04.11.2014 Views

annual budget be-2013-14 re-2012-2013 - Rajasthan Housing Board

annual budget be-2013-14 re-2012-2013 - Rajasthan Housing Board

annual budget be-2013-14 re-2012-2013 - Rajasthan Housing Board

SHOW MORE
SHOW LESS

Create successful ePaper yourself

Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.

cksMZ cSBd la[;k %<br />

fopkj fcUnq la[;k %<br />

jktLFkku vkoklu e.My] t;iqj<br />

fo"k; % jktLFkku vkoklu e.My ds o"kZ <strong>2012</strong>&13 ds la'kksf/kr ctV vuqeku o o"kZ <strong>2013</strong>&<strong>14</strong> ds ctV vuqeku<br />

jktLFkku vkoklu e.My vf/kfu;e] 1970 ds vuqPNsn 29 ls 31 dh vuqikyuk esa o"kZ <strong>2012</strong>&13 ds la'kksf/kr ctV vuqeku o o"kZ <strong>2013</strong>&<strong>14</strong> ds ctV vuqeku leLr nkf;Roksa<br />

ds izko/kkuksa dks 'kkfey djrs gq, fu/kkZfjr izi=ksa esa izLrqr gSaA<br />

e.My ds mijksä vuqekuksa ls lacaf/kr HkkSfrd ,oa foÙkh; y{;ksa dh foxr ctV ds eq[; izi=ksa esa n'kkZ;h x;h gSA ctV vuqekuksa ds dqN eq[; va'k ftu ij e.My }kjk<br />

fo'ks"k iz;kl fd;s tk;saxs rFkk fu/kkZfjr y{;ksa dh iwfrZ gsrq ftu lalk/kuksa dh vko';drk gksxh] mudk foospu layXu fVIi.kh esa n'kkZ;k x;k gSA


(I)<br />

ctV fVIi.kh<br />

izR;sd ekuo dh rhu cqfu;knh vko';drkvksa esa ls ,d gS **edku**A tula[;k esa gks jgh fujUrj o`f)] vkoklh; Hkwfe dh deh] foÙkh; lalk/kuksa dk vHkko vkfn dbZ<br />

,sls dkj.k gSa Qyr% vkokl dh leL;k fnu izfrfnu tfVy gksrh tk jgh gSA Hkkjr tSls l/ku tula[;k okys ns'k esa ;g leL;k vf/kd tfVy gSA<br />

vkoklh; leL;k ds lek/kku ds fy, Hkkjr ds dbZ jkT;ksa us vkoklu e.Myksa dh LFkkiuk dh] ftlesa jktLFkku vkoklu e.My dk izeq[k LFkku gSA jktLFkku<br />

vkoklu e.My dh LFkkiuk o"kZ 1970 esa gqbZA foxr 42 o"kksZa ls e.My us izns'k dh turk dks ;kstukc)


(II)<br />

mä fu/kkZfjr y{;ksa esa vk; oxkZuqlkj vkoklksa dh fLFkfr fuEukuqlkj gS %&<br />

Ø- la- vk; oxZ xr o"kZ dh<br />

fuekZ.kk/khu<br />

bdkbZ;k¡<br />

¼la'kksf/kr½<br />

1- vkfFkZd n`f"V ls detksj<br />

vk; oxZ<br />

o"kZ <strong>2012</strong>&13<br />

ds nkSjku izkjEHk<br />

dh tkus okyh<br />

bdkbZ;k¡<br />

o"kZ <strong>2012</strong>&13<br />

esa dqy<br />

fuekZ.kk/khu<br />

bdkbZ;k¡<br />

o"kZ <strong>2012</strong>&13<br />

ds nkSjku iw.kZ<br />

dh tkus okyh<br />

bdkbZ;k¡<br />

vxys o"kZ<br />

vxzsf"kr dh<br />

tkus okyh<br />

bdkbZ;k¡<br />

o"kZ <strong>2013</strong>&<strong>14</strong><br />

ds nkSjku 'kq:<br />

dh tkus okyh<br />

bdkbZ;k¡<br />

o"kZ <strong>2013</strong>&<strong>14</strong><br />

esa dqy<br />

fuekZ.kk/khu<br />

bdkbZ;k¡<br />

o"kZ <strong>2013</strong>&<strong>14</strong><br />

esa iw.kZ dh<br />

tkus okyh<br />

bdkbZ;k¡<br />

vxys o"kZ<br />

vxzsf"kr dh<br />

tkus okyh<br />

bdkbZ;k¡<br />

2351 4116 6467 2027 4440 3799 8239 4165 4074<br />

2- vYi vk; oxZ 3508 3138 6646 1158 5488 2966 8454 3973 4481<br />

3- e/;e vk; oxZ 1831 2596 4427 1246 3181 4346 7527 3608 3919<br />

4- mPp vk; oxZ 294 577 871 249 622 530 1152 675 477<br />

5- LofoÙk iksf"kr vkokl 1190 <strong>14</strong>95 2685 1028 1657 1797 3454 1317 2137<br />

dqy ;ksx 9174 11922 21096 5708 15388 13438 28826 13738 15088<br />

mijksä fooj.k ls Li"V gS fd o"kZ <strong>2012</strong>&<strong>2013</strong> esa 11922 bdkbZ;ksa ds izkjEHk djus dk y{; j[kk x;k gS rFkk xr o"kZ dh 9174 fuekZ.kk/khu bdkbZ;ksa dks lfEefyr dj<br />

dqy 21096 esa ls 5708 vkokl iw.kZ fd;s tkosxsA o"kZ <strong>2013</strong>&20<strong>14</strong> esa xr o"kZ ds 15388 vkokl ,oa o"kZ ds nkSjku izkjEHk dh tkus okys 13438 vkokl lfgr] dqy 28826<br />

fuekZ.kk/khu vkoklksa esa ls 13738 vkokl iw.kZ djus dk y{; j[kk x;k gSA ;gk¡ ;g mYys[kuh; gS fd o"kZ <strong>2012</strong>&<strong>2013</strong> ,oa o"kZ <strong>2013</strong>&20<strong>14</strong> esa vkfFkZd n`f"V ls detksj vk;<br />

oxZ ,oa vYi vk; oxZ ds Øe'k% 2027 ,oa 1158 o 4165 ,oa 3973 vkokl iw.kZ djus dk y{; gSA


(III)<br />

foÙkh; y{; %<br />

fuekZ.k dk;Z % o"kZ <strong>2012</strong>&<strong>2013</strong> ds ctV vuqekuksa esa fuekZ.k dk;ksZa ij :i;s 48212-61 yk[k O;; fd;s tkus dk izko/kku fd;k x;k Fkk ftUgsa fuekZ.k dk;ksZa dh vko';drk dks<br />

/;ku esa j[krs gq, la'kksf/kr dj :i;s 55496-24 yk[k j[kk x;k gSA o"kZ <strong>2013</strong>&20<strong>14</strong> esa fuekZ.k dk;Z gsrq :i;s 66856-23 yk[k dk izko/kku j[kk x;k gSA bu vuqekuksa dk<br />

[k.Mokj fooj.k i`"B la[;k 30 ls 228 ij miyC/k gSA mä vuqeku vizR;{k izHkkj ls iwoZ ifjyf{kr fd;s x;s gSaA vizR;{k izHkkj lfgr C;kSjk i`"B la[;k 1 o 2 ds dkWye 17<br />

ds vuqlkj gSA **fMiksftV oDlZ** en ds vUrxZr jkT; ljdkj ,oa vU; laLFkkvksa ls izkIr izLrkoksa ds vuqlkj foÙkh; o"kZ <strong>2012</strong>&<strong>2013</strong> ds ctV vuqeku :- 9-55 yk[k ds<br />

izko/kkuksa dks la'kksf/kr dj :i;s 84-32 yk[k ,oa o"kZ <strong>2013</strong>&20<strong>14</strong> esa :i;s 97-70 yk[k ds fuekZ.k dk;Z djus dk izko/kku j[kk x;k gSA ;g Hkh izLrkfor gS fd jkT; ljdkj<br />

,oa fdlh Hkh laLFkk }kjk izk;ksftr fd;s x;s fMiksftV dk;Z ctV dk Hkkx gksaxs] tks fd lacaf/kr dk;Z gsrq izkIr jkf'k esa ls e.My ds iz'kklfud 'kqYd dh jkf'k dk lek;kstu<br />

djus ds mijkUr 'ks"k jkf'k dh lhek rd laikfnr fd;s tk ldsaxsA e.My }kjk fodflr vkoklh; ;kstukvksa esa tuksi;ksxh lqfo/kk,sa miyC/k djkus gsrq o"kZ <strong>2012</strong>&13 esa :-<br />

49-51 yk[k ,oa o"kZ <strong>2013</strong>&<strong>14</strong> esa :- 34-77 yk[k dk izko/kku j[kk x;k gSA<br />

o"kZ <strong>2012</strong>&<strong>2013</strong> ,oa o"kZ <strong>2013</strong>&20<strong>14</strong> esa fuEufyf[kr enksa esa O;; fuEukuqlkj izLrkfor gS %&<br />

¼:i;s yk[kksa esa½<br />

Ø-la- en la'kksf/kr ctV vuqeku o"kZ <strong>2012</strong>&<strong>2013</strong> ctV vuqeku o"kZ <strong>2013</strong>&20<strong>14</strong><br />

¼1½ Hkwfe vokfIr 7792-19 6000-00<br />

¼2½ fuekZ.k dk;Z] fodkl dk;Z ,oa vU; izR;{k izHkkj 47619-73 60758-53<br />

¼3½ jkT; ljdkj ds fu{ksi dk;Z 84-32 97-70<br />

;ksx 55496-24 66856-23


(IV)<br />

ctV esa fy;s x;s iwathxr en esa fuekZ.k dk;Z] fofo/k fodkl dk;Z] dk;kZy; Hkou ,oa xSLV gkÅl dk fuekZ.k] tuksi;ksxh lqfo/kkvksa ls lacaf/kr fuekZ.k dk;Z]<br />

lkSUn;hZdj.k dk;Z ,oa e.My dh iqjkuh vkoklh; ;kstukvksa esa fuekZ.k] fodkl ,oa j[k&j[kko laca/kh dk;ksZa gsrq O;; jkf'k ds leLr izko/kku fuEufyf[kr 'krksZa dh iwfrZ<br />

djus ij gh lEikfnr djk;s tk;saxs %&<br />

(I)<br />

(II)<br />

fu;ekuqlkj lacaf/kr dk;Z dh ifj;kstuk lfefr ls Loh—frA<br />

fu;ekuqlkj dk;Z dh jktLFkku ljdkj ls Loh—fr ,oa e.My ds l{ke vf/kdkjh dh iz'kklfud ,oa foÙkh; Loh—frA<br />

(III) dk;Z ij fd;s tkus okys O;; dh jkf'k dh olwyh dk Li"V óksrA<br />

(IV) fu;ekuqlkj lacaf/kr vkoklh; ;kstuk dh Hkwfe ,oa fodkl nj esa la'kks/kuA<br />

(V)<br />

foÙkh; laLFkkvksa ls mi;qZä izdkj ds [kpksZa ds foÙkh; izcU/ku ,oa iquHkqZxrku gsrq lacaf/kr óksr ls iquHkZj.k@olwyh dk izko/kkuA<br />

(VI) lacfU/kr vkoklh; ;kstuk dh Hkwfe nj ds fLFkj j[ks tkus dh fLFkfr esa O;; ds iquHkZj.k dk vU; oSdfYid óksrA<br />

(VII) *fMiksftV oDlZ* ds rgr fuekZ.k dk;Z lacaf/kr laLFkk ls vuqca/kkuqlkj i;kZIr jkf'k izkIr gksus ds mijkUr gh izkjEHk fd;s tk;saxsA<br />

laLFkkiu O;; %<br />

¼v½ o"kZ <strong>2012</strong>&<strong>2013</strong> ds laLFkkiu O;; gsrq fu/kkZfjr ctV vuqeku :i;s 11392-29 yk[k dks la'kksf/kr djrs gq, :- <strong>14</strong>438-66 yk[k fd;k x;k gS] tcfd o"kZ <strong>2013</strong>&20<strong>14</strong><br />

gsrq vuqekfur O;; :i;s 15309-85 yk[k j[kk x;k gSA foÙkh; o"kZ <strong>2012</strong>&<strong>2013</strong> ,oa <strong>2013</strong> &<strong>14</strong> esa laLFkkiu O;; esa o`f) dk dkj.k e.My dfeZ;ksa dks p;fur osrueku<br />

dk ns; Hkqxrku] egaxkbZ HkŸks esa o`f)] lsokfuo`fr ifjykHkksa esa o`f) rFkk iathdj.k iqfLrdkvksa dh vf/kd ek=k esa NikbZ ds dkj.k LVs'kujh ,oa fizfVax en esa o`f) gSA


(V)<br />

¼c½<br />

¼l½<br />

iz'kklfud [kpksZa esa dVkSrh ,oa fu;af=r djus gsrq jkT; ljdkj }kjk le;&le; ij tkjh funsZ'kksa dh ikyuk gsrq ifji= tkjh dj lHkh vkgj.k forj.k vf/kdkfj;ksa<br />

dks funsZf'kr fd;k x;k gSA<br />

e.My deZpkfj;ksa gsrq [ksydwn izfr;ksfxrk ds vk;kstu ds fy, foÙkh; o"kZ <strong>2012</strong>&<strong>2013</strong> ,oa <strong>2013</strong>&20<strong>14</strong> esa :i;s 9-00 yk[k izfro"kZ laLFkkiu O;; ds *vU; en* esa<br />

izko/kku fd;k x;k gSA<br />

olwyh laxzg %<br />

o"kZ <strong>2012</strong>&<strong>2013</strong> ds ctV vuqekuksa esa olwyh laxzg.k ds fy, ¼iwathxr ,oa vk;xr enksa esa½ :i;s 675-00 djksM+ dk la'kksf/kr y{; j[kk x;k gSA o"kZ <strong>2013</strong>&20<strong>14</strong> gsrq ;g y{;<br />

:i;s 865-00 djksM+ izLrkfor gSA bu y{;ksa dh izkfIr gsrq lrr~ iz;kl fd;s tk jgs gSa] ftudk eq[; fooj.k fuEu izdkj gS %&<br />

¼v½<br />

¼c½<br />

¼l½<br />

¼n½<br />

¼;½<br />

¼j½<br />

edkuksa dh fu;fer ykWVjh dj lEifÙk dk rhoz xfr ls fuLrkj.k djukA<br />

nks"kh vkoafV;ksa dks uksfVl tkjh djukA<br />

lekpkj&i=ksa ds ek/;e ls olwyh ds fy, foKfIr tkjh djukA<br />

cdk;k ekfld fd'rksa ,oa yht jkf'k dh olwyh gsrq le;&le; ij jkT; ljdkj ,oa e.My fu.kZ;kuqlkj C;kt esa NwV dk izko/kku djukA<br />

vko';drkuqlkj ubZ iathdj.k ;kstuk izkjaHk djukA<br />

yEcs le; ls vof'k"V vkoklh; bdkbZ;ksa ,oa Hkwfe ^^ uhykeh** ds ek/;e ls fuLrkj.k djukA


ljy ,dy f[kM+dh iz.kkyh ,oa vkoklu fe= %<br />

(VI)<br />

e.My ds izR;sd mi vkoklu vk;qä dk;kZy; esa ^ljy ,dy f[kM+dh iz.kkyh* ykxw gS ,oa vkoklu fe=ksa dh fu;qfDr dh xbZ gSA ifj.kkeLo:i vke turk<br />

ykHkkfUor gqbZ gS ,oa dk;Z fu"iknu Hkh Rofjr xfr ls lEHko gks ldk gSA<br />

Hkwfe vokfIr %<br />

Hkou fuekZ.k ds y{; izkIr djus gsrq e.My }kjk fofHké LFkkuksa ij Hkwfe vokfIr ds lrr~ iz;kl fd;s tk jgs gSaA ctV vuqeku <strong>2012</strong>&13 esa Hkwfe vokfIr gsrq<br />

:i;s 10-00 djksM+ dk ctV izko/kku j[kk Fkk ftls la'kksf/kr dj 77-92 djksM+ :i;s dj fn;k x;k gSA o"kZ <strong>2013</strong>&20<strong>14</strong> ds fy;s Hkwfe vokfIr gsrq :i;s 60-00 djksM+ dk<br />

izko/kku j[kk x;k gSA rn~uqlkj vokfIr gsrq izLrkfor ;kstuk,a ,oa {ks=Qy dk fooj.k fuEukuqlkj gS %&<br />

o"kZ <strong>2012</strong>&13 esa vokIrk/khu Hkwfe<br />

o"kZ <strong>2013</strong>&<strong>14</strong> esa vokIrk/khu [kkrsnkjh Hkwfe<br />

Øe la- uke ;kstuk {ks=Qy Øe la- uke ;kstuk {ks=Qy<br />

1- [kksjhdayk ¼frtkjk½ 258-85 ch?kk 1- Qrsgiqj ¼lhdj½ 17-23 gSDVs;j 70 ch?kk<br />

2- ikyh ¼pd ua- 1+½ 109-35 ch?kk 2- xksdqyiqjk HkkViqjk ¼Mw¡xjiqj½ 182-13 ch?kk<br />

3- fd'kux


(VII)<br />

e.My }kjk 'kq: dh tk jgh izeq[k ;kstuk,sa<br />

• izrki uxj ;kstuk] t;iqj esa vYi vk; oxZ ds 272 ¼G+3½] e/;e vk; oxZ v ds 250 ¼G+3½] e/;e vk; oxZ c ds 72 ¼S+6½ rFkk mPPk vk; oxZ ds 80<br />

¼S+10½ ysVksa dk fuekZ.k izkjEHk djus dh ;kstuk gSA<br />

• bfUnjk xk¡/kh uxj ;kstuk] t;iqj esa vYi vk; oxZ ds 88 ¼G+3½] e/;e vk; oxZ v ds 216 ¼G+3½] e/;e vk; oxZ c ds 360 ¼S+9½] ysVksa dk fuekZ.k izkjEHk<br />

djus dh ;kstuk gSA<br />

• ekuljksoj ;kstuk] t;iqj esa e/;e vk; oxZ ^c* ds 88 ¼S+11½ ,oa <strong>14</strong>4 ¼S+9½ rFkk mPPk vk; oxZ ds 72 ¼S+9½ vkoklksa dk fuekZ.k izkjEHk djus dh ;kstuk<br />

gSA<br />

• foosd fogkj ;kstuk] tks/kiqj esa vYi vk; oxZ ds 96 ,oa e/;e vk; oxZ v ds 272] tks/kiqj esa gh jktho xka/kh uxj ;kstuk esa vkfFkZd n`f"V ls detksj vk;<br />

oxZ ds 479 rFkk pkSikluh vkoklh; ;kstuk esa e/;e oxZ ^v* ds 120 ,oa mPPk vk; oxZ ds 72 vkoklksa dk fuekZ.k izkjEHk djus dh ;kstuk gSA<br />

• vkcwjksM+ esa e/;e vk; oxZ ^v* ds 80 rFkk vYi vk; oxZ ds 120 vkoklksa ds fuekZ.k dh ;kstuk gSA<br />

• guqekux


Ø- la- en ctV vuqeku o"kZ<br />

<strong>2012</strong>&<strong>2013</strong><br />

1- iwathxr %<br />

¼v½ izkfIr;k¡ ¼_.k] lEifÙk dk foØ;<br />

rFkk vkUrfjd óksrksa ls vkgj.k½<br />

¼c½ O;; ¼fuekZ.k dk;Z] QuhZpj fQDplZ<br />

VwYl ,oa IykUV~l vkfn½<br />

2- vk;xr %<br />

(VIII)<br />

jktLFkku vkoklu e.My] t;iqj<br />

ctV ,d utj esa<br />

vDVwcj <strong>2012</strong> rd<br />

okLrfod<br />

izkfIr;k¡@O;;<br />

uoEcj <strong>2012</strong> ls<br />

ekpZ <strong>2013</strong> rd ds<br />

vuqeku<br />

la'kksf/kr vuqeku<br />

o"kZ <strong>2012</strong>&<strong>2013</strong><br />

ctV vuqeku o"kZ <strong>2013</strong>&20<strong>14</strong><br />

la'kksf/kr vuqeku o"kZ <strong>2012</strong>&<strong>2013</strong><br />

¼:i;s yk[kksa esa½<br />

ctV vuqeku o"kZ<br />

<strong>2013</strong>&20<strong>14</strong><br />

i`"B la[;k<br />

ij miyC/k<br />

120300-75 97423-24 26201-85 123625-09 126935-06 3<br />

60966-86 23002-42 48793-37 71795-79 84710-02 4<br />

¼v½ izkfIr;k¡ ¼C;kt ,oa vU; izkfIr;k¡½ 15915-15 2544-91 20302-06 22846-97 24971-28 12<br />

¼c½ O;; %&<br />

1- laLFkkiu O;; ,oa C;kt vkfn 12389-65 8166-91 7043-81 15210-72 15528-07 12<br />

2- isa'ku nkf;Ro 2500-00<br />

3- vk;dj o lhekUr ykHk dj<br />

–<br />

2500-00 2500-00 3000-00 12<br />

dqy O;; <strong>14</strong>889-65 8166-91 9543-81 17710-72 18528-07<br />

3- tek] vfxze ,oa fofu;kstu vkfn %<br />

¼v½ izkfIr;k¡ ¼Bsdsnkjksa] vkoafV;ksa dh<br />

tek;sa rFkk vU; tek;sa] vfxze vkfn½<br />

¼c½ Hkqxrku ¼Bsdsnkjksa] vkoafV;ksa dh<br />

tek;sa rFkk vU; tek;sa] vfxze vkfn½<br />

131630-53 98916-07 46389-97 <strong>14</strong>5306-04 159947-47 18<br />

65406-85 39162-82 4<strong>14</strong>11-22 80574-04 87156-58 22


(IX)<br />

¼:i;s yk[kksa esa½<br />

Ø-la- en la'kksf/kr ctV vuqeku o"kZ <strong>2012</strong>&<strong>2013</strong> ctV vuqeku o"kZ <strong>2013</strong>&20<strong>14</strong><br />

iwathxr O;; esa fuEu enksa ij fy;s x;s izko/kkuksa dk fooj.k %&<br />

1- dk;kZy; Hkou dk fuekZ.k :- 121-34 :- 166-77<br />

2- lezkV v'kksd m|ku ,oa VsDuksyksth ikdZ :- 111-52 :- 106-00<br />

3- VwYl ,oa IykUV~l :- 71-77 :- 10-85<br />

4- QuhZpj] fQDlplZ] vkWfQl] bfDoiesaV] okgu vkfn :- 222-93 :- 339-20<br />

e.My ds o"kZ <strong>2012</strong>&<strong>2013</strong> ds la'kksf/kr vuqeku rFkk o"kZ <strong>2013</strong>&20<strong>14</strong> ds ctV vuqekuksa dk foLr`r fooj.k layXu fu/kkZfjr izi=ksa esa lapkyd e.My ds le{k<br />

fopkjkFkZ@vuqeksnukFkZ izLrqr gSA<br />

foŸkh; lykgdkj ,oa<br />

eq[; ys[kkf/kdkjh


RAJASTHAN HOUSING BOARD<br />

INDEX<br />

BUDGET ESTIMATES <strong>2013</strong>-20<strong>14</strong> & REVISED ESTIMATES <strong>2012</strong>-<strong>2013</strong><br />

S.NO. PARTICULARS PAGE NO.<br />

01. STATEMENT OF CAPITALISATION OF INDIRECT CHARGES 1 - 2<br />

02. ABSTRACT OF CAPITAL RECEIPTS & EXPENDITURE 3 - 4<br />

03. DETAILS OF CAPITAL RECEIPTS 5 - 7<br />

04. DETAILS OF CAPITAL EXPENDITURE 8 - 11<br />

05. ABSTRACT OF REVENUE RECEIPTS & EXPENDITURE 12<br />

06. DETAILS OF REVENUE RECEIPTS 13<br />

07. DETAILS OF REVENUE EXPENDITURE <strong>14</strong> - 17<br />

08. ABSTRACT OF DEPOSITS, ADVANCES & INVESTMENTS (INCOMING) 18<br />

09. DETAILS OF DEPOSITS, ADVANCES AND INVESTMENTS (INCOMING) 19 - 21<br />

10. ABSTRACT OF DEPOSITS, ADVANCES & INVESTMENTS (OUTGOING) 22<br />

11. DETAILS OF DEPOSITS, ADVANCES & INVESTMENTS (OUTGOING) 23 - 25<br />

12. ABSTRACT OF FINANCIAL TARGETS 26 - 29<br />

13. DETAILS OF DIVISION - WISE FINANCIAL TARGETS 30 - 228<br />

<strong>14</strong>. STATEMENT OF ANCILLARY SERVICES IN BOARD'S COLONIES 229 - 230<br />

15. OVER ALL CATEGORYWISE PHYSICAL TARGETS 231<br />

16. ABSTRACT OF CATEGORYWISE PHYSICAL TARGETS (CIRCLE WISE) 232 - 234<br />

17. CATEGORY WISE / DIVISIONWISE PHYSICAL TARGETS 235 - 245<br />

18. STATEMENT SHOWING CADREWISE POST SANCTIONED / POST FILLED UP AND VACANCIES 246 - 248


STATEMENT OF CAPITALISATION OF INDIRECT CHARGES<br />

PAGE NO. 1 TO 2


( 1 )<br />

RAJASTHAN HOUSING BOARD, JAIPUR<br />

STATEMENT SHOWING WORKS EXPENDITURE AND CAPITALISATION OF INDIRECT CHARGES BASED ON REVISED ESTIMATES <strong>2012</strong>-<strong>2013</strong><br />

(RS. IN LACS)<br />

S.NO. GROUP COST COST COST OTHER TOTAL INTEREST TOTAL T & P TOTAL ADMN TOTAL INTEREST TOTAL CER ON TOTAL I.D.C<br />

OF OF OF DIRECT COLMN ON COLMN COL NO. 1/2% COL NO CHARGES COLMN ON COL. COL. NO. COLMN OF COL. COLMN<br />

LAND DEV. CONST. CHARGE NO. 3 NO. 3+4 7 + 8 ON COL. 9 + 10 ON COL. NO. NO. 5 13 + <strong>14</strong> NO.15 NO. NO.17-7<br />

TO 6 NO.9 NO. 11 11+12 15+16<br />

1 2 3 4 5 6 7 8 9 10 11 12 13 <strong>14</strong> 15 16 17 18<br />

1 EWS<br />

2 LIG<br />

3 MIG<br />

4 HIG<br />

5 SFS<br />

6 SHOPS<br />

1946.80 2036.22 3777.24 187.79 7948.05 597.45 8545.50 42.73 8588.23 858.82 9447.05 311.82 9758.87 0.00 9758.87 1810.82<br />

1557.44 2526.21 4977.92 485.50 9547.07 612.55 10159.62 50.80 10210.42 1021.04 11231.46 609.16 11840.62 236.81 12077.43 2530.36<br />

2263.29 4034.17 9533.26 797.94 16628.66 944.62 17573.28 87.87 17661.15 1766.12 19427.27 1151.58 20578.85 <strong>14</strong>40.52 22019.37 5390.71<br />

622.98 3783.57 3038.88 212.71 7658.<strong>14</strong> 660.98 8319.12 41.60 8360.72 836.07 9196.79 308.<strong>14</strong> 9504.93 760.39 10265.32 2607.18<br />

1012.33 895.41 10432.96 395.76 12736.46 286.16 13022.62 65.11 13087.73 1308.77 <strong>14</strong>396.50 0.00 <strong>14</strong>396.50 1079.74 15476.24 2739.78<br />

389.35 98.12 156.21 2.00 645.68 73.12 718.80 3.59 722.39 108.36 830.75 23.43 854.18 85.42 939.60 293.92<br />

7 STAFF QTRS<br />

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00<br />

TOTAL 7792.19 13373.70 31916.47 2081.70 55164.06 3174.88 58338.94 291.70 58630.64 5899.18 64529.82 2404.13 66933.95 3602.88 70536.83 15372.77<br />

8 DEPOSIT WORKS<br />

9 OFFICE COMPLEX<br />

0.00 33.06 51.26 0.00 84.32 0.00 84.32 0.42 84.74 8.47 93.21 0.00 93.21 0.00 93.21 8.89<br />

0.00 0.00 121.34 0.00 121.34 0.00 121.34 0.00 121.34 0.00 121.34 0.00 121.34 0.00 121.34 0.00<br />

10 ASHOK UDYAN<br />

& TECH. PARK<br />

0.00 111.52 0.00 0.00 111.52 0.00 111.52 0.00 111.52 0.00 111.52 0.00 111.52 0.00 111.52 0.00<br />

11 BEAUTIFICATION<br />

OF CITIES<br />

0.00 15.00 0.00 0.00 15.00 0.00 15.00 0.00 15.00 0.00 15.00 0.00 15.00 0.00 15.00 0.00<br />

GRAND TOTAL 7792.19 13533.28 32089.07 2081.70 55496.24 3174.88 58671.12 292.12 58963.24 5907.65 64870.89 2404.13 67275.02 3602.88 70877.90 15381.66


( 2 )<br />

RAJASTHAN HOUSING BOARD, JAIPUR<br />

STATEMENT SHOWING WORKS EXPENDITURE AND CAPITALISATION OF INDIRECT CHARGES BASED ON REVISED ESTIMATES <strong>2013</strong>-20<strong>14</strong><br />

(RS. IN LACS)<br />

S.NO. GROUP COST COST COST OTHER TOTAL INTEREST TOTAL T & P TOTAL ADMN TOTAL INTEREST TOTAL CER ON TOTAL I.D.C<br />

OF OF OF DIRECT COLMN ON COLMN COL NO. 1/2% COL NO CHARGES COLMN ON COL. COL. NO. COLMN OF COL. COLMN<br />

LAND DEV. CONST. CHARGE NO. 3 NO. 3+4 7 + 8 ON COL. 9 + 10 ON COL. NO. NO. 5 13 + <strong>14</strong> NO.15 NO. NO.17-7<br />

TO 6 NO.9 NO. 11 11+12 15+16<br />

1 2 3 4 5 6 7 8 9 10 11 12 13 <strong>14</strong> 15 16 17 18<br />

1 EWS<br />

2 LIG<br />

3 MIG<br />

4 HIG<br />

5 SFS<br />

6 SHOPS<br />

1500.00 19<strong>14</strong>.44 7217.12 347.86 10979.42 512.17 1<strong>14</strong>91.59 57.46 11549.05 1154.91 12703.96 602.00 13305.96 0.00 13305.96 2326.54<br />

1200.00 2164.19 8919.16 421.96 12705.31 504.63 13209.94 66.05 13275.99 1327.60 <strong>14</strong>603.59 1071.29 15674.88 313.50 15988.38 3283.07<br />

1740.00 5057.63 16216.06 9<strong>14</strong>.60 23928.29 1019.64 24947.93 124.74 25072.67 2507.27 27579.94 1974.86 29554.80 2068.84 31623.64 7695.35<br />

480.00 3361.91 4422.42 245.54 8509.87 576.29 9086.16 45.43 9131.59 913.16 10044.75 5<strong>14</strong>.04 10558.79 844.70 1<strong>14</strong>03.49 2893.62<br />

780.00 297.24 8262.17 211.88 9551.29 161.59 9712.88 48.56 9761.44 976.<strong>14</strong> 10737.58 0.00 10737.58 805.32 11542.90 1991.61<br />

300.00 69.81 402.87 10.00 782.68 55.47 838.15 4.19 842.34 126.35 968.69 60.43 1029.12 102.91 1132.03 349.35<br />

7 STAFF QTRS<br />

0.00 0.00 6.00 0.00 6.00 0.00 6.00 0.03 6.03 0.60 6.63 0.60 7.23 0.54 7.77 1.77<br />

TOTAL 6000.00 12865.22 45445.80 2151.84 66462.86 2829.79 69292.65 346.46 69639.11 7006.03 76645.<strong>14</strong> 4223.22 80868.36 4135.81 85004.17 18541.31<br />

8 DEPOSIT WORKS<br />

0.00 70.00 27.70 0.00 97.70 0.00 97.70 0.49 98.19 9.82 108.01 0.00 108.01 0.00 108.01 10.31<br />

9 OFFICE COMPLEX<br />

0.00 0.00<br />

166.77<br />

0.00 166.77 0.00 166.77 0.00 166.77 0.00 166.77 0.00 166.77 0.00 166.77 0.00<br />

10 ASHOK UDYAN<br />

& TECH. PARK<br />

0.00 106.00 0.00 0.00 106.00 0.00 106.00 0.00 106.00 0.00 106.00 0.00 106.00 0.00 106.00 0.00<br />

11 BEAUTIFICATION<br />

OF CITIES<br />

0.00 22.90 0.00 0.00 22.90 0.00 22.90 0.00 22.90 0.00 22.90 0.00 22.90 0.00 22.90 0.00<br />

GRAND TOTAL 6000.00 13064.12 45640.27 2151.84 66856.23 2829.79 69686.02 346.95 70032.97 7015.85 77048.82 4223.22 81272.04 4135.81 85407.85 18551.62


ABSTRACT AND DETAILS OF CAPITAL RECEIPTS & EXPENDITURE<br />

PAGE NO. 3 TO 11


(3)<br />

RAJASTHAN HOUSING BOARD<br />

ABSTRACT OF CAPITAL RECEIPTS<br />

BUDGET ESTIMATES FOR THE YEAR <strong>2013</strong>-20<strong>14</strong> AND REVISED ESTIMATES FOR THE YEAR <strong>2012</strong>-<strong>2013</strong><br />

(RS. IN LACS)<br />

S.NO.<br />

HEAD OF ACCOUNT<br />

ACTUALS FOR<br />

THE YEAR<br />

2011-<strong>2012</strong><br />

BUDGET ESTIMATES<br />

FOR THE YEAR<br />

<strong>2012</strong>-<strong>2013</strong><br />

ACTUALS UPTO<br />

31ST OCT. <strong>2012</strong><br />

ESTIMATES FOR<br />

THE NEXT 5<br />

MONTHS<br />

(NOV.12 TO MAR.13<br />

REVISED<br />

ESTIMATES<br />

FOR THE YEAR<br />

<strong>2012</strong>-<strong>2013</strong><br />

BUDGET ESTIMATES<br />

FOR THE YEAR<br />

1 2 3 4 5 6 7 8<br />

<strong>2013</strong>-20<strong>14</strong><br />

I.<br />

CAPITAL<br />

A.<br />

RECEIPTS<br />

1.<br />

OPENING BALANCE<br />

64670.66 56003.99 70661.55 0.00 70661.55 51829.30<br />

2.<br />

LOANS<br />

0.00 0.00 0.00 0.00<br />

0.00<br />

0.00<br />

3.<br />

GRANTS<br />

0.00 0.00 0.00 0.00<br />

0.00<br />

0.00<br />

4.<br />

SALE PROCEEDS / AUCTION ETC.<br />

i)<br />

SALE PROCEEDS OF PROPERTIES<br />

49934.60 47602.20 24587.72 223<strong>14</strong>.84<br />

46902.56<br />

64769.75<br />

ii)<br />

AUCTION OF PLOTS<br />

10720.48 16437.00<br />

2383.22<br />

3557.75<br />

5940.97<br />

10037.00<br />

iii)<br />

AUCTION OF SHOPS<br />

335.81 572.00 -48.19<br />

399.99<br />

351.80<br />

516.00<br />

TOTAL SALE PROCEEDS (4)<br />

60990.89 64611.20 26922.75 26272.58<br />

53195.33<br />

75322.75<br />

5.<br />

WITHDRAWALS FROM INTERNAL<br />

RESOURCES<br />

8.76 10.56 0.00<br />

93.21<br />

93.21<br />

108.01<br />

6.<br />

MISCELLANEOUS<br />

TOTAL : A - RECEIPTS (1 TO 6)<br />

0.00 0.00 0.00 0.00<br />

125670.31 120625.75 97584.30 26365.79<br />

0.00<br />

123950.09<br />

0.00<br />

127260.06<br />

7.<br />

DEDUCT: REPAYMENT /<br />

PROVISION FOR REPAYMENT OF<br />

CAPITAL (-)<br />

-572.12 -325.00 -161.06 -163.94 -325.00 -325.00<br />

TOTAL : A - RECEIPTS (NET)<br />

125098.19 120300.75 97423.24 26201.85 123625.09<br />

126935.06


(4)<br />

RAJASTHAN HOUSING BOARD<br />

ABSTRACT OF CAPITAL EXPENDITURE<br />

BUDGET ESTIMATES FOR THE YEAR <strong>2013</strong>-20<strong>14</strong> AND REVISED ESTIMATES FOR THE YEAR <strong>2012</strong>-<strong>2013</strong><br />

(RS. IN LACS)<br />

S.NO. HEAD OF ACCOUNT ACTUALS FOR<br />

THE YEAR<br />

2011-<strong>2012</strong><br />

BUDGET ESTIMATES<br />

FOR THE YEAR<br />

<strong>2012</strong>-<strong>2013</strong><br />

ACTUALS UPTO<br />

31ST OCT. <strong>2012</strong><br />

ESTIMATES FOR<br />

THE NEXT 5<br />

MONTHS<br />

(NOV.12 TO MAR.13<br />

REVISED<br />

ESTIMATES<br />

FOR THE YEAR<br />

<strong>2012</strong>-<strong>2013</strong><br />

BUDGET ESTIMATES<br />

FOR THE YEAR<br />

1 2 3 4 5 6 7 8<br />

I. CAPITAL<br />

<strong>2013</strong>-20<strong>14</strong><br />

B. EXPENDITURE<br />

1. WORKS<br />

54019.16 61549.87 22930.67 47947.23<br />

70877.90 85407.85<br />

2.<br />

TOOLS & PLANTS<br />

25.82 1.66 1.08 50.80 51.88 -7.69<br />

3.<br />

FURNITURE, FIXTURES, OFFICE<br />

EQUIPMENTS & VEHICLES<br />

15.87 -0.52 31.87 77.38 109.25 100.27<br />

4.<br />

SUSPENSE<br />

375.79<br />

-584.15<br />

38.80<br />

717.96<br />

756.76<br />

-790.41<br />

5. MISCELLANEOUS<br />

0.00<br />

0.00<br />

0.00<br />

0.00<br />

0.00<br />

0.00<br />

TOTAL : B EXPENDITURE<br />

54436.64<br />

60966.86<br />

23002.42<br />

48793.37<br />

71795.79<br />

84710.02<br />

CLOSING BALANCE 70661.55<br />

59333.89<br />

74420.82<br />

-22591.52<br />

51829.30<br />

42225.04


RAJASTHAN HOUSING BOARD<br />

DETAILS OF CAPITAL RECEIPTS<br />

I. CAPITAL<br />

A. RECEIPTS (RS. IN LACS)<br />

S.NO.<br />

HEAD OF ACCOUNT<br />

ACTUALS FOR<br />

THE YEAR<br />

2011-<strong>2012</strong><br />

BUDGET ESTIMATES<br />

FOR THE YEAR<br />

<strong>2012</strong>-<strong>2013</strong><br />

(5)<br />

ACTUALS UPTO<br />

31ST OCT. <strong>2012</strong><br />

ESTIMATES FOR<br />

THE NEXT 5<br />

MONTHS<br />

(NOV.12 TO MAR.13<br />

REVISED<br />

ESTIMATES<br />

FOR THE YEAR<br />

<strong>2012</strong>-<strong>2013</strong><br />

BUDGET ESTIMATES<br />

FOR THE YEAR<br />

<strong>2013</strong>-20<strong>14</strong><br />

1 2 3 4 5 6 7 8<br />

I.<br />

CAPITAL<br />

A.<br />

RECEIPTS<br />

1.<br />

OPENING BALANCE<br />

64670.66 56003.99 70661.55 0.00 70661.55 51829.30<br />

2.<br />

LOANS<br />

(a)<br />

LOAN FROM STATE GOVT.<br />

0.00 0.00 0.00<br />

0.00<br />

0.00<br />

0.00<br />

(b)<br />

LOAN FROM L.I.C.<br />

0.00 0.00 0.00<br />

0.00<br />

0.00<br />

0.00<br />

(c)<br />

LOAN FROM BANKS<br />

0.00 0.00 0.00<br />

0.00<br />

0.00<br />

0.00<br />

(d) LOAN FROM HUDCO 0.00 0.00 0.00 0.00 0.00 0.00<br />

(e)<br />

PUBLIC LOANS (DEBENTURES)<br />

0.00 0.00 0.00<br />

0.00<br />

0.00<br />

0.00<br />

(f)<br />

OTHER LOANS<br />

0.00 0.00 0.00<br />

0.00<br />

0.00<br />

0.00<br />

TOTAL LOANS (2)<br />

0.00 0.00 0.00 0.00<br />

0.00<br />

0.00<br />

3.<br />

GRANTS<br />

(a)<br />

GRANTS FROM GOVT.<br />

0.00 0.00 0.00<br />

0.00<br />

0.00<br />

0.00<br />

(b)<br />

OTHER GRANTS<br />

0.00 0.00 0.00 0.00<br />

0.00<br />

0.00<br />

TOTAL GRANTS<br />

0.00 0.00 0.00 0.00<br />

0.00<br />

0.00<br />

4.<br />

SALE PROCEEDS / AUCTIONS ETC.<br />

A.<br />

SALE PROCEEDS OF PROPERTIES


( 6 )<br />

(RS. IN LACS)<br />

S.NO.<br />

HEAD OF ACCOUNT<br />

ACTUALS FOR<br />

THE YEAR<br />

2011-<strong>2012</strong><br />

BUDGET ESTIMATES<br />

FOR THE YEAR<br />

<strong>2012</strong>-<strong>2013</strong><br />

ACTUALS UPTO<br />

31ST OCT. <strong>2012</strong><br />

ESTIMATES FOR<br />

THE NEXT 5<br />

MONTHS<br />

(NOV.12 TO MAR.13<br />

REVISED<br />

ESTIMATES<br />

FOR THE YEAR<br />

<strong>2012</strong>-<strong>2013</strong><br />

BUDGET ESTIMATES<br />

FOR THE YEAR<br />

<strong>2013</strong>-20<strong>14</strong><br />

1 2 3 4 5 6 7 8<br />

(a) OUTRIGHT SALE<br />

i.<br />

E.W.S. GROUP<br />

4217.55 3769.50 2103.38<br />

<strong>14</strong>38.62<br />

3542.00<br />

3321.00<br />

ii.<br />

LOWER INCOME GROUP<br />

2503.75 2667.20 1885.75<br />

734.75<br />

2620.50<br />

3058.50<br />

iii.<br />

MIDDLE INCOME GROUP<br />

9475.44 6137.70 3642.03<br />

2647.52<br />

6289.55<br />

7544.00<br />

iv.<br />

HIGHER INCOME GROUP<br />

7600.<strong>14</strong> 4857.80 4676.28<br />

4500.55<br />

9176.83<br />

7933.00<br />

TOTAL<br />

(a)<br />

23796.88 17432.20 12307.44 9321.44<br />

21628.88<br />

21856.50<br />

(b)<br />

HIRE PURCHASE<br />

i.<br />

E.W.S. GROUP<br />

878.57 1589.70 1190.94<br />

748.93<br />

1939.87<br />

1905.50<br />

ii.<br />

LOWER INCOME GROUP<br />

933.44 <strong>14</strong>77.10 <strong>14</strong>28.49<br />

609.58<br />

2038.07<br />

1762.00<br />

iii.<br />

MIDDLE INCOME GROUP<br />

1121.04 1745.85 1582.11<br />

940.64<br />

2522.75<br />

2199.25<br />

iv.<br />

HIGHER INCOME GROUP<br />

679.79 1084.30 998.73<br />

538.45<br />

1537.18<br />

<strong>14</strong>29.00<br />

TOTAL<br />

(b)<br />

3612.84 5896.95 5200.27 2837.60<br />

8037.87<br />

7295.75<br />

(c)<br />

SEED MONEY<br />

4053.17 3825.25 2123.44<br />

1875.52<br />

3998.96<br />

4155.50<br />

(d)<br />

S. F. S.<br />

18471.71 20447.80 4956.57<br />

8280.28<br />

13236.85<br />

3<strong>14</strong>62.00<br />

TOTAL : (a to d)<br />

49934.60 47602.20 24587.72 223<strong>14</strong>.84<br />

46902.56<br />

64769.75<br />

B.<br />

AUCTION OF PLOTS<br />

10720.48 16437.00 2383.22<br />

3557.75<br />

5940.97<br />

10037.00<br />

C.<br />

AUCTION OF SHOPS<br />

335.81 572.00 -48.19 399.99<br />

351.80<br />

516.00<br />

TOTAL : SALE PROCEEDS OF<br />

PROPERTIES (A to C)<br />

60990.89 64611.20 26922.75 26272.58<br />

53195.33<br />

75322.75


( 7 )<br />

(RS. IN LACS)<br />

S.NO.<br />

HEAD OF ACCOUNT<br />

ACTUALS FOR<br />

THE YEAR<br />

2011-<strong>2012</strong><br />

BUDGET ESTIMATES<br />

FOR THE YEAR<br />

<strong>2012</strong>-<strong>2013</strong><br />

ACTUALS UPTO<br />

31ST OCT. <strong>2012</strong><br />

ESTIMATES FOR<br />

THE NEXT 5<br />

MONTHS<br />

(NOV.12 TO MAR.13<br />

REVISED<br />

ESTIMATES<br />

FOR THE YEAR<br />

<strong>2012</strong>-<strong>2013</strong><br />

BUDGET ESTIMATES<br />

FOR THE YEAR<br />

<strong>2013</strong>-20<strong>14</strong><br />

5.<br />

1 2 3 4 5 6 7 8<br />

WITHDRAWALS FROM INTERNAL<br />

RESOURCES<br />

8.76 10.56 0.00<br />

93.21<br />

93.21<br />

108.01<br />

6.<br />

MISCELLANEOUS<br />

0.00 0.00 0.00 0.00<br />

0.00<br />

0.00<br />

TOTAL : RECEIPTS (1 TO 6)<br />

125670.31 120625.75 97584.30 26365.79<br />

123950.09<br />

127260.06<br />

DEDUCT :<br />

REPAYMENT / PROVISION FOR<br />

REPAYMENT OF CAPITAL (-)<br />

-572.12 -325.00 -161.06 -163.94 -325.00 -325.00<br />

TOTAL - A : RECEIPTS (NET) 125098.19 120300.75 97423.24 26201.85 123625.09 126935.06


(8)<br />

RAJASTHAN HOUSING BOARD<br />

DETAILS OF CAPITAL EXPENDITURE<br />

I . C A P I T A L<br />

B. E X P E N D I T U R E<br />

(RS. IN LACS)<br />

S.NO. HEAD OF ACCOUNT ACTUALS FOR<br />

THE YEAR<br />

2011-<strong>2012</strong><br />

BUDGET ESTIMATES<br />

FOR THE YEAR<br />

<strong>2012</strong>-<strong>2013</strong><br />

ACTUALS UPTO<br />

31ST OCT. <strong>2012</strong><br />

ESTIMATES FOR<br />

THE NEXT 5<br />

MONTHS<br />

(NOV.12 TO MAR.13<br />

REVISED<br />

ESTIMATES<br />

FOR THE YEAR<br />

<strong>2012</strong>-<strong>2013</strong><br />

BUDGET ESTIMATES<br />

FOR THE YEAR<br />

<strong>2013</strong>-20<strong>14</strong><br />

1 2 3 4 5 6 7 8<br />

I.<br />

B.<br />

1.<br />

a)<br />

CAPITAL<br />

EXPENDITURE<br />

WORKS<br />

ECONOMICALLY WEAKER SECTION<br />

i) COST OF LAND ACQUISITION<br />

1048.54 200.00 1162.55<br />

784.25<br />

1946.80<br />

1500.00<br />

ii)<br />

COST OF DEVELOPMENT<br />

1804.04 2123.18 786.37<br />

1249.85<br />

2036.22<br />

19<strong>14</strong>.44<br />

iii)<br />

COST OF CONSTRUCTION<br />

4030.05 3495.84 1247.53<br />

2529.71<br />

3777.24<br />

7217.12<br />

iv)<br />

OTHER DIRECT CHARGES<br />

230.76 217.23 105.49<br />

82.30<br />

187.79<br />

347.86<br />

v) INDIRECT CHARGES<br />

1581.53 1288.93 0.00<br />

1810.82<br />

1810.82<br />

2326.54<br />

TOTAL<br />

(a)<br />

8694.92 7325.18 3301.94 6456.93<br />

9758.87<br />

13305.96<br />

b)<br />

LOWER INCOME GROUP<br />

i) COST OF LAND ACQUISITION<br />

838.84 200.00 930.04<br />

627.40<br />

1557.44<br />

1200.00<br />

ii)<br />

COST OF DEVELOPMENT<br />

<strong>14</strong>84.96 2311.97 725.32<br />

1800.89<br />

2526.21<br />

2164.19<br />

iii)<br />

COST OF CONSTRUCTION<br />

38<strong>14</strong>.04 5855.38 1890.96<br />

3086.96<br />

4977.92<br />

8919.16<br />

iv)<br />

OTHER DIRECT CHARGES<br />

574.19 515.77 271.79<br />

213.71<br />

485.50<br />

421.96<br />

v) INDIRECT CHARGES<br />

1728.26 2245.38 0.00<br />

2530.36<br />

2530.36<br />

3283.07<br />

TOTAL<br />

(b)<br />

8440.29 11128.50 3818.11 8259.32<br />

12077.43<br />

15988.38<br />

c)<br />

MIDDLE INCOME GROUP<br />

i) COST OF LAND ACQUISITION<br />

1216.31 300.00 1348.55<br />

9<strong>14</strong>.74<br />

2263.29<br />

1740.00<br />

ii)<br />

COST OF DEVELOPMENT<br />

3163.68 3350.62 1337.76<br />

2696.41<br />

4034.17<br />

5057.63<br />

iii)<br />

COST OF CONSTRUCTION<br />

5727.18 11007.70 4069.24<br />

5464.02<br />

9533.26<br />

16216.06<br />

iv)<br />

OTHER DIRECT CHARGES<br />

458.06 609.76 444.07<br />

353.87<br />

797.94<br />

9<strong>14</strong>.60<br />

v) INDIRECT CHARGES<br />

3402.11 5018.27 0.00<br />

5390.71<br />

5390.71<br />

7695.35<br />

TOTAL<br />

(c)<br />

13967.34 20286.35 7199.62 <strong>14</strong>819.75<br />

22019.37<br />

31623.64


S.NO. HEAD OF ACCOUNT ACTUALS FOR<br />

THE YEAR<br />

d)<br />

2011-<strong>2012</strong><br />

BUDGET ESTIMATES<br />

FOR THE YEAR<br />

<strong>2012</strong>-<strong>2013</strong><br />

(9)<br />

ACTUALS UPTO<br />

31ST OCT. <strong>2012</strong><br />

ESTIMATES FOR<br />

THE NEXT 5<br />

MONTHS<br />

(NOV.12 TO MAR.13<br />

REVISED<br />

ESTIMATES<br />

FOR THE YEAR<br />

<strong>2012</strong>-<strong>2013</strong><br />

(RS. IN LACS)<br />

BUDGET ESTIMATES<br />

FOR THE YEAR<br />

1 2 3 4 5 6 7 8<br />

HIGHER INCOME GROUP<br />

i) COST OF LAND ACQUISITION<br />

ii)<br />

iii)<br />

iv)<br />

COST OF DEVELOPMENT<br />

COST OF CONSTRUCTION<br />

OTHER DIRECT CHARGES<br />

v) INDIRECT CHARGES<br />

335.53<br />

100.00 372.02<br />

2335.69 3493.02 1<strong>14</strong>9.31<br />

2540.74 3438.00 1<strong>14</strong>0.88<br />

110.91 181.62 82.81<br />

1798.08 2458.49 0.00<br />

250.96<br />

2634.26<br />

1898.00<br />

129.90<br />

2607.18<br />

622.98<br />

3783.57<br />

3038.88<br />

212.71<br />

2607.18<br />

<strong>2013</strong>-20<strong>14</strong><br />

480.00<br />

3361.91<br />

4422.42<br />

245.54<br />

2893.62<br />

TOTAL<br />

(d)<br />

7120.95 9671.13 2745.02 7520.30<br />

10265.32<br />

1<strong>14</strong>03.49<br />

e)<br />

CONST. OF SFS / PARIJAT<br />

i) COST OF LAND ACQUISITION<br />

545.24 150.00 604.52<br />

407.81<br />

1012.33 780.00<br />

ii)<br />

COST OF DEVELOPMENT<br />

608.26 1226.88 281.26<br />

6<strong>14</strong>.15<br />

895.41<br />

297.24<br />

iii) COST OF CONSTRUCTION<br />

iv) OTHER DIRECT CHARGES<br />

v) INDIRECT CHARGES<br />

10982.72 8557.82 4390.<strong>14</strong><br />

448.62 441.85 229.08<br />

2569.36 2200.52 0.00<br />

6042.82<br />

166.68<br />

2739.78<br />

10432.96<br />

395.76<br />

2739.78<br />

8262.17<br />

211.88<br />

1991.61<br />

TOTAL<br />

(e)<br />

15154.20 12577.07 5505.00 9971.24<br />

15476.24<br />

11542.90<br />

f)<br />

CONST. OF STAFF QUARTERS<br />

i) COST OF LAND ACQUISITION<br />

0.00 0.00 0.00<br />

0.00<br />

0.00<br />

0.00<br />

ii)<br />

COST OF DEVELOPMENT<br />

0.00 0.00 0.00<br />

0.00<br />

0.00<br />

0.00<br />

iii)<br />

COST OF CONSTRUCTION<br />

0.00 7.00 0.00<br />

0.00<br />

0.00<br />

6.00<br />

iv)<br />

OTHER DIRECT CHARGES<br />

0.00 0.00 0.00<br />

0.00<br />

0.00<br />

0.00<br />

v) INDIRECT CHARGES<br />

0.00 2.21 0.00<br />

0.00<br />

0.00<br />

1.77<br />

TOTAL<br />

(f)<br />

0.00<br />

9.21 0.00 0.00<br />

0.00<br />

7.77<br />

g)<br />

CONST. OF SHOPS<br />

i) COST OF LAND ACQUISITION<br />

209.71 50.00 232.51<br />

156.84<br />

389.35<br />

300.00<br />

ii)<br />

iii)<br />

COST OF DEVELOPMENT<br />

COST OF CONSTRUCTION<br />

56.61 158.63 31.57<br />

105.84 59.70 43.58<br />

66.55<br />

112.63<br />

98.12<br />

156.21<br />

69.81<br />

402.87<br />

iv)<br />

OTHER DIRECT CHARGES<br />

0.00 0.00 0.00<br />

2.00<br />

2.00<br />

10.00<br />

v) INDIRECT CHARGES<br />

169.23 122.45 0.00<br />

293.92<br />

293.92<br />

349.35<br />

TOTAL<br />

(g)<br />

541.39 390.78 307.66 631.94<br />

939.60 1132.03


( 1 0 )<br />

(RS. IN LACS)<br />

S.NO. HEAD OF ACCOUNT ACTUALS FOR<br />

THE YEAR<br />

2011-<strong>2012</strong><br />

BUDGET ESTIMATES<br />

FOR THE YEAR<br />

<strong>2012</strong>-<strong>2013</strong><br />

ACTUALS UPTO<br />

31ST OCT. <strong>2012</strong><br />

ESTIMATES FOR<br />

THE NEXT 5<br />

MONTHS<br />

(NOV.12 TO MAR.13<br />

REVISED<br />

ESTIMATES<br />

FOR THE YEAR<br />

<strong>2012</strong>-<strong>2013</strong><br />

BUDGET ESTIMATES<br />

FOR THE YEAR<br />

<strong>2013</strong>-20<strong>14</strong><br />

1 2 3 4 5 6 7 8<br />

h)<br />

DEPOSIT WORKS<br />

i) COST OF LAND ACQUISITION<br />

0.00 0.00 0.00<br />

0.00<br />

0.00<br />

ii) COST OF DEVELOPMENT<br />

0.00 0.00 0.00<br />

33.06<br />

33.06<br />

iii) COST OF CONSTRUCTION<br />

7.96 9.55 8.29<br />

42.97<br />

51.26<br />

iv) OTHER DIRECT CHARGES<br />

0.00 0.00 0.00<br />

0.00<br />

0.00<br />

v) INDIRECT CHARGES<br />

0.80 1.01 0.00<br />

8.89<br />

8.89<br />

TOTAL (h)<br />

8.76 10.56 8.29 84.92<br />

93.21<br />

0.00<br />

70.00<br />

27.70<br />

0.00<br />

10.31<br />

108.01<br />

i) CONST. OF OFFICE BUILDING<br />

82.17 139.58 42.52<br />

78.82<br />

121.34<br />

166.77<br />

j) ASHOK UDYAN<br />

9.<strong>14</strong> 10.00 2.51<br />

109.01<br />

111.52<br />

106.00<br />

k) TECH. PARKS<br />

0.00 0.00 0.00<br />

0.00<br />

0.00<br />

0.00<br />

l) BEAUTIFICATION OF CITIES<br />

0.00 1.51 0.00<br />

15.00<br />

15.00<br />

22.90<br />

LESS : TRANSFER TO AUCTION<br />

OF PLOTS & NET REVENUE A/C<br />

0.00 0.00 0.00 0.00<br />

TOTAL WORKS (a TO l)<br />

54019.16 61549.87 22930.67 47947.23<br />

70877.90<br />

85407.85<br />

2.<br />

TOOLS & PLANTS<br />

34.15 <strong>14</strong>.10 1.08<br />

70.69<br />

71.77<br />

10.85<br />

3.<br />

LESS : DEPRECIATION<br />

-8.33 -12.44 0.00 -19.89 -19.89 -18.54<br />

TOOLS & PLANTS (NET)<br />

25.82 1.66 1.08 50.80 51.88 -7.69<br />

FURNI.,FIX.,OFFICE EQIP. &VEHICLES<br />

36.06 33.30 31.87<br />

191.06<br />

222.93<br />

339.20<br />

LESS : DEPRECIATION -20.19 -33.82 0.00 -113.68 -113.68 -238.93<br />

FURNITURE, FIXTURES (NET) 15.87 -0.52 31.87 77.38 109.25 100.27<br />

4.<br />

SUSPENSE (DEBIT)<br />

i) STOCK<br />

110.11 75.63 28.11<br />

37.50<br />

65.61<br />

87.06<br />

ii)<br />

PURCHASES<br />

0.00 0.00 0.00<br />

0.00<br />

0.00<br />

0.00<br />

iii) DEPTT. MANUFACTURING<br />

0.00 0.00 0.00<br />

0.00<br />

0.00<br />

0.00<br />

iv) SERVICE ADVANCE<br />

172.42 200.00 320.91<br />

13.53<br />

334.44<br />

35.00<br />

v) STORE ADVANCE<br />

0.00 0.00 0.07 0.04<br />

0.11<br />

0.00<br />

vi) OTHER ADVANCE<br />

732.75 532.70 22.95 1029.22<br />

1052.17<br />

529.31<br />

TOTAL<br />

(DEBIT)<br />

1015.28 808.33 372.04 1080.29<br />

<strong>14</strong>52.33 651.37


S.NO. HEAD OF ACCOUNT ACTUALS FOR<br />

THE YEAR<br />

2011-<strong>2012</strong><br />

BUDGET ESTIMATES<br />

FOR THE YEAR<br />

<strong>2012</strong>-<strong>2013</strong><br />

( 1 1 )<br />

ACTUALS UPTO<br />

31ST OCT. <strong>2012</strong><br />

ESTIMATES FOR<br />

THE NEXT 5<br />

MONTHS<br />

(NOV.12 TO MAR.13<br />

REVISED<br />

ESTIMATES<br />

FOR THE YEAR<br />

<strong>2012</strong>-<strong>2013</strong><br />

(RS. IN LACS)<br />

BUDGET ESTIMATES<br />

FOR THE YEAR<br />

1 2 3 4 5 6 7 8<br />

SUSPENSE (CREDIT)<br />

<strong>2013</strong>-20<strong>14</strong><br />

i) STOCK<br />

132.67 59.00 3.19 57.34<br />

60.53<br />

81.13<br />

ii)<br />

PURCHASES<br />

0.00 0.00 0.00 0.00<br />

0.00<br />

0.00<br />

iii) DEPTT. MANUFACTURING<br />

0.00 0.00 0.00 0.00<br />

0.00<br />

0.00<br />

iv) SERVICE ADVANCE<br />

165.87 352.18 51.51 130.07<br />

181.58<br />

362.54<br />

v) STORE ADVANCE<br />

1.00 72.29 0.01 45.84<br />

45.85<br />

101.27<br />

vi) OTHER ADVANCE<br />

339.95 909.01 278.53 129.08<br />

407.61<br />

896.84<br />

TOTAL (CREDIT) 639.49 1392.48 333.24 362.33<br />

695.57<br />

<strong>14</strong>41.78<br />

NET DEBIT (+) / CREDIT (-)<br />

375.79 -584.15 38.80 717.96<br />

756.76<br />

-790.41<br />

5.<br />

MISCELLANEOUS<br />

a) EXPENDITURE CONNECTED<br />

WITH ISSUE OF DEBENTURES<br />

0.00 0.00 0.00 0.00<br />

0.00<br />

0.00<br />

b) EXPENDITURE ON INVESTIGA-<br />

TION & RESEARCH<br />

0.00 0.00 0.00 0.00<br />

0.00<br />

0.00<br />

c) OTHER ITEMS<br />

0.00 0.00 0.00 0.00<br />

0.00<br />

0.00<br />

TOTAL (5)<br />

0.00 0.00 0.00 0.00<br />

0.00<br />

0.00<br />

GRAND TOTAL<br />

54436.64 60966.86 23002.42 48793.37<br />

71795.79<br />

84710.02<br />

CLOSING BALANCE<br />

70661.55 59333.89 74420.82 -22591.52 51829.30 42225.04


ABSTRACT AND DETAILS OF REVENUE RECEIPTS & EXPENDITURE<br />

PAGE NO. 12 TO 17


( 12 )<br />

RAJASTHAN HOUSING BOARD<br />

ABSTRACT OF REVENUE RECEIPTS AND EXPENDITURE<br />

BUDGET ESTIMATES FOR THE YEAR <strong>2013</strong>-20<strong>14</strong> AND REVISED ESTIMATES FOR THE YEAR <strong>2012</strong>-<strong>2013</strong><br />

