Installation of
Monumental Flag at The Ridge Shimla
vi)
vii) Construction
Improvement of Link Road from NH-22 to
Village Shanan under CRR initiative
viii) Installation of High Mast
Light at Kasumpti Bazar Shimla amp Dhalli
Tunnel Shimla
ix) Installation of High Mast
Light at Totu Shimla
x) Construction of Book-Caffee
with e-toilet facility at Taka Bench
5
6 ICLEI-SA Small Grants Fund under ACCCRN for Rejuvenationg the traditional water source to
augment water security
7
38
( )
120000 126623 246623
0 10000 10000
17000 94500 111500
1000 144250 145250
5000 9000 14000
101500 286000 387500
12000 215100 227100
15000 10000 25000
2000 33519 35519
000 40000 40000
(Sanitary
landfill sites)
000 20000 20000
47000 000 47000
85000 000 85000
(Development of Sanitary
landfill sites)
000 28900 28900
000 100000 100000
Rehabitation of Street Vendors 000 10000 10000
(GSWS amp SC)
000 150000 150000
39
405500 1277892 1683392
(Rs in lakhs)
Major Account Head Code Actual
for the
previous
year
2015-16
Budget
Estimates
for the
year
2016-17
Actual of
First Nine
Month for
current
year
2016-17
Revised
Estimates
for the
current
year
2016-17
Budget
Estimates
for the next
year 2017-
18
1 2 3 4 5 6
110- Tax Revenue 220410 150288 122557 150288 170288
120- Assigned Revenues and Compensation
251818 267226 250489 258067 261400
Assigned Revenues amp Compensation
130- Rental Income- Municipal Properties
22459 60150 17286 40790 74510
PPP
140- Fees amp User Charges 277009 454388 250774 344205 666290
Water Charges
Compounding
150- Sale amp Hire Charges 892 2080 1346 1474 3530
40
160- Revenue Grant Contributions amp Subsidies
16307 7500 141328 442563 1043080
1 2 3 4 5 6
170- Income from Investments
10776 10000 14574 15000 10000
171- Interest Earned 7325 2663 4724 5392 3500
180- Other Income 2978 2250 2257 2325 2250
(1) 809974 956545 805335 1260104 2234848
320- Grants Contributions for Specific purposes
451778 813115 349869 550282 1281879
AMRUT
Maintenance of ULB roads
MPLADMLALAD 5 DCP
SJVNL
(GSWSampSC)
41
330- Secured Loans 000 20000 000 000 500000
(2) 452578 863115 349869 550282 1781879
(1+2) 1262552 1819660 1155204 1810386 4016727
1 2 3 4 5 6
210- Establishment
Expenses
501363 571963 390284 630666 955122
Pension Deficit Contribution
220- Administrative
Expenses
29442 66718 21712 30448 29268
ICLEI-SA
230- Operations and
Maintenance
133057 481300 270278 648583 1058650
240-Interest and Finance
Charges
001 010 000 000 010
Interest amp Finance Charges
42
250- Program Expenses 360 800 017 200 400
Program Expenses
260- Revenue Grants
Contributions and
Subsidies
2285 8152 1768 6384 26400
(NULM)
280- Prior Period Item 2076 200 000 000 200
Prior Period Expenses
(3) 668584 1129143 684059 1316281 2070050
1 2 3 4 5 6
410- Fixed Assets 68107 281650 94961 115231 1192427
AMRUT
412- Capital Work in
Progress
432857 710959 39360 150276 288900
Rehabitation of Street Vendors CO Sanitary Landfill Sites at
Bharyal (GSWS amp
SC)
430- Stock in hand (Store
Purchase)
2695 30000 878 3500 20000
(4) 503659 1022609 135199 269007 1501327
(3+4) 1172243 2151752 819258 1585288 3571377
90309 -332092 335946 225098 445350
43
(Closing
Balance) (BUD-3 Col-5)
(Opening Balance)
44
45
19
20
(Ash)
21
(ODF
22
Best Hygiene amp
Sanitation Practices Dos amp Donts
23
Standard
Operating Procedure (SOP)
24
DEWATS System
FCA
DEWATS System
(FSTP)
SEEP
(Shimla Environement Education Programme )
25
Town Vending
Committees National Street
Vendors Policy 2009 Street Vendors (Protection of
Livelihood and Regulation of Street Vending) Act 2014
Vending Zones
26
HP Parking Android Based Mobile
App
27
28
(Concession)
(Concession)
(Concession)
29
(Concession)
30
II
(HFA)
(HFA)
31
Radio Whats App SMS TV News
Paper
Logo Design My Dream
Shimla
32
(Concession)
Concessionier
33
Hospitality Trades
34
(NGO)
Shimla Municipal
Corporation App
Shimla Parking App
NIC
35
Tree Authority Committee
Walking Trails Resting Points
36
( )
1
i)
ii)
iii)
iv)
v)
vi)
vii)
2 (MLALADVKVNY)
3
4
i) BDO Mashobra Ambulance Road from
NH-22 to Ban Chowki Ghonoti Ghorkhu
Lodge Kasu
ii) Indira Gandhi Medical College amp Hospital
iii) Himurja Development of Shimla as
Solar City
iv) CPRI Shimla Improvement of 40mm dia
GI water supply line Shiv Puri Tank to
CPRI Residence Colony Kanlog Shimla
37
v) Installation of
Monumental Flag at The Ridge Shimla
vi)
vii) Construction
Improvement of Link Road from NH-22 to
Village Shanan under CRR initiative
viii) Installation of High Mast
Light at Kasumpti Bazar Shimla amp Dhalli
Tunnel Shimla
ix) Installation of High Mast
Light at Totu Shimla
x) Construction of Book-Caffee
with e-toilet facility at Taka Bench
5
6 ICLEI-SA Small Grants Fund under ACCCRN for Rejuvenationg the traditional water source to
augment water security
7
38
( )
120000 126623 246623
0 10000 10000
17000 94500 111500
1000 144250 145250
5000 9000 14000
101500 286000 387500
12000 215100 227100
15000 10000 25000
2000 33519 35519
000 40000 40000
(Sanitary
landfill sites)
000 20000 20000
47000 000 47000
85000 000 85000
(Development of Sanitary
landfill sites)
000 28900 28900
000 100000 100000
Rehabitation of Street Vendors 000 10000 10000
(GSWS amp SC)
000 150000 150000
39
405500 1277892 1683392
(Rs in lakhs)
Major Account Head Code Actual
for the
previous
year
2015-16
Budget
Estimates
for the
year
2016-17
Actual of
First Nine
Month for
current
year
2016-17
Revised
Estimates
for the
current
year
2016-17
Budget
Estimates
for the next
year 2017-
18
1 2 3 4 5 6
110- Tax Revenue 220410 150288 122557 150288 170288
120- Assigned Revenues and Compensation
251818 267226 250489 258067 261400
Assigned Revenues amp Compensation
130- Rental Income- Municipal Properties
22459 60150 17286 40790 74510
PPP
140- Fees amp User Charges 277009 454388 250774 344205 666290
Water Charges
Compounding
150- Sale amp Hire Charges 892 2080 1346 1474 3530
40
160- Revenue Grant Contributions amp Subsidies
16307 7500 141328 442563 1043080
1 2 3 4 5 6
170- Income from Investments
10776 10000 14574 15000 10000
171- Interest Earned 7325 2663 4724 5392 3500
180- Other Income 2978 2250 2257 2325 2250
(1) 809974 956545 805335 1260104 2234848
320- Grants Contributions for Specific purposes
451778 813115 349869 550282 1281879
AMRUT
Maintenance of ULB roads
MPLADMLALAD 5 DCP
SJVNL
(GSWSampSC)
41
330- Secured Loans 000 20000 000 000 500000
(2) 452578 863115 349869 550282 1781879
(1+2) 1262552 1819660 1155204 1810386 4016727
1 2 3 4 5 6
210- Establishment
Expenses
501363 571963 390284 630666 955122
Pension Deficit Contribution
220- Administrative
Expenses
29442 66718 21712 30448 29268
ICLEI-SA
230- Operations and
Maintenance
133057 481300 270278 648583 1058650
240-Interest and Finance
Charges
001 010 000 000 010
Interest amp Finance Charges
42
250- Program Expenses 360 800 017 200 400
Program Expenses
260- Revenue Grants
Contributions and
Subsidies
2285 8152 1768 6384 26400
(NULM)
280- Prior Period Item 2076 200 000 000 200
Prior Period Expenses
(3) 668584 1129143 684059 1316281 2070050
1 2 3 4 5 6
410- Fixed Assets 68107 281650 94961 115231 1192427
AMRUT
412- Capital Work in
Progress
432857 710959 39360 150276 288900
Rehabitation of Street Vendors CO Sanitary Landfill Sites at
Bharyal (GSWS amp
SC)
430- Stock in hand (Store
Purchase)
2695 30000 878 3500 20000
(4) 503659 1022609 135199 269007 1501327
(3+4) 1172243 2151752 819258 1585288 3571377
90309 -332092 335946 225098 445350
43
(Closing
Balance) (BUD-3 Col-5)
(Opening Balance)
44
45
20
(Ash)
21
(ODF
22
Best Hygiene amp
Sanitation Practices Dos amp Donts
23
Standard
Operating Procedure (SOP)
24
DEWATS System
FCA
DEWATS System
(FSTP)
SEEP
(Shimla Environement Education Programme )
25
Town Vending
Committees National Street
Vendors Policy 2009 Street Vendors (Protection of
Livelihood and Regulation of Street Vending) Act 2014
Vending Zones
26
HP Parking Android Based Mobile
App
27
28
(Concession)
(Concession)
(Concession)
29
(Concession)
30
II
(HFA)
(HFA)
31
Radio Whats App SMS TV News
Paper
Logo Design My Dream
Shimla
32
(Concession)
Concessionier
33
Hospitality Trades
34
(NGO)
Shimla Municipal
Corporation App
Shimla Parking App
NIC
35
Tree Authority Committee
Walking Trails Resting Points
36
( )
1
i)
ii)
iii)
iv)
v)
vi)
vii)
2 (MLALADVKVNY)
3
4
i) BDO Mashobra Ambulance Road from
NH-22 to Ban Chowki Ghonoti Ghorkhu
Lodge Kasu
ii) Indira Gandhi Medical College amp Hospital
iii) Himurja Development of Shimla as
Solar City
iv) CPRI Shimla Improvement of 40mm dia
GI water supply line Shiv Puri Tank to
CPRI Residence Colony Kanlog Shimla
37
v) Installation of
Monumental Flag at The Ridge Shimla
vi)
vii) Construction
Improvement of Link Road from NH-22 to
Village Shanan under CRR initiative
viii) Installation of High Mast
Light at Kasumpti Bazar Shimla amp Dhalli
Tunnel Shimla
ix) Installation of High Mast
Light at Totu Shimla
x) Construction of Book-Caffee
with e-toilet facility at Taka Bench
5
6 ICLEI-SA Small Grants Fund under ACCCRN for Rejuvenationg the traditional water source to
augment water security
7
38
( )
120000 126623 246623
0 10000 10000
17000 94500 111500
1000 144250 145250
5000 9000 14000
101500 286000 387500
12000 215100 227100
15000 10000 25000
2000 33519 35519
000 40000 40000
(Sanitary
landfill sites)
000 20000 20000
47000 000 47000
85000 000 85000
(Development of Sanitary
landfill sites)
000 28900 28900
000 100000 100000
Rehabitation of Street Vendors 000 10000 10000
(GSWS amp SC)
000 150000 150000
39
405500 1277892 1683392
(Rs in lakhs)
Major Account Head Code Actual
for the
previous
year
2015-16
Budget
Estimates
for the
year
2016-17
Actual of
First Nine
Month for
current
year
2016-17
Revised
Estimates
for the
current
year
2016-17
Budget
Estimates
for the next
year 2017-
18
1 2 3 4 5 6
110- Tax Revenue 220410 150288 122557 150288 170288
120- Assigned Revenues and Compensation
251818 267226 250489 258067 261400
Assigned Revenues amp Compensation
130- Rental Income- Municipal Properties
22459 60150 17286 40790 74510
PPP
140- Fees amp User Charges 277009 454388 250774 344205 666290
Water Charges
Compounding
150- Sale amp Hire Charges 892 2080 1346 1474 3530
40
160- Revenue Grant Contributions amp Subsidies
16307 7500 141328 442563 1043080
1 2 3 4 5 6
170- Income from Investments
10776 10000 14574 15000 10000
171- Interest Earned 7325 2663 4724 5392 3500
180- Other Income 2978 2250 2257 2325 2250
(1) 809974 956545 805335 1260104 2234848
320- Grants Contributions for Specific purposes
451778 813115 349869 550282 1281879
AMRUT
Maintenance of ULB roads
MPLADMLALAD 5 DCP
SJVNL
(GSWSampSC)
41
330- Secured Loans 000 20000 000 000 500000
(2) 452578 863115 349869 550282 1781879
(1+2) 1262552 1819660 1155204 1810386 4016727
1 2 3 4 5 6
210- Establishment
