<data xmlns:xsi="http://www.w3.org/2001/XMLSchema-instance">
<row _id="1"><id>0</id><year>2017-2018</year><estimate_type>Actual</estimate_type><particular>Revenue Receipts</particular><value>1435233.0</value></row>
<row _id="2"><id>1</id><year>2017-2018</year><estimate_type>Actual</estimate_type><particular>Tax Revenue</particular><value>1242488.0</value></row>
<row _id="3"><id>2</id><year>2017-2018</year><estimate_type>Actual</estimate_type><particular>Non Tax Revenue</particular><value>192745.0</value></row>
<row _id="4"><id>3</id><year>2017-2018</year><estimate_type>Actual</estimate_type><particular>Capital Receipts</particular><value>706740.0</value></row>
<row _id="5"><id>4</id><year>2017-2018</year><estimate_type>Actual</estimate_type><particular>Recovery of Loans</particular><value>15633.0</value></row>
<row _id="6"><id>5</id><year>2017-2018</year><estimate_type>Actual</estimate_type><particular>Other Receipts</particular><value>100045.0</value></row>
<row _id="7"><id>6</id><year>2017-2018</year><estimate_type>Actual</estimate_type><particular>Borrowings and Other Liabilities</particular><value>591062.0</value></row>
<row _id="8"><id>7</id><year>2017-2018</year><estimate_type>Actual</estimate_type><particular>Total Receipts</particular><value>2141973.0</value></row>
<row _id="9"><id>8</id><year>2017-2018</year><estimate_type>Actual</estimate_type><particular>Total Expenditure</particular><value>2141973.0</value></row>
<row _id="10"><id>9</id><year>2017-2018</year><estimate_type>Actual</estimate_type><particular>On Revenue Account</particular><value>1878833.0</value></row>
<row _id="11"><id>10</id><year>2017-2018</year><estimate_type>Actual</estimate_type><particular>Interest Payments</particular><value>528952.0</value></row>
<row _id="12"><id>11</id><year>2017-2018</year><estimate_type>Actual</estimate_type><particular>Grants in Aid for creation</particular><value>191034.0</value></row>
<row _id="13"><id>12</id><year>2017-2018</year><estimate_type>Actual</estimate_type><particular>On Capital Account</particular><value>263140.0</value></row>
<row _id="14"><id>13</id><year>2017-2018</year><estimate_type>Actual</estimate_type><particular>Revenue Deficit</particular><value>443600.0</value></row>
<row _id="15"><id>14</id><year>2017-2018</year><estimate_type>Actual</estimate_type><particular>Effective Revenue Deficit</particular><value>252566.0</value></row>
<row _id="16"><id>15</id><year>2017-2018</year><estimate_type>Actual</estimate_type><particular>Fiscal Deficit</particular><value>591062.0</value></row>
<row _id="17"><id>16</id><year>2017-2018</year><estimate_type>Actual</estimate_type><particular>Primary Deficit</particular><value>62110.0</value></row>
<row _id="18"><id>17</id><year>2018-2019</year><estimate_type>Budget</estimate_type><particular>Revenue Receipts</particular><value>1725738.0</value></row>
<row _id="19"><id>18</id><year>2018-2019</year><estimate_type>Budget</estimate_type><particular>Tax Revenue</particular><value>1480649.0</value></row>
<row _id="20"><id>19</id><year>2018-2019</year><estimate_type>Budget</estimate_type><particular>Non Tax Revenue</particular><value>245089.0</value></row>
<row _id="21"><id>20</id><year>2018-2019</year><estimate_type>Budget</estimate_type><particular>Capital Receipts</particular><value>716475.0</value></row>
<row _id="22"><id>21</id><year>2018-2019</year><estimate_type>Budget</estimate_type><particular>Recovery of Loans</particular><value>12199.0</value></row>
<row _id="23"><id>22</id><year>2018-2019</year><estimate_type>Budget</estimate_type><particular>Other Receipts</particular><value>80000.0</value></row>
<row _id="24"><id>23</id><year>2018-2019</year><estimate_type>Budget</estimate_type><particular>Borrowings and Other Liabilities</particular><value>624276.0</value></row>
<row _id="25"><id>24</id><year>2018-2019</year><estimate_type>Budget</estimate_type><particular>Total Receipts</particular><value>2442213.0</value></row>
<row _id="26"><id>25</id><year>2018-2019</year><estimate_type>Budget</estimate_type><particular>Total Expenditure</particular><value>2442213.0</value></row>
<row _id="27"><id>26</id><year>2018-2019</year><estimate_type>Budget</estimate_type><particular>On Revenue Account</particular><value>2141772.0</value></row>
<row _id="28"><id>27</id><year>2018-2019</year><estimate_type>Budget</estimate_type><particular>Interest Payments</particular><value>575795.0</value></row>
<row _id="29"><id>28</id><year>2018-2019</year><estimate_type>Budget</estimate_type><particular>Grants in Aid for creation</particular><value>195345.0</value></row>
<row _id="30"><id>29</id><year>2018-2019</year><estimate_type>Budget</estimate_type><particular>On Capital Account</particular><value>300441.0</value></row>
<row _id="31"><id>30</id><year>2018-2019</year><estimate_type>Budget</estimate_type><particular>Revenue Deficit</particular><value>416034.0</value></row>
<row _id="32"><id>31</id><year>2018-2019</year><estimate_type>Budget</estimate_type><particular>Effective Revenue Deficit</particular><value>220689.0</value></row>
<row _id="33"><id>32</id><year>2018-2019</year><estimate_type>Budget</estimate_type><particular>Fiscal Deficit</particular><value>624276.0</value></row>
<row _id="34"><id>33</id><year>2018-2019</year><estimate_type>Budget</estimate_type><particular>Primary Deficit</particular><value>48481.0</value></row>
<row _id="35"><id>34</id><year>2018-2019</year><estimate_type>Revised</estimate_type><particular>Revenue Receipts</particular><value>1729682.0</value></row>
<row _id="36"><id>35</id><year>2018-2019</year><estimate_type>Revised</estimate_type><particular>Tax Revenue</particular><value>1484406.0</value></row>
<row _id="37"><id>36</id><year>2018-2019</year><estimate_type>Revised</estimate_type><particular>Non Tax Revenue</particular><value>245276.0</value></row>
<row _id="38"><id>37</id><year>2018-2019</year><estimate_type>Revised</estimate_type><particular>Capital Receipts</particular><value>727553.0</value></row>
<row _id="39"><id>38</id><year>2018-2019</year><estimate_type>Revised</estimate_type><particular>Recovery of Loans</particular><value>13155.0</value></row>
<row _id="40"><id>39</id><year>2018-2019</year><estimate_type>Revised</estimate_type><particular>Other Receipts</particular><value>80000.0</value></row>
<row _id="41"><id>40</id><year>2018-2019</year><estimate_type>Revised</estimate_type><particular>Borrowings and Other Liabilities</particular><value>634398.0</value></row>
<row _id="42"><id>41</id><year>2018-2019</year><estimate_type>Revised</estimate_type><particular>Total Receipts</particular><value>2457235.0</value></row>
<row _id="43"><id>42</id><year>2018-2019</year><estimate_type>Revised</estimate_type><particular>Total Expenditure</particular><value>2457235.0</value></row>
<row _id="44"><id>43</id><year>2018-2019</year><estimate_type>Revised</estimate_type><particular>On Revenue Account</particular><value>2140612.0</value></row>
<row _id="45"><id>44</id><year>2018-2019</year><estimate_type>Revised</estimate_type><particular>Interest Payments</particular><value>587570.0</value></row>
<row _id="46"><id>45</id><year>2018-2019</year><estimate_type>Revised</estimate_type><particular>Grants in Aid for creation</particular><value>200300.0</value></row>
<row _id="47"><id>46</id><year>2018-2019</year><estimate_type>Revised</estimate_type><particular>On Capital Account</particular><value>316623.0</value></row>
<row _id="48"><id>47</id><year>2018-2019</year><estimate_type>Revised</estimate_type><particular>Revenue Deficit</particular><value>410930.0</value></row>
<row _id="49"><id>48</id><year>2018-2019</year><estimate_type>Revised</estimate_type><particular>Effective Revenue Deficit</particular><value>210630.0</value></row>