(RS. IN LACS)<br />

S.NO. HEAD OF ACCOUNT ACTUALS FOR BUDGET ESTIMATES ACTUALS UPTO ESTIMATES FOR REVISED ESTIMATES BUDGET ESTIMATES DETAILS<br />

THE YEAR FOR THE YEAR 31ST OCT. <strong>2012</strong> THE NEXT 5 FOR THE YEAR FOR THE YEAR AT PAGE<br />

2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> MONTHS (NOV.12 <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong> NO.<br />

TO MARCH.<strong>2013</strong>)<br />

1 2 3 4 5 6 7 8 9<br />

II. REVENUE<br />

A. RECEIPTS<br />

1 GRANTS 0.00 0.00 0.00 0.00 0.00 0.00<br />

2 INTEREST 13087.09 4611.81 1188.97 8025.19 92<strong>14</strong>.16 8839.82<br />

3 MISCELLANEOUS 1708.43 1<strong>14</strong>1.45 1355.94 498.09 1854.03 1715.65<br />

TOTAL:A(RECEIPTS) <strong>14</strong>795.52 5753.26 2544.91 8523.28 11068.19 10555.47<br />

DEDUCT: REFUND 0.00 0.00 0.00 0.00 0.00 0.00<br />

TOTAL:A(RECEIPTS) <strong>14</strong>795.52 5753.26 2544.91 8523.28 11068.19 10555.47<br />

TRANSFER TO/FROM CER 0.00 0.00 0.00 0.00 0.00 0.00<br />

NET TOTAL:A(RECEIPTS) <strong>14</strong>795.52 5753.26 2544.91 8523.28 11068.19 10555.47<br />

B. EXPENDITURE<br />

1 ESTABLISHMENT 13422.20 11392.29 8081.53 6357.13 <strong>14</strong>438.66 15309.85<br />

2 TOOLS AND PLANTS 8.92 15.16 0.89 21.97 22.86 22.76<br />

LESS: EXP.CHARGED TO WORKS 223.59 250.57 0.00 292.12 292.12 346.95<br />

TOOLS AND PLANTS(NET) -2<strong>14</strong>.67 -235.41 0.89 -270.15 -269.26 -324.19<br />

3 INTEREST 771.12 366.20 73.95 87.39 161.34 127.01<br />

LESS:INTEREST CHARGED TO 3803.83 4860.08 0.00 5579.01 5579.01 7053.01<br />

WORKS<br />

INTEREST (NET) -3032.71 -4493.88 73.95 -5491.62 -5417.67 -6926.00<br />

4 SUSPENSE 0.00 0.00 0.00 0.00 0.00 0.00<br />

5 MISCELLANEOUS 3692.17 588.70 10.54 550.02 560.56 41.15<br />

6 TAXES 0.00 27.30 0.00 27.30 27.30 27.30<br />

TOTAL:B(EXPENDITURE) 13866.99 7279.00 8166.91 1172.68 9339.59 8128.11<br />

LESS: ADMINISTRATIVE CHARGES 4515.63 5051.24 0.00 5907.65 5907.65 7015.85<br />

CHARGED TO WORKS<br />

NET TOTAL: B (EXPENDITURE) 9351.36 2227.76 8166.91 -4734.97 3431.94 1112.26<br />

SURPLUS(+) 5444.16 3525.50 -5622.00 13258.25 7636.25 9443.21<br />

(-) PROVISION FOR PENSION 1500.00 2500.00 0.00 2500.00 2500.00 3000.00<br />

LIABILITY<br />

(-) PROVISION FOR INCOME TAX 0.00 0.00 0.00 0.00 0.00 0.00<br />

& FBT<br />

NET SURPLUS 3944.16 1025.50 -5622.00 10758.25 5136.25 6443.21


II . REVENUE<br />

A. RECEIPTS<br />

S.NO. HEAD OF ACCOUNT ACTUALS FOR<br />

THE YEAR<br />

1.<br />

(13)<br />

RAJASTHAN HOUSING BOARD<br />

DETAILS OF REVENUE RECEIPTS<br />

BUDGET ESTIMATES FOR THE YEAR <strong>2013</strong>-20<strong>14</strong> AND REVISED ESTIMATES FOR THE YEAR<strong>2012</strong>-<strong>2013</strong><br />

2011-<strong>2012</strong><br />

BUDGET ESTIMATES<br />

FOR THE YEAR<br />

<strong>2012</strong>-<strong>2013</strong><br />

ACTUALS UPTO<br />

31ST OCT. <strong>2012</strong><br />

ESTIMATES FOR<br />

THE NEXT 5<br />

MONTHS<br />

(NOV.12 TO MAR.13<br />

REVISED<br />

ESTIMATES<br />

FOR THE YEAR<br />

<strong>2012</strong>-<strong>2013</strong><br />

(RS. IN LACS)<br />

BUDGET ESTIMATES<br />

FOR THE YEAR<br />

1 2 3 4 5 6 7 8<br />

GRANTS<br />

a) GRANTS FROM GOVT. FOR<br />

ADM. EXP. OF BOARD<br />

b) OTHER GRANTS<br />

0.00 0.00 0.00 0.00<br />

0.00 0.00 0.00 0.00<br />

0.00<br />

0.00<br />

<strong>2013</strong>-20<strong>14</strong><br />

0.00<br />

0.00<br />

TOTAL GRANTS<br />

0.00 0.00 0.00 0.00<br />

0.00<br />

0.00<br />

2.<br />

INTEREST<br />

a) INTEREST ON LTD / STD<br />

7037.91 2500.00 93.25 6896.10<br />

6989.35<br />

7000.00<br />

b) INTEREST ON SALE PROCEEDS<br />

OF BUILDING<br />

4457.09 1525.00 1083.28 617.72<br />

1701.00<br />

1815.00<br />

c) INTEREST ON LOANS<br />

ADVANCED BY THE BOARD<br />

27.08 26.31 12.35 10.86<br />

23.21<br />

24.32<br />

d) MISCELLANEOUS<br />

1565.01 560.50 0.09 500.51<br />

500.60<br />

0.50<br />

TOTAL INTEREST<br />

13087.09 4611.81 1188.97 8025.19<br />

92<strong>14</strong>.16<br />

8839.82<br />

3.<br />

MISCELLANEOUS<br />

a) FEES, FINES & FORFEITURES<br />

719.40 634.95 544.68 309.32<br />

854.00<br />

773.50<br />

b) SALE OF PLANS,TENDERS ETC.<br />

90.33 66.78 35.40 20.86<br />

56.26<br />

58.09<br />

c) LEAVE SALARY & PENSION<br />

CONTRIBUTION<br />

0.00 0.00 0.00 1.60<br />

1.60<br />

1.80<br />

d) RECOVERY OF EXPENDITURE<br />

1.32 0.31 1.15 0.76<br />

1.91<br />

0.68<br />

e) SALE OF APPLICATION FORMS /<br />

REGISTRATION FORMS ETC.<br />

55.69 27.02 <strong>14</strong>5.62 30.22<br />

175.84<br />

51.90<br />

f) OTHER RECEIPTS<br />

841.69 412.39 629.09 135.33<br />

764.42<br />

829.68<br />

DEDUCT :<br />

TOTAL MISCELLANEOUS<br />

1708.43 1<strong>14</strong>1.45 1355.94 498.09<br />

1854.03<br />

1715.65<br />

TOTAL (A) RECEIPTS<br />

<strong>14</strong>795.52 5753.26 2544.91 8523.28 11068.19 10555.47<br />

TRANSFER TO/FROM<br />

0.00 0.00 0.00 0.00 0.00 0.00<br />

CER<br />

NET (A) : RECEIPTS <strong>14</strong>795.52 5753.26 2544.91 8523.28<br />

11068.19 10555.47


RAJASTHAN HOUSING BOARD<br />

DETAILS OF REVENUE EXPENDITURE<br />

BUDGET ESTIMATES FOR THE YEAR <strong>2013</strong>-20<strong>14</strong> AND REVISED ESTIMATES FOR THE YEAR<strong>2012</strong>-<strong>2013</strong><br />

II . REVENUE<br />

B. EXPENDITURE (RS. IN LACS)<br />

(<strong>14</strong>)<br />

S.NO. HEAD OF ACCOUNT ACTUALS FOR<br />

THE YEAR<br />

2011-<strong>2012</strong><br />

BUDGET ESTIMATES<br />

FOR THE YEAR<br />

<strong>2012</strong>-<strong>2013</strong><br />

ACTUALS UPTO<br />

31ST OCT. <strong>2012</strong><br />

ESTIMATES FOR<br />

THE NEXT 5<br />

MONTHS<br />

(NOV.12 TO MAR.13<br />

REVISED<br />

ESTIMATES<br />

FOR THE YEAR<br />

<strong>2012</strong>-<strong>2013</strong><br />

BUDGET ESTIMATES<br />

FOR THE YEAR<br />

<strong>2013</strong>-20<strong>14</strong><br />

1<br />

1 2 3 4 5 6 7 8<br />

ESTABLISHMENT<br />

a)<br />

PAY & ALLOWANCES<br />

i) SALARIES<br />

5489.81 6700.00 3722.81 3177.19<br />

6900.00<br />

7240.50<br />

ii) TRAVELLING EXPENDITURE<br />

47.23 53.00 24.92 33.08<br />

58.00<br />

55.00<br />

iii) MEDICAL REIMBURSEMENT<br />

212.88 250.00 127.87 138.13<br />

266.00<br />

246.00<br />

iv) LEAVE SALARY & PENSION<br />

CONTRIBUTION<br />

22.47 33.20 25.62 10.99<br />

36.61<br />

37.75<br />

v) CONTRI. TO EMPLOYEES P.F.<br />

6.35 7.41 5.55 2.85<br />

8.40<br />

9.30<br />

vi)<br />

FEES & ALLOWANCES TO THE<br />

BOARD MEMBERS<br />

0.00 2.07 0.00 1.02<br />

1.02<br />

2.09<br />

vii) OTHER ITEMS<br />

397.22 938.60 199.97 887.92<br />

1087.89<br />

1131.00<br />

viii)<br />

PENSION CONTRIBUTION FOR<br />

BOARD EMPLOYEES<br />

4816.94 687.10 2754.61 315.29<br />

3069.90<br />

3607.75<br />

TOTAL<br />

(a)<br />

10992.90 8671.38 6861.35 4566.47<br />

1<strong>14</strong>27.82<br />

12329.39<br />

b)<br />

OFFICE CONTINGENCIES<br />

i) STATIONARY & PRINTING<br />

92.21 110.00 96.15 85.99<br />

ii) POSTAGE & TELEGRAMS<br />

36.46 44.00 <strong>14</strong>.50 28.25<br />

42.75<br />

41.74<br />

iii) TELEPHONE EXP. 26.01 32.00 <strong>14</strong>.12 17.90<br />

32.02 33.00<br />

182.<strong>14</strong><br />

<strong>14</strong>0.00<br />

iv) BOOKS & PERIODICALS<br />

3.85 6.00 2.02 3.81<br />

5.83<br />

5.92<br />

v) ADVERTISEMENT&PUBLICITY<br />

1594.83 1700.57 775.59 827.61<br />

1603.20<br />

1613.25<br />

vi) LEGAL EXPENSES<br />

52.89 53.38 30.25 47.96<br />

78.21 86.00


S.NO. HEAD OF ACCOUNT ACTUALS FOR<br />

THE YEAR<br />

2011-<strong>2012</strong><br />

BUDGET ESTIMATES<br />

FOR THE YEAR<br />

<strong>2012</strong>-<strong>2013</strong><br />

( 1 5 )<br />

ACTUALS UPTO<br />

31ST OCT. <strong>2012</strong><br />

ESTIMATES FOR<br />

THE NEXT 5<br />

MONTHS<br />

(NOV.12 TO MAR.13<br />

REVISED<br />

ESTIMATES<br />

FOR THE YEAR<br />

<strong>2012</strong>-<strong>2013</strong><br />

(RS. IN LACS)<br />

BUDGET ESTIMATES<br />

FOR THE YEAR<br />

1 2 3 4 5 6 7 8<br />

vii) RENT INC. LIGHT & WATER<br />

48.94 60.92 39.97 34.17<br />

74.<strong>14</strong><br />

CHARGES FOR OFFICE ACCOMM<br />

<strong>2013</strong>-20<strong>14</strong><br />

73.00<br />

viii) MAINTENANCE & RUNNING<br />

OF VEHICLES<br />

20.31 22.50 <strong>14</strong>.28 11.30<br />

25.58<br />

19.00<br />

ix) REPAIRS & MAINTENANCE OF<br />

FURNITURE & OTHER APPL. 9.09 18.24 5.96 <strong>14</strong>.56<br />

20.52<br />

18.79<br />

x) CONVEYANCE CHARGES<br />

92.46 110.00 59.33 59.16<br />

118.49<br />

111.93<br />

xi)<br />

LIVERIES<br />

9.99 <strong>14</strong>.<strong>14</strong> 10.27 9.27<br />

19.54<br />

17.91<br />

xii) RENT INC. LIGHT & WATER<br />

CHARGES FOR C.M. RESIDENCE<br />

0.00 3.00 1.23 3.77<br />

5.00<br />

5.00<br />

xiii) FEES TO AUDITORS<br />

30.00 30.00 18.08 16.92<br />

35.00<br />

35.00<br />

xiv)<br />

DEPRECIATION ON BUILDINGS,<br />

FUR., FIX., EQIP., & VEHICLES<br />

216.13 233.80 0.00 315.43<br />

315.43 447.69<br />

xv) ENTERTAINMENT EXPENSES 1.23 1.50 0.02 0.32 0.34 0.50<br />

xvi) HOSPITALITY EXPENSES<br />

6.59 <strong>14</strong>.12 3.70 7.18<br />

10.88<br />

10.91<br />

xvii) MAINTEN. OF OFFICE BLDG.<br />

92.78 <strong>14</strong>0.00 72.68 236.27<br />

308.95<br />

186.77<br />

xviii) OTHER ITEMS<br />

95.53 126.74 62.03 70.79<br />

132.82<br />

134.05<br />

TOTAL (b) 2429.30 2720.91 1220.18 1790.66<br />

3010.84<br />

2980.46<br />

TOTAL ESTABLISHMENT (a + b) 13422.20 11392.29 8081.53 6357.13<br />

<strong>14</strong>438.66<br />

15309.85<br />

2<br />

TOOLS AND PLANTS<br />

a) MAINTENANCE & REPAIRS<br />

0.59 2.72 0.89 2.08<br />

2.97<br />

4.22<br />

b) DEPRECIATION<br />

8.33 12.44 0.00 19.89<br />

19.89<br />

18.54<br />

LESS: EXPENDITURE CHARGED<br />

TO<br />

WORKS<br />

TOOLS & PLANTS (NET)<br />

TOTAL 8.92 15.16 0.89 21.97 22.86 22.76<br />

223.59<br />

250.57<br />

0.00<br />

-2<strong>14</strong>.67 -235.41 0.89 -270.15 -269.26 -324.19<br />

292.12<br />

292.12<br />

346.95


( 1 6 )<br />

(RS. IN LACS)<br />

S.NO. HEAD OF ACCOUNT ACTUALS FOR<br />

THE YEAR<br />

2011-<strong>2012</strong><br />

BUDGET ESTIMATES<br />

FOR THE YEAR<br />

<strong>2012</strong>-<strong>2013</strong><br />

ACTUALS UPTO<br />

31ST OCT. <strong>2012</strong><br />

ESTIMATES FOR<br />

THE NEXT 5<br />

MONTHS<br />

(NOV.12 TO MAR.13<br />

REVISED<br />

ESTIMATES<br />

FOR THE YEAR<br />

<strong>2012</strong>-<strong>2013</strong><br />

BUDGET ESTIMATES<br />

FOR THE YEAR<br />

<strong>2013</strong>-20<strong>14</strong><br />

1 2 3 4 5 6 7 8<br />

3<br />

INTEREST<br />

a) INTEREST ON LOAN<br />

<strong>14</strong>5.97 125.00 64.12 57.91<br />

122.03<br />

100.00<br />

b) INTEREST ON DEBENTURES<br />

20.79 0.00 0.00 0.00<br />

0.00<br />

0.00<br />

c) INTEREST ON REG. DEPOSIT<br />

584.72 226.20 9.79 <strong>14</strong>.62<br />

24.41<br />

18.01<br />

d) MISCELLANEOUS<br />

19.64 15.00 0.04 <strong>14</strong>.86<br />

<strong>14</strong>.90<br />

9.00<br />

4<br />

5<br />

LESS: INTEREST CHARGED TO<br />

WORKS<br />

SUSPENSE<br />

MISCELLANEOUS<br />

a) EXPENDITURE CONN. WITH<br />

ISSUE OF DEBENTURES<br />

TOTAL (3)<br />

INTEREST (NET)<br />

771.12 366.20 73.95 87.39<br />

161.34<br />

127.01<br />

3803.83 4860.08 0.00 5579.01 5579.01 7053.01<br />

-3032.71 -4493.88 73.95 -5491.62 -5417.67 -6926.00<br />

0.00 0.00 0.00 0.00<br />

0.00<br />

0.00<br />

b) EXPENDITURE ON RESEARCH<br />

& INVESTIGATION<br />

9.47 15.20 2.54 47.77<br />

50.31<br />

30.65<br />

c) MISCELLANEOUS GRANTS<br />

3682.54 573.50 8.00 502.25<br />

510.25<br />

10.50<br />

d) LOSSES / WRITE OFF<br />

0.16 0.00 0.00 0.00<br />

0.00<br />

0.00<br />

TOTAL (5)<br />

3692.17 588.70 10.54 550.02<br />

560.56<br />

41.15<br />

6<br />

TAXES<br />

a) INCOME TAX<br />

0.00<br />

0.00<br />

0.00<br />

0.00<br />

0.00<br />

0.00<br />

b) FRINGE BENEFIT TAX<br />

0.00<br />

0.00<br />

0.00<br />

0.00<br />

0.00<br />

0.00<br />

c) SERVICE TAX<br />

0.00<br />

0.00<br />

0.00<br />

0.00<br />

0.00<br />

0.00<br />

d) HOUSE TAX<br />

0.00<br />

0.00<br />

0.00<br />

0.00<br />

0.00<br />

0.00<br />

e) URBAN DEVELOPEMENT TAX<br />

0.00<br />

27.30<br />

0.00<br />

27.30<br />

27.30<br />

27.30<br />

f) LAND & BUILDING TAX<br />

0.00<br />

0.00<br />

0.00<br />

0.00<br />

0.00<br />

0.00<br />

g) MISCELLANEOUS TAXES<br />

0.00<br />

0.00<br />

0.00<br />

0.00<br />

0.00<br />

0.00<br />

TOTAL (6)<br />

0.00 27.30 0.00 27.30 27.30 27.30


S.NO. HEAD OF ACCOUNT ACTUALS FOR<br />

THE YEAR<br />

2011-<strong>2012</strong><br />

BUDGET ESTIMATES<br />

FOR THE YEAR<br />

<strong>2012</strong>-<strong>2013</strong><br />

( 1 7 )<br />

ACTUALS UPTO<br />

31ST OCT. <strong>2012</strong><br />

ESTIMATES FOR<br />

THE NEXT 5<br />

MONTHS<br />

(NOV.12 TO MAR.13<br />

REVISED<br />

ESTIMATES<br />

FOR THE YEAR<br />

<strong>2012</strong>-<strong>2013</strong><br />

(RS. IN LACS)<br />

BUDGET ESTIMATES<br />

FOR THE YEAR<br />

1 2 3 4 5 6 7 8<br />

<strong>2013</strong>-20<strong>14</strong><br />

TOTAL (B) EXPENDITURE 13866.99 7279.00 8166.91 1172.68 9339.59 8128.11<br />

LESS: ADMINISTRATIVE CHARGES<br />

CHARGED TO WORKS<br />

4515.63 5051.24 0.00 5907.65 5907.65 7015.85<br />

TOTAL<br />

(B) EXPENDITURE (NET)<br />

9351.36 2227.76 8166.91 -4734.97 3431.94 1112.26<br />

(-) PROVISION FOR PENSION<br />

LIABILITY<br />

SURPLUS (+)<br />

(-) PROVISION FOR INCOME TAX,<br />

FBT & OTHER TAXES<br />

5444.16 3525.50 -5622.00 13258.25 7636.25 9443.21<br />

1500.00 2500.00 0.00 2500.00 2500.00 3000.00<br />

0.00 0.00 0.00 0.00 0.00 0.00<br />

NET SURPLUS (+)<br />

3944.16 1025.50 -5622.00 10758.25 5136.25<br />

6443.21


ABSTRACT AND DETAILS OF DEPOSITS, ADVANCES & INVESTMENTS<br />

(INCOMING)<br />

PAGE NO. 18 TO 21


( 18 )<br />

RAJASTHAN HOUSING BOARD<br />

ABSTRACT OF DEPOSITS, ADVANCES AND INVESTMENTS<br />

BUDGET ESTIMATES FOR THE YEAR <strong>2013</strong>-20<strong>14</strong> AND REVISED ESTIMATES FOR THE YEAR <strong>2012</strong>-<strong>2013</strong><br />

INCOMING<br />

(RS. IN LACS)<br />

S.NO. HEAD OF ACCOUNT ACTUALS FOR BUDGET ESTIMATES ACTUALS UPTO ESTIMATES FOR REVISED ESTIMATES BUDGET ESTIMATES DETAILS AT<br />

THE YEAR FOR THE YEAR 31ST OCT. <strong>2012</strong> THE NEXT 5 FOR THE YEAR FOR THE YEAR PAGE NO.<br />

2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> MONTHS (NOV.12 <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH.<strong>2013</strong>)<br />

1 2 3 4 5 6 7 8 9<br />

OPENING BALANCE 49052.55 56872.16 59257.33 0.00 59257.33 64732.00<br />

III DEPOSITS .<br />

1 DEPOSIT OF CONTRACTORS 4728.22 5294.50 2413.<strong>14</strong> 3579.38 5992.52 6941.00 19<br />

2 REGISTRATION DEPOSITS 1236.05 2065.00 1637.85 674.81 2312.66 2105.10 19<br />

3 OTHER DEPOSITS 17421.00 10486.00 9854.42 5268.98 15123.40 12871.80 19<br />

4 DEPOSIT FOR WORKS 190.19 50.00 4.60 88.70 93.30 113.00 19<br />

5 FUNDS 3711.07 4065.53 467.38 3984.37 4451.75 5088.76 20<br />

TOTAL DEPOSITS 27286.53 21961.03 <strong>14</strong>377.39 13596.24 27973.63 27119.66<br />

IV ADVANCES<br />

1 ADVANCE BEARING INTEREST 78.74 93.97 36.43 39.10 75.53 74.20 20<br />

2 ADVANCE NOT BEARING INRTEREST 2497.44 88.37 15.24 84.31 99.55 71.61 20<br />

TOTAL ADVANCES 2576.18 182.34 51.67 123.41 175.08 <strong>14</strong>5.81<br />

V SUSPENSE 1965.89 1915.00 842.84 1057.16 1900.00 1950.00 21<br />

VI REMITTANCES 45159.13 50700.00 24386.84 31613.16 56000.00 66000.00 21<br />

VII INVESTMENTS 0.00 0.00 0.00 0.00 0.00 0.00 21<br />

GRAND TOTAL 126040.28 131630.53 98916.07 46389.97 <strong>14</strong>5306.04 159947.47


(19)<br />

RAJASTHAN HOUSING BOARD<br />

DETAILS OF DEPOSITS, ADVANCES AND INVESTMENTS<br />

BUDGET ESTIMATES FOR THE YEAR <strong>2013</strong>-20<strong>14</strong> AND REVISED ESTIMATES FOR THE YEAR <strong>2012</strong>-<strong>2013</strong><br />

INCOMING<br />

S.NO. HEAD OF ACCOUNT ACTUALS FOR<br />

THE YEAR<br />

III.<br />

2011-<strong>2012</strong><br />

BUDGET ESTIMATES<br />

FOR THE YEAR<br />

<strong>2012</strong>-<strong>2013</strong><br />

ACTUALS UPTO<br />

31ST OCT. <strong>2012</strong><br />

ESTIMATES FOR<br />

THE NEXT 5<br />

MONTHS<br />

(NOV.12 TO MAR.13<br />

REVISED<br />

ESTIMATES<br />

FOR THE YEAR<br />

<strong>2012</strong>-<strong>2013</strong><br />

(RS. IN LACS)<br />

BUDGET ESTIMATES<br />

FOR THE YEAR<br />

1 2 3 4 5 6 7 8<br />

DEPOSITS<br />

<strong>2013</strong>-20<strong>14</strong><br />

OPENING BALANCE 49052.55<br />

56872.16<br />

59257.33<br />

0.00<br />

59257.33 64732.00<br />

1.<br />

DEPOSIT OF CONTRACTORS<br />

a)<br />

CONTRACTORS<br />

DEPOSITS<br />

4728.22 5294.50 2413.<strong>14</strong> 3579.38<br />

5992.52<br />

6941.00<br />

b)<br />

SUMS DUE TO CONTRACTORS<br />

0.00 0.00 0.00 0.00<br />

0.00<br />

0.00<br />

TOTAL (1)<br />

4728.22 5294.50 2413.<strong>14</strong> 3579.38<br />

5992.52<br />

6941.00<br />

2.<br />

REGISTRATION<br />

DEPOSITS<br />

a)<br />

SPECIAL<br />

REGISTRATION<br />

0.00 0.00 0.00 0.00<br />

0.00<br />

0.00<br />

b)<br />

GENERAL<br />

REGISTRATION<br />

1236.05 2065.00 1637.85 674.81<br />

2312.66<br />

2105.10<br />

c)<br />

REGISTRATION OF SHOPS<br />

0.00 0.00 0.00 0.00<br />

0.00<br />

0.00<br />

TOTAL (2)<br />

1236.05 2065.00 1637.85 674.81<br />

2312.66 2105.10<br />

3.<br />

OTHER<br />

DEPOSITS<br />

a)<br />

HIRE PURCHASE DEPOSITS<br />

5233.24 3100.00 2340.<strong>14</strong> 1280.86<br />

3621.00<br />

3195.00<br />

b)<br />

MISCELLANEOUS<br />

DEPOSITS<br />

12187.76 7386.00 75<strong>14</strong>.28 3988.12<br />

11502.40 9676.80<br />

c)<br />

SAVING<br />

DEPOSITS<br />

0.00 0.00 0.00 0.00<br />

0.00<br />

0.00<br />

TOTAL (3)<br />

17421.00 10486.00 9854.42 5268.98<br />

15123.40<br />

12871.80<br />

4.<br />

DEPOSIT FOR WORKS<br />

190.19 50.00 4.60 88.70<br />

93.30<br />

113.00


( 2 0 )<br />

INCOMING<br />

(RS. IN LACS)<br />

S.NO. HEAD OF ACCOUNT ACTUALS FOR<br />

THE YEAR<br />

2011-<strong>2012</strong><br />

BUDGET ESTIMATES<br />

FOR THE YEAR<br />

<strong>2012</strong>-<strong>2013</strong><br />

ACTUALS UPTO<br />

31ST OCT. <strong>2012</strong><br />

ESTIMATES FOR<br />

THE NEXT 5<br />

MONTHS<br />

(NOV.12 TO MAR.13<br />

REVISED<br />

ESTIMATES<br />

FOR THE YEAR<br />

<strong>2012</strong>-<strong>2013</strong><br />

BUDGET ESTIMATES<br />

FOR THE YEAR<br />

<strong>2013</strong>-20<strong>14</strong><br />

1 2 3 4 5 6 7 8<br />

5. FUNDS<br />

a) P. F. / G. P. F.<br />

b) DEB. REDEMPTION FUND<br />

c) ANCILLARY SERV. SCH. FUND<br />

d) MAINTENANCE RES. FUND<br />

f) CONTINGENCY EQUALIZA -<br />

TION RESERVE FUND<br />

TOTAL (5)<br />

TOTAL DEPOSITS (1 TO 5)<br />

534.87 590.16 329.82 260.05 589.87 626.95<br />

0.00 0.00 0.00 0.00 0.00 0.00<br />

469.88 300.00 137.56 121.44 259.00 326.00<br />

0.00 0.00 0.00 0.00 0.00 0.00<br />

2706.32 3175.37 0.00 3602.88 3602.88 4135.81<br />

3711.07 4065.53 467.38 3984.37 4451.75 5088.76<br />

27286.53 21961.03 <strong>14</strong>377.39 13596.24 27973.63 27119.66<br />

IV.<br />

ADVANCES<br />

1. ADVANCE BEARING INTEREST<br />

a) ADVANCE FOR PUR. OF<br />

CONVEYANCE<br />

2.98 4.69 1.68 2.81<br />

4.49<br />

4.18<br />

b) HOUSE BUILDING ADV.<br />

29.11 34.72 15.17 17.89<br />

33.06<br />

32.75<br />

c) OTHER ADVANCE<br />

46.65 54.56 19.58 18.40<br />

37.98<br />

37.27<br />

TOTAL (1)<br />

78.74 93.97 36.43 39.10<br />

75.53<br />

74.20<br />

2. ADVANCE NOT BEARING<br />

INTEREST<br />

a) ADV. PAY ON TRANSFER<br />

0.00 0.55 0.00 0.00<br />

0.00<br />

0.00<br />

b) ADV. T.A. ON TRANSFER<br />

0.00 0.55 0.01 0.01<br />

0.02<br />

0.00<br />

c) PERMANENT ADVANCE<br />

0.00 0.00 0.00 0.00<br />

0.00<br />

0.00<br />

d) OTHER ADVANCES<br />

2497.44 87.27 15.23 84.30<br />

99.53<br />

71.61<br />

TOTAL (2)<br />

2497.44 88.37 15.24 84.31<br />

99.55<br />

71.61<br />

TOTAL ADVANCES (IV)<br />

2576.18 182.34 51.67 123.41<br />

175.08<br />

<strong>14</strong>5.81


( 2 1 )<br />

INCOMING<br />

S.NO. HEAD OF ACCOUNT ACTUALS FOR<br />

THE YEAR<br />

2011-<strong>2012</strong><br />

BUDGET ESTIMATES<br />

FOR THE YEAR<br />

<strong>2012</strong>-<strong>2013</strong><br />

ACTUALS UPTO<br />

31ST OCT. <strong>2012</strong><br />

ESTIMATES FOR<br />

THE NEXT 5<br />

MONTHS<br />

(NOV.12 TO MAR.13<br />

REVISED<br />

ESTIMATES<br />

FOR THE YEAR<br />

<strong>2012</strong>-<strong>2013</strong><br />

(RS. IN LACS)<br />

BUDGET ESTIMATES<br />

FOR THE YEAR<br />

1 2 3 4 5 6 7 8<br />

<strong>2013</strong>-20<strong>14</strong><br />

V. SUSPENSE<br />

a) INTER UNIT SUSPENSE<br />

1648.61 <strong>14</strong>15.00 678.40 721.60<br />

<strong>14</strong>00.00<br />

<strong>14</strong>50.00<br />

b) UNCLASSIFIED SUSPENSE<br />

317.28 500.00 164.44 335.56<br />

500.00<br />

500.00<br />

TOTAL SUSPENSE<br />

(V)<br />

1965.89 1915.00 842.84 1057.16<br />

1900.00<br />

1950.00<br />

VI.<br />

REMITTANCES<br />

a) TRANSFER OF FUNDS TO<br />

UNITS<br />

45159.13 50700.00 24386.84 31613.16<br />

56000.00<br />

66000.00<br />

VII.<br />

INVESTMENT<br />

a) INVESTMENT OF P.F.<br />

DEPOSITS<br />

0.00 0.00 0.00 0.00<br />

0.00<br />

0.00<br />

b) OTHER INVESTMENTS<br />

TOTAL INVESTMENT (VII)<br />

0.00 0.00 0.00 0.00<br />

0.00 0.00 0.00 0.00<br />

0.00 0.00<br />

0.00 0.00<br />

GRAND TOTAL<br />

126040.28 131630.53 98916.07 46389.97 <strong>14</strong>5306.04 159947.47


ABSTRACT AND DETAILS OF DEPOSITS, ADVANCES & INVESTMENTS<br />

(OUTGOING)<br />

PAGE NO. 22 TO 25


( 22 )<br />

RAJASTHAN HOUSING BOARD<br />

ABSTRACT OF DEPOSITS, ADVANCES AND INVESTMENTS<br />

OUTGOING<br />

BUDGET ESTIMATES FOR THE YEAR <strong>2013</strong>-<strong>14</strong> AND REVISED ESTIMATES FOR THE YEAR <strong>2012</strong>-<strong>2013</strong><br />

(RS. IN LACS)<br />

S.NO. HEAD OF ACCOUNT ACTUALS FOR BUDGET ESTIMATES ACTUALS UPTO ESTIMATES FOR REVISED ESTIMATES BUDGET ESTIMATES DETAILS AT<br />

THE YEAR FOR THE YEAR 31ST OCT. <strong>2012</strong> THE NEXT 5 FOR THE YEAR FOR THE YEAR PAGE NO.<br />

2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> MONTHS (NOV.12 <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH.<strong>2013</strong>)<br />

1 2 3 4 5 6 7 8 9<br />

III DEPOSITS<br />

1 DEPOSIT OF CONTRACTORS 4463.92 4480.00 23<strong>14</strong>.48 2941.23 5255.71 5240.00<br />

2 REGISTRATION DEPOSITS 965.45 424.50 180.68 233.02 413.70 297.65<br />

3 OTHER DEPOSITS 9659.49 5389.20 3437.87 4323.97 7761.84 7658.00<br />

4 DEPOSIT FOR WORKS 11.67 10.56 8.29 88.92 97.21 108.01<br />

5 FUNDS 2045.05 1389.52 360.13 1073.49 <strong>14</strong>33.62 <strong>14</strong>19.72<br />

TOTAL DEPOSITS 17<strong>14</strong>5.58 11693.78 6301.45 8660.63 <strong>14</strong>962.08 <strong>14</strong>723.38<br />

IV ADVANCES<br />

1 ADVANCE BEARING INTEREST 49.41 57.97 38.35 16.33 54.68 53.20<br />

2 ADVANCE NOT BEARING INRTEREST 2577.96 1040.10 111.59 940.69 1052.28 1030.00<br />

TOTAL ADVANCES 2627.37 1098.07 <strong>14</strong>9.94 957.02 1106.96 1083.20<br />

V SUSPENSE 1919.31 1915.00 848.47 1051.53 1900.00 1950.00<br />

VI REMITTANCES 45090.69 50700.00 25257.96 30742.04 56000.00 66000.00<br />

VII INVESTMENTS 0.00 0.00 6605.00 0.00 6605.00 3400.00<br />

GRAND TOTAL (III TO VII) 66782.95 65406.85 39162.82 4<strong>14</strong>11.22 80574.04 87156.58<br />

CLOSING BALANCE 59257.33 66223.68 59753.25 4978.75 64732.00 72790.89


(23)<br />

RAJASTHAN HOUSING BOARD<br />

DETAILS OF DEPOSITS, ADVANCES AND INVESTMENTS<br />

BUDGET ESTIMATES FOR THE YEAR <strong>2013</strong>-20<strong>14</strong> AND REVISED ESTIMATES FOR THE YEAR <strong>2012</strong>-<strong>2013</strong><br />

OUTGOING<br />

(RS. IN LACS)<br />

S.NO. HEAD OF ACCOUNT ACTUALS FOR<br />

THE YEAR<br />

2011-<strong>2012</strong><br />

BUDGET ESTIMATES<br />

FOR THE YEAR<br />

<strong>2012</strong>-<strong>2013</strong><br />

ACTUALS UPTO<br />

31ST OCT. <strong>2012</strong><br />

ESTIMATES FOR<br />

THE NEXT 5<br />

MONTHS<br />

(NOV.12 TO MAR.13<br />

REVISED<br />

ESTIMATES<br />

FOR THE YEAR<br />

<strong>2012</strong>-<strong>2013</strong><br />

BUDGET ESTIMATES<br />

FOR THE YEAR<br />

<strong>2013</strong>-20<strong>14</strong><br />

1 2 3 4 5 6 7 8<br />

III.<br />

1.<br />

DEPOSITS<br />

DEPOSIT OF CONTRACTORS<br />

a)<br />

CONTRACTORS<br />

DEPOSITS<br />

4463.92 4480.00 23<strong>14</strong>.48 2941.23<br />

5255.71<br />

5240.00<br />

b)<br />

SUMS DUE TO CONTRACTORS<br />

0.00 0.00 0.00 0.00<br />

0.00<br />

0.00<br />

TOTAL (1)<br />

4463.92 4480.00 23<strong>14</strong>.48 2941.23<br />

5255.71<br />

5240.00<br />

2.<br />

REGISTRATION<br />

DEPOSITS<br />

a)<br />

SPECIAL<br />

REGISTRATION<br />

0.00 0.00 0.00 0.00<br />

0.00<br />

0.00<br />

b)<br />

GENERAL<br />

REGISTRATION<br />

965.45 424.50 180.68 233.02<br />

413.70<br />

297.65<br />

c)<br />

REGISTRATION OF SHOPS<br />

0.00 0.00 0.00 0.00<br />

0.00<br />

0.00<br />

TOTAL (2)<br />

965.45 424.50 180.68 233.02<br />

413.70<br />

297.65<br />

3.<br />

OTHER<br />

DEPOSITS<br />

a)<br />

HIRE PURCHASE DEPOSITS<br />

220.23 21.20 3.86 1.15<br />

5.01<br />

0.00<br />

b)<br />

MISCELLANEOUS<br />

DEPOSITS<br />

9439.26 5368.00 3434.01 4322.82<br />

7756.83<br />

7658.00<br />

c)<br />

SAVING<br />

DEPOSITS<br />

0.00 0.00 0.00 0.00<br />

0.00<br />

0.00<br />

TOTAL (3)<br />

9659.49 5389.20 3437.87 4323.97<br />

7761.84<br />

7658.00<br />

4.<br />

DEPOSIT FOR WORKS<br />

11.67 10.56 8.29 88.92<br />

97.21<br />

108.01


( 2 4 )<br />

OUTGOING<br />

(RS. IN LACS)<br />

S.NO. HEAD OF ACCOUNT ACTUALS FOR<br />

THE YEAR<br />

2011-<strong>2012</strong><br />

BUDGET ESTIMATES<br />

FOR THE YEAR<br />

<strong>2012</strong>-<strong>2013</strong><br />

ACTUALS UPTO<br />

31ST OCT. <strong>2012</strong><br />

ESTIMATES FOR<br />

THE NEXT 5<br />

MONTHS<br />

(NOV.12 TO MAR.13<br />

REVISED<br />

ESTIMATES<br />

FOR THE YEAR<br />

<strong>2012</strong>-<strong>2013</strong><br />

BUDGET ESTIMATES<br />

FOR THE YEAR<br />

<strong>2013</strong>-20<strong>14</strong><br />

5<br />

1 2 3 4 5 6 7 8<br />

FUNDS<br />

a) P. F. / G. P. F.<br />

b) DEB. REDEMPTION FUND<br />

c) ANCILLARY SERV. SCH. FUND<br />

d) MAINTENANCE RES. FUND<br />

f) CONTINGENCY EQUALIZATION<br />

RESERVE FUND<br />

TOTAL (5)<br />

TOTAL DEPOSITS (1 TO 5)<br />

535.01 590.16 316.31 273.56 589.87 626.95<br />

250.00 0.00 0.00 0.00 0.00 0.00<br />

55.97 89.01 11.46 38.05 49.51 34.77<br />

0.88 0.00 0.00 0.00 0.00 0.00<br />

1203.19 710.35 32.36 761.88 794.24 758.00<br />

2045.05 1389.52 360.13 1073.49 <strong>14</strong>33.62 <strong>14</strong>19.72<br />

17<strong>14</strong>5.58 11693.78 6301.45 8660.63 <strong>14</strong>962.08 <strong>14</strong>723.38<br />

IV<br />

1<br />

ADVANCES<br />

ADVANCE BEARING INTEREST<br />

a) ADVANCE FOR PUR. OF<br />

CONVEYANCE<br />

2.03 3.19 1.08 1.91<br />

2.99<br />

2.68<br />

b) HOUSE BUILDING ADV.<br />

17.78 20.22 10.10 8.61<br />

18.71<br />

18.25<br />

c) OTHER ADVANCE<br />

29.60 34.56 27.17 5.81<br />

32.98<br />

32.27<br />

TOTAL (1)<br />

49.41 57.97 38.35 16.33<br />

54.68<br />

53.20<br />

2<br />

ADVANCE NOT BEARING INTEREST<br />

a) ADV. PAY ON TRANSFER<br />

0.00 0.55 0.00 0.00<br />

0.00<br />

0.00<br />

b) ADV. T.A. ON TRANSFER<br />

0.00 0.55 0.00 0.00<br />

0.00<br />

0.00<br />

c) PERMANENT ADVANCE<br />

0.00 0.00 0.00 0.00<br />

0.00<br />

0.00<br />

d) OTHER ADVANCES<br />

2577.96 1039.00 111.59 940.69<br />

1052.28<br />

1030.00<br />

TOTAL (2)<br />

2577.96 1040.10 111.59 940.69<br />

1052.28<br />

1030.00<br />

TOTAL ADVANCES (IV)<br />

2627.37 1098.07 <strong>14</strong>9.94 957.02<br />

1106.96<br />

1083.20


( 2 5 )<br />

OUTGOING<br />

S.NO. HEAD OF ACCOUNT ACTUALS FOR<br />

THE YEAR<br />

2011-<strong>2012</strong><br />

BUDGET ESTIMATES<br />

FOR THE YEAR<br />

<strong>2012</strong>-<strong>2013</strong><br />

ACTUALS UPTO<br />

31ST OCT. <strong>2012</strong><br />

ESTIMATES FOR<br />

THE NEXT 5<br />

MONTHS<br />

(NOV.12 TO MAR.13<br />

REVISED<br />

ESTIMATES<br />

FOR THE YEAR<br />

<strong>2012</strong>-<strong>2013</strong><br />

(RS. IN LACS)<br />

BUDGET ESTIMATES<br />

FOR THE YEAR<br />

1 2 3 4 5 6 7 8<br />

<strong>2013</strong>-20<strong>14</strong><br />

IV<br />

SUSPENSE<br />

a) INTER UNIT SUSPENSE<br />

1604.77 <strong>14</strong>15.00 657.71 742.29<br />

<strong>14</strong>00.00<br />

<strong>14</strong>50.00<br />

b) UNCLASSIFIED SUSPENSE<br />

3<strong>14</strong>.54 500.00 190.76 309.24<br />

500.00<br />

500.00<br />

TOTAL SUSPENSE (V)<br />

1919.31 1915.00 848.47 1051.53<br />

1900.00<br />

1950.00<br />

IV<br />

REMITTANCES<br />

a) TRANSFER OF FUNDS TO<br />

UNITS<br />

45090.69 50700.00 25257.96 30742.04<br />

56000.00<br />

66000.00<br />

IV<br />

INVESTMENT<br />

a) INVESTMENT OF P.F.<br />

DEPOSITS<br />

0.00 0.00 0.00 0.00<br />

0.00<br />

0.00<br />

b) OTHER INVESTMENTS<br />

TOTAL INVESTMENT (VII)<br />

0.00 0.00 6605.00 0.00<br />

0.00 0.00 6605.00 0.00<br />

6605.00 3400.00<br />

6605.00 3400.00<br />

GRAND TOTAL 66782.95 65406.85 39162.82 4<strong>14</strong>11.22 80574.04 87156.58<br />

CLOSING BALANCE 59257.33 66223.68 59753.25 4978.75 64732.00 72790.89


ABSTRACT OF FINANCIAL TARGETS<br />

PAGE NO. 26 TO 29


(26)<br />

RAJASTHAN HOUSING BOARD,JAIPUR<br />

ABSTRACT OF REVISED FINANCIAL TARGETS FOR THE YEAR <strong>2012</strong>-<strong>2013</strong><br />

(RUPEES IN LACS)<br />

O.F.I. LIKELY SELF FINANCE SCHEMES SHOPS OFFICE ASHOK UDYAN DEPOSIT WORK BEAUTIFICATION TOTAL AVAILABLE<br />

S.NO. NAME OF UNIT SCHEMES SCHEMES SCHEMES FROM OWN COMPLEX AND G.A.D. POLICE OTHERS OF CITIES AT PAGE<br />

FUNDS TECH.PARK HOUSING NO.<br />

1 2 3 4 5 6 7 8 9 10 11 12 13 <strong>14</strong> 15<br />

A JAIPUR CIRCLE-I,JAIPUR<br />

1 DIV.III,JAIPUR - - 2037.43 1184.88 - 21.60 - - - - - 3243.91<br />

2 DIV.IV,JAIPUR - 20.00 532.18 685.80 - - - - - - - 1237.98<br />

3 DIV-V,JAIPUR - 3.00 559.30 1371.38 81.80 6.67 - - - - 15.00 2037.15<br />

4 DIV.X,JAIPUR - - 483.32 818.42 1.25 - - - - - - 1302.99<br />

5 DIV.XII,JAIPUR - - 982.48 1022.35 - - - - - - - 2004.83<br />

TOTAL (A) 0.00 23.00 4594.71 5082.83 83.05 28.27 0.00 0.00 0.00 0.00 15.00 9826.86<br />

B JAIPUR CIRCLE-II,JAIPUR<br />

1 DIV.VI,JAIPUR - - 737.72 260.01 13.00 - - - - - - 1010.73<br />

2 DIV.IX,JAIPUR - - 552.32 593.15 18.31 6.49 - - - 19.27 - 1189.54<br />

3 DIV.PHE-I,JAIPUR 9.70 - 59.75 2817.50 - - - - - - - 2886.95<br />

4 DIV.AJMER - 1.00 665.60 <strong>14</strong>15.19 6.74 13.65 - - - - - 2102.18<br />

5 DIV.JHUNJHUNU - 2.00 58.96 566.11 - 1.79 - - - - - 628.86<br />

TOTAL (B) 9.70 3.00 2074.35 5651.96 38.05 21.93 0.00 0.00 0.00 19.27 0.00 7818.26<br />

C JAIPUR CIRCLE-III,JAIPUR<br />

1 DIV.I,JAIPUR - 20.00 778.16 904.72 - 23.28 - - 3.06 31.99 - 1761.21<br />

2 DIV.II,JAIPUR - 4.00 1<strong>14</strong>.53 1315.84 - - - - - - - <strong>14</strong>34.37<br />

3 DIV.XI,JAIPUR - - 388.97 1521.01 10.00 - - - - - - 1919.98<br />

4 DIV.XIII,JAIPUR - - - 2189.93 26.41 0.59 - - - - - 2216.93<br />

5 DIV.PHE-II,JAIPUR 37.19 - 0.71 778.91 - - - - - - - 816.81<br />

6 DIV.DAUSA - - 16.00 <strong>14</strong>5.88 5.00 - - - - - - 166.88<br />

TOTAL (C) 37.19 24.00 1298.37 6856.29 41.41 23.87 0.00 0.00 3.06 31.99 0.00 8316.18<br />

D ALWAR CIRCLE,ALWAR<br />

1 DIV.ALWAR - 15.00 65.61 371.32 - 7.36 - - - - - 459.29<br />

2 DIV.BHIWADI - - 109.39 529.57 - 10.00 - - - - - 648.96<br />

3 DIV.BHARATPUR - - - 420.46 - - - - - - - 420.46<br />

TOATL(D) 0.00 15.00 175.00 1321.35 0.00 17.36 0.00 0.00 0.00 0.00 0.00 1528.71<br />

