Annexure-II
Consulate General of India, Belfast
(Amount in Rupees)
|
Head of Accounts
|
BE 2026-2027
|
RE 2026-2027
|
Actual Expenditure FY 2026-2027
|
|
Salaries
|
2,34,90,000
|
|
|
|
Rewards
|
6,00,000
|
|
|
|
Allowances
|
3,80,00,000
|
|
|
|
LTC
|
1,50,000
|
|
|
|
Wages
|
16,00,000
|
|
|
|
Medical
|
15,00,000
|
|
|
|
Local Tours
|
10,00,000
|
|
|
|
TE (Others)
|
3,01,000
|
|
|
|
Office Expenses
|
1,10,00,000
|
|
|
|
Motor Vehicle
|
0
|
|
|
|
Furniture & Fixture
|
20,00,000
|
|
|
|
Fuel & Lubricants
|
8,00,000
|
|
|
|
Bank and Agency Charges
|
3,00,000
|
|
|
|
Repair & Maintenance
|
4,00,000
|
|
|
|
Other Revenue Expenditure
|
13,000
|
|
|
|
Adv. & Publicity
|
10,00,000
|
|
|
|
Rents, Rates & Taxes
|
3,00,00,000
|
|
|
|
Minor Civil & Electric Works
|
3,00,000
|
|
|
|
Info., Comp. & Tech. (ICT)
|
20,00,000
|
|
|
|
Digital Equipment
|
7,00,000
|
|
|
|
Swachhta Action Plan
|
1,80,000
|
|
|
|
Rent for others
|
30,00,000
|
|
|
|
Machinery & Equipment
|
18,00,000
|
|
|
|
TOTAL
|
12,01,34,000
|
|
|
Consulate General of India, Belfast
(Amount in Rupees)
|
Head of Accounts
|
BE 2025-2026
|
RE 2025-2026
|
Actual Expenditure FY 2025-2026
|
|
Salaries
|
2,61,00,000
|
40,00,000
|
47,55,340
|
|
Rewards
|
7,00,000
|
4,65,000
|
0
|
|
Allowances
|
4,24,45,000
|
1,86,09,000
|
1,72,54,783
|
|
LTC
|
1,90,000
|
1,41,000
|
10,560
|
|
Wages
|
19,01,000
|
14,05,000
|
0
|
|
Medical
|
17,24,000
|
14,83,000
|
1,75,493
|
|
Local Tours
|
13,31,000
|
10,97,000
|
4,11,557
|
|
TE (Others)
|
7,65,000
|
6,26,000
|
3,01,264
|
|
Office Expenses
|
1,43,96,000
|
1,24,81,000
|
67,10,634
|
|
Motor Vehicle
|
0
|
63,68,000
|
77,95,559
|
|
Furniture & Fixture
|
40,46,000
|
24,72,000
|
8,05,451
|
|
Fuel & Lubricants
|
4,20,000
|
3,91,000
|
0
|
|
Bank and Agency Charges
|
2,48,000
|
1,80,000
|
4,611
|
|
Repair & Maintenance
|
3,84,000
|
2,72,000
|
2,01,619
|
|
Other Revenue Expenditure
|
13,000
|
71,000
|
75,695
|
|
Adv. & Publicity
|
13,15,000
|
5,00,000
|
24,928
|
|
Rents, Rates & Taxes
|
5,22,07,000
|
4,23,92,000
|
3,46,91,276
|
|
Minor Civil & Electric Works
|
2,10,000
|
1,42,000
|
0
|
|
Info., Comp. & Tech. (ICT)
|
21,06,000
|
21,06,000
|
33,59,058
|
|
Digital Equipment
|
4,15,000
|
4,15,000
|
2,76,705
|
|
Swachhta Action Plan
|
1,26,000
|
1,15,000
|
1,05,685
|
|
Rent for others
|
0
|
72,00,000
|
96,13,248
|
|
Machinery & Equipment
|
0
|
12,06,000
|
1,97,605
|
|
TOTAL
|
15,10,41,000
|
10,41,37,000
|
8,67,71,071
|