<row _id="50"><id>49</id><year>2018-2019</year><estimate_type>Revised</estimate_type><particular>Fiscal Deficit</particular><value>634398.0</value></row>
<row _id="51"><id>50</id><year>2018-2019</year><estimate_type>Revised</estimate_type><particular>Primary Deficit</particular><value>46828.0</value></row>
<row _id="52"><id>51</id><year>2018-2019</year><estimate_type>Actual</estimate_type><particular>Revenue Receipts</particular><value>1552916.0</value></row>
<row _id="53"><id>52</id><year>2018-2019</year><estimate_type>Actual</estimate_type><particular>Tax Revenue</particular><value>1317211.0</value></row>
<row _id="54"><id>53</id><year>2018-2019</year><estimate_type>Actual</estimate_type><particular>Non Tax Revenue</particular><value>235705.0</value></row>
<row _id="55"><id>54</id><year>2018-2019</year><estimate_type>Actual</estimate_type><particular>Capital Receipts</particular><value>762197.0</value></row>
<row _id="56"><id>55</id><year>2018-2019</year><estimate_type>Actual</estimate_type><particular>Recovery of Loans</particular><value>18052.0</value></row>
<row _id="57"><id>56</id><year>2018-2019</year><estimate_type>Actual</estimate_type><particular>Other Receipts</particular><value>94727.0</value></row>
<row _id="58"><id>57</id><year>2018-2019</year><estimate_type>Actual</estimate_type><particular>Borrowings and Other Liabilities</particular><value>649418.0</value></row>
<row _id="59"><id>58</id><year>2018-2019</year><estimate_type>Actual</estimate_type><particular>Total Receipts</particular><value>2315113.0</value></row>
<row _id="60"><id>59</id><year>2018-2019</year><estimate_type>Actual</estimate_type><particular>Total Expenditure</particular><value>2315113.0</value></row>
<row _id="61"><id>60</id><year>2018-2019</year><estimate_type>Actual</estimate_type><particular>On Revenue Account</particular><value>2007399.0</value></row>
<row _id="62"><id>61</id><year>2018-2019</year><estimate_type>Actual</estimate_type><particular>Interest Payments</particular><value>582648.0</value></row>
<row _id="63"><id>62</id><year>2018-2019</year><estimate_type>Actual</estimate_type><particular>Grants in Aid for creation</particular><value>191781.0</value></row>
<row _id="64"><id>63</id><year>2018-2019</year><estimate_type>Actual</estimate_type><particular>On Capital Account</particular><value>307714.0</value></row>
<row _id="65"><id>64</id><year>2018-2019</year><estimate_type>Actual</estimate_type><particular>Revenue Deficit</particular><value>454483.0</value></row>
<row _id="66"><id>65</id><year>2018-2019</year><estimate_type>Actual</estimate_type><particular>Effective Revenue Deficit</particular><value>262702.0</value></row>
<row _id="67"><id>66</id><year>2018-2019</year><estimate_type>Actual</estimate_type><particular>Fiscal Deficit</particular><value>649418.0</value></row>
<row _id="68"><id>67</id><year>2018-2019</year><estimate_type>Actual</estimate_type><particular>Primary Deficit</particular><value>66770.0</value></row>
<row _id="69"><id>68</id><year>2019-2020</year><estimate_type>Budget</estimate_type><particular>Revenue Receipts</particular><value>1962761.0</value></row>
<row _id="70"><id>69</id><year>2019-2020</year><estimate_type>Budget</estimate_type><particular>Tax Revenue</particular><value>1649582.0</value></row>
<row _id="71"><id>70</id><year>2019-2020</year><estimate_type>Budget</estimate_type><particular>Non Tax Revenue</particular><value>313179.0</value></row>
<row _id="72"><id>71</id><year>2019-2020</year><estimate_type>Budget</estimate_type><particular>Capital Receipts</particular><value>823588.0</value></row>
<row _id="73"><id>72</id><year>2019-2020</year><estimate_type>Budget</estimate_type><particular>Recovery of Loans</particular><value>14828.0</value></row>
<row _id="74"><id>73</id><year>2019-2020</year><estimate_type>Budget</estimate_type><particular>Other Receipts</particular><value>105000.0</value></row>
<row _id="75"><id>74</id><year>2019-2020</year><estimate_type>Budget</estimate_type><particular>Borrowings and Other Liabilities</particular><value>703760.0</value></row>
<row _id="76"><id>75</id><year>2019-2020</year><estimate_type>Budget</estimate_type><particular>Total Receipts</particular><value>2786349.0</value></row>
<row _id="77"><id>76</id><year>2019-2020</year><estimate_type>Budget</estimate_type><particular>Total Expenditure</particular><value>2786349.0</value></row>
<row _id="78"><id>77</id><year>2019-2020</year><estimate_type>Budget</estimate_type><particular>On Revenue Account</particular><value>2447780.0</value></row>
<row _id="79"><id>78</id><year>2019-2020</year><estimate_type>Budget</estimate_type><particular>Interest Payments</particular><value>660471.0</value></row>
<row _id="80"><id>79</id><year>2019-2020</year><estimate_type>Budget</estimate_type><particular>Grants in Aid for creation</particular><value>207333.0</value></row>
<row _id="81"><id>80</id><year>2019-2020</year><estimate_type>Budget</estimate_type><particular>On Capital Account</particular><value>338569.0</value></row>
<row _id="82"><id>81</id><year>2019-2020</year><estimate_type>Budget</estimate_type><particular>Revenue Deficit</particular><value>485019.0</value></row>
<row _id="83"><id>82</id><year>2019-2020</year><estimate_type>Budget</estimate_type><particular>Effective Revenue Deficit</particular><value>277686.0</value></row>
<row _id="84"><id>83</id><year>2019-2020</year><estimate_type>Budget</estimate_type><particular>Fiscal Deficit</particular><value>703760.0</value></row>
<row _id="85"><id>84</id><year>2019-2020</year><estimate_type>Budget</estimate_type><particular>Primary Deficit</particular><value>43289.0</value></row>
<row _id="86"><id>85</id><year>2019-2020</year><estimate_type>Revised</estimate_type><particular>Revenue Receipts</particular><value>1850101.0</value></row>
<row _id="87"><id>86</id><year>2019-2020</year><estimate_type>Revised</estimate_type><particular>Tax Revenue</particular><value>1504587.0</value></row>
<row _id="88"><id>87</id><year>2019-2020</year><estimate_type>Revised</estimate_type><particular>Non Tax Revenue</particular><value>345514.0</value></row>
<row _id="89"><id>88</id><year>2019-2020</year><estimate_type>Revised</estimate_type><particular>Capital Receipts</particular><value>848451.0</value></row>
<row _id="90"><id>89</id><year>2019-2020</year><estimate_type>Revised</estimate_type><particular>Recovery of Loans</particular><value>16605.0</value></row>
<row _id="91"><id>90</id><year>2019-2020</year><estimate_type>Revised</estimate_type><particular>Other Receipts</particular><value>65000.0</value></row>
<row _id="92"><id>91</id><year>2019-2020</year><estimate_type>Revised</estimate_type><particular>Borrowings and Other Liabilities</particular><value>766846.0</value></row>
<row _id="93"><id>92</id><year>2019-2020</year><estimate_type>Revised</estimate_type><particular>Total Receipts</particular><value>2698552.0</value></row>
<row _id="94"><id>93</id><year>2019-2020</year><estimate_type>Revised</estimate_type><particular>Total Expenditure</particular><value>2698552.0</value></row>
<row _id="95"><id>94</id><year>2019-2020</year><estimate_type>Revised</estimate_type><particular>On Revenue Account</particular><value>2349645.0</value></row>
<row _id="96"><id>95</id><year>2019-2020</year><estimate_type>Revised</estimate_type><particular>Interest Payments</particular><value>625105.0</value></row>
<row _id="97"><id>96</id><year>2019-2020</year><estimate_type>Revised</estimate_type><particular>Grants in Aid for creation</particular><value>191737.0</value></row>
<row _id="98"><id>97</id><year>2019-2020</year><estimate_type>Revised</estimate_type><particular>On Capital Account</particular><value>348907.0</value></row>