E BIKANER CIRCLE,BIKANER<br />

1 DIV.I,BIKANER - - - 290.01 - - - - - - - 290.01<br />

2 DIV.II,BIKANER - - 2.00 1624.01 - - - - - - - 1626.01<br />

3 DIV.HANUMANGARH - 2.05 221.68 332.20 10.00 2.00 - - - - - 567.93<br />

TOTAL (E) 0.00 2.05 223.68 2246.22 10.00 2.00 0.00 0.00 0.00 0.00 0.00 2483.95


(27)<br />

RAJASTHAN HOUSING BOARD,JAIPUR<br />

ABSTRACT OF REVISED FINANCIAL TARGETS FOR THE YEAR <strong>2012</strong>-<strong>2013</strong><br />

(RUPEES IN LACS)<br />

O.F.I. LIKELY SELF FINANCE SCHEMES SHOPS OFFICE ASHOK UDYAN DEPOSIT WORK BEAUTIFICATION TOTAL AVAILABLE<br />

S.NO. NAME OF UNIT SCHEMES SCHEMES SCHEMES FROM OWN COMPLEX AND G.A.D. POLICE OTHERS OF CITIES AT PAGE<br />

FUNDS TECH.PARK HOUSING NO.<br />

1 2 3 4 5 6 7 8 9 10 11 12 13 <strong>14</strong> 15<br />

F JODHPUR CIRCLE-I,JODHPUR<br />

1 DIV.II,JODHPUR - - - <strong>14</strong>32.40 3.00 - - - - - - <strong>14</strong>35.40<br />

2 DIV.III,JODHPUR - - 13.69 737.44 - 20.56 - 30.00 - - - 801.69<br />

3 DIV.IV,JODHPUR - - 438.89 1847.47 - - - - - - - 2286.36<br />

4 DIV.PHE,JODHPUR - - - 289.54 - - 6.74 - - - - 296.28<br />

TOTAL (F) 0.00 0.00 452.58 4306.85 3.00 20.56 6.74 30.00 0.00 0.00 0.00 4819.73<br />

G<br />

JODHPUR CIRCLE-II,JODHPUR<br />

1 DIV.I,JODHPUR - 7.00 397.70 85.70 35.00 1.35 104.78 - - - - 631.53<br />

2 DIV.JAISALMER 17.74 <strong>14</strong>.00 16.24 302.<strong>14</strong> - - - - - - - 350.12<br />

3 DIV.PALI - 2.00 - 957.30 - - - - - - - 959.30<br />

TOTAL (G) 17.74 23.00 413.94 1345.<strong>14</strong> 35.00 1.35 104.78 0.00 0.00 0.00 0.00 1940.95<br />

H KOTA CIRCLE,KOTA<br />

1 DIV.KOTA - 15.00 0.43 1295.74 - 5.00 - - - - - 1316.17<br />

2 DIV.BARAN - - - 762.80 - - - - - - - 762.80<br />

TOTAL (G) 0.00 15.00 0.43 2058.54 0.00 5.00 0.00 0.00 0.00 0.00 0.00 2078.97<br />

I UDAIPUR CIRCLE,UDAIPUR<br />

1 DIV.I,UDAIPUR 36.68 - 694.71 790.52 - - - - - - - 1521.91<br />

2 DIV.II,UDAIPUR - 10.00 42.22 657.33 - - - - - - - 709.55<br />

3 DIV.BHILWARA - - 792.58 799.70 - - - - - - - 1592.28<br />

4 DIV.CHITTORGARH - 5.00 707.06 840.17 - - - - - - - 1552.23<br />

5 DIV.DUNGARPUR 1.00 8.50 154.42 727.20 - - - - - - - 891.12<br />

TOTAL (H) 37.68 23.50 2390.99 38<strong>14</strong>.92 0.00 0.00 0.00 0.00 0.00 0.00 0.00 6267.09<br />

J R.E.,ELECTRICAL,JAIPUR 3.51 2579.02 45.82 2628.35<br />

K HEAD OFFICE<br />

1 LAND PAYMENT 7787.19 7787.19<br />

GRAND TOTAL 102.31 128.55 11627.56 43050.31 256.33 120.34 111.52 30.00 3.06 51.26 15.00 55496.24


(28)<br />

RAJASTHAN HOUSING BOARD,JAIPUR<br />

ABSTRACT OF FINANCIAL TARGETS FOR THE YEAR <strong>2013</strong>-20<strong>14</strong><br />

(RUPEES IN LACS)<br />

O.F.I. LIKELY SELF FINANCE SCHEMES SHOPS OFFICE ASHOK UDYAN DEPOSIT WORK BEAUTIFICATION TOTAL AVAILABLE<br />

S.NO. NAME OF UNIT SCHEMES SCHEMES SCHEMES FROM OWN COMPLEX AND G.A.D. POLICE OTHERS OF CITIES AT PAGE<br />

FUNDS TECH.PARK HOUSING NO.<br />

1 2 3 4 5 6 7 8 9 10 11 12 13 <strong>14</strong> 15<br />

A JAIPUR CIRCLE-I,JAIPUR<br />

1 DIV.III,JAIPUR - 25.00 331.00 2037.95 - 6.00 - - - - - 2399.95<br />

2 DIV.IV,JAIPUR - 30.00 1340.00 895.77 - - - - - - - 2265.77<br />

3 DIV-V,JAIPUR - 137.00 150.13 <strong>14</strong>05.17 247.17 5.00 - - - - 22.90 1967.37<br />

4 DIV.X,JAIPUR - 25.00 858.73 1008.36 - - - - - - - 1892.09<br />

5 DIV.XII,JAIPUR - 25.00 1011.67 1791.32 - - - - - - - 2827.99<br />

TOTAL (A) 0.00 242.00 3691.53 7138.57 247.17 11.00 0.00 0.00 0.00 0.00 22.90 11353.17<br />

B JAIPUR CIRCLE-II,JAIPUR<br />

1 DIV.VI,JAIPUR - 100.00 397.54 182.67 - - - - - - - 680.21<br />

2 DIV.IX,JAIPUR - 40.00 800.00 1971.26 2.38 2.96 - - - - - 2816.60<br />

3 DIV.PHE-I,JAIPUR - - 12.00 1366.20 - - - - - - - 1378.20<br />

4 DIV.AJMER - 81.00 333.00 1372.96 - - - - - - - 1786.96<br />

5 DIV.JHUNJHUNU - 83.50 - 441.85 - - - - - - - 525.35<br />

TOTAL (B) 0.00 304.50 1542.54 5334.94 2.38 2.96 0.00 0.00 0.00 0.00 0.00 7187.32<br />

C JAIPUR CIRCLE-III,JAIPUR<br />

1 DIV.I,JAIPUR - 26.00 8.23 <strong>14</strong>15.<strong>14</strong> - 2.00 - - - 70.00 - 1521.37<br />

2 DIV.II,JAIPUR - 67.00 - 3129.55 - - - - - - - 3196.55<br />

3 DIV.XI,JAIPUR - 45.00 248.27 1232.22 150.00 - - - - - - 1675.49<br />

4 DIV.XIII,JAIPUR - 31.00 - 1972.97 - - - - - - - 2003.97<br />

5 DIV.PHE-II,JAIPUR - - - 771.42 - - - - - - - 771.42<br />

6 DIV.DAUSA - 44.00 2.00 78.41 8.50 - - - - - - 132.91<br />

TOTAL (C) 0.00 213.00 258.50 8599.71 158.50 2.00 0.00 0.00 0.00 70.00 0.00 9301.71<br />

D ALWAR CIRCLE,ALWAR<br />

1 DIV.ALWAR - 64.00 - 1896.67 - 1.65 - - - - - 1962.32<br />

2 DIV.BHIWADI - 76.00 17.98 2170.36 - 20.00 - - - - - 2284.34<br />

3 DIV.BHARATPUR - 27.00 - 440.00 - - - - - - - 467.00<br />

TOATL(D) 0.00 167.00 17.98 4507.03 0.00 21.65 0.00 0.00 0.00 0.00 0.00 4713.66<br />

E BIKANER CIRCLE,BIKANER<br />

1 DIV.I,BIKANER - 40.00 - 369.01 - - - - - - - 409.01<br />

2 DIV.II,BIKANER - 88.00 - 2903.11 - - - - - - - 2991.11<br />

3 DIV.HANUMANGARH - 16.00 264.88 1298.92 10.30 - - 6.20 - - - 1596.30<br />

TOTAL (E) 0.00 <strong>14</strong>4.00 264.88 4571.04 10.30 0.00 0.00 6.20 0.00 0.00 0.00 4996.42


(29)<br />

RAJASTHAN HOUSING BOARD,JAIPUR<br />

ABSTRACT OF FINANCIAL TARGETS FOR THE YEAR <strong>2013</strong>-20<strong>14</strong><br />

(RUPEES IN LACS)<br />

O.F.I. LIKELY SELF FINANCE SCHEMES SHOPS OFFICE ASHOK UDYAN DEPOSIT WORK BEAUTIFICATION TOTAL AVAILABLE<br />

S.NO. NAME OF UNIT SCHEMES SCHEMES SCHEMES FROM OWN COMPLEX AND G.A.D. POLICE OTHERS OF CITIES AT PAGE<br />

FUNDS TECH.PARK HOUSING NO.<br />

1 2 3 4 5 6 7 8 9 10 11 12 13 <strong>14</strong> 15<br />

F JODHPUR CIRCLE-I,JODHPUR<br />

1 DIV.II,JODHPUR - 55.00 - 2245.97 5.00 - - - - - - 2305.97<br />

2 DIV.III,JODHPUR - 170.00 - 1397.66 - - - 20.00 - - - 1587.66<br />

3 DIV.IV,JODHPUR - 170.00 6<strong>14</strong>.<strong>14</strong> 1376.21 - - - - - - - 2160.35<br />

4 DIV.PHE,JODHPUR - 301.00 - 199.88 - - 6.00 - - - - 506.88<br />

TOTAL (F) 0.00 696.00 6<strong>14</strong>.<strong>14</strong> 5219.72 5.00 0.00 6.00 20.00 0.00 0.00 0.00 6560.86<br />

G<br />

JODHPUR CIRCLE-II,JODHPUR<br />

1 DIV.I,JODHPUR - 69.10 459.00 450.00 - - 100.00 - - - - 1078.10<br />

2 DIV.JAISALMER - 33.00 - 896.72 - - - - - - - 929.72<br />

3 DIV.PALI - 5.00 3.46 1617.93 - - - - - - - 1626.39<br />

TOTAL (G) 0.00 107.10 462.46 2964.65 0.00 0.00 100.00 0.00 0.00 0.00 0.00 3634.21<br />

H KOTA CIRCLE,KOTA<br />

1 DIV.KOTA - 15.00 - 2083.15 - 5.26 - - - - - 2103.41<br />

2 DIV.BARAN - - - 1586.16 - - - - - - - 1586.16<br />

TOTAL (G) 0.00 15.00 0.00 3669.31 0.00 5.26 0.00 0.00 0.00 0.00 0.00 3689.57<br />

I UDAIPUR CIRCLE,UDAIPUR<br />

1 DIV.I,UDAIPUR 21.49 535.00 453.05 1346.68 - - - - - - - 2356.22<br />

2 DIV.II,UDAIPUR - 90.00 120.00 412.33 - - - - - - - 622.33<br />

3 DIV.BHILWARA - 296.00 592.50 490.00 5.21 1.90 - - - 1.50 - 1387.11<br />

4 DIV.CHITTORGARH - 161.00 629.01 982.56 - - - - - - - 1772.57<br />

5 DIV.DUNGARPUR 2.00 97.00 - 1283.94 - - - - - - - 1382.94<br />

TOTAL (H) 23.49 1179.00 1794.56 4515.51 5.21 1.90 0.00 0.00 0.00 1.50 0.00 7521.17<br />

J R.E.,ELECTRICAL,JAIPUR 800.00 1086.02 12.12 1898.<strong>14</strong><br />

K HEAD OFFICE<br />

1 LAND PAYMENT 6000.00 6000.00<br />

GRAND TOTAL 23.49 3867.60 8646.59 53606.50 440.68 44.77 106.00 26.20 0.00 71.50 22.90 66856.23


DETAILS OF DIVISION - WISE FINANCIAL TARGETS<br />

PAGE NO. 30 TO 228


RAJASTHAN HOUSING BOARD<br />

FINANCIAL TARGETS FOR THE YEAR <strong>2013</strong>-20<strong>14</strong> AND REVISED TARGETS FOR THE YEAR <strong>2012</strong>-<strong>2013</strong><br />

A. JAIPUR CIRCLE I, JAIPUR<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

1. DIV. III, JAIPUR<br />

(30)<br />

O.F.I. SCHEMES<br />

1. CHS SECTOR-6 PH VI, SANGANER JAIPUR<br />

MIG-A-54 186.48 79.31 3.00 - - - -<br />

LIKELY SHCEMES<br />

1. CONST. OF MIG-A - 55 NOS. SFS<br />

DUPLEX HOUSES AT SECTOR 7,<br />

PRATAP NAGAR, JAIPUR 400.00 - 100.00 - - - -<br />

2. DEVELOPMENT WORK AT SECTOR 28<br />

PRATAP NAGAR, JAIPUR 500.00 - 80.00 - - - -<br />

3. CONSTRUCTION OF HIG-23 NOS.<br />

HOUSES AT SECTOR-7,<br />

PRATAP NAGAR, JAIPUR 263.00 - 60.00 - - - -<br />

4. CONSTRUCTION OF MIG-A (S+9) 72<br />

NOS. FLATS AT SECTOR 17<br />

PRATAP NAGAR,JAIPUR - - - - - - 5.00


(31)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

5. CONSTRUCTION OF HIG- (S+9) <strong>14</strong>4<br />

NOS. FLATS AT SECTOR -17,<br />

PRATAP NAGAR, JAIPUR - - - - - - 5.00<br />

6. CONSTRUCTION OF MIG-B 23 NOS.<br />

FLATS AT SECTOR - 7, PRATAP NAGAR - - - - - - 5.00<br />

7. CONSTRUCTION OF HIG-11, NOS. FLATS<br />

AT SECTOR-7, PRATAP NAGAR - - - - - - 5.00<br />

8. CONSTRUCTION OF MIG-A (G+3) 256<br />

NOS. FLATS AT SECTOR-28,<br />

PRATAP NAGAR - - - - - - 5.00<br />

TOTAL 240.00 0.00 0.00 0.00 25.00<br />

SELF FINANCE SCHEME<br />

1. SFS SECTOR 24 (RAJ AANGAN NRI SCHEME)<br />

303 HOUSES CONSTRUCTION 6182.03 5907.16 60.00 39.43 - 39.43 22.00<br />

DEVELOPMENT WORK 1175.69 1105.63 - - - - -<br />

MARKETING ACTIVITY EXP. 894.32 851.11 - - - - -<br />

2. PARIJAT SECTOR 6 PH-IV, PRATAP<br />

NAGAR, JAIPUR<br />

TYPE A-4, B-68, C-5 139.30 47.20 1.00 - - - -


(32)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

3. PARIJAT SECTOR 6 PH-V,<br />

PRATAP NAGAR, JAIPUR<br />

MIG-B-66, MIG-67 350.00 177.42 0.80 - - - -<br />

4. PARIJAT (NEW) SECTOR-6, 10 & 17<br />

PRATAP NAGAR, JAIPUR 369.16 228.35 0.66 - - - -<br />

5. S. F. S. MIG A (G+3) 128 NOS.<br />

PRATAP NAGAR, JAIPUR 999.00 349.31 401.86 199.50 250.50 450.00 199.00<br />

6. MIG A (SFS) DUPLEX 233 NOS.<br />

AT SECTOR-7, PRATAP NAGAR 1521.79 465.87 940.40 725.46 329.54 1055.00 -<br />

7. MIG-A (SFS) DUPLEX 53, NOS<br />

AT SECTOR-7, PRATAP NAGAR, JAIPUR 380.67 38.82 250.00 <strong>14</strong>5.<strong>14</strong> 172.86 318.00 -<br />

8. MIG-A (SFS) DUPLEX 35 NOS AT<br />

SECTOR-7, PRATAP NAGAR, JAIPUR 286.73 - - 49.72 125.28 175.00 110.00<br />

SCHEMES FROM OWN FUNDS<br />

TOTAL 1654.72 1159.25 878.18 2037.43 331.00<br />

1. REPAIRING & MAINTENANCE OF<br />

CONSTRUCTED HOUSES AT SECTOR-4,<br />

6, 10, 17 & 26, PRATAP NAGAR<br />

(FOR POSSESSION WORK) 35.00 26.00 - - 1.50 1.50 3.00


(33)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

2. DEVELOPMENT WORK AT SECTOR-28,<br />

PRATAP NAGAR 179.26 124.22 30.00 - - - -<br />

3. DEVELOPMENT WORK AT SECTOR 28<br />

PRATAP NAGAR 45.15 37.06 8.50 - - - -<br />

4. CHS PH-II SECTOR-7 PRATAP NAGAR<br />

JAIPUR <strong>14</strong>5.08 95.12 1.50 - - - -<br />

5. CHS PH II SECTOR 6, PRATAP NAGAR 101.35 111.94 1.00 - - - -<br />

6. DEVELOPMENT WORK OF EWS & LIG<br />

(G+3) FLATS AT SECTOR 28,<br />

PRATAP NGAR, JAIPUR 105.68 55.63 35.00 - 4.20 4.20 -<br />

7. CONST. OF ROAD AT SECTOR 28<br />

PRATAP NAGAR, JAIPUR 244.00 222.83 - - 1.00 1.00 1.00<br />

8. DEVELOPMENT WORK AT SECTOR-7<br />

PRATA NAGAR, JAIPUR 220.65 30.13 30.00 0.34 - 0.34 -<br />

9. REPAIRING OF ROAD IN SECTOR 6 & 7<br />

PRATAP NAGAR, JAIPUR 20.00 7.15 5.00 - 6.40 6.40 -


(34)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

10. DEVELOPMENT WORK AT RHB KRISHNA<br />

APARTMENT AT SECTOR-28, PRATAP<br />

NAGAR, JAIPUR 376.49 - 154.00 82.72 117.28 200.00 <strong>14</strong>9.85<br />

11. CONST. OF LIG (G+3) <strong>14</strong>4 FLATS<br />

AT SECTOR 28, PRATAP NAGAR 611.95 510.58 58.00 30.50 - 30.50 -<br />

12. CONT. OF LIG (G+3) 128 NOS. FLATS AT<br />

SECTOR 28, PRATAP NAGAR 543.95 453.71 50.00 27.80 - 27.80 -<br />

13. CONST. OF EWS (G+3) 512 NOS. FLATS<br />

AT SECTOR 28, PRATAP NAGAR <strong>14</strong>67.37 1098.20 113.97 113.92 10.00 123.92 -<br />

<strong>14</strong>. CONST. OF ELECTRIC TRENCHES OF<br />

RAVI KRISHNA APARTMENT AT SECTOR -28<br />

PRATAP NAGAR 67.00 - - - 65.00 65.00 2.00<br />

15. MAINT. OF PLANTATION WORK AT<br />

KUMBHA MARG, PRATAP NAGAR 6.00 - - - 0.90 0.90 1.00<br />

16. MAINT. OF PLANTATION WORK AT SECTOR<br />

17, PRATAP NAGAR 7.60 - - - 0.70 0.70 1.40<br />

17. MAINTENANCE & CLEANING OF ROAD<br />

BURMS, MEDIAN & PRATAP DWAR AT<br />

KUMBHA MARG, PRATAP NAGAR 7.90 - - - 5.50 5.50 -


(35)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

18. DEVELOPMENT WORK AT RAJ AANGAN<br />

SCHEME AT SECTOR 24, PRATAP NAGAR 64.73 - - - 60.00 60.00 1.50<br />

19. CONST. OF WBM ROAD AT SECTOR-7,<br />

PRATAP NAGAR, JAIPUR 25.00 - - - 21.00 21.00 -<br />

20. MAINTENANCE WORK OF PLANTATION OF<br />

ROAD SIDE PRATAP NAGAR 23.00 - - - 4.00 4.00 7.20<br />

21. PLANTATION WORK AT SECTOR 7 & 29<br />

PRATAP NAGAR (HARIT RAJASTHAN) 5.75 - - - 2.00 2.00 1.50<br />

22. DEVELOPMENT WORK (DRAIN, PARK ETC.)<br />

AT ZONE 76 AT SECTOR-7, PRATAP NAGAR 90.65 - - - 40.00 40.00 43.00<br />

23. REPAIR WORK OF ROAD AT KUMBHA<br />

MARG, PRATAP NAGAR 83.72 - - - 80.50 80.50 -<br />

24. P/F OF RHB PROPERTY BOARD AT<br />

VARIOUS SECTORS, PRATAP NAGAR 2.97 - - - 2.97 2.97 -<br />

25. REMETTLING & CARPETING OF ROAD<br />

AT SECTOR-7, PRATAP NAGAR 155.00 - - - 40.00 40.00 115.00<br />

26. CONSTRUCTION OF ROADS AT SECTOR<br />

28, PRATAP NAGAR 626.60 - - - 100.00 100.00 325.00


(36)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

27. TOTAL STATION SURVERY WORK OF<br />

AMANISHA NALAH EXISTING SECTOR-1<br />

TO 27, PRATAP NAGAR 2.75 - - - 2.75 2.75 -<br />

28. MAINTENANCE WORK OF VARIOUS PARK<br />

BUFFER ZONE, ROAD SIDE PLANTATION ETC.<br />

IN RAJ. AANGAN SCHEME AT SECTOR-24<br />

PRATAP NAGAR 49.65 - - - 15.00 15.00 34.50<br />

29. MAINTENANCE WORK OF CLUB-21 IN<br />

RAJ AANGAN SCHEME AT SECTOR-24<br />

PRATAP NAGAR 27.04 - - - 15.00 15.00 12.00<br />

30. CONSTRUCTION OF MIG-A -98, NOS.<br />

HOUSES AT SECTOR-7, PRATAPNAGAR 554.41 - - - 190.00 190.00 260.00<br />

31. CONSTRUCTION OF MIG A - (G+3) 160<br />

FLATS AT SECTOR-29, PRATAP NAGAR 1526.72 - - - <strong>14</strong>0.00 <strong>14</strong>0.00 1080.00<br />

32. P/ F OFFICE FURNITURE FOR RAJ AANGAN<br />

SOCIETY AT SECTOR 24, PRATAP NAGAR 3.94 - - - 3.90 3.90 -<br />

TOTAL 486.97 255.28 929.60 1184.88 2037.95


(37)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

OFFICE COMPLEX<br />

1. CONSTRUCTION OF BUILDING CLUB - 21<br />

AT RAJ AANGAN SCHEME SECTOR-24<br />

PRATAP NAGAR 500.00 477.42 20.00 5.10 5.50 10.60 -<br />

2. CONSTRUCTION/ RENOVATION OF<br />

GUEST HOUSES P-21, AT NRI SCHEME<br />

SECTOR - 24, PRATAP NAGAR 8.50 - - - 8.00 8.00 0.50<br />

3. MAINTENANCE WORK OF P-21 HOUSES<br />

AT NRI COLONY, JAIPUR 8.50 - - - 3.00 3.00 5.50<br />

TOTAL 20.00 5.10 16.50 21.60 6.00<br />

2. DIV.-IV, JAIPUR<br />

LIKELY SCHEMES<br />

1. CONST. OF MIG- B 160 (T) NOS. AT<br />

SECTOR 22, PRATAP NAGAR<br />

(I) BOARD EMPLOYEE 29 NOS. 285.00 - 120.00 - - - -<br />

(II) 131 NEW HOUSES (SFS) 1768.00 - 100.00 - - - -


(38)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

2. CONST. OF MIG-A (SFS) 304 (G+3)<br />

FLATS AT SECTOR 28,<br />

PRATAP NAGAR, JAIPUR 2736.00 - 25.00 - - - -<br />

3. CONST. OF MIG-A (SFS) 160 (G+3) FLATS<br />

AT SECTOR 28, P. N., JAIPUR <strong>14</strong>77.00 0.79 340.00 (TRANSFERRED TO SELF FINANCE SCHEME)<br />

4. CONSTRUCTION OF MIG A - 6, NOS. FOR<br />

BOARD EMPLOYEES AT SECTOR 23<br />

PRATAP NAGAR, JAIPUR 33.00 - 20.00 - - - -<br />

5. CONSTRUCTION OF MIG A (SFS)-32<br />

FLATS AT SECTOR 3, P.N., JAIPUR 406.15 - - - 5.00 5.00 10.00<br />

6. CONSTRUCTION OF MIG A (SFS) - 16 FLATS<br />

AT SECTOR 10, PRATAP NAGAR, JAIPUR 200.52 - - - 5.00 5.00 5.00<br />

7. CONSTRUCTION OF MIG-A (SFS) -24<br />

NOS DUPLEX HOUSES AT SECTOR-10<br />

PRATAP NAGAR, JAIPUR 238.97 - - - 5.00 5.00 10.00<br />

8. CONST. OF MIG A FLATS (S+11) 440<br />

FLATS AT SECTOR 18, PRATAP NAGAR - - - - 5.00 5.00 5.00<br />

TOTAL 605.00 0.00 20.00 20.00 30.00


(39)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

SELF FINANCE SCHEMES<br />

1. CONSTRUCTION OF MIG- A (G+3) 128<br />

NOS. AT PH II, SECTOR-28<br />

PRATAP NAGAR 999.00 779.21 93.23 52.87 - 52.87 -<br />

2. CONSTRUCTION OF MIG-A (G+3) = 128<br />

NOS. AT PH-IV, PRATAP NAGAR, JAIPUR 999.00 777.11 101.43 64.21 15.10 79.31 40.00<br />

3. CONSTRUCTION OF MIG B-120 NOS.<br />

FLATS (STILT+6 FLOOR) PHASE-II<br />

(UNDER SFS) KUMBHA MARG, SECTOR<br />

18, PRATAP NAGAR, JAIPUR 1627.56 - - - 150.00 150.00 500.00<br />

4. CONSTRUCTION OF MIG-B = 120 NOS.<br />

FLATS (STILT+6 FLOOR) PHASE - II<br />

(UNDER SFS) KUMBHA MARG, SECTOR 18<br />

PRATAP NAGAR, JAIPUR 1627.56 - - - - - 500.00<br />

5. CONSTRUCTION OF MIG-A (SFS) = 80<br />

NOS. (G+3) FLATS AT SECTOR - 28,<br />

PRATAP NAGAR, JAIPUR 655.65 - - - 250.00 250.00 300.00<br />

(TRANSFERRED FROM LIKELY SCHEMES)<br />

TOTAL 194.66 117.08 415.10 532.18 1340.00


(40)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

SCHEMES FROM OWN FUNDS<br />

1. DEVLOPMENT WORK AT SECTOR 18 &<br />

28, PRATAP NAGAR, SANGANER, JAIPUR 330.35 <strong>14</strong>1.17 1.40 7.09 1.00 8.09 -<br />

2. CONST. OF LIG 240 (G+3) SECTOR-9<br />

PRATAP NAGAR, JAIPUR 697.69 620.87 10.85 - 15.00 15.00 11.77<br />

3. CONST. & DEVELOPMENT OF ROAD<br />

CONNECTING TONK ROAD TO PH-IV<br />

PRATAP NAGAR, JAIPUR 207.00 111.05 1.<strong>14</strong> 10.00 1.13 11.13 -<br />

4. FINISHING WORK OF LIG- 240 NO. (G+3)<br />

FLATS AT SECTOR-9, PRATAP NAGAR, JAIPUR 776.00 401.99 169.37 <strong>14</strong>.51 68.00 82.51 77.00<br />

5. WIDENING AND CARPETING OF ROAD<br />

AT SECTOR -11,<br />

(OPPOSITE HARIDALAYA HOSPITAL)<br />

PRATAP NAGAR, JAIPUR 285.00 211.60 - - 51.25 51.25 -<br />

6. WIDENING AND CARPETING OF 60 MTR.<br />

ROAD AT SECTOR NO. 28 (OPPOSITE SECTOR- 18 & 19)<br />

PRATAP NAGAR, JAIPUR 236.03 70.44 27.00 - 127.27 127.27 -


(41)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

7. REMETALLING & CARPTING OF ROAD<br />

AT SECTOR-10, PRATAP NAGAR, JAIPUR <strong>14</strong>7.06 110.51 30.00 - - - -<br />

8. MAINTENANCE OF PLANTS & PARK AT<br />

SECTOR 18 & 28, PRATAP NAGAR, JAIPUR 176.35 156.66 1.57 5.16 4.00 9.16 10.50<br />

9. REPAIR & MANT. OF ALOTTED HOUSES<br />

AT SECTOR 1,3, 5, 10,11,18 & 26<br />

PRATAP NAGAR, JAIPUR 16.50 8.49 4.50 0.24 4.26 4.50 3.50<br />

10. CONST. OF COMPOUND WALL & SECURITY OF<br />

BOARD LAND AT SECTOR-1,<br />

PRATAP NAGAR, JAIPUR 51.50 1.51 29.81 - 0.50 0.50 -<br />

11. CONSTRUCTION WORK OF LIG-32 NOS (G+3)<br />

FLATS AT SECTOR-9, PRATAP NAGAR, JAIPUR 196.51 117.84 15.00 - - - 15.00<br />

12. CONSTRUCTION OF RETAINING WALL ALONG<br />

AMANI-SHAH NALLAH, SECTOR NO . 28<br />

(BAMBALA PULIA TO SECTOR NO. 10)<br />

PRATAP NAGAR, JAIPUR 231.00 - 50.00 - - - -<br />

13. CONSTRUCTION OF ROAD AT SECTOR NO. 11<br />

PRATAP NAGAR, JAIPUR 72.00 18.96 47.00 22.30 20.00 42.30 -


(42)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

<strong>14</strong>. ADDITIONAL PROTECTION WORK OF<br />

VENTED CAUSE WAY CONNECTING<br />

SECTOR NO. 11, TO RIICO AT AMANI SHAH<br />

NALLAH, PRATAP NAGAR, JAIPUR 51.22 - 20.00 - - - 10.00<br />

15. CONSTRUCTION OF EWS (G+3) FLATS<br />

PH-II, 256 NOS. AT RHB KRISHNA APARTMENT<br />

PRATAP NAGAR, JAIPUR 738.68 630.63 30.00 22.38 97.62 120.00 10.00<br />

16. REPAIR & MAINT. OF ROAD AT SECTOR<br />

1, 3 & 5, PRATAP NAGAR, JAIPUR 58.96 52.33 - 6.03 - 6.03 -<br />

17. MAINTENANC WORK OF ROAD IN<br />

VARIOUS SECTOR OF PRATAP NAGAR, JAIPUR 20.00 8.80 2.00 3.99 7.21 11.20 -<br />

18. CONSTRUCTION OF ROAD AT SECTOR- 18<br />

PRTAP NAGAR, JAIPUR 32.72 - - 4.35 17.95 22.30 -<br />

19. CHARGES OF LAND USE CHARGED BY<br />

RAJASTHAN UNIVERISY OF HEALTH<br />

SCIENCE AT SECTOR-11, PRATAP NAGAR<br />

JAIPUR 8.<strong>14</strong> - - 5.00 - 5.00 -<br />

20. CONSULTANCY CHARGES OF MIG-B- 240<br />

NOS. (S+6) IN PHASE I & II (UNDERS SFS)<br />

AT SECTOR- 18, PRATAP NAGAR 8.<strong>14</strong> - - - 8.10 8.10 -


(43)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

21. PROVIDING AND FIXING RHB PROPERTY<br />

BOARD AT SECTOR 1, 3, 5, 10, 11, 18 AT<br />

PRATAP NAGAR 2.46 - - - 2.46 2.46 -<br />

22. CONSTRUCTIN OF LIG (G+3) 160 NOS.<br />

FLAT UNDER AFFORDABLE HOUSING<br />

SCHEME PH II AT SECTOR 29<br />

PRATAP NAGAR, JAIPUR 1017.63 - - - 65.00 65.00 335.00<br />

23. CONSTRUCTION OF LIG (G+3) 112 NOS.<br />

FLATS UNDER AFFORDABLE HOUSING<br />

SCHEME PH I AT SECTOR 29<br />

PRATAP NAGAR, JAIPU 7<strong>14</strong>.34 - - - - - 223.00<br />

24. CONSTRUCTION OF LIG (G+3) 96 NOS.<br />

FLATS UNDER AFFORDABLE HOUSING<br />

SHCHEME PH-III, AT SECTOR 29<br />

PRATAP NAGAR, JAIPUR 610.57 - - - 94.00 94.00 200.00<br />

TOTAL 439.64 101.05 584.75 685.80 895.77


(44)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

3. DIV. V. JAIPUR<br />

LIKELY SCHEMES<br />

1. CONSTRUCTION OF LIG-59 (GRS) AT<br />

SECTOR 29, PRATAP NAGAR, JAIPUR 217.<strong>14</strong> - 30.00 - - - -<br />

2. CONSTRUCTION OF MIG- I-7, HOUSES<br />

AT SECTOR 8, PRATAP NAGAR<br />

JAIPUR, (GRS) 47.00 - 20.00 - - - 2.00<br />

3. CONSTRUCTION OF HIG-25, AT SECTOR-<br />

22, PRATAP NAGAR, JAIPUR<br />

(BOARD EMPLOYEE) 320.00 - 50.00 - - - 10.00<br />

4. CONSTRUCTION OF HIG-19 (SFS) AT<br />

SECTOR-22, PRATAP NAGAR 484.00 - 25.00 - - - 10.00<br />

5. CONSTRUCTION OF HIG 19 (SFS) AT<br />

SECTOR-8, PRATAP NAGAR 374.00 - 25.00 - - - 10.00<br />

6. CONSTRUCTION OF MIG B-24 (SFS) AT<br />

SECTOR-8, PRATAP NAGAR, JAIPUR 272.00 - 25.00 - - - 10.00<br />

7. CONSTRUCTION OF HIG- I-80, HIG-II 20<br />

(SFS) AT SECTOR-29, PRATAP NAGAR<br />

JAIPUR 2082.80 - 100.00 - - - 20.00


(45)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

8. CONSTRUCTION OF MIG A- 8, NOS. (DUPLEX)<br />

AT SECTOR- 8, PRATAP NAGAR, JAIPUR 75.00 - - - - - 3.00<br />

9. CONSTRUCTION OF MIG B-88 NOS (S+11)<br />

AT SECTOR-8, PRATAP NAGAR, JAIPUR 1320.00 - - - - - 15.00<br />

10. CONSTRUCTION OF MIG B-110 NOS SFS<br />

(S+10) AT PRATAP APARTMENT,<br />

PRATAP NAGAR, JAIPUR <strong>14</strong>10.20 - - - - - 15.00<br />

11. CONSULTANCY CHARGES FOR CONDUCTING<br />

NECESSARY TESTS FOR DESIGNING OF HALDI<br />

GHATI MARG, PRATAP NAGAR, JAIPUR 3.49 - - (TRANSFERRED TO SCHEME FROM OWN FUND) -<br />

12. CONSTRUCTION OF OFFICE BUILDING<br />

FOR CENTRAL LAB AT PRATAP NAGAR, JAIPUR 495.00 - - - - - 25.00<br />

13. S/F OF PHISAL PATII & JHULA AT<br />

PRATAP APARTMENT SECTOR-29,<br />

PRATAP NAGAR, JAIPUR 3.65 - - - 3.00 3.00 0.65<br />

<strong>14</strong>. REPAIR OF SAFT & STRENGTHING<br />

WALL OF BOUNDARY WALL AT MEWAR<br />

APARTMENT, PRATAP NAGAR, JAIPUR 32.00 - - - - - 16.35<br />

TOTAL 275.00 0.00 3.00 3.00 137.00


(46)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

SELF FINANCE SCHEMES<br />

1. CONSTRUCTION OF MIG- B-1 NO. AT<br />

SECTOR-23, PRATAP NAGAR 6.16 2.24 0.92 - - - 0.92<br />

2. INFRA STRUCTURE SCHEME<br />

AT SECTOR -22, PRATAP NAGAR, JAIPUR 167.30 121.34 5.77 - - - 2.77<br />

3. CONST. OF MIG-A - 300, MIG-B- 110,<br />

HIG-I-80 & HIG-II 20 AT PRATAP APARTMENT<br />

PRATAP NAGAR, JAIPUR 6499.98 5262.04 312.59 197.46 87.54 285.00 36.<strong>14</strong><br />

4. S/F OF FRP SHEET STEEL STRUCTURE<br />

AT PRATAP APARTMENT AT SECTOR-29<br />

PRATAP NAGAR, JAIPUR 150.95 - - - 83.00 83.00 78.95<br />

5. CONST. OF HIG-I- 184, HIG-II, 172<br />

MEWAR APARTMENT, PRATAP NAGAR, JAIPUR 5401.34 5100.51 95.15 111.<strong>14</strong> 80.16 191.30 31.35<br />

TOTAL 4<strong>14</strong>.43 308.60 250.70 559.30 150.13


(47)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

SCHEME FROM OWN FUNDS<br />

1. INFRA STRUCTURE SCHEME NHB AT<br />

SECTOR-16, PRATAPNAGAR, JAIPUR 28.72 29.65 - - - - -<br />

2. DEVELOPMENT OF HALDI GHATI MARG<br />

AT SECTOR 8, PRATAP NAGAR 1372.33 1398.66 3.43 5.81 - 5.81 -<br />

3. DEVELOPMENT OF AJAY MARG AT<br />

SECTOR 8 AT PRATAP NAGAR 340.00 367.16 4.03 9.64 - 9.64 -<br />

4. POCKET SCHEME OF EWS-24, LIG-33 &<br />

MIG-II-19, AT SECTOR 16, PRATAP NAGAR 160.21 35.59 5.00 - - - 5.00<br />

5. REPAIR AND MAINTENANCE IN HOUSES<br />

AT SECTOR 8 & 9 , PRATAP NAGAR 25.00 13.79 1.86 - - - 1.00<br />

6. PANNA DHAI CIRCLE<br />

AT PRATAP NAGAR, JAIPUR 53.00 51.68 0.70 0.15 0.15 0.30 0.30<br />

7. CONST. OF LIG 660 & DEVELOPMENT<br />

WORK OF PRATAP APARTMENT AT<br />

SECTOR-29, PRATAP NAGAR 4156.49 3568.49 52.70 179.79 54.71 234.50 7.90<br />

8. DEVELOPMENT OF SECTOR 29<br />

PERIPHERIAL ROAD AT PRATAP NAGAR 193.71 63.74 60.00 - 5.00 5.00 10.00


(48)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

9. CONSTRUCTION OF LIG 208 (G+3) AT<br />

SECTOR-28, PRATAP NAGAR, JAIPUR 978.00 204.04 201.15 194.43 46.57 241.00 -<br />

10. CONSTRUCTION OF ROAD DIVIDER &<br />

PLANTATION WORK AT SECTOR 11 & 18<br />

PRATAP NAGAR 331.58 151.35 3.00 8.60 16.33 24.93 19.00<br />

11. CONST. OF EWS-256, KRISHNA APARTMENT<br />

SECTOR-28, PRATAP NAGAR, JAIPUR 738.68 537.91 228.7 209.31 <strong>14</strong>.94 224.25 -<br />

12. CONST. OF RETAINING WALL & OTHER<br />

CIVIL WORK FOR 33/04 KV SUBSTATION<br />

AT SECTOR 29, PRATAP APARTMENT,<br />

PRATAP NAGAR, JAIPUR 34.08 19.97 2.81 - 2.70 2.70 -<br />

13. CONSTRUCTION OF ROAD, COMPOUND<br />

WALL & DRAIN AT ZONE 82, SECTOR-8,<br />

PRATAP NAGAR, JAIPUR 68.68 - - - 35.00 35.00 26.77<br />

<strong>14</strong>. REPAIR & MAINTENANCE OF PRATAP<br />

DWAR AT KUMBHA MARG,<br />

PRATAP NAGAR, JAIPUR 2.41 - - - 2.26 2.26 -<br />

15. REPAIR OF ROAD WORK AT HALDI<br />

GHATI MARG, PRATAP NAGAR, JAIPUR 72.00 - - - 35.00 35.00 37.61


(49)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

16. CONST. OF LIG-208 (G+3) ZONE 'E' AT<br />

SECTOR 28, PRATAP NAGAR, JAIPUR 1241.35 - - - 400.00 400.00 878.35<br />

17. CONSTRUCTION OF BOUNDARY WALL<br />

OF VACANT LAND AND P/F OF PROPERTY<br />

BOARD AT SECTOR 8, 9, 15, 16 & 12<br />

AT PRATAP NAGAR, JAIPUR 37.74 - - - 20.00 20.00 19.10<br />

18. MAINTENANCE OF DEVELOPED PLANTS<br />

& GREEN AT HALDI GHATI MARG AT<br />

SECTOR-22, & MAINTENANCE OF AJAY<br />

MARG, PANNA DHAI CIRCLE TO<br />

RANA SANGA MARG, PRATAP NAGAR,<br />

JAIPUR 36.19 - - - 8.00 8.00 9.58<br />

19. PLANTATION AT PRATAP APARTMENT,<br />

MEWAR APARTMENT & HALDI GHATI<br />

MARG, PRATAP NAGAR, JAIPUR 15.78 - - - 6.00 6.00 4.36<br />

20. CARPETING WORK AND MAINTENANCE<br />

OF MEDAIN AND FOOT PATH AT HALDI<br />

GHATI MARG, PRATAP NAGAR, JAIPUR 393.20 - - - 40.00 40.00 298.20<br />

21. CONST. OF SERVICE ROAD IN FRONT<br />

OF MEWAR APARTMENT AT SECTOR-15,<br />

PRATAP NAGAR, JAIPUR 27.00 - - - 20.00 20.00 7.00


(50)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

22. CONSTRUCTION OF OFFICE FOR SOCIETY<br />

GUARD ROOM AT MEWAR & PRATAP<br />

APARTMENT, PRATAP NAGAR, JAIPUR 13.00 - - - 8.00 8.00 5.00<br />

23. FILLING OF RIVER SAND IN ELECTRIC<br />

TRENCHES AT MEWAR APARTMENT OF<br />

PRATAP NAGAR, JAIPUR 6.50 - - - 5.50 5.50 1.00<br />

24. CONSTRUCTION OF JOGGING TRACK<br />

AND COMPOUND WALL IN CENTRAL<br />

PARK AT SECTOR 16, PRATAP NAGAR 25.00 - - - 10.00 10.00 15.00<br />

25. REMETLING AND CARPETING & ROAD REPAIR<br />

WORK AT SECTOR 9 & AJAY MARG<br />

PRATAP NAGAR, JAIPUR 81.00 - - - 20.00 20.00 60.00<br />

26. N.O.C. CHARGES REGARDING FIRE FIGHTING<br />

SYSTEM FROM NAGAR NIGAM FOR PRATAP &<br />

MEWAR APARTMENT, PRATAP NAGAR, JAIPUR 10.00 - - - 10.00 10.00 -<br />

27. CONSULTANCY CHARGES FOR CONDUCTING<br />

NCCESARY TESTS FOR DESIGNING OF HALDIGHATI<br />

MARG, PRATAP NAGAR, JAIPUR 3.49 - - - 3.49 3.49<br />

(TRANSFERRED FORM LIKELY SCHEMES)<br />

TOTAL 563.38 607.73 763.65 1371.38 <strong>14</strong>05.17


(51)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

SHOPS<br />

1. COMMERCIAL COMPLEX AT SECTOR-5,<br />

8 & 16, PRATAP NAGAR, JAIPUR 23.15 - 1.00 0.40 - 0.40 -<br />

2. COMMERCIAL CENTER AT SECTOR-16<br />

PRATAP NAGAR, JAIPUR 317.17 - - - 80.00 80.00 247.17<br />

3. STRUCTURAL DRAWING (RCC DESING<br />

AND SAFE BEARING CAPACITY OF SOIL<br />

FOR CONSTRUCTION OF SHOPS AT<br />

SHOPPING CENTER SECTOR 16,<br />

PRATAP NAGAR, JAIPUR 1.49 - - - 1.40 1.40 -<br />

TOTAL 1.00 0.40 81.40 81.80 247.17<br />

OFFICE COMPLEX<br />

1. CONSTRUCTION OF CIRCLE- I OFFICE<br />

BUILDING AT PRATAP NAGAR, JAIPUR 80.54 64.83 7.00 5.93 0.74 6.67 5.00


(52)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

BEAUTIFICATION OF CITIES<br />

1. MAINTEANCE & BEAUTIFICATION OF<br />

PARKS & OTHER MINOR WORK AT<br />

MEWAR APARTMENT SECTOR-15<br />

PRATAP NAGAR, JAIPUR 37.90 - - - 15.00 15.00 22.90<br />

4. DIV. X, JAIPUR<br />

LIKELY SCHEMES<br />

1. DEVELOPMENT OF SHOPS AT SECTOR-26<br />

PRATAP NAGAR, JAIPUR 70.00 - 10.00 - - - -<br />

2. CONST. OF MIG A (G+3) 304 AT SECTOR<br />

28, PRATAP NAGAR, JAIPUR 2000.00 - 10.00 - - - -<br />

3. MAINTENANCE OF DWARIKA PURI<br />

SHCHEME IN BLOCK A2, C1, C2 & C3 AT<br />

SECTOR 26 PRATAP NAGAR, JAIPUR 20.00 - 5.00 - - - 5.00<br />

4. CONST. OF MIG-B - 12 NOS AT SECTOR<br />

26, PRATAP NAGAR, JAIPUR 122.00 - 10.00 - - - -<br />

5. CONST. OF MIG A 61 NOS AT SECTOR 23<br />

& MIG A- 8 NOS AT SECTOR 26<br />

PRATP NAGAR, JAIPUR 410.00 - 10.00 - - - -


(53)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

6. DEVELOPMENT WORK IN MIG A & MIG B<br />

AT SECTOR 23 & 26, PRATAP NAGAR, JAIPUR 63.00 - 5.00 - - - -<br />

7. CONST. OF LIG-53 NOS AT SECTOR 22,<br />

PRATAP NAGAR, JAIPUR 195.00 - 10.00 - - - -<br />

8. CONST. OF MULTISTOREY HIG- B 80 NOS<br />

FLATS (S+10) AT SECTOR 26,<br />

PRATAP NAGAR, JAIPUR 1500.00 - 10.00 (TRANSFERRED TO SELF FINANCE SCHEME)<br />

9. CONST. OF LIG-80 NOS (G+3) AT<br />

SECTOR 28, PRATAP NAGAR, JAIPUR 376.00 - 10.00 (TRANSFERRED TO SCHEMES FROM OWN FUNDS)<br />

10. CONST. OF MIG A DUPLEX-131 NOS AT<br />

SECTOR-23, PRATAP NAGAR - - - - - - 5.00<br />

11. CONST. OF MIG A (G+3) - 176 NOS AND<br />

LIG - 32 (G+3) AT SECTOR 26<br />

PRATAP NAGAR, JAIPUR - - - - - - 5.00<br />

12. CONST. OF MIG A (SFS) G+3 = 304 AT<br />

SECTOR 28, PRATAP NAGAR, JAIPUR - - - - - - 5.00<br />

13. CONST. OF HIG (SFS) S+10 = 80 AT<br />

SECTOR 26, PRATAP NAGAR, JAIPUR - - - - - - 4.00


(54)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

<strong>14</strong>. DEV. & CONST. OF FWS 50, LIG - 50<br />

AT MAHALA, DIST. JAIPUR - - - - - - 1.00<br />

TOTAL 80.00 0.00 0.00 0.00 25.00<br />

SELF FINANCE SCHEMES<br />

1. CONSTRUCTION OF MIG-I - 128 NOS.<br />

FLATS (G+3) PH-I, SECTOR- 28<br />

AT PRATAP NAGAR, JAIPUR 999.00 748.98 40.00 41.53 - 41.53 -<br />

2. CONSTRUCTION OF MIG - I - 128, NOS.<br />

FLATS (G+3) PH-III, SECTOR 28 AT<br />

PRATAP NAGAR, JAIPUR 999.00 736.15 68.00 60.00 - 60.00 <strong>14</strong>.00<br />

3. CONSTRUCTION OF HIG- 80 FLATS (S+10) <strong>14</strong>00.50 - - 2.59 157.41 160.00 844.30<br />

AT SECTOR 26, PRATAP NAGAR, JAIPUR<br />

(TRANSFERRED FROM LIKELY SCHEMES)<br />

4. DEVELOPMENT WORK OF SECTOR 28,<br />

S.F.S. PRATP NAGAR, JAIPUR 382.26 <strong>14</strong>9.05 105.13 65.39 71.28 136.67 0.43<br />

5. CONSTRUCTION OF MIG-A-52 NOS &<br />

MIG-B - 6, NOS AT SECTOR-26<br />

PRATAP NAGAR, JAIPUR 710.00 556.21 124.76 39.24 45.88 85.12 -<br />

TOTAL 337.89 208.75 274.57 483.32 858.73


(55)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

SCHEMES FROM OWN FUNDS<br />

1. DEVELOPMENT WORK OF 200 FT. ROAD<br />

BETWEEN SECTOR 26 & 28, PRATAP NAGAR<br />

JAIPUR 112.50 69.01 5.05 1.38 0.62 2.00 2.80<br />

2. CONSTRUCTION OF 2976 HOUSES (FLATS)<br />

(G+7) PH-I, DWARIKA PURI AT SECTOR-26<br />

PRATAP NAGAR, JAIPUR 10810.00 3513.17 673.00 3.47 222.79 226.26 875.30<br />

3. DEVELOPMENT WORK AT SECTOR 26 &<br />

29 PRATAP NAGAR, JAIPUR <strong>14</strong>1.00 <strong>14</strong>1.00 13.70 6.44 - 6.44 -<br />

4. DEVELOPMENT WORK OF AT SECTOR<br />

26, PRATAP NAGAR, JAIPUR 190.00 30.02 23.25 7.08 33.47 40.55 -<br />

5. DEVELOPMENT OF SECTOR-29<br />

PRATAP NAGAR, JAIPUR 154.60 20.21 7.34 - 3.07 3.07 -<br />

6. CONSTRUCTION OF LIG- 128/208 (G+3)<br />

AT SECTOR 28, PRATAP NAGAR, JAIPUR 978.00 264.47 313.36 333.51 32.83 366.34 --<br />

7. DEVELOPMENT OF LIG- 128/208 (G+3)<br />

AT SECTOR 28, PRATAP NAGAR, JAIPUR - 25.21 52.42 - 67.21 67.21 111.37


(56)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

8. CONSTRUCTION OF WBM ROAD AND<br />

PLANTATION WORK AT GROUP HOUSING<br />

SCHEME (AFFORDABLE HOUSING SCHEME)<br />

PH-I, SECTOR-29, PRATAP NAGAR, JAIPUR 99.72 - - - 60.00 60.00 18.89<br />

9. SURVEY OF SIROLI LAND AT JAIPUR 6.20 - 6.20 1.81 2.39 4.20 -<br />

10. SURVEY OF CHANCHUKIA AND MAHALA LAND) 10.00 - - - 9.19 9.19 -<br />

11. S/F OF PLAY EQUIPMENTS & TUBE WELL<br />

IN VARIOUS DEVELOPED PARK<br />

AT PRATAP NAGAR 11.37 - - - 11.37 11.37 -<br />

12. CONST. OF BOUNDARY WALL AT<br />

VARIOUS SECTOR PRATAP NAGAR 21.79 - - - 21.79 21.79 -<br />

TOTAL 1094.32 353.69 464.73 818.42 1008.36<br />

SHOPS<br />

1. CONSTRUCTION OF COMPOUND WALL<br />

OF RESERVE & INSTITUTIONAL LAND AT<br />

SECTOR 26, PRATAP NAGAR, JAIPUR 70.<strong>14</strong> 66.45 2.73 1.25 - 1.25 -


(57)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

5. DIV. XII, JAIPUR<br />

LIKELY SCHEMES<br />

1. CONST. OF MIG-A 123 NOS.<br />

AT SECTOR-7,<br />

PRATAP NAGAR, JAIPUR 477.00 - 410.00 - - - -<br />

2. CONST. OF MIG-B 37, NOS. AT SECTOR-7<br />

PRATAP NAGAR, JAIPUR 296.00 - 200.00 - - - -<br />

3. CONST. OF MIG-B, 192 (G+3) FLATS<br />

SFS AT SECTOR-28, PRATAP NAGAR, JAIPUR 2304.00 - 355.00 (TRANSFERRED TO SELF FINANCE SCHEME)<br />

4. CONSTRUCTION OF SHOPPING CENTRE AT<br />

SECTOR-23, PRATAP NAGAR, JAIPUR - - - - - 5.00<br />

5. CONSTRUCTION OF MIG-II (S+10) 160 NOS.<br />

AT SECTOR 11, PRATAP NAGAR, SANGANER,<br />

JAIPUR - - - - - - 5.00<br />

6. CONSTRUCTION OF MIG-I (S+9) 72 NOS. AT<br />

SECTOR 11, PRATAP NAGAR, JAIPUR - - - - - - 5.00<br />

7. CONSTRUCTION OF MIG-I (S+10) 200 NOS.<br />

AT SECTOR-23, PRATAP NAGAR,<br />

SANGANER, JAIPUR - - - - - - 5.00


(58)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

8. CONSTRUCTION OF MIG-II (G+3) 32 NOS.<br />

AT SECTOR 28, PRATAP NAGAR,<br />

SANGANER, JAIPUR - - - - - - 5.00<br />

TOTAL 965.00 0.00 0.00 0.00 25.00<br />

SELF FINANCE SCHEMES<br />

1. CONST. OF 37 NOS. HIG (SFS) HOUSES &<br />

DEVELOPMENT WORK AT SECTOR-19,<br />

PRATAP NAGAR, JAIPUR 872.23 551.04 264.71 120.05 133.87 253.92 -<br />

2. CONSTRUCTION & DEVELOPMENT WORK OF<br />

MIG-I <strong>14</strong>6 HOUSES AT SECTOR-23, PRATAP<br />

NAGAR, JAIPUR 966.43 850.73 15.00 0.30 27.65 27.95 4.24<br />

3. CONSTRUCTION & DEVELOPMENT WORK OF<br />

HIG-I & HIG-II (DUPLEX) HOUSES AT SECTOR-25<br />

(PHASE-I & PHASE-II), PRATAP NAGAR, JAIPUR 6633.66 3370.35 10.00 11.69 80.23 91.92 28.12<br />

4. CONSTRUCTION OF MIG-B 160 (G+3) FLATS<br />

SFS AT SECTOR 28, PRATAP NAGAR, JAIPUR 1643.98 0.29 - 43.27 565.42 608.69 979.31<br />

(TRANSFERRED FROM LIKELY SHCEMES)<br />

TOTAL 289.71 175.31 807.17 982.48 1011.67


(59)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

SCHEMES FROM OWN FUNDS<br />

1. DEVELOPMENT WORK AT SECTOR 19,<br />

PRATAP NAGAR, JAIPUR 56.53 59.57 10.00 10.00 21.86 31.86 -<br />

2. DEVELOPMENT WORK AT SECTOR-11,<br />

PRATAP NAGAR, JAIPUR 168.76 135.16 5.00 2.32 24.84 27.16 9.18<br />

3. CONSTRUCTION OF EWS 416 NOS. (G+3)<br />

FLATS AT SECTOR 29, PRATAP NAGAR,<br />

SANGANER, JAIPUR 1808.51 - - - 505.00 505.00 959.06<br />

4. COMPLETION/ FINISHING WORK OF HIG 96<br />

NOS. (G+2) SKELTON FLATS AT SECTOR-11<br />

KUMBHA MARG, PRATAP NAGAR, JAIPUR 776.22 0.69 50.00 - 50.00 50.00 795.04<br />

5. COMPLETION / FINISHING WORK OF MIG-B<br />

108 NOS. (G+2) SKELTON FLATS AT SECTOR-11<br />

KUMBHA MARG, PRATAP NAGAR, JAIPUR 919.67 151.77 344.52 285.89 122.44 408.33 28.04<br />

TOTAL 409.52 298.21 724.<strong>14</strong> 1022.35 1791.32


RAJASTHAN HOUSING BOARD<br />

FINANCIAL TARGETS FOR THE YEAR <strong>2013</strong>-20<strong>14</strong> AND REVISED TARGETS FOR THE YEAR <strong>2012</strong>-<strong>2013</strong><br />