Expenses
501363 571963 390284 630666 955122
Pension Deficit Contribution
220- Administrative
Expenses
29442 66718 21712 30448 29268
ICLEI-SA
230- Operations and
Maintenance
133057 481300 270278 648583 1058650
240-Interest and Finance
Charges
001 010 000 000 010
Interest amp Finance Charges
42
250- Program Expenses 360 800 017 200 400
Program Expenses
260- Revenue Grants
Contributions and
Subsidies
2285 8152 1768 6384 26400
(NULM)
280- Prior Period Item 2076 200 000 000 200
Prior Period Expenses
(3) 668584 1129143 684059 1316281 2070050
1 2 3 4 5 6
410- Fixed Assets 68107 281650 94961 115231 1192427
AMRUT
412- Capital Work in
Progress
432857 710959 39360 150276 288900
Rehabitation of Street Vendors CO Sanitary Landfill Sites at
Bharyal (GSWS amp
SC)
430- Stock in hand (Store
Purchase)
2695 30000 878 3500 20000
(4) 503659 1022609 135199 269007 1501327
(3+4) 1172243 2151752 819258 1585288 3571377
90309 -332092 335946 225098 445350
43
(Closing
Balance) (BUD-3 Col-5)
(Opening Balance)
44
45
21
(ODF
22
Best Hygiene amp
Sanitation Practices Dos amp Donts
23
Standard
Operating Procedure (SOP)
24
DEWATS System
FCA
DEWATS System
(FSTP)
SEEP
(Shimla Environement Education Programme )
25
Town Vending
Committees National Street
Vendors Policy 2009 Street Vendors (Protection of
Livelihood and Regulation of Street Vending) Act 2014
Vending Zones
26
HP Parking Android Based Mobile
App
27
28
(Concession)
(Concession)
(Concession)
29
(Concession)
30
II
(HFA)
(HFA)
31
Radio Whats App SMS TV News
Paper
Logo Design My Dream
Shimla
32
(Concession)
Concessionier
33
Hospitality Trades
34
(NGO)
Shimla Municipal
Corporation App
Shimla Parking App
NIC
35
Tree Authority Committee
Walking Trails Resting Points
36
( )
1
i)
ii)
iii)
iv)
v)
vi)
vii)
2 (MLALADVKVNY)
3
4
i) BDO Mashobra Ambulance Road from
NH-22 to Ban Chowki Ghonoti Ghorkhu
Lodge Kasu
ii) Indira Gandhi Medical College amp Hospital
iii) Himurja Development of Shimla as
Solar City
iv) CPRI Shimla Improvement of 40mm dia
GI water supply line Shiv Puri Tank to
CPRI Residence Colony Kanlog Shimla
37
v) Installation of
Monumental Flag at The Ridge Shimla
vi)
vii) Construction
Improvement of Link Road from NH-22 to
Village Shanan under CRR initiative
viii) Installation of High Mast
Light at Kasumpti Bazar Shimla amp Dhalli
Tunnel Shimla
ix) Installation of High Mast
Light at Totu Shimla
x) Construction of Book-Caffee
with e-toilet facility at Taka Bench
5
6 ICLEI-SA Small Grants Fund under ACCCRN for Rejuvenationg the traditional water source to
augment water security
7
38
( )
120000 126623 246623
0 10000 10000
17000 94500 111500
1000 144250 145250
5000 9000 14000
101500 286000 387500
12000 215100 227100
15000 10000 25000
2000 33519 35519
000 40000 40000
(Sanitary
landfill sites)
000 20000 20000
47000 000 47000
85000 000 85000
(Development of Sanitary
landfill sites)
000 28900 28900
000 100000 100000
Rehabitation of Street Vendors 000 10000 10000
(GSWS amp SC)
000 150000 150000
39
405500 1277892 1683392
(Rs in lakhs)
Major Account Head Code Actual
for the
previous
year
2015-16
Budget
Estimates
for the
year
2016-17
Actual of
First Nine
Month for
current
year
2016-17
Revised
Estimates
for the
current
year
2016-17
Budget
Estimates
for the next
year 2017-
18
1 2 3 4 5 6
110- Tax Revenue 220410 150288 122557 150288 170288
120- Assigned Revenues and Compensation
251818 267226 250489 258067 261400
Assigned Revenues amp Compensation
130- Rental Income- Municipal Properties
22459 60150 17286 40790 74510
PPP
140- Fees amp User Charges 277009 454388 250774 344205 666290
Water Charges
Compounding
150- Sale amp Hire Charges 892 2080 1346 1474 3530
40
160- Revenue Grant Contributions amp Subsidies
16307 7500 141328 442563 1043080
1 2 3 4 5 6
170- Income from Investments
10776 10000 14574 15000 10000
171- Interest Earned 7325 2663 4724 5392 3500
180- Other Income 2978 2250 2257 2325 2250
(1) 809974 956545 805335 1260104 2234848
320- Grants Contributions for Specific purposes
451778 813115 349869 550282 1281879
AMRUT
Maintenance of ULB roads
MPLADMLALAD 5 DCP
SJVNL
(GSWSampSC)
41
330- Secured Loans 000 20000 000 000 500000
(2) 452578 863115 349869 550282 1781879
(1+2) 1262552 1819660 1155204 1810386 4016727
1 2 3 4 5 6
210- Establishment
Expenses
501363 571963 390284 630666 955122
Pension Deficit Contribution
220- Administrative
Expenses
29442 66718 21712 30448 29268
ICLEI-SA
230- Operations and
Maintenance
133057 481300 270278 648583 1058650
240-Interest and Finance
Charges
001 010 000 000 010
Interest amp Finance Charges
42
250- Program Expenses 360 800 017 200 400
Program Expenses
260- Revenue Grants
Contributions and
Subsidies
2285 8152 1768 6384 26400
(NULM)
280- Prior Period Item 2076 200 000 000 200
Prior Period Expenses
(3) 668584 1129143 684059 1316281 2070050
1 2 3 4 5 6
410- Fixed Assets 68107 281650 94961 115231 1192427
AMRUT
412- Capital Work in
Progress
432857 710959 39360 150276 288900
Rehabitation of Street Vendors CO Sanitary Landfill Sites at
Bharyal (GSWS amp
SC)
430- Stock in hand (Store
Purchase)
2695 30000 878 3500 20000
(4) 503659 1022609 135199 269007 1501327
(3+4) 1172243 2151752 819258 1585288 3571377
90309 -332092 335946 225098 445350
43
(Closing
Balance) (BUD-3 Col-5)
(Opening Balance)
44
45
22
Best Hygiene amp
Sanitation Practices Dos amp Donts
23
Standard
Operating Procedure (SOP)
24
DEWATS System
FCA
DEWATS System
(FSTP)
SEEP
(Shimla Environement Education Programme )
25
Town Vending
Committees National Street
Vendors Policy 2009 Street Vendors (Protection of
Livelihood and Regulation of Street Vending) Act 2014
Vending Zones
26
HP Parking Android Based Mobile
App
27
28
(Concession)
(Concession)
(Concession)
29
(Concession)
30
II
(HFA)
(HFA)
31
Radio Whats App SMS TV News
Paper
Logo Design My Dream
Shimla
32
(Concession)
Concessionier
33
Hospitality Trades
34
(NGO)
Shimla Municipal
Corporation App
Shimla Parking App
NIC
35
Tree Authority Committee
Walking Trails Resting Points
36
( )
1
i)
ii)
iii)
iv)
v)
vi)
vii)
2 (MLALADVKVNY)
3
4
i) BDO Mashobra Ambulance Road from
NH-22 to Ban Chowki Ghonoti Ghorkhu
Lodge Kasu
ii) Indira Gandhi Medical College amp Hospital
iii) Himurja Development of Shimla as
Solar City
iv) CPRI Shimla Improvement of 40mm dia
GI water supply line Shiv Puri Tank to
CPRI Residence Colony Kanlog Shimla
37
v) Installation of
Monumental Flag at The Ridge Shimla
vi)
vii) Construction
Improvement of Link Road from NH-22 to
Village Shanan under CRR initiative
viii) Installation of High Mast
Light at Kasumpti Bazar Shimla amp Dhalli
Tunnel Shimla
ix) Installation of High Mast
Light at Totu Shimla
x) Construction of Book-Caffee
with e-toilet facility at Taka Bench
5
6 ICLEI-SA Small Grants Fund under ACCCRN for Rejuvenationg the traditional water source to
augment water security
7
38
( )
120000 126623 246623
0 10000 10000
17000 94500 111500
1000 144250 145250
5000 9000 14000
101500 286000 387500
12000 215100 227100
15000 10000 25000
2000 33519 35519
000 40000 40000
(Sanitary
landfill sites)
000 20000 20000
47000 000 47000
85000 000 85000
(Development of Sanitary
landfill sites)
000 28900 28900
000 100000 100000
Rehabitation of Street Vendors 000 10000 10000
(GSWS amp SC)
000 150000 150000
39
405500 1277892 1683392
(Rs in lakhs)
Major Account Head Code Actual
for the
previous
year
2015-16
Budget
Estimates
for the
year
2016-17
Actual of
First Nine
Month for
current
year
2016-17
Revised
Estimates
for the
current
year
2016-17
Budget
Estimates
for the next
year 2017-
18
1 2 3 4 5 6
110- Tax Revenue 220410 150288 122557 150288 170288
120- Assigned Revenues and Compensation
251818 267226 250489 258067 261400
Assigned Revenues amp Compensation
130- Rental Income- Municipal Properties
22459 60150 17286 40790 74510
PPP
140- Fees amp User Charges 277009 454388 250774 344205 666290
Water Charges
Compounding
150- Sale amp Hire Charges 892 2080 1346 1474 3530
40
160- Revenue Grant Contributions amp Subsidies
16307 7500 141328 442563 1043080
1 2 3 4 5 6
170- Income from Investments
10776 10000 14574 15000 10000
171- Interest Earned 7325 2663 4724 5392 3500
180- Other Income 2978 2250 2257 2325 2250
(1) 809974 956545 805335 1260104 2234848
320- Grants Contributions for Specific purposes
451778 813115 349869 550282 1281879
AMRUT
Maintenance of ULB roads
MPLADMLALAD 5 DCP
SJVNL
(GSWSampSC)
41
330- Secured Loans 000 20000 000 000 500000
(2) 452578 863115 349869 550282 1781879
(1+2) 1262552 1819660 1155204 1810386 4016727
1 2 3 4 5 6
210- Establishment
Expenses
501363 571963 390284 630666 955122
Pension Deficit Contribution
220- Administrative
Expenses
29442 66718 21712 30448 29268
ICLEI-SA
230- Operations and
Maintenance
133057 481300 270278 648583 1058650
240-Interest and Finance
Charges
001 010 000 000 010
Interest amp Finance Charges
42
250- Program Expenses 360 800 017 200 400
Program Expenses
260- Revenue Grants
Contributions and
Subsidies
2285 8152 1768 6384 26400
(NULM)
280- Prior Period Item 2076 200 000 000 200
Prior Period Expenses
(3) 668584 1129143 684059 1316281 2070050
1 2 3 4 5 6
410- Fixed Assets 68107 281650 94961 115231 1192427
AMRUT
412- Capital Work in
Progress
432857 710959 39360 150276 288900
Rehabitation of Street Vendors CO Sanitary Landfill Sites at
Bharyal (GSWS amp
SC)
430- Stock in hand (Store
Purchase)
2695 30000 878 3500 20000
(4) 503659 1022609 135199 269007 1501327
(3+4) 1172243 2151752 819258 1585288 3571377
90309 -332092 335946 225098 445350
43
(Closing
Balance) (BUD-3 Col-5)
(Opening Balance)
44
45
23
Standard
Operating Procedure (SOP)
24
DEWATS System
FCA
DEWATS System
(FSTP)
SEEP
(Shimla Environement Education Programme )
25
Town Vending
Committees National Street
Vendors Policy 2009 Street Vendors (Protection of
Livelihood and Regulation of Street Vending) Act 2014
Vending Zones
26
HP Parking Android Based Mobile
App
27
28
(Concession)
(Concession)
(Concession)
29
(Concession)
30
II
(HFA)
(HFA)
31
Radio Whats App SMS TV News
Paper
Logo Design My Dream
Shimla
32
(Concession)
Concessionier
33
Hospitality Trades
34
(NGO)
Shimla Municipal
Corporation App
Shimla Parking App
NIC
35
Tree Authority Committee
Walking Trails Resting Points
36
( )
1
i)
ii)
iii)
iv)
v)
vi)
vii)
2 (MLALADVKVNY)
3
4
i) BDO Mashobra Ambulance Road from
NH-22 to Ban Chowki Ghonoti Ghorkhu
Lodge Kasu
ii) Indira Gandhi Medical College amp Hospital
iii) Himurja Development of Shimla as
Solar City
iv) CPRI Shimla Improvement of 40mm dia
GI water supply line Shiv Puri Tank to
CPRI Residence Colony Kanlog Shimla
37
v) Installation of
Monumental Flag at The Ridge Shimla
vi)
vii) Construction
Improvement of Link Road from NH-22 to
Village Shanan under CRR initiative
viii) Installation of High Mast