<row _id="99"><id>98</id><year>2019-2020</year><estimate_type>Revised</estimate_type><particular>Revenue Deficit</particular><value>499544.0</value></row>
<row _id="100"><id>99</id><year>2019-2020</year><estimate_type>Revised</estimate_type><particular>Effective Revenue Deficit</particular><value>307807.0</value></row>
<row _id="101"><id>100</id><year>2019-2020</year><estimate_type>Revised</estimate_type><particular>Fiscal Deficit</particular><value>766846.0</value></row>
<row _id="102"><id>101</id><year>2019-2020</year><estimate_type>Revised</estimate_type><particular>Primary Deficit</particular><value>141741.0</value></row>
<row _id="103"><id>102</id><year>2019-2020</year><estimate_type>Actual</estimate_type><particular>Revenue Receipts</particular><value>1684059.0</value></row>
<row _id="104"><id>103</id><year>2019-2020</year><estimate_type>Actual</estimate_type><particular>Tax Revenue</particular><value>1356902.0</value></row>
<row _id="105"><id>104</id><year>2019-2020</year><estimate_type>Actual</estimate_type><particular>Non Tax Revenue</particular><value>327157.0</value></row>
<row _id="106"><id>105</id><year>2019-2020</year><estimate_type>Actual</estimate_type><particular>Capital Receipts</particular><value>1002271.0</value></row>
<row _id="107"><id>106</id><year>2019-2020</year><estimate_type>Actual</estimate_type><particular>Recovery of Loans</particular><value>18316.0</value></row>
<row _id="108"><id>107</id><year>2019-2020</year><estimate_type>Actual</estimate_type><particular>Other Receipts</particular><value>50304.0</value></row>
<row _id="109"><id>108</id><year>2019-2020</year><estimate_type>Actual</estimate_type><particular>Borrowings and Other Liabilities</particular><value>933651.0</value></row>
<row _id="110"><id>109</id><year>2019-2020</year><estimate_type>Actual</estimate_type><particular>Total Receipts</particular><value>2686330.0</value></row>
<row _id="111"><id>110</id><year>2019-2020</year><estimate_type>Actual</estimate_type><particular>Total Expenditure</particular><value>2686330.0</value></row>
<row _id="112"><id>111</id><year>2019-2020</year><estimate_type>Actual</estimate_type><particular>On Revenue Account</particular><value>2350604.0</value></row>
<row _id="113"><id>112</id><year>2019-2020</year><estimate_type>Actual</estimate_type><particular>Interest Payments</particular><value>612070.0</value></row>
<row _id="114"><id>113</id><year>2019-2020</year><estimate_type>Actual</estimate_type><particular>Grants in Aid for creation</particular><value>185641.0</value></row>
<row _id="115"><id>114</id><year>2019-2020</year><estimate_type>Actual</estimate_type><particular>On Capital Account</particular><value>335726.0</value></row>
<row _id="116"><id>115</id><year>2019-2020</year><estimate_type>Actual</estimate_type><particular>Revenue Deficit</particular><value>666545.0</value></row>
<row _id="117"><id>116</id><year>2019-2020</year><estimate_type>Actual</estimate_type><particular>Effective Revenue Deficit</particular><value>480904.0</value></row>
<row _id="118"><id>117</id><year>2019-2020</year><estimate_type>Actual</estimate_type><particular>Fiscal Deficit</particular><value>933651.0</value></row>
<row _id="119"><id>118</id><year>2019-2020</year><estimate_type>Actual</estimate_type><particular>Primary Deficit</particular><value>321581.0</value></row>
<row _id="120"><id>119</id><year>2020-2021</year><estimate_type>Budget</estimate_type><particular>Revenue Receipts</particular><value>2020926.0</value></row>
<row _id="121"><id>120</id><year>2020-2021</year><estimate_type>Budget</estimate_type><particular>Tax Revenue</particular><value>1635909.0</value></row>
<row _id="122"><id>121</id><year>2020-2021</year><estimate_type>Budget</estimate_type><particular>Non Tax Revenue</particular><value>385017.0</value></row>
<row _id="123"><id>122</id><year>2020-2021</year><estimate_type>Budget</estimate_type><particular>Capital Receipts</particular><value>1021304.0</value></row>
<row _id="124"><id>123</id><year>2020-2021</year><estimate_type>Budget</estimate_type><particular>Recovery of Loans</particular><value>14967.0</value></row>
<row _id="125"><id>124</id><year>2020-2021</year><estimate_type>Budget</estimate_type><particular>Other Receipts</particular><value>210000.0</value></row>
<row _id="126"><id>125</id><year>2020-2021</year><estimate_type>Budget</estimate_type><particular>Borrowings and Other Liabilities</particular><value>796337.0</value></row>
<row _id="127"><id>126</id><year>2020-2021</year><estimate_type>Budget</estimate_type><particular>Total Receipts</particular><value>3042230.0</value></row>
<row _id="128"><id>127</id><year>2020-2021</year><estimate_type>Budget</estimate_type><particular>Total Expenditure</particular><value>3042230.0</value></row>
<row _id="129"><id>128</id><year>2020-2021</year><estimate_type>Budget</estimate_type><particular>On Revenue Account</particular><value>2630145.0</value></row>
<row _id="130"><id>129</id><year>2020-2021</year><estimate_type>Budget</estimate_type><particular>Interest Payments</particular><value>708203.0</value></row>
<row _id="131"><id>130</id><year>2020-2021</year><estimate_type>Budget</estimate_type><particular>Grants in Aid for creation</particular><value>206500.0</value></row>
<row _id="132"><id>131</id><year>2020-2021</year><estimate_type>Budget</estimate_type><particular>On Capital Account</particular><value>412085.0</value></row>
<row _id="133"><id>132</id><year>2020-2021</year><estimate_type>Budget</estimate_type><particular>Revenue Deficit</particular><value>609219.0</value></row>
<row _id="134"><id>133</id><year>2020-2021</year><estimate_type>Budget</estimate_type><particular>Effective Revenue Deficit</particular><value>402719.0</value></row>
<row _id="135"><id>134</id><year>2020-2021</year><estimate_type>Budget</estimate_type><particular>Fiscal Deficit</particular><value>796337.0</value></row>
<row _id="136"><id>135</id><year>2020-2021</year><estimate_type>Budget</estimate_type><particular>Primary Deficit</particular><value>88134.0</value></row>
<row _id="137"><id>136</id><year>2020-2021</year><estimate_type>Revised</estimate_type><particular>Revenue Receipts</particular><value>1555153.0</value></row>
<row _id="138"><id>137</id><year>2020-2021</year><estimate_type>Revised</estimate_type><particular>Tax Revenue</particular><value>1344501.0</value></row>
<row _id="139"><id>138</id><year>2020-2021</year><estimate_type>Revised</estimate_type><particular>Non Tax Revenue</particular><value>210652.0</value></row>
<row _id="140"><id>139</id><year>2020-2021</year><estimate_type>Revised</estimate_type><particular>Capital Receipts</particular><value>1895152.0</value></row>
<row _id="141"><id>140</id><year>2020-2021</year><estimate_type>Revised</estimate_type><particular>Recovery of Loans</particular><value>14497.0</value></row>
<row _id="142"><id>141</id><year>2020-2021</year><estimate_type>Revised</estimate_type><particular>Other Receipts</particular><value>32000.0</value></row>
<row _id="143"><id>142</id><year>2020-2021</year><estimate_type>Revised</estimate_type><particular>Borrowings and Other Liabilities</particular><value>1848655.0</value></row>
<row _id="144"><id>143</id><year>2020-2021</year><estimate_type>Revised</estimate_type><particular>Total Receipts</particular><value>3450305.0</value></row>
<row _id="145"><id>144</id><year>2020-2021</year><estimate_type>Revised</estimate_type><particular>Total Expenditure</particular><value>3450305.0</value></row>
<row _id="146"><id>145</id><year>2020-2021</year><estimate_type>Revised</estimate_type><particular>On Revenue Account</particular><value>3011142.0</value></row>