B. JAIPUR CIRCLE-II, JAIPUR<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

1. DIV. VI, JAIPUR<br />

LIKELY SCHEMES<br />

(60)<br />

1. DEVELOPMENT OF V.T. ROAD,<br />

MANSAROVAR, JAIPUR 690.00 - 610.00 - - - -<br />

2. CONSTRUCTION OF MIG-B- 250 NOS 4100.00 - 500.00 - - - 45.00<br />

FLATS (STILT +9) AT SECTOR 4 &<br />

DWARKA PATH, MANSAROVAR, JAIPUR<br />

3. CONSTRUCTION OF HIG-50 (STILT+ 9) 980.00 - 200.00 (TRANSFERRED TO SCHEME FROM OWN FUNDS)<br />

AT DWARKA PATH MANSAROVAR,<br />

JAIPUR<br />

4. CONSTRUCTION OF LIG - 24 NOS <strong>14</strong>5.00 - 135 (TRANSFERRED TO SCHEME FROM OWN FUNDS)<br />

DUPLEX AT SECTOR 7, MANSAROVAR<br />

JAIPUR<br />

5. DEVELOPMENT WORKS OF SHIPRA PATH 125.00 - 125 (TRANSFERRED TO SCHEME FROM OWN FUNDS)<br />

MANSAROVAR, JAIPUR


(61)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

6. REPAIR & MAINTANCE OF OLD HOUSES IN 32.76 - 32.76 - - - -<br />

OLD SCHEMES AT MANSAROVAR<br />

JAIPUR (FOR POSSESSION WORK)<br />

7. CONST. OF HIGH (S+9) FLATS AT V.T. ROAD<br />

MANSAROVAR, JAIPUR 700.00 - - - - - 45.00<br />

8. DEVELOPMENT WORKS OF SHIPRA PATH<br />

MANSAROVAR, JAIPUR 50.00 - - - - - 10.00<br />

TOTAL 1602.76 0.00 0.00 0.00 100.00<br />

SELF FINANCE SCHEMES<br />

1. CONSTRUCTION OF HIG FLATS<br />

(G+9)=36 NOS AT SECTOR -5<br />

MANSAROVAR, JAIPUR 884.70 566.23 25.<strong>14</strong> 55.31 128.43 183.74 49.21<br />

2. CONSTRUCTION OF MIG-B -200 NOS<br />

FLATS (G+9) AT SECTOR-1,<br />

MANSAROVAR, JAIPUR 4295.00 2527.28 849.74 269.70 234.28 503.98 298.33<br />

3. O.D.C. WORK CHARGE STAFF - 72.75 50.00 23.90 26.10 50.00 50.00<br />

TOTAL 924.88 348.91 388.81 737.72 397.54


(62)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

SCHEMES FROM OWN FUNDS<br />

1. CONSTRUCTION OF MIG-B- 48 FLATS<br />

(STILT+3) AT SECTOR 7, MANSAROVAR 687.00 442.21 150.00 43.37 - 43.37 -<br />

2. CONSTRUCTION OF MIG- B = 36 NOS 412.67 307.83 50.00 52.60 - 52.60 -<br />

(STILT +3) AT SECTOR 10,<br />

MANSAROVAR, JAIPUR<br />

3. CONSTRUCTION OF LIG-24 NOS FLATS<br />

(G+2) AT SECTOR 4, MANSAROVAR,<br />

JAIPUR 77.50 - 15.00 - - - -<br />

4. TOTAL STATION SURVEY FOR AMANISHAH<br />

NALLAH A LONG SHIPRA PATH ROAD<br />

NEAR ATISH MARKET - - - - 0.75 0.75 0.37<br />

5. CONST. OF HIG-72 (S+9) AT DWARKA<br />

PATH MANSAROVAR, JAIPUR 1234.13 0.59 - 0.59 5.00 5.59 90.00<br />

(TRANSFERRED FROM LIKELY SCHEMES)<br />

6. CONSULTATION FOR CONST. OF MULTI<br />

STORIED HIG-72 NOS FLATS (S+9) AT<br />

DWARIKA PATH MANSAROVAR 24.68 - - - 2.00 2.00 22.68


(63)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

7. CONSTRUCTION OF LIG-23 NOS FLATS<br />

(G+2) SECTOR 7, MANSAROVAR 134.61 - - 16.79 45.21 62.00 69.62<br />

(TRANSFERRED FROM LIKELY SCHEMES)<br />

8. DEVELOPMENT WORK OF SHIPRA PATH<br />

MANSAROVAR, JAIPUR 74.74 - - 0.31 65.69 66.00 -<br />

(TRANSFERRED FROM LIKELY SCHEMES)<br />

9. CONST. OF WBM ROAD AT VT ROAD 22.64 - - - 22.64 22.64 -<br />

(TRANSFERRED FROM LIKELY SCHEMES)<br />

10. MISC WORK CONST. OF MIG-B 48(S)<br />

(S+3) AT SECTOR 7 MANSAROVAR 22.64 - - - 5.06 5.06 -<br />

TOTAL 215.00 113.66 <strong>14</strong>6.35 260.01 182.67<br />

SHOPS<br />

1. DEVELOPMENT OF SHOPING CENTER 31.00 <strong>14</strong>.88 10.00 - 10.00 10.00 -<br />

AT SECTOR 10, MANSAROVAR, JAIPUR<br />

2. DEVELOPMENT OF SHOPPING CENTER 35.10 21.32 3.00 - 3.00 3.00 -<br />

AT SECTOR 5, MANSAROVAR, JAIPUR<br />

TOTAL 13.00 0.00 13.00 13.00 0.00


(64)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

2. DIV. IX, JAIPUR<br />

LIKELY SCHEMES<br />

1. CONST. OF HIG-80 (S+9) AT SECTOR 8,<br />

MANSAROVAR, JAIPUR 1724.00 - 100.00 - - - 10.00<br />

2. PATCH REPAIR WORK OF ROAD AT<br />

MANSAROVAR, JAIPUR 525.00 - 525.00 - - - 10.00<br />

3. CONSTRUCTION OF MIG -II (S+9) 253 AT<br />

SECTOR -13, DWARIKAPATH, MANSAROVAR 3500.00 - 200.00 (TRANSFERRED TO SCHEME FROM OWN FUNDS)<br />

4. CONSTRUCTION OF EWS-28 NOS AT<br />

SECTOR 1, MANSAROVAR, 71.95 - 61.95 (TRANSFERRED TO SCHEME FROM OWN FUNDS)<br />

5. CONSTRUCTION MIG A 60 NOS AT<br />

SECTOR -9, MANSAROVAR 738.00 - 600.00 (TRANSFERRED TO SELF FINANCE SCHEMES)<br />

6. RENOVATION WORK OF GUEST HOUSE/<br />

CHAIRMAN RESIDENCE 15.00 - 8.00 (TRANSFERRED TO OFFICE - COMPLEX SCHEMES)<br />

7. DEVELOPMENT WORK OF DWARKA<br />

APARTMENT, MANSAROVAR, JAIPUR 100.00 - - - - - 10.00


(65)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

8. CONSTRUCTION OF MIG A - 29 NOS DUPLEX<br />

HOUSES AT SECTOR-7, MANSROVAR, JAIPUR 450.00 - - - - - 10.00<br />

TOTAL <strong>14</strong>94.95 0.00 0.00 0.00 40.00<br />

SELF FINANCE SCHEMES<br />

1. CONSTRUCTION 72+54 GROUP HOUSING<br />

MIG -B 126 NOS (RAMKRISHNA APARTMENT)<br />

MANSAROVAR, JAIPUR 2312.84 2078.20 86.00 0.04 45.55 45.59 -<br />

2. CONST. 54 NOS. HOUSES IN BLOCK C<br />

RAMKRISHNA APARTMENT, MANSAROVAR 998.00 - 730.00 29.79 200.21 230.00 400.00<br />

3. CONST. OF GROUP HOUSIG SCHEME<br />

NEW 24 NOS KAVERI APARTMENT, MANSAROVAR 589.79 400.38 24.00 0.20 26.53 26.73-<br />

4. CONST. OF MIG A - 60 NOS. AT SECTOR 9<br />

DUPLEX, MANSAROVAR 738.00 - - - 250.00 250.00 400.0<br />

(TRANSFERRED FROM LIKELY SCHEMES)<br />

TOTAL 840.00 30.03 522.29 552.32 800.00


(66)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

SCHEMES FROM OWN FUNDS<br />

1. CONST. OF EWS-28 NOS AT SECTOR-1 71.92 - - 36.27 13.73 50.00 11.00<br />

MANSAROVAR SCHEME<br />

(TRANSFERRED FROM LIKELY SCHEMES)<br />

2. CONST. OF COMPOUND WALL ON RESIDENTIAL/<br />

COMMERCIAL LAND AT ZONE-III, IV & V<br />

& V AT MANSAROVAR, JAIPUR 421.00 254.07 10.00 6.63 <strong>14</strong>.68 21.31 -<br />

3. CONSTRUCTON OF ROAD IN SECTOR <strong>14</strong>-E<br />

AND OTHER MINIOR REPAIR WORK OF ROAD<br />

AT MANSAROVAR 150.56 30.05 84.00 - - - -<br />

4. FIXING OF SIGN BOARD/FLEX AT<br />

VARIOUS SCHEMES OF MANSAROVAR, JAIPUR 23.99 - 2.00 - - - -<br />

5. DEVELOPMENT WORK OF MADHYAM<br />

MARG/SHIPRA PATH, MANSAROVAR, JAIPUR 885.47 863.96 - 6.81 10.10 16.91 -<br />

6. CONST. OF GROUP HOUSING FLATS MIG - 24<br />

NOS. AT SECTOR 2, MANSAROVAR, JAIPUR 465.46 224.29 40.00 - - - -<br />

7. CONSTRUCTION OF NALLHA ROAD<br />

AND OTHER DEVELOPMENT WORK AT<br />

SECTOR - 13, SFS MANSAROVAR, JAIPUR 98.70 0.71 70.00 - 5.00 5.00 20.00


(67)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

8. CONSTRUCTION OF MIG-B - 72 NOS<br />

FLATS AT DWARKA PATH ZONE/<br />

MANSAROVAR, JAIPUR 968.47 0.07 600.00 98.31 231.69 330.00 615.00<br />

9. RENOVATION WORK OF HOUSE NO. 21/203<br />

AT SECTOR 2, MANSAROVAR, JAIPUR 2.88 2.25 - - 0.63 0.63 -<br />

10. RENOVATION WORK OF HOSUE NO. 67/6-D<br />

AT SECTOR 6 MANSAROVAR, JAIPUR 1.25 0.89 - 0.30 - 0.30 -<br />

11. CONSTRUCTION OF MIG - B - 72 (S+9)<br />

NOS FLATS AT DWARIKA PATH ZONE -II<br />

MANSAROVAR, JAIPUR 951.59 - - - 100.00 100.00 530.26<br />

(TRANSFERRED FORM LIKELY SCHEMES)<br />

12. CONSTRUCTION OF MIG-B - 72 (S+9)<br />

NOS. FLATS AT DWARIKA PATH ZONE V<br />

MANSAROVAR, JAIPUR 982.59 - - - - - 515.00<br />

(TRANSFERRED FROM LIKELY SCHEMES)<br />

13. COSTRUCTION OF MIG-B- 36 (S+9)<br />

NOS FLATS AT DWARIKA PATH ZONE-III<br />

MANSAROVAR, JAIPUR 482.53 - - - 50.00 50.00 280.00<br />

<strong>14</strong>. CONST. OF JOGING TRACK SECTOR 13<br />

MANSAROVAR, JAIPUR 19.50 - - - 19.00 19.00 -<br />

TOTAL 806.00 <strong>14</strong>8.32 444.83 593.15 1971.26


(68)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

SHOPS<br />

1. DEVELOPMENT WORK AT LOCAL 16.90 11.90 2.00 - - - -<br />

SHOPING CENTER SECTOR- 8, ZONE<br />

84, MANSAROVAR, JAIPUR<br />

2. CONST. OF TOILET AT SHOPPING 10.21 - 6.21 - 6.21 6.21 2.38<br />

CENTER AT SECTOR 1, MANSAROVAR, JAIPUR<br />

3. CONSTRUCTION OF BOUNDARY WALL 26.03 - 5.00 0.93 - 0.93 -<br />

COMERCIAL STRIP III, MANSAROVAR, JAIPUR<br />

4. DEVELOPMENT WORK OF LOCAL SHOPPING<br />

CENTER AT SECTOR 2 & 6 HEERA PATH<br />

MANSAROVAR, JAIPUR 17.86 - 4.00 11.17 - 11.57 -<br />

TOTAL 17.21 12.10 6.21 18.31 2.38<br />

OFFICE COMPLEX<br />

1. RENOVATION OF GUEST HOUSE CUM<br />

CHAIRMAN HOUSE MANSAROVAR JAIPUR 9.45 - - 4.34 2.15 6.49 2.96<br />

(TRANSFERRED FROM LIKELY SCHEMES)


(69)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

DEPOSIT WORKS (OTHERS)<br />

1. CONSTRUCTION OF RISING OF COMPOUND<br />

WALL & CONSTRUCTION OF TUBE WELL<br />

WORK IN SECTOR 3 S.F.S. MANSAROVAR 4.00 - 1.85 - 1.85 1.85 -<br />

2. CONSTRUCTION OF TWO VARANDHA IN<br />

COMMUNITY CENTER S.F.S. MANSAROVAR 7.00 2.03 - 2.43 - 2.43 -<br />

3. CONSTRUCTION OF VARANDHA, ROOM<br />

& TOILET IN COMMUNITY CENTER S.F.S<br />

MANSAROVAR - - - 3.87 6.13 10.00 -<br />

4. CONSTRUCTION OF ROOM & TOILET IN<br />

COMMUNITY CENTER S.F.S. 1 ST FLOOR<br />

ANSAROVAR - - - 1.99 3.00 4.99 -<br />

TOTAL 1.85 8.29 10.98 19.27 0.00<br />

3. DIV. PHE-I, JAIPUR<br />

O.F.I. SCHEMES<br />

1. SEWERAGE SCHEME OF NASIRABAD 81.09 71.34 2.00 - 9.70 9.70 -


(70)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

LIKELY SCHEMES<br />

1. W.S.S. FOR RAM KRISHNA APARTMENT,<br />

M.S. JAIPUR 215.00 - 10.00 (TRANSFERRED TO SCHEMES FROM OWN FUNDS)<br />

2. W.S.S. FOR BHARGU PATH, MANSAROAVAR,<br />

JAIPUR 84.00 - 10.00 (TRANSFERRED TO SCHEMES FROM OWN FUNDS)<br />

3. W.S.S. SOUTH EXTN. UDAIPUR 650.00 - 5.00 (TRANSFERRED TO SCHEMES FROM OWN FUNDS)<br />

4. W.S.S. CHURU 50.00 - 5.00 (TRANSFERRED TO SCHEMES FROM OWN FUNDS)<br />

5. W.S.S. SIKAR 50.0 - 5.00 (TRANSFERRED TO SCHEMES FROM OWN FUNDS)<br />

6. W.S.S. JHUNJHUNU 50.00 - 5.00 (TRANSFERRED TO SCHEMES FROM OWN FUNDS)<br />

7. W.S.S HANUMANGARH 50.00 - 5.00 (TRANSFERRED TO SCHEMES FROM OWN FUNDS) -<br />

8. W.S.S. V.T. ROAD, MANSAROVAR 50.00 - 10.00 (TRANSFERRED TO SCHEMES FROM OWN FUNDS) -<br />

TOTAL 55.00 0.00 0.00 0.00 0.00


(71)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

SELF FINANCE SCHEMES<br />

JAIPUR CIRCLE-I, JAIPUR<br />

1. W.S.S. MEWAR APARTMENT PRATAP<br />

NAGAR, JAIPUR 45.00 37.21 5.00 - - - 2.00<br />

2. SEWERAG SCHEME OF MEWAR APARTMENT<br />

PRATAP NAGAR, JAIPUR 66.58 37.03 5.00 1.85 8.40 10.25 5.00<br />

3. SEWERAGE SCHEME NRI SECTOR-24<br />

PRATAP NAGAR, JAIPUR 54.17 - - 8.63 40.87 49.50 5.00<br />

TOTAL 10.00 10.48 49.27 59.75 12.00<br />

SCHEMES FROM OWN FUNDS<br />

JAIPUR CIRCLE - I<br />

1. SEWERAGE SCHEME AT SECTOR 16, 17, 556.00 494.17 2.80 5.32 6.08 11.40 -<br />

18 & 19 PRATAP NAGAR, JAIPUR<br />

2. W.S.S. AT SECTOR 28, PRATAP NAGAR 497.91 278.84 25.00 32.07 46.23 78.30 21.00<br />

JAIPUR<br />

3. SEWERAGE SCHEME FOR SECTOR- 28,<br />

PRATAP NAGAR, JAIPUR 243.10 133.18 25.00 18.30 37.80 56.10 15.00


(72)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

4. W.S.S. PRATAP APARTMENT AT<br />

PRATAP NAGAR, JAIPUR 208.00 194.94 5.00 3.44 1.21 4.65 -<br />

5. SEWERAGE PRATP APARTMENT AT<br />

PRATAP NAGAR 85.00 63.68 5.00 0.84 0.16 1.00 -<br />

6. SEWERAGE OF JAWAHAR NALLAH<br />

PRATAP NAGAR, JAIPUR 51.40 27.29 5.00 4.97 4.23 9.20 8.00<br />

7. W.S.S. FOR VARIOUS SECTOR OF<br />

PRATAPNAGAR, JAIPUR 155.00 85.35 16.70 15.12 11.33 26.45 21.00<br />

8. WSS/ SEWERAGE SCHEME VYAS APARTMENT<br />

PRATAP NAGAR, JAIPUR 52.92 12.38 10.00 13.15 13.55 26.70 5.00<br />

9. CONST. OF STROM WATR HARVESTING AT<br />

PRATAPNAGAR, JAIPUR 122.95 92.22 20.00 - 20.00 20.00 -<br />

10. WSS FOR GREEN BELT AT SECTOR- 16, 17, 18, 19<br />

PRATAP NAAR, JAIPUR<br />

(SEWERAGE TREATMENT PLANT) 227.28 29.52 50.00 151.15 17.60 168.75 5.00<br />

11. RECYCLE WATER GREEN BELT AT SECTOR 22<br />

TO 26 , PRATAP NAGAR 66.89 48.50 - 2.35 - 2.35 -


(73)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

12. W.S.S. GREEN BELT AT SECTOR 22 TO 26 185.00 167.17 - - 6.95 6.95 6.90<br />

PRATAP NAGAR<br />

13. W.S.S. FOR SECTRO 7, PRATAP NAGAR 301.28 - - - 95.00 95.00 91.00<br />

<strong>14</strong>. SEWERAGE SCHEME FOR SECTOR-7,<br />

PRATAP NAGAR 154.89 - - - 70.00 70.00 60.00<br />

15. STROM WATER HARVESTING FOR VARIOUS<br />

SECTOR AT PRATP NAGAR 89.25 - - - 60.00 60.00 18.00<br />

16. ROOF TOP RAIN WATER HARVESTING<br />

AT DWARIKAPURI, SECTOR - 26 82.98 - - - 30.00 30.00 30.00<br />

17. W.S.S. FOR SATULAZ APARTMENT SECTOR-28<br />

PRATAP NAGAR 90.89 - - - 50.00 50.00 30.00<br />

18. SEWEARAGE FOR SATULAZ APARTMENT<br />

SECTOR 28, PRATAP NAGAR 81.11 - - - 50.00 50.00 20.00<br />

19. W.S.S. O & M OF VARIOUS SECTOR 1, 22, 23,<br />

25, 29 PRATAP NAGAR, 91.00 - - - 18.00 18.00 20.00<br />

20. SEWERAGE O & M OF VARIOUS SECTOR<br />

PRATAP NAGAR 115.07 - - - 10.00 10.00 20.00


(74)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

21. WATER SUPPLY SCHEME DWARIKA PURI<br />

PRATAP NAGAR 110.51 - - - 20.00 20.00 40.00<br />

JAIPUR CIRCLE-II<br />

1. PROVIDING, LAYING AND JOINTING OF 60.31 6.68 15.00 8.40 1.00 9.40 2.00<br />

SEWER LINE OF NALLAH AT MANSAROVAR, JAIPUR<br />

2. W.S.S. AT SECTOR 15, MANSAROVAR, JAIPUR 22.75 <strong>14</strong>.91 5.00 3.65 - 3.65 -<br />

3. STROM WATER HARVESTING AT MANSAROVAR 47.85 - - - 30.00 30.00 15.00<br />

4. W.S.S. BEAWAR 48.53 10.92 2.00 - 20.00 20.00 10.00<br />

5. W.S.S. KISHANGARH 159.70 <strong>14</strong>9.30 4.80 0.63 0.87 1.50 -<br />

6. W.S.S. NASIRABAD 150.00 115.97 6.00 9.70 6.60 16.30 5.00<br />

7. W.S.S. BHRIGU PATH (RAIN WATER<br />

HARVESTING SYSTEM), M.S. JAIPUR 15.33 10.39 - 2.65 - 2.65 -<br />

8. SEWERAGE OF BHRIGU PATH 77.50 - 20.00 - 20.00 20.00 20.00<br />

MANSAROVAR, JAIPUR


(75)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

9. W.S.S. MULTY STORIED FLATS AT<br />

MANSAROVAR, JAIPUR 238.21 59.96 - 89.45 79.40 168.85 5.00<br />

(TRANSFERRED FROM LIKELY SCHEMES)<br />

10. W.S.S. SHIV SINGH PURA, SIKAR 34.55 - - - 20.00 20.00 10.00<br />

11. W.S.S. CHURU 2.86 - - - 2.25 2.25 -<br />

(TRANSFERRED FROM LIKELY SCHEMES)<br />

KOTA CIRCLE, KOTA<br />

1. W.S.S. BHAWANI MANDI 43.68 36.05 3.00 - - - 1.00<br />

2. W.S.S. JHALAWAR 40.00 29.06 3.00 - - - 2.00<br />

3. W.S.S. JHALARAPATAN 154.00 125.74 5.00 - 6.00 6.00 2.00<br />

4. W.S.S. RAMGANJ MANDI 103.20 101.30 - - 1.65 1.65 -<br />

5. W.S.S. CHIPA BAROD 11.69 5.42 1.00 - - - 1.00<br />

6. W.S.S. CHHABRA 250.00 183.10 26.00 0.80 3.00 3.80 4.00<br />

7. W.S.S. BARAN 220.00 <strong>14</strong>2.52 11.00 0.36 3.44 3.80 4.00<br />

8. W.S.S. AKLERA 188.47 175.90 5.00 - 2.00 2.00 2.00<br />

9. W.S.S. ATRU 203.31 119.76 5.50 0.75 2.10 2.85 3.50


(76)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

10. W.S.S. CHOMEHLA 153.00 87.72 <strong>14</strong>.20 - 8.00 8.00 5.00<br />

11. W.S.S. DWARIKAPURI KUNHARI KOTA 66.27 28.73 8.00 11.25 6.05 17.30 3.90<br />

12. W.S.S. NAINWA BUNDI 178.10 60.91 30.00 25.65 16.05 41.70 2.00<br />

13. W.S.S. LAKHERI BUNDI <strong>14</strong>9.60 15.30 100.00 47.36 62.24 109.60 5.00<br />

<strong>14</strong>. W.S.S. ANTA 68.00 - - 6.20 5.80 12.00 4.00<br />

UDAIPUR CIRCLE<br />

1. W.S.S. BHILWARA 99.90 78.41 7.70 13.41 3.79 17.20 4.00<br />

2. W.S.S. PATEL NAGAR, BHILWARA 10.40 - - 1.50 8.50 10.00 0.40<br />

3. W.S.S. GULABPURA 79.40 36.00 10.00 11.79 9.16 20.95 9.95<br />

4. W.S.S. NIMBAHERA 179.70 161.39 8.70 1.54 12.96 <strong>14</strong>.50 2.75<br />

5. W.S.S. SENTHI SEGWA CHITTORGARH 332.38 <strong>14</strong>6.39 <strong>14</strong>.20 - 9.10 9.10 6.30<br />

6. W.S.S. BADI SADRI CHITTORGARH 91.80 56.35 7.00 4.01 0.69 4.70 3.30<br />

7. W.S.S. MOZA BANSWARA 251.77 124.64 18.00 2.32 27.53 29.85 15.00


(77)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

8. W.S.S. SHAVINA KHERA I & II, UDAIPUR 376.56 322.93 7.90 2.18 23.17 25.35 1.60<br />

9. W.S.S. PKM UDAIPUR 182.89 121.27 53.00 30.00 9.00 39.00 5.00<br />

10. W.S.S. GADHI PRATAPUR, BANSWARA 291.10 167.15 11.50 3.71 6.39 10.10 15.50<br />

11. W.S.S. SAGWARA 212.38 127.56 34.00 18.18 23.37 41.55 21.00<br />

12. W.S.S. SHIVAJI NAGAR, DUNGARPUR 223.54 172.10 50.00 3.44 25.41 28.85 7.00<br />

13. W.S.S. SALUMBER UDAIPUR 109.48 81.27 10.00 1.12 9.38 10.50 11.00<br />

<strong>14</strong>. W.S.S. SAVINA KHERA SOUTH EXTN<br />

UDAIPUR 76.00 67.22 6.00 4.47 4.23 8.70 -<br />

15. W.S.S. SAVINA KHERA SOUTH EXTN., UDAIPUR 969.62 - - - 131.00 131.00 315.00<br />

(TRANSFERRED FROM LIKELY SCHEMES)<br />

BIKANER CIRCLE, BIKANER<br />

1. W.S.S. M.P. NAGAR, BIKANER 257.06 6.19 50.00 53.18 96.27 <strong>14</strong>9.45 95.40<br />

2. SEWERAGE M.P. NAGAR, BIKARNER 913.00 - 50.00 195.00 225.00 420.00 205.00<br />

3. W.S.S. NAGOUR 41.57 <strong>14</strong>.39 18.00 9.62 10.68 20.30 3.00


(78)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

4. W.S.S. DR. AMBEDKAR RESIDENTIAL<br />

COLONY, BALWA ROAD, NAGOUR 492.40 - - 233.36 112.19 345.55 35.00<br />

5. SEWERAGE DR. AMBEDKAR RESIDENTIAL COLONY<br />

BALWA ROAD, NAGOUR 280.73 0.30 50.00 72.25 70.75 <strong>14</strong>3.00 86.00<br />

6. W.S.S. SURATGARH 96.75 86.43 7.00 1.66 1.54 3.20 4.70<br />

7. RAIN WATER HARVSTING AT SURATGARH,<br />

HANUMANGARH, BIKANER & JAIPUR 32.22 - - 10.27 6.23 16.50 -<br />

8. W.S.S. SHIV BARI BIKANER 4.72 - - - - - 2.00<br />

TOTAL 842.00 1126.57 1690.93 2817.50 1366.20


(79)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

4. DIV. AJMER<br />

LIKELY SCHEMS<br />

1. EXENSTION OF RENTAL STAFF QUARTERS 5.00 - - - 1.00<br />

2. SURVEY & DEMARKATION & ROAD WORK AT<br />

MAKARWALI SCHEME, AJMER 5.00 - - - 1.00<br />

3. BARBED WIRE FENCING & ARBORICULTURE<br />

WORK OF PARK AT P.S. AJMER - - - - 2.00<br />

4. CLEANING OF SEWER LINE &<br />

DRAINS AT P.S., AJMER 2.00 (TRANSFERRED TO SCHEME FROM OWN FUNDS) -<br />

5. CLEANING OF SEWER LINE &<br />

DRAIN AT PS, AJMER - - - - 1.00<br />

6. CONST. OF ROAD/DRAINS FOR SFS HOUSES AT P.S.<br />

AJMER 5.00 - - - 1.00<br />

7. CONST. OF MIG-A-15 AT NAKA MADAR, AJMER - - - - 5.00<br />

8. CONST. OF ROAD/ DRAIN AT NAKA MADAR, AJMER 5.00 - - - -<br />

9. R/M OF PARK AT NAKA MADAR, AJMER 1.00 - - - 1.00


(80)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

10. CLEANING OF SEWER LINE/DRAIN AT DAURAI, AJMER 2.00 - - - 1.00<br />

11. R/M OF STREET LIGHT/ DRAIN AT DAURAI, AJMER 1.00 - 1.00 1.00 1.00<br />

12. CONSTRCTION OF EWS 100 HOUSES AT AJMER 5.00 (TRANSFERREDTO SCHEMES FROM OWN FUNDS)<br />

13. CONST. OF LIG-100 HOUSES AT AJMER 5.00 - - - -<br />

<strong>14</strong>. R/M OF STREET LIGHT AT N.M. AJMER - - 1.00 (TRANSFERRED TO SCHEMES FROM OWN FUNDS) -<br />

15. CLEANING OF SEWER LINE, DRAINS & ROAD<br />

AT N. M. AJMER - - 2.00 - - - -<br />

16. VARIOUS WORKS IN RE OFFICE BLDG. AJMER - - - - - - 1.00<br />

17. R/M OF MIG-A FLATS AT NAKA MADAR, AJMER - - 5.00 (TRANSFERRED TO SCHEMES FROM OWN FUNDS) -<br />

18. CONST. OF MIG B - 40 (SFS) HOUSES AT<br />

P.S. AJMER - - 50.00 (TRANSFERRED TO SELF FINANCE SCHEMES)<br />

19. CONST. OF MIG-A 35 (SFS) HOUSE<br />

AT NAKA MADAR, AJMER - - 30.00 (TRANSFERRED TO SELF FINANCE SCHEMES)<br />

20. CONST. OF MIG-A-20 & HIG- B (SFS) HOURES AT<br />

P.S. AJMER - - 5.00 (TRANSFERRED TO SCHEMES FROM OWN FUNDS)


(81)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

21. CONSTN. OF MIG-A 20 & GHARONDA 10 HOUSES<br />

AT NAKA MADAR, AJMER - - 5.00 (TRANSFERRED TO SCHEMES FROM OWN FUNDS)<br />

22. R/M OF STREET LIGHT AT NASIRABAD 1.00 (TRANSFERREDTO SCHEMES FROM OWN FUNDS)<br />

23. DEVELOPMENT OF PARK AT NASIRABA - - - - - - 5.00<br />

24. CONST. OF NEW ROAD IN REMAIN AREA AT<br />

NASIRABAD - - - - - - 5.00<br />

25. CONST. OF NEW DRAINS AT NASIRABAD SCHEME - - - - - - 5.00<br />

26. CLEANING OF SEWER LINES AT NASIRABAD 4.00 - - - 1.00'<br />

27. EXTN. OF OFFICE BLDG. AT NASIRABAD - - 2.00 - - - 2.00<br />

28. CONSTRACTION OF ROAD AT NASIRABAD - - 5.00 - - - -<br />

29. CONST. OF LIG 215 AT NASIRABAD - - 50.00 (TRANSFERRED TO SCHEMES FROM OWN FUNDS)<br />

30. CONST. OF MIG B- 35 AND EWS 260 HOUSE<br />

AT NASIRABAD - - 5.00 (TRANSFERRED TO SELF FINANCE SCHEMES)<br />

31. CONSTN. OF ENTRANCE GATE OF NASIRABAD - - 5.00 (TRANSFERRED TO SCHEMES FROM OWN FUNDS)


(82)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

32. DEVELOPMENT OF COMMERCIAL LAND AT NASIRABAD - - 5.00 - - - -<br />

33. CONST. OF EWS 100 HOUSES AT KISHANGARH 5.00 - - - 5.00<br />

34. CONST. OF LIG 100 HOUSES AT KISHANGARH - - 5.00 - - - 5.00<br />

35. CONST. OF HIG-10, MIG-B 40, MIG-A 20 HOUSE<br />

AT NEW LAND KISHANGARH - - 5.00 - - - 5.00<br />

36. CLEANING OF DRAINS AT KHODA GANESH<br />

ROAD SCHEME, KISHANGARH - - - - - - 1.00<br />

37. CLEANING OF SEWERLINE AT KHODA GANESH<br />

ROAD SCHEME, KISHANGARH - - - - - - 1.00<br />

38. CONST OF ROAD AT ROOPAN GARH ROAD<br />

KISHANGARH - - 5.00 - - - 1.00<br />

39. CONST. OF ROAD, PARK ETC. FOR PHASE II<br />

AT KISHANGARH EXT. - - 5.00 - - - 1.00<br />

40. CONST OF RAOAD IN NEW LAND AT KHODA<br />

GANESH ROAD, KISHANGARH - - 5.00 - - - 1.00<br />

41. CONST. OF ROAD IN KHASRA NO. 2961/2 AT KHODA<br />

GANESH ROAD, KISHANGARH - - - - - - 5.00


(83)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

42. CONST. OF ROAD, DRAIN ETC. FOR SFS HIGH 4 NOS. AT<br />

SAKET NAGAR, BEAWAR 4.00 - - - 1.00<br />

43. CLEANING OF DRAIN/ROAD AT G.T., BEAWAR - - - - - - 1.00<br />

44. CONST. OF HIG-7, MIG B-30, MIGA-<strong>14</strong>, LIG-26 &<br />

EWS-65 AT G.T. BEAWAR - - - - - - 1.00<br />

45. ODC (WORK CHARGE STAFF) - - - - - - 20.00<br />

46. CONSTRACTION OF BOUNDRY WALL OF<br />

FACILITY AREA AT G.T. BEAWAR - - 5.00 (TRANSFERRED TO SCHEMES FROM OWN FUNDS) -<br />

47. CONST. OF HIG 5, MIG B 60, EWS 36 LIG 2<br />

G.T BEAWAR - - 30.00 (TRANSFERRED TO SCHEMES FROM OWN FUNDS) -<br />

48. DEVLOPMENT OF COMMERCIAL LAND AT BEAWAR - - 5.00 (TRANSFERRED TO SCHEMES FROM OWN FUNDS)<br />

49. CLEANING OF SEWERLINE AT G.T. BEAWAR - - 2.00 (TRANSFERRED TO SCHEMES FROM OWN FUNDS)<br />

TOTAL 287.00 0.00 1.00 1.00 81.00<br />

SELF FINANCE SCHEMES<br />

1. CONST. OF MIG A-50 SFS HOUSES AT P.S. AJMER - 27.65 12.85 - 12.85 -


(84)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

2. CONST. OF HIG-7 SFS HOUSES AT NASIRABAD - - 26.86 22.42 - 22.42 -<br />

3. CONST. OF MIG - B-11, SFS HOUSES AT NASIRABAD - - 31.58 31.58 - 31.58 -<br />

4. CONST. OF MIG-A-24, SFS HOUSES AT NASIRABAD - - 63.06 53.30 17.92 71.22 -<br />

5. CONST. OF MIG B-22 SFS HOUSES AT NASIRABAD - - 107.19 71.53 19.00 90.53 -<br />

6. CONST. OF MIG-B-40 SFS HOUSES AT P.S. AJMER - - - - 350.00 350.00 238.00<br />

(TRANSFERRED FROM LIKELY SCHEMES)<br />

7. CONST. OF MIG-A-20 SFS HOUSES AT NAKA MADAR,<br />

AJMER - - - - 30.00 30.00 95.00<br />

(TRANSFERRED FROM LIKELY SCHEMES)<br />

8. ODC (WORK CHARGE STAFF) - 60.00 30.53 26.47 57.00 -<br />

TOTAL 316.34 222.21 443.39 665.60 333.00<br />

SCHEMES FROM OWN FUNDS<br />

1. PLANTAION INCLUDING MAINTENANCE<br />

AT P.S. AJMER - - - - 3.00 3.00 3.23<br />

2. DEVELOPMENT OF PARK IN SECTOR 2, 3, 4<br />

AT P.S. AJMER - - 5.00 - 5.00 5.00 -


(85)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

3. CARPETING OF ROAD & OTHER DEVELOPMENT<br />

WORK AT P.S, AJMER - - 8.00 - 5.00 5.00 -<br />

4. CONST. AND DEVELOPMENT HIG-7 (PLINTH LEVEL.) FOR<br />

MLA/MP AT P.S., AJMER - - - - 5.04 5.04 -<br />

5. R/M OF STREET LIGHT AT P.S. AJMER - - 2.13 - 6.22 6.22 -<br />

6. DEVELOPMENT WORK OF ROAD, DRAIN, ROAD<br />

ETC. AT P.S., AJMER - - 11.79 - 1.20 1.20 -<br />

7. LAND LEVELING & ROAD WORK FOR MIG-B SFS<br />

HOUSES AT P.S., AJMER - - 100.00 38.20 - 38.20 -<br />

8. R/M OF STREET LIGHT AT P.S. AJMER - - 3.22 - 6.22 6.22 -<br />

9. REPAIRING & CONST. OF ROAD, SEWER LINE &<br />

DRAINS AT DAURAI, AJMER - - 5.00 3.95 - 3.95 -<br />

10. R/M OF STREET LIGHT AT DAURAI, AJMER - - 1.34 - 4.11 4.11 -<br />

11. CONST. OF SURFACE DRAINS AND ROAD CROSSING<br />

AT DAURAI, AJMER - - 10.00 - - - -<br />

12. CARPETING, REPAIRING OF ROAD, DRAINS RAMP &<br />

SEPTIC TANK AT NAKA MADAR, AJMER - - 25.82 - - - 2.00


(86)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

13. R/M OF STREET LIGHT AT N.M. AJMER - - - - 2.35 2.35 -<br />

(TRANSFERRED FROM LIKELY SCHEMES)<br />

<strong>14</strong>. CONST. OF GHARONDA 30 HOUSES AT NAKA<br />

MADAR, AJMER - - - 1.12 - 1.12 -<br />

15. DEVELOPMENT OF GHARONDA AT NAKA<br />

MADAR, AJMER - - 9.22 - - - -<br />

16. R/M OF MIG-A FLATS AT NAKA MADAR, AJMER - - - 0.30 - 0.30 1.00<br />

(TRANSFERRED FROM LIKELY SCHEMES)<br />

17. CLEANING OF SEWER LINE/DRAIN<br />

AT NAKA MADAR, AJMER - - - - 0.50 0.50 1.94<br />

(TRANFERRED FORM LIKELY SCHEMES)<br />

18. R/M STREET LIGHT AT NAKA MADAR, AJMER - - - - 0.40 0.40 1.73<br />

19. CLEANING OF DRAIN/ROADS AT P.S. AJMER - - - 2.45 1.11 3.56 -<br />

(TRANFERRED FROM LIKELY SCHEMES)<br />

20. CONST. OF BOUNDRY WALL, PILLARS AT<br />

ROOPAN GARH ROAD, KISHANGARH - - 11.90 - - - 1.00<br />

21. CONST. OF GHARONDA 53 NOS.<br />

HOUSES AT KISHANGARH - - - 2.47 - 2.47 -<br />

22. R/M STREET LIGHT & CLEANING OF<br />

ROAD AT NASIRABAD - - 1.92 - 5.34 5.34 -


(87)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

23. R/M OF EWS, LIG & MIG HOUSES AT NASIRABAD - - 1.83 3.77 - 3.77 -<br />

24. CONST. OF WBM ROAD & CARPETING WORK<br />

AT NASIRABAD - - 12.31 - - - 84.15<br />

25. R/M OF STREET LIGHT AT NASIRABAD - - - - 1.00 1.00 2.53<br />

(TRANSFERRED FROM LIKELY SCHEMES)<br />

26. CONST. OF ENTRANCE GATE OF M.J.F. - - - - 3.00 3.00 19.00<br />

SHCME AT NASIRABAD<br />

(TRANSFERRED FROM LIKELY SCHEMES)<br />

27. CONST. OF LIG 215 AT M.J.F. SCHEME NASIRABAD - - - - 400.00 400.00 407.00<br />

(TRANSFERRED FROM LIKELY SCHEMES)<br />

28. CONST. OF MIG B-35 AT NASIRABAD - - - - 30.00 30.00 100.00<br />

(TRANSFERRED FROM LIKELY SCHEMES)<br />

29. CONST. OF EWS-260 AT M.J.F. SCHEME NASIRABAD - - - - 200.00 200.00 400.00<br />

(TRANSFERRED FROM LIKELY SCHEMES)<br />

30. PLANTATION INCLUDING MAINTENANCE<br />

AT M.J.F. SCHEME NASIRABAD - - - - 4.00 4.00 4.77<br />

31. CONST. OF PARK, S/F TREEGUARD &<br />

ARBORICULTURE WORK AT NASIRABAD - - - - 3.50 3.50 -<br />

32. CONST. OF WBM ROAD AT G.T., BEAWAR - - - - 10.00 10.00 18.00<br />

33. DEVELOPMENT WORKS AT G.T., BEAWAR - - - - 29.00 29.00 3.50


(88)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

34. R/M & FIXING OF NEW FIXTURE AT G.T., BEAWAR - - - - 3.50 3.50 3.61<br />

35. CONST. OF EWS-36 AT G.T. BEAWAR - - - - 100.00 100.00 8.50<br />

(TRANSFERRED FROM LIKELY SCHEMES)<br />

36. CONST. OF MIG-B-60 (32+28)<br />

AT G.T., BEAWAR - - - - 450.00 450.00 300.00<br />

(TRANSFERRED FROM LIKELY SCHEMES)<br />

37. CONST. OF BOUNDRY WAL OF PARK, WOOD<br />

LAND AND OTHER LAND AT G.T. BEAWAR - - - - 1.00 1.00 2.00<br />

(TRANSFERRED FROM LIKELY SCHEMES)<br />

38. CONST. OF ROAD, DRAIN & CLEANING OF<br />

DRAINS AT G.T. BEAWAR - - 73.16 52.80 18.98 71.78 -<br />

39. R/M OF STREET LIGHT AT G.T., BEAWAR - - 2.22 - 3.97 3.97 -<br />

40. R/M OF ROAD, DRAINS AT G.T. BEAWAR - - 1.79 0.69 - 0.69 -<br />

41. CONST. OF EWS-30, MIGA - 44 & HIG-49<br />

AT G.T., BEAWAR - - 50.00 - - - -<br />

42 CONST. OF PARK BOUNDRY WALL<br />

AT G.T., BEAWAR - - - - 6.00 6.00 9.00<br />

(TRANSFERRED FROM LIKELY SCHEMES)<br />

TOTAL 336.65 105.75 1309.44 <strong>14</strong>15.19 1372.96


(89)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

SHOPS<br />

1. DEV. OF SHOPING COMPLEX AT KISHANGARH - - 11.45 - - - -<br />

2. DEV. OF SHOPING LAND AT M.J.F. SCHEME,<br />

NASIRABAD - - 40.00 6.38 - 638 -<br />

3. DEV. OF SHOPRING CENTRE AT G.T., BEAWAR - - 1.03 0.36 - 0.36 -<br />

TOTAL 52.48 6.74 0.00 6.74 0.00<br />

OFFICE COMPLEX<br />

1. EXTN. OF RE OFFICE BLDG. AJMER - - - 3.67 5.55 9.22 -<br />

2. EXTENTION OF P.E. SR. OFFICE AT G.T., BEAWAR - - 2.00 2.00 2.43 4.43 -<br />

TOTAL 2.00 5.67 7.98 13.65 0.00


(90)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

5. DIV. JHUNJHUNU<br />

LIKELY SCHEMES<br />

1. COMMERCIAL CUM RESIDENTIAL FLATS 50.00 - 10.00 - - - 10.00<br />

AT JHUNJHUNU<br />

2. DEVELOPMENT WORK IN NEW HOUSING - - 5.00 - - - 10.00<br />

SCHEME JHUNJHUNU<br />

3. REPAIR AND MAINTENANCE OF PARK<br />

AND DEVELOPMENT OF LAWN AT<br />

HOUSING SCHEME JHUNJHUNU - - - - 2.00 2.00 4.50<br />

4. CONST. OF MIG A-27, MIG B 46, HIG 49 SRS<br />

AND DEVELOPMENT WORK AT CHURU - - 50.00 (TRANSFERRED TO SCHEMES FROM OWN FUNDS)<br />

5. CONSTRUCTION OF DRAINS &<br />

SOCKAGE WELL AT CHURU - - - - - - 10.00<br />

6. DEVELOPMENT OF SHOPPING COMPLEX AT CHURU - - 5.00 - - - 5.00<br />

7. REPAIR AND MAINTENANCE OF PARK<br />

AND DEVELOPKENT OF LAWN AT CHURU SCHEME - - - - - - 4.00<br />

8. CONST. OF MIG-A, MIG B & HIG<br />

HOUSES AT CHURU - - - - - - 10.00


(91)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

9. DEVELOPMENT OF S.F.S. FLATS AT<br />

SHIVSHINGPURA, SIKAR - - 10.00 - - - 10.00<br />

10. DEVELOPMENT OF NEW HOUSING<br />

SCHEME AT FATEHPUR - - 5.00 - - - 10.00<br />

11. DEVELOPMENT OF NEW HOUSING<br />

SCHEME AT SARDARSHAHAR - - 5.00 - - - 10.00<br />

TOTAL 90.00 0.00 2.00 2.00 83.50<br />

SELF FINANCE SCHEMES<br />

1. CONST. OF SFS MIG-I-08 (DUPLEX)<br />

HOUSES AT SHIV SINGH PURA, SIKAR 86.50 24.40 43.36 36.81 16.15 52.96 -<br />

2. OTHR DIRECT CHARGE<br />

(WORK CHARGE STAFF) - - - - 6.00 6.00 -<br />

TOTAL - - 43.36 36.81 22.15 58.96 0.00<br />

SCHEMES FROM OWN FUNDS<br />

1. PLANTATION WORK AT JHUNJHUNU 4.26 - 2.00 - - - -


(92)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

2. REMETLLING AND CARPETING WORK AT<br />

JHUNJHUNU 19.18 - 9.18 19.00 2.09 21.09 -<br />

3. STREET LIGHT MAINTENANCE AT NEW<br />

HOUSING SCHEME JHUNJHUNU 6.55 - 5.00 - 2.45 2.45 4.00<br />

4. CLEANING OF ROAD & DRAIN AT<br />

JHUNJHUNU/ SIKAR/ CHURU 7.56 - 3.00 0.22 2.78 3.00 3.00<br />

5. LAND CONVERSION AT SARDARSHAHAR, CHURU 5.00 - 2.00 - 2.00 2.00 3.00<br />

6. CONSTRUCTION OF MIG A-15, MIG-B 05<br />

AND HIG 05 NOS AT CHURU 202.40 62.<strong>14</strong> 110.31 99.13 20.04 119.17 -<br />

7. CONSTRUCTION OF MIG- A -I - 5, MIG-A- II - 9<br />

AND MIG B - 28, HIGH 21 NOS AT CHURU 453.46 - - - 15.50 15.50 365.00<br />

(TRANSFERRED FROM LIKELY SCHEMES)<br />

8. REMETILLLING AND CARPETING WORK<br />

AT CHURU 28.33 - - 25.76 2.57 28.33 -<br />

9. CONSTRUCTION OF MIG- A- (G+3)<br />

72 FLATS AT SHIVSINGHPURA, SIKAR 524.29 - 323.00 <strong>14</strong>4.40 126.69 271.09 50.50<br />

10. STREET LIGHT MAINTENANCE AT SIKAR 7.29 - - 1.29 0.50 1.79 2.75


(93)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

11. CLEARING OF ROAD, REPAIR OF DRAINS<br />

AND COMPOUND WALL OF PARK AT, SIKAR 1.84 - - - 1.84 1.84 -<br />

12. DEVELOPMENT WORK, PLANTATION &<br />

MAINTENANCE AT SIKAR 9.68 - - - 5.72 5.72 2.60<br />

13. DEVELOPMENT WORK AT SHIVSINGHPURA, SIKAR 89.13 - - - 89.13 89.13 -<br />

<strong>14</strong>. SURVEY WORK AT SARDARSHAHAR 2.19 0.99 0.40 - - - -<br />

15. REPAIRING WORK, PARK COMPOUND WALL<br />

DEVELOPMENT OF LAWNS & PLANTS<br />

AT SHIV SINGHPURA, SIKAR 16.43 - - - 5.00 5.00 11.00<br />

TOTAL 454.89 289.80 276.31 566.11 441.85<br />

OFFICE COMPLEX<br />

1. CONSTRUCTION OF RECORD ROOM &<br />

RENOVATION WORK OF RE OFFICE<br />

BUILDING JHUNJHUNU 4.99 2.81 0.60 - 1.79 1.79 0.00


RAJASTHAN HOUSING BOARD<br />

FINANCIAL TARGETS FOR THE YEAR <strong>2013</strong>-20<strong>14</strong> AND REVISED TARGETS FOR THE YEAR <strong>2012</strong>-<strong>2013</strong><br />

C. JAIPUR CIRCLE - III, JAIPUR<br />

(94)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

1. DIV. I. JAIPUR<br />

LIKELY SCHEMES<br />

1. CONST. OF LIG (G+3) FLATS- 304<br />

NOS. AT SECTOR - 12, I.G. NAGAR,<br />

JAIPUR - - - - 20.00 20.00 -<br />

2. MISC. DEVELOPMENT WORK LIKE<br />

ROAD REPARING, COST OF COMPOUND WALL<br />

ETC. KOTPUTALI - - - - - - 10.00<br />

3. PARK MAINTENANCE AT SECTOR-1<br />

I.G. NAGAR, JAIPUR - - - - - - 10.00<br />

4. DEVELOPMENT WORK AT SECTOR- 11,<br />

I.G. NAGAR, JAIPUR 150.00 - 6.00 - 6.00 - 1.00<br />

5. DEV. WORK OF MIG-B HOUSE- 137<br />

NOS. AT SECTOR-11, I.G. NAGAR, JAIPUR 266.00 - 5.00 - - - -


(95)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

6. DEV. WORK OF MIG-A- HOUSE-31<br />

NOS. AT SECTOR-12, I.G. NAGAR, JAIPUR 155.00 - 5.00 - - - -<br />

7. DEV WORK OF HIG- HOUSE - 55 NOS.<br />

AT SECTOR-11, I.G. NAGAR, JAIPUR 923.00 - 5.00 - - - 5.00<br />

SELF FINANCE SCHEMES<br />

TOTAL 21.00 0.00 20.00 20.00 26.00<br />

1. CONST. OF MIG-B - (18+12) = 30 & HIG-<br />

(47+15) =62 SFS (DUPLEX) HOUSES<br />

AT SECT-05 & 11, I.G. NAGAR,<br />

JAGATPURA, JAIPUR 1661.34 788.49 609.67 479.25 298.91 778.16 0.00<br />

2. CONST. OF MIG-B-120 NOS. AT<br />

JAWAHAR NAGAR, JAIPUR - - - - - - 4.67<br />

3. COMMERCIAL COMPLEX CUM<br />

RESIDENTIAL FLATS, 160 NOS.<br />

JAWAHAR NAGAR, JAIPUR - - - - - - 3.56<br />

TOTAL 609.67 479.25 298.91 778.16 8.23


(96)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

SCHEMES FROM OWN FUNDS<br />

1. EWS 45+136, LIG- 88+158, MIG-A<br />

7+106, MIG-B-83, HIG-64 AT KOTPUTLI - - 12.05 - - - 20.86<br />

2. CONST. CHS KOTPUTLI (MIG-A-45) 313.63 163.60 - - 4.00 4.00 -<br />

3. VARIOUS DEV. WORK & WBM ROAD<br />

AT I.G. NAGAR, JAGATPURA 582.07 2.94 - 0.95 - 0.95 -<br />

4. CHS KOTPUTLI REMETELLING &<br />

CARPETING OF ROAD AT<br />

RAM KRISHNAPURAM KOTPUTLI 44.34 69.12 - - 2.00 2.00 30.26<br />

5. CONST. OF EWS-328 HOUSES SEC.<br />

9, I.G. NAGAR, JAGATPURA, JAIPUR 470.45 257.20 - 8.49 - 8.49 -<br />

6. MIG-A 75 NOS. HOUSES AT I.G.<br />

NAGAR (FOR BOARD EMPLOYEES) 297.09 15.02 8.75 - 16.89 16.89 1.75<br />

7. CONST. OF OSM & WBM ROAD AT<br />

SECTOR 08, 09, 10 & 12, I.G. NAGAR,<br />

JAGATPURA, JAIPUR 182.73 13.39 132.00 44.37 30.00 74.37 34.16


(97)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

8. VARIOUS DEVELOPMENT WORKS &<br />

CONST. OF HOUSES AT KOTPUTLI 17.50 - 5.96 - 5.96 5.96 5.30<br />

9. CONST. OF MIG-B- 34, HOUSES AT KTP 184.22 102.83 - - 3.00 3.00 -<br />

10. REMETTELING & CARPETTING OF<br />

ROAD AT I.G. NAGAR, JAIPUR 67.54 44.53 - 21.05 1.96 23.01 -<br />

11. CONST. OF HIG-32 HOUSE AT SECTOR-08<br />

I.G. NAGAR, JAIPUR 360.00 - 370.00 <strong>14</strong>4.92 178.30 323.22 93.67<br />

12. CONST. OF MIG-A-05 NOS. CHS AT<br />

KOTPUTALI 18.84 11.85 - - 1.75 1.75 -<br />

13. DEVELOPMENT WORK AT SECTOR-1,<br />

I.G. NAGAR, JAIPUR 44.00 - - - 19.00 19.00 25.00<br />

<strong>14</strong>. CONST. OF HIG-15, NOS HOUSES AT<br />

SECTOR-11, I.G. NAGAR, JAIPUR 203.47 - - 46.08 60.00 106.08 85.28<br />

15. CONST. OF MIG-B-117 NOS. HOUSES<br />

AT SECTOR-11, I.G. NAGAR, JAIPUR 911.86 - - - 250.00 250.00 781.86<br />

16. DEVELOPMENT WORK AT SECTOR-11<br />

I.G. NAGAR, JAIPUR 100.00 - - - 35.00 35.00 65.39


(98)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

17. VARIOUS DEVELOPMENT WORK AT<br />

SECTOR-11, I.G. NAGAR, JAIPUR 27.06 - - - 5.00 5.00 22.06<br />

18. REMETTLING & CARPETING WORK<br />

OF ROAD AT SECTOR- 11, I.G. NAGAR, JAIPUR 297.30 - - - 25.00 25.00 242.30<br />

19. DEVELOPMENT WORK AT<br />

RAM KRISHNAPURAM KOTPUTLI - - - - 1.00 1.00 7.25<br />

TOTAL 528.76 265.86 638.86 904.72 <strong>14</strong>15.<strong>14</strong><br />

OFFICE COMPLEX<br />

1. HEAD OFFICE BUILDING:<br />

ADDITION & ALTERATION WORK 77.75 18.00 7.13 16.15 23.28 2.00<br />

DEPOSIT WORKS (OTHERS)<br />

1. CONST. OF 1 FLOOR AT JANUPYOGI KENDRA<br />

SECTOR-04, JAWAHAR NAGAR, JAIPUR 11.57 8.56 - - 1.99 1.99 -<br />

2. RECTIFICATION OF ROAD AFTER LAYING<br />

OF 132 KV ELECTRIC LINE BY RRVPN AT SECTOR-1<br />

TO SUB STATION SECTOR-8, I.G. NAGAR, JAIPUR 100.00 - - - 30.00 30.00 70.00<br />

TOTAL 0.00 0.00 31.99 31.99 70.00


(99)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

DEPOSIT WORKS (POLICE)<br />

1. POLICE HOUSING GHAT GATE - - - - 3.06 3.06 -<br />

2. DIV. II JAIPUR<br />

O.F.I. SCHEMES<br />

1. DEVELOPMENT WORK OF HIG-98 NOS.<br />

& OTHER WORK AT SECTOR 1<br />

I.G. NAGAR, JAIPUR 452.06 - 21.40 - - - -<br />

LIKELY SCHEMES<br />

1. CONSTRUCTION OF HIG=230 FLATS<br />

AT SECTOR-7, I. G. NAGAR 2300.00 - 10.00 - - - -<br />

2. CONSTRUCTION OF LIG- 45 NOS<br />

AT SECTOR - 2, I.G. NAGAR 110.00 - 10.00 - - - -<br />

3. CONST. OF EWS - 139 (58+81) NOS.<br />

AT SECTOR - 2 I.G. NAGAR 210.00 - 50.00 - - - 10.00<br />

4. CONSTRUCTION OF MIG- B 186 NOS<br />

FOR BOARD EMPLOYEE AT SECTOR <strong>14</strong><br />

I.G. NAGAR, JAIPUR 668.50 - 300.00 (TRANSFER TO SCHEMES FROM OWN FUNDS) -


(100)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

5. CONSTRUCTION OF SHOPPING<br />

CENTER OF SETOR 2, 7 & 13 INDIRA<br />

GANDHI NAGAR, JAIPUR 200.00 - 5.00 - - - 1.00<br />

6. CONSTRUCTION OF OFFICE BUILDING<br />

AT SECTOR-9, MALVIYA NAGAR, 150.00 - 1.00 - - - 1.00<br />

7. CONSTRUCTION OF OFFICE BUILDING<br />

AT SECTOR 6, INDIRA GANDHI NAGAR 20.00 - 1.00 - - - -<br />

8. CONSTRUCTION OF MIG-A 40 (FLATS)<br />

AT SECTOR 6, INDIRA GANDHI NAGAR 350.00 - 10.00 - - - 10.00<br />

9. CONSTRUCTION OF BRIDGE AT<br />

SECTOR 13, INDIRA GANDHI NAGAR 230.00 - 200.00 (TRANSFERRED TO SCHEMES FROM OWN FUNDS)<br />

10. CONSTRUCTION OF NALLAH AT<br />

SECTOR 13, INDIRA GANDHI NAGAR 800.00 - 200.00 (TRANSFERRED TO SCHEMES FROM OWN FUNDS)<br />

11. CONSTRUCTION OF MIG-B - 56 AT<br />

SECTOR-7, I.G. NAGAR, JAIPUR 360.00 - 50.00 - - - 10.00<br />

12. CONSTRUCTION OF HIG-26 FOR MLA<br />

AT SECTOR 6, I.G. NAGAR, JAIPUR 400.00 - 50.00 - - - 20.00


(101)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

13. DEVELOPMENT WORK AT<br />

SECTOR 7, I.G. NAGAR, JAIPUR 198.15 - 50.00 - - - 20.00<br />

<strong>14</strong>. CONSTRUCTION OF MIG B 176 (F)<br />

AT SECOT 7, I. G. NAGAR 900.00 - - - 2.00 2.00 10.00<br />

15. CONST. OF WBM ROAD AT SECTOR 6<br />

I. G. NAGAR, JAIPUR 60.00 - - - 2.00 2.00 5.00<br />

TOTAL 937.00 0.00 4.00 4.00 67.00<br />

SELF FINANCE SCHEMES<br />

1. CONSTRUCTION OF MIG-B (DUPLEX)<br />

- 46 NOS. AT SECTOR - 6, I.G. NAGAR 468.00 355.24 63.50 80.41 33.32 113.73 -<br />

2. CONSTRUCTION OF MIG- II - 37 (DUPLEX)<br />

AT SECTOR - 6, I.G. NAGAR 346.58 340.85 0.80 - 0.80 0.80 -<br />

TOTAL - 63.50 80.41 34.12 1<strong>14</strong>.53 0.00<br />

SCHEMES FROM OWN FUNDS<br />

1. PERIPHERIAL ROAD AT CHOMU 22.00 - 4.00 - 1.00 1.00 1.00


(102)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

2. CONSTRUCTION OF MIG- B - 368<br />

HOUSES AT SECTOR 6, I.G. NAGAR 1050.00 - 50.00 - - - -<br />

3. CONST. OF ROAD INCLUDING<br />

CARPETING, FOOT PATH & ROAD<br />

DIVIDER IN 60 MTR. WIDE OF KHO<br />

NAGORIAN GONER ROAD COVER<br />

SECTOR 2 & 6, I.G. NAGAR 997.57 2<strong>14</strong>.37 20.00 4.72 - 4.72 -<br />

4. DEVELOPMENT OF SECTOR-6<br />

I. G. NAGAR (ROAD, DRAIN &<br />

COMPOUND WALL WORK ETC.) 1216.90 617.10 52.24 1.37 0.30 1.67 -<br />

5. DEVELOPMENT OF SECTOR-7,<br />

I. G. NAGAR, JAIPUR 698.15 418.35 2.00 - - - -<br />

6. CONSTRUCTION OF EWS 450+125<br />

AT SECTOR 13, I.G. NAGAR, JAIPUR 955.49 762.72 5.00 - - - -<br />

7. CONSTRUCTION OF HIG- 106 AT<br />

SECTOR-7, I.G. NAGAR, JAIPUR 999.15 601.18 211.58 173.57 97.69 271.26 106.64<br />

8. CONSTRUCTION OF MIG- B- 152 AT<br />

SECTOR - 7, I. G. NAGAR, JAIPUR 912.46 596.49 274.67 209.72 38.47 248.19 31.91


(103)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

9. CONSTRUCTION OF MIG-139 AT<br />

SECTOR-6, I. G. NAGAR, JAIPUR 992.92 524.62 85.00 44.86 30.<strong>14</strong> 75.00 1.00<br />

10. DEVELOPMENT WORK AT SECTOR 13,<br />

I. G. NAGAR, JAIPUR 291.12 13.95 80.00 5.05 - 5.05 -<br />

11. CONST. OF MIG B- 186 BOARD<br />

EMPLOYEE AT SECTOR <strong>14</strong>, I.G. NAGAR 998.90 - - - 400.00 400.00 598.00<br />

(TRANSFERRED FROM LIKELY SCHEME)<br />

12. CONSTRUCTION OF BRIDE AT<br />

SECTOR 7 & 13, I. G. NAGAR, JAIPUR 273.00 - - - 5.00 5.00 223.36<br />

(TRANSFERRED FROM LIKELY SCHEME)<br />

13. CONSTRUCTION OF NALLAH AT<br />

SECOTOR 7 & 13, I. G. NAGAR 967.60 - - - 5.00 5.00 917.60<br />

(TRANSFERRED FROM LIKELY SCHEME)<br />

<strong>14</strong>. CONSTRUCTION OF MIG A -112 (G+3)<br />

FLATS AT SECTOR 7, I.G. NAGAR 997.70 - - - 52.84 52.84 675.25<br />

15. REMETLING & CRAPETING OF ROAD<br />

AT SECTOR 13, I. G. NAGAR 136.07 - - - - - 136.07<br />

16. CONST. OF MIG A - 40 (G+3) FLATS<br />

AT SECTOR 6, I. G. NAGAR 362.55 - - - 40.00 40.00 287.50


(104)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

17. EXTERNAL DEVELOPMENT WORK<br />

GROUP HOUSING SCHEME 40 NOS MIG<br />

(FLATS) AT SECTOR 6, I. G. NAGAR 52.21 - - - - - 40.00<br />

18. REMETALLING AND CARPETING OF<br />

ROAD, PARK BOUNDARY WALL &<br />

RAMP AT SECTOR 7, I. G. NAGAR 165.46 - - - 75.00 75.00 90.46<br />

19. REPAIR AND MAINT. OF ROAD AT<br />

SECTOR 2, 6 & 7, I. G. NAGAR - 66.09 60.64 - - 1.31 1.31 -<br />

20. DEVELOPMENT OF PARK AT SECTOR-2<br />

I. G. NAGAR 13.80 - - 9.00 3.80 12.80 1.00<br />

21. CONSTRUCTION OF EWS - 58 AT<br />

SECTOR 2, I. G. NAGAR 123.60 - - 39.17 75.83 115.00 8.60<br />

22. PALNATAION & MAINTENANCE<br />

WORK AT SECTOR 6, 7 & 13,<br />

I. G. NAGAR 13.16 - - - 2.00 2.00 11.16<br />

TOTAL 784.49 487.46 828.38 1315.84 3129.55


(105)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

SHOPS<br />

1. SHOPPING CENTER OF SECTOR-6<br />

MALVIYA NAGAR, JAIPUR 5.00 - 1.00 - - - -<br />

2. SHOPPING CENTER OF SECTOR - 9<br />

MALVIYA NAGAR, JAIPUR 4.00 - 1.00 - - - -<br />

3. SHOPPING CENTER OF SECTOR-11<br />

MALVIYA NAGAR, JAIPUR 6.25 - 0.50 - - - -<br />

4. CONSTRUCTION OF SHOPPING<br />

CENTER AT SECTOR 6,<br />

I. G. NAGAR, JAIPUR 345.80 221.35 20.00 - - - -<br />

TOTAL 22.50 0.00 0.00 0.00 0.00<br />

3. DIV. XI, JAIPUR<br />

LIKELY SCHEMES<br />

1. ARBORICULTURE WORK<br />

ALONG WITH NALLAH AT<br />

I.G. NAGAR, JAIPUR - - 10.00 - - - 5.00


(106)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

2. CONST. OF HIG-22 NOS.<br />

SECTOR - 08 AT I.G. NAGAR, JAIPUR - - - 10.00 - - - 5.00<br />

3. CONST. OF LIG- 28 NOS.<br />

SECTOR - 08, AT I.G. NAGAR<br />

JAIPUR - - - 10.00 - - - 5.00<br />

4. REMETALING & CARPETING OF ROAD<br />

ALONG WITH NALLAH<br />

I.G. NAGAR, JAIPUR - - - 10.00 - - - 5.00<br />

5. CONST. OF MIG-B - (G+3) - 100<br />

NOS. I. G. NAGAR, JAIPUR - - - 10.00 - - - 5.00<br />

6. CONST. OF MIG-A (G+3) -176<br />

NOS. SECTOR - 10, I.G. NAGAR<br />

JAIPUR - - - - - - - 5.00<br />

7. CONST. OF MIG-B - (G+9) -180<br />

NOS. FLATS AT SECTOR- 8,<br />

I. G. NAGAR, JAIPUR - - - - - - - 5.00<br />

8. CONST. OF HIG-19, NOS.<br />

SECT. 10, I. G. NAGAR - - - 10.00 (TRANSFEERED TO SCHEMES FROM OWN FUNDS) -


(107)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

9. DEV. WORK AT SECTOR - 5,<br />

I. G. NAGAR, JAIPUR - - - - - - - 5.00<br />

10. REMETALING & CARPETING<br />

OF ROAD AT SECTOR - 3<br />

I. G. NAGAR, JAIPUR - - - - - - - 5.00<br />

TOTAL 60.00 0.00 0.00 0.00 45.00<br />

SELF FINANCE SHCEMES<br />

1. CONST. OF MIG-B - 34 SFS<br />

AT SECT. 8, I. G. NAGAR, JAIPUR 394.82 - 200.00 117.44 102.56 220.00 248.27<br />

2. CONST. OF RAMPS MIG-B- SFS<br />

(DUPLEX) 134, SECTOR- 3,<br />

I. G. NAGAR, JAIPUR 12.00 - - - 11.39 11.39 -<br />

3. CONST. OF MIG-B, 132, NOS.<br />

(DUPLEX) AT SEC. 03,<br />

I. G. NAGAR, JAIPUR <strong>14</strong>70.67 1104.16 42.61 91.67 65.91 157.58 -<br />

TOTAL 242.61 209.11 179.86 388.97 248.27


(108)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

SCHEMES FROM OWN FUNDS<br />

1. CONST. OF MAJOR ROAD & OSM &<br />

WBM WORK ON SECTOR 08, 09 &<br />

10, I. G. NAGAR, JAIPUR <strong>14</strong>8.00 116.46 - - 2.71 2.71 -<br />

2. CONST. OF COMP. WALL IN<br />

SECT. 03 & 05 I. G. NAGAR, JAIPUR - - - - 15.00 15.00 <strong>14</strong>.00<br />

3. ROAD MARKING TRAFFIC SIGN<br />

BOARD AT 60 M VIDE ROAD AT<br />

I. G. NAGAR 103.96 - 10.00 - 10.00 10.00 20.00<br />

4. DEV. WORK AT SECT. 03, 05, 10<br />

I. G. NAGAR, JAIPUR - 36.85 - - 8.94 8.94 -<br />

5. CONST. OF MIG-A-97 NOS. AT<br />

SECT. 03, I.G. NAGAR, JAGATPURA<br />

JAIPUR 487.65 308.05 - 18.22 - 18.22 -<br />

6. CONST. OF LIG- 93 NOS. AT<br />

SECT. 08, I. G. NAGAR, JAIPUR 236.29 157.86 - - <strong>14</strong>.00 <strong>14</strong>.00 -


(109)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

7. CONST. OF MIG-I, 133, NOS. HOUSES<br />

AT SECT. 7, I. G. NAGAR, JAIPUR 531.54 399.78 99.31 - 49.31 49.31 50.00<br />

8. PLANTATION WORK AT 60<br />

MTR. ROAD KHO NAGORIA<br />

GONER ROAD, I. G. NAGAR, JAIPUR 2.57 2.83 - 5.00 5.00 2.83<br />

9. VARIOUS DEVELOPMENT WORK<br />

AT. I. G. NAGAR, JAIPUR 193.01 29.35 55.95 28.07 45.08 73.15 -<br />

10. CONST. OF EWS - 19 NOS.<br />

AT SECT- 08, I. G. NAGAR, JAIPUR 38.67 22.65 1.00 4.80 2.44 7.24 -<br />

11. CONST. OF MIG-A (G+3) - 120 NOS.<br />

AT I. G. NAGAR, JAIPUR 775.99 229.18 461.54 271.72 230.22 501.94 83.40<br />

12. CONST. OF MIG-B - 64 AT SECT. 5<br />

I. G. NAGAR, JAIPUR 456.23 - 200.00 <strong>14</strong>2.35 157.65 300.00 156.23<br />

13. CONST. OF LIG- <strong>14</strong>3 AT SECT. 8<br />

I. G. NAGAR, JAIPUR 494.07 - 230.00 - - - 368.18<br />

<strong>14</strong>. CONST. OF HIG- 19 NOS. SECTOR - 10<br />

AT I. G. NAGAR, JAIPUR 226.<strong>14</strong> - - 45.46 94.54 <strong>14</strong>0.00 96.15


(110)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

15. EXTERNAL DEV. WORK INCLUDING<br />

CONST. OF PARK & ROAD AT SECT. 5<br />

I. G. NAGAR 165.37 - - - 20.00 20.00 130.00<br />

16. VARIOUS DEV. WORK AT SECT. 8<br />

& 10, I. G. NAGAR, JAIPUR 360.00 110.54 94.63 22.06 48.01 70.07 63.04<br />

17. CONST. OF ROAD & PLANTATION WORK AT<br />

SECTOR - 3, I. G. NAGAR, JAIPUR <strong>14</strong>5.90 - - - 75.00 75.00 68.70<br />

18. CONST. OF HIG- 126 NOS. AT<br />

SECT. 08, I. G. NAGAR, JAIPUR 487.50 - - 73.43 137.00 210.43 179.69<br />

TOTAL 1155.26 606.11 9<strong>14</strong>.90 1521.01 1232.22<br />

SHOPS<br />

1. CONST. OF SHOPS AT<br />

SECTOR 05, I. G. NAGAR<br />

JAIPUR 245.30 - - - 10.00 10.00 150.00


(111)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

4. DIV. XIII, JAIPUR<br />

LIKELY SCHEMES<br />

TONK<br />

1. DEVELOPMENT OF SHOPPING CENTER 20.00 - 1.00 - - - 1.00<br />

AT SECTOR 1, TONK<br />

2. DEVELOPMENT PARK & ARBORICULTURE<br />

WORK & PALY EQUIPMENT AT SECTOR 1 TO 4<br />

BANAS VIHAR, TONK 22.00 - - - - - 1.00<br />

3. REPAIR OF PARK BOUNDARY WALL &<br />

DRAIN AT SECTOR 1 TO 4 BANAS VIHAR<br />

TONK 25.75 - - - - - 1.00<br />

4. CONSTRUCTION OF WBM ROAD AT<br />

PH I, NEWAI 91.90 - 100 - - - 1.00<br />

5. CONSTRUCTION DEMARCATION PILLAR<br />

FOR PLOTS AT NEWAI 17.90 - - - - - 1.00<br />

6. CONSTRUCTION OF BOUNDARY WALL<br />

FOR PARKS & FACILITIES AT NEWAI 25.00 - - - - - 1.00


(112)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

7. CONSTRUCTION OF ROAD AT NEWAI 50.00 - - - - - 1.00<br />

8. CONSTRUCTION OF EWS - 25 AT NEWAI 70.00 - 1.00 - - - 1.00<br />

9. CONSTRUCTION OF LIG-159 AT NEWAI 680.00 - - - - - 1.00<br />

10. CONSTRUCTION OF MIG-A, 86 AT NEWAI 650.00 - - - - - 1.00<br />

INDIRA GANDHI NAGAR, JAIPUR<br />

1. CONSTRUCTION OF CUT-OFF WALL AT<br />

MIG- A (G+3) - 112 AT SECTOR-1, INDIRA<br />

GANDHI NAGAR, JAIPUR 26.00 - 1.00 - - - -<br />

2. CONSTRCTION OF MIG-A-80 (G+3) AT<br />

SECTOR 4, INDIRA GANDHI NAGAR 600.00 - 1.00 (TRANSFERRED TO SCHEME FROM OWN FUNDS)<br />

3. FURNISHING OF CONFERENCE HALL &<br />

OFFICE BUILDING WITH VEHICLE SHADE<br />

AT SECTOR - 4, INDIRA GANDHI NAGAR, JAIPUR 100.00 - 1.00 (TRANSFERRED TO II REV. B. EXPENDITURE)<br />

4. DEVELOPMENT OF SECTOR-4<br />

I. G. NAGAR, JAIPUR 109.67 - 1.00 (TRANSFERRED TO SCHEME FROM OWN FUNDS)<br />

5. CONSTRUCTION OF HIG-211, AT SECTOR <strong>14</strong><br />

FOR BOARD EMPLOYEE, I.G. NAGAR, JAIPUR 1500.00 - 1.00 (TRANSFERRED TO SCHEME FROM OWN FUNDS)


(113)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

6. CONSTRUCTION OF HIG- 11 AT SECTOR- <strong>14</strong><br />

I. G. NAGAR, JAIPUR 200.00 - 1.00 - - - -<br />

7. DEVELPMENT OF GROUP HOUSING<br />

COMPLEX OF MIG A - 112 (G+3) AT<br />

SECTOR - 4, I. G. NAGAR, JAIPUR 350.00 - 1.00 (TRANSFERRED TO SCHEME FROM OWN FUNDS) -<br />

8. DEVELPMENT WORK AT I. G. NAGAR<br />

(EXTN. ) JAIPUR 200.00 - 1.00 - - - 1.00<br />

9. CONSTRUCTION OF MIG A (G+3) - 96 NOS.<br />

FLATS AT SECTOR- 9, ZONE - I,<br />

I. G. NAGAR, JAIPUR (UNDER SFS) 1041.29 - - - - - 10.00<br />

10. CONSTRUCTION OF MIG A (G+3) - 96<br />

NOS FLATS AT SECTOR 9, ZONE - II<br />

I. G. NAGAR, JAIPUR (UNDER S F S) 1041.29 - - - - - 10.00<br />

TOTAL 11.00 0.00 0.00 0.00 31.00<br />

SCHEMES FROM OWN FUNDS<br />

TONK<br />

1. DEVELOPMENT WORK OF RHB<br />

COLONY TONK, PH IV 42.25 32.54 0.04 - 0.04 0.04 -


(1<strong>14</strong>)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

2. DEVELOPMENT OF GHARONDA SCHEME<br />

AT TONK 5.01 4.31 0.10 - 0.03 0.03 -<br />

3. ROAD REPAIR AND CARPETING WORK<br />

AT SECTOR 1, TONK 10.18 - - - 0.10 0.10 -<br />

4. VARIOUS DEVELOPMENT OF SECTOR-4<br />

HOUSING SCHEME, TONK 93.73 32.29 10.00 38.45 23.00 61.45 -<br />

5. PLAN TABLE SURVEY OF NEW LAND AT<br />

VILLAGE SEWA RAM PURA TONK 3.60 - 0.83 - 0.83 0.83 -<br />

6. DEVELOPMENT AND MAINT. WORK AT<br />

HOUSING SCHEME, TONK 193.81 119.59 24.19 <strong>14</strong>.59 16.97 31.56 10.49<br />

INDIRA GANDHI NAGAR, JAIPUR<br />

1. DEVELOPMENT WORK AT SECTOR-4,<br />

I. G. NAGAR, JAIPUR 438.56 167.91 - - 0.07 0.07 -<br />

2. CONST. OF MAJOR ROAD OSM & WBM<br />

AT SECTOR 8, 9 & 10, I. G. NAGAR, JAIPUR 55.12 45.70 4.51 - - - -<br />

3. CONSTRUCTION OF LIG=160 NOS. AT<br />

SECTOR 9, I. G. NAGAR, JAIPUR 411.00 220.04 15.22 5.93 1.07 7.00 -


(115)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

4. CONSTRUCTION OF HIG=92 NOS FOR<br />

BOARD EMPLOYEE AT SECTOR <strong>14</strong><br />

I. G. NAGAR 494.00 279.79 - 21.09 - 21.09 -<br />

5. CONSTRUCTION OF WBM & REMETING<br />

CARPETTING OF ROAD AT SECTOR -9<br />

I. G. NAGAR, JAIPUR 113.40 73.56 21.99 8.09 - 8.09 -<br />

6. DEVELOPMENT OF SECTOR <strong>14</strong><br />

I. G. NAGAR, JAIPUR 126.00 42.32 5.00 - 5.00 5.00 -<br />

7. CONSTRUCITION OF HIG- 100 NOS AT<br />

SECTOR 7, I. G. NAGAR 998.30 412.91 5<strong>14</strong>.99 275.48 21.21 296.69 111.84<br />

8. CONSTRUCTION OF MIG-A (G+3) 112<br />

NOS FLATS AT SECTOR 4, I.G. NAGAR 817.48 312.64 369.84 374.31 50.36 424.67 40.00<br />

9. DEVELOPMENT WORK IN SECTOR- 9<br />

I. G. NAGAR, JAIPUR 351.74 - 65.02 25.29 25.39 50.68 2.69<br />

10. DEVELOPMENT WORK IN SECTOR-<strong>14</strong>,<br />

I. G. NAGAR, JAIPUR 270.71 4.58 168.33 79.55 66.38 <strong>14</strong>5.93 4.00<br />

11. CONST. DEMARCATING PILLAR FOR PLOT AT<br />

SECTOR 4 & 9, I. G. NAGAR, JAIPUR 7.13 3.20 3.00 3.18 0.72 3.90 -


(116)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

12. CONSTRUCTION OF MIG- B 100 NOS AT<br />

SECTOR - 7, I. G. NAGAR, JAIPUR 600.30 - 277.00 126.35 193.95 320.30 250.00<br />

13. CONSTRUCTION OF HIG- 113 NOS AT<br />

SECTOR <strong>14</strong>, I. G. NAGAR, JAIPUR 864.00 - - - 400.00 400.00 396.60<br />

(TRANSFERRED FROM LIKELY SCHEMES)<br />

<strong>14</strong>. CONSTRUCTION OF HIGH - 98, NOS AT<br />

SECTOR <strong>14</strong>, I. G. NAGAR, JAIPUR 749.83 - - - 250.00 250.00 499.83<br />

(TRANSFERRED FROM LIKELY SCHEMES)<br />

15. CONSTRUCTION OF MIG A (G+3)- 80<br />

FLATS AT SECTOR 4, I. G. NAGAR, JAIPUR 707.37 - - - 100.00 100.00 380.00<br />

(TRANSFERRED FROM LIKELY SCHEMES)<br />

16. DEVELOPMENT OF PARKS AT SECTOR<br />

4, I. G. NAGAR, JAIPUR 45.56 - - - 10.00 10.00 22.76<br />

17. EXTERNAL DEVELOPMENT WORK FOR<br />

GROUP HOUSING PLOT - C MIG A (G+3)<br />

96 FLATS AT SECTOR- 4, I. G. NAGAR 154.46 - - - 42.50 42.50 94.46<br />

(TRANSFERRED FROM LIKELY SCHEMES)<br />

18. EXTERNAL DEVELPMENT WORK FOR<br />

GROUP HOUSING PLOT- D MIG A (G+3)<br />

96 FLATS AT SECTOR 4, I. G. NAGAR <strong>14</strong>6.63 - - - - - 50.00<br />

19. DEVELOPMENT WORK AT SECTOR-4,<br />

I. G. NAGAR, JAIPUR 109.22 - - - - - 20.00<br />

(TRANSFERRED FROM LIKELY SCHEMES)


(117)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

20. ELECTRIC TRENCHES AND UNDER<br />

GROUND WATER TANK OF MIG-A (G+3)<br />

FLATS AT SECTOR-4, I. G. NAGAR 80.30 - - - 10.00 10.00 70.30<br />

21. DEVELPMENT WORK IN SECTR- 9,<br />

I. G. NAGAR, JAIPUR 599.53 - - - - - 10.00<br />

22. DEVELOPMENT WORK IN SECTOR- <strong>14</strong>,<br />

I. G. NAGAR, JAIPUR 396.04 - - - - - 10.00<br />

23. PROVIDING AND FIXING PROPERTY BOARD<br />

AT SECTOR 4, 9 & <strong>14</strong> I. G. NAGAR, JAIPUR 3.46 - - - - - -<br />

TOTAL <strong>14</strong>80.06 972.31 1217.62 2189.93 1972.97<br />

SHOPS<br />

1. CONSTRUCTION OF 38 NOS SHOPS<br />

& 44 NOS. VENDERS AT SECTOR 4<br />

I. G. NAGAR, JAIPUR 275.00 185.88 - 26.41 - 26.41 -<br />

OFFICE COMPLEX<br />

1. CONSTRUCTION OF OFFICE BUILDING<br />

AT SECTRO- 4, I. G. NAGAR 234.00 211.22 - 0.59 - 0.59 -


(118)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

5. DIV. PHE-II, JAIPUR<br />

O.F.I. SCHEMES<br />

1. WSS I.G. NAGAR, SECTOR -1 & 2, JAIPUR, NHB 196.87 204.29 3.38 2.02 3.61 5.63 -<br />

29.72<br />

2. WSS I.G. NAGAR, SECTOR 3&4, JAIPUR, NHB 306.94 208.62 16.50 16.60 3.21 19.81 -<br />

3. SEWERAGE I.G. NAGAR, SECTOR-1 & 2 JAIPUR, NHB 30.53 133.73 4.00 1.02 - 1.02 -<br />

<strong>14</strong>.77<br />

4. SEWERAGE I.G. NAGAR, SECTOR 3&4, JAIPUR, NHB 372.34 186.26 18.00 8.73 1.00 9.73 -<br />

5. WSS, DHOLPUR, NHB 39.00 29.00 1.00 - 1.00 1.00 -<br />

TOTAL 42.88 28.37 8.82 37.19 0.00<br />

LIKELY SCHEMES<br />

1. W.S.S. SECTOR-11 AT INDIRA GANDHI<br />

NAGAR, JAIPUR 406.51 - 10.00 (TRANSFERRED TO SCHEMES FROM OWN FUND)<br />

2. SEWERAGE SCHEME FOR SECTOR 11 AT<br />

INDIRA GANDHI NAGAR 255.75 - 10.00 - - - -<br />

3. SEWERAGE SCHEME FOR NEB EXT.<br />

(NEW LAND) ALWAR 232.00 - 10.00 - - - -


(119)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

4. SEWERAGE SCHEME FOR 288 HIG (FLATS)<br />

IN MILAKPUR BHIWADI 15.00 - 10.00 - - - -<br />

5. SEWERAGE SCHEME FOR SECTOR 7, 8 & 13<br />

INDIRA GANDHI NAGAR - - 10.00 - - - -<br />

TOTAL 50.00 0.00 0.00 0.00 0.00<br />

SELF FINANCE SCHEMES<br />

1. WSS SFS 87 FLATS SECTOR - 4 & 7 MILAKPUR<br />

BHIWADI 22.15 20.70 2.00 0.41 0.30 0.71 -<br />

2. SEWERAGE SCHEME SFS 87 FLATS SECTOR-4 & 7<br />

MILAKPUR, GURJAR BHIWADI 13.<strong>14</strong> 10.00 3.00 - - - -<br />

TOTAL 5.00 0.41 0.30 0.71 0.00<br />

SCHEMES FROM OWN FUNDS<br />

1. WSS GROUP HOUSING MIG A G+3 96+96<br />

FLATHS SECTOR-4 I.G. NAGAR, JAIPUR 10.98 - - - 10.98 10.98 -<br />

2. WSS GROUP HOUSING MIG A G+3 120<br />

FLATS SECTOR-5 I.G. NAGAR, JAIPUR 9.21 - - - - - 9.21<br />

3. WSS SECTOR-5 & 6 I.G. NAGAR, JAIPUR 392.00 263.96 11.58 6.99 6.57 13.56 -


(120)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

4. SEWERAGE SCEME SECTOR - 5 & 6<br />

I.G. NAGAR, JAIPUR 375.00 247.32 13.00 0.69 2.40 3.09 -<br />

5. SEWERAGE SCHEME SECTOR-7 I.G. NAGAR<br />

JAIPUR 199.00 154.01 30.00 17.83 - 17.83 10.00<br />

6. WSS SCEME FOR SECTOR 7,8 & 13<br />

I.G. NAGAR, JAIPUR 388.97 24.30 210.00 49.55 123.22 172.77 68.36<br />

7. WSS SCHEME FOR PH-II SECTOR 7, 8 & 13<br />

I.G. NAGAR, JAIPUR 265.43 - - - 50.00 50.00 60.00<br />

8. SEWERAGE SCHEME AT SECTOR-6<br />

I.G. NAGAR, JAIPUR 316.29 - - - 40.00 40.00 50.00<br />

9. WSS AT SECTOR 9-12 I.G. NAGAR, JAIPUR 769.30 297.10 54.72 63.63 5.19 68.82 -<br />

10. SEWERAGE SCHEME AT SECTOR-9<br />

I.G. NAGAR, JAIPUR 201.00 120.53 20.00 - 12.93 12.93 10.00<br />

11. SEWERAGE SCHEME AT SECTOR 10<br />

I.G. NAGAR, JAIPUR 185.00 18.00 23.15 - 4.08 4.08 10.00<br />

12. WSS AT SECTOR 10-11 I.G. NAGAR, JAIPUR 690.88 - - - - - 250.00<br />

(TRANSFERRED FROM LIKELY SCHEMES)


(121)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

13. SEWERAGE SCHEME AT SECTOR-11<br />

I.G. NAGAR, JAIPUR 270.87 2.26 27.30 - 50.00 50.00 50.00<br />

<strong>14</strong>. WSS AT SECTOR-13, I.G. NAGAR, JAIPUR 27.70 3.41 10.00 - 5.00 5.00 5.00<br />

15. SEWERAGE SCHEME AT SECTOR-13,<br />

I.G. NAGAR, JAIPUR 75.00 73.69 - 1.30 - 1.30 -<br />

16. WSS AT SECTOR-<strong>14</strong>, I.G. NAGAR, JAIPUR 239.73 117.40 12.00 - 4.01 4.01 10.00<br />

17. SEWERAGE SCHEME AT SECTOR-<strong>14</strong><br />

I.G.. NAGAR, JAIPUR 279.00 196.68 21.51 11.66 - 11.66 20.00<br />

18. SEWERAGE SCHEME FOR RESIDENTIAL<br />

COLONY <strong>14</strong>1 HOUSES AT RHB, TONK 136.50 57.73 17.00 17.88 5.55 23.43 10.00<br />

19. LAYING AND JOINTING OF PIPE LINE IN<br />

GHARONDA AND COMMERCIAL STRIP AT TONK 7.99 3.95 1.00 - 0.63 0.63 -<br />

20. SEWERAGE SCHEME FOR EWS & GHARONDA<br />

HOUSES RHB COLONY, PH-II, TONK 11.90 2.00 2.00 - - - 2.00<br />

21. W.S.S. FOR RESIDENTIAL COLONY, <strong>14</strong>1<br />

HOUSES TONK 55.98 36.69 3.00 6.21 1.50 7.71 11.00


(122)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

22. WSS KOTPUTLI, PH-II 70.60 28.28 5.00 3.04 3.40 6.44 -<br />

23. SEWERAGE SCHEME AT KOTPUTLI PH-I 81.30 35.67 5.00 - - - -<br />

24. SEWERAGE SCHEME AT KOTPUTLI PH-II 67.70 54.88 5.00 1.94 6.49 8.43 -<br />

25. WSS NEB EXT (NEW LAND) ALWAR 432.76 186.64 134.70 55.85 72.70 128.55 42.34<br />

26. WSS FOR URBAN POOR (G+3) 498<br />

FLATS AT SECTOR -4 & 7, BHIWADI 72.55 70.78 6.82 4.30 - 4.30 -<br />

27. SWERAGE SCHEME FOR URBAN POOR<br />

(G+3) 498 FLATS AT SECTOR-4 & 7, BHIWADI 227.19 88.75 10.00 5.18 4.93 10.11 6.07<br />

28. WSS PH-III 825 HOUSES AT MILAKPUR<br />

GURJAR, BHIWADI 517.55 380.67 21.70 0.05 3.05 3.10 -<br />

29. SEWERAGE SCHEME PH-III 825 HOUSES AT<br />

MILAKPUR GURJAR, BHIWADI 866.90 387.89 10.00 0.43 - 0.43 -<br />

30. WSS GROUP HOUSING SCHEME G+3 160<br />

LIG FLATS AT MILAKPUR, BHIWADI 57.95 19.70 3.00 2.62 2.55 5.17 -<br />

31. SEWERAGE SCHEME GROUP HOUSING SCHEME<br />

G+3 160 LIG FLATS AT MILAKPUR, BHIWADI 28.47 - 4.00 2.34 0.66 3.00 -


(123)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

32. WSS FOR 288 HIG FLATS IN MILAKPUR,<br />

BHIWADI 90.62 19.59 9.63 27.71 1.50 29.21 18.00<br />

33. WSS SCHEME FOR MIG-I-240 FLATS IN<br />

SECTOR-4 & 7, BHIWADI 59.03 21.60 11.00 7.64 7.60 15.24 22.19<br />

34. WSS DAUSA 159.25 112.43 <strong>14</strong>.00 8.69 0.03 8.72 -<br />

35. WSS KHAN BHAKRI ROAD, DAUSA 312.43 - 200.00 0.12 -0.12 - 50.00<br />

36. WSS BARI ROAD, DHAULPUR 44.95 - 44.95 20.81 - 20.81 22.25<br />

37. RAIN WATER HARWESTING SYSTEM,<br />

DAUSA, JAIPUR & TONK 42.21 - - - 37.60 37.60 -<br />

38. SEWERAGE SCHEME FOR GROUP HOUSING<br />

96+96 (G+3) MIG-A FLATS AT SECTOR-4<br />

I. G. NAGAR, JAIPUR 39.37 - - - - - 20.00<br />

39. SEWERAGE SCHEME FOR GROUP HOUSING<br />

120 (G+3) MIG-120 FLATS AT SECTOR-5,<br />

I.G. NAGAR, JAIPUR 26.18 - - - - - 15.00<br />

TOTAL 941.06 316.46 462.45 778.91 771.42


(124)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

6. DIV. DAUSA<br />

LIKELY SCHEMES<br />

1. DEVELPMENT WORK OF GANGAPUR CITY 20.00 - - - 10.00<br />

2. CONST. OF EWS - 150 LIG 150 AT<br />

GANGAPUR CITY 10.00 - - - 10.00<br />

3. CONST. OF MIG-A- 50 MIG- B 50<br />

GANGAPURCITY 10.00 - - - 10.00<br />

4. SURVEY OF INVESTIGATION AT<br />

GANGAPURCITY 58.77 HEC. LAND - - - - 5.00<br />

5. DEVELOPMENT OF PARK SEC. 1.2<br />

KBR DAUSA - - - - - - 5.00<br />

6. PLANTATION WORK WITH 2 YR.<br />

MAINTENANCE KBR DAUSA - - - - 2.00<br />

7. REPAIR & MAINTANCE OF<br />

COMMUNITY CENTER GUPTESHWAR ROAD, DAUSA - - - - 2.00<br />

8. CONST., OF MIG-B-4 NOS. SFS AT<br />

KBR DAUSA 10.00 - - - -


(125)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

9. CONST. OF EWS= 100 LIG- 100 AT<br />

SAWAI MADHOOPUR - 5.00 - - - -<br />

TOTAL 55.00 0.00 0.00 0.00 44.00<br />

SELF FINANCE SCHEME<br />

1. SFS SCHEME KBR PH. I. HIG 6 MIG B-3 117.84 29.60 10.00 - 16.00 16.00 2.00<br />

SCHEMES FROM OWN FUNDS<br />

1. CONST. OF DEVELOPMENT KBR PH. I<br />

DAUSA 120.82 2.29 1.74 1.72 0.75 2.47 -<br />

2. DEVELOPMENT OF WORK KBR PH. II<br />

DAUSA 184.<strong>14</strong> 64.30 17.86 4.35 38.15 42.50 <strong>14</strong>.04<br />

3. CONST. OF HIG - 32 NOS. MIG- A22 AT<br />

KBR DAUSA 384.43 225.34 47.00 20.38 6.00 26.38 1.33<br />

4. DEVELOPMENT OF WORK IN KBR<br />

DAUSA (NALAH) PH-II - - 4.15 - - - -


(126)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

5. CONST. OF RAMP & SANITATION<br />

GHARONDA 49 SWM - - 1.46 - - - 1.46<br />

6. RAIN WATER HARVESTING KBR, DAUSA 17.88 - 17.88 - 12.34 12.34 1.24<br />

7. CONST. OF 2 ROOMS & OTHER FINISHING<br />

WORK OFFICE KBR DAUSA 9.04 - 9.00 6.01 2.00 8.01 0.84<br />

8. CONST. OF SURFACE DRAIN & SAPTIC TANK<br />

KBR DAUSA - - 2.94 2.94 13.00 15.94 1.73<br />

9. DEVELOPMENT WORK PH-I KBR, DAUSA 19.77 - - - 2.00 2.00 17.77<br />

10 ODC (WORK CHARGE STAFF) KBR DAUSA - - 10.00 9.04 8.96 18.00 20.0<br />

11. ODC (W/C STAFF) AT SAWAI MADHOPUR - - 10.00 8.87 9.13 18.00 20.00<br />

12. DEVELOPMENT WORK GANGAPURCITY - - - 0.24 - 0.24 -<br />

TOTAL 122.03 53.55 92.33 <strong>14</strong>5.88 78.41<br />

SHOPS<br />

1. CONST. OF SHOPS 10 NOS. KBR DAUSA - - 4.52 - - 5.00 5.00 8.50


RAJASTHAN HOUSING BOARD<br />

FINANCIAL TARGETS FOR THE YEAR <strong>2013</strong>-20<strong>14</strong> AND REVISED TARGETS FOR THE YEAR <strong>2012</strong>-<strong>2013</strong><br />

D. ALWAR CIRCLE, ALWAR<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

1. DIV. ALWAR<br />

LIKELY SCHEMES<br />

(127)<br />

1. CONST. OF STORE AT DY HC & RE OFFICE 10.00 - 5.00 (TRANSFERRED TO OFFICE COMPLEX) -<br />

2. REPAIR AND MAINTAINCE OF SEVER LINE &<br />

DRAIN AT NEB EXT., ALWAR 28.00 - 10.00 - 1.00 1.00 20.00<br />

3. REMATTELING & CARPETING ON ROAD AT<br />

SECTOR 1 TO 4 AT NEB EXT., ALWAR 10.00 - 7.00 - - - 10.00<br />

4. DEVELOPMET OF SHOPPING CENTER<br />

AT NEB EXT. ALWAR 5.00 - 4.00 - - - 5.00<br />

5. CONST. OF LIG-96 NOS. FLATS (G+2) AT NEB<br />

EXT., ALWAR 500.00 - 300.00 (TRANSFERRED TOSCHEMES FROM OWN FUNDS)<br />

6. CONST. OF MIG-11-45 NOS. FLATS (G+2) AT<br />

NEB EXT. ALWAR 540.00 - 200.00 - - -


(128)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

7. CONST. OF MIG -I - 112 NOS. FLATS (G+2)<br />

AT NEB EXT., ALWAR 896.00 - 400.00 - - - -<br />

8. DEVP. OF PARKS AT NEB EXT. ALWAR 50.00 - - - 10.00 10.00 20.00<br />

9. REPAIR AND MTC. OF COMMUNITY<br />

CENTER AT NEB EXT. ALWAR 6.00 - - - 2.00 2.00 2.00<br />

10. S/F & MAINTT. OF STREET LIGHT AT NEB<br />

EXT. ALWAR 7.00 - - - 1.00 1.00 5.00<br />

11. REPAIR AND MTC. OF OFFICE BUILDING<br />

(RE & DHC OFFICE) 5.00 - - - 1.00 1.00 2.00<br />

TOTAL - - 926.00 0.00 15.00 15.00 64.00<br />

SELF FINANCE SCHEMES<br />

1. CONST. OF MIG-A 40 NOS. AT NEB EXT. 257.05 191.44 11.68 49.03 16.58 65.61 -<br />

ALWAR<br />

SCHEMES FROM OWN FUNDS<br />

1. VARIOUS DEVP. WORKS IN NEB EXT. ALWAR - - 28.48 23.79 1.50 25.29 -


(129)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

2. CONST. OF LIG-55, EWS-100 HOUSES AT<br />

NEB EXT. ALWAR 474.95 424.01 36.66 29.33 40.87 70.20 -<br />

3. ODC (WORK CHARGE STAFF) - - 115.00 73.11 46.89 120.00 120.00<br />

4. REPAIR OF PARK BOUNDARY AT SECTOR<br />

1 TO 4 AT NEB EXT. ALWAR 12.76 - 11.76 8.79 2.72 11.51 -<br />

5. MTC. OF STREET LIGHT AT NEB EXT.<br />

ALWAR 3.60 - 2.40 2.40 1.20 3.60 -<br />

6. CONST. OF LIG-128 (G+3) FLATS<br />

AT NEB EXT. ALWAR 827.63 - - - 1.00 1.00 600.00<br />

7. CONST. OF MIG-I-96 (G+3) FLATS AT NEB<br />

EXT. ALWAR 917.53 - - - 1.00 1.00 700.00<br />

]<br />

8. CONST. OF MAIN NALAH & CULVERT AT NEB<br />

EXT. ALWAR <strong>14</strong>4.73 - - - 13.39 13.39 1<strong>14</strong>.73<br />

9. CONST. OF DRAIN AT NEB EXT. ALWAR 232.15 - - - 55.00 55.00 177.15<br />

10. CONST. OF PARK COMPOUND WALL<br />

AT NEB EXT. ALWAR 42.01 - 200.00 - 20.00 20.00 12.01<br />

11. ARBORICULTURE & PLANTATION AT<br />

NEB EXT. ALWAR 15.00 - - - 9.37 9.37 2.00


(130)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

12. VARIOUS DEVP. WORK AT NEB<br />

EXT. ALWAR - - - 2.99 7.97 10.96 <strong>14</strong>.10<br />

13. CONST. OF ROAD AT NEB EXT.<br />

ALWAR 194.29 - - - - - <strong>14</strong>4.29<br />

<strong>14</strong>. PATCH REPAIR WORK OF ROAD IN<br />

SEC. 1 TO 7 NEB EXT. ALWAR 42.39 - - - 30.00 30.00 12.39<br />

TOTAL 394.30 <strong>14</strong>0.41 230.91 371.32 1896.67<br />

OFFICE COMPLEX<br />

1. REPAIR & MTC & CONST OF STORE IN<br />

DYHC OFFICE ALWAR - - - - 7.36 7.36 1.65<br />

(TRANSFERRED FROM LIKELY SCEMES)<br />

2. DIV. BHIWADI<br />

LIKELY SCHEMES<br />

1. S+8 HIG-32 NO. ARAVALI VIHAR, BHIWADI 600.00 - 5.00 - - - 2.00<br />

S+8 MIG- II 64, BHIWADI 300.00 - 5.00 - - - 2.00<br />

S+8 MIG- I 96, BHIWADI 300.00 - 5.00 - - - 2.00


(131)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

2. U.I.T. LAND (LIG-72) 2235.00 - 5.00 - - - 2.00<br />

3. RE OFFICE ADD. WORK 20.00 - 20.00 - - - 1.00<br />

4. DEVP. WORK AT ARAVALI VIHAR<br />

1. E.W.S 224 - - - - - - 5.00<br />

2. LIG-224 - - - - - - 5.00<br />

3. MIG - I-160 - - - - - - 5.00<br />

4. EWS-208 - - - - - - 5.00<br />

5. EWS-192 - - - - - - 5.00<br />

5. DEVP. WORK ARAVALI VIHAR,<br />

REMETLING CARPETING MAIN ROAD - - - - - - 5.00<br />

6. CONST. OF MIGA - 48 (G+3) ARAVALI VIHAR - - - - - - 500<br />

7. CONST. OF LIG 64 (G+3) ARAVALI VIHAR - - - - - - 5.00<br />

8. CONSULTANCY CHARGES MIG-II-64 - - 5.00 - - - 2.00<br />

9. DEVELOPMENT WORK MIG-I-88<br />

(G+3) MOHAN RAM ENCLAVE - - - - - - 5.00<br />

10. COST OF CONST. EWS 112 (G+3)<br />

ARAVALI VIHAR - - - - - - 1.00


(132)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

11. COST OF DEVEL. SURVEY WORK<br />

(A) BANDAPUR FALSA BHUDLI USAIPUR - - - - - - 3.00<br />

(B) SHAJAPUR - - - - - - 3.00<br />

(C) KHORI KALA - - - - - - 3.00<br />

12. STREET LIGHT BE/MP/MLA<br />

SCHEME AT ARAVALI VIHAR - - - - - - 5.00<br />

13. DEVP. ROAD WORK AT<br />

ARAVALI VIHAR - - - - - - 5.00<br />

TOTAL - - 45.00 0.00 0.00 0.00 76.00<br />

SELF FINANCE SCHEMES<br />

1. CONST. OF MIG-I 32NO. & MIG-II<br />

32 NOS. (S+8), BHIWADI 746.58 473.68 10.00 9.96 20.19 30.15 5.36<br />

2. CONST. OF HIG (S+8) 32 NOS., BHIWADI 788.30 232.58 150.76 58.85 20.39 79.24 12.62<br />

TOTAL 160.76 68.81 40.58 109.39 17.98<br />

SCHEMES FROM OWN FUNDS<br />

1. SECT. 4 & 7 PH-I TO IV, BHIWADI 10.35 3.49 3.00 - - - -


(133)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

2. CONST. OF BOUNDARY WALL AT MILAKPUR<br />

GURJAR, BHIWADI 107.23 50.26 5.00 - - - -<br />

3. CONST. OF ADDITIONAL WORK IN<br />

RENTAL QTR. BHIWADI 30.00 10.07 2.00 - - - -<br />

4. W.B.M. & PAVER ROAD MILAKAPUR<br />

GURJAR (B.E./ MP/ MLA), BHIWADI 667.10 208.07 110.52 - 7.50 7.50 -<br />

5. CONST. OF HIG, MIG-II, MIG-I, BE/<br />

MP/MLA ARAVALI VIAHAR BHIWADI 2243.10 <strong>14</strong>37.84 19.00 3.86 10.<strong>14</strong> <strong>14</strong>.00 -<br />

6. BOUNDARY WALL UIT LAND<br />

MOHAN RAM ENCLAVE 9.50 0.09 9.41 0.28 0.02 0.30 5.00<br />

7. (G+3) MIG-I 240 CONST. AT SECT. 4 & 7 1597.73 1241.28 64.35 22.88 28.00 50.88 3.00<br />

BHIWADI<br />

8. CONST. & DEVP. WORK OF NALAH AT<br />

ARAVALI VIHAR, BHIWADI 987.66 222.96 132.<strong>14</strong> 16.38 5.50 21.88 -<br />

9. CONST. OF (S+8) AT ARAVALI VIHAR<br />

BHIWADI SRS<br />

MIG- I 32/9, MIG-II 32/8 - 183.30 5.00 6.13 6.93 13.06 -<br />

HIG 32/11 - 165.03 25.50 32.83 8.25 41.08 6.35


(134)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

10. COST OF DEVEP. SURVEY OF LAND BEHROR 16.00 2.68 0.85 - - - -<br />

11. COST OF DEVEP. WORK MIG-I 240<br />

SECT. 4 & 7 134.24 44.13 76.83 11.74 10.00 21.74 3.00<br />

12. CONST. OF EWS- 224, ARAVALI VIHAR, BHIWADI 901.23 - 300.00 0.28 5.00 5.28 210.74<br />

LIG- 224, ARAVALI VIHAR, BHIWADI <strong>14</strong>21.24 0.97 350.00 - 5.00 5.00 200.00<br />

MIG - I 160, ARAVALI VIHAR, BHIWADI 1513.56 0.42 350.00 1.10 5.00 6.10 200.00<br />

13. COST OF DEVP. SECT. 1, 2 & 3 OLD 20.00 - 19.00 3.47 2.00 5.47 5.00<br />

COLONY, BHIWADI<br />

<strong>14</strong>. DEVP. WORK SECT. 4 & 7, BHIWADI 179.09 57.44 25.95 7.08 20.00 27.08 67.02<br />

15. REMETLING AND CARPETING WORK AT 228.41 - 110.00 - 26.00 26.00 205.93<br />

ARAVALI VIHAR, PH- II, BHIWADI<br />

16. COST OF CONST. WATER HARVESTING 10.53 - 2.53 2.50 1.00 3.50 -<br />

G+8 LIG- 160, BHIWADI<br />

17. ARAVALI VIHAR MIG 1 G+3-240 26.34 4.17 4.17 3.00 2.00 5.00 -<br />

SECT. 4 & 7, WATER HARVESTING<br />

18. CONST. OF HIG-29 MLA MP ARAVALI VIHAR 76.75 - - 20.40 35.00 55.40 6.35<br />

BHIWADI


(135)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

19. COST OF CONST. EWS-192 & EWS- 208<br />

(G+3) ARAVALI VIHAR PHASE III, BHIWADI - 1765.33 - - - 160.00 160.00 756.00<br />

20. COST OF DEVEP. EWS-194 MILAKPUR<br />

GURJAR RAOD WORK, BHIWADI - 17.37 16.38 - - 0.30 0.30 -<br />

21. COST OF CONST. MIG-I 88 (G+3)<br />

MOHAN RAM ENCLAVE 869.82 - - - 5.00 5.00 400.00<br />

22. CONST. OF WBM ROAD ARAVALI<br />

VIHAR, PHASE - III, BHIWADI 41.02 - - - 30.00 30.00 3.02<br />

23. COST OF DEVEP. SEC. 4<br />

ARAVALI VIHAR, PHASE I, BHIWADI 138.95 - - - 20.00 20.00 58.44<br />

24. CONST. OF WBM ROAD & CULVERT PH III<br />

ARAWALI VIHAR, BHIWADI 45.55 - - - 5.00 5.00 40.51<br />

TOTAL 1615.25 131.93 397.64 529.57 2170.36<br />

OFFICE COMPLEX.<br />

1. CONST. OF RE OFFICE BHIWADI - - 1.98 - - - -


(136)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

2. PLINTH PROTECTION WALL SORROUNDING<br />

OFFICE CAMPUS ARAVALI VIHAR, BHIWADI - - - - 10.00 10.00 20.00<br />

TOTAL 1.98 - 10.00 10.00 20.00<br />

3. DIV. BHARATPUR<br />

LIKELY SCHEMES<br />

1. CONSTRUCTION OF MIG - A-22 NOS - - 115.00 - - - 5.00<br />

AT S.T.C. BHARATPUR<br />

2. CONSTRUCTION OF HIG 13 NOS AT - - 165.00 (TRANSFERRED TO SCHEME FROM OWN FUNDS)<br />

S.T.C. BHARATPUR<br />

3. CONSTRUCTION OF EWS = 42 NOS - - 35.00 (TRANSFERRED TO SCHEME FROM OWN FUNDS)<br />

HOUSES AT DHOLPUR<br />

4. CONSTRUCTION OF LIG = 51 NOS - - 40.00 (TRANSFERRED TO SCHEME FROM OWN FUNDS)<br />

HOUSES AT DHOLPUR<br />

5. CONSTRUCTION OF MIG A = 28 NOS - - 50.00 (TRANSFERRED TO SCHEME FROM OWN FUNDS)<br />

HOUSES AT DHOLPUR<br />

6. DEVELOPMENT WORK OF BARI<br />

ROAD SECTOR 3 DHOLPUR - - - - - - 5.00


(137)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

7. COMPOSIT HOUSING SCHEME CHAWANI BARI<br />

ROAD, DHOLPUR - - - - - - 5.00<br />

8. CONSTRUCTION OF EWS= 50 NOS - - 20.00 - - - 2.00<br />

HOUSES AT HINDON CITY<br />

9. CONSTRUCTION OF LIG= 50 NOS - - 50.00 - - - 2.00<br />

HOUSES AT HINDON CITY<br />

10. CONSTRUCTION OF MIG-A = 30 NOS.<br />

HOUSES AT HINDON CITY - - - 50.00 - - - 2.00<br />

11. DEVELOPMENT WORK AT HINDON CITY - - - 50.00 - - - 2.00<br />

12. DEVELOPMENT WORK OF LAND AT<br />

SEWAR JAIL - - - - - - - 2.00<br />

13. DEVELOPMENT WORK AT SEWAR KALA - - - - - - - 2.00<br />

TOTAL 575.00 0.00 0.00 0.00 27.00<br />

SCHEMES FROM OWN FUNDS<br />

1. CONSTRUCTION OF HIG 13 NOS AT<br />

S.T.C. BHARATPUR 75.67 - - 11.60 36.40 48.00 30.00<br />

(TRANSFERRED FORM LIKELY SCHEME)


(138)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

2. CONSTRUCTION OF MIG- A- 120 NOS 626.40 350.20 50.00 217.78 38.02 255.80 -<br />

AT STC. BHARATPUR<br />

3. DEVLOPMENT WORKIN MIG I - <strong>14</strong>2 AT<br />

STC BHARATPUR 43.44 - - - 30.00 30.00 8.00<br />

4. CONSTRUCTION OF WBM ROAD AT STC<br />

BHARATPUR AND P/F WORK OF SIGN BOARD 37.05 - - 0.60 0.90 1.50 -<br />

5. PATCH REPAIR WORK AT STC BHARATPUR 0.99 - - - 0.99 0.99 -<br />

6. CONSTRUCTION OF EWS-42, LIG-48<br />

NOS & MIG A 28 NOS AT BARI ROAD DHOLPUR 413.80 - - - 27.00 27.00 380.00<br />

(TRANSFERRED FROM LIKELY SCHEME)<br />

7. CONSTRUCTION OF MIG A 29 NOS AT<br />

BARI ROAD DHOLPUR 129.99 127.62 - 7.44 - 7.44 -<br />

8. CONSTRUCTION OF LIG 22, MIG A 23 &<br />

MIG - B 5 NOS AT BARI ROAD DHOLPUR 130.34 1<strong>14</strong>.66 - 0.08 8.01 8.09 -<br />

9. CONSTRUCTION OF MIG A 19 NOS AT<br />

BARI ROAD DHOLPUR 52.63 50.04 - - 2.50 2.50 -<br />

10. DEVELOPMENT WORK AT BARI ROAD DHOLPUR 60.59 46.44 - 10.60 2.54 13.<strong>14</strong> -


(139)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

11. REMETLING AND CARPETIN WORK AT BARI ROAD<br />

DHOLPUR 28.40 - - - 10.00 10.00 20.00<br />

12. PATCH REPAIR WORK AT SECTOR 3 BARI ROAD<br />

DHOLPUR - - - - 4.00 4.00 -<br />

13. W.B.M. ROAD AT SECTOR 1 & 3 BARI ROAD DHOLPUR <strong>14</strong>.00 - - - 12.00 12.00 2.00<br />

TOTAL 50.00 248.10 172.36 420.46 440.00


RAJASTHAN HOUSING BOARD<br />

FINANCIAL TARGETS FOR THE YEAR <strong>2013</strong>-20<strong>14</strong> AND REVISED TARGETS FOR THE YEAR <strong>2012</strong>-<strong>2013</strong><br />

E. BIKANER CIRCLE, BIKANER<br />

(<strong>14</strong>0)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

1. DIV. I, BIKANER<br />

LIKELY SCHEMES<br />

1. CONST. OF EWS 250 + LIG 150<br />

SHIVBARI, BIKANER 625.00 - 5.00 - - - 5.00<br />

2. DEVE OF P.P. SEC. 5-7 - - 5.00 - - - -<br />

3. CONST. OF SFS MIG-II 40<br />

HOUSE AT MPN 1050.00 - - - - - 10.00<br />

4. CONST. OF SFS HIGH II 36<br />

HOUSE AT MPN 1152.00 - - - - - 10.00<br />

5. NOKHA SCHEME INCLUDING 2000.00 - - - - - 10.00<br />

DEVELOPMENT<br />

6. DEV. AT MPN SEC. 1-17 100.00 - 97.00 - - - 5.00<br />

TOTAL 107.00 0.00 0.00 0.00 40.00


(<strong>14</strong>1)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

SCHEMES FROM OWN FUNDS<br />

1. CONST. OF MIG 107 MIG II 57 HIG<br />

31 NOS. AT MPN, BIKANER 977.03 954.19 - 8.12 - 8.12 -<br />

2. DEVE. WORK SEC. 5-7 PP BIKANER 127.00 - - 0.59 25.86 26.45 43.00<br />

3. MIG I 40 HOUSE AT MPN, BIKANER 204.05 172.30 88.00 35.42 56.33 91.75 66.00<br />

4. LIG 50 MPN, BKR <strong>14</strong>2.56 93.73 33.40 - 8.00 8.00 -<br />

5. EWS 80 AT MPN, BKR 166.33 - <strong>14</strong>6.00 32.48 59.52 92.00 64.00<br />

6. DEV. FOR SEC. 1-17 AT MPN, BKR 387.66 165.05 99.01 11.86 51.83 63.69 196.01<br />

TOTAL 366.41 88.47 201.54 290.01 369.01<br />

2. DIV. II, BIKANER<br />

LIKELY SCHEMES<br />

1. CONST. OF HOUSE AT NOKHA - - 1.50 - - - -


(<strong>14</strong>2)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

2. CONST. OF HOUSES AT DUNGERGARH - - 0.50 - - - -<br />

3. CONST. OF HOUSES AT MERTA CITY - - 0.50 - - - -<br />

4. CONST. OF OFFICE BUILDING AT<br />

BALWA ROAD, NAGOUR - - - - - - 10.00<br />

5. CONST. OF DRAIN WORK AT BALWA<br />

ROAD, NAGOUR - - - - - - 15.00<br />

6. CONST. OF ROAD AT BALWA ROAD,<br />

NAGOUR - - - - - - 20.00<br />

7. ROAD REPAIR PATCH WORK AT TAUSAR<br />

ROAD, NAGOUR - - - - - 30.00<br />

8. REPAIR AND MAINT. OF PARK AT<br />

TAUSAR ROAD, NAGOUR - - - - - - 13.00<br />

TOTAL 2.50 0.00 0.00 0.00 88.00<br />

SELF FINANCE SCHEME<br />

1. CONST. OF HIG - II - 10 NOS AT<br />

MP NAGAR, BIKANER 63.09 56.91 - - 2.00 2.00 -


(<strong>14</strong>3)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

SCHEMES FROM OWN FUNDS<br />

1. CONST. OF EWS - 58 AT NAGOUR 30.27 23.55 6.72 - - - -<br />

2. DEVELOPMENT WORK IN SECTOR 1 & 2<br />

AT CHS NAGOUR 42.95 18.75 20.00 3.12 8.92 12.04 2.05<br />

3. DEVELOPMENT WORK OF MP NAGAR<br />

AT SECTOR 1 TO 5 BIKANER 107.60 49.50 - 0.90 - 0.90 -<br />

4. CONST. OF MIG - I - 40 NOS AT MP NAGAR<br />

BIKANER 151.60 74.62 - 2.29 - 2.29 -<br />

5. CONST. OF EWS-110 NOS & WBM ROAD<br />

AT BALWA ROAD, NAGOUR 225.24 121.58 59.00 45.12 3.77 48.89 -<br />

6. CONST. OF WBM ROAD AT SHIV BARI<br />

SCHEME BIKANER 1035.86 393.20 500.00 5.47 (-) 5.47 - -<br />

7. CONST. OF EWS- 330 NOS AT BALWA<br />

ROAD, NAGOUR 536.38 227.18 407.20 221.99 68.21 290.20 -<br />

8. CONST. OF LIG - 300 NOS AT BALWA<br />

ROAD NAGOUR 979.95 - 482.00 - 10.00 10.00 752.04


(<strong>14</strong>4)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

9. CONST. OF MIG-I - 122 AT BALWA<br />

ROAD NAGOUR 607.78 76.40 383.50 163.05 70.00 233.05 181.19<br />

10. PLAN TABLE SURVERY WORK AT<br />

NOKHA BIKANER 4.91 2.18 2.33 - - - -<br />

11. CONST. OF PARK BOUNDRY WALL<br />

AND HORTICULTURE WORK AT<br />

BALWA ROAD NAGOUR - 0.68 - 6.68 7.32 8.00 99.28<br />

12. CONST. OF EWS - 331 AT B.R. AMBEDKAR<br />

HOUSING SCHEME NAGOUR - 918.07 - - 290.00 290.00 568.08<br />

13. CONST. OF LIG-281, AT B.R. AMBEDKAR<br />

HOUSING SCHEME, NAGOUR - 928.77 - - 404.00 404.00 394.61<br />

<strong>14</strong>. CONST. OF MIG I 169 NOS AT<br />

B.R AMBEDKAR HOUSING SCHEME, NAGOUR - - - - 215.00 215.00 480.86<br />

15. CONST. OF MIG II 50 NOS AT B.R. AMBEDKAR<br />

HOUSING SCHEME NAGOUR - - - - - - 300.00<br />

16. CONST. OF HIG 9 NOS AT B.R. AMBEDKAR HOUSING<br />

SCHEME NAGOUR - - - - 30.00 30.00 45.00


(<strong>14</strong>5)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

17. ODC (W/C STAFF)<br />

TAUSAR ROAD NAGOUR - - - 1.09 38.49 39.58 80.00<br />

18. ODC (W/C STAFF)<br />

M.P. NAGAR, BIKANER - - - 40.06 - 40.06 -<br />

TOTAL 1860.75 483.77 1<strong>14</strong>0.24 1624.01 2903.11<br />

3. DIV. HANUMANGARH<br />

LIKELY SCHEMES<br />

1. CONST. OF 45 NOS MIG-A & 80 NOS MIG-B<br />

HOUSES AT HANUMANGARH (SFS) 1075.00 - 508.85 (TRANSFERED TO SELF FINANCE SCHEMES)<br />

2. CONST. OF <strong>14</strong>5 NOS EWS & 119 NOS LIG HOUSES<br />

AT NEW SCHEME (NEAR DTO OFFICE)<br />

HANUMANGARH (OWN FUND) 817.30 - 508.85 (TRANSFERED TO SCHEMES FROM OWN FUNDS)<br />

3. PALNATATION & P/F OF PROPERTY BOARD IN RHB<br />

SCHEME HANUMANGARH, SURATGAR & SRIGANAGAR 42.34 - - - 2.05 2.05 16.00<br />

TOTAL 1017.70 0.00 2.05 2.05 16.00


(<strong>14</strong>6)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

SELF FINANCE SCHEMES<br />

1. CONSTRUCTION WORK OF 17 NOS. MIG-I, 19<br />

NOS MIG -II, SFS HOUSES AT HANUMANGARH 248.40 232.13 20.50 13.99 0.59 <strong>14</strong>.58 -<br />

(TRANSFERRED FROM LIKELY SHCHEMES)<br />

2. CONSTRUCTION WORK OF 25 NOS. MIG-II<br />

SFS HOUSES AT HANUMANGARH 223.64 9.81 208.00 102.61 104.49 207.10 10.00<br />

3. CONSTRUCTION WORK OF 39 NOS MIG-I, SFS<br />

HOUSES AT HANUMANGARH 299.70 - - - - - 104.50<br />

4. CONSTRUCTION WORK OF 42 NOS MIG-II,<br />

SFS HOUSES AT HANUMANGARH 439.54 - - - - - 150.38<br />

(TRANSFERRED FROM LIKELY SCHEMES)<br />

TOTAL 228.50 116.60 105.08 221.68 264.88<br />

SCHEMES FROM OWN FUNDS<br />

1. DEVELOPMENT WORKS AT SECTOR-6 HMG 27.80 18.54 0.50 - 0.50 0.50 0.50<br />

2. DEVELOPMENT WORK AT SECTOR 4 TO 6 HMG 131.97 53.04 <strong>14</strong>.44 46.11 5.69 51.80 0.50<br />

3. REPAIR & MAINTENANCE WORK OF 41.11 37.05 - 2.43 0.02 2.45 -<br />

ROAD , HMG


(<strong>14</strong>7)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

4. CONSTRUCTION OF SURFACE DRAIN AT 44.19 - 19.50 11.07 20.43 31.50 4.50<br />

SECTOR 4 TO 8, HMG<br />

5. CLEANING WORKOF DRAIN & ROAD AT<br />

SECTOR 5 & 6, HANUMANGARH 5.08 - - - 1.00 1.00 4.00<br />

6. R/M & OPERATION OF STREET LIGHT SECTOR<br />

5 & 6 AT HANUANGARH 4.72 - - - 1.00 1.00 1.70<br />

7. CONSTRUCTION WORK OF 46 NOS EWS HOUSES<br />

AT HANUMANGARH 100.78 87.90 10.98 2.99 8.33 11.32 -<br />

8. CONSTRUCTION WORK OF 56 NOS. L.I.G. HOUSES<br />

AT HANUMANAGARH 165.20 121.82 36.50 8.16 34.84 43.00 -<br />

9. CONSTRUCTION WORK OF 33 NOS. MIG-II<br />

HOUSES AT HANUMANGARH 217.22 167.28 6.00 9.17 0.50 9.67 -<br />

10. CONSTRUCTION WORK OF 75 NOS. MIG-II<br />

HOUSES AT HANUMANGARH 499.02 375.43 <strong>14</strong>.00 19.99 1.01 21.00 -<br />

11. CONSTRUCTION WORK OF 73 NOS. MIG-II<br />

HOUSES AT HANUMANGARH 473.77 316.11 43.25 - 62.95 62.95 -<br />

12. CONSTRUCTION WORK OF 58 NOS.<br />

HIG, HOUSES AT HANUMANGARH 453.56 425.56 - - - - -


(<strong>14</strong>8)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

13. CONSTRCTION WORK OF 78 NOS. HIG<br />

HOUSE AT HANUMANGARH 728.00 126.81 519.00 40.64 3.64 44.28 256.50<br />

NEW SCHEME HANUMANGARH<br />

<strong>14</strong>. CONSTRUCTION OF W.B.M. ROAD AT NEW SCHEME<br />

(NEAR DTO OFFICE/ MULTIPURPOSE SCHEME)<br />

HANUMANGARH 37.69 19.16 2.15 10.83 0.29 11.12 -<br />

15. PLANE TABLE SURVEY & DEMARKATION WORK OF<br />

LAND NEWLY ALLOTTED NEAR DTO OFFICE AT<br />

HANUMANGARH 1.46 - 1.46 0.13 0.45 0.58 0.80<br />

16. CONSTRUCTION OF EWS <strong>14</strong>5 NOS. HOUSES AT<br />

NEW SCHEME (NEAR DTO OFFICE) HANUMANGARH) 460.85 - - - - - <strong>14</strong>6.12<br />

(TRANSFERRED FROM LIKELY SCHEMES)<br />

17. CONSTRUCTION OF EWS 61 NOS. HOUSES AT<br />

NEW SCHEME (NEAR DTO OFFICE) HANUMANGARH 220.88 - - - - - 102.80<br />

18. CONSTRUCTION OF EWS 118 NOS.<br />

HOUSES AT NEW SCHEME<br />

(NEAR DT OFICE) AUMANGARH 489.60 - - - - - 306.00<br />

(TRANSFERRED FROM LIKELY SCHEMES)<br />

19. CONSTRUCTION OF 76 NOS.<br />

HOUSES AT NEW SCHEME (NEAR DTO OFFICE)<br />

HANUMANGARH 593.00 - - - - - 208.00


(<strong>14</strong>9)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

20. CONSTRUCTIN WORK OF 38 NOS. M.I.G.-B<br />

HOUSES AT NEW SCHEME (NEAR DTO OFFICE)<br />

HANUMANGARH 397.80 - - - - - 105.00<br />

21. CONSTRUCTION WORK OF 46 NOS. H.I.G. HOUSES<br />

AT NEW SCHEME (NEAR DTO OFFICE)<br />

HANUMANGARH 602.82 - - - - - 157.50<br />

NEW SCHEME SURATGARH<br />

1. PLANE TABLE SURVEY &<br />

DEMARKATION WORK OF LAND 2.18 - 1.88 0.00 0.30 0.30 1.50<br />

NEWLY ALLOTED AT SURATGARH<br />

2. DEVELOPMENT WORK AT MANAKSAR 208.<strong>14</strong> 107.23 8.00 0.19 25.41 25.60 3.50<br />

LINK ROAD SCHEME, SURATGARH<br />

3. CONST. OF 20 NOS. GHARONDA HOUSES AT<br />

MANAKSAR LINK ROAD SCHEME,<br />

SURATGARH 11.10 9.08 - 0.90 - 0.90 -<br />

4. CONST. OF 38 NOS. EWS HOUSES AT<br />

MANAKSAR LINK ROAD SCHEME,<br />

SURATGARH 21.15 19.68 - - 1.40 1.40 -


(150)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

5. CONST. OF 11 NOS. LIG HOUSES AT<br />

MANAKSAR LINK ROAD SCHEME<br />

SURATGARH 12.51 10.83 0.50 - 0.50 0.50 -<br />

6. CONST. OF 16 NOS. HIG HOUSES AT MANAKSAR<br />

LINK ROAD SHCEME, SURATGARH 126.72 103.52 - 9.66 0.50 10.16 -<br />

7. CONST. OF 30 NOS. HIG - HOUSES AT<br />

MANAKSAR LINK ROAD<br />

SHCEME SURATGARH 132.00 111.32 - - 1.17 1.17 -<br />

TOTAL 678.16 162.27 169.93 332.20 1298.92<br />

SHOPS<br />

1. DEVELOPMENT WORK OF COMMERCIAL<br />

AREA AT SECTOR 1, MANAKSAR<br />

LINK ROAD SCHEME, SURATGARH 24.59 8.24 8.90 - 10.00 10.00 -<br />

2. DEVELOPMENT WORK OF COMMERCIAL<br />

AREA AT SECTOR 1, HANUMANGARH 11.53 - 10.00 - - - 5.00<br />

3. DEVELOPMENT WORK OF COMMERCIAL<br />

AREA AT SECTOR 3, HANUMANGARH 18.20 12.89 5.30 - - - 5.30<br />

TOTAL 24.20 0.00 10.00 10.00 10.30


(151)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

OFFICE COMPLEX<br />

1. ADDITIONAL WORK IN OFFICE OF R.E.<br />

AND RENTAL HOUSES AT HANUMANGARH 11.22 4.18 6.50 - 2.00 2.00 -<br />

DEPOSIT WORKS (GAD)<br />

1. CONST. OF GAD TYPE - III QTRS. AT<br />

SHRIGANGANAGAR 4 NOS &<br />

SHRIKARANPUR 2 NOS. 28.94 20.95 6.20 - - - 6.20


RAJASTHAN HOUSING BOARD<br />

FINANCIAL TARGETS FOR THE YEAR <strong>2013</strong>-20<strong>14</strong> AND REVISED TARGETS FOR THE YEAR <strong>2012</strong>-<strong>2013</strong><br />

F. JODHPUR CIRCLE-I, JODHPUR<br />

1. DIV. II, JODHPUR<br />

LIKELY SHCEMES<br />

(152)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST MARCH <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

<strong>2012</strong> TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

1. CONST. OF EWS= 133, LIG=38, MIG A = 11,<br />

MIG B - 3, TOTAL 185 NOS AT<br />

RAJIV GANDHI NAGAR, JODHPUR 533.00 - 5.00 - - - 5.00<br />

2. CONSTS OF EWS (G+3) = 472 FLATS<br />

AT VIVEK VIHAR, JODHPUR 2305.00 - - - - - 5.00<br />

3. CONST. OF MIG - B (G+3) 432 AT VIVEK VIHAR 3500.00 - - - - - 5.00<br />

4. CONST. OF EWS 32 (G+3) AT KBS 156.00 - - - - - 5.00<br />

5. DEVELOPMENT WORK AT NEW PALI ROAD, JODHPUR 110.00 - 5.00 - - - -<br />

6. DEVELOPMENT WORK AT EWS 472 (G+3) 150.00 - - - - - 5.00<br />

7. DEVELOPMENT WORK K.B.S. EXT. JDR. 110.00 - 5.00 (TRANSFERRED TO SCHEMES FROM OWN FUND)


(153)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST MARCH <strong>2012</strong>-<strong>2013</strong>. OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

<strong>2012</strong> TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

8. DEVELOPMENT WORK OF GEWA SCHEME 100.00 - - - - - 5.00<br />

9. DEVELOPMENT WORK OF EWS 126, LIG-48 50.00 - - - - - 5.00<br />

10. PROVIDING & FIXING OF SLIDES & SWING<br />

IN PARK SECT- 1 TO 9 31.27 - - - - - 5.00<br />

11. CONST. OF BOUNDARY WALL<br />

AT RHB VACANT LAND AT KBS 251.55 - - - - - 5.00<br />

12. PLANTING OF PHULWARI & LAWN<br />

AT SECT. 1 TO 4 PARK KBS 20.00 - - - - - 5.00<br />

13. CONST. OF EWS 1536, LIG-944, MIGA -512, MIG-B- 112<br />

AT K.B.S. PH-II (G+3) PALI ROAD, JODHPUR - - - - - 5.00<br />

TOTAL 15.00 0.00 0.00 0.00 55.00<br />

SCHEMES FROM OWN FUNDS<br />

1. CONST. OF LIG-48 (G+3) HOUSES<br />

AT K.B.S. SECT. 9, JODHPUR 236.91 19.92 175.00 78.38 81.62 160.00 56.99<br />

ODC (WORK CHARGE STAFF) 28.84 30.00 17.93 12.07 30.00 30.00


(154)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST MARCH <strong>2012</strong>-<strong>2013</strong>. OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

<strong>2012</strong> TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

2. CONST. OF EWS - 128 (G+3) HOUSES<br />

AT K. B. S. SECT-9, JODHPUR 391.08 - 200.00 0.96 - 0.96 390.12<br />

ODC (WORK CHARGE STAFF) 21.53 22.00 17.29 8.41 25.70 22.00<br />

3. CONST. OF MIG- A = 96 (G+3) HOUSES AT<br />

K.B.S. SECT-8, JODHPUR 753.04 39.99 500.00 247.85 222.89 470.74 242.31<br />

ODC (WORK CHARGE STAFF) 39.74 40.00 23.57 16.43 40.00 40.00<br />

4. CONST. OF EWS - 128 (G+3) FLATS<br />

AT VIVEK VIHAR, JODHPUR 520.40 - - - 50.00 50.00 400.00<br />

5. CONST. OF EWS - 176 (G+3) FLATS<br />

AT VIVEK VIHAR, JODHPUR 715.15 - - - 50.00 50.00 400.00<br />

6. CONST. OF EWS-168 (G+3) FLATS<br />

AT VIVEK VIHAR, JODHPUR 683.03 - - - 50.00 50.00 400.00<br />

7. CONST. OF MIG B-11, HIG - 3<br />

TOTAL = <strong>14</strong> HOUSES AT BALOTRA 121.76 22.02 71.73 35.09 54.62 89.71 -<br />

8. CONST. OF EWS=40, LIG=109, MIG A = 5<br />

TOTAL =154 HOUSES AT BALOTRA 240.10 206.32 18.00 - - - -<br />

9. DEVELOPMENT WORK<br />

KURI BHAGTASANI SCHEME, JODHPUR<br />

COVERING OF NALAH<br />

AT K.B.S. SECT - 1 TO 5, JODHPUR 41.79 - - - 25.00 25.00 16.79


(155)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST MARCH <strong>2012</strong>-<strong>2013</strong>. OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

<strong>2012</strong> TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

10. CONST. OF W.B.M. ROAD AT PHASE V<br />

K.B.S., JODHPAUR 105.00 - - - 85.00 85.00 1.31<br />

11. REPAIR & RENEWAL OF ROAD (INERNAL ROAD)<br />

WORK SECT. 1 TO 7, KBS, JODHPUR 249.50 45.00 <strong>14</strong>9.50 190.24 <strong>14</strong>.26 204.50 -<br />

12. REPAIR OF ROADS SEC. 1 TO 7 46.35 44.20 - - 0.90 0.90 -<br />

13. RENOVATION/ PAVER WORK OF<br />

SECTORIAL ROAD KBS 437.55 374.67 - 0.35 2.50 2.85 -<br />

<strong>14</strong>. CONST. OF CENTRAL PARK AT KBS 41.52 37.45 2.45 0.47 1.53 2.00 0.50<br />

15. MAINTENANCE OF CENTRAL PARK AT KBS 7.77 - - - 4.13 4.13 3.57<br />

16. MAINTENANCE OF ROAD LIGHTS/ RSEB BILL<br />

PAYMENTS OF KBS AND SUPPLY OF<br />

ELECTRIC MATERIALS 137.00 47.63 41.00 16.98 18.00 34.98 37.50<br />

17. PLANTATION WORK AT KBS 10.21 4.95 1.87 0.80 1.50 2.30 2.00<br />

18. PLANTATION & MAINTENANCE WORK<br />

OF TREES AT PARK K.B.S. 8.61 - - - 0.50 0.50 1.82<br />

19. CONST. OF W.B.M. ROAD AT SECT. 3 TO 6 K.B.S. 16.33 - 8.20 - - - 11.20


(156)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST MARCH <strong>2012</strong>-<strong>2013</strong>. OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

<strong>2012</strong> TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

20. BARBED WIRE FENCING WORK OF NEW<br />

LAND AT KBS EXTN. 19.72 - 18.72 0.26 0.74 1.00 18.72<br />

21. REPAIR OF DAMAGE ROADS AT K.B.S. JODHPUR 47.70 - - - 25.00 25.00 22.70<br />

22. RENOVATION OF PARK BOUNDARIES AT K.B.S. SECT. 1-7 154.87 - - - 50.00 50.00 100.00<br />

23. PROVIDING AND ERECTING OF SIGN BOARDS 1.78 - - - 0.95 0.95 -<br />

24. CLEANING OF ROAD, SURFACE DRAIN, NALA, COLLECTING<br />

OF GRABAGE, SOLID WASTE INCLUDING DISPOSAL<br />

SECT. 1 TO 9, K.B.S., JDR. 1<strong>14</strong>.48 - - - 9.54 9.54 38.16<br />

(TRANSFERRED FROM LIKELY SHCEMES)<br />

25. ROAD WORK & PARK BOUNDARY &<br />

REPAIR WORK AT BALOTRA 9.88 1.77 1.70 - 7.00 7.00 -<br />

26. CONST. OF SURFACE DRAIN 52.30 49.00 2.50 2.76 0.54 3.30 -<br />

27. DEVELOPMENT WORK AT BALOTRA 49.81 40.17 9.00 - - - -<br />

28. DEVELOPMENT WORK AT SECT. 2, 3, 4<br />

AT BALOTRA 37.64 19.92 8.00 0.31 3.29 3.60 -<br />

29. MAINTENANCE OF ROAD LIGHTS/ RSEB BILL<br />

PAYMENTS OF BALOTRA AND SUPPLY OF<br />

ELECTRIC MATERIALS 4.71 - 4.71 0.89 0.85 1.74 2.97


(157)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST MARCH <strong>2012</strong>-<strong>2013</strong>. OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

<strong>2012</strong> TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

30. CUTTING OF BUSHES, REMOVAL OF GRABAGE &<br />

ROAD WORK & COVERING OF NALA AT BALOTRA 26.12 - - 0.50 0.50 1.00 7.31<br />

TOTAL 1304.38 634.63 797.77 <strong>14</strong>32.40 2245.97<br />

SHOPS<br />

1. DEVELOPING WORK OF SHOPPING CENTRE<br />

AT SECT. 2, 3, 5 OF K. B. S. JODHPUR 77.44 49.17 20.00 - 3.00 3.00 5.00<br />

OFFICE COMPLEX<br />

1. RAIN WATER HARVESTING IN RE OFFICE<br />

BUILDING , JODHPUR 1.65 - 1.00 - - - -<br />

(TRANSFERRED TO PHED)<br />

2. DIV. III. JODHPUR<br />

LIKELY SCHEMES<br />

1. VIVEK VIHAR SCHEME, JODHPUR<br />

MIG A (G+3) 32 NOS. HOUSES 349.30 - 25.00 - - - 50.00


(158)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST MARCH <strong>2012</strong>-<strong>2013</strong>. OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

<strong>2012</strong> TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

2. CONSTT. OF MIG A (G+3) FLATS <strong>14</strong>4<br />

NOS. SEC.-7, KBS, JODHPUR 1000.00 - 40.00 - - - 20.00<br />

3. VARIOUS DEV. WORK OF SEC. 5, 6, 7 OF KBS, JODHPUR<br />

(I) REPAIR & MAINTANANCE OF PARK BOUNDARY 4.50 - 4.50 - - - 4.50<br />

(II) REPAIR & MAINTANCE OF STREET LIGHT 12.00 - 13.00 - - - -<br />

(TRANSFERRED TO SCHEMES FROM OWN FUNDS)<br />

(III) CONST & MAINTANCE OF ROADS 7.50 - 7.50 - - - 7.50<br />

(IV) DEVP. OF COMMERCIAL PLOTS 50.00 - 10.00 - - - 11.00<br />

(V) COLLECTION OF DISPOSAL OF GARBGE 12.00 - 2.00 - - - 12.00<br />

(VI) CONSTT. WORK OF APPROACH ROAD<br />

ALONG SEC. 1 & 5, KBS 35.00 - 10.00 - - - 35.00<br />

4. EXTENSION WORK OF R. E. OFFICE BUILDING AT<br />

SEC. - 5, K.B.S., JODHPUR 18.00 - 13.00 (TRANSFERRED TO OFFICE COMPLEX) -<br />

5. REPAIR & MAINTANCE OF STREET LIGHT 12.00 - - - - - 12.00<br />

6. EXTENSION WORK OF RE OFFICE BUILDING<br />

AT SECT. 5, K.B.S., JODHPUR 18.00 - - - - - 18.00<br />

TOTAL 125.00 0.00 0.00 0.00 170.00


(159)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST MARCH <strong>2012</strong>-<strong>2013</strong>. OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

<strong>2012</strong> TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

SELF FINANCE SCHEMES<br />

1. S.F.S. DUPLEX MIG- A- 72 & 11, 38<br />

MIG - B - 29 1578.55 1317.25 - 13.69 - 13.69 -<br />

SCHEMES FROM OWN FUNDS<br />

1. CONSTT. OF MIG-A (G+3) FLATS MIG<br />

A 96+64 (160) KBS SEC. 8 JDR 1199.05 56.09 701.00 288.98 350.47 639.45 490.39<br />

2. DEVELOPMENT WORK IN (G+3) 384 NOS.<br />

HOUSES SEC. 8, 9, KBS, JDR 200.00 - - - 10.00 10.00 174.00<br />

3. SUPPLY OF MATERIAL & MTC. OF<br />

ROAD/ STREET LIGHT, PAYMENT FOR<br />

ROAD LIGHT BILL SEC. 5 TO 9 KBS, JDR 25.00 - - 9.60 13.21 22.81 13.90<br />

(TRANSFERRED FROM LIKELY SCHEMES)<br />

4. PLANTATION & MTC. WORK OF TREES<br />

AT SEC. 5 TO 7 KBS, JDR 8.66 - 1.10 - 3.00 3.00 2.37<br />

5. REMETLING & CARPETING ON ROAD, 81.72 - 70.00 - - - -<br />

AT KBS SEC. 9 JODHPUR<br />

6. REMOVAL OF GARBAGE, SIGN BOARD<br />

& OTHER PETTY WORKS - - - 0.38 0.80 1.18 2.00


(160)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST MARCH <strong>2012</strong>-<strong>2013</strong>. OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

<strong>2012</strong> TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

7. CONST. OF MIG A (G+3) 240 NOS.<br />

VIVEK VIHAR SCHEME, JODHPUR 2182.75 - - - - - 650.00<br />

8. IV ODC (WORK CHARGE STAFF) - 55.15 54.00 37.30 23.70 61.00 65.00<br />

TOTAL 826.10 336.26 401.18 737.44 1397.66<br />

OFFICE COMPLEX<br />

1. R. E. OFFICE BUILDING &<br />

DY. H.C. OFFICE BUILDING<br />

AT SEC. 5, KBS, JODHPUR 40.00 36.87 - - 3.00 3.00 -<br />

2. CONST. OF REMAINING C/W & DEVP.<br />

OF R. E., DIV. - III, OFFICE BUILDING AT<br />

SEC. - 5, KBS, JODHPUR 17.57 - - 12.92 4.64 17.56 -<br />

(TRANSFERRED FROM LIKELY SCHEMES)<br />

3. RAIN WATER HARVESTING IN OFFICE<br />

BUILDING WORK AT SEC- 5, KBS, JODHPUR 1.60 - 1.60 - - - -<br />

TOTAL 1.60 12.92 7.64 20.56 0.00


(161)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST MARCH <strong>2012</strong>-<strong>2013</strong>. OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

<strong>2012</strong> TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

DEPOSIT WORKS (GAD)<br />

1. REMAINING WORK OF GAD<br />

QTR. TYPE-II-05 NOS. & TYPE. III - 10<br />

NOS., AT POLYTECHNIC COLLEGE<br />

CAMPUS, JODHPUR 50.00 - - - 30.00 30.00 20.00<br />

BEAUTIFICATION OF CITIES<br />

1. SUPPLY & FIXING OF 2 NOS. ELEVATOR<br />

AT B. K. STADIUM, JODHPUR 13.50 1.51 - - - -<br />

3. DIV. IV JODHPUR<br />

LIKELY SCHEMES<br />

1. CONSTRUCTION & DEVELOPMENT WORK OF<br />

LIG- 160 & MIG-A 128 & MIG-B 96,<br />

SECTOR-1, 4 & 7 KBS, JODHPUR - - 20.00 - - - -<br />

2. CONST. OF MIG B - 72 (G+3) AT SEC. 4 - - 20.00 - - - -<br />

3. CONST. OF MIG A -48 (G+3) AT SEC. 1 - - 20.00 - - - -


(162)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST MARCH <strong>2012</strong>-<strong>2013</strong>. OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

<strong>2012</strong> TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

4. CONST. OF LIG- (<strong>14</strong>4+272) = 416 (G+3)<br />

AT VIVEK VIHAR - - - - - - 20.00<br />

5. CONSTRUCTION OF OFFICE BUILDING<br />

AT KBS, JODHPUR - - 10.00 - - - 60.00<br />

6. DEV. WORK OF LIG VIVEK VIHAR, JODHPUR - - 30.00 - - - -<br />

7. DEV. WORK OF VIVEK VIHAR, JODHPUR & MIG B 96<br />

AT SEC. 4 KBS, JODHPUR (PARK BOUNDARY AND<br />

ARBORICULTURE) - - - - - - 40.00<br />

8. CONST. OF MIG B 24 & MIG A 16 KBS, SFS - - - - - - 20.00<br />

9. DEV. OF PARK BOUNDARY AND ROAD<br />

AT SEC. 8 & 9 - - - - - - 20.00<br />

10. DEV. WORK OF COMMERCIAL PLOT SEC. 8 - - - - - - 10.00<br />

TOTAL 100.00 0.00 0.00 0.00 170.00<br />

SELF FINANCE SCHEMES<br />

1. CONST. OF MIG-A = 32 (G+3) AT SEC. 1<br />

KBS, JODHPUR 280.89+19.48 = 303.37 330.19 - - - 90.00 90.00 200.00


(163)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST MARCH <strong>2012</strong>-<strong>2013</strong>. OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

<strong>2012</strong> TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

2. CONST. OF MIG B= 24+48 (G+3)<br />

AT SEC. 4, KBS, JODHPUR 859.28 39.30 155.00 62.87 248.95 311.82 4<strong>14</strong>.<strong>14</strong><br />

3. CONST. OF MIG A = 81 & 32 DUPLEX<br />

HOUSES AT SEC. 8 KBS, JODHPUR 997.27 755.23 - 37.07 - 37.07 -<br />

SCHEMES FROM OWN FUNDS<br />

TOTAL 155.00 99.94 338.95 438.89 6<strong>14</strong>.<strong>14</strong><br />

1. CONST. OF EWS 432 NOS (G+3) DWARKAPURI<br />

SHCHEME & DEVELOPMENT WORK AT<br />

KBS, SEC. 7, JODHPUR <strong>14</strong>49.45 1275.<strong>14</strong> - 4.78 0.47 5.25 -<br />

2. CONST. OF EWS 600 (G+3) NOS. DWARKAPURI<br />

SCHEME & DEVELOPMENT WORK AT KBS<br />

SEC. 1, 4 & 5, JODHPUR 2093.91 1571.58 93.87 158.54 10.00 168.54 -<br />

3. CONST. OF LIG=160 NOS (G+3) MULTISTORIES<br />

AT K. B. S. SEC. 1, JODHPUR 854.63 168.04 562.97 251.02 315.95 566.97 119.92<br />

ODC (W/F STAFF) - 13.00 - 8.12 8.12 10.00<br />

4. CONST. OF LIG <strong>14</strong>4+288=432 NOS (G+3)<br />

AT VIVEK VIHAR SCHEME, JODHPUR 2653.60 - - - 100.00 100.00 1084.35


(164)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST MARCH <strong>2012</strong>-<strong>2013</strong>. OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

<strong>2012</strong> TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

5. CONST. OF MIG A = 128 HOUSES AT SECT. 8<br />

K.B.S., JODHPUR 964.07 29.64 500.00 382.49 400.60 783.09 151.94<br />

ODC (W/C STAFF) - - 11.88 - 11.88 10.00<br />

6. DEV WORK OF REMETTLING, CARPETTING ON<br />

ROADS AT SEC. 9 KBS, JODHPUR HIG 185.25 - - 37.15 60.54 97.69 -<br />

7. CONST. OF ROAD AT VIVEK VIHAR,<br />

JODHPUR LIG 128.41 - - - 105.93 105.93 -<br />

TOTAL 1169.84 845.86 1001.61 1847.47 1376.21<br />

4. DIV. PHE, JODHPUR<br />

LIKELY SCHEMES<br />

1. WSS WORK AT PAL WEST JONE<br />

SEC. <strong>14</strong> E & 21 CRS, JODHPUR - - 135.00 (TRANSFERRED TO SCHEME FROM OWN FUNDS)<br />

2. W.S.S. AT PAL WEST ZONE<br />

HIG HOUSES (G+3) - - - - - - 70.00<br />

3. SEWERAGE SCHEMES AT CRS,<br />

JODHPUR, SEC.-12, <strong>14</strong> & 21 25.00 - 15.00 - - - 15.00


(165)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST MARCH <strong>2012</strong>-<strong>2013</strong>. OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

<strong>2012</strong> TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

4. W.S.S. IN SRS (G+3) SECTOR-8<br />

JODHPUR, K.B.S. 8 & 9 & KBS PHASE - IIND 150.00 - 10.00 - - - 80.00<br />

5. SEWERAGE SCHEME OF OUTFALL IN<br />

K.B.S., JODHPUR 270.00 - 50.00 - - - 50.00<br />

6. W.S.S.S & SEWERAGE VIVEK VIHAR YOJANA - - - - - - 10.00<br />

7. W.S.S. PALI 3.00 - 3.00 - - - 3.00<br />

8. W.S.S. BARMER, NEW LAND ON<br />

JAISALMER ROAD 98.96 - - - - - 10.00<br />

9. W.S.S. PH. II, PHALODI 82.00 - 70.00 - - - 50.00<br />

10. W.S.S. IN SHOPS OF PRATAP NAGAR,<br />

MADHUBAN AND C.R.S., SECTOR - 3 , 4<br />

JODHPUR 3.00 - 3.00 - - - 3.00<br />

11. W.S.S. JAISALMER (G+3) - - - - - - 5.00<br />

12. W.S.S. MANPUR , II PHASE - - - - - - 5.00<br />

TOTAL 286.00 0.00 0.00 0.00 301.00


(166)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST MARCH <strong>2012</strong>-<strong>2013</strong>. OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

<strong>2012</strong> TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

SCHEMES FROM OWN FUNDS<br />

1. W.S.S. WORK AT PAL WEST ZONE<br />

SECTOR <strong>14</strong> & 21, CRS JODHPUR 157.06 1.80 - 21.99 102.19 124.18 56.00<br />

<strong>14</strong>4.08 (TRANSFERRED FROM LIKELY SCHEMES)<br />

113.30<br />

99.46<br />

2. W.S.S. SECT. 22 TO 25<br />

PAL ROAD, JODHPUR <strong>14</strong>7.60 115.45 - - 0.50 0.50 5.00<br />

3. W.S.S. SECT. 1 TO 10 KURI<br />

BHAGTASANI SCHEME, JODHPUR 828.06 800.89 <strong>14</strong>.00 4.84 15.80 20.64 6.00<br />

4. SEWERAGE SCHEME SECT. 1 TO 10<br />

KURI BHAGTASANI, JODHPUR 844.23 1046.74 25.00 9.96 17.11 27.07 46.13<br />

176.21<br />

218.00<br />

5. W.S.S. DWARKAPURI SCHEME<br />

SECT. 1, 4, 5 & 7, KBS, JODHPUR 85.70 69.07 10.00 9.74 62.88 72.62 26.48<br />

152.41<br />

6. W.S.S. BALOTRA 2.99 <strong>14</strong>2.62 10.00 5.08 6.90 11.98 31.15<br />

247.57


(167)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST MARCH <strong>2012</strong>-<strong>2013</strong>. OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

<strong>2012</strong> TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

7. W.S.S. MANPURA, ABU ROAD 84.51 49.10 2.00 2.08 3.35 5.43 5.82<br />

8. W.S.S. PHALODI 55.10 69.56 3.00 0.18 4.01 4.19 6.00<br />

102.10<br />

9. W.S.S. JAISALMER 21.36 30.35 2.00 1.98 3.07 5.05 7.00<br />

20.94<br />

17.67<br />

10. W.S.S. PINDWARA DISTT.<br />

SIROHI 73.56 39.10 2.00 5.45 1.20 6.65 3.60<br />

73.56<br />

11. PLANTATION WORK 4.30 - - - 1.50 1.50 1.00<br />

12. RAIN WATER HARVESTING WORK 21.00 - - - 9.73 9.73 5.70<br />

TOTAL 68.00 61.30 228.24 289.54 199.88<br />

SAMRAT ASHOK UDYAN & TECHNOLOGY PARK<br />

1. SAMRAT ASHOK UDYAN &<br />

TECHNOLOGY PARK AT JODHPUR 90.98 77.94 10.00 2.51 4.23 6.74 6.00


RAJASTHAN HOUSING BOARD<br />

FINANCIAL TARGETS FOR THE YEAR <strong>2013</strong> - 20<strong>14</strong> AND REVISED TARGETS FOR THE YEAR <strong>2012</strong>-<strong>2013</strong><br />

G. JODHPUR CIRCLE-II, JODHPUR<br />

(168)<br />

1. DIV. -I, JODHPUR<br />

LIKELY SCHEMES<br />

1. CONSTT. OF BOUNDARY WALL ON<br />

OPEN LAND AT VARIOUS PLACES IN<br />

CHOPASANI SCHEME JODHPUR 65.00 - 1.00 (TRANSFERRED TO SCHEMES FROM OWN FUNDS)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

2. CONST. OF EWS 400 NOS. AT 1008.00 - 250.00 (TRANSFERRED TO SCHEMES FROM OWN FUNDS)<br />

RAJEEV GANDHI NAGAR JODHPUR<br />

3. DEVP. WORK OF UDHYAN 50.00 - 45.00 (TRANSFERRED TO SELF FINANCE SHCEMES)<br />

APPARTMENT, JODHPUR<br />

4. DEVP. WORK OF MARWAR 50.00 - 45.00 (TRANSFERRED TO SELF FINANCE SHCEMES)<br />

APARTMENT, JODHPUR<br />

5. ROAD MAINTENANCE & PLANTATION WORK<br />

CHOPASANI HOUSING BOARD, JODHPUR 5.69 - 5.00 - 2.00 2.00 3.50<br />

6. LIKELY SFS CONST. OF HIG-54 (S+9)<br />

UDHYAN APARTMENT JODHPUR - - 20.00 - - - -


(169)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

7. ROAD REPAIRING WORK FROM MAJISA<br />

PIO TO PAL ROAD CRS JODHPUR 11.52 - - - - - 3.00<br />

8. CONST. OF HIG-36 FLAT B+S+9<br />

PHASE - IST CRS JODHPUR 966.40 - - - - - 10.00<br />

9. CONST. OF HIG-36 FLAT B+S+9<br />

PHASE-IIND CRS JODHPUR 966.40 - - - - - 10.00<br />

10. CONST. OF MIG-B-36+36=72 FLATS<br />

CRS JODHPUR 1550.00 - - - - - 25.00<br />

11. DEVELOPMENT OF COMMERCIAL<br />

PLOTS SEC. 16, 17-E & 23 CRS JODHPUR 16.50 - - - 2.00 2.00 3.00<br />

12. CONST. OF ROAD SEC. <strong>14</strong> NEAR<br />

MARWAR APPARTMENT CRS. JODHPUR 20.00 - - - - - 5.00<br />

13. CONST. OF BOUNDARY WALL FOR<br />

MARWAR APPARTMENT PH-II, JODHPUR 25.00 - - - - - 5.00<br />

<strong>14</strong>. TOTAL STATION SURVEY OF<br />

CHOPASANI LAND JODHPUR 7.60 - - - 3.00 3.00 4.60<br />

TOTAL 366.00 0.00 7.00 7.00 69.10


(170)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

SELF FINANCE SCHEMES<br />

1. CONST. OF MIG-B-72 NOS (S+9 FLOOR) 631.83 507.80 50.00 35.74 24.26 60.00 5.00<br />

MARWAR APPARTMENT ZONE A<br />

PHASE IST SEC. <strong>14</strong> CHB JODHPUR<br />

LIFT WORK : 21.02 LAC 21.02 <strong>14</strong>.71 - - 5.80 5.80 0.50<br />

2. CONST. OF MIG-B-72 NOS (S+9 FLOOR) 624.00 525.00 50.00 30.28 8.72 39.00 10.00<br />

MARWAR APPATMENT PH-II<br />

SEC. <strong>14</strong> CHB JODHPUR<br />

LIFT WORK : 28.<strong>14</strong> LAC 28.<strong>14</strong> 19.70 - - 7.90 7.90 0.50<br />

3. CONST. OF MIG-A- 112 NOS (G+9) 706.09 429.20 100.00 9.75 80.25 90.00 65.00<br />

SFS FLATS AT UDHYAN APPARTMENT<br />

PAL ROAD, JODHPUR<br />

4. CONST. OF MIG-A-112 NOS. (G+3) 983.11 - 0.00 - 40.00 40.00 300.00<br />

SFS FLATS AT UDHYAN APPARTMENT<br />

CHB, JODHPUR<br />

5. WORK OF FIRE FIGHTING WORK IN 23.53 - 0.00 12.38 7.62 20.00 0.00<br />

MARWAR APPARTMENT CHOPASANI<br />

SCHEME, JODHPUR


(171)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

6. DEVELOPMENT WORK OF MARWAR 135.21 - 0.00 11.57 88.43 100.00 35.00<br />

APPARTMENT CHOPASANI SCHEME<br />

(TRANSFERRED FROM LIKELY SCHEMES)<br />

JODHPUR<br />

7. DEVELOPMENT WORK OF UDHYAN 82.65 - 0.00 0.49 4.51 5.00 40.00<br />

APPARTMENTS SEC. 21 E PAL ROAD<br />

(TRANSFERRED FROM LIKELY SCHEMES)<br />

RHB JODHPUR<br />

8. ADDITIONAL WORK AT MARWAR 33.12 - 0.00 - 30.00 30.00 3.00<br />

APPARTMENT MIG-II<br />

(S+9) 72+72=<strong>14</strong>4 HOUSES CHB JODHPUR<br />

TOTAL 200.00 100.21 297.49 397.70 459.00<br />

SCHEMES FROM OWN FUNDS<br />

1. CONST. OF EWS 400 HOUSES AT RAJIV 999.92 - - - 10.00 10.00 300.00<br />

GANDHI NAGAR, JODHPUR<br />

(TRANSFERRED FROM LIKELY SCHEMES)<br />

2. COSNT. OF EWS-79 HOUSES RAJEEV 198.47 - - - 2.00 2.00 50.00<br />

GANDHI NAGAR, JODHPUR<br />

3. CONST. OF COMPOUND WALL / BOUNDARY 77.28 - - - 5.00 5.00 30.00<br />

WALL FOR OPEN LAND AT CHOPASANI<br />

SCHEME JODHPUR<br />

(TRANSFERRED FROM LIKELY SCHEMES)


(172)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

4. ODC (W/C STAFF) 70.00 - 70.00 43.21 21.79 65.00 70.00<br />

5. WORK OF PROVIDING & ERACTING IN 1.90 - - 1.50 0.40 1.90 0.00<br />

FORMATORY SIGN. BOARD AT VARIOUS<br />

PLACES AT CHOPASANI SCHEME JODHPUR<br />

6. CONST. OF ROOF TOP RAIN WATER 4.80 - 2.80 - - - 0.00<br />

HARVESTING STRUCTURE AT COMMUNITY<br />

(TRANSFERRED TO OFFICE BUILDING & ASC CHARGES)<br />

HALL SEC. <strong>14</strong> & 17E JODHPUR & FOR CIRCLE<br />

OFFICE CHB JODHPUR<br />

7. CONST. OF B.T. ROAD IN BETWEEN SEC. 1.80 - - 1.37 0.43 1.80 -<br />

16 & 17E CHB SCHEME JODHPUR<br />

TOTAL 72.80 46.08 39.62 85.70 450.00<br />

SHOPS<br />

1. CONST. OF 4 NOS. CRAFT BAZAR AT 35.39 - 30.00 16.77 18.23 35.00 -<br />

SAMRAT ASHOK UDHYAN, PAL ROAD<br />

CRS JODHPUR<br />

OFFICE COMPLEX<br />

1. CONST. OF ROOF TOP RAIN WATER 1.60 - - 0.83 0.52 1.35 -<br />

HARVESTING STRUCTURE AT CIRCLE<br />

OFFICE CHB JODHPUR


(173)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

SAMRAT ASHOK UDYAN & TECH. PARK<br />

1. CONST. OF MAIN GATE & COMPOUND WALL 9.65 4.00 - - 0.50 0.50 0.00<br />

2. CONST. BARADARIES 5.83 4.30 - - 0.20 0.20 0.00<br />

3. CONST. BARADARIES 17.22 15.60 - - 0.20 0.20 0.00<br />

4. CONST. OF TOILET BLOCK 36.92 8.36 - - 0.50 0.50 -<br />

5. CONST. OF ROAD AT S. SAU 58.38 51.10 - - 1.28 1.28 -<br />

6. CONST. OF EVENT GARDEN 29.97 20.78 - - 1.10 1.10 -<br />

7. JET FOUNTAIN RAILING & RAILING 30.00 - - - 30.0 30.00 -<br />

PAINTING ETC.<br />

8. C. C. CAMERA WORK 1.00 - - - 1.00 1.00 -<br />

9. ADMINISTRATION BUILDING AT 30.00 - - - 30.00 30.00 -<br />

SWIMMING POOL<br />

10. DEVELOPMENT WORK OF SWIMMING POOL 15.00 - - - 15.00 15.00 -<br />

11. WORK OF JOGGING TRACK & 5.00 - - - 5.00 5.00 -<br />

GARDEN FLOWER


(174)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

12. WORK OF OPEN AIR THEATER 120.00 - - - 20.00 20.00 100.00<br />

TOTAL 0.00 0.00 104.78 104.78 100.00<br />

2. DIV. JAISALMER<br />

O.F.I. SCHEMES<br />

1. C.H.S. PH.I, E-100, L-40 PROJECT 359 274.40 99.02 - - 1.00 1.00 -<br />

2. C.H.S., PH.II, (MIG-I-7, MIG-II-4, HIG-1)<br />

PROJECT - 360 55.<strong>14</strong> 31.50 1.23 - 5.92 5.92 -<br />

3. CHS DEVELOPMENT WORK, JAISALMER 150.72 52.63 2.59 - 8.26 8.26 -<br />

4. C.H.S., PHALODI 247.<strong>14</strong> 159.70 - - 2.56 2.56 -<br />

TOTAL 3.82 0.00 17.74 17.74 0.00<br />

LIKELY SCHEMES<br />

1. CHS DEVELOPMENT - - - - 2.00 2.00 3.00<br />

COMMERCIAL PLOT, JAISALMER<br />

2. CHS PHALODI PH. (NEW LAND) - - 5.00 - 2.00 2.00 2.00<br />

3. CHS PHALODI DEVELOPMENT - - - - 2.00 2.00 3.00<br />

COMMERCIAL PLOTS


(175)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

4. CHS BARMER DEV. WORK - - 10.00 - 2.00 2.00 10.00<br />

5. MTC. OF ROADL IGHT & ELECTRIC<br />

BILL JAISALMER / PHALODI - - 5.00 - 3.00 3.00 5.00<br />

6. REPLANING OF RE OFFICE<br />

BUILDING JAISALMER - - - - 2.00 2.00 5.00<br />

7. NEW LAND DEVELOPMENT<br />

AT JAISALMER - - 5.00 - 1.00 1.00 5.00<br />

TOTAL 25.00 0.00 <strong>14</strong>.00 <strong>14</strong>.00 33.00<br />

SELF FINANCE SCHEMES<br />

1. MAA LATIYAL BHAWANI NAGAR,<br />

EXTN. PHALODI 64.50 35.83 22.90 0.00 16.24 16.24 -<br />

SCHEMES FROM OWN FUNDS<br />

1. CHS, PH. IV, JAISALMER, 92 NOS. 357.00 267.07 31.91 - 6.50 6.50 0.50<br />

2. CHS PH. III PHALODI.<br />

(120-EWS-70, LIG-50) 150.00 137.46 - - 10.68 10.68 -<br />

3. CHS, PH.III. PHALODI.<br />

DEVELOPMENT WORK 224.31 83.47 25.77 4.00 <strong>14</strong>.72 18.72 16.51


(176)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

4. CHS, PH.IV, PHALODI 79 NOS<br />

WITH DEV. 366.80 324.33 5.16 2.28 18.41 20.69 0.50<br />

5. CHS PH. VI & V PHALODI (190 NOS.) 442.41 405.02 - - 7.50 7.50 -<br />

6. CHS 22 NOS. JAISALMER 80.93 61.95 4.01 6.38 - 6.38 -<br />

7. MAA LATIYAL BHAWANI NAGAR<br />

EXT. PHALODI. (E-205, L-81<br />

M.A. 56, M.B. 32) 1019.90 599.23 247.45 17.94 44.71 62.65 46.66<br />

8. CHS JAISALMER. (MIG B-2, HIG-13) 139.83 57.29 37.94 37.93 40.00 77.93 4.60<br />

9. MAA LATIYAL BHAWANI NAGAR<br />

EXT. PHALODI, DEVELOPMENT WORK 204.58 - 40.00 16.24 69.97 86.21 23.90<br />

10. CHS JAISALMER / PHALODI - - 0.84 0.94 0.55 1.49 0.07<br />

11. CHS JAISALMER (G+2) 84 HOUSES - - - - - - 800.00<br />

12. CHS JAISALMER DEVELOPMENT WORK - - - - 1.61 1.61 0.82<br />

13. CHS PHALODI WORK - - - - 1.78 1.78 3.16<br />

TOTAL 393.08 85.71 216.43 302.<strong>14</strong> 896.72


(177)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

3. DIV. PALI<br />

LIKELY SCHEMES<br />

1. DEVELOPMENT WORK AT PINDWARA<br />

(ROAD, DRAIN RETAINING WALL,<br />

ARBORICULTURE WORK) - 10.00 (TRANSFERRED TO SCHEMES FROM OWN FUND)<br />

2. DEVELOPMENT WORK AT MANPURA<br />

ABU ROAD<br />

(ROAD, DRAIN, RETAINING WALL,<br />

ARBORICULTURE WORK) - 10.00 (TRANSFERRED TO SCHEMES FROM OWN FUND)<br />

3. DEVELOPMENT WORK OF PARK<br />

(GREENERY, PLAY-EQUIPMENT ETC.)<br />

(ALL COLONY) - - - 2.00 2.00 5.00<br />

TOTAL 20.00 0.00 2.00 2.00 5.00<br />

SELF FINANCE SCHEMES<br />

1. SFS 2004, SIROHI 33.07 4.81 0.50 - - - -<br />

2. PALI NLS SFS 2006,<br />

(DEVELOP) ROAD 3.46 - - - 3.46<br />

TOTAL 3.96 0.00 0.00 0.00 3.46


(178)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

SCHEMES FROM OWN FUNDS<br />

1. CONST. OF WBM ROAD AT PINDWARA 31.44 8.26 5.40 - - - -<br />

2. HOUSING SCHEME PINDWARA - EWS -7 55.76 4.38 10.00 10.03 3.59 13.62 -<br />

MIG-A-13 NO., 125.11 13.06 47.00 30.92 12.08 43.00 10.00<br />

MIG-B-12 NO. 139.68 51.36 61.00 35.47 7.17 42.64 8.00<br />

3. DEVELOPMETN WORK PINDWARA<br />

(SEPTICTANK 131 NO., PLANTATION<br />

WORK, BOUNDARY, DRAIN, REMATLING<br />

& CARPETING OF ROAD & OTHER DEVP.<br />

WORK ROAD LIGHT FIXTURE ETC.) <strong>14</strong>8.11 - - - 36.00 36.00 64.75<br />

(TRASFERRED FROM LIKELY SCHEMES)<br />

4. CONST. OF LIG-40 NO. PINDWARA 95.34 50.74 42.60 - 20.00 20.00 17.60<br />

5. DEVELOPMENT WORK MANPURA ABUROAD<br />

(SPETICTANK EWS 78 NO., PLANTATION<br />

WORK, BOUNDARY, DRAIN, REMATLING &<br />

CARPETING OF ROAD & OTHER DEVP.<br />

WORK ROAD LIGHT FIXTURE ETC.) <strong>14</strong>3.30 - - - 42.86 42.86 59.00<br />

(TRANSFERRED FROM LIKELY SCHEMES)<br />

6. CONST. OF WBM ROAD & COVERING OF<br />

OPEN WALL AT MANPURA ABUROAD 24.53 - - - 18.00 18.00 -


(179)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

7. CONST. OF DRAIN & ROAD AT AKARA<br />

BHATTA ABUROAD 61.57 - - - 48.00 48.00 -<br />

8. CONST. OF REMATLING & CARPETING<br />

ROAD AT AKARA BHATTA ABUROAD 17.00 11.95 - - 1.00 1.00 -<br />

9. PH.II CHB (CLEARING OF DRAIN & DEVP.<br />

WORK ETC.) AT AKARA BHATTA, ABUROAD 25.00 - 1.00 1.21 2.79 4.00 4.00<br />

10. AKARA BHATTA ABU ROAD<br />

EWS-52 NO. 207.63 25.10 77.43 48.96 58.36 107.32 10.00<br />

LIG-41 NO. 204.31 31.86 75.01 94.05 11.10 105.15 -<br />

MIG-A-34 NO. 270.95 43.<strong>14</strong> 118.19 125.08 25.00 150.08 -<br />

MIG-B-26 NO. 241.48 37.25 93.35 119.54 9.56 129.10 -<br />

11. HOUSING SCHEME MANPURA ABUROAD<br />

EWS-120 NO. 347.68 - - - 125.00 125.00 278.15<br />

LIG-120 NO. 450.74 - - - 5.00 5.00 405.74<br />

MIG-A-80 NO. 523.86 - - - 5.00 5.00 481.00<br />

MIG-B-20 NO. 160.34 - - - 4.00 4.00 <strong>14</strong>4.34<br />

HIG-12 NO. 150.35 - - - 54.00 54.00 135.35<br />

12. NLS PH I PALI<br />

(FOR ADJ. STORE OF SERVICE ADV.) - - - - 3.53 3.53 -<br />

TOTAL 530.98 465.26 492.04 957.30 1617.93


RAJASTHAN HOUSING BOARD<br />

FINANCIAL TARGETS FOR THE YEAR <strong>2013</strong>-20<strong>14</strong> AND REVISED TARGETS FOR THE YEAR <strong>2012</strong>-<strong>2013</strong><br />

H. KOTA CIRCLE, KOTA<br />

(180)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

1. DIV.- KOTA<br />

LIKELY SHCEMES<br />

1. KUNHARI FLAT MIG-II-24 400.00 - 10.00 - 5.00 5.00 5.00<br />

2. CHS LAKHERI MIG.II- 17, HIG-2<br />

& DEV. WORKS 300.00 - 20.00 - 5.00 5.00 5.00<br />

3. DEV. WORKS, S.V. NAGAR, KOTA 25.00 - 5.00 - 5.00 5.00 5.00<br />

TOTAL 35.00 - 15.00 15.00 15.00<br />

SELF FINANCE SCHEME<br />

1. CONST. OF PARK AT M. NAGAR 1.72 1.13 - - 0.43 0.43 -<br />

SCHEMES FROM OWN FUNDS<br />

1. MAHAVEER NAGAR EXTN. SEC. 1 TO 7 - 478.88 470.49 0.30 - 8.28 8.28 0.30<br />

KOTA<br />

2. RANGBARI SECTOR 1 TO 5 363.60 310.91 0.67 0.51 7.26 7.77 11.99<br />

KOTA


(181)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

3. JAWAHAR NAGAR, BUNDI EWS, LIG, MIG 186.00 104.89 0.75 - 0.27 0.27 0.51<br />

4. DEVELOPMENT & CONST. WORKS OF<br />

MIG.II-23, HIG-11, AT KUNHARI 495.0 481.46 328.26 115.47 233.60 349.07 168.72<br />

5. S.V. NAGAR DEV. WORKS AND LIG. 16 1070.99 917.53 110.20 84.96 35.39 120.35 90.90<br />

6. DWARKAPURI FLATS (G+3) LIG-120 AT<br />

KUNHARI, KOTA 505.00 495.44 58.88 - 43.25 43.25 -<br />

7. NAINWA DISTT. BUNDI<br />

GHARONDA-37, EWS-92, LIG-103<br />

MIG.I-42, MIG.B-16, HIG-12 HOUSES 979.42 692.13 573.40 186.82 189.30 376.12 927.84<br />

8. LAKHERI CHS SCH.+DEV. WORKS<br />

E-240, L-104, M.I.-26, H-10 232.43 <strong>14</strong>6.08 555.84 83.03 185.00 268.03 523.00<br />

9. M. NAGAR, SEC. 7, EWS-6, LIG- 12 35.52 - 20.12 - - - -<br />

10. DEV. WORKS BHAWANIMANDI 22.72 8.00 <strong>14</strong>.72 8.<strong>14</strong> - 8.<strong>14</strong> -<br />

11. JHALAWAR JAIL ROAD CONST. OF<br />

E-4, L-12 & DEVELOPMENT WROKS 375.0 128.76 44.15 - 63.20 63.20 64.39


(182)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

12. SUNEL CONST. L-9 & DEV. WORKS 305.00 298.25 5.53 4.30 4.73 9.03 58.50<br />

13. JHALARAPATTAN CONST OF E- 167 L - 52<br />

& DEV. WORKS 255.20 225.13 43.00 - - - 35.00<br />

<strong>14</strong>. AKLERA GHARONDA-390 & DEV. WORKS 225.00 139.09 81.00 - 18.00 18.00 49.00<br />

15. RAMGANJMANDI E-417, L-90, MI.34, MII-20<br />

HIG-8 & DEV. WORKS 285.75 242.64 126.74 18.83 5.40 24.23 -<br />

16. MAJARGANJ CHOUMAHALA DIST. JHALLARAPATAN 193.68 - - - - - 153.00<br />

TOTAL 1963.56 502.06 793.68 1295.74 2083.15<br />

OFFICE COMPLEX<br />

1. OFFICE BUILDING , KOTA 27.92 9.74 5.00 5.00 5.00 5.26<br />

2. DIV.- BARAN<br />

LIKELY SCHEMES<br />

1. CONST. OF HOUSE AT CHHABRA LIG-80 - - 25.00 (TRANSFERRED TO SCHEME FROM OWN FUNDS)


(183)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

2. CONST. OF EWS- 41, LIG- 59<br />

MIG-A-8 & MIG-B-5, HOUSE AT MANGLORE - - 30.00 (TRANSFERRED TO SCHEME FROM OWN FUNDS)<br />

TOTAL 55.00 0.00 0.00 0.00 0.00<br />

SCHEMES FROM OWN FUNDS<br />

CHS BARAN<br />

1. VARIOUS DEV. WORK<br />

(I) DEV. WORKS AT CHS BARAN 126.44 20.00 1.08 - 1.08 -<br />

(II) RET. WALL & DRAINS AT CHS BARAN 3.47 - 1.56 - 1.56 -<br />

(III) LAND SCAPING DEV. PARK AT CHS BARAN - 2.68 - 0.25 0.25 10.12<br />

(IV) MAINTENANCE OF STREET LIGHT CHS BARAN 0.00 0.00 0.00 0.60 2.00<br />

(V) CONSTRUCTION OF HOUSES AT CHS BARANA - - 0.10 0.10 3.05<br />

2. O.D.C. (WORK CHARGE STAFF) 30.00 5.50 18.50 24.00 40.00<br />

3. VARIOUS DEV. WORKS<br />

(I) ROAD CHS CHHABRA 60.65 130.00 0.00 19.00 19.00 -<br />

(II) DRAINS & RET. WALL. CHS CHHABRA - - - 39.00 39.00 -<br />

(III) PARK & ARBORICULTURE CHS CHHABRA - - 21.21 21.21 8.00<br />

(IV) MAINTS. STREET LIGHT AT CHS CHHABRA - - - - - 1.50


(184)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

4. LIG -30 CHS CHHABRA 56.50 5.00 24.15 - 24.15 -<br />

5. EWS - 08 CHS CHHABRA - - - 1.52 1.52 15.00<br />

6. LIG- 80 CHS CHHABRA (TRANSFERRED FROM LIKELY SCHEME)<br />

7. ODC (WORK CHARGE STAFF) 30.00 29.96 0.04 30.00 10.00<br />

MANGROL<br />

8. ZONE-I EWS 41, GHARONDA 136 - - - - - - - 327.88<br />

(TRANSFERRED FROM LIKELY SCHEME)<br />

9. EWS-59, LIG-59, M.A.- 8, CHS MANGROLE - - - - - - - 488.48<br />

(TRANSFERRED FROM LIKELY SCHEME)<br />

10. ODC (WORK CHARGE STAFF) - - - - - - - 25.00<br />

ATRU<br />

11. DEVP. WORKS<br />

(I) ROADS CHS ATRU 32.90 12.00 11.56 0.00 11.56 -<br />

(II) RET. WALL & DRAINS AT ATRU - - 12.00 - 12.00 4.00<br />

(III) PARK & ARBORICULTURE CHS ATRU - - - 0.79 0.79 0.75<br />

12. ELECTRIC, MAIT. WORK OF ATRU 0.00 0.00 0.00 0.20 0.20 10.00


(185)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

13. EWS-27 CHS ATRU 0.00 0.00 0.00 0.00 0.00 55.41<br />

ANTA<br />

<strong>14</strong>. LIG =56 CHS ANTA 64.62 243.15 155.30 73.47 228.77 -<br />

15. EWS = 50, LIG = <strong>14</strong> CHS ANTA<br />

16. MIG- I = 10, MIG- II=2 CHS ANTA 46.32 247.95 73.36 153.27 226.63 40.00<br />

17. DEV. WORK CHS ANTA - 3.00 <strong>14</strong>.38 - <strong>14</strong>.38 -<br />

18. EWS-10, LIG-11, M-A-13 CHS ANTA - - - 21.00 21.00 206.16<br />

19. EWS-4, MIG-11, MI-49 CHS ANTA - - - - - 162.18<br />

20. NEW DEV. WORK CHS ANTA - - - - - 116.63<br />

21. ODC (WORK CHARGE STAFF) 85.00 47.01 37.99 85.00 60.00<br />

TOTAL 808.78 375.86 386.94 762.80 1586.16


RAJASTHAN HOUSING BOARD<br />

FINANCIAL TARGETS FOR THE YEAR <strong>2013</strong>-20<strong>14</strong> AND REVISED TARGETS FOR THE YEAR <strong>2012</strong>-<strong>2013</strong><br />

I. UDAIPUR CIRCLE, UDAIPUR<br />

(186)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

1. DIV. I, UDAIPUR<br />

O.F.I. SCHEMES<br />

1. MTC. WORK FOR POSSESSION<br />

SAVINA KHERA - II PH-1, = 97<br />

}<br />

EWS = 62, LIG = 35 313 80.02 72.04 0.50<br />

2. MTC. WORK FOR POSSESSION<br />

SAVINA KHERA -III, MIG-A =30<br />

MIG-B= 19, HIG=13, LIG = 49, UDAIPUR 362 - 2<strong>14</strong>.23 0.20 3.56 17.53 21.09 16.30<br />

3. MTC. WORK FOR POSSESSION<br />

SAVINA KHERA -II, HIG- 9<br />

MIG-A = 37, MIG - B =46, UDAIPUR <strong>14</strong>46 291.09 228.49 0.30<br />

4. GOV. VILLAS EXT. EWS - 66 &<br />

LIG - 42 12<strong>14</strong>0 245.08 200.60 - 2.49 7.00 9.49 5.19<br />

5. DEVP. WORK, GOV. VILLAS PH - I TO VI - - - - - 6.10 6.10 -<br />

TOTAL 1.00 6.05 30.63 36.68 21.49


(187)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong>. OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

LIKELY SCHEMES<br />

1. MIG-A - 128 AT GOVERDHAN VILLAS<br />

UDAIPUR 750.00 - 100.00 (TRANSFERRED TO SCHEMES FROM OWN FUNDS)<br />

2. DEV. WORK AT SALUMBER<br />

(PRASHASAN SHAHRON KI AUR) 4.00 - 4.00 (TRANSFERRED TO SCHEMES FROM OWN FUNDS)<br />

3. GOVERDHAN VILLAS EXT., UDAIPUR<br />

(PRASHASAN SHAHRON KI AUR) 9.74 - 9.74 - - - -<br />

4. GOVERDHAN VILLAS PH. I TO VI<br />

UDAIPUR<br />

(PRASHASAN SHAHRON KI AUR) 6.10 - 6.10 - - - -<br />

5. SAVINA I , UDAIPUR<br />

(PRASHASAN SHAHRON KI AUR) 12.41 - 12.41 - - - -<br />

6. SAVINA - II, UDAIPUR<br />

(PRASHASAN SHAHRON KI AUR) 6.17 - 6.17 - - - -<br />

7. CONSTN. OF MIG-B (G+3) 32<br />

FLATS AT SAVINA-II, UDAIPUR 704.00 - - - - - 100.00<br />

8. CONSTN. OF MIG-A (G+3) 32<br />

FLATS SOUTH EXT. UDAIPUR - 560.00 - - - - - 100.00


(188)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong>. OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

9. CONSTN. OF LIG (G+3) 32 FLATS<br />

SOUTH EXT., UDAIPUR 281.60 - - - - - 50.00<br />

10. CONSTN. OF MIG-B - 18 DUPLEX<br />

SOUTH EXT. UDAIPUR 540.00 - - - - - 100.00<br />

11. CONSTN. OF HIG- 13, SFS DUPLEX<br />

SOUTH EXT. UDAIPUR 630.00 - - - - - 100.00<br />

12. SHOPPING COMPLEX AT G.V. S. EXTN.<br />

UDAIPUR 60.00 - - - - - 20.00<br />

13. DEVELOPMENT WORK IN CENTERAL PARK - - - - - - 50.00<br />

<strong>14</strong>. DEVELOPMENT WORK MIG-B- 32 (G+3)<br />

SAVINA - II, UDAIPUR - - - - - - 15.00<br />

TOTAL 138.42 0.00 0.00 0.00 535.00<br />

SELF FINANCE SCHEMES<br />

1. GOV. VILLAS EXT. MIG-A<br />

(G+3) 64 FLATS, UDAIPUR - 352.64 133.88 125.96 94.98 70.87 165.85 23.35<br />

ODC (WORK CHARGE STAFF) - - 9.00 5.76 3.24 9.00 -


(189)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong>. OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

2. G.V. SOUTH EXT. MIG - B = 36, UDAIPUR 343.34 259.64 60.00 84.87 - 84.87 -<br />

ODC (WORK CHARGE STAFF) - 4.00 2.47 1.53 4.00 -<br />

3. G.V. SOUTH EXT. , HIG- 30 305.18 292.32 11.40 33.08 0.02 33.10 -<br />

ODC (WORK CHARGE STAFF) 1.50 0.83 0.67 1.50 -<br />

4. MIG- B = 45 SAVINA KHERA II<br />

(DUPLEX) UDAIPUR 574.34 412.07 119.49 66.60 60.58 127.18 -<br />

ODC (WORK CHARGE STAFF) 8.00 5.29 - 5.29 -<br />

5. MIG-A = 75 SFS S. EXT., UDAIPUR 460.30 378.58 75.00 111.28 - 111.28 -<br />

ODC (WORK CHARGE STAFF) 5.00 2.64 - 2.64 -<br />

6. MIG-A = 36 (DUPLEX ) SFS, S. EXT., UDAIPUR 579.70 - - - 150.00 150.00 429.70<br />

TOTAL 419.35 407.80 286.91 694.71 453.05<br />

SCHEMES FROM OWN FUNDS<br />

1. G.V. MIG - I- <strong>14</strong>4 (G+3) FLATS (80+64) 1592.84 - - - 350.00 350.00 1060.00<br />

(TRANSFERRED FROM LIKELY SHCEMS)<br />

OD C (WORK CHARGE STAFF) 10.64 10.64 30.00


(190)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong>. OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

2. G.V. S. EXTN. EWS - <strong>14</strong>0, 785.48 665.79 118.53 82.35 35.91 118.26 -<br />

LIG 110 = 250<br />

ODC (WORK CHARGE STAFF) 8.00 4.15 0.00 4.15 -<br />

3. SAVINA DWARKAPURI LIG- 88 93/78 490.00 577.56 1.50 0.81 3.64 4.45 1.50<br />

(G+3) & LIG- 104 = 192 (G+3)<br />

INCLUDING DEV. WORK<br />

4. MIG - I = 100 G. V. S. EXT. 57/09-10 370.67 322.83 13.17 47.84 3.02 50.86 -<br />

5. MIG- B = 80 G.V. S. EXT. - 476.83 399.26 28.24 73.16 0.74 73.90 -<br />

6. INTERNAL ROAD WORK G.V. S. EXTN. 21/09-10 83.01 38.88 7.00 - - - 7.00<br />

7. SAVINA- II UDAIPUR HIG-10 ODC 101.63 64.02 - 17.88 23.81 41.69 -<br />

8. DEV. WORK SOUTH EXT. 639.67 - 350.00 55.48 76.09 131.57 176.18<br />

9. DEV. WORK OF SALUMBER - - - - 5.00 5.00 2.00<br />

(TRANSFERRED FROM LIKELY SCHEMES)<br />

10. DEVELOPMENT WORK MIG-A - <strong>14</strong>4<br />

(G+3) FLATS AT G.V. - - - - - - - 70.00<br />

TOTAL 526.44 281.67 508.85 790.52 1346.68


(191)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong>. OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

2. DIV. II, UDAIPUR<br />

LIKELY SCHEMES<br />

1. DEVELOPMENT WORK AT P. K. M.<br />

UDAIPUR ROAD WORK 399.84 - 300.00 - 10.00 10.00 50.00<br />

2. CONST. OF HOUSES AT P. K. M. NEW LAND 150.00 - 100.00 - - - 20.00<br />

3. CONST. OF MIG-A (G+3) 32 FLATS AT<br />

P. K. M., UDAIPUPR 160.00 - 100.00 - - - -<br />

4. CONST. OF MIG-A=32 HOUSES AT<br />

GOVIND NAGAR, RAJSAMAND - - - - - - 20.00<br />

TOTAL 500.00 0.00 10.00 10.00 90.00<br />

SELF FINANCE SCHEMES<br />

1. MIG-A = 8,. SUKHADIA NAGAR<br />

NATHDWARA 52.290 30.07 10.00 12.91 9.31 22.22 -<br />

2. CONST. OF MIG-A = 13 NOS.<br />

(DUPLEX) AT SUKHADIA NAGAR<br />

NATHDWARA 158.690 - - - 20.00 20.00 120.00<br />

TOTAL 10.00 12.91 29.31 42.22 120.00


(192)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong>. OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

SCHEMES FROM OWN FUNDS<br />

1. SUKHADIA NAGAR NATHDWARA - 0.40 - - - -<br />

2. DEVELOPMENT WORK BHUWANA PH-I<br />

TO IV REPAIRS OF ROADS & DRAINS 23.13 15.42 9.78 1.13 2.39 3.52 4.00<br />

3. DEVELOPMENT WORK GOVIND NAGAR<br />

PH- VI TO VIII RAJSAMAND 685.95 628.45 35.34 2.43 3.13 5.56 8.20<br />

4. GOVIND NAGAR PH- XI RAJASAMAND 111.35 52.60 2.46 - - - -<br />

5. GOVIND NAGAR PH- XII RAJSAMAND 89.86 67.03 18.41 9.66 4.50 <strong>14</strong>.16 -<br />

6. MIG - A (G+3) = 40 FLATS AT GOVIND NAGAR<br />

RAJSAMAND - - - - 50.00 50.00 300.00<br />

ODC (WORK CHARGE STAFF) - - 1.50 1.50 <strong>14</strong>.00<br />

7. CONST. OF EWS = 105 & LIC = 94<br />

DWARIKA NAGAR PH- I, RAJSAMAND 584.17 436.23 50.00 10.00 12.65 22.65 -<br />

ODC (WORK CHARGE STAFF) 4.50 2.15 1.85 4.00 -<br />

8. DEVELOPMENT WORK AT DWARIKA NAGAR<br />

PH-II, RAJSAMAND 202.20 30.78 37.74 4.88 53.65 58.53 31.16<br />

ODC (WORK CHARGE STAFF) - - - - - - 2.74


(193)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong>. OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

9. MIG- B (G+2) = 6 NOS. SUKHADIA NAGAR 54.41 36.08 10.00 - 16.09 16.09 -<br />

NATHDWARA (NEW)<br />

10. MIG- B (G+2) = 12, NOS. SUKHADIA NAGAR<br />

NATHDWARA <strong>14</strong>1.38 42.27 91.38 19.31 60.00 79.31 19.80<br />

ODC (WORK CHARGE STAFF) 5.00 0.17 0.67 0.84 4.00<br />

11. CONST. OF MIG-B = 18 & HIG = 22 AT<br />

PANERION KI MADRI, UDAIPUR 1135.76 1069.30 0.11 0.11 3.70 3.81 -<br />

12. EWS = 51, MIG-A = 40 HOUSES AT<br />

PANERION KI MADRI, UDAIPUR 284.27 227.53 10.00 13.73 - 13.73 -<br />

13. DEVELOPMENT FOR P. K. M. NEW LAND PH - II 190.28 104.36 47.15 46.03 16.40 62.43 16.87<br />

ODC (WORK CHARGE STAFF) - - - - - - 3.00<br />

<strong>14</strong>. LIG = <strong>14</strong> & MIG-A =25 GOVIND NAGAR<br />

PH- XIII RAJSAMAND 245.00 <strong>14</strong>4.93 86.36 57.72 47.82 105.54 -<br />

ODC (WORK CHARGE STAFF) - - 5.00 - 2.87 2.87 -<br />

15. HIG = 20, DWARIKA NAGAR RAJSAMAND 196.91 150.72 30.00 15.03 9.50 24.53 -<br />

ODC (WORK CHARGE STAFF) - - - - 2.00 2.00 -


(194)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong>. OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

16. MIG- B = 45 PH-III, DWARIKA NAGAR<br />

RAJSAMAND 350.49 311.30 30.00 38.66 - 38.66 -<br />

17. MLA & MP (35+2) P. K. M., UDAIPUR 581.80 397.57 <strong>14</strong>0.00 108.90 27.15 136.05 -<br />

ODC (WORK CHARGE STAFF) - - 8.00 11.55 - 11.55 -<br />

18. DEV. WORKS SUKHADIA NAGAR<br />

NATHDWARA 8.56 - - - - - 8.56<br />

TOTAL 621.63 341.46 315.87 657.33 412.33<br />

3. DIV. BHILWARA<br />

LIKELY SCHEMES<br />

1. CONST. OF HOUSES AT SUWANA<br />

HOUSING SCHEME BHILWARA (SRS)<br />

(I) EWS - 400 NOS. 1800.00 - - - - - 25.00<br />

(II) LIG- 322 NOS. 1390.00 - - - - - 25.00<br />

(III) MIG - 100 NOS. 1055.00 - - - - - 25.00


(195)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong>. OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

2. CONST. OF HOUSES AT RAILA<br />

SCHEME BHILWARA (SRS)<br />

(I) EWS - 90 NOS. 459.00 - - - - - 15.00<br />

(II) LIG - 40 NOS. 316.00 - - - - - 15.00<br />

(III) MIG A - 10 NOS. 131.00 - - - - - 10.00<br />

3. DEVELOPMENT WORK AT RAILA<br />

SCHEME BHILWARA 150.00 - - - - - 5.00<br />

4. CONST. OF SHAHPURA SCHEME BHILWARA (SRS)<br />

(I) EWS - 50 225.00 - - - - - 15.00<br />

(II) LIG - 50 347.50 - - - - - 15.00<br />

5. CONSTRUCTION OF SFS (DUPLEX ) AT<br />

PATEL NAGAR (EXTN.) BHILWARA<br />

(I) MIG - I - 110 NOS. 2458.50 - 5.00 - - - 20.00<br />

(II) MIG - B- 90 NOS. 2939.40 - - - - - 20.00<br />

(III) HIG- 61 NOS. 2482.70 - 5.00 - - - 20.00<br />

6. CONSTRUCTION OF SFS HOUSE AT<br />

GULABPURA SCHEME<br />

MIG- I- <strong>14</strong> NOS. 187.60 - 5.00 - - - 10.00<br />

7. DEVELOPMENT WORK<br />

(CONST. OF NALLHA/ CULVERT) AT SUWNA 298.00 - - - - - 76.00<br />

TOTAL 15.00 0.00 0.00 0.00 296.00


(196)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong>. OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

SELF FINANCE SCHEMES<br />

1. COSNT. OF SFS HOUSES AT<br />

PATEL NAGAR BHILWARA<br />

MIG-I-89 NOS. 437.88<br />

MIG-II-52 NOS. 421.59 1074.25 156.00 86.73 63.00 <strong>14</strong>9.73 -<br />

HIG-I-13 NOS. 153.92<br />

HIG-II-39 NOS. 433.68<br />

2. DEVELOPMENT WORK AT SHASHTRI<br />

}<br />

NAGAR (EXTN.), BHILWARA 8.97 4.68 3.90 4.05 - 4.05 -<br />

3. CONST. OF MIG-II-9 HOUSES<br />

AT TILAK NAGAR, BHILWARA 109.44 55.51 42.30 8.23 34.07 42.30 7.50<br />

4. CONST. OF HIG-II-36 NOS HOUSES AT<br />

PATEL NAGAR, BHILWARA 545.36 345.11 210.00 137.68 54.82 192.50 -<br />

5. CONST. OF MIG-II-50 NOS HOUSES AT<br />

PATEL NAGAR, BHILWARA 611.04 386.33 244.00 121.32 67.68 189.00 -<br />

6. CONST. OF HIG-I-11 NOS. HOUSES AT<br />

PATEL NAGAR, BHILWARA 227.92 60.09 139.00 91.76 43.24 135.00 5.00


(197)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong>. OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

7. CONST. OF MIG-A-12 NOS (DUPLEX)<br />

HOUSES AT PATEL NAGAR (EXTN.)<br />

BHILWARA 194.96 - - - 30.00 30.00 160.00<br />

8. CONST. OF HIG-15 NOS (DUPLEX)<br />

HOUSES AT PATEL NAGAR (EXTN.)<br />

BHILWARA 380.00 - - - 30.00 30.00 345.00<br />

9. CONST. OF MIG-A -12 NOS HOUSES AT<br />

GULABPURA, UDAIPUR 97.92 - - - 20.00 20.00 75.00<br />

TOTAL 795.20 449.77 342.81 792.58 592.50<br />

SCHEMES FROM OWN FUNDS<br />

1. DEVELOPMENT WORK AT<br />

GULABPURA, 24.50 10.98 12.50 - - - 12.50<br />

2. CONSTRUCTION OF HIG-8, MIG B-4 NOS.<br />

(PLINTH LEVEL) AT CSAN BHILWARA 39.34 18.27 3.00 - 0.50 0.50 1.00<br />

3. DEVELOPMENT WORK AT GULABPURA 90.07 49.07 4.00 2.34 1.16 3.50 2.00


(198)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong>. OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

4. CONSTRCTION OF LIG- 132 HOUSES<br />

AT TILAK NAGAR, BHILWARA 332.90 279.64 12.30 12.98 - 12.98 -<br />

5. DEVELOPMENT WORK AT RICCO BHILWARA 20.41 13.45 6.00 6.00 - 6.00 -<br />

6. DEVELOPMENT WORK AT CSAN, BHILWARA 42.98 1.63 25.00 - 7.00 7.00 10.00<br />

7. CONSTRUCTION OF EWS - 23 AT RIICO<br />

BHILWARA 26.68 19.13 - 1.16 - 1.16 -<br />

8. CONSTRUCTION OF EWS - 252 HOUSES<br />

AT PATEL NAGAR (EXTN) BHILWARA 595.98 392.05 407.00 156.81 - 156.81 -<br />

9. CONSTRUCTION OF EWS - 24, LIG- 35,<br />

MIG-I - 54 AT GULABPURA, BHILWARA 422.85 201.46 185.00 <strong>14</strong>1.27 69.73 211.00 4.00<br />

10. CONSTRUCTION OF LIG- 122 NOS.<br />

HOUSES AT PATEL NAGAR (EXTN.)<br />

BHILWARA 625.86 190.50 356.00 287.29 65.71 353.00 4.00<br />

11. DEVELOPMENT WORK (SURVEY WORK) 2.29 - - 1.77 0.48 2.25 -<br />

AT SOWAHA/ SHAHPURA SCHEME<br />

12. DEVELOPMENT WORK (DEMARCATION)<br />

AT SUWANA/ SHAHPURA SCHEME 1.41 - - - 1.41 1.41 -


(199)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong>. OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

13. PLANTATION AND MAINTENANCE WORK<br />

AT HOUSING SCHEME GULABPURA 1.49 - - - 0.29 0.29 1.20<br />

<strong>14</strong>. DEVELOPMENT WORK AT GULABPURA<br />

(PATCH & REPAIR OF ROADS) 4.31 - - - 3.50 3.50 0.80<br />

15. DEVELOPMENT WORK (ROAD WORK)<br />

AT SUWANA 301.50 - - - - - 258.00<br />

16. CONSTRUCTION OF EWS - 74 HOUSES<br />

AT PATEL NAGAR (EXTN.) BHILWARA 237.24 - - - 40.00 40.00 195.00<br />

17. DEVELOPMENT (PLANTATION) WORK<br />

AT PATEL NAGAR (EXTN.) BHILWARA 2.39 - - - 0.30 0.30 1.50<br />

TOTAL 1010.80 609.62 190.08 799.70 490.00<br />

SHOPS<br />

1. DEVELOPMENT WORK AT SHOPPING<br />

CENTRE AT CSAN, BHILWARA 4.16 - 4.01 - - - 4.01<br />

2. CONSTRUCTION OF COMPOUND WALL<br />

OF COMMERCIAL LAND 2.44 0.54 1.20 - - - 1.20


(200)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong>. OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

AT CSAN BHILWARA<br />

TOTAL 5.21 0.00 0.00 0.00 5.21<br />

OFFICE COMPLEX<br />

1. CONSTRUCTION OF ADDL. WORK IN<br />

R.E. OFFICE BUILDING AT BHILWARA 9.41 5.49 1.90 - - - 1.90<br />

DEPOSIT WORKS (OTHERS)<br />

1. CONSTRUCTION OF BUS STAND AT<br />

SHAHPURA (BHILWARA) 72.89 46.37 1.50 - - - 1.50<br />

4. DIV. CHITTORGARH<br />

LIKELY SCHEMES<br />

1. CONSTRUCTION OF LIG-9, MIG-A=38,<br />

& HIG- 27 (SFS) AT ATAL NAGAR<br />

CHITTORGARH - - - 75.00 (TRANSFERRED TO SELF FINANCE SHCEMES)<br />

2. CONSTRUCTION OF LIG-22, MIG- A-48<br />

& HIG-51 AT SENTHI SEGWA,<br />

CHITTORGARH - - - 62.00 (TRANSFRRED TO SCHEMES FROM OWN FUNDS)<br />

3. CONSTRUCTION OF MIG-B 11 NO.<br />

& HIG 20 NO. HOUSES ATAL NAGAR


(201)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong>. OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

NIMBAHERA - - - - - - - 100.00<br />

4. DEVELOPMENT WORK AT ATAL<br />

NAGAR, NIMBAHERA - - - - - - - 50.00<br />

5. DEVELOPMENT WORK AT SENTHI<br />

SEGWA, CHITORGARH - - - - - 5.00 5.00 11.00<br />

SELF FINANCE SCHEMES<br />

TOTAL 137.00 0.00 5.00 5.00 161.00<br />

1. CONSTRUCTION OF MIG-B-16 &<br />

MIG-B-10 NOS AT PRATAPGARH 241.40 169.88 30.<strong>14</strong> - 30.51 30.51 -<br />

2. CONSTRUCTION OF MIG-A-42 MIG-B=22<br />

AND HIG=08 AT ATAL NAGAR, 608.69 430.23 <strong>14</strong>7.71 110.01 41.54 151.55 -<br />

NIMBAHERA<br />

3. CONSTRUCTION OF LIG-51 AT<br />

ATAL NAGAR, NIMBAHERA 277.40 - - - 100.00 100.00 177.40<br />

(TRANSFERRED FORM LIKELY SCHEMES)<br />

4. CONSTRUCTION OF MIG-A 60 AT<br />

ATAL NAGAR, NIMBAHERA 5<strong>14</strong>.85 - - - 230.00 230.00 284.85<br />

(TRANSFERRED FORM LIKELY SCHEMES)<br />

5. CONSTRUCTION OF MIG-B 17<br />

AT ATAL NAGAR, NIMBAHERA 238.35 - - - 110.00 110.00 120.44


(202)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong>. OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

(TRANSFERRED FORM LIKELY SCHEMES)<br />

6. CONSTRUCTION OF HIG- 7<br />

AT ATAL NAGAR, NIMBAHERA 137.42 - - - 85.00 85.00 46.32<br />

(TRANSFERRED FORM LIKELY SCHEMES)<br />

TOTAL 177.85 110.01 597.05 707.06 629.01<br />

SCHEMES FROM OWN FUNDS<br />

1. CONSTRUCTION OF MIG-A 29,<br />

HIG - 13, AT SENTHI SEGWA,<br />

CHITTORGH 311.08 1<strong>14</strong>.29 126.98 73.35 55.96 129.31 30.00<br />

2. CONSTRUCTION OF EWS <strong>14</strong>4 NOS.<br />

HOUSE AT SENTHI SENGWA,<br />

CHITTORGARH 220.87 - 81.48 25.40 115.00 <strong>14</strong>0.40 103.16<br />

3. CONSTRUCTION OF LIG 11 NOS.<br />

HOUSE AT SENTHI SEGWA,<br />

CHITTORGARH 43.39 - - - 20.00 20.00 27.29<br />

4. CONSTRUCTION OF LIG 22 NOS.<br />

HOUSE AT SENTHI SEGWA,<br />

CHITTORGARH 86.88 - - - 40.00 40.00 36.88<br />

5. CONSTRUCTION OF MIG-A 15 NOS.<br />

HOUSE AT SENTHI SEGWA,


(203)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong>. OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

CHITTORGARH 76.67 - - - 40.00 40.00 32.28<br />

6. CONSTRUCTION OF HIG 37 NOS.<br />

HOUSE AT SENTHI SEGWAL,<br />

CHITTORGARH 654.38 - - - 105.00 105.00 424.01<br />

7. CONSTURCTION OF MIG-A 15 AT<br />

SENTHI SEGWA, CHITTORGARH 78.33 - - - 35.00 35.00 38.33<br />

8. WBM ROAD, AT SCHEME AT<br />

SENTHI SEGWA, CHITTORGARH 36.11 6.28 - - 0.62 0.62 -<br />

9. CONSTRUCTION OF LIG 34 NOS.<br />

HOUSE AT ATAL NAGAR,<br />

NIMBAHERA 156.50 52.37 67.90 51.15 25.38 76.53 6.00<br />

10. CONSTRUCTION OF HIG-3,<br />

AT ATAL NAGAR, NIMBAHERA 35.92 - - - 18.00 18.00 17.92<br />

11. DEVELOPMENT WORK AT ATAL<br />

NAGAR, NIMBAHERA 203.05 50.83 100.83 52.21 55.39 107.60 10.00<br />

12. BOUNDARY DEMARCATION<br />

R.C.C. PILLARS AT NIMBAHERA 3.50 1.65 - - 1.50 1.50 -<br />

13. REPAIR AND MAINTENANCE OF<br />

STREET LIGHT, CLEARING OF


(204)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong>. OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

DRAINS & PLANTATION WORK AT<br />

ATAL NAGAR, NIMBAHERA 11.68 - - - 4.50 4.50 1.88<br />

<strong>14</strong>. CONSTRUCTION OF EWS - I -28, EWS<br />

II - 16 NOS. HOUSE AT BADISADARI 118.01 - - - 25.00 25.00 78.01<br />

15. CONSTRUCTION OF LIG 42 NOS.<br />

HOUSE AT BADISADARI 169.12 - - - 30.00 30.00 119.12<br />

16. REMATELLING AND CARPETING<br />

WORK AT BADISADARI 22.38 - - - 20.00 20.00 2.00<br />

17. DOVELOPMENT WORK AT<br />

BADI SADARI 81.12 - 48.83 0.12 33.38 33.50 38.83<br />

18. UPGRADATION OF ROAD,<br />

AT PRATAPGARH 56.31 17.00 29.90 2.56 7.65 10.21 13.70<br />

19. REPAIR AND MAINTENANCE OF<br />

STREET LIGHT, CLEARING OF DRAINS<br />

& PLANTATION WORK AT PRATAPGARH 6.68 - - - 3.00 3.00 1.54<br />

20. CONST. OF HIG 24 ATAL NAGAR, NIMBAHERA 237.00 - 20.00 - - - -


(205)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong>. OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

21. W.S.S. WORK AT PRATAPGARH PH -II<br />

DISTT. CHITTORGARH 43.12 - - - - - 1.61<br />

TOTAL 475.92 204.79 635.38 840.17 982.56<br />

5. DIV. DUNGARPUR<br />

OFI SCHEMES<br />

1. EWS - 54, LIG- 94, MIG-A = 08 230.00 165.94 3.00 0.20 0.80 1.00 2.00<br />

LIKELY SCHEMES<br />

1. SURVEY/DEMARCATION OF NEW 4.00 - 10.00 - 0.50 - - - 2.00<br />

BIGHA LAND AT DUNGARPUR<br />

2. MIG A - 24 (DUPLEX) AT SHIVAJI NAGAR<br />

DUNGARPUR 490.00 - 15.00 - - - 10.00<br />

3. OFFICE BUILDING WORK AT<br />

DUNGARPUR 40.00 - 15.00 - - - 5.00<br />

4. DEVELOPMENT WORK (ROAD DRAIN)<br />

PARK, RAMPS ETC. AT SAGWARA 70.00 - 63.00 (TRANSFERRED TO SCHEMES FROM OWN FUNDS)<br />

5. DEVELOPMENT WORK AT BANSWARA 115.00 - 10.00 - - - 5.00


(206)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong>. OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

6. LIG-11, MIG-II - 10, AT SHASTRI NAGAR,<br />

BANSWARA 220.00 - 10.00 - - - 10.00<br />

7. MIG- I- 30 AT SHASTRI NAGAR,<br />

BANSWARA 450.00 - 52.00 - - - 10.00<br />

8. EWS. - 56, MIG-3, MIG- B- 16 & HIG-10<br />

NOS. AT PARATAPPUR 250.00 - 52.00 (TRANSFERRED TO SCHEMES FROM OWN FUNDS)<br />

9. EWS- 50, LIG-50, MIG-B-50 & HIG- 41<br />

NOS AT PARTAPUR 1900.00 - - - - - 10.00<br />

10. EWS- 50, LIG-20, MIG A-9, MIG- B 15,<br />

HIG - 04 AT SAGWARA 495.00 - 55.00 (TRANSFERRED TO SCHEMES FROM OWN FUNDS)<br />

11. HIG- 16 AT SAGWARA 50.00 - 10.00 (TRANSFERRED TO SCHEMES FROM OWN FUNDS)<br />

12. MIG B- 01, HIG-04 (MP/MLA)<br />

AT BANSWARA 24.44 - 40.00 (TRANSFERRED TO SCHEMES FROM OWN FUNDS)<br />

13. MIG- B - 10 & HIG- 05 NOS AT SAGWARA 2745.00 - - - - - 10.00<br />

<strong>14</strong>. LIG- 28 NOS. AT SAGWARA <strong>14</strong>0.00 - - - - - 10.00


(207)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong>. OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

15. DEVELOPMENT WORK AT SAGWARA 200.00 - - - - - 10.00<br />

16. REPAIR OF ROAD PATCH WORK<br />

AT BANSWARA 3.75 - - - 3.75 3.75 -<br />

17. DEVELOPMENT WORK AT PARTAPUR 162.00 - - - - - 10.00<br />

18. ROAD PATCH WORK AT PARTAPUR 4.75 - - - 4.75 4.75 -<br />

19. ADDITIONAL WORK IN RENTAL HOUSES<br />

AT DUNGARPUR 25.00 - - - - - 5.00<br />

TOTAL 322.50 0.00 8.50 8.50 97.00<br />

SELF FINANCE SCHEMES<br />

1. LIG-08, MIG-I-15, MIG-II-19, HIG-<strong>14</strong> 449.30 <strong>14</strong>1.36 <strong>14</strong>4.86 129.42 25.00 154.42 -<br />

AT S.N. EXT. DUNGARPUR<br />

SCHEMES FROM OWN FUNDS<br />

1. EWS-36 (SRS-10) AT S. EXT. DUNGARPUR 67.52 48.55 7.50 11.84 2.72 <strong>14</strong>.56 2.00<br />

2. DEVELOPMENT WORKS AT S. EXT. DUNGARPUR 278.54 <strong>14</strong>69.16 <strong>14</strong>.00 10.82 9.50 20.32 -<br />

(A) MAJOR DRAIR/ NALLAH WORK RS. 9.50<br />

(B) DRAIR/ RAMP/ CROSSING RS. 4.24<br />

(C) ROAD REMET/ CARPETT. RS. 6.58<br />

3. MIG-I-30 AT S. EXT. DUNGARPUR 497.10 432.09 2.00 0.21 1.62 1.83 2.00


(208)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong>. OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

4. EWS- 104, LIG-54 AT S. EXT. DUNGARPUR 273.15 241.95 0.50 - 0.50 0.50 0.50<br />

5. HIG-23, MIG B-18 AT S. EXT. DUNGARPUR 292.50 246.38 0.30 - 42.00 42.00 2.00<br />

6. EWS-22, MIG-I-19, MIG-II-04 AT SAGWARA 125.34 104.98 0.92 - 5.90 5.90 1.00<br />

7. LIG- 128 AT SAGWARA 341.66 182.87 0.30 2.93 21.21 24.<strong>14</strong> 2.00<br />

8. DEV. WORKS AT SAGWARA (ROAD WORKS) 62.54 44.66 - 2.54 - 2.54 -<br />

9. EWS-25, LIG-72, MIG-I-25, (122) AT 345.97 262.25 2.00 0.57 1.43 2.00 2.00<br />

SHASTRI NAGAR BANSWARA<br />

10. DEVELOPMENT WORK BANSWARA 525.98 103.12 40.00 - - - -<br />

11. MIG - B 30, HIG - <strong>14</strong> AT SHASTRI NAGAR<br />

BANSWARA 360.80 303.71 - 19.05 - 19.05 -<br />

12. PLAN TABLE SURVEY & DEMARCATION<br />

AT NEW LAND SHASTRI NAGAR,<br />

BANSWARA 3.34 - 3.00 - 0.50 0.50 2.80<br />

13. LIG- 28, MIG- I - 18, MIG-9, HIG - 02<br />

AT PARTAPUR 199.80 152.84 20.50 1.22 - 1.22 2.00<br />

<strong>14</strong>. DEVELOPMENT WORK AT (ROAD/<br />

DRAIN WORKS) PARTAPUR 70.68 31.36 10.00 1.69 - 1.69 4.60


(209)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong>. OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

15. EWS- 44, MIG - I - 12, MIG-B- 02<br />

(SRS- 10) AT PARTAPUR 208.39 106.79 13.50 37.90 40.65 78.55 2.00<br />

16. EWS - 119 NOS HOSES AT SAGWARA 289.00 - - - 61.00 61.00 224.50<br />

(TRANSFEERRED FROM LIKELY SCHEMES)<br />

17. LIG- 49 AT SAGWARA 285.28 - - - 82.00 82.00 210.00<br />

(TRANSFEERRED FROM LIKELY SCHEMES)<br />

18. MIG-A- 18 AT SAGWARA 150.71 - - - 41.00 41.00 112.50<br />

(TRANSFEERRED FROM LIKELY SCHEMES)<br />

19. MIG- B - 26 AT SAGWARA 346.30 - - - 92.00 92.00 205.50<br />

(TRANSFEERRED FROM LIKELY SCHEMES)<br />

20. HIG- 16 AT SAGWARA 282.07 - - - 61.00 61.00 225.50<br />

(TRANSFEERRED FROM LIKELY SCHEMES)<br />

21. DEVELOPMENT WORK AT SAGWARA 80.83 - - - 33.00 33.00 51.00<br />

(TRANSFEERRED FROM LIKELY SCHEMES)<br />

22. EWS - 56 AT PARTAPUR 165.38 - - - 51.00 51.00 1<strong>14</strong>.50<br />

(TRANSFEERRED FROM LIKELY SCHEMES)<br />

23. MIG-B - 6 AT PARTAPUR 77.68 - - - 15.50 15.50 58.00<br />

(TRANSFEERRED FROM LIKELY SCHEMES)<br />

24. DEVELOPMENT WORK AT DUNGARPUR 63.10 - - - 20.50 20.50 33.50<br />

25. COVERING OF STORM DRAIN WATER<br />

AT DUNGARPUR 55.54 - - - 20.50 20.50 26.04


(210)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong>. OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

26 PATCH REPAIR OF ROAD AT DUNGARPUR 15.75 - - - 10.00 10.00 -<br />

27. MIG- B- 01, HIG- 04, MP / MLA<br />

AT BANSWARA 24.44 - - - 24.90 24.90 -<br />

(TRANSFEERRED FROM LIKELY SCHEMES)<br />

TOTAL 1<strong>14</strong>.52 88.77 638.43 727.20 1283.94


RAJASTHAN HOUSING BOARD<br />

FINANCIAL TARGETS FOR THE YEAR <strong>2013</strong>-20<strong>14</strong> AND REVISED TARGETS FOR THE YEAR <strong>2012</strong>-<strong>2013</strong><br />

J. DIV. - ELECTRICAL<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

LIKELY SCHEMES<br />

JAIPUR CIRCLE - I, JAIPUR<br />

(211)<br />

1. E/E & S/L WORK AT SECTOR 7<br />

PRATAP NAGAR, JAIPUR - - - - - - 70.00<br />

2. E/E & S/L WORK AT NRI SCHEME AT<br />

SECTOR-24, PRATAP NAGAR, JAIPUR - - - - - - 40.00<br />

3. E/E & S/L WORK G+3, FLATS AT<br />

SECTOR 28, PRATAP NAGAR, JAIPUR - - - - - - 10.00<br />

4. E/E & S/L WORK AT SECOTR - 29,<br />

PRATAP NAGAR, JAIPUR - - - - - - 10.00<br />

5. E/E WORK AT SECTOR-11, AT VYAS<br />

APARTMENT PRATAP NAGAR, JAIPUR 16.00 - 10.00 - - - 10.00<br />

6. E/E WORK AT SECTOR16,<br />

PRATAP NAGAR, JAIPUR 18.00 - 5.00 - - - -


(212)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

7. S/L WORK AT SECTOR 28 & 29,<br />

PRATAP NAGAR, JAIPUR 50.00 - 10.00 - - - -<br />

8. E/E WORK AT INSTITUTIONAL AREA AT<br />

PRATAP NAGAR, JAIPUR 50.00 - 10.00 - - - -<br />

9. S/L WORK AT PRATAP APARTMENT AT<br />

SECTOR-29, PRATAP NAGAR, JAIPUR 80.00 - 35.00 - - - -<br />

JAIPUR CIRCLE-II, JAIPUR<br />

1. E/E & S/L WORK DUPLEX HOUSES AT<br />

SECTOR-9, MANSAROVAR, JAIPUR - - - - - - 25.00<br />

2. E/E & S/L WORK DWARKA APARTMENT<br />

MANSAROVAR, JAIPUR - - - - - - 10.00<br />

3. E/E & S/L WORK AT NAKA MADAR, AJMER 15.00 - 13.00 - - - -<br />

4. E/E WORK AT KAVERI APARTMENT<br />

MANSAROVAR, JAIPUR 18.00 - 5.00 - - - -<br />

5. E/E WORK AT FLATS AT<br />

SHIV SHINGPURA, SIKAR 20.00 - 5.00 - - - -


(213)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

JAIPUR CIRCLE-III, JAIPUR<br />

1. E/E & S/L WORK AT DAUSA - - - - - - 20.00<br />

2. E/E & S/L WORK AT DAUSA 15.00 - 13.00 - - - 20.00<br />

JODHPUR CIRCLE, JODHPUR<br />

1. E/E & S/L WORK AT G+3 FLATS<br />

SECTOR-8, K.B.S., JODHPUR - - - - - - 100.00<br />

2. E/E & S/L WORK AT G+3 FLATS<br />

SECTOR-1, K.B.S., JODHPUR - - - - - - 40.00<br />

3. E/E & S/L WORK AT SECTOR 4,<br />

K.B.S., JODPUR - - - - - - 15.00<br />

4. E/E & S/L WORK AT SECTOR-8,<br />

SHOPPING CENTER, K.B.S., JODHPUR - - - - - - 10.00<br />

5. E/E & S/L WORK ASHOK UDHYAN<br />

APARTMENT, CHOPASANI, JODHPUR - - - - - - 50.00<br />

6. E/E & S/L WORK BALOTRA - - - - - - 10.00


(2<strong>14</strong>)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

7. E/E & S/L WORK MANPUR SCHEME,<br />

ABU ROAD - - - - - - 30.00<br />

8. E/E & S/L WORK AT AKARA BHATTA,<br />

ABU ROAD - - - - - - 10.00<br />

9. E/E & S/L WORK AT FALODI - - - - - - 40.00<br />

10. E/E WORK FLATS NEAR,<br />

ASHOK UDYAN, JODHPUR 80.00 - 20.00 - - - -<br />

KOTA CIRCLE, KOTA<br />

1. E/E & SHIFTING WORK AT<br />

SWAIMADHOPUR - - - - - - 15.00<br />

2. E/E & S/L WORK NAINWA, BUNDI - - - - - - 15.00<br />

3. E/E WORK AT SVN, KOTA - - - - - - 15.00<br />

4. E/E WORK AT LAKHERI 50.00 - 10.00 - - - -<br />

5. E/E WORK AT ANTA 40.00 - 10.00 - - - -


(215)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

UDAIPUR CIRCLE, UDAIPUR<br />

1. E/E & S/L WORK AT G+3, FLATS,<br />

GORDHAN VILAS, UDAIPUR - - - - - - 20.00<br />

2. E/E & S/L WORK AT SENTHI,<br />

CHITTORGARH - - - - - - 20.00<br />

3. SHIFTING OF 33 KV LINE AT<br />

RHB COLONY, GULABPURA - - - - - - 20.00<br />

4. E/E WORK AT G+3, FLATS<br />

GOVERDHAN VILAS, UDAIPUR 20.00 - 5.00 - - - -<br />

5. E/E WORK AT SAVINA KHERA PHASE- II<br />

MI 45 (DUPLEX) HIG-10, HOUSES 15.00 - 10.00 - - - -<br />

ALWAR CIRCLE, ALWAR<br />

1. E/E & S/L WORK AT ARAVLI VIHAR PH-III,<br />

BHIWADI - - - - - - 20.00<br />

2. E/E & S/L WORK NEB EXTN, ALWAR - - - - - - 5.00<br />

3. SHIFTING OF HT/LT LINE AT RHB<br />

COLONY, BHARATPUR - - - - - - 10.00


(216)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

4. E/E WORK AT G+3 FLATS AT ARAVALI<br />

VIHAR, BHIWADI 200.00 - 25.00 - - - -<br />

BIKANER CIRCLE, BIKANER<br />

1. E/E & S/L WORK AT NAGOUR - - - - - - 40.00<br />

2. E/E & S/L WORK AT SHIV BARI SCHEME,<br />

BIKANER - - - - - - 30.00<br />

3. E/E & S/L WORK AT NEW SCHEME<br />

HANUMANGARH - - - - - - 40.00<br />

4. SHIFTING OF 33 KV DOUBLE CIRCUIT<br />

LINE AT NAGAUR 30.00 - 5.00 - - - 30.00<br />

5. E/E WORK SHIV BARI 300.00 - 25.00 - - - -<br />

TOTAL - - 216.00 0.00 0.00 0.00 800.00<br />

SELF FINANCE SCHEMES<br />

JAIPUR CIRCLE-I, JAIPUR<br />

1. E/E WORK AT NRI SCHEME<br />

PRATAP NAGAR, JAIPUR 757.46 699.94 2.00 0.32 - 0.32 -


(217)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

2. P/F OF PATHWAY AND GARDEN LIGHT<br />

AT SECTOR-25, PRATAP NAGAR 125.00 60.19 5.00 3.19 - 3.19 -<br />

TOTAL 7.00 3.51 0.00 3.51 0.00<br />

SCHEMES FROM OWN FUNDS<br />

JAIPUR CIRCLE-I, JAIPUR<br />

1. E/E WORK AT DWARIKA PURI<br />

PRATAP NAGAR, JAIPUR 200.00 35.90 50.00 7.87 226.00 233.87 109.34<br />

2. E/E & S/L WORK FOR LIG 240 (G+3)<br />

FLATS AT SECTOR-9, PRATAP NAGAR 52.38 29.09 10.00 - 12.28 12.28 -<br />

3. MAINT. OF S/L IN VARIOUS SITE OF<br />

PRATAP NAGAR & ELECTRIC BILLS 183.31 194.17 5.00 - 5.00 5.00 5.00<br />

4. E/E WORK AT MEWAR APARTMENT AT<br />

PRATAP NAGAR, JAIPUR 370.28 105.69 42.00 106.49 1<strong>14</strong>.18 220.67 1.34<br />

5. E/E WORK AT PRATAP APARTMENT,<br />

PRATAP NAGAR, JAIPUR 679.56 292.88 50.00 207.53 129.34 336.87 5.00<br />

6. E/E WORK OF KRISHNA APARTMENT 374.20 - 75.00 - 100.00 100.00 105.81<br />

PRATAP NAGAR, JAIPUR


(218)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

7. E/E WORK OF RAVI APARTMENT AT<br />

SECTOR 28, PRATAP NAGAR, JAIPUR 84.00 - 50.00 11.78 62.09 73.87 -<br />

8. E/E WROK OF CHINAV APARTMENT AT<br />

SECTOR 28, PRATAP NAGAR, JAIPUR 341.91 - 100.00 <strong>14</strong>8.43 102.93 251.36 2.36<br />

9. E/E WORK FOR TEMPORARY ARRANGEMENT<br />

AT RAVI APARTMENT, PRATAP NAGAR, JAIPUR 3.89 - - 1.88 - 1.88 -<br />

10. E/E WORK FOR TEMPORARY ARRANGEMENT<br />

AT CHINAV APARTMENT,<br />

PRATAP NAGAR, JAIPUR 6.18 - - 2.74 - 2.74 -<br />

11. P/F HIGH MAST WORK IN NRI SCHEME AT<br />

SECTOR 24, PRATAP NAGAR, JAIPUR 7.85 - - - 5.82 5.82 -<br />

12. REPLACEMENT & STREET LIGHT AT<br />

SECTOR-29, PRATAP NAGAR 3.93 - - - 3.93 3.93 -<br />

13. MAINT. OF S/L PRATAP NAGAR<br />

(CHARGEABLE TO NAGAR NIGAM) - - - - 13.78 13.78 -<br />

<strong>14</strong>. MAINT. OF S/L AT SECTOR 9 TO 11, 16<br />

TO 19, 24, 29, PRATAP NAGAR JAIPUR - - - - 2.20 2.20 -


(219)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

15. E/E WORK HIGH (DUPLEX) AT SECTOR<br />

19, PRATAP NAGAR, JAIPUR 7.19 - - - 3.00 3.00 4.19<br />

16. E/E WORK HIG 96 (G+2) VYAS, APARTMENT<br />

AT SECTOR-11, PRATAP NAGAR, JAIPUR 99.00 - - - - - 74.00<br />

17. E/E WORK MIG - B (G+2) VYAS APARTMENT<br />

AT SECTOR - 11, PRATAP NAGAR, JAIPUR 86.94 - - - - - 61.94<br />

18. E/E WORK AT SATALAJ APARTMENT<br />

AT PRATAP NAGAR, JAIPUR <strong>14</strong>0.17 - - - - - 130.17<br />

19. E/E WORK OF VARIOUS ROAD AT<br />

SECTOR 28, PRATAP NAGAR 132.41 - - - 20.00 20.00 52.41<br />

20. E/E WORK AT RHB COLONY FOR<br />

MIGRATED ALLOTTED AT SECTOR-7<br />

PRATAP NAGAR 132.41 - - - 10.00 10.00 18.66<br />

JAIPUR CIRCLE-II, JAIPUR<br />

1. INTERNAL ELECTRIFICATION WORK IN<br />

HIG-36 AT V.T. ROAD, MANSAROVAR 23.43 18.24 - - 5.19 5.19 -<br />

2. E/E WORK AT SECTOR-10<br />

MANSAROVAR, JAIPUR 11.67 8.98 - 1.16 - 1.16 -


(220)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

3. E/E WORK AT SECTOR-7,<br />

MANSAROVAR, JAIPUR 12.62 8.65 - 1.43 - 1.43 -<br />

4. E/E WORK AT RAM KRISHNA<br />

APARTMENT, 126, FLATS AT<br />

MANSAROVAR, JAIPUR 54.75 48.73 - - 6.02 6.02 -<br />

5. E/E WORK AT BEAWAR 29.53 18.96 3.00 1.16 4.91 6.07 -<br />

6. S/F OF 11 KV LINE SHIPRA PATH ROAD,<br />

IN FRONT OF RAM KRISHNA APARTMENT<br />

MANSAROVAR 9.61 5.27 - - 1.89 1.89 -<br />

7. E/E WORK OF MIG B-24, FLATS AT<br />

SECTOR-1, BHRIGU PATH, MANSAROVAR 195.59 5.00 60.65 116.44 52.50 168.94 -<br />

8. SHIFTING OF 11 KV LINE AT SHIPRA<br />

PATH MS JAIPUR 9.61 1.16 - - 6.00 6.00 -<br />

9. E/E WORK AT CHURU 72.48 - 10.00 9.01 7.27 16.28 -<br />

10. E/E WORK OF HIG I & II (G+3) FLATS<br />

AT KAVERI PATH, MANSAROVER, JAIPUR 23.01 - - 15.28 7.73 23.01 -<br />

11. E/E WORK AT NAKA MADAR, AJMER 10.63 - - - 10.63 10.63 6.63


(221)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

12. E/E WORK AT PANCHSHEEL, AJMER 13.18 - - - - - 5.00<br />

13. SHIFTING OF LINE AT NAKA MADAR<br />

AJMER 27.00 - - - - - 22.00<br />

JAIPUR CIRCLE- III, JAIPUR<br />

1. E/E WORK IN SECTOR-7, HOUSES<br />

INDIRA GANDHI NAGAR, JAIPUR 158.87 19.06 10.00 35.00 5.68 40.68 -<br />

2. E/E WORK AT SECTOR-6,<br />

INDIRA GANDHI NAGAR, JAIPUR 190.00 73.10 - - 2.12 2.12 -<br />

3. E/E & S/L WORK AT SECTOR-8,<br />

INDIRA GANDHI NAGAR, JAIPUR 190.19 - 50.00 0.52 - 0.52 -<br />

4. E/E WORK AT SECTOR 13,<br />

INDIRA GANDHI NAGAR, JAIPUR 77.77 45.25 3.00 - - - -<br />

5. E/E WORK AT SECTOR-<strong>14</strong>,<br />

INDIRA GANDHI NAGAR, JAIPUR 153.19 41.72 3.00 - - - -<br />

6. MAINTENANCE OF S/L WORK AT<br />

SECTOR 1 TO 7, I.G. NAGAR, JAIPUR 138.74 76.26 20.00 16.62 15.68 32.30 36.00


(222)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

7. E/E WORK AT SECTOR 11, I.G. NAGAR,<br />

JAIPUR 161.00 - 90.00 22.29 30.29 52.58 25.00<br />

8. S/L WORK 2, 3 & 5 I.G NAGAR, JAIPUR 6.77 - - - 6.50 6.50 -<br />

9. E/E WORK IN I.G. NAGAR, AT<br />

SECTOR-8, JAIPUR 520.47 - - - 244.06 244.06 75.20<br />

10. 11 KV LINE SHIFTING AT SECTOR<br />

11 I.G. NAGAR 39.92 - - - 34.00 34.00 5.92<br />

11. E/E WORK MIG 1 20 NOS FLATS AT<br />

SECTOR 5 I. G. NAGAR 48.01 - - - 5.00 5.00 43.01<br />

12. E/E WORK AT MIG A (G+3) FLATS<br />

SECTOR-4, I.G. NAGAR 93.83 - - - 10.00 10.00 73.83<br />

13. E/E WORK AT SECTOR <strong>14</strong>, I.G. NAGAR 167.65 - - - 5.00 5.00 25.00<br />

<strong>14</strong>. E/E WORK AT SECTOR-13, I.G. NAGAR 77.44 - - - 5.00 5.00 25.00<br />

15. E/E WORK AT SECTOR-7, I.G. NAGAR 133.48 - - - 5.00 5.00 20.00<br />

16. E/E WORK AND S/L WORK AT SECTOR<br />

9, I.G. NAGAR 22.33 - - - 5.00 5.00 17.33


(223)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

JODHPUR CIRCLE, JODHPUR<br />

1. E/E & S/L WORK AT SECTOR-5, K.B.S.<br />

JODHPUR 32.89 4.27 - - 9.33 9.33 -<br />

2. E/E WORK AT BALOTRA 62.39 8.98 10.00 - - - -<br />

3. E/E & S/L WORK AT PINDWARA 44.77 20.89 - - 9.02 9.02 -<br />

4. E/E WORK AT JAISLMER 32.15 0.43 - - 0.43 0.43 -<br />

5. E/E WORK AT MARWAR APARTMENT<br />

CHOPASANI, JODHPUR 205.78 18.07 5.00 18.28 23.13 41.41 -<br />

6. S/L WORK AT SECTOR 8 & 9 BY PASS<br />

K.B.S., JODHPUR 23.07 20.43 5.00 10.59 - 10.59 -<br />

7. E/E & S/L WORK FOR DWARIKAPURI<br />

EWS FLATS SECTOR-1, KBS, JODHPUR 104.16 - 80.00 23.66 <strong>14</strong>.63 38.29 -<br />

8. E/E & S/L WORK DWARIKAPURI FLATS<br />

EWS & MIG- II, SECTOR-4, JODHPUR 96.59 - 50.00 16.18 11.73 27.91 -<br />

9. E/E & S/L WORK DWARIKAPURI FLATS<br />

EWS-120, SECTOR-5, JODHPUR 69.19 - 45.00 30.81 <strong>14</strong>.53 45.34 -


(224)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

10. E/E WORK MANPURA, ABU ROAD 30.40 - - 2.22 - 2.22 -<br />

KOTA CIRCLE, KOTA<br />

1. E/E & S/L WORK CHABRA, KOTA 98.44 32.09 20.00 - 10.00 10.00 10.00<br />

2. E/E WORK AT NAINWA BUNDI 55.84 - 25.00 1.25 - 1.25 -<br />

3. E/E & S/L WORK, AT JAIL ROAD, JHALAWAR 20.73 10.59 5.00 - 4.21 4.21 -<br />

4. E/E & S/L WORK AT CHOMUHALA 49.65 26.76 5.00 - 8.57 8.57 -<br />

5. E/E & S/L WORK AT<br />

RAMGANJ MANDI, KOTA 30.00 18.57 - - 3.87 3.87 -<br />

6. E/E & S/L WORK AT BARAN 37.97 17.65 8.00 - 9.64 9.64 -<br />

7. E./E & S/L WORK AT ATRU BARAN 39.65 20.72 9.00 - 9.00 9.00 -<br />

8. E/E & S/L WORK AT<br />

BHAWANI MANDI, KOTA 10.00 - - - 2.00 2.00 4.30<br />

9. E/E WORK AT G+3 FLATS AT<br />

DWARIKAPURI, KUHARI KOTA 63.20 50.76 5.00 9.80 3.64 13.44 -<br />

10. 11 KV ELECTRICAL LINE NEW<br />

RESIDENTIAL HOUSING SCHEME, BARAN 21.18 - - <strong>14</strong>.26 6.61 20.87 -


(225)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

11. SHIFTING OF 33 KV LINE ANTA <strong>14</strong>.92 - - - 12.92 12.92 2.00<br />

12. E/E WORK & S/L WORK RHB COLONY 52.65 - - - 43.39 43.39 5.00<br />

ANTA<br />

13. E/E WORK AT LAKHERI BUNDI 357.55 - - - - - 50.00<br />

<strong>14</strong>. S/L WORK AT RAMGANJ MANDI, KOTA 2.36 - - - 1.18 1.18 1.18<br />

15. S/L WORK AT CHOUMELA HOSUE<br />

JHALAWAR 3.39 - - - 1.39 1.39 2.00<br />

16. S/L WORK AT BHAWANI MANDI 1.73 - - - 1.00 1.00 0.73<br />

17. S/L WORK AT BARAN 3.53 - - - 1.00 1.00 2.53<br />

18. S/L WORK AT JHALAWAR 2.04 - - - 1.00 1.00 1.04<br />

19. S/L WORK AT ATRU 2.21 - - - 1.11 1.11 1.10<br />

UDAIPUR CIRCLE, UDAIPUR<br />

1. E/E & SHIFTING OF 33/11 KV OVERHEAD<br />

LINE & S/L WORK SHIVAJI NAGAR 155.08 132.00 5.00 3.92 - 3.92 -<br />

2. E/E & S/L WORK NIMBAHERA, UDAIPUR 95.10 56.40 10.00 20.17 15.39 35.56 -


(226)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

3. E/E & S/L WORK SAGWARA 52.58 17.18 25.00 - 9.21 9.21 -<br />

4. E/E WORK & S/L WORK AT RHB COLONY<br />

RIICO BHILWARA 52.58 17.18 - 7.22 - 7.22 -<br />

5. E/E & S/L WORK SAVINA KHERA SOUTH<br />

EXTN., UDAIPUR 234.21 5.09 50.00 0.64 6.49 7.13 -<br />

6. E/E WORK GULABPURA BHILWARA 48.17 18.15 20.00 0.11 - 0.11 -<br />

7. E/E WORK AT SECTOR 9, PANERION KI<br />

MADRI, UDAIPUR 59.19 22.66 15.00 3.00 0.33 3.33 -<br />

8. E/E WORK AT DWARIKAPURI NAGAR<br />

RAJSAMAND 25.00 24.48 - - 10.89 10.89 -<br />

9. E/E WORK AT SAVINA KHERA II<br />

UDAIPUR 9.17 7.55 1.50 - - - -<br />

10. E/E WORK AT BANSWARA 22.23 11.44 4.00 5.50 - 5.50 -<br />

11. SHIFTING OF 33 KV LINE SLUMBER 21.36 - 16.00 - - - -<br />

12. E/E WORK BADI SADRI CHITTORGARH 48.13 - 25.00 9.63 5.56 15.19 -<br />

13. E/E WORK AT SAVINA KHERA, UDAIPUR <strong>14</strong>9.78 - - - 20.00 20.00 41.00


(227)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

<strong>14</strong>. E/E WORK AT PKM, UDAIPUR 59.36 - - - - - <strong>14</strong>.00<br />

BIKANER CIRCLE, BIKANER<br />

1. E/E WORK AT SECTOR 9 & 10<br />

M.P. NAGAR, BIKANER 82.55 - <strong>14</strong>.00 3.71 2.06 5.77 -<br />

2. E/E WORK HANUMANGARH 157.67 - 20.00 - 29.46 29.46 -<br />

3. E/E WORK AT BALWA ROAD, NAGOUR 98.64 - 50.00 41.46 15.40 56.86 -<br />

ALWAR CIRCLE, ALWAR<br />

1. E/E & S/L WORK BHIWADI 565.28 - 10.00 - - - -<br />

2. E/E & S/L WORK AT NEB EXTN, ALWAR <strong>14</strong>0.78 30.70 15.00 - 20.00 20.00 -<br />

3. E/E WORK AT BARI ROAD, DHOLPUR 75.41 21.25 10.00 0.18 2.18 2.36 -<br />

4. E/E WORK & S/L WORK SECTOR 4 & 7<br />

ALWAR 52.52 53.06 - 7.28 1.<strong>14</strong> 8.42 -<br />

5. E/E WORK & S/L WROK HIG AT<br />

ARAVALI VIHAR BHIWADI 35.47 15.85 - 6.78 8.28 15.06 -


(228)<br />

(Rs. In Lacs)<br />

ACTUAL BUDGET ACTUAL ESTIMATES REVISED BUDGET<br />

EXPENDITURE ESTIMATES EXPENDITURE FOR THE NEXT ESTIMATES ESTIMATES<br />

S.NO. NAME OF SCHEME SCHEME PROJECT UPTO FOR THE YEAR UPTO 31ST 5 MONTHS FOR THE YEAR FOR THE YEAR<br />

NO. COST 2011-<strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> OCT. <strong>2012</strong> (NOV. <strong>2012</strong> <strong>2012</strong>-<strong>2013</strong> <strong>2013</strong>-20<strong>14</strong><br />

TO MARCH<br />

<strong>2013</strong>)<br />

01. 02. 03. 04. 05. 06. 07. 08. 09. 10.<br />

6. E/E WORK AT STC BHARATPUR 24.03 - 3.00 - 1.00 1.00 1.00<br />

TOTAL 1197.15 942.28 1636.74 2579.02 1086.02<br />

SHOPS<br />

JAIPUR CIRCLE-I, JAIPUR<br />

1. E/E WORK & S/L WORK AT SECTOR 16<br />

PRATAP NAGAR, JAIPUR 16.19 - - 3.77 - 3.77 -<br />

2. E/E WORK & S/L WORK AT SECTOR 11<br />

PRATP NAGAR, JAIPUR 16.12 - - - 5.00 5.00 11.12<br />

JAIPUR CIRCLE-III, JAIPUR<br />

1. E/E WORK & S/L WORK AT SECTOR-7<br />

I.G. NAGAR, JAIPUR 9.59 - - 7.72 1.28 9.00 -<br />

2. E/E WORK & S/L WORK AT SECTOR-4<br />

I.G. NAGAR, JAIPUR 29.62 - - - 28.05 28.05 1.00<br />

TOTAL 0.00 11.49 34.33 45.82 12.12


STATEMENT OF ANCILLARY SERVICES IN BOARD'S COLONIES<br />

PAGE NO. 229 TO 230


RAJASTHAN HOUSING BOARD , JAIPUR<br />

STATEMENT OF ANCILLARY SERVICES TO BE PROVIDED IN THE BOARD'S COLONIES<br />

S.No. NAME OF WORK NAME OF UNIT PROJECT COST ACTUAL<br />

EXPENDI<br />

TURE<br />

UPTO<br />

2011-12<br />

BUDGET<br />

ESTIMATES<br />

FOR THE<br />

YEAR<br />

<strong>2012</strong>-13<br />

ACTUAL<br />

EXPENDIT<br />

URE UP<br />

TO<br />

31.10.<strong>2012</strong><br />

ESTIMATES<br />

FOR NEXT 5<br />

MONTHS NOV.<br />

12 TO MAR.<br />

<strong>2013</strong><br />

REVISED<br />

ESTIMATES<br />

FOR THE<br />

YEAR<br />

<strong>2012</strong>-13<br />

(Rs.in Lacs)<br />

BUDGET<br />

ESTIMATES<br />

FOR THE<br />

YEAR<br />

<strong>2013</strong>-<strong>14</strong><br />

1 2 3 4 5 6 7 8 9 10<br />

1 Construction of Stadium (Sports complex.) Pratap Nagar, Jaipur Div. III, Jaipur - - 0.<strong>14</strong> - - - -<br />

2 Construction of C<strong>re</strong>mation Ground Sect. 16, Pratap Nagar, Jaipur Div. V, Jaipur 29.71<br />

3 Construction of School Building at Sect. 8 Pratap Nagar, Jaipur Div. V, Jaipur 24.19<br />

19.02 7.97 - 5.00 5.00 2.97<br />

4 Construction of Community Center at Mewar Apartment, Pratap Nagar, Jaipur Div. V, Jaipur 32.80 26.79 2.80 - 3.00 3.00 3.01<br />

5 Finishing work of Primary School Building at Sect.29, Pratap Nagar, Jaipur Div. X, Jaipur 203 2.03 175 1.75 - - 028 0.28 028 0.28 -<br />

6 Construction of Kitchen Shade & Guard Room in Community Center Sect. 11, Pratap Div. XII, Jaipur - - 3.00 - - - -<br />

Nagar, Jaipur<br />

7 P/F of AC & False Ceiling in Community Center at Sect. 11, Pratap Nagar, Jaipur Div. XII, Jaipur - - 2.00 - - - -<br />

8 Construction of Community Center at Sect. 4, Mansarover, Jaipur Div. VI, Jaipur 35.00 - 2.00 - - - -<br />

9 Construction of Community Cent<strong>re</strong> at Sect.2, Kavari Path, Mansarovar, Jaipur Div. IX, Jaipur 0.00 0.00 0.00 0.00 0.00 0.00 5.00<br />

10 Construction of Govt. Middle School at Sect. 6, Mansarover, Jaipur Div. IX, Jaipur 16.63 - 2.00 - 2.48 2.48 -<br />

11 Construction of Ayurvedic & Homeo. Hospital At sect. 3, SFS, Mansarover, Jaipur Div. IX, Jaipur 48.90 34.47 0.00 0.00 8.60 8.60 0.00<br />

12 Construction of Community Center at Nasirabad Div. Ajmer - - 5.00 - - - 5.00<br />

13 Renovation and Addl. Work in Community Cent<strong>re</strong> at Junjhunu Div. Jhunjhunu 13.74 - - - 10.00 10.00 3.74<br />

<strong>14</strong> Renovation and Addl. Work in Community Cent<strong>re</strong> at Sikar Div. Jhunjhunu 7.73 - - 3.82 3.36 7.18 0.55<br />

15 Construction of Community Center at Sect.6, I.G. Nagar, Jaipur Div. II, Jaipur 75.00 - 1.00 - - - -<br />

16 Development of C<strong>re</strong>ation Ground at Sect.2, I.G. Nagar, Jaipur Div. II, Jaipur 50.00 - 1.00 - - - -<br />

17 Construction of Community Center at Sect.4, I.G. Nagar, Jaipur Div. XIII, Jaipur - - - - - - 5.00<br />

18 Construction of Dispensary boundary wall at KBR Scheme, Dausa Div. Dausa - - 10.0000 - - - -<br />

19 Construction of Primary school at KBR Scheme, Dausa Div. Dausa - - 10.00 - - - -<br />

20 Construction of Community Center at Bhiwadi Div. Bhiwadi - - 2.50 - - - 2.50<br />

21 Additional Work in Community Center at Hanumangarh Div.Hanumangar 5.70 - - - 1.23 1.23 -<br />

22 Construction of Dispensary at Sect.4, K.B.Scheme, Jodhpur Div.<br />

h<br />

II, Jodhpur 1.65 - 1.00 1.45 0.20 1.65 -<br />

23 Construction work at Community Center Sect. 4, K.B. Scheme, Jodhpur Div. II, Jodhpur 1.65 - 1.00 - - - -<br />

24 Construction of Addl. Work in Community Hall,Sector-3, KBS, Jodhpur Div. III, Jodhpur - - 11.00 - - - -<br />

25 Water Harvesting System at Community Hall,Sector-3, KBS, Jodhpur Div. III, Jodhpur - - 1.60 - - - -


RAJASTHAN HOUSING BOARD , JAIPUR<br />

STATEMENT OF ANCILLARY SERVICES TO BE PROVIDED IN THE BOARD'S COLONIES<br />

S.No. NAME OF WORK NAME OF UNIT PROJECT COST ACTUAL<br />

EXPENDI<br />

TURE<br />

UPTO<br />

2011-12<br />

BUDGET<br />

ESTIMATES<br />

FOR THE<br />

YEAR<br />

<strong>2012</strong>-13<br />

ACTUAL<br />

EXPENDIT<br />

URE UP<br />

TO<br />

31.10.<strong>2012</strong><br />

ESTIMATES<br />

FOR NEXT 5<br />

MONTHS NOV.<br />

12 TO MAR.<br />

<strong>2013</strong><br />

REVISED<br />

ESTIMATES<br />

FOR THE<br />

YEAR<br />

<strong>2012</strong>-13<br />

1 2 3 4 5 6 7 8 9 10<br />

26 Construction of Hr. Sec. School at Sect. 9, K.B. Jodhpur Div. III, Jodhpur - - 10.00 - - - -<br />

27 Construction of Primary School at Sect. 8, K.B. Jodhpur Div. III, Jodhpur - - 5.00 - - - -<br />

28 Construction of Roof Top Water Harvesting Structu<strong>re</strong> at Community Hall at 17E & <strong>14</strong><br />

CRS Jodhpur<br />

(Rs.in Lacs)<br />

BUDGET<br />

ESTIMATES<br />

FOR THE<br />

YEAR<br />

<strong>2013</strong>-<strong>14</strong><br />

Div. I, Jodhpur 3.20 - - 1.67 1.13 2.80 -<br />

29 Construction of Community center,Pratapgarh Div.Chittorgarh - 35.90 - 4.53 2.76 7.29 -<br />

30 Construction of Community Hall at Dungarpur Div. Dungarpur 60.00 - - - - - 2.00<br />

31 Construction of Community Hall at Sagwara Div. Dungarpur 60.00 - - - - - 5.00<br />

32 Construction of Community Center, Shivaji Nagar, Dungarpur Div. Dungarpur - - 5.00 - - - -<br />

33 Construction of Community Center, Shastri Nagar, Banswara Div. Dungarpur - - 5.00 - - - -<br />

TOTAL 467.93 117.93 89.01 11.47 38.04 49.51 34.77


OVER ALL CATEGORY WISE PHYSICAL TARGETS<br />

PAGE NO. 231


(196)<br />

RAJASTHAN HOUSING BOARD<br />

OVERALL CATEGORYWISE PHYSICAL TARGETS<br />

HOUSES NEW HOUSES TOTAL HOUSES HOUSES NEW TOTAL HOUSES HOUSES<br />

CARRIED TAKEN UP HOUSES TO BE CARRIED HOUSES HOUSES TO BE TO BE<br />

S.NO. CATEGORY OVER FROM IN IN COMPLETED OVER TO BE IN COMPLETED CARRIED<br />

IN FROM TAKEN UP IN OVER TO<br />

2011-12 <strong>2012</strong>-13 <strong>2012</strong>-13 <strong>2012</strong>-13 <strong>2012</strong>-13 <strong>2013</strong>-<strong>14</strong> <strong>2013</strong>-<strong>14</strong> <strong>2013</strong>-<strong>14</strong> 20<strong>14</strong>-15<br />

1 2 3 4 5 6 7 8 9 10 11<br />

1 EWS 2351 4116 6467 2027 4440 3799 8239 4165 4074<br />

2 LIG 3508 3138 6646 1158 5488 2966 8454 3973 4481<br />

3 MIG 1831 2596 4427 1246 3181 4346 7527 3608 3919<br />

4 HIG 294 577 871 249 622 530 1152 675 477<br />

5 SFS 1190 <strong>14</strong>95 2685 1028 1657 1797 3454 1317 2137<br />

TOTAL 9174 11922 21096 5708 15388 13438 28826 13738 15088


ABSTRACT OF CATEGORYWISE PHYSICAL TARGETS (CIRCLE WISE)<br />

PAGE NO. 232 TO 234


(232)<br />

RAJASTHAN HOUSING BOARD<br />

ABSTRACT OF CATEGORY WISE PHYSICAL TARGETS<br />

CIRCLE WISE<br />

HOUSES NEW HOUSES TOTAL HOUSES HOUSES NEW TOTAL HOUSES HOUSES<br />

CARRIED TAKEN UP HOUSES TO BE CARRIED HOUSES HOUSES TO BE TO BE<br />

S.NO<br />

CATEGORY<br />

OVER FROM IN IN COMPLETED OVER TO BE IN COMPLETED CARRIED<br />

IN FROM TAKEN UP IN OVER TO<br />

2011-12 <strong>2012</strong>-13 <strong>2012</strong>-13 <strong>2012</strong>-13 <strong>2012</strong>-13 <strong>2013</strong>-<strong>14</strong> <strong>2013</strong>-<strong>14</strong> <strong>2013</strong>-<strong>14</strong> 20<strong>14</strong>-15<br />

1 2 3 4 5 6 7 8 9 10 11<br />

A<br />

JAIPUR CIRCLE-I,JAIPUR<br />

EWS 768 416 1184 768 416 50 466 416 50<br />

LIG 2440 576 3016 394 2622 82 2704 <strong>14</strong>26 1278<br />

MIG 0 365 365 0 365 1098 <strong>14</strong>63 770 693<br />

HIG 0 26 26 0 26 155 181 0 181<br />

SFS 441 675 1116 313 803 1062 1865 403 <strong>14</strong>62<br />

TOTAL 3649 2058 5707 <strong>14</strong>75 4232 2447 6679 3015 3664<br />

B<br />

JAIPUR CIRCLE-II,JAIPUR<br />

EWS 0 324 324 28 296 165 461 296 165<br />

LIG 0 238 238 0 238 126 364 238 126<br />

MIG 178 347 525 88 437 244 681 307 374<br />

HIG 8 0 8 8 0 211 211 20 191<br />

SFS 108 174 282 108 174 478 652 174 478<br />

0 0 0 0 0 0 0 0<br />

TOTAL 294 1083 1377 232 1<strong>14</strong>5 1224 2369 1035 1334<br />

C<br />

JAIPUR CIRCLE-III,JAIPUR<br />

EWS 19 58 77 19 58 256 3<strong>14</strong> 83 231<br />

LIG <strong>14</strong>3 304 447 0 447 485 932 390 542<br />

MIG 310 682 992 249 743 806 1549 1033 516<br />

HIG 106 398 504 134 370 48 418 418 0<br />

SFS 126 0 126 92 34 196 230 226 4<br />

TOTAL 704 <strong>14</strong>42 2<strong>14</strong>6 494 1652 1791 3443 2150 1293


(233)<br />

RAJASTHAN HOUSING BOARD<br />

ABSTRACT OF CATEGORY WISE PHYSICAL TARGETS<br />

CIRCLE WISE<br />

HOUSES NEW HOUSES TOTAL HOUSES HOUSES NEW TOTAL HOUSES HOUSES<br />

CARRIED TAKEN UP HOUSES TO BE CARRIED HOUSES HOUSES TO BE TO BE<br />

S.NO<br />

CATEGORY<br />

OVER FROM IN IN COMPLETED OVER TO BE IN COMPLETED CARRIED<br />

IN FROM TAKEN UP IN OVER TO<br />

2011-12 <strong>2012</strong>-13 <strong>2012</strong>-13 <strong>2012</strong>-13 <strong>2012</strong>-13 <strong>2013</strong>-<strong>14</strong> <strong>2013</strong>-<strong>14</strong> <strong>2013</strong>-<strong>14</strong> 20<strong>14</strong>-15<br />

1 2 3 4 5 6 7 8 9 10 11<br />

D<br />

ALWAR CIRCLE,ALWAR<br />

EWS 0 658 658 0 658 162 820 658 162<br />

LIG 0 286 286 0 286 210 496 350 <strong>14</strong>6<br />

MIG 96 296 392 96 296 150 446 344 102<br />

HIG 11 35 46 11 35 6 41 35 6<br />

SFS 21 0 21 21 0 0 0 0 0<br />

TOTAL 128 1275 <strong>14</strong>03 128 1275 528 1803 1387 416<br />

E<br />

BIKANER CIRCLE,BIKANER<br />

EWS 436 541 977 390 587 250 837 787 50<br />

LIG 37 749 786 61 725 150 875 549 326<br />

MIG 79 433 512 104 408 0 408 287 121<br />

HIG 48 55 103 0 103 6 109 109 0<br />

SFS 25 81 106 25 81 0 81 81 0<br />

TOTAL 625 1859 2484 580 1904 406 2310 1813 497<br />

F<br />

JODHPUR CIRCLE-I,JODHPUR<br />

EWS 112 464 576 0 576 2197 2773 0 2773<br />

LIG 222 424 646 160 486 1134 1620 206 <strong>14</strong><strong>14</strong><br />

MIG 395 0 395 11 384 <strong>14</strong>86 1870 384 <strong>14</strong>86<br />

HIG 3 0 3 3 0 0 0 0 0<br />

SFS 24 80 104 24 80 40 120 80 40<br />

0 0 0 0 0 0 0 0 0<br />

TOTAL 756 968 1724 198 1526 4857 6383 670 5713


(234)<br />

RAJASTHAN HOUSING BOARD<br />

ABSTRACT OF CATEGORY WISE PHYSICAL TARGETS<br />

CIRCLE WISE<br />

HOUSES NEW HOUSES TOTAL HOUSES HOUSES NEW TOTAL HOUSES HOUSES<br />

CARRIED TAKEN UP HOUSES TO BE CARRIED HOUSES HOUSES TO BE TO BE<br />

S.NO<br />

CATEGORY<br />

OVER FROM IN IN COMPLETED OVER TO BE IN COMPLETED CARRIED<br />

IN FROM TAKEN UP IN OVER TO<br />

2011-12 <strong>2012</strong>-13 <strong>2012</strong>-13 <strong>2012</strong>-13 <strong>2012</strong>-13 <strong>2013</strong>-<strong>14</strong> <strong>2013</strong>-<strong>14</strong> <strong>2013</strong>-<strong>14</strong> 20<strong>14</strong>-15<br />

1 2 3 4 5 6 7 8 9 10 11<br />

G<br />

JODHPUR CIRCLE-II,JODHPUR<br />

EWS 392 579 971 392 579 20 599 599 0<br />

LIG 258 80 338 218 120 40 160 160 0<br />

MIG 442 162 604 442 162 206 368 212 156<br />

HIG 0 7 7 0 7 77 84 12 72<br />

SFS 6 0 6 6 0 0 0 0 0<br />

0 0 0 0 0 0 0 0 0<br />

TOTAL 1098 828 1926 1058 868 343 1211 983 228<br />

H<br />

KOTA CIRCLE,KOTA<br />

EWS 244 339 583 50 533 20 553 549 4<br />

LIG 169 157 326 86 240 71 311 290 21<br />

MIG 110 34 <strong>14</strong>4 35 109 9 118 118 0<br />

HIG 33 0 33 11 22 0 22 22 0<br />

SFS 0 0 0 0 0 0 0 0 0<br />

TOTAL 556 530 1086 182 904 100 1004 979 25<br />

I<br />

UDAIPUR CIRCLE,UDAIPUR<br />

EWS 380 737 1117 380 737 679 <strong>14</strong>16 777 639<br />

LIG 239 324 563 239 324 668 992 364 628<br />

MIG 221 277 498 221 277 347 624 153 471<br />

HIG 85 56 <strong>14</strong>1 82 59 27 86 59 27<br />

SFS 439 485 924 439 485 21 506 353 153<br />

TOTAL 1364 1879 3243 1361 1882 1742 3624 1706 1918<br />

GRAND TOTAL 9174 11922 21096 5708 15388 13438 28826 13738 15088


CATEGORY WISE / DIVISIONWISE PHYSICAL TARGETS<br />

PAGE NO. 235 TO 245


(235)<br />

RAJASTHAN HOUSING BOARD<br />

DIVISION WISE PHYSICAL TARGETS<br />

HOUSES NEW HOUSES TOTAL HOUSES HOUSES NEW TOTAL HOUSES HOUSES<br />

CARRIED TAKEN UP HOUSES TO BE CARRIED HOUSES HOUSES TO BE TO BE<br />

S.NO.<br />

CATEGORY<br />

OVER FROM IN IN COMPLETED OVER TO BE IN COMPLETED CARRIED<br />

IN FROM TAKEN UP IN OVER TO<br />

2011-12 <strong>2012</strong>-13 <strong>2012</strong>-13 <strong>2012</strong>-13 <strong>2012</strong>-13 <strong>2013</strong>-<strong>14</strong> <strong>2013</strong>-<strong>14</strong> <strong>2013</strong>-<strong>14</strong> 20<strong>14</strong>-15<br />

1 2 3 4 5 6 7 8 9 10 11<br />

A JAIPUR CIRCLE-I,JAIPUR<br />

1 DIV.III,JAIPUR 916 293 1209 788 421 506 927 421 506<br />

2 DIV.IV,JAIPUR 0 760 760 0 760 440 1200 960 240<br />

3 DIV-V,JAIPUR 336 349 685 336 349 354 703 208 495<br />

4 DIV.X,JAIPUR 2360 80 2440 3<strong>14</strong> 2126 823 2949 850 2099<br />

5 DIV.XII,JAIPUR 37 576 613 37 576 324 900 576 324<br />

B<br />

C<br />

D<br />

E<br />

TOTAL 3649 2058 5707 <strong>14</strong>75 4232 2447 6679 3015 3664<br />

JAIPUR CIRCLE-II,JAIPUR<br />

1 DIV.VI,JAIPUR 126 95 221 36 185 484 669 113 556<br />

2 DIV.IX,JAIPUR 0 322 322 28 294 181 475 186 289<br />

3 DIV.AJMER 67 666 733 67 666 427 1093 666 427<br />

4 DIV.JHUNJHUNU 101 0 101 101 0 132 132 70 62<br />

TOTAL 294 1083 1377 232 1<strong>14</strong>5 1224 2369 1035 1334<br />

JAIPUR CIRCLE-III,JAIPUR<br />

1 DIV.I,JAIPUR 92 467 559 92 467 0 467 163 304<br />

2 DIV.II,JAIPUR 68 396 464 68 396 363 759 270 489<br />

3 DIV.XI,JAIPUR 332 183 515 113 402 562 964 868 96<br />

4 DIV.XIII,JAIPUR 212 387 599 212 387 462 849 849 0<br />

5 DIV.DAUSA 0 9 9 9 0 404 404 0 404<br />

TOTAL 704 <strong>14</strong>42 2<strong>14</strong>6 494 1652 1791 3443 2150 1293<br />

ALWAR CIRCLE,ALWAR<br />

1 DIV.ALWAR 0 56 56 0 56 168 224 168 56<br />

2 DIV.BHARATPUR 96 94 190 96 94 136 230 94 136<br />

4 DIV.BHIWADI 32 1125 1157 32 1125 224 1349 1125 224<br />

TOTAL 128 1275 <strong>14</strong>03 128 1275 528 1803 1387 416<br />

BIKANER CIRCLE,BIKANER<br />

1 DIV.I,BIKANER 27 90 117 76 41 400 441 400 41<br />

2 DIV.II,BIKANER 498 1204 1702 452 1250 0 1250 794 456<br />

3 DIV.HANUMANGARH 100 565 665 52 613 6 619 619 0<br />

TOTAL 625 1859 2484 580 1904 406 2310 1813 497


(236)<br />

RAJASTHAN HOUSING BOARD<br />

DIVISION WISE PHYSICAL TARGETS<br />

HOUSES NEW HOUSES TOTAL HOUSES HOUSES NEW TOTAL HOUSES HOUSES<br />

CARRIED TAKEN UP HOUSES TO BE CARRIED HOUSES HOUSES TO BE TO BE<br />

S.NO.<br />

CATEGORY<br />

OVER FROM IN IN COMPLETED OVER TO BE IN COMPLETED CARRIED<br />

IN FROM TAKEN UP IN OVER TO<br />

2011-12 <strong>2012</strong>-13 <strong>2012</strong>-13 <strong>2012</strong>-13 <strong>2012</strong>-13 <strong>2013</strong>-<strong>14</strong> <strong>2013</strong>-<strong>14</strong> <strong>2013</strong>-<strong>14</strong> 20<strong>14</strong>-15<br />

1 2 3 4 5 6 7 8 9 10 11<br />

F JODHPUR CIRCLE-I,JODHPUR<br />

1 DIV.II,JODHPUR 284 464 748 <strong>14</strong> 734 4249 4983 158 4825<br />

2 DIV.III,JODHPUR 160 0 160 0 160 416 576 160 416<br />

3 DIV.IV,JODHPUR 312 504 816 184 632 192 824 352 472<br />

TOTAL 756 968 1724 198 1526 4857 6383 670 5713<br />

G JODHPUR CIRCLE-II,JODHPUR<br />

1 DIV.I,JODHPUR 256 591 847 256 591 <strong>14</strong>4 735 591 <strong>14</strong>4<br />

2 DIV.JAISALMER 619 0 619 619 0 84 84 0 84<br />

3 DIV.PALI 223 237 460 183 277 115 392 392 0<br />

H<br />

I<br />

TOTAL 1098 828 1926 1058 868 343 1211 983 228<br />

KOTA CIRCLE,KOTA<br />

1 DIV. KOTA 424 193 617 50 567 100 667 642 25<br />

2 DIV. BARAN 132 337 469 132 337 0 337 337 0<br />

TOTAL 556 530 1086 182 904 100 1004 979 25<br />

UDAIPUR CIRCLE,UDAIPUR<br />

1 DIV.I,UDAIPUR 365 180 545 365 180 127 307 15 292<br />

2 DIV.II,UDAIPUR 168 53 221 168 53 746 799 13 786<br />

3 DIV.BHILWARA 593 888 <strong>14</strong>81 593 888 562 <strong>14</strong>50 917 533<br />

4 DIV.DUNGARPUR 79 290 369 76 293 229 522 293 229<br />

5 DIV.CHITTORGARH 159 468 627 159 468 78 546 468 78<br />

TOTAL 1364 1879 3243 1361 1882 1742 3624 1706 1918<br />

TOTAL R.H.B. 9174 11922 21096 5708 15388 13438 28826 13738 15088


(237)<br />

RAJASTHAN HOUSING BOARD<br />

CATEGORY WISE DETAILS OF PHYSICAL TARGETS<br />

DIVISION - WISE<br />

U HOUSES NEW HOUSES TOTAL HOUSES HOUSES NEW TOTAL HOUSES HOUSES<br />

L CARRIED TAKEN UP HOUSES TO BE CARRIED HOUSES HOUSES TO BE TO BE<br />

S.NO.<br />

CATEGORY P OVER FROM IN IN COMPLETED OVER TO BE IN COMPLETED CARRIED<br />

(3+4) IN FROM TAKEN UP (7+8) IN OVER TO<br />

3 2011-12 <strong>2012</strong>-13 <strong>2012</strong>-13 <strong>2012</strong>-13 <strong>2012</strong>-13 <strong>2013</strong>-<strong>14</strong> <strong>2013</strong>-<strong>14</strong> <strong>2013</strong>-<strong>14</strong> 20<strong>14</strong>-15<br />

1 2 3 4 5 6 7 8 9 10 11<br />

A JAIPUR CIRCLE-I,JAIPUR<br />

1 DIV.III,JAIPUR<br />

EWS 512 0 512 512 0 0 0 0 0<br />

LIG 0 0 0 0 0 0 0 0 0<br />

MIG 0 258 258 0 258 351 609 258 351<br />

HIG 0 0 0 0 0 155 155 0 155<br />

SFS 404 35 439 276 163 0 163 163 0<br />

TOTAL 916 293 1209 788 421 506 927 421 506<br />

2 DIV.IV,JAIPUR<br />

EWS 0 0 0 0 0 0 0 0 0<br />

LIG 0 368 368 0 368 0 368 368 0<br />

MIG 0 72 72 0 72 440 512 512 0<br />

HIG 0 0 0 0 0 0 0 0 0<br />

SFS 0 320 320 0 320 0 320 80 240<br />

TOTAL 0 760 760 0 760 440 1200 960 240<br />

3 DIV-V,JAIPUR<br />

EWS 256 0 256 256 0 0 0 0 0<br />

LIG 80 208 288 80 208 0 208 208 0<br />

MIG 0 35 35 0 35 0 35 0 35<br />

HIG 0 26 26 0 26 0 26 0 26<br />

SFS 0 80 80 0 80 354 434 0 434<br />

TOTAL 336 349 685 336 349 354 703 208 495<br />

4 DIV.X,JAIPUR<br />

EWS 0 0 0 0 0 50 50 0 50<br />

LIG 2360 0 2360 3<strong>14</strong> 2046 82 2128 850 1278<br />

MIG 0 0 0 0 0 307 307 0 307<br />

HIG 0 0 0 0 0 0 0 0 0<br />

SFS 0 80 80 0 80 384 464 0 464<br />

TOTAL 2360 80 2440 3<strong>14</strong> 2126 823 2949 850 2099


(238)<br />

RAJASTHAN HOUSING BOARD<br />

CATEGORY WISE DETAILS OF PHYSICAL TARGETS<br />

DIVISION - WISE<br />

U HOUSES NEW HOUSES TOTAL HOUSES HOUSES NEW TOTAL HOUSES HOUSES<br />

L CARRIED TAKEN UP HOUSES TO BE CARRIED HOUSES HOUSES TO BE TO BE<br />

S.NO.<br />

CATEGORY P OVER FROM IN IN COMPLETED OVER TO BE IN COMPLETED CARRIED<br />

(3+4) IN FROM TAKEN UP (7+8) IN OVER TO<br />

3 2011-12 <strong>2012</strong>-13 <strong>2012</strong>-13 <strong>2012</strong>-13 <strong>2012</strong>-13 <strong>2013</strong>-<strong>14</strong> <strong>2013</strong>-<strong>14</strong> <strong>2013</strong>-<strong>14</strong> 20<strong>14</strong>-15<br />

1 2 3 4 5 6 7 8 9 10 11<br />

5 DIV.XII,JAIPUR<br />

EWS 0 416 416 0 416 0 416 416 0<br />

LIG 0 0 0 0 0 0 0 0 0<br />

MIG 0 0 0 0 0 0 0 0 0<br />

HIG 0 0 0 0 0 0 0 0 0<br />

SFS 37 160 197 37 160 324 484 160 324<br />

TOTAL 37 576 613 37 576 324 900 576 324<br />

TOTAL-A 3649 2058 5707 <strong>14</strong>75 4232 2447 6679 3015 3664<br />

B JAIPUR CIRCLE-II,JAIPUR<br />

1 DIV.VI,JAIPUR<br />

EWS 0 0 0 0 0 0 0 0 0<br />

LIG 0 23 23 0 23 0 23 23 0<br />

MIG 90 72 162 0 162 0 162 90 72<br />

HIG 0 0 0 0 0 72 72 0 72<br />

SFS 36 0 36 36 0 412 412 0 412<br />

TOTAL 126 95 221 36 185 484 669 113 556<br />

2 DIV.IX,JAIPUR<br />

EWS 0 28 28 28 0 0 0 0 0<br />

LIG 0 0 0 0 0 0 0 0 0<br />

MIG 0 180 180 0 180 101 281 72 209<br />

HIG 0 0 0 0 0 80 80 0 80<br />

SFS 0 1<strong>14</strong> 1<strong>14</strong> 0 1<strong>14</strong> 0 1<strong>14</strong> 1<strong>14</strong> 0<br />

TOTAL 0 322 322 28 294 181 475 186 289<br />

3 DIV.AJMER<br />

EWS 0 296 296 0 296 165 461 296 165<br />

LIG 0 215 215 0 215 126 341 215 126<br />

MIG 0 95 95 0 95 60 155 95 60<br />

HIG 3 0 3 3 0 10 10 0 10<br />

SFS 64 60 124 64 60 66 126 60 66<br />

TOTAL 67 666 733 67 666 427 1093 666 427


(239)<br />

RAJASTHAN HOUSING BOARD<br />

CATEGORY WISE DETAILS OF PHYSICAL TARGETS<br />

DIVISION - WISE<br />

U HOUSES NEW HOUSES TOTAL HOUSES HOUSES NEW TOTAL HOUSES HOUSES<br />

L CARRIED TAKEN UP HOUSES TO BE CARRIED HOUSES HOUSES TO BE TO BE<br />

S.NO.<br />

CATEGORY P OVER FROM IN IN COMPLETED OVER TO BE IN COMPLETED CARRIED<br />

(3+4) IN FROM TAKEN UP (7+8) IN OVER TO<br />

3 2011-12 <strong>2012</strong>-13 <strong>2012</strong>-13 <strong>2012</strong>-13 <strong>2012</strong>-13 <strong>2013</strong>-<strong>14</strong> <strong>2013</strong>-<strong>14</strong> <strong>2013</strong>-<strong>14</strong> 20<strong>14</strong>-15<br />

1 2 3 4 5 6 7 8 9 10 11<br />

4 DIV.JHUNJHUNU<br />

EWS 0 0 0 0 0 0 0 0 0<br />

LIG 0 0 0 0 0 0 0 0 0<br />

MIG 88 0 88 88 0 83 83 50 33<br />

HIG 5 0 5 5 0 49 49 20 29<br />

SFS 8 0 8 8 0 0 0 0 0<br />

TOTAL 101 0 101 101 0 132 132 70 62<br />

TOTAL-B 294 1083 1377 232 1<strong>14</strong>5 1224 2369 1035 1334<br />

C JAIPUR CIRCLE-III,JAIPUR<br />

1 DIV.I,JAIPUR<br />

EWS 0 0 0 0 0 0 0 0 0<br />

LIG 0 304 304 0 304 0 304 0 304<br />

MIG 0 117 117 0 117 0 117 117 0<br />

HIG 0 46 46 0 46 0 46 46 0<br />

SFS 92 0 92 92 0 0 0 0 0<br />

TOTAL 92 467 559 92 467 0 467 163 304<br />

2 DIV.II,JAIPUR<br />

EWS 0 58 58 0 58 81 139 58 81<br />

LIG 0 0 0 0 0 40 40 0 40<br />

MIG 62 338 400 62 338 216 554 186 368<br />

HIG 6 0 6 6 0 26 26 26 0<br />

SFS 0 0 0 0 0 0 0 0 0<br />

TOTAL 68 396 464 68 396 363 759 270 489<br />

3 DIV.XI,JAIPUR<br />

EWS 19 0 19 19 0 0 0 0 0<br />

LIG <strong>14</strong>3 0 <strong>14</strong>3 0 <strong>14</strong>3 136 279 231 48<br />

MIG 136 48 184 72 112 404 516 468 48<br />

HIG 0 135 135 22 113 22 135 135 0<br />

SFS 34 0 34 0 34 0 34 34 0<br />

TOTAL 332 183 515 113 402 562 964 868 96


(240)<br />

RAJASTHAN HOUSING BOARD<br />

CATEGORY WISE DETAILS OF PHYSICAL TARGETS<br />

DIVISION - WISE<br />

U HOUSES NEW HOUSES TOTAL HOUSES HOUSES NEW TOTAL HOUSES HOUSES<br />

L CARRIED TAKEN UP HOUSES TO BE CARRIED HOUSES HOUSES TO BE TO BE<br />

S.NO.<br />

CATEGORY P OVER FROM IN IN COMPLETED OVER TO BE IN COMPLETED CARRIED<br />

(3+4) IN FROM TAKEN UP (7+8) IN OVER TO<br />

3 2011-12 <strong>2012</strong>-13 <strong>2012</strong>-13 <strong>2012</strong>-13 <strong>2012</strong>-13 <strong>2013</strong>-<strong>14</strong> <strong>2013</strong>-<strong>14</strong> <strong>2013</strong>-<strong>14</strong> 20<strong>14</strong>-15<br />

1 2 3 4 5 6 7 8 9 10 11<br />

4 DIV.XIII,JAIPUR<br />

EWS 0 0 0 0 0 25 25 25 0<br />

LIG 0 0 0 0 0 159 159 159 0<br />

MIG 112 176 288 112 176 86 262 262 0<br />

HIG 100 211 311 100 211 0 211 211 0<br />

SFS 0 0 0 0 0 192 192 192 0<br />

TOTAL 212 387 599 212 387 462 849 849 0<br />

5 DIV.DAUSA<br />

EWS 0 0 0 0 0 150 150 0 150<br />

LIG 0 0 0 0 0 150 150 0 150<br />

MIG 0 3 3 3 0 100 100 0 100<br />

HIG 0 6 6 6 0 0 0 0 0<br />

SFS 0 0 0 0 0 4 4 0 4<br />

TOTAL 0 9 9 9 0 404 404 0 404<br />

TOTAL-C 704 <strong>14</strong>42 2<strong>14</strong>6 494 1652 1791 3443 2150 1293<br />

D ALWAR CIRCLE,ALWAR<br />

1 DIV.ALWAR<br />

EWS 0 0 0 0 0 0 0 0 0<br />

LIG 0 32 32 0 32 96 128 96 32<br />

MIG 0 24 24 0 24 72 96 72 24<br />

HIG 0 0 0 0 0 0 0 0 0<br />

SFS 0 0 0 0 0 0 0 0 0<br />

TOTAL 0 56 56 0 56 168 224 168 56<br />

2 DIV.BHARATPUR<br />

EWS 0 34 34 0 34 50 84 34 50<br />

LIG 0 30 30 0 30 50 80 30 50<br />

MIG 96 24 120 96 24 30 54 24 30<br />

HIG 0 6 6 0 6 6 12 6 6<br />

SFS 0 0 0 0 0 0 0 0 0<br />

TOTAL 96 94 190 96 94 136 230 94 136


(241)<br />

RAJASTHAN HOUSING BOARD<br />

CATEGORY WISE DETAILS OF PHYSICAL TARGETS<br />

DIVISION - WISE<br />

U HOUSES NEW HOUSES TOTAL HOUSES HOUSES NEW TOTAL HOUSES HOUSES<br />

L CARRIED TAKEN UP HOUSES TO BE CARRIED HOUSES HOUSES TO BE TO BE<br />

S.NO.<br />

CATEGORY P OVER FROM IN IN COMPLETED OVER TO BE IN COMPLETