| SI. No. |
Budget Code |
Budget Head |
Actuals of the last year |
Estimates for the current year |
Actuals upto 31st December |
Revised Estimates for The current year |
Estimates for the ensuing year |
| (1) |
(2) |
(3) |
(4) |
(5) |
(6) |
(7) |
(8) |
| |
|
Receipts |
| 1 |
5000 |
Opening Balances As ON 1st APRIL |
| |
|
1. Cash in hand. |
| |
|
2. Cash at Bank/Post office/Treasury (ineluding the following)Un-expended balances of grants
|
| |
|
(1) Rs. |
| |
|
(2) Rs. |
| |
|
(3) Rs. |
| |
|
Total........... |
| 2 |
5001-5999 |
(A) Income |
| |
5001-5049 |
Income From Taxes |
| |
5001 |
Entertainment tax |
| |
5002 |
Development tax on Agricultural Land |
| |
5003 |
Licence Fee |
| |
5004 |
Ferry Receipts |
| |
5005 |
Licence Fee of fish pond and Farms |
| |
5006 |
Fines and Penalties |
| |
5007 |
Other taxes -specify |
| 3 |
5050-5099 |
OTHER INCOME |
| |
5051 |
Rent Received on properties |
| |
5052 |
Rent received on Government properties vested in JanapadaPanchayat
|
| |
5053 |
Interest received on Investments |
| |
5054 |
Interest received on Bank Deposits |
| |
5055 |
Interest received on Loans/advances |
| |
5056 |
Income from sale of Stocks/Assets. |
| |
5057-5099 |
Miscellaneous receipts -specify |
| 4 |
6000 |
GRANT-IN-AID FROM THE STATE GOVERNMENT |
| |
6001-6009 |
RURAL DEVELOPMENT PROGRAMMES |
| |
6001 |
Grant for DRDA Schemes |
| |
6002 |
Grant for Grameen Aawas Yojana |
| |
6003 |
Grants for Jawahar Rojgar Yojana |
| |
6004 |
Grants for Survey of Rural Development Programmes |
| |
6005 |
Grants for Promotion and Development of dry land farming. |
| |
6006-6009 |
Other Scheme(s) - specify |
| |
6010-6019 |
RURAL ELECTRIFICATION AND ENERGY |
| |
6010 |
Grants for Promotion and Development for non-conventionalenergy Sources.
|
| |
6011 |
Grants for preparation and implementation of Block levelenergy Development Scheme
|
| |
6012-6019 |
Other Scheme(s) - specify. |
| |
6020-6029 |
KHADI GRAMODHYOG AND VILLAGE INDUSTRIES |
| |
6020 |
Grant for Training, Exhibition, Seminars and other promotionalactivities.
|
| |
6021 |
Grant for promotion and Development of Sericulture cultureschemes.
|
| |
6022 |
Grant for setting up and maintenance ofTraining-cum-Production centre.
|
| |
6023-6029 |
Other Scheme(s) -specify |
| |
6030-6039 |
DEVELOPMENT OF FOREST AND SOCIAL FORESTRY SCHEMES. |
| |
6030 |
Grant for plantation on road sides and other lands. |
| |
6031 |
Grant for plantation of Fuel wood and development of grazinggrounds.
|
| |
6032 |
Grant for promotion and development ol Agro-lorestry. |
| |
6033 |
Grant for establishment and maintenance of Nurseries. |
| |
6034-6039 |
Grant for other Scheme(s) - specify. |
| |
6040-6049 |
PUBLIC HEALTH ENGINEERING |
| |
6040 |
Grant for repairs and maintenance of Hand Pumps. |
| |
6041 |
Grant for Eradication of “Naru” disease. |
| |
6042-6049 |
Grant for other Schemes(s) -specify. |
| |
6050-6059 |
PUBLIC WORKS DEPARTMENT |
| |
6050 |
Grant for construction, repaires and maintenance of Roads,Nullahs, culverts etc.
|
| |
6051 |
Grant for repairs and maintenance of buildings vested inJanapada Panchayat.