<row _id="147"><id>146</id><year>2020-2021</year><estimate_type>Revised</estimate_type><particular>Interest Payments</particular><value>692900.0</value></row>
<row _id="148"><id>147</id><year>2020-2021</year><estimate_type>Revised</estimate_type><particular>Grants in Aid for creation</particular><value>230376.0</value></row>
<row _id="149"><id>148</id><year>2020-2021</year><estimate_type>Revised</estimate_type><particular>On Capital Account</particular><value>439163.0</value></row>
<row _id="150"><id>149</id><year>2020-2021</year><estimate_type>Revised</estimate_type><particular>Revenue Deficit</particular><value>1455989.0</value></row>
<row _id="151"><id>150</id><year>2020-2021</year><estimate_type>Revised</estimate_type><particular>Effective Revenue Deficit</particular><value>1225613.0</value></row>
<row _id="152"><id>151</id><year>2020-2021</year><estimate_type>Revised</estimate_type><particular>Fiscal Deficit</particular><value>1848655.0</value></row>
<row _id="153"><id>152</id><year>2020-2021</year><estimate_type>Revised</estimate_type><particular>Primary Deficit</particular><value>1155755.0</value></row>
<row _id="154"><id>153</id><year>2020-2021</year><estimate_type>Actual</estimate_type><particular>Revenue Receipts</particular><value>1633920.0</value></row>
<row _id="155"><id>154</id><year>2020-2021</year><estimate_type>Actual</estimate_type><particular>Tax Revenue</particular><value>1426287.0</value></row>
<row _id="156"><id>155</id><year>2020-2021</year><estimate_type>Actual</estimate_type><particular>Non Tax Revenue</particular><value>207633.0</value></row>
<row _id="157"><id>156</id><year>2020-2021</year><estimate_type>Actual</estimate_type><particular>Capital Receipts</particular><value>1875916.0</value></row>
<row _id="158"><id>157</id><year>2020-2021</year><estimate_type>Actual</estimate_type><particular>Recovery of Loans</particular><value>19729.0</value></row>
<row _id="159"><id>158</id><year>2020-2021</year><estimate_type>Actual</estimate_type><particular>Other Receipts</particular><value>37897.0</value></row>
<row _id="160"><id>159</id><year>2020-2021</year><estimate_type>Actual</estimate_type><particular>Borrowings and Other Liabilities</particular><value>1818291.0</value></row>
<row _id="161"><id>160</id><year>2020-2021</year><estimate_type>Actual</estimate_type><particular>Total Receipts</particular><value>3509836.0</value></row>
<row _id="162"><id>161</id><year>2020-2021</year><estimate_type>Actual</estimate_type><particular>Total Expenditure</particular><value>3509836.0</value></row>
<row _id="163"><id>162</id><year>2020-2021</year><estimate_type>Actual</estimate_type><particular>On Revenue Account</particular><value>3083519.0</value></row>
<row _id="164"><id>163</id><year>2020-2021</year><estimate_type>Actual</estimate_type><particular>Interest Payments</particular><value>679869.0</value></row>
<row _id="165"><id>164</id><year>2020-2021</year><estimate_type>Actual</estimate_type><particular>Grants in Aid for creation</particular><value>230865.0</value></row>
<row _id="166"><id>165</id><year>2020-2021</year><estimate_type>Actual</estimate_type><particular>On Capital Account</particular><value>426317.0</value></row>
<row _id="167"><id>166</id><year>2020-2021</year><estimate_type>Actual</estimate_type><particular>Effective Capital Expenditure</particular><value>657182.0</value></row>
<row _id="168"><id>167</id><year>2020-2021</year><estimate_type>Actual</estimate_type><particular>Revenue Deficit</particular><value>1449599.0</value></row>
<row _id="169"><id>168</id><year>2020-2021</year><estimate_type>Actual</estimate_type><particular>Effective Revenue Deficit</particular><value>1218734.0</value></row>
<row _id="170"><id>169</id><year>2020-2021</year><estimate_type>Actual</estimate_type><particular>Fiscal Deficit</particular><value>1818291.0</value></row>
<row _id="171"><id>170</id><year>2020-2021</year><estimate_type>Actual</estimate_type><particular>Primary Deficit</particular><value>1138422.0</value></row>
<row _id="172"><id>171</id><year>2021-2022</year><estimate_type>Budget</estimate_type><particular>Revenue Receipts</particular><value>1788424.0</value></row>
<row _id="173"><id>172</id><year>2021-2022</year><estimate_type>Budget</estimate_type><particular>Tax Revenue</particular><value>1545396.0</value></row>
<row _id="174"><id>173</id><year>2021-2022</year><estimate_type>Budget</estimate_type><particular>Non Tax Revenue</particular><value>243028.0</value></row>
<row _id="175"><id>174</id><year>2021-2022</year><estimate_type>Budget</estimate_type><particular>Capital Receipts</particular><value>1694812.0</value></row>
<row _id="176"><id>175</id><year>2021-2022</year><estimate_type>Budget</estimate_type><particular>Recovery of Loans</particular><value>13000.0</value></row>
<row _id="177"><id>176</id><year>2021-2022</year><estimate_type>Budget</estimate_type><particular>Other Receipts</particular><value>175000.0</value></row>
<row _id="178"><id>177</id><year>2021-2022</year><estimate_type>Budget</estimate_type><particular>Borrowings and Other Liabilities</particular><value>1506812.0</value></row>
<row _id="179"><id>178</id><year>2021-2022</year><estimate_type>Budget</estimate_type><particular>Total Receipts</particular><value>3483236.0</value></row>
<row _id="180"><id>179</id><year>2021-2022</year><estimate_type>Budget</estimate_type><particular>Total Expenditure</particular><value>3483236.0</value></row>
<row _id="181"><id>180</id><year>2021-2022</year><estimate_type>Budget</estimate_type><particular>On Revenue Account</particular><value>2929000.0</value></row>
<row _id="182"><id>181</id><year>2021-2022</year><estimate_type>Budget</estimate_type><particular>Interest Payments</particular><value>809701.0</value></row>
<row _id="183"><id>182</id><year>2021-2022</year><estimate_type>Budget</estimate_type><particular>Grants in Aid for creation</particular><value>219112.0</value></row>
<row _id="184"><id>183</id><year>2021-2022</year><estimate_type>Budget</estimate_type><particular>On Capital Account</particular><value>554236.0</value></row>
<row _id="185"><id>184</id><year>2021-2022</year><estimate_type>Budget</estimate_type><particular>Effective Capital Expenditure</particular><value>773348.0</value></row>
<row _id="186"><id>185</id><year>2021-2022</year><estimate_type>Budget</estimate_type><particular>Revenue Deficit</particular><value>1140576.0</value></row>
<row _id="187"><id>186</id><year>2021-2022</year><estimate_type>Budget</estimate_type><particular>Effective Revenue Deficit</particular><value>921464.0</value></row>
<row _id="188"><id>187</id><year>2021-2022</year><estimate_type>Budget</estimate_type><particular>Fiscal Deficit</particular><value>1506812.0</value></row>
<row _id="189"><id>188</id><year>2021-2022</year><estimate_type>Budget</estimate_type><particular>Primary Deficit</particular><value>697111.0</value></row>
<row _id="190"><id>189</id><year>2021-2022</year><estimate_type>Revised</estimate_type><particular>Revenue Receipts</particular><value>2078936.0</value></row>
<row _id="191"><id>190</id><year>2021-2022</year><estimate_type>Revised</estimate_type><particular>Tax Revenue</particular><value>1765145.0</value></row>
<row _id="192"><id>191</id><year>2021-2022</year><estimate_type>Revised</estimate_type><particular>Non Tax Revenue</particular><value>313791.0</value></row>
<row _id="193"><id>192</id><year>2021-2022</year><estimate_type>Revised</estimate_type><particular>Capital Receipts</particular><value>1691064.0</value></row>
<row _id="194"><id>193</id><year>2021-2022</year><estimate_type>Revised</estimate_type><particular>Recovery of Loans</particular><value>21975.0</value></row>
<row _id="195"><id>194</id><year>2021-2022</year><estimate_type>Revised</estimate_type><particular>Other Receipts</particular><value>78000.0</value></row>
<row _id="196"><id>195</id><year>2021-2022</year><estimate_type>Revised</estimate_type><particular>Borrowings and Other Liabilities</particular><value>1591089.0</value></row>
<row _id="197"><id>196</id><year>2021-2022</year><estimate_type>Revised</estimate_type><particular>Total Receipts</particular><value>3770000.0</value></row>
<row _id="198"><id>197</id><year>2021-2022</year><estimate_type>Revised</estimate_type><particular>Total Expenditure</particular><value>3770000.0</value></row>
<row _id="199"><id>198</id><year>2021-2022</year><estimate_type>Revised</estimate_type><particular>On Revenue Account</particular><value>3167289.0</value></row>
<row _id="200"><id>199</id><year>2021-2022</year><estimate_type>Revised</estimate_type><particular>Interest Payments</particular><value>813791.0</value></row>
<row _id="201"><id>200</id><year>2021-2022</year><estimate_type>Revised</estimate_type><particular>Grants in Aid for creation</particular><value>237685.0</value></row>
<row _id="202"><id>201</id><year>2021-2022</year><estimate_type>Revised</estimate_type><particular>On Capital Account</particular><value>602711.0</value></row>
<row _id="203"><id>202</id><year>2021-2022</year><estimate_type>Revised</estimate_type><particular>Effective Capital Expenditure</particular><value>840396.0</value></row>
<row _id="204"><id>203</id><year>2021-2022</year><estimate_type>Revised</estimate_type><particular>Revenue Deficit</particular><value>1088352.0</value></row>
<row _id="205"><id>204</id><year>2021-2022</year><estimate_type>Revised</estimate_type><particular>Effective Revenue Deficit</particular><value>850667.0</value></row>
<row _id="206"><id>205</id><year>2021-2022</year><estimate_type>Revised</estimate_type><particular>Fiscal Deficit</particular><value>1591089.0</value></row>
<row _id="207"><id>206</id><year>2021-2022</year><estimate_type>Revised</estimate_type><particular>Primary Deficit</particular><value>777298.0</value></row>
<row _id="208"><id>207</id><year>2021-2022</year><estimate_type>Actual</estimate_type><particular>Revenue Receipts</particular><value>2169905.0</value></row>
<row _id="209"><id>208</id><year>2021-2022</year><estimate_type>Actual</estimate_type><particular>Tax Revenue</particular><value>1804794.0</value></row>
<row _id="210"><id>209</id><year>2021-2022</year><estimate_type>Actual</estimate_type><particular>Non Tax Revenue</particular><value>3651132.0</value></row>
<row _id="211"><id>210</id><year>2021-2022</year><estimate_type>Actual</estimate_type><particular>Capital Receipts</particular><value>1623896.0</value></row>
<row _id="212"><id>211</id><year>2021-2022</year><estimate_type>Actual</estimate_type><particular>Recovery of Loans</particular><value>24737.0</value></row>
<row _id="213"><id>212</id><year>2021-2022</year><estimate_type>Actual</estimate_type><particular>Other Receipts</particular><value>14638.0</value></row>
<row _id="214"><id>213</id><year>2021-2022</year><estimate_type>Actual</estimate_type><particular>Borrowings and Other Liabilities</particular><value>1584521.0</value></row>
<row _id="215"><id>214</id><year>2021-2022</year><estimate_type>Actual</estimate_type><particular>Total Receipts</particular><value>3793801.0</value></row>
<row _id="216"><id>215</id><year>2021-2022</year><estimate_type>Actual</estimate_type><particular>Total Expenditure</particular><value>3793801.0</value></row>
<row _id="217"><id>216</id><year>2021-2022</year><estimate_type>Actual</estimate_type><particular>On Revenue Account</particular><value>3200926.0</value></row>
<row _id="218"><id>217</id><year>2021-2022</year><estimate_type>Actual</estimate_type><particular>Interest Payments</particular><value>805499.0</value></row>
<row _id="219"><id>218</id><year>2021-2022</year><estimate_type>Actual</estimate_type><particular>Grants in Aid for creation</particular><value>242645.0</value></row>
<row _id="220"><id>219</id><year>2021-2022</year><estimate_type>Actual</estimate_type><particular>On Capital Account</particular><value>592874.0</value></row>
<row _id="221"><id>220</id><year>2021-2022</year><estimate_type>Actual</estimate_type><particular>Effective Capital Expenditure</particular><value>835520.0</value></row>
<row _id="222"><id>221</id><year>2021-2022</year><estimate_type>Actual</estimate_type><particular>Revenue Deficit</particular><value>1031021.0</value></row>
<row _id="223"><id>222</id><year>2021-2022</year><estimate_type>Actual</estimate_type><particular>Effective Revenue Deficit</particular><value>788375.0</value></row>
<row _id="224"><id>223</id><year>2021-2022</year><estimate_type>Actual</estimate_type><particular>Fiscal Deficit</particular><value>1584521.0</value></row>
<row _id="225"><id>224</id><year>2021-2022</year><estimate_type>Actual</estimate_type><particular>Primary Deficit</particular><value>779027.0</value></row>
<row _id="226"><id>225</id><year>2022-2023</year><estimate_type>Budget</estimate_type><particular>Revenue Receipts</particular><value>2204422.0</value></row>
<row _id="227"><id>226</id><year>2022-2023</year><estimate_type>Budget</estimate_type><particular>Tax Revenue</particular><value>1934771.0</value></row>
<row _id="228"><id>227</id><year>2022-2023</year><estimate_type>Budget</estimate_type><particular>Non Tax Revenue</particular><value>269651.0</value></row>
<row _id="229"><id>228</id><year>2022-2023</year><estimate_type>Budget</estimate_type><particular>Capital Receipts</particular><value>1740487.0</value></row>
<row _id="230"><id>229</id><year>2022-2023</year><estimate_type>Budget</estimate_type><particular>Recovery of Loans</particular><value>14291.0</value></row>
<row _id="231"><id>230</id><year>2022-2023</year><estimate_type>Budget</estimate_type><particular>Other Receipts</particular><value>65000.0</value></row>
<row _id="232"><id>231</id><year>2022-2023</year><estimate_type>Budget</estimate_type><particular>Borrowings and Other Liabilities</particular><value>1661196.0</value></row>
<row _id="233"><id>232</id><year>2022-2023</year><estimate_type>Budget</estimate_type><particular>Total Receipts</particular><value>3944909.0</value></row>
<row _id="234"><id>233</id><year>2022-2023</year><estimate_type>Budget</estimate_type><particular>Total Expenditure</particular><value>3944909.0</value></row>
<row _id="235"><id>234</id><year>2022-2023</year><estimate_type>Budget</estimate_type><particular>On Revenue Account</particular><value>3194663.0</value></row>
<row _id="236"><id>235</id><year>2022-2023</year><estimate_type>Budget</estimate_type><particular>Interest Payments</particular><value>940651.0</value></row>
<row _id="237"><id>236</id><year>2022-2023</year><estimate_type>Budget</estimate_type><particular>Grants in Aid for creation</particular><value>317643.0</value></row>
<row _id="238"><id>237</id><year>2022-2023</year><estimate_type>Budget</estimate_type><particular>On Capital Account</particular><value>750246.0</value></row>
<row _id="239"><id>238</id><year>2022-2023</year><estimate_type>Budget</estimate_type><particular>Effective Capital Expenditure</particular><value>1067889.0</value></row>
<row _id="240"><id>239</id><year>2022-2023</year><estimate_type>Budget</estimate_type><particular>Revenue Deficit</particular><value>990241.0</value></row>
<row _id="241"><id>240</id><year>2022-2023</year><estimate_type>Budget</estimate_type><particular>Effective Revenue Deficit</particular><value>672598.0</value></row>
<row _id="242"><id>241</id><year>2022-2023</year><estimate_type>Budget</estimate_type><particular>Fiscal Deficit</particular><value>1661196.0</value></row>
<row _id="243"><id>242</id><year>2022-2023</year><estimate_type>Budget</estimate_type><particular>Primary Deficit</particular><value>720545.0</value></row>