Light at Kasumpti Bazar Shimla amp Dhalli
Tunnel Shimla
ix) Installation of High Mast
Light at Totu Shimla
x) Construction of Book-Caffee
with e-toilet facility at Taka Bench
5
6 ICLEI-SA Small Grants Fund under ACCCRN for Rejuvenationg the traditional water source to
augment water security
7
38
( )
120000 126623 246623
0 10000 10000
17000 94500 111500
1000 144250 145250
5000 9000 14000
101500 286000 387500
12000 215100 227100
15000 10000 25000
2000 33519 35519
000 40000 40000
(Sanitary
landfill sites)
000 20000 20000
47000 000 47000
85000 000 85000
(Development of Sanitary
landfill sites)
000 28900 28900
000 100000 100000
Rehabitation of Street Vendors 000 10000 10000
(GSWS amp SC)
000 150000 150000
39
405500 1277892 1683392
(Rs in lakhs)
Major Account Head Code Actual
for the
previous
year
2015-16
Budget
Estimates
for the
year
2016-17
Actual of
First Nine
Month for
current
year
2016-17
Revised
Estimates
for the
current
year
2016-17
Budget
Estimates
for the next
year 2017-
18
1 2 3 4 5 6
110- Tax Revenue 220410 150288 122557 150288 170288
120- Assigned Revenues and Compensation
251818 267226 250489 258067 261400
Assigned Revenues amp Compensation
130- Rental Income- Municipal Properties
22459 60150 17286 40790 74510
PPP
140- Fees amp User Charges 277009 454388 250774 344205 666290
Water Charges
Compounding
150- Sale amp Hire Charges 892 2080 1346 1474 3530
40
160- Revenue Grant Contributions amp Subsidies
16307 7500 141328 442563 1043080
1 2 3 4 5 6
170- Income from Investments
10776 10000 14574 15000 10000
171- Interest Earned 7325 2663 4724 5392 3500
180- Other Income 2978 2250 2257 2325 2250
(1) 809974 956545 805335 1260104 2234848
320- Grants Contributions for Specific purposes
451778 813115 349869 550282 1281879
AMRUT
Maintenance of ULB roads
MPLADMLALAD 5 DCP
SJVNL
(GSWSampSC)
41
330- Secured Loans 000 20000 000 000 500000
(2) 452578 863115 349869 550282 1781879
(1+2) 1262552 1819660 1155204 1810386 4016727
1 2 3 4 5 6
210- Establishment
Expenses
501363 571963 390284 630666 955122
Pension Deficit Contribution
220- Administrative
Expenses
29442 66718 21712 30448 29268
ICLEI-SA
230- Operations and
Maintenance
133057 481300 270278 648583 1058650
240-Interest and Finance
Charges
001 010 000 000 010
Interest amp Finance Charges
42
250- Program Expenses 360 800 017 200 400
Program Expenses
260- Revenue Grants
Contributions and
Subsidies
2285 8152 1768 6384 26400
(NULM)
280- Prior Period Item 2076 200 000 000 200
Prior Period Expenses
(3) 668584 1129143 684059 1316281 2070050
1 2 3 4 5 6
410- Fixed Assets 68107 281650 94961 115231 1192427
AMRUT
412- Capital Work in
Progress
432857 710959 39360 150276 288900
Rehabitation of Street Vendors CO Sanitary Landfill Sites at
Bharyal (GSWS amp
SC)
430- Stock in hand (Store
Purchase)
2695 30000 878 3500 20000
(4) 503659 1022609 135199 269007 1501327
(3+4) 1172243 2151752 819258 1585288 3571377
90309 -332092 335946 225098 445350
43
(Closing
Balance) (BUD-3 Col-5)
(Opening Balance)
44
45
24
DEWATS System
FCA
DEWATS System
(FSTP)
SEEP
(Shimla Environement Education Programme )
25
Town Vending
Committees National Street
Vendors Policy 2009 Street Vendors (Protection of
Livelihood and Regulation of Street Vending) Act 2014
Vending Zones
26
HP Parking Android Based Mobile
App
27
28
(Concession)
(Concession)
(Concession)
29
(Concession)
30
II
(HFA)
(HFA)
31
Radio Whats App SMS TV News
Paper
Logo Design My Dream
Shimla
32
(Concession)
Concessionier
33
Hospitality Trades
34
(NGO)
Shimla Municipal
Corporation App
Shimla Parking App
NIC
35
Tree Authority Committee
Walking Trails Resting Points
36
( )
1
i)
ii)
iii)
iv)
v)
vi)
vii)
2 (MLALADVKVNY)
3
4
i) BDO Mashobra Ambulance Road from
NH-22 to Ban Chowki Ghonoti Ghorkhu
Lodge Kasu
ii) Indira Gandhi Medical College amp Hospital
iii) Himurja Development of Shimla as
Solar City
iv) CPRI Shimla Improvement of 40mm dia
GI water supply line Shiv Puri Tank to
CPRI Residence Colony Kanlog Shimla
37
v) Installation of
Monumental Flag at The Ridge Shimla
vi)
vii) Construction
Improvement of Link Road from NH-22 to
Village Shanan under CRR initiative
viii) Installation of High Mast
Light at Kasumpti Bazar Shimla amp Dhalli
Tunnel Shimla
ix) Installation of High Mast
Light at Totu Shimla
x) Construction of Book-Caffee
with e-toilet facility at Taka Bench
5
6 ICLEI-SA Small Grants Fund under ACCCRN for Rejuvenationg the traditional water source to
augment water security
7
38
( )
120000 126623 246623
0 10000 10000
17000 94500 111500
1000 144250 145250
5000 9000 14000
101500 286000 387500
12000 215100 227100
15000 10000 25000
2000 33519 35519
000 40000 40000
(Sanitary
landfill sites)
000 20000 20000
47000 000 47000
85000 000 85000
(Development of Sanitary
landfill sites)
000 28900 28900
000 100000 100000
Rehabitation of Street Vendors 000 10000 10000
(GSWS amp SC)
000 150000 150000
39
405500 1277892 1683392
(Rs in lakhs)
Major Account Head Code Actual
for the
previous
year
2015-16
Budget
Estimates
for the
year
2016-17
Actual of
First Nine
Month for
current
year
2016-17
Revised
Estimates
for the
current
year
2016-17
Budget
Estimates
for the next
year 2017-
18
1 2 3 4 5 6
110- Tax Revenue 220410 150288 122557 150288 170288
120- Assigned Revenues and Compensation
251818 267226 250489 258067 261400
Assigned Revenues amp Compensation
130- Rental Income- Municipal Properties
22459 60150 17286 40790 74510
PPP
140- Fees amp User Charges 277009 454388 250774 344205 666290
Water Charges
Compounding
150- Sale amp Hire Charges 892 2080 1346 1474 3530
40
160- Revenue Grant Contributions amp Subsidies
16307 7500 141328 442563 1043080
1 2 3 4 5 6
170- Income from Investments
10776 10000 14574 15000 10000
171- Interest Earned 7325 2663 4724 5392 3500
180- Other Income 2978 2250 2257 2325 2250
(1) 809974 956545 805335 1260104 2234848
320- Grants Contributions for Specific purposes
451778 813115 349869 550282 1281879
AMRUT
Maintenance of ULB roads
MPLADMLALAD 5 DCP
SJVNL
(GSWSampSC)
41
330- Secured Loans 000 20000 000 000 500000
(2) 452578 863115 349869 550282 1781879
(1+2) 1262552 1819660 1155204 1810386 4016727
1 2 3 4 5 6
210- Establishment
Expenses
501363 571963 390284 630666 955122
Pension Deficit Contribution
220- Administrative
Expenses
29442 66718 21712 30448 29268
ICLEI-SA
230- Operations and
Maintenance
133057 481300 270278 648583 1058650
240-Interest and Finance
Charges
001 010 000 000 010
Interest amp Finance Charges
42
250- Program Expenses 360 800 017 200 400
Program Expenses
260- Revenue Grants
Contributions and
Subsidies
2285 8152 1768 6384 26400
(NULM)
280- Prior Period Item 2076 200 000 000 200
Prior Period Expenses
(3) 668584 1129143 684059 1316281 2070050
1 2 3 4 5 6
410- Fixed Assets 68107 281650 94961 115231 1192427
AMRUT
412- Capital Work in
Progress
432857 710959 39360 150276 288900
Rehabitation of Street Vendors CO Sanitary Landfill Sites at
Bharyal (GSWS amp
SC)
430- Stock in hand (Store
Purchase)
2695 30000 878 3500 20000
(4) 503659 1022609 135199 269007 1501327
(3+4) 1172243 2151752 819258 1585288 3571377
90309 -332092 335946 225098 445350
43
(Closing
Balance) (BUD-3 Col-5)
(Opening Balance)
44
45
25
Town Vending
Committees National Street
Vendors Policy 2009 Street Vendors (Protection of
Livelihood and Regulation of Street Vending) Act 2014
Vending Zones
26
HP Parking Android Based Mobile
App
27
28
(Concession)
(Concession)
(Concession)
29
(Concession)
30
II
(HFA)
(HFA)
31
Radio Whats App SMS TV News
Paper
Logo Design My Dream
Shimla
32
(Concession)
Concessionier
33
Hospitality Trades
34
(NGO)
Shimla Municipal
Corporation App
Shimla Parking App
NIC
35
Tree Authority Committee
Walking Trails Resting Points
36
( )
1
i)
ii)
iii)
iv)
v)
vi)
vii)
2 (MLALADVKVNY)
3
4
i) BDO Mashobra Ambulance Road from
NH-22 to Ban Chowki Ghonoti Ghorkhu
Lodge Kasu
ii) Indira Gandhi Medical College amp Hospital
iii) Himurja Development of Shimla as
Solar City
iv) CPRI Shimla Improvement of 40mm dia
GI water supply line Shiv Puri Tank to
CPRI Residence Colony Kanlog Shimla
37
v) Installation of
Monumental Flag at The Ridge Shimla
vi)
vii) Construction
Improvement of Link Road from NH-22 to
Village Shanan under CRR initiative
viii) Installation of High Mast
Light at Kasumpti Bazar Shimla amp Dhalli
Tunnel Shimla
ix) Installation of High Mast
Light at Totu Shimla
x) Construction of Book-Caffee
with e-toilet facility at Taka Bench
5
6 ICLEI-SA Small Grants Fund under ACCCRN for Rejuvenationg the traditional water source to
augment water security
7
38
( )
120000 126623 246623
0 10000 10000
17000 94500 111500
1000 144250 145250
5000 9000 14000
101500 286000 387500
12000 215100 227100
15000 10000 25000
2000 33519 35519
000 40000 40000
(Sanitary
landfill sites)
000 20000 20000
47000 000 47000
85000 000 85000
(Development of Sanitary
landfill sites)
000 28900 28900
000 100000 100000
Rehabitation of Street Vendors 000 10000 10000
(GSWS amp SC)
000 150000 150000
39
405500 1277892 1683392
(Rs in lakhs)
Major Account Head Code Actual
for the
previous
year
2015-16
Budget
Estimates
for the
year
2016-17
Actual of
First Nine
Month for
current
year
2016-17
Revised
Estimates
for the
current
year
2016-17
Budget
Estimates
for the next
year 2017-
18
1 2 3 4 5 6
110- Tax Revenue 220410 150288 122557 150288 170288
120- Assigned Revenues and Compensation
251818 267226 250489 258067 261400
Assigned Revenues amp Compensation
130- Rental Income- Municipal Properties
22459 60150 17286 40790 74510
PPP
140- Fees amp User Charges 277009 454388 250774 344205 666290
Water Charges
Compounding
150- Sale amp Hire Charges 892 2080 1346 1474 3530
40
160- Revenue Grant Contributions amp Subsidies
16307 7500 141328 442563 1043080
1 2 3 4 5 6
170- Income from Investments
10776 10000 14574 15000 10000
171- Interest Earned 7325 2663 4724 5392 3500
180- Other Income 2978 2250 2257 2325 2250
(1) 809974 956545 805335 1260104 2234848
320- Grants Contributions for Specific purposes
451778 813115 349869 550282 1281879
AMRUT
Maintenance of ULB roads
MPLADMLALAD 5 DCP
SJVNL
(GSWSampSC)
41
330- Secured Loans 000 20000 000 000 500000
(2) 452578 863115 349869 550282 1781879
(1+2) 1262552 1819660 1155204 1810386 4016727
1 2 3 4 5 6
210- Establishment
Expenses
501363 571963 390284 630666 955122
Pension Deficit Contribution
220- Administrative
Expenses
29442 66718 21712 30448 29268
ICLEI-SA
230- Operations and
Maintenance
133057 481300 270278 648583 1058650
240-Interest and Finance
Charges
001 010 000 000 010
Interest amp Finance Charges
42
250- Program Expenses 360 800 017 200 400
Program Expenses
260- Revenue Grants
Contributions and
Subsidies
2285 8152 1768 6384 26400
(NULM)
280- Prior Period Item 2076 200 000 000 200