|
| |
6052 |
Grant for development of water Routes. |
| |
6053 |
Grant for construction of Buildings etc. |
| |
6054-6059 |
Grant for other scheme(s) -specify. |
| |
6060-6069 |
PUBLIC HEALTH AND FAMILY WELFARE SCHEMES. |
| |
6060 |
Grant for promotion of Public Health and Family WelfareProgrammes.
|
| |
6061 |
Grant for implementation of immunisation programmes. |
| |
6062 |
Grant for management and supervision of primary health carecentres and dispensaries.
|
| |
6063 |
Grant for eradication and control of TB, Malaria, Filaria,Blindness, AIDS etc.
|
| |
6064-6069 |
Other Scheme(s) -specify. |
| |
6070-6079 |
WOMEN AND CHILD DEVELOPMENT |
| |
6070 |
Grant for integrated child development programme |
| |
6071 |
Grant for organisation of Women Awareness camps |
| |
6072-6079 |
Other Scheme(s) -specify |
| |
6080-6089 |
SOCIAL WELFARE SCHEMES |
| |
6080 |
Grant for social security pension |
| |
6081 |
Grant for establishment and maintenance of libraries andReading rooms
|
| |
6082 |
Grant for scholarship to disabled students. |
| |
6083-6089 |
Other Schcme(s) -specify. |
| |
6090-6099 |
WELFARE PROGRAMME AND ACTIVITIES FOR SCHEDULED CASTESSCHEDULED TRIBES AND OTHER BACKWARD CLASSES.
|
| |
6090 |
Grant for construction of school buildings |
| |
6091 |
Grant for running and maintenance of primary schools |
| |
6092 |
Grant for middle schools |
| |
6093 |
Grant for Higher Secondary Schools |
| |
6094 |
Grant for Hostels |
| |
6095 |
Grant for Girls Literacy Programme |
| |
6096 |
Grant for Scholarships to students and others |
| |
6097 |
Grant for Literacy Awareness programmes |
| |
6098-6099 |
Grant for other Scheme(s) -specify |
| |
6100-6109 |
VETERINARY, ANIMAL HUSBANDRY, DAIRYING AND POULTRY DEVELOPMENT |
| |
6100 |
Grant for construction of Veterinary Hospital |
| |
6101 |
Grant for mobile veterinary hospital |
| |
6102 |
Grant for running and maintenance of Veterinary Hospitals andAnimal Health centres
|
| |
6103 |
Grant for Animal Breeding Centres |
| |
6104 |
Grant for prevention and control of animal diseases. |
| |
6105 |
Grant for Rural Milk Development Schemes |
| |
6106 |
Grant for procurement and supply of fodder. |
| |
6107-6109 |
Grant for other scheme(s) -specify. |
| |
6110-6119 |
PROMOTION AND DEVELOPMENT OF FISHERIES |
| |
6110 |
Grant for Fisheries Development programme |
| |
6111-6119 |
Grant for other Scheme(s) -specify |
| |
6120-6129 |
PROMOTION AND DEVELOPMENT OF AGRICULTURE |
| |
6120 |
Grant for procurement and supply of seeds |
| |
6121 |
Grant for procurement and supply of Fertilizers |
| |
6122 |
Grant for procurement of Insertisides/Presticides |
| |
6123 |
Grant for Distribution of Mini Kits |
| |
6124 |
Grant for construction and maintenance of wells for minorirrigation
|
| |
6125 |
Grant for minor irrigation Schemes (construction) |
| |
6126 |
Grant for minor irrigation Schemes (Running and maintenance) |
| |
6127-6129 |
Grant for other schemes(s) -specify |
| |
6130-6139 |
HORTICULTURE DEVELOPMENT PROGRAMME |
| |
6130 |
Grant for establishment and running of Nurseries |
| |
6131 |
Grant for Training to Farmers |
| |
6132 |
Grant for purchase/repairs and maintenance of equipments |
| |
6133 |
Grant for exhibitions |
| |
6134 |
Grant for promotion and Development of Horticulture |
| |
6135-6139 |
Grant for other scheme(s) -specify |
| |
6140-6149 |
LAND IMPROVEMENT AND SOIL CONSERVATION |
| |
6140 |
Grant for land development programme implementation |
| |
6140-6149 |
Grant for other Scheme(s) -specify |
| |
6150-6159 |
GRANTS FOR EDUCATIONAL PROGRAMMES |
| |
6150 |
Construction of School buildings |
| |
6151 |
Repairs and Maintenance of School buildings |
| |
6152 |
Running of Schools |
| |
6153 |
Procurement and supply of Text books |
| |
6154 |
Scholarships to the students |
| |
6155-6159 |
Other Scheme(s) -specify |
| |
6160-6169 |
GRANT FOR SPORTS AND YOUTH WELFARE ACTIVITIES |
| |
6160 |
Rural Sports meet |
| |
6161-6169 |
Other activities -specify |
| |
6170-6179 |
FOOD AND CIVIL SUPPLIES PROGRAMMES |
| |
6170 |
Supervision of supply of essential commodities |
| |
6171-6179 |
Other Scheme(s) -specify |
| |
6180-6189 |
PLANNING, ECONOMIC AND STATISTICS |
| |
6190-6199 |
LABOUR AND MANPOWER PLANNING |
| |
6200-6209 |
REVENUE DEPARTMENT Other Scheme(s) - specify |
| |
6210-6219 |
FINANCE DEPARTMENTS Other Scheme(s) - specify |
| |
6220-6229 |
WATER RESOURCES DEPARTMENT |
| |
6220 |
Subsidy for Tubewells |
| |
6221 |
Grants for wells |
| |
6222-6229 |
Other Scheme(s) -specify |
| |
6600-6699 |
GRANT-IN-AID FROM PANCHAYAT RAJ FUND |
| |
6600 |
Share in Land Revenue Received |
| |
6601 |
Share in extra stamp duty collected |
| |
6602 |
Share in cess realised under Section 77 of the Act |
| |
6603-6699 |
Other receipts from M.P. Panchayat Raj Fund |
| |
6700-6799 |
GENERAL/SPECIAL GRANTS FROM THE GOVERNMENT |
| |
6800-6999 |
CONTRIBUTION FROM ZILA PANCHAYAT |
| |
7000-7099 |
CAPITAL RECEIPTS AND ADJUSTMENTS |
| |
7000-7099 |
(A) LOANS |
| |
7000 |
Loans from Government |
| |
7001 |
Loans from Zila Panchayat |
| |
7002 |
Loans from Panchayat Vitta Nigam |
| |
7003 |
Loans from Banks |
| |
7004-7099 |
Other Loans (please specify the source) |
| |
7100-7199 |
(B) RECEIPT OF SECURITY AND OTHER DEPOSITS BY JANAPADAPANCHAYAT
|
| |
7100 |
Security deposit received |
| |
7101 |
Earnest Money received |
| |
7102-7199 |
Other deposits received -specify |
| |
9000-9099 |
(C) RECOVERY OF DEPOSITS MADE BY JANAPADA PANCHAYAT |
| |
9000 |
Recovery of security deposits made |
| |
9001 |
Recovery of Earnest money deposited |
| |
9002-9099 |
Recovery of other deposits made -specify |
| |
9100-9199 |
(D) RECOVERY OF LOANS AND DEPOSITS FROM GRAM PANCHAYAT ANDOTHERS
|
| |
9100-9199 |
Recovery of loans from Gram Panchayat |
| |
9200-9299 |
Recovery of loans from others -specify |
| |
9300-9399 |
(E) RECOVERY OF LOANS AND ADVANCES TO EMPLOYEES |
| |
9300 |
Recovery of Vehicle loan |
| |
9301 |
Recovery of House building loan |
| |
9302 |
Recovery of GPF/PF loan |
| |
9303 |
Recovery of Grain Advance loan |
| |
9304 |
Recovery of Travelling Advance |
| |
9305 |
Recovery of Festival Advance |
| |
9306 |
Recovery of other Advances from staff |
| |
9307-9399 |
Recovery of Advances to out-siders |
| |
|
GRAND TOTAL OF RECEIPTS |
| 5 |
|
EXPENDITURE |
| |
8000-8999 |
(A) REVENUE EXPENSES |
| |
8000-8099 |
(I) ADMINISTRATIVE EXPENDITURE |
| |
8000 |
Salary and Wages to staff and officers (including DA, CCA, IR,HRA and other Allowances)
|
| |
8001 |
Contribution to Provident Fund |
| |
8002 |
Reimbursements of Medical Expenses |
| |
8003 |
Bonus/ex-gratiato employees |
| |
8004 |
Gratuity payments |
| |
8005 |
Rent on accommodation hired for staff |
| |
8006 |
Honorarium to President |
| |
8007 |
Honorarium to Vice-President |
| |
8008 |
Sitting fee for meeting of Panchayat |
| |
8009 |
Travelling expenses to staff |
| |
8010 |
Travelling expenses to President/Vice-President |
| |
8011 |
Meeting expenses |
| |
8012 |
Vehicle running and Maintenance Expenses (includingreplacement of Tyres, tubes and Batteries) .
|
| |
8013 |
Rent of Office accommodation for hired building for use ofPanchayat’s office work
|
| |
8014 |
Electricity and water charges |
| |
8015 |
Printing and Stationery |
| |
8016 |
Postage expenses |
| |
8017 |
Telephone expenses |
| |
8018 |
Entertainment expenses |
| |
8019 |
Newspapers and periodicals |
| |
8020 |
Advertisement and publicity |
| |
8021 |
Repairs to building/properties |
| |
8022 |
General repairs expenses |
| |
8023 |
Expenditure of general maintenance and upkeep of office. |
| |
8024 |
Miscellaneous expenses |
| |
8025 |
Bank charges (commission on preparation of Drafts andcollection charges levied by the Bank)
|
| |
8026 |
Legal expenses |
| |
8027 |
Audit fee |
| |
8028 |
Insurance charges |
| |
8029 |
Interest on loans (specify) |
| |
8030 |
Local conveyance charges |
| |
8031 |
Freight and transportation charges |
| |
8032 |
Encroachment removal expenses |
| |
8033 |
Maintenance and development of Sites |
| |
8034 |
Epidemic/calamities relief expenses |
| |
8035 |
Functions and festivals |
| |
8036 |
Religious and charitable expenses |
| |
8037 |
Grant-in-aid paid (specify) |
| |
8038-8099 |
Other expenses |
| |
8100-8500 |
EXPENSES OUT OF FUNDS RECEIVED FROM THE STATE GOVERNMENT |
| |
8100-8109 |
RURAL DEVELOPMENT PROGRAMMES |
| |
8100 |
DRDA Scheme expenses |
| |
8101 |
Grameen Aavas Yojana expenses |
| |
8102 |
Jawahar Rojgar Yojana expenses |
| |
8103 |
Survey expenses for Rural Development Programmes |
| |
8104 |
Promotion and Development of Dry land farming expenses |
| |
8105-8109 |
Other expenses -specify |
| |
8110-8119 |
RURAL ELECTRIFICATION AND ENERGY EXPENSES |
| |
8110 |
Expenses on promotion and development of non-conventionalenergy sources
|
| |
8111 |
Expenses on preparation and implementation of Block levelEnergy Development Schemes
|
| |
8112-8119 |
Other expenses -specify |
| |
8120-8129 |
KHADI GRAMODHYOG AND VILLAGE INDUSTRIES EXPENSES |
| |
8120 |
Expenses on training, Exhibition, Seminars and otherpromotional activities
|
| |
8121 |
Seri-culture promotion and development expenses |
| |
8122 |
Expenses on setting up and maintenance ofTraining-cum-production Centre
|
| |
8123-8129 |
Other expenses -specify |
| |
8130-8139 |
DEVELOPMENT OF FOREST AND SOCIAL FORESTRY EXPENSES |
| |
8130 |
Expenses on plantation on road sides and on other lands |
| |
8131 |
Plantation of fuel wood and development of grazing groundsexpenses
|
| |
8132 |
Expenses on promotion and development of agro forestry |
| |
8133 |
Expenses on establishment and maintenance of Nurseries |
| |
8134-8139 |
Other expenses -specify |
| |
8140-8149 |
Public Health Engineering Expenses |
| |
8140 |
Repairs and maintenance of Hand Pumps |
| |
8141 |
Eradication of Naru disease |
| |
8142-8149 |
Other expenses -specify |
| |
8150-8159 |
PUBLIC WORKS REPAIRS MAINTENANCE |
| |
8150 |
Construction, repairs and maintenance |
| |
8151 |
Repairs and maintenance of building vested in JanapadaPanchayat
|
| |
8152 |
Development of water routes |
| |
8153 |
Construction of buildings |
| |
8154-8159 |
Other expenses -specify |
| |
8160-8169 |
PUBLIC HEALTH AND FAMILY WELFARE EXPENSES |
| |
8160 |
Promotion of public health and family welfare programme |
| |
8161 |
Immunisation expenses |
| |
8162 |
Management and supervision of primary health care centres anddispensaries
|
| |
8163 |
TB, Maleria, Filaria, Blindness, AIDS etc. control anderadication expenses
|
| |
8164-8169 |
Other expenses -specify |
| |
8170-8179 |
WOMEN AND CHILD DEVELOPMENT EXPENSES |
| |
8170 |
Integrated child development programme expenses |
| |
8171 |
Organisation of Women awareness camps |
| |
8172-8179 |
Other expenses -specify |
| |
8180-8189 |
WELFARE PROGRAMMES AND ACTIVITIES FOR SCHEDULED CASTES,SCHEDULED TRIBES AND OTHER BACKWARD CLASSES
|
| |
8180 |
Construction of School buildings |
| |
8181 |
Running and maintenance of Primary Schools |
| |
8182 |
Running and maintenance of Middle Schools |
| |
8183 |
Running and maintenance of Higher Secondary Schools |
| |
8184 |
Running and maintenance of Hostels |
| |
8185 |
Girls literacy programme expenses |
| |
8186 |
Scholarships to students and others |
| |
8187 |
Literacy awareness programme expenses |
| |
8188-8189 |
Other expenses -specify |
| |
8190-8199 |
VETERINARY ANIMAL, HUSBANDRY, DAIRY, AND POULTRY DEVELOPMENTEXPENSES
|
| |
8190 |
Construction of veterinary Hospitals |
| |
8191 |
Grant for mobile veterinary Hospitals |
| |
8192 |
Running and maintenance of veterinary Hospitals and AnimalsHealth Centres
|
| |
8193 |
Animal breeding Centres expenses |
| |
8194 |
Prevention and control of animal diseases |
| |
8195 |
Rural milk development programme expenses |
| |
8196 |
Procurement and supply of fodder |
| |
8197-8199 |
Other expenses -specify |
| |
8200-8209 |
FISHERIES PROMOTION AND DEVELOPMENT EXPENSES |
| |
8200 |
Fisheries development expenses |
| |
8201-8209 |
Other expenses -specify |
| |
8210-8219 |
PROMOTION AND DEVELOPMENT OF AGRICULTURE |
| |
8210 |
Procurement and supply of seeds |
| |
8211 |
Procurement and supply of fertilizers |
| |
8212 |
Procurement and supply of insectisides/jpesticides |
| |
8213 |
Mani kits expenses |
| |
8214 |
Construction and maintenance of wells |
| |
8215 |
Minor irrigation scheme (Construction) expenses |
| |
8216 |
Minor irrigation Schemes (running and maintenance) expenses |
| |
8217-8219 |
Other expenses -specify |
| |
8220-8229 |
HORTICULTURE DEVELOPMENT EXPENSES |
| |
8220 |
Farmers nurseries running and establishment expenses |
| |
8221 |
Training expenses |
| |
8222 |
Purchase, repairs and maintenance of equipment |
| |
8223 |
Exhibition expenses |
| |
8224 |
Horticulture promotion and development |
| |
8225-8229 |
Other expenses -specify |
| |
8230-8239 |
LAND IMPROVEMENT AND SOIL CONSERVATION EXPENSES |
| |
8230 |
Land development programme implementation expenses |
| |
8231-8239 |
Other expenses -specify |
| |
8240-8249 |
Educational expenses |
| |
8240 |
Expenses of construction of school buildings |
| |
8241 |
Expenses on repairs and maintenance of school building |
| |
8242 |
Running of schools expenses |
| |
8243 |
Expenses on procurement and supply of text books |
| |
8245 |
Scholarships paid to the students |
| |
8246-8249 |
Other expenses -specify |
| |
8250-8259 |
SPORTS AND YOUTH WELFARE ACTIVITIES |
| |
8250 |
Rural sports meet expenses |
| |
8251 |
Women sports meet expenses |
| |
8252-8259 |
Other expenses -specify |
| |
8260-8269 |
FOOD AND CIVIL SUPPLIES PROGRAMMES |
| |
8260 |
Expenses on supply of essential commodities |
| |
8261-8269 |
Other expenses -specify |
| |
8270-8279 |
PLANNING ECONOMIC AND STATISTIC EXPENSES |
| |
8280-8289 |
LABOUR AND MANPOWER PLANNING EXPENSES |
| |
8290-8299 |
REVENUE DEPARTMENT EXPENSES |
| |
8300-8309 |
FINANCE DEPARTMENT EXPENSES |
| |
8310-8319 |
Water Resources Expenses |
| |
8310 |
Subsidy given for tubewells |
| |
8311 |
Grant given for wells |
| |
8312-8319 |
Other expenses -specify |
| |
8320-8329 |
SOCIAL WELFARE SCHEMES |
| |
8320 |
Social Security pension |
| |
8321 |
Establishment and maintenance of libraries and reading rooms |
| |
8322 |
Scholarship to disabled student |
| |
8323-8329 |
Other expenses -specify |
| 6 |
|
CAPITAL PAYMENTS AND ADJUSTMENTS |
| |
7000-7099 |
REPAYMENTS OF LOANS RECEIVED BY JANAPADA PANCHAYAT |
| |
7000 |
Loans from Government |
| |
7001 |
Loans from Zila Panchayat |
| |
7002 |
Loans from Panchayat Raj Vitta Nigam |
| |
7003 |
Loans from Banks |
| |
7004-7099 |
Other loan (please Specify the source) |
| |
7100-7199 |
Refund of security and other deposits |
| |
7100 |
Refund of security deposit received |
| |
7101 |
Refund of Earnest Money received |
| |
7102-7199 |
Refund of other deposits received |
| |
9000-9099 |
SECURITY AND OTHER DEPOSITS MADE BY JANAPADA PANCHAYAT |
| |
9000 |
Security deposits made |
| |
9001 |
Earnest money deposited |
| |
9002-9099 |
Other deposits made -specify |
| |
9100-9199 |
Loans to Gram Panchayat and Others |
| |
9200-9299 |
Loans to other -specify |
| |
9300-9399 |
LOANS AND ADVANCES TO EMPLOYEES AND OTHERS |
| |
9300 |
Vehicle Loan |
| |
9301 |
House Building loan |
| |
9302 |
Loans against GPF/PF |
| |
9303 |
Grain loan |
| |
9304 |
Travelling Advance |
| |
9305 |
Festival Advance |
| |
9306 |
Other advances to employees |
| |
9307-9399 |
Advances to other -specify |
| |
9400-9499 |
CAPITAL EXPENDITURE (OUT OF OWN SOURCES) |
| |
9400 |
Construction of Building |
| |
9401 |
Purchase of Machineries |
| |
9402 |
Purchase of Vehicles |
| |
9403 |
Purchase of cycle |
| |
9404 |
Purchase of furniture and fixtures |
| |
9405 |
Purchase of Audio-video equipments |
| |
9406 |
Purchase of Electrical equipments and Fittings |
| |
9407 |
Purchase of office equipments |
| |
9408-9499 |
Other assets -specify |
| |
|
Total of Expenditure |
| |
9499 |
Closing balance of cash in Hand and Bank balances (inclusiveof un-expended balance of specific purpose Loans and Grants)
|