<row _id="244"><id>243</id><year>2022-2023</year><estimate_type>Revised</estimate_type><particular>Revenue Receipts</particular><value>2344413.0</value></row>
<row _id="245"><id>244</id><year>2022-2023</year><estimate_type>Revised</estimate_type><particular>Tax Revenue</particular><value>2082662.0</value></row>
<row _id="246"><id>245</id><year>2022-2023</year><estimate_type>Revised</estimate_type><particular>Non Tax Revenue</particular><value>261751.0</value></row>
<row _id="247"><id>246</id><year>2022-2023</year><estimate_type>Revised</estimate_type><particular>Capital Receipts</particular><value>1842819.0</value></row>
<row _id="248"><id>247</id><year>2022-2023</year><estimate_type>Revised</estimate_type><particular>Recovery of Loans</particular><value>23500.0</value></row>
<row _id="249"><id>248</id><year>2022-2023</year><estimate_type>Revised</estimate_type><particular>Other Receipts</particular><value>60000.0</value></row>
<row _id="250"><id>249</id><year>2022-2023</year><estimate_type>Revised</estimate_type><particular>Borrowings and Other Liabilities</particular><value>1759319.0</value></row>
<row _id="251"><id>250</id><year>2022-2023</year><estimate_type>Revised</estimate_type><particular>Total Receipts</particular><value>4187232.0</value></row>
<row _id="252"><id>251</id><year>2022-2023</year><estimate_type>Revised</estimate_type><particular>Total Expenditure</particular><value>4187232.0</value></row>
<row _id="253"><id>252</id><year>2022-2023</year><estimate_type>Revised</estimate_type><particular>On Revenue Account</particular><value>3458959.0</value></row>
<row _id="254"><id>253</id><year>2022-2023</year><estimate_type>Revised</estimate_type><particular>Interest Payments</particular><value>940651.0</value></row>
<row _id="255"><id>254</id><year>2022-2023</year><estimate_type>Revised</estimate_type><particular>Grants in Aid for creation</particular><value>325588.0</value></row>
<row _id="256"><id>255</id><year>2022-2023</year><estimate_type>Revised</estimate_type><particular>On Capital Account</particular><value>728274.0</value></row>
<row _id="257"><id>256</id><year>2022-2023</year><estimate_type>Revised</estimate_type><particular>Effective Capital Expenditure</particular><value>1053862.0</value></row>
<row _id="258"><id>257</id><year>2022-2023</year><estimate_type>Revised</estimate_type><particular>Revenue Deficit</particular><value>1114546.0</value></row>
<row _id="259"><id>258</id><year>2022-2023</year><estimate_type>Revised</estimate_type><particular>Effective Revenue Deficit</particular><value>788958.0</value></row>
<row _id="260"><id>259</id><year>2022-2023</year><estimate_type>Revised</estimate_type><particular>Fiscal Deficit</particular><value>1759319.0</value></row>
<row _id="261"><id>260</id><year>2022-2023</year><estimate_type>Revised</estimate_type><particular>Primary Deficit</particular><value>814668.0</value></row>
<row _id="262"><id>261</id><year>2022-2023</year><estimate_type>Actual</estimate_type><particular>Revenue Receipts</particular><value>2383206.0</value></row>
<row _id="263"><id>262</id><year>2022-2023</year><estimate_type>Actual</estimate_type><particular>Tax Revenue</particular><value>2097786.0</value></row>
<row _id="264"><id>263</id><year>2022-2023</year><estimate_type>Actual</estimate_type><particular>Non Tax Revenue</particular><value>285421.0</value></row>
<row _id="265"><id>264</id><year>2022-2023</year><estimate_type>Actual</estimate_type><particular>Capital Receipts</particular><value>1809951.0</value></row>
<row _id="266"><id>265</id><year>2022-2023</year><estimate_type>Actual</estimate_type><particular>Recovery of Loans</particular><value>26161.0</value></row>
<row _id="267"><id>266</id><year>2022-2023</year><estimate_type>Actual</estimate_type><particular>Other Receipts</particular><value>46035.0</value></row>
<row _id="268"><id>267</id><year>2022-2023</year><estimate_type>Actual</estimate_type><particular>Borrowings and Other Liabilities</particular><value>1737755.0</value></row>
<row _id="269"><id>268</id><year>2022-2023</year><estimate_type>Actual</estimate_type><particular>Total Receipts</particular><value>4193157.0</value></row>
<row _id="270"><id>269</id><year>2022-2023</year><estimate_type>Actual</estimate_type><particular>Total Expenditure</particular><value>4193157.0</value></row>
<row _id="271"><id>270</id><year>2022-2023</year><estimate_type>Actual</estimate_type><particular>On Revenue Account</particular><value>3453132.0</value></row>
<row _id="272"><id>271</id><year>2022-2023</year><estimate_type>Actual</estimate_type><particular>Interest Payments</particular><value>928517.0</value></row>
<row _id="273"><id>272</id><year>2022-2023</year><estimate_type>Actual</estimate_type><particular>Grants in Aid for creation</particular><value>306264.0</value></row>
<row _id="274"><id>273</id><year>2022-2023</year><estimate_type>Actual</estimate_type><particular>On Capital Account</particular><value>740025.0</value></row>
<row _id="275"><id>274</id><year>2022-2023</year><estimate_type>Actual</estimate_type><particular>Effective Capital Expenditure</particular><value>1046289.0</value></row>
<row _id="276"><id>275</id><year>2022-2023</year><estimate_type>Actual</estimate_type><particular>Revenue Deficit</particular><value>1069926.0</value></row>
<row _id="277"><id>276</id><year>2022-2023</year><estimate_type>Actual</estimate_type><particular>Effective Revenue Deficit</particular><value>763662.0</value></row>
<row _id="278"><id>277</id><year>2022-2023</year><estimate_type>Actual</estimate_type><particular>Fiscal Deficit</particular><value>1737755.0</value></row>
<row _id="279"><id>278</id><year>2022-2023</year><estimate_type>Actual</estimate_type><particular>Primary Deficit</particular><value>809238.0</value></row>
<row _id="280"><id>279</id><year>2023-2024</year><estimate_type>Budget</estimate_type><particular>Revenue Receipts</particular><value>2632281.0</value></row>
<row _id="281"><id>280</id><year>2023-2024</year><estimate_type>Budget</estimate_type><particular>Tax Revenue</particular><value>2330631.0</value></row>
<row _id="282"><id>281</id><year>2023-2024</year><estimate_type>Budget</estimate_type><particular>Non Tax Revenue</particular><value>301650.0</value></row>
<row _id="283"><id>282</id><year>2023-2024</year><estimate_type>Budget</estimate_type><particular>Capital Receipts</particular><value>1870816.0</value></row>
<row _id="284"><id>283</id><year>2023-2024</year><estimate_type>Budget</estimate_type><particular>Recovery of Loans</particular><value>23000.0</value></row>
<row _id="285"><id>284</id><year>2023-2024</year><estimate_type>Budget</estimate_type><particular>Other Receipts</particular><value>61000.0</value></row>
<row _id="286"><id>285</id><year>2023-2024</year><estimate_type>Budget</estimate_type><particular>Borrowings and Other Liabilities</particular><value>1786816.0</value></row>
<row _id="287"><id>286</id><year>2023-2024</year><estimate_type>Budget</estimate_type><particular>Total Receipts</particular><value>4503097.0</value></row>
<row _id="288"><id>287</id><year>2023-2024</year><estimate_type>Budget</estimate_type><particular>Total Expenditure</particular><value>4503097.0</value></row>
<row _id="289"><id>288</id><year>2023-2024</year><estimate_type>Budget</estimate_type><particular>On Revenue Account</particular><value>3502136.0</value></row>
<row _id="290"><id>289</id><year>2023-2024</year><estimate_type>Budget</estimate_type><particular>Interest Payments</particular><value>1079971.0</value></row>
<row _id="291"><id>290</id><year>2023-2024</year><estimate_type>Budget</estimate_type><particular>Grants in Aid for creation</particular><value>369988.0</value></row>
<row _id="292"><id>291</id><year>2023-2024</year><estimate_type>Budget</estimate_type><particular>On Capital Account</particular><value>1000961.0</value></row>
<row _id="293"><id>292</id><year>2023-2024</year><estimate_type>Budget</estimate_type><particular>Effective Capital Expenditure</particular><value>1370949.0</value></row>
<row _id="294"><id>293</id><year>2023-2024</year><estimate_type>Budget</estimate_type><particular>Revenue Deficit</particular><value>869855.0</value></row>
<row _id="295"><id>294</id><year>2023-2024</year><estimate_type>Budget</estimate_type><particular>Effective Revenue Deficit</particular><value>499867.0</value></row>
<row _id="296"><id>295</id><year>2023-2024</year><estimate_type>Budget</estimate_type><particular>Fiscal Deficit</particular><value>1786816.0</value></row>
<row _id="297"><id>296</id><year>2023-2024</year><estimate_type>Budget</estimate_type><particular>Primary Deficit</particular><value>706845.0</value></row>
<row _id="298"><id>297</id><year>2023-2024</year><estimate_type>Revised</estimate_type><particular>Revenue Receipts</particular><value>2699713.0</value></row>
<row _id="299"><id>298</id><year>2023-2024</year><estimate_type>Revised</estimate_type><particular>Tax Revenue</particular><value>2323918.0</value></row>
<row _id="300"><id>299</id><year>2023-2024</year><estimate_type>Revised</estimate_type><particular>Non Tax Revenue</particular><value>375795.0</value></row>
<row _id="301"><id>300</id><year>2023-2024</year><estimate_type>Revised</estimate_type><particular>Capital Receipts</particular><value>1790773.0</value></row>
<row _id="302"><id>301</id><year>2023-2024</year><estimate_type>Revised</estimate_type><particular>Recovery of Loans</particular><value>26000.0</value></row>
<row _id="303"><id>302</id><year>2023-2024</year><estimate_type>Revised</estimate_type><particular>Other Receipts</particular><value>30000.0</value></row>
<row _id="304"><id>303</id><year>2023-2024</year><estimate_type>Revised</estimate_type><particular>Borrowings and Other Liabilities</particular><value>1734773.0</value></row>
<row _id="305"><id>304</id><year>2023-2024</year><estimate_type>Revised</estimate_type><particular>Total Receipts</particular><value>4490486.0</value></row>
<row _id="306"><id>305</id><year>2023-2024</year><estimate_type>Revised</estimate_type><particular>Total Expenditure</particular><value>4490486.0</value></row>
<row _id="307"><id>306</id><year>2023-2024</year><estimate_type>Revised</estimate_type><particular>On Revenue Account</particular><value>3540239.0</value></row>
<row _id="308"><id>307</id><year>2023-2024</year><estimate_type>Revised</estimate_type><particular>Interest Payments</particular><value>1055427.0</value></row>
<row _id="309"><id>308</id><year>2023-2024</year><estimate_type>Revised</estimate_type><particular>Grants in Aid for creation</particular><value>321190.0</value></row>
<row _id="310"><id>309</id><year>2023-2024</year><estimate_type>Revised</estimate_type><particular>On Capital Account</particular><value>950246.0</value></row>
<row _id="311"><id>310</id><year>2023-2024</year><estimate_type>Revised</estimate_type><particular>Effective Capital Expenditure</particular><value>1271436.0</value></row>
<row _id="312"><id>311</id><year>2023-2024</year><estimate_type>Revised</estimate_type><particular>Revenue Deficit</particular><value>840527.0</value></row>
<row _id="313"><id>312</id><year>2023-2024</year><estimate_type>Revised</estimate_type><particular>Effective Revenue Deficit</particular><value>519337.0</value></row>
<row _id="314"><id>313</id><year>2023-2024</year><estimate_type>Revised</estimate_type><particular>Fiscal Deficit</particular><value>1734773.0</value></row>
<row _id="315"><id>314</id><year>2023-2024</year><estimate_type>Revised</estimate_type><particular>Primary Deficit</particular><value>679346.0</value></row>
<row _id="316"><id>315</id><year>2023-2024</year><estimate_type>Actual</estimate_type><particular>Revenue Receipts</particular><value>2729036.0</value></row>
<row _id="317"><id>316</id><year>2023-2024</year><estimate_type>Actual</estimate_type><particular>Tax Revenue</particular><value>2327251.0</value></row>
<row _id="318"><id>317</id><year>2023-2024</year><estimate_type>Actual</estimate_type><particular>Non Tax Revenue</particular><value>401785.0</value></row>
<row _id="319"><id>318</id><year>2023-2024</year><estimate_type>Actual</estimate_type><particular>Capital Receipts</particular><value>1714411.0</value></row>
<row _id="320"><id>319</id><year>2023-2024</year><estimate_type>Actual</estimate_type><particular>Recovery of Loans</particular><value>26646.0</value></row>
<row _id="321"><id>320</id><year>2023-2024</year><estimate_type>Actual</estimate_type><particular>Other Receipts</particular><value>33122.0</value></row>
<row _id="322"><id>321</id><year>2023-2024</year><estimate_type>Actual</estimate_type><particular>Borrowings and Other Liabilities</particular><value>1654643.0</value></row>
<row _id="323"><id>322</id><year>2023-2024</year><estimate_type>Actual</estimate_type><particular>Total Receipts</particular><value>4443447.0</value></row>
<row _id="324"><id>323</id><year>2023-2024</year><estimate_type>Actual</estimate_type><particular>Total Expenditure</particular><value>4443447.0</value></row>
<row _id="325"><id>324</id><year>2023-2024</year><estimate_type>Actual</estimate_type><particular>On Revenue Account</particular><value>3494252.0</value></row>
<row _id="326"><id>325</id><year>2023-2024</year><estimate_type>Actual</estimate_type><particular>Interest Payments</particular><value>1063872.0</value></row>
<row _id="327"><id>326</id><year>2023-2024</year><estimate_type>Actual</estimate_type><particular>Grants in Aid for creation</particular><value>303916.0</value></row>
<row _id="328"><id>327</id><year>2023-2024</year><estimate_type>Actual</estimate_type><particular>On Capital Account</particular><value>949195.0</value></row>
<row _id="329"><id>328</id><year>2023-2024</year><estimate_type>Actual</estimate_type><particular>Effective Capital Expenditure</particular><value>1253111.0</value></row>
<row _id="330"><id>329</id><year>2023-2024</year><estimate_type>Actual</estimate_type><particular>Revenue Deficit</particular><value>765216.0</value></row>
<row _id="331"><id>330</id><year>2023-2024</year><estimate_type>Actual</estimate_type><particular>Effective Revenue Deficit</particular><value>461300.0</value></row>
<row _id="332"><id>331</id><year>2023-2024</year><estimate_type>Actual</estimate_type><particular>Fiscal Deficit</particular><value>1654643.0</value></row>
<row _id="333"><id>332</id><year>2023-2024</year><estimate_type>Actual</estimate_type><particular>Primary Deficit</particular><value>590771.0</value></row>
<row _id="334"><id>333</id><year>2024-2025</year><estimate_type>Budget</estimate_type><particular>Revenue Receipts</particular><value>3129200.0</value></row>
<row _id="335"><id>334</id><year>2024-2025</year><estimate_type>Budget</estimate_type><particular>Tax Revenue</particular><value>2583499.0</value></row>
<row _id="336"><id>335</id><year>2024-2025</year><estimate_type>Budget</estimate_type><particular>Non Tax Revenue</particular><value>545701.0</value></row>
<row _id="337"><id>336</id><year>2024-2025</year><estimate_type>Budget</estimate_type><particular>Capital Receipts</particular><value>1691312.0</value></row>
<row _id="338"><id>337</id><year>2024-2025</year><estimate_type>Budget</estimate_type><particular>Recovery of Loans</particular><value>28000.0</value></row>
<row _id="339"><id>338</id><year>2024-2025</year><estimate_type>Budget</estimate_type><particular>Other Receipts</particular><value>50000.0</value></row>
<row _id="340"><id>339</id><year>2024-2025</year><estimate_type>Budget</estimate_type><particular>Borrowings and Other Liabilities</particular><value>1613312.0</value></row>
<row _id="341"><id>340</id><year>2024-2025</year><estimate_type>Budget</estimate_type><particular>Total Receipts</particular><value>4820512.0</value></row>
<row _id="342"><id>341</id><year>2024-2025</year><estimate_type>Budget</estimate_type><particular>Total Expenditure</particular><value>4820512.0</value></row>
<row _id="343"><id>342</id><year>2024-2025</year><estimate_type>Budget</estimate_type><particular>On Revenue Account</particular><value>3709401.0</value></row>
<row _id="344"><id>343</id><year>2024-2025</year><estimate_type>Budget</estimate_type><particular>Interest Payments</particular><value>1162940.0</value></row>
<row _id="345"><id>344</id><year>2024-2025</year><estimate_type>Budget</estimate_type><particular>Grants in Aid for creation</particular><value>390778.0</value></row>
<row _id="346"><id>345</id><year>2024-2025</year><estimate_type>Budget</estimate_type><particular>On Capital Account</particular><value>1111111.0</value></row>
<row _id="347"><id>346</id><year>2024-2025</year><estimate_type>Budget</estimate_type><particular>Effective Capital Expenditure</particular><value>1501889.0</value></row>
<row _id="348"><id>347</id><year>2024-2025</year><estimate_type>Budget</estimate_type><particular>Revenue Deficit</particular><value>580201.0</value></row>
<row _id="349"><id>348</id><year>2024-2025</year><estimate_type>Budget</estimate_type><particular>Effective Revenue Deficit</particular><value>189423.0</value></row>
<row _id="350"><id>349</id><year>2024-2025</year><estimate_type>Budget</estimate_type><particular>Fiscal Deficit</particular><value>1613312.0</value></row>
<row _id="351"><id>350</id><year>2024-2025</year><estimate_type>Budget</estimate_type><particular>Primary Deficit</particular><value>450372.0</value></row>
<row _id="352"><id>351</id><year>2024-2025</year><estimate_type>Revised</estimate_type><particular>Revenue Receipts</particular><value>3087960.0</value></row>
<row _id="353"><id>352</id><year>2024-2025</year><estimate_type>Revised</estimate_type><particular>Tax Revenue</particular><value>2556960.0</value></row>
<row _id="354"><id>353</id><year>2024-2025</year><estimate_type>Revised</estimate_type><particular>Non Tax Revenue</particular><value>531000.0</value></row>
<row _id="355"><id>354</id><year>2024-2025</year><estimate_type>Revised</estimate_type><particular>Capital Receipts</particular><value>1628527.0</value></row>
<row _id="356"><id>355</id><year>2024-2025</year><estimate_type>Revised</estimate_type><particular>Recovery of Loans</particular><value>26000.0</value></row>
<row _id="357"><id>356</id><year>2024-2025</year><estimate_type>Revised</estimate_type><particular>Other Receipts</particular><value>33000.0</value></row>
<row _id="358"><id>357</id><year>2024-2025</year><estimate_type>Revised</estimate_type><particular>Borrowings and Other Liabilities</particular><value>1569527.0</value></row>
<row _id="359"><id>358</id><year>2024-2025</year><estimate_type>Revised</estimate_type><particular>Total Receipts</particular><value>4716487.0</value></row>
<row _id="360"><id>359</id><year>2024-2025</year><estimate_type>Revised</estimate_type><particular>Total Expenditure</particular><value>4716487.0</value></row>
<row _id="361"><id>360</id><year>2024-2025</year><estimate_type>Revised</estimate_type><particular>On Revenue Account</particular><value>3698058.0</value></row>
<row _id="362"><id>361</id><year>2024-2025</year><estimate_type>Revised</estimate_type><particular>Interest Payments</particular><value>1137940.0</value></row>
<row _id="363"><id>362</id><year>2024-2025</year><estimate_type>Revised</estimate_type><particular>Grants in Aid for creation</particular><value>299891.0</value></row>
<row _id="364"><id>363</id><year>2024-2025</year><estimate_type>Revised</estimate_type><particular>On Capital Account</particular><value>1018429.0</value></row>
<row _id="365"><id>364</id><year>2024-2025</year><estimate_type>Revised</estimate_type><particular>Effective Capital Expenditure</particular><value>1318320.0</value></row>
<row _id="366"><id>365</id><year>2024-2025</year><estimate_type>Revised</estimate_type><particular>Revenue Deficit</particular><value>610098.0</value></row>
<row _id="367"><id>366</id><year>2024-2025</year><estimate_type>Revised</estimate_type><particular>Effective Revenue Deficit</particular><value>310207.0</value></row>
<row _id="368"><id>367</id><year>2024-2025</year><estimate_type>Revised</estimate_type><particular>Fiscal Deficit</particular><value>1569527.0</value></row>
<row _id="369"><id>368</id><year>2024-2025</year><estimate_type>Revised</estimate_type><particular>Primary Deficit</particular><value>431587.0</value></row>
<row _id="370"><id>369</id><year>2025-2026</year><estimate_type>Budget</estimate_type><particular>Revenue Receipts</particular><value>3420409.0</value></row>
<row _id="371"><id>370</id><year>2025-2026</year><estimate_type>Budget</estimate_type><particular>Tax Revenue</particular><value>2837409.0</value></row>
<row _id="372"><id>371</id><year>2025-2026</year><estimate_type>Budget</estimate_type><particular>Non Tax Revenue</particular><value>583000.0</value></row>
<row _id="373"><id>372</id><year>2025-2026</year><estimate_type>Budget</estimate_type><particular>Capital Receipts</particular><value>1644936.0</value></row>
<row _id="374"><id>373</id><year>2025-2026</year><estimate_type>Budget</estimate_type><particular>Recovery of Loans</particular><value>29000.0</value></row>
<row _id="375"><id>374</id><year>2025-2026</year><estimate_type>Budget</estimate_type><particular>Other Receipts</particular><value>47000.0</value></row>
<row _id="376"><id>375</id><year>2025-2026</year><estimate_type>Budget</estimate_type><particular>Borrowings and Other Liabilities</particular><value>1568936.0</value></row>
<row _id="377"><id>376</id><year>2025-2026</year><estimate_type>Budget</estimate_type><particular>Total Receipts</particular><value>5065345.0</value></row>
<row _id="378"><id>377</id><year>2025-2026</year><estimate_type>Budget</estimate_type><particular>Total Expenditure</particular><value>5065345.0</value></row>
<row _id="379"><id>378</id><year>2025-2026</year><estimate_type>Budget</estimate_type><particular>On Revenue Account</particular><value>3944255.0</value></row>
<row _id="380"><id>379</id><year>2025-2026</year><estimate_type>Budget</estimate_type><particular>Interest Payments</particular><value>1276338.0</value></row>
<row _id="381"><id>380</id><year>2025-2026</year><estimate_type>Budget</estimate_type><particular>Grants in Aid for creation</particular><value>427192.0</value></row>
<row _id="382"><id>381</id><year>2025-2026</year><estimate_type>Budget</estimate_type><particular>On Capital Account</particular><value>1121090.0</value></row>
<row _id="383"><id>382</id><year>2025-2026</year><estimate_type>Budget</estimate_type><particular>Effective Capital Expenditure</particular><value>1548282.0</value></row>
<row _id="384"><id>383</id><year>2025-2026</year><estimate_type>Budget</estimate_type><particular>Revenue Deficit</particular><value>523846.0</value></row>
<row _id="385"><id>384</id><year>2025-2026</year><estimate_type>Budget</estimate_type><particular>Effective Revenue Deficit</particular><value>96654.0</value></row>
<row _id="386"><id>385</id><year>2025-2026</year><estimate_type>Budget</estimate_type><particular>Fiscal Deficit</particular><value>1568936.0</value></row>
<row _id="387"><id>386</id><year>2025-2026</year><estimate_type>Budget</estimate_type><particular>Primary Deficit</particular><value>292598.0</value></row>
</data>