Prior Period Expenses
(3) 668584 1129143 684059 1316281 2070050
1 2 3 4 5 6
410- Fixed Assets 68107 281650 94961 115231 1192427
AMRUT
412- Capital Work in
Progress
432857 710959 39360 150276 288900
Rehabitation of Street Vendors CO Sanitary Landfill Sites at
Bharyal (GSWS amp
SC)
430- Stock in hand (Store
Purchase)
2695 30000 878 3500 20000
(4) 503659 1022609 135199 269007 1501327
(3+4) 1172243 2151752 819258 1585288 3571377
90309 -332092 335946 225098 445350
43
(Closing
Balance) (BUD-3 Col-5)
(Opening Balance)
44
45
26
HP Parking Android Based Mobile
App
27
28
(Concession)
(Concession)
(Concession)
29
(Concession)
30
II
(HFA)
(HFA)
31
Radio Whats App SMS TV News
Paper
Logo Design My Dream
Shimla
32
(Concession)
Concessionier
33
Hospitality Trades
34
(NGO)
Shimla Municipal
Corporation App
Shimla Parking App
NIC
35
Tree Authority Committee
Walking Trails Resting Points
36
( )
1
i)
ii)
iii)
iv)
v)
vi)
vii)
2 (MLALADVKVNY)
3
4
i) BDO Mashobra Ambulance Road from
NH-22 to Ban Chowki Ghonoti Ghorkhu
Lodge Kasu
ii) Indira Gandhi Medical College amp Hospital
iii) Himurja Development of Shimla as
Solar City
iv) CPRI Shimla Improvement of 40mm dia
GI water supply line Shiv Puri Tank to
CPRI Residence Colony Kanlog Shimla
37
v) Installation of
Monumental Flag at The Ridge Shimla
vi)
vii) Construction
Improvement of Link Road from NH-22 to
Village Shanan under CRR initiative
viii) Installation of High Mast
Light at Kasumpti Bazar Shimla amp Dhalli
Tunnel Shimla
ix) Installation of High Mast
Light at Totu Shimla
x) Construction of Book-Caffee
with e-toilet facility at Taka Bench
5
6 ICLEI-SA Small Grants Fund under ACCCRN for Rejuvenationg the traditional water source to
augment water security
7
38
( )
120000 126623 246623
0 10000 10000
17000 94500 111500
1000 144250 145250
5000 9000 14000
101500 286000 387500
12000 215100 227100
15000 10000 25000
2000 33519 35519
000 40000 40000
(Sanitary
landfill sites)
000 20000 20000
47000 000 47000
85000 000 85000
(Development of Sanitary
landfill sites)
000 28900 28900
000 100000 100000
Rehabitation of Street Vendors 000 10000 10000
(GSWS amp SC)
000 150000 150000
39
405500 1277892 1683392
(Rs in lakhs)
Major Account Head Code Actual
for the
previous
year
2015-16
Budget
Estimates
for the
year
2016-17
Actual of
First Nine
Month for
current
year
2016-17
Revised
Estimates
for the
current
year
2016-17
Budget
Estimates
for the next
year 2017-
18
1 2 3 4 5 6
110- Tax Revenue 220410 150288 122557 150288 170288
120- Assigned Revenues and Compensation
251818 267226 250489 258067 261400
Assigned Revenues amp Compensation
130- Rental Income- Municipal Properties
22459 60150 17286 40790 74510
PPP
140- Fees amp User Charges 277009 454388 250774 344205 666290
Water Charges
Compounding
150- Sale amp Hire Charges 892 2080 1346 1474 3530
40
160- Revenue Grant Contributions amp Subsidies
16307 7500 141328 442563 1043080
1 2 3 4 5 6
170- Income from Investments
10776 10000 14574 15000 10000
171- Interest Earned 7325 2663 4724 5392 3500
180- Other Income 2978 2250 2257 2325 2250
(1) 809974 956545 805335 1260104 2234848
320- Grants Contributions for Specific purposes
451778 813115 349869 550282 1281879
AMRUT
Maintenance of ULB roads
MPLADMLALAD 5 DCP
SJVNL
(GSWSampSC)
41
330- Secured Loans 000 20000 000 000 500000
(2) 452578 863115 349869 550282 1781879
(1+2) 1262552 1819660 1155204 1810386 4016727
1 2 3 4 5 6
210- Establishment
Expenses
501363 571963 390284 630666 955122
Pension Deficit Contribution
220- Administrative
Expenses
29442 66718 21712 30448 29268
ICLEI-SA
230- Operations and
Maintenance
133057 481300 270278 648583 1058650
240-Interest and Finance
Charges
001 010 000 000 010
Interest amp Finance Charges
42
250- Program Expenses 360 800 017 200 400
Program Expenses
260- Revenue Grants
Contributions and
Subsidies
2285 8152 1768 6384 26400
(NULM)
280- Prior Period Item 2076 200 000 000 200
Prior Period Expenses
(3) 668584 1129143 684059 1316281 2070050
1 2 3 4 5 6
410- Fixed Assets 68107 281650 94961 115231 1192427
AMRUT
412- Capital Work in
Progress
432857 710959 39360 150276 288900
Rehabitation of Street Vendors CO Sanitary Landfill Sites at
Bharyal (GSWS amp
SC)
430- Stock in hand (Store
Purchase)
2695 30000 878 3500 20000
(4) 503659 1022609 135199 269007 1501327
(3+4) 1172243 2151752 819258 1585288 3571377
90309 -332092 335946 225098 445350
43
(Closing
Balance) (BUD-3 Col-5)
(Opening Balance)
44
45
27
28
(Concession)
(Concession)
(Concession)
29
(Concession)
30
II
(HFA)
(HFA)
31
Radio Whats App SMS TV News
Paper
Logo Design My Dream
Shimla
32
(Concession)
Concessionier
33
Hospitality Trades
34
(NGO)
Shimla Municipal
Corporation App
Shimla Parking App
NIC
35
Tree Authority Committee
Walking Trails Resting Points
36
( )
1
i)
ii)
iii)
iv)
v)
vi)
vii)
2 (MLALADVKVNY)
3
4
i) BDO Mashobra Ambulance Road from
NH-22 to Ban Chowki Ghonoti Ghorkhu
Lodge Kasu
ii) Indira Gandhi Medical College amp Hospital
iii) Himurja Development of Shimla as
Solar City
iv) CPRI Shimla Improvement of 40mm dia
GI water supply line Shiv Puri Tank to
CPRI Residence Colony Kanlog Shimla
37
v) Installation of
Monumental Flag at The Ridge Shimla
vi)
vii) Construction
Improvement of Link Road from NH-22 to
Village Shanan under CRR initiative
viii) Installation of High Mast
Light at Kasumpti Bazar Shimla amp Dhalli
Tunnel Shimla
ix) Installation of High Mast
Light at Totu Shimla
x) Construction of Book-Caffee
with e-toilet facility at Taka Bench
5
6 ICLEI-SA Small Grants Fund under ACCCRN for Rejuvenationg the traditional water source to
augment water security
7
38
( )
120000 126623 246623
0 10000 10000
17000 94500 111500
1000 144250 145250
5000 9000 14000
101500 286000 387500
12000 215100 227100
15000 10000 25000
2000 33519 35519
000 40000 40000
(Sanitary
landfill sites)
000 20000 20000
47000 000 47000
85000 000 85000
(Development of Sanitary
landfill sites)
000 28900 28900
000 100000 100000
Rehabitation of Street Vendors 000 10000 10000
(GSWS amp SC)
000 150000 150000
39
405500 1277892 1683392
(Rs in lakhs)
Major Account Head Code Actual
for the
previous
year
2015-16
Budget
Estimates
for the
year
2016-17
Actual of
First Nine
Month for
current
year
2016-17
Revised
Estimates
for the
current
year
2016-17
Budget
Estimates
for the next
year 2017-
18
1 2 3 4 5 6
110- Tax Revenue 220410 150288 122557 150288 170288
120- Assigned Revenues and Compensation
251818 267226 250489 258067 261400
Assigned Revenues amp Compensation
130- Rental Income- Municipal Properties
22459 60150 17286 40790 74510
PPP
140- Fees amp User Charges 277009 454388 250774 344205 666290
Water Charges
Compounding
150- Sale amp Hire Charges 892 2080 1346 1474 3530
40
160- Revenue Grant Contributions amp Subsidies
16307 7500 141328 442563 1043080
1 2 3 4 5 6
170- Income from Investments
10776 10000 14574 15000 10000
171- Interest Earned 7325 2663 4724 5392 3500
180- Other Income 2978 2250 2257 2325 2250
(1) 809974 956545 805335 1260104 2234848
320- Grants Contributions for Specific purposes
451778 813115 349869 550282 1281879
AMRUT
Maintenance of ULB roads
MPLADMLALAD 5 DCP
SJVNL
(GSWSampSC)
41
330- Secured Loans 000 20000 000 000 500000
(2) 452578 863115 349869 550282 1781879
(1+2) 1262552 1819660 1155204 1810386 4016727
1 2 3 4 5 6
210- Establishment
Expenses
501363 571963 390284 630666 955122
Pension Deficit Contribution
220- Administrative
Expenses
29442 66718 21712 30448 29268
ICLEI-SA
230- Operations and
Maintenance
133057 481300 270278 648583 1058650
240-Interest and Finance
Charges
001 010 000 000 010
Interest amp Finance Charges
42
250- Program Expenses 360 800 017 200 400
Program Expenses
260- Revenue Grants
Contributions and
Subsidies
2285 8152 1768 6384 26400
(NULM)
280- Prior Period Item 2076 200 000 000 200
Prior Period Expenses
(3) 668584 1129143 684059 1316281 2070050
1 2 3 4 5 6
410- Fixed Assets 68107 281650 94961 115231 1192427
AMRUT
412- Capital Work in
Progress
432857 710959 39360 150276 288900
Rehabitation of Street Vendors CO Sanitary Landfill Sites at
Bharyal (GSWS amp
SC)
430- Stock in hand (Store
Purchase)
2695 30000 878 3500 20000
(4) 503659 1022609 135199 269007 1501327
(3+4) 1172243 2151752 819258 1585288 3571377
90309 -332092 335946 225098 445350
43
(Closing
Balance) (BUD-3 Col-5)
(Opening Balance)
44
45
28
(Concession)
(Concession)
(Concession)
29
(Concession)
30
II
(HFA)
(HFA)
31
Radio Whats App SMS TV News
Paper
Logo Design My Dream
Shimla
32
(Concession)
Concessionier
33
Hospitality Trades
34
(NGO)
Shimla Municipal
Corporation App
Shimla Parking App
NIC
35
Tree Authority Committee
Walking Trails Resting Points
36
( )
1
i)
ii)
iii)
iv)
v)
vi)
vii)
2 (MLALADVKVNY)
3
4
i) BDO Mashobra Ambulance Road from
NH-22 to Ban Chowki Ghonoti Ghorkhu
Lodge Kasu
ii) Indira Gandhi Medical College amp Hospital
iii) Himurja Development of Shimla as
Solar City
iv) CPRI Shimla Improvement of 40mm dia
GI water supply line Shiv Puri Tank to
CPRI Residence Colony Kanlog Shimla
37
v) Installation of
Monumental Flag at The Ridge Shimla
vi)
vii) Construction
Improvement of Link Road from NH-22 to
Village Shanan under CRR initiative
viii) Installation of High Mast
Light at Kasumpti Bazar Shimla amp Dhalli
Tunnel Shimla
ix) Installation of High Mast
Light at Totu Shimla
x) Construction of Book-Caffee
with e-toilet facility at Taka Bench
5
6 ICLEI-SA Small Grants Fund under ACCCRN for Rejuvenationg the traditional water source to
augment water security
7
38
( )
120000 126623 246623
0 10000 10000
17000 94500 111500
1000 144250 145250
5000 9000 14000
101500 286000 387500
12000 215100 227100
15000 10000 25000
2000 33519 35519
000 40000 40000
(Sanitary
landfill sites)
000 20000 20000
47000 000 47000
85000 000 85000
(Development of Sanitary
landfill sites)
000 28900 28900
000 100000 100000
Rehabitation of Street Vendors 000 10000 10000
(GSWS amp SC)
000 150000 150000
39
405500 1277892 1683392
(Rs in lakhs)
Major Account Head Code Actual
for the
previous
year
2015-16
Budget
Estimates
for the
year
2016-17
Actual of
First Nine
Month for
current
year
2016-17
Revised
Estimates
for the
current
year
2016-17
Budget
Estimates
for the next
year 2017-
18
1 2 3 4 5 6
110- Tax Revenue 220410 150288 122557 150288 170288
120- Assigned Revenues and Compensation
251818 267226 250489 258067 261400
Assigned Revenues amp Compensation
130- Rental Income- Municipal Properties
22459 60150 17286 40790 74510
PPP
140- Fees amp User Charges 277009 454388 250774 344205 666290
Water Charges
Compounding
150- Sale amp Hire Charges 892 2080 1346 1474 3530
40
160- Revenue Grant Contributions amp Subsidies
16307 7500 141328 442563 1043080
1 2 3 4 5 6
170- Income from Investments
10776 10000 14574 15000 10000
171- Interest Earned 7325 2663 4724 5392 3500
180- Other Income 2978 2250 2257 2325 2250
(1) 809974 956545 805335 1260104 2234848
320- Grants Contributions for Specific purposes
451778 813115 349869 550282 1281879
AMRUT
Maintenance of ULB roads
MPLADMLALAD 5 DCP
SJVNL
(GSWSampSC)
41
330- Secured Loans 000 20000 000 000 500000
(2) 452578 863115 349869 550282 1781879
(1+2) 1262552 1819660 1155204 1810386 4016727
1 2 3 4 5 6
210- Establishment
Expenses
501363 571963 390284 630666 955122
Pension Deficit Contribution
220- Administrative
Expenses
29442 66718 21712 30448 29268
ICLEI-SA
230- Operations and
Maintenance
133057 481300 270278 648583 1058650
240-Interest and Finance
Charges
001 010 000 000 010
Interest amp Finance Charges
42
250- Program Expenses 360 800 017 200 400
Program Expenses
260- Revenue Grants
Contributions and
Subsidies
2285 8152 1768 6384 26400
(NULM)
280- Prior Period Item 2076 200 000 000 200
Prior Period Expenses
(3) 668584 1129143 684059 1316281 2070050
1 2 3 4 5 6
410- Fixed Assets 68107 281650 94961 115231 1192427
AMRUT
412- Capital Work in
Progress
432857 710959 39360 150276 288900
Rehabitation of Street Vendors CO Sanitary Landfill Sites at
Bharyal (GSWS amp
SC)
430- Stock in hand (Store
Purchase)
2695 30000 878 3500 20000
(4) 503659 1022609 135199 269007 1501327
(3+4) 1172243 2151752 819258 1585288 3571377
90309 -332092 335946 225098 445350
43
(Closing
Balance) (BUD-3 Col-5)
(Opening Balance)
44
45
29
(Concession)
30
II
(HFA)
(HFA)
31
Radio Whats App SMS TV News
Paper
Logo Design My Dream
Shimla
32
(Concession)
Concessionier
33
Hospitality Trades
34
(NGO)
Shimla Municipal
Corporation App
Shimla Parking App
NIC
35
Tree Authority Committee
Walking Trails Resting Points
36
( )
1
i)
ii)
iii)
iv)
v)
vi)
vii)
2 (MLALADVKVNY)
3
4
i) BDO Mashobra Ambulance Road from
NH-22 to Ban Chowki Ghonoti Ghorkhu
Lodge Kasu
ii) Indira Gandhi Medical College amp Hospital
iii) Himurja Development of Shimla as
Solar City
iv) CPRI Shimla Improvement of 40mm dia
GI water supply line Shiv Puri Tank to
CPRI Residence Colony Kanlog Shimla
37
v) Installation of
Monumental Flag at The Ridge Shimla
vi)
vii) Construction
Improvement of Link Road from NH-22 to
Village Shanan under CRR initiative
viii) Installation of High Mast
Light at Kasumpti Bazar Shimla amp Dhalli
Tunnel Shimla
ix) Installation of High Mast
Light at Totu Shimla
x) Construction of Book-Caffee
with e-toilet facility at Taka Bench
5
6 ICLEI-SA Small Grants Fund under ACCCRN for Rejuvenationg the traditional water source to
augment water security
7
38
( )
120000 126623 246623
0 10000 10000
17000 94500 111500
1000 144250 145250
5000 9000 14000
101500 286000 387500
12000 215100 227100
15000 10000 25000
2000 33519 35519
000 40000 40000
(Sanitary
landfill sites)
000 20000 20000
47000 000 47000
85000 000 85000
(Development of Sanitary
landfill sites)
000 28900 28900
000 100000 100000
Rehabitation of Street Vendors 000 10000 10000
(GSWS amp SC)
000 150000 150000
39
405500 1277892 1683392
(Rs in lakhs)
Major Account Head Code Actual
for the
previous
year
2015-16
Budget
Estimates
for the
year
2016-17
Actual of
First Nine
Month for
current
year
2016-17
Revised
Estimates
for the
current
year
2016-17
Budget
Estimates
for the next
year 2017-
18
1 2 3 4 5 6
110- Tax Revenue 220410 150288 122557 150288 170288
120- Assigned Revenues and Compensation
251818 267226 250489 258067 261400
Assigned Revenues amp Compensation
130- Rental Income- Municipal Properties
22459 60150 17286 40790 74510
PPP
140- Fees amp User Charges 277009 454388 250774 344205 666290
Water Charges
Compounding
150- Sale amp Hire Charges 892 2080 1346 1474 3530
40
160- Revenue Grant Contributions amp Subsidies
16307 7500 141328 442563 1043080
1 2 3 4 5 6
170- Income from Investments
10776 10000 14574 15000 10000
171- Interest Earned 7325 2663 4724 5392 3500
180- Other Income 2978 2250 2257 2325 2250
(1) 809974 956545 805335 1260104 2234848
320- Grants Contributions for Specific purposes
451778 813115 349869 550282 1281879
AMRUT
Maintenance of ULB roads
MPLADMLALAD 5 DCP
SJVNL
(GSWSampSC)
41
330- Secured Loans 000 20000 000 000 500000
(2) 452578 863115 349869 550282 1781879
(1+2) 1262552 1819660 1155204 1810386 4016727
1 2 3 4 5 6
210- Establishment
Expenses
501363 571963 390284 630666 955122
Pension Deficit Contribution
220- Administrative
Expenses
29442 66718 21712 30448 29268
ICLEI-SA
230- Operations and
Maintenance
133057 481300 270278 648583 1058650
240-Interest and Finance
Charges
001 010 000 000 010
Interest amp Finance Charges
42
250- Program Expenses 360 800 017 200 400
Program Expenses
260- Revenue Grants
Contributions and
Subsidies
2285 8152 1768 6384 26400
(NULM)
280- Prior Period Item 2076 200 000 000 200
Prior Period Expenses
(3) 668584 1129143 684059 1316281 2070050
1 2 3 4 5 6
410- Fixed Assets 68107 281650 94961 115231 1192427
AMRUT
412- Capital Work in
Progress
432857 710959 39360 150276 288900
Rehabitation of Street Vendors CO Sanitary Landfill Sites at
Bharyal (GSWS amp
SC)
430- Stock in hand (Store
Purchase)
2695 30000 878 3500 20000
(4) 503659 1022609 135199 269007 1501327
(3+4) 1172243 2151752 819258 1585288 3571377
90309 -332092 335946 225098 445350
43
(Closing
Balance) (BUD-3 Col-5)
(Opening Balance)
44
45
30
II
(HFA)
(HFA)
31
Radio Whats App SMS TV News
Paper
Logo Design My Dream
Shimla
32
(Concession)
Concessionier
33
Hospitality Trades
34
(NGO)
Shimla Municipal
Corporation App
Shimla Parking App
NIC
35
Tree Authority Committee
Walking Trails Resting Points
36
( )
1
i)
ii)
iii)
iv)
v)
vi)
vii)
2 (MLALADVKVNY)
3
4
i) BDO Mashobra Ambulance Road from
NH-22 to Ban Chowki Ghonoti Ghorkhu
Lodge Kasu
ii) Indira Gandhi Medical College amp Hospital
iii) Himurja Development of Shimla as
Solar City
iv) CPRI Shimla Improvement of 40mm dia
GI water supply line Shiv Puri Tank to
CPRI Residence Colony Kanlog Shimla
37
v) Installation of
Monumental Flag at The Ridge Shimla
vi)
vii) Construction
Improvement of Link Road from NH-22 to
Village Shanan under CRR initiative
viii) Installation of High Mast
Light at Kasumpti Bazar Shimla amp Dhalli
Tunnel Shimla
ix) Installation of High Mast
Light at Totu Shimla
x) Construction of Book-Caffee
with e-toilet facility at Taka Bench
5
6 ICLEI-SA Small Grants Fund under ACCCRN for Rejuvenationg the traditional water source to
augment water security
7
38
( )
120000 126623 246623
0 10000 10000
17000 94500 111500
1000 144250 145250
5000 9000 14000
101500 286000 387500
12000 215100 227100
15000 10000 25000
2000 33519 35519
000 40000 40000
(Sanitary
landfill sites)
000 20000 20000
47000 000 47000
85000 000 85000
(Development of Sanitary
landfill sites)
000 28900 28900
000 100000 100000
Rehabitation of Street Vendors 000 10000 10000
(GSWS amp SC)
000 150000 150000
39
405500 1277892 1683392
(Rs in lakhs)
Major Account Head Code Actual
for the
previous
year
2015-16
Budget
Estimates
for the
year
2016-17
Actual of
First Nine
Month for
current
year
2016-17
Revised
Estimates
for the
current
year
2016-17
Budget
Estimates
for the next
year 2017-
18
1 2 3 4 5 6
110- Tax Revenue 220410 150288 122557 150288 170288
120- Assigned Revenues and Compensation
251818 267226 250489 258067 261400
Assigned Revenues amp Compensation
130- Rental Income- Municipal Properties
22459 60150 17286 40790 74510
PPP
140- Fees amp User Charges 277009 454388 250774 344205 666290
Water Charges
Compounding
150- Sale amp Hire Charges 892 2080 1346 1474 3530
40
160- Revenue Grant Contributions amp Subsidies
16307 7500 141328 442563 1043080
1 2 3 4 5 6
170- Income from Investments
10776 10000 14574 15000 10000
171- Interest Earned 7325 2663 4724 5392 3500
180- Other Income 2978 2250 2257 2325 2250
(1) 809974 956545 805335 1260104 2234848
320- Grants Contributions for Specific purposes
451778 813115 349869 550282 1281879
AMRUT
Maintenance of ULB roads
MPLADMLALAD 5 DCP
SJVNL
(GSWSampSC)
41
330- Secured Loans 000 20000 000 000 500000
(2) 452578 863115 349869 550282 1781879
(1+2) 1262552 1819660 1155204 1810386 4016727
1 2 3 4 5 6
210- Establishment
Expenses
501363 571963 390284 630666 955122
Pension Deficit Contribution
220- Administrative
Expenses
29442 66718 21712 30448 29268
ICLEI-SA
230- Operations and
Maintenance
133057 481300 270278 648583 1058650
240-Interest and Finance
Charges
001 010 000 000 010
Interest amp Finance Charges
42
250- Program Expenses 360 800 017 200 400
Program Expenses
260- Revenue Grants
Contributions and
Subsidies
2285 8152 1768 6384 26400
(NULM)
280- Prior Period Item 2076 200 000 000 200
Prior Period Expenses
(3) 668584 1129143 684059 1316281 2070050
1 2 3 4 5 6
410- Fixed Assets 68107 281650 94961 115231 1192427
AMRUT
412- Capital Work in
Progress
432857 710959 39360 150276 288900
Rehabitation of Street Vendors CO Sanitary Landfill Sites at
Bharyal (GSWS amp
SC)
430- Stock in hand (Store
Purchase)
2695 30000 878 3500 20000
(4) 503659 1022609 135199 269007 1501327
(3+4) 1172243 2151752 819258 1585288 3571377
90309 -332092 335946 225098 445350
43
(Closing
Balance) (BUD-3 Col-5)
(Opening Balance)
44
45
31
Radio Whats App SMS TV News
Paper
Logo Design My Dream
Shimla
32
(Concession)
Concessionier
33
Hospitality Trades
34
(NGO)
Shimla Municipal
Corporation App
Shimla Parking App
NIC
35
Tree Authority Committee
Walking Trails Resting Points
36
( )
1
i)
ii)
iii)
iv)
v)
vi)
vii)
2 (MLALADVKVNY)
3
4
i) BDO Mashobra Ambulance Road from
NH-22 to Ban Chowki Ghonoti Ghorkhu
Lodge Kasu
ii) Indira Gandhi Medical College amp Hospital
iii) Himurja Development of Shimla as
Solar City
iv) CPRI Shimla Improvement of 40mm dia
GI water supply line Shiv Puri Tank to
CPRI Residence Colony Kanlog Shimla
37
v) Installation of
Monumental Flag at The Ridge Shimla
vi)
vii) Construction
Improvement of Link Road from NH-22 to
Village Shanan under CRR initiative
viii) Installation of High Mast
Light at Kasumpti Bazar Shimla amp Dhalli
Tunnel Shimla
ix) Installation of High Mast
Light at Totu Shimla
x) Construction of Book-Caffee
with e-toilet facility at Taka Bench
5
6 ICLEI-SA Small Grants Fund under ACCCRN for Rejuvenationg the traditional water source to
augment water security
7
38
( )
120000 126623 246623
0 10000 10000
17000 94500 111500
1000 144250 145250
5000 9000 14000
101500 286000 387500
12000 215100 227100
15000 10000 25000
2000 33519 35519
000 40000 40000
(Sanitary
landfill sites)
000 20000 20000
47000 000 47000
85000 000 85000
(Development of Sanitary
landfill sites)
000 28900 28900
000 100000 100000
Rehabitation of Street Vendors 000 10000 10000
(GSWS amp SC)
000 150000 150000
39
405500 1277892 1683392
(Rs in lakhs)
Major Account Head Code Actual
for the
previous
year
2015-16
Budget
Estimates
for the
year
2016-17
Actual of
First Nine
Month for
current
year
2016-17
Revised
Estimates
for the
current
year
2016-17
Budget
Estimates
for the next
year 2017-
18
1 2 3 4 5 6
110- Tax Revenue 220410 150288 122557 150288 170288
120- Assigned Revenues and Compensation
251818 267226 250489 258067 261400
Assigned Revenues amp Compensation
130- Rental Income- Municipal Properties
22459 60150 17286 40790 74510
PPP
140- Fees amp User Charges 277009 454388 250774 344205 666290
Water Charges
Compounding
150- Sale amp Hire Charges 892 2080 1346 1474 3530
40
160- Revenue Grant Contributions amp Subsidies
16307 7500 141328 442563 1043080
1 2 3 4 5 6
170- Income from Investments
10776 10000 14574 15000 10000
171- Interest Earned 7325 2663 4724 5392 3500
180- Other Income 2978 2250 2257 2325 2250
(1) 809974 956545 805335 1260104 2234848
320- Grants Contributions for Specific purposes
451778 813115 349869 550282 1281879
AMRUT
Maintenance of ULB roads
MPLADMLALAD 5 DCP
SJVNL
(GSWSampSC)
41
330- Secured Loans 000 20000 000 000 500000
(2) 452578 863115 349869 550282 1781879
(1+2) 1262552 1819660 1155204 1810386 4016727
1 2 3 4 5 6
210- Establishment
Expenses
501363 571963 390284 630666 955122
Pension Deficit Contribution
220- Administrative
Expenses
29442 66718 21712 30448 29268
ICLEI-SA
230- Operations and
Maintenance
133057 481300 270278 648583 1058650
240-Interest and Finance
Charges
001 010 000 000 010
Interest amp Finance Charges
42
250- Program Expenses 360 800 017 200 400
Program Expenses
260- Revenue Grants
Contributions and
Subsidies
2285 8152 1768 6384 26400
(NULM)
280- Prior Period Item 2076 200 000 000 200
Prior Period Expenses
(3) 668584 1129143 684059 1316281 2070050
1 2 3 4 5 6
410- Fixed Assets 68107 281650 94961 115231 1192427
AMRUT
412- Capital Work in
Progress
432857 710959 39360 150276 288900
Rehabitation of Street Vendors CO Sanitary Landfill Sites at
Bharyal (GSWS amp
SC)
430- Stock in hand (Store
Purchase)
2695 30000 878 3500 20000
(4) 503659 1022609 135199 269007 1501327
(3+4) 1172243 2151752 819258 1585288 3571377
90309 -332092 335946 225098 445350
43
(Closing
Balance) (BUD-3 Col-5)
(Opening Balance)
44
45
32
(Concession)
Concessionier
33
Hospitality Trades
34
(NGO)
Shimla Municipal
Corporation App
Shimla Parking App
NIC
35
Tree Authority Committee
Walking Trails Resting Points
36
( )
1
i)
ii)
iii)
iv)
v)
vi)
vii)
2 (MLALADVKVNY)
3
4
i) BDO Mashobra Ambulance Road from
NH-22 to Ban Chowki Ghonoti Ghorkhu
Lodge Kasu
ii) Indira Gandhi Medical College amp Hospital
iii) Himurja Development of Shimla as
Solar City
iv) CPRI Shimla Improvement of 40mm dia
GI water supply line Shiv Puri Tank to
CPRI Residence Colony Kanlog Shimla
37
v) Installation of
Monumental Flag at The Ridge Shimla
vi)
vii) Construction
Improvement of Link Road from NH-22 to
Village Shanan under CRR initiative
viii) Installation of High Mast
Light at Kasumpti Bazar Shimla amp Dhalli
Tunnel Shimla
ix) Installation of High Mast
Light at Totu Shimla
x) Construction of Book-Caffee
with e-toilet facility at Taka Bench
5
6 ICLEI-SA Small Grants Fund under ACCCRN for Rejuvenationg the traditional water source to
augment water security
7
38
( )
120000 126623 246623
0 10000 10000
17000 94500 111500
1000 144250 145250
5000 9000 14000
101500 286000 387500
12000 215100 227100
15000 10000 25000
2000 33519 35519
000 40000 40000
(Sanitary
landfill sites)
000 20000 20000
47000 000 47000
85000 000 85000
(Development of Sanitary
landfill sites)
000 28900 28900
000 100000 100000
Rehabitation of Street Vendors 000 10000 10000
(GSWS amp SC)
000 150000 150000
39
405500 1277892 1683392
(Rs in lakhs)
Major Account Head Code Actual
for the
previous
year
2015-16
Budget
Estimates
for the
year
2016-17
Actual of
First Nine
Month for
current
year
2016-17
Revised
Estimates
for the
current
year
2016-17
Budget
Estimates
for the next
year 2017-
18
1 2 3 4 5 6
110- Tax Revenue 220410 150288 122557 150288 170288
120- Assigned Revenues and Compensation
251818 267226 250489 258067 261400
Assigned Revenues amp Compensation
130- Rental Income- Municipal Properties
22459 60150 17286 40790 74510
PPP
140- Fees amp User Charges 277009 454388 250774 344205 666290
Water Charges
Compounding
150- Sale amp Hire Charges 892 2080 1346 1474 3530
40
160- Revenue Grant Contributions amp Subsidies
16307 7500 141328 442563 1043080
1 2 3 4 5 6
170- Income from Investments
10776 10000 14574 15000 10000
171- Interest Earned 7325 2663 4724 5392 3500
180- Other Income 2978 2250 2257 2325 2250
(1) 809974 956545 805335 1260104 2234848
320- Grants Contributions for Specific purposes
451778 813115 349869 550282 1281879
AMRUT
Maintenance of ULB roads
MPLADMLALAD 5 DCP
SJVNL
(GSWSampSC)
41
330- Secured Loans 000 20000 000 000 500000
(2) 452578 863115 349869 550282 1781879
(1+2) 1262552 1819660 1155204 1810386 4016727
1 2 3 4 5 6
210- Establishment
Expenses
501363 571963 390284 630666 955122
Pension Deficit Contribution
220- Administrative
Expenses
29442 66718 21712 30448 29268
ICLEI-SA
230- Operations and
Maintenance
133057 481300 270278 648583 1058650
240-Interest and Finance
Charges
001 010 000 000 010
Interest amp Finance Charges
42
250- Program Expenses 360 800 017 200 400
Program Expenses
260- Revenue Grants
Contributions and
Subsidies
2285 8152 1768 6384 26400
(NULM)
280- Prior Period Item 2076 200 000 000 200
Prior Period Expenses
(3) 668584 1129143 684059 1316281 2070050
1 2 3 4 5 6
410- Fixed Assets 68107 281650 94961 115231 1192427
AMRUT
412- Capital Work in
Progress
432857 710959 39360 150276 288900
Rehabitation of Street Vendors CO Sanitary Landfill Sites at
Bharyal (GSWS amp
SC)
430- Stock in hand (Store
Purchase)
2695 30000 878 3500 20000
(4) 503659 1022609 135199 269007 1501327
(3+4) 1172243 2151752 819258 1585288 3571377
90309 -332092 335946 225098 445350
43
(Closing
Balance) (BUD-3 Col-5)
(Opening Balance)
44
45
33
Hospitality Trades
34
(NGO)
Shimla Municipal
Corporation App
Shimla Parking App
NIC
35
Tree Authority Committee
Walking Trails Resting Points
36
( )
1
i)
ii)
iii)
iv)
v)
vi)
vii)
2 (MLALADVKVNY)
3
4
i) BDO Mashobra Ambulance Road from
NH-22 to Ban Chowki Ghonoti Ghorkhu
Lodge Kasu
ii) Indira Gandhi Medical College amp Hospital
iii) Himurja Development of Shimla as
Solar City
iv) CPRI Shimla Improvement of 40mm dia
GI water supply line Shiv Puri Tank to
CPRI Residence Colony Kanlog Shimla
37
v) Installation of
Monumental Flag at The Ridge Shimla
vi)
vii) Construction
Improvement of Link Road from NH-22 to
Village Shanan under CRR initiative
viii) Installation of High Mast
Light at Kasumpti Bazar Shimla amp Dhalli
Tunnel Shimla
ix) Installation of High Mast
Light at Totu Shimla
x) Construction of Book-Caffee
with e-toilet facility at Taka Bench
5
6 ICLEI-SA Small Grants Fund under ACCCRN for Rejuvenationg the traditional water source to
augment water security
7
38
( )
120000 126623 246623
0 10000 10000
17000 94500 111500
1000 144250 145250
5000 9000 14000
101500 286000 387500
12000 215100 227100
15000 10000 25000
2000 33519 35519
000 40000 40000
(Sanitary
landfill sites)
000 20000 20000
47000 000 47000
85000 000 85000
(Development of Sanitary
landfill sites)
000 28900 28900
000 100000 100000
Rehabitation of Street Vendors 000 10000 10000
(GSWS amp SC)
000 150000 150000
39
405500 1277892 1683392
(Rs in lakhs)
Major Account Head Code Actual
for the
previous
year
2015-16
Budget
Estimates
for the
year
2016-17
Actual of
First Nine
Month for
current
year
2016-17
Revised
Estimates
for the
current
year
2016-17
Budget
Estimates
for the next
year 2017-
18
1 2 3 4 5 6
110- Tax Revenue 220410 150288 122557 150288 170288
120- Assigned Revenues and Compensation
251818 267226 250489 258067 261400
Assigned Revenues amp Compensation
130- Rental Income- Municipal Properties
22459 60150 17286 40790 74510
PPP
140- Fees amp User Charges 277009 454388 250774 344205 666290
Water Charges
Compounding
150- Sale amp Hire Charges 892 2080 1346 1474 3530
40
160- Revenue Grant Contributions amp Subsidies
16307 7500 141328 442563 1043080
1 2 3 4 5 6
170- Income from Investments
10776 10000 14574 15000 10000
171- Interest Earned 7325 2663 4724 5392 3500
180- Other Income 2978 2250 2257 2325 2250
(1) 809974 956545 805335 1260104 2234848
320- Grants Contributions for Specific purposes
451778 813115 349869 550282 1281879
AMRUT
Maintenance of ULB roads
MPLADMLALAD 5 DCP
SJVNL
(GSWSampSC)
41
330- Secured Loans 000 20000 000 000 500000
(2) 452578 863115 349869 550282 1781879
(1+2) 1262552 1819660 1155204 1810386 4016727
1 2 3 4 5 6
210- Establishment
Expenses
501363 571963 390284 630666 955122
Pension Deficit Contribution
220- Administrative
Expenses
29442 66718 21712 30448 29268
ICLEI-SA
230- Operations and
Maintenance
133057 481300 270278 648583 1058650
240-Interest and Finance
Charges
001 010 000 000 010
Interest amp Finance Charges
42
250- Program Expenses 360 800 017 200 400
Program Expenses
260- Revenue Grants
Contributions and
Subsidies
2285 8152 1768 6384 26400
(NULM)
280- Prior Period Item 2076 200 000 000 200
Prior Period Expenses
(3) 668584 1129143 684059 1316281 2070050
1 2 3 4 5 6
410- Fixed Assets 68107 281650 94961 115231 1192427
AMRUT
412- Capital Work in
Progress
432857 710959 39360 150276 288900
Rehabitation of Street Vendors CO Sanitary Landfill Sites at
Bharyal (GSWS amp
SC)
430- Stock in hand (Store
Purchase)
2695 30000 878 3500 20000
(4) 503659 1022609 135199 269007 1501327
(3+4) 1172243 2151752 819258 1585288 3571377
90309 -332092 335946 225098 445350
43
(Closing
Balance) (BUD-3 Col-5)
(Opening Balance)
44
45
34
(NGO)
Shimla Municipal
Corporation App
Shimla Parking App
NIC
35
Tree Authority Committee
Walking Trails Resting Points
36
( )
1
i)
ii)
iii)
iv)
v)
vi)
vii)
2 (MLALADVKVNY)
3
4
i) BDO Mashobra Ambulance Road from
NH-22 to Ban Chowki Ghonoti Ghorkhu
Lodge Kasu
ii) Indira Gandhi Medical College amp Hospital
iii) Himurja Development of Shimla as
Solar City
iv) CPRI Shimla Improvement of 40mm dia
GI water supply line Shiv Puri Tank to
CPRI Residence Colony Kanlog Shimla
37
v) Installation of
Monumental Flag at The Ridge Shimla
vi)
vii) Construction
Improvement of Link Road from NH-22 to
Village Shanan under CRR initiative
viii) Installation of High Mast
Light at Kasumpti Bazar Shimla amp Dhalli
Tunnel Shimla
ix) Installation of High Mast
Light at Totu Shimla
x) Construction of Book-Caffee
with e-toilet facility at Taka Bench
5
6 ICLEI-SA Small Grants Fund under ACCCRN for Rejuvenationg the traditional water source to
augment water security
7
38
( )
120000 126623 246623
0 10000 10000
17000 94500 111500
1000 144250 145250
5000 9000 14000
101500 286000 387500
12000 215100 227100
15000 10000 25000
2000 33519 35519
000 40000 40000
(Sanitary
landfill sites)
000 20000 20000
47000 000 47000
85000 000 85000
(Development of Sanitary
landfill sites)
000 28900 28900
000 100000 100000
Rehabitation of Street Vendors 000 10000 10000
(GSWS amp SC)
000 150000 150000
39
405500 1277892 1683392
(Rs in lakhs)
Major Account Head Code Actual
for the
previous
year
2015-16
Budget
Estimates
for the
year
2016-17
Actual of
First Nine
Month for
current
year
2016-17
Revised
Estimates
for the
current
year
2016-17
Budget
Estimates
for the next
year 2017-
18
1 2 3 4 5 6
110- Tax Revenue 220410 150288 122557 150288 170288
120- Assigned Revenues and Compensation
251818 267226 250489 258067 261400
Assigned Revenues amp Compensation
130- Rental Income- Municipal Properties
22459 60150 17286 40790 74510
PPP
140- Fees amp User Charges 277009 454388 250774 344205 666290
Water Charges
Compounding
150- Sale amp Hire Charges 892 2080 1346 1474 3530
40
160- Revenue Grant Contributions amp Subsidies
16307 7500 141328 442563 1043080
1 2 3 4 5 6
170- Income from Investments
10776 10000 14574 15000 10000
171- Interest Earned 7325 2663 4724 5392 3500
180- Other Income 2978 2250 2257 2325 2250
(1) 809974 956545 805335 1260104 2234848
320- Grants Contributions for Specific purposes
451778 813115 349869 550282 1281879
AMRUT
Maintenance of ULB roads
MPLADMLALAD 5 DCP
SJVNL
(GSWSampSC)
41
330- Secured Loans 000 20000 000 000 500000
(2) 452578 863115 349869 550282 1781879
(1+2) 1262552 1819660 1155204 1810386 4016727
1 2 3 4 5 6
210- Establishment
Expenses
501363 571963 390284 630666 955122
Pension Deficit Contribution
220- Administrative
Expenses
29442 66718 21712 30448 29268
ICLEI-SA
230- Operations and
Maintenance
133057 481300 270278 648583 1058650
240-Interest and Finance
Charges
001 010 000 000 010
Interest amp Finance Charges
42
250- Program Expenses 360 800 017 200 400
Program Expenses
260- Revenue Grants
Contributions and
Subsidies
2285 8152 1768 6384 26400
(NULM)
280- Prior Period Item 2076 200 000 000 200
Prior Period Expenses
(3) 668584 1129143 684059 1316281 2070050
1 2 3 4 5 6
410- Fixed Assets 68107 281650 94961 115231 1192427
AMRUT
412- Capital Work in
Progress
432857 710959 39360 150276 288900
Rehabitation of Street Vendors CO Sanitary Landfill Sites at
Bharyal (GSWS amp
SC)
430- Stock in hand (Store
Purchase)
2695 30000 878 3500 20000
(4) 503659 1022609 135199 269007 1501327
(3+4) 1172243 2151752 819258 1585288 3571377
90309 -332092 335946 225098 445350
43
(Closing
Balance) (BUD-3 Col-5)
(Opening Balance)
44
45
35
Tree Authority Committee
Walking Trails Resting Points
36
( )
1
i)
ii)
iii)
iv)
v)
vi)
vii)
2 (MLALADVKVNY)
3
4
i) BDO Mashobra Ambulance Road from
NH-22 to Ban Chowki Ghonoti Ghorkhu
Lodge Kasu
ii) Indira Gandhi Medical College amp Hospital
iii) Himurja Development of Shimla as
Solar City
iv) CPRI Shimla Improvement of 40mm dia
GI water supply line Shiv Puri Tank to
CPRI Residence Colony Kanlog Shimla
37
v) Installation of
Monumental Flag at The Ridge Shimla
vi)
vii) Construction
Improvement of Link Road from NH-22 to
Village Shanan under CRR initiative
viii) Installation of High Mast
Light at Kasumpti Bazar Shimla amp Dhalli
Tunnel Shimla
ix) Installation of High Mast
Light at Totu Shimla
x) Construction of Book-Caffee
with e-toilet facility at Taka Bench
5
6 ICLEI-SA Small Grants Fund under ACCCRN for Rejuvenationg the traditional water source to
augment water security
7
38
( )
120000 126623 246623
0 10000 10000
17000 94500 111500
1000 144250 145250
5000 9000 14000
101500 286000 387500
12000 215100 227100
15000 10000 25000
2000 33519 35519
000 40000 40000
(Sanitary
landfill sites)
000 20000 20000
47000 000 47000
85000 000 85000
(Development of Sanitary
landfill sites)
000 28900 28900
000 100000 100000
Rehabitation of Street Vendors 000 10000 10000
(GSWS amp SC)
000 150000 150000
39
405500 1277892 1683392
(Rs in lakhs)
Major Account Head Code Actual
for the
previous
year
2015-16
Budget
Estimates
for the
year
2016-17
Actual of
First Nine
Month for
current
year
2016-17
Revised
Estimates
for the
current
year
2016-17
Budget
Estimates
for the next
year 2017-
18
1 2 3 4 5 6
110- Tax Revenue 220410 150288 122557 150288 170288
120- Assigned Revenues and Compensation
251818 267226 250489 258067 261400
Assigned Revenues amp Compensation
130- Rental Income- Municipal Properties
22459 60150 17286 40790 74510
PPP
140- Fees amp User Charges 277009 454388 250774 344205 666290
Water Charges
Compounding
150- Sale amp Hire Charges 892 2080 1346 1474 3530
40
160- Revenue Grant Contributions amp Subsidies
16307 7500 141328 442563 1043080
1 2 3 4 5 6
170- Income from Investments
10776 10000 14574 15000 10000
171- Interest Earned 7325 2663 4724 5392 3500
180- Other Income 2978 2250 2257 2325 2250
(1) 809974 956545 805335 1260104 2234848
320- Grants Contributions for Specific purposes
451778 813115 349869 550282 1281879
AMRUT
Maintenance of ULB roads
MPLADMLALAD 5 DCP
SJVNL
(GSWSampSC)
41
330- Secured Loans 000 20000 000 000 500000
(2) 452578 863115 349869 550282 1781879
(1+2) 1262552 1819660 1155204 1810386 4016727
1 2 3 4 5 6
210- Establishment
Expenses
501363 571963 390284 630666 955122
Pension Deficit Contribution
220- Administrative
Expenses
29442 66718 21712 30448 29268
ICLEI-SA
230- Operations and
Maintenance
133057 481300 270278 648583 1058650
240-Interest and Finance
Charges
001 010 000 000 010
Interest amp Finance Charges
42
250- Program Expenses 360 800 017 200 400
Program Expenses
260- Revenue Grants
Contributions and
Subsidies
2285 8152 1768 6384 26400
(NULM)
280- Prior Period Item 2076 200 000 000 200
Prior Period Expenses
(3) 668584 1129143 684059 1316281 2070050
1 2 3 4 5 6
410- Fixed Assets 68107 281650 94961 115231 1192427
AMRUT
412- Capital Work in
Progress
432857 710959 39360 150276 288900
Rehabitation of Street Vendors CO Sanitary Landfill Sites at
Bharyal (GSWS amp
SC)
430- Stock in hand (Store
Purchase)
2695 30000 878 3500 20000
(4) 503659 1022609 135199 269007 1501327
(3+4) 1172243 2151752 819258 1585288 3571377
90309 -332092 335946 225098 445350
43
(Closing
Balance) (BUD-3 Col-5)
(Opening Balance)
44
45
36
( )
1
i)
ii)
iii)
iv)
v)
vi)
vii)
2 (MLALADVKVNY)
3
4
i) BDO Mashobra Ambulance Road from
NH-22 to Ban Chowki Ghonoti Ghorkhu
Lodge Kasu
ii) Indira Gandhi Medical College amp Hospital
iii) Himurja Development of Shimla as
Solar City
iv) CPRI Shimla Improvement of 40mm dia
GI water supply line Shiv Puri Tank to
CPRI Residence Colony Kanlog Shimla
37
v) Installation of
Monumental Flag at The Ridge Shimla
vi)
vii) Construction
Improvement of Link Road from NH-22 to
Village Shanan under CRR initiative
viii) Installation of High Mast
Light at Kasumpti Bazar Shimla amp Dhalli
Tunnel Shimla
ix) Installation of High Mast
Light at Totu Shimla
x) Construction of Book-Caffee
with e-toilet facility at Taka Bench
5
6 ICLEI-SA Small Grants Fund under ACCCRN for Rejuvenationg the traditional water source to
augment water security
7
38
( )
120000 126623 246623
0 10000 10000
17000 94500 111500
1000 144250 145250
5000 9000 14000
101500 286000 387500
12000 215100 227100
15000 10000 25000
2000 33519 35519
000 40000 40000
(Sanitary
landfill sites)
000 20000 20000
47000 000 47000
85000 000 85000
(Development of Sanitary
landfill sites)
000 28900 28900
000 100000 100000
Rehabitation of Street Vendors 000 10000 10000
(GSWS amp SC)
000 150000 150000
39
405500 1277892 1683392
(Rs in lakhs)
Major Account Head Code Actual
for the
previous
year
2015-16
Budget
Estimates
for the
year
2016-17
Actual of
First Nine
Month for
current
year
2016-17
Revised
Estimates
for the
current
year
2016-17
Budget
Estimates
for the next
year 2017-
18
1 2 3 4 5 6
110- Tax Revenue 220410 150288 122557 150288 170288
120- Assigned Revenues and Compensation
251818 267226 250489 258067 261400
Assigned Revenues amp Compensation
130- Rental Income- Municipal Properties
22459 60150 17286 40790 74510
PPP
140- Fees amp User Charges 277009 454388 250774 344205 666290
Water Charges
Compounding
150- Sale amp Hire Charges 892 2080 1346 1474 3530
40
160- Revenue Grant Contributions amp Subsidies
16307 7500 141328 442563 1043080
1 2 3 4 5 6
170- Income from Investments
10776 10000 14574 15000 10000
171- Interest Earned 7325 2663 4724 5392 3500
180- Other Income 2978 2250 2257 2325 2250
(1) 809974 956545 805335 1260104 2234848
320- Grants Contributions for Specific purposes
451778 813115 349869 550282 1281879
AMRUT
Maintenance of ULB roads
MPLADMLALAD 5 DCP
SJVNL
(GSWSampSC)
41
330- Secured Loans 000 20000 000 000 500000
(2) 452578 863115 349869 550282 1781879
(1+2) 1262552 1819660 1155204 1810386 4016727
1 2 3 4 5 6
210- Establishment
Expenses
501363 571963 390284 630666 955122
Pension Deficit Contribution
220- Administrative
Expenses
29442 66718 21712 30448 29268
ICLEI-SA
230- Operations and
Maintenance
133057 481300 270278 648583 1058650
240-Interest and Finance
Charges
001 010 000 000 010
Interest amp Finance Charges
42
250- Program Expenses 360 800 017 200 400
Program Expenses
260- Revenue Grants
Contributions and
Subsidies
2285 8152 1768 6384 26400
(NULM)
280- Prior Period Item 2076 200 000 000 200
Prior Period Expenses
(3) 668584 1129143 684059 1316281 2070050
1 2 3 4 5 6
410- Fixed Assets 68107 281650 94961 115231 1192427
AMRUT
412- Capital Work in
Progress
432857 710959 39360 150276 288900
Rehabitation of Street Vendors CO Sanitary Landfill Sites at
Bharyal (GSWS amp
SC)
430- Stock in hand (Store
Purchase)
2695 30000 878 3500 20000
(4) 503659 1022609 135199 269007 1501327
(3+4) 1172243 2151752 819258 1585288 3571377
90309 -332092 335946 225098 445350
43
(Closing
Balance) (BUD-3 Col-5)
(Opening Balance)
44
45
37
v) Installation of
Monumental Flag at The Ridge Shimla
vi)
vii) Construction
Improvement of Link Road from NH-22 to
Village Shanan under CRR initiative
viii) Installation of High Mast
Light at Kasumpti Bazar Shimla amp Dhalli
Tunnel Shimla
ix) Installation of High Mast
Light at Totu Shimla
x) Construction of Book-Caffee
with e-toilet facility at Taka Bench
5
6 ICLEI-SA Small Grants Fund under ACCCRN for Rejuvenationg the traditional water source to
augment water security
7
38
( )
120000 126623 246623
0 10000 10000
17000 94500 111500
1000 144250 145250
5000 9000 14000
101500 286000 387500
12000 215100 227100
15000 10000 25000
2000 33519 35519
000 40000 40000
(Sanitary
landfill sites)
000 20000 20000
47000 000 47000
85000 000 85000
(Development of Sanitary
landfill sites)
000 28900 28900
000 100000 100000
Rehabitation of Street Vendors 000 10000 10000
(GSWS amp SC)
000 150000 150000
39
405500 1277892 1683392
(Rs in lakhs)
Major Account Head Code Actual
for the
previous
year
2015-16
Budget
Estimates
for the
year
2016-17
Actual of
First Nine
Month for
current
year
2016-17
Revised
Estimates
for the
current
year
2016-17
Budget
Estimates
for the next
year 2017-
18
1 2 3 4 5 6
110- Tax Revenue 220410 150288 122557 150288 170288
120- Assigned Revenues and Compensation
251818 267226 250489 258067 261400
Assigned Revenues amp Compensation
130- Rental Income- Municipal Properties
22459 60150 17286 40790 74510
PPP
140- Fees amp User Charges 277009 454388 250774 344205 666290
Water Charges
Compounding
150- Sale amp Hire Charges 892 2080 1346 1474 3530
40
160- Revenue Grant Contributions amp Subsidies
16307 7500 141328 442563 1043080
1 2 3 4 5 6
170- Income from Investments
10776 10000 14574 15000 10000
171- Interest Earned 7325 2663 4724 5392 3500
180- Other Income 2978 2250 2257 2325 2250
(1) 809974 956545 805335 1260104 2234848
320- Grants Contributions for Specific purposes
451778 813115 349869 550282 1281879
AMRUT
Maintenance of ULB roads
MPLADMLALAD 5 DCP
SJVNL
(GSWSampSC)
41
330- Secured Loans 000 20000 000 000 500000
(2) 452578 863115 349869 550282 1781879
(1+2) 1262552 1819660 1155204 1810386 4016727
1 2 3 4 5 6
210- Establishment
Expenses
501363 571963 390284 630666 955122
Pension Deficit Contribution
220- Administrative
Expenses
29442 66718 21712 30448 29268
ICLEI-SA
230- Operations and
Maintenance
133057 481300 270278 648583 1058650
240-Interest and Finance
Charges
001 010 000 000 010
Interest amp Finance Charges
42
250- Program Expenses 360 800 017 200 400
Program Expenses
260- Revenue Grants
Contributions and
Subsidies
2285 8152 1768 6384 26400
(NULM)
280- Prior Period Item 2076 200 000 000 200
Prior Period Expenses
(3) 668584 1129143 684059 1316281 2070050
1 2 3 4 5 6
410- Fixed Assets 68107 281650 94961 115231 1192427
AMRUT
412- Capital Work in
Progress
432857 710959 39360 150276 288900
Rehabitation of Street Vendors CO Sanitary Landfill Sites at
Bharyal (GSWS amp
SC)
430- Stock in hand (Store
Purchase)
2695 30000 878 3500 20000
(4) 503659 1022609 135199 269007 1501327
(3+4) 1172243 2151752 819258 1585288 3571377
90309 -332092 335946 225098 445350
43
(Closing
Balance) (BUD-3 Col-5)
(Opening Balance)
44
45
38
( )
120000 126623 246623
0 10000 10000
17000 94500 111500
1000 144250 145250
5000 9000 14000
101500 286000 387500
12000 215100 227100
15000 10000 25000
2000 33519 35519
000 40000 40000
(Sanitary
landfill sites)
000 20000 20000
47000 000 47000
85000 000 85000
(Development of Sanitary
landfill sites)
000 28900 28900
000 100000 100000
Rehabitation of Street Vendors 000 10000 10000
(GSWS amp SC)
000 150000 150000
39
405500 1277892 1683392
(Rs in lakhs)
Major Account Head Code Actual
for the
previous
year
2015-16
Budget
Estimates
for the
year
2016-17
Actual of
First Nine
Month for
current
year
2016-17
Revised
Estimates
for the
current
year
2016-17
Budget
Estimates
for the next
year 2017-
18
1 2 3 4 5 6
110- Tax Revenue 220410 150288 122557 150288 170288
120- Assigned Revenues and Compensation
251818 267226 250489 258067 261400
Assigned Revenues amp Compensation
130- Rental Income- Municipal Properties
22459 60150 17286 40790 74510
PPP
140- Fees amp User Charges 277009 454388 250774 344205 666290
Water Charges
Compounding
150- Sale amp Hire Charges 892 2080 1346 1474 3530
40
160- Revenue Grant Contributions amp Subsidies
16307 7500 141328 442563 1043080
1 2 3 4 5 6
170- Income from Investments
10776 10000 14574 15000 10000
171- Interest Earned 7325 2663 4724 5392 3500
180- Other Income 2978 2250 2257 2325 2250
(1) 809974 956545 805335 1260104 2234848
320- Grants Contributions for Specific purposes
451778 813115 349869 550282 1281879
AMRUT
Maintenance of ULB roads
MPLADMLALAD 5 DCP
SJVNL
(GSWSampSC)
41
330- Secured Loans 000 20000 000 000 500000
(2) 452578 863115 349869 550282 1781879
(1+2) 1262552 1819660 1155204 1810386 4016727
1 2 3 4 5 6
210- Establishment
Expenses
501363 571963 390284 630666 955122
Pension Deficit Contribution
220- Administrative
Expenses
29442 66718 21712 30448 29268
ICLEI-SA
230- Operations and
Maintenance
133057 481300 270278 648583 1058650
240-Interest and Finance
Charges
001 010 000 000 010
Interest amp Finance Charges
42
250- Program Expenses 360 800 017 200 400
Program Expenses
260- Revenue Grants
Contributions and
Subsidies
2285 8152 1768 6384 26400
(NULM)
280- Prior Period Item 2076 200 000 000 200
Prior Period Expenses
(3) 668584 1129143 684059 1316281 2070050
1 2 3 4 5 6
410- Fixed Assets 68107 281650 94961 115231 1192427
AMRUT
412- Capital Work in
Progress
432857 710959 39360 150276 288900
Rehabitation of Street Vendors CO Sanitary Landfill Sites at
Bharyal (GSWS amp
SC)
430- Stock in hand (Store
Purchase)
2695 30000 878 3500 20000
(4) 503659 1022609 135199 269007 1501327
(3+4) 1172243 2151752 819258 1585288 3571377
90309 -332092 335946 225098 445350
43
(Closing
Balance) (BUD-3 Col-5)
(Opening Balance)
44
45
39
405500 1277892 1683392
(Rs in lakhs)
Major Account Head Code Actual
for the
previous
year
2015-16
Budget
Estimates
for the
year
2016-17
Actual of
First Nine
Month for
current
year
2016-17
Revised
Estimates
for the
current
year
2016-17
Budget
Estimates
for the next
year 2017-
18
1 2 3 4 5 6
110- Tax Revenue 220410 150288 122557 150288 170288
120- Assigned Revenues and Compensation
251818 267226 250489 258067 261400
Assigned Revenues amp Compensation
130- Rental Income- Municipal Properties
22459 60150 17286 40790 74510
PPP
140- Fees amp User Charges 277009 454388 250774 344205 666290
Water Charges
Compounding
150- Sale amp Hire Charges 892 2080 1346 1474 3530
40
160- Revenue Grant Contributions amp Subsidies
16307 7500 141328 442563 1043080
1 2 3 4 5 6
170- Income from Investments
10776 10000 14574 15000 10000
171- Interest Earned 7325 2663 4724 5392 3500
180- Other Income 2978 2250 2257 2325 2250
(1) 809974 956545 805335 1260104 2234848
320- Grants Contributions for Specific purposes
451778 813115 349869 550282 1281879
AMRUT
Maintenance of ULB roads
MPLADMLALAD 5 DCP
SJVNL
(GSWSampSC)
41
330- Secured Loans 000 20000 000 000 500000
(2) 452578 863115 349869 550282 1781879
(1+2) 1262552 1819660 1155204 1810386 4016727
1 2 3 4 5 6
210- Establishment
Expenses
501363 571963 390284 630666 955122
Pension Deficit Contribution
220- Administrative
Expenses
29442 66718 21712 30448 29268
ICLEI-SA
230- Operations and
Maintenance
133057 481300 270278 648583 1058650
240-Interest and Finance
Charges
001 010 000 000 010
Interest amp Finance Charges
42
250- Program Expenses 360 800 017 200 400
Program Expenses
260- Revenue Grants
Contributions and
Subsidies
2285 8152 1768 6384 26400
(NULM)
280- Prior Period Item 2076 200 000 000 200
Prior Period Expenses
(3) 668584 1129143 684059 1316281 2070050
1 2 3 4 5 6
410- Fixed Assets 68107 281650 94961 115231 1192427
AMRUT
412- Capital Work in
Progress
432857 710959 39360 150276 288900
Rehabitation of Street Vendors CO Sanitary Landfill Sites at
Bharyal (GSWS amp
SC)
430- Stock in hand (Store
Purchase)
2695 30000 878 3500 20000
(4) 503659 1022609 135199 269007 1501327
(3+4) 1172243 2151752 819258 1585288 3571377
90309 -332092 335946 225098 445350
43
(Closing
Balance) (BUD-3 Col-5)
(Opening Balance)
44
45
40
160- Revenue Grant Contributions amp Subsidies
16307 7500 141328 442563 1043080
1 2 3 4 5 6
170- Income from Investments
10776 10000 14574 15000 10000
171- Interest Earned 7325 2663 4724 5392 3500
180- Other Income 2978 2250 2257 2325 2250
(1) 809974 956545 805335 1260104 2234848
320- Grants Contributions for Specific purposes
451778 813115 349869 550282 1281879
AMRUT
Maintenance of ULB roads
MPLADMLALAD 5 DCP
SJVNL
(GSWSampSC)
41
330- Secured Loans 000 20000 000 000 500000
(2) 452578 863115 349869 550282 1781879
(1+2) 1262552 1819660 1155204 1810386 4016727
1 2 3 4 5 6
210- Establishment
Expenses
501363 571963 390284 630666 955122
Pension Deficit Contribution
220- Administrative
Expenses
29442 66718 21712 30448 29268
ICLEI-SA
230- Operations and
Maintenance
133057 481300 270278 648583 1058650
240-Interest and Finance
Charges
001 010 000 000 010
Interest amp Finance Charges
42
250- Program Expenses 360 800 017 200 400
Program Expenses
260- Revenue Grants
Contributions and
Subsidies
2285 8152 1768 6384 26400
(NULM)
280- Prior Period Item 2076 200 000 000 200
Prior Period Expenses
(3) 668584 1129143 684059 1316281 2070050
1 2 3 4 5 6
410- Fixed Assets 68107 281650 94961 115231 1192427
AMRUT
412- Capital Work in
Progress
432857 710959 39360 150276 288900
Rehabitation of Street Vendors CO Sanitary Landfill Sites at
Bharyal (GSWS amp
SC)
430- Stock in hand (Store
Purchase)
2695 30000 878 3500 20000
(4) 503659 1022609 135199 269007 1501327
(3+4) 1172243 2151752 819258 1585288 3571377
90309 -332092 335946 225098 445350
43
(Closing
Balance) (BUD-3 Col-5)
(Opening Balance)
44
45
41
330- Secured Loans 000 20000 000 000 500000
(2) 452578 863115 349869 550282 1781879
(1+2) 1262552 1819660 1155204 1810386 4016727
1 2 3 4 5 6
210- Establishment
Expenses
501363 571963 390284 630666 955122
Pension Deficit Contribution
220- Administrative
Expenses
29442 66718 21712 30448 29268
ICLEI-SA
230- Operations and
Maintenance
133057 481300 270278 648583 1058650
240-Interest and Finance
Charges
001 010 000 000 010
Interest amp Finance Charges
42
250- Program Expenses 360 800 017 200 400
Program Expenses
260- Revenue Grants
Contributions and
Subsidies
2285 8152 1768 6384 26400
(NULM)
280- Prior Period Item 2076 200 000 000 200
Prior Period Expenses
(3) 668584 1129143 684059 1316281 2070050
1 2 3 4 5 6
410- Fixed Assets 68107 281650 94961 115231 1192427
AMRUT
412- Capital Work in
Progress
432857 710959 39360 150276 288900
Rehabitation of Street Vendors CO Sanitary Landfill Sites at
Bharyal (GSWS amp
SC)
430- Stock in hand (Store
Purchase)
2695 30000 878 3500 20000
(4) 503659 1022609 135199 269007 1501327
(3+4) 1172243 2151752 819258 1585288 3571377
90309 -332092 335946 225098 445350
43
(Closing
Balance) (BUD-3 Col-5)
(Opening Balance)
44
45
42
250- Program Expenses 360 800 017 200 400
Program Expenses
260- Revenue Grants
Contributions and
Subsidies
2285 8152 1768 6384 26400
(NULM)
280- Prior Period Item 2076 200 000 000 200
Prior Period Expenses
(3) 668584 1129143 684059 1316281 2070050
1 2 3 4 5 6
410- Fixed Assets 68107 281650 94961 115231 1192427
AMRUT
412- Capital Work in
Progress
432857 710959 39360 150276 288900
Rehabitation of Street Vendors CO Sanitary Landfill Sites at
Bharyal (GSWS amp
SC)
430- Stock in hand (Store
Purchase)
2695 30000 878 3500 20000
(4) 503659 1022609 135199 269007 1501327
(3+4) 1172243 2151752 819258 1585288 3571377
90309 -332092 335946 225098 445350
43
(Closing
Balance) (BUD-3 Col-5)
(Opening Balance)
44
45
43
(Closing
Balance) (BUD-3 Col-5)
(Opening Balance)
44
45
44
45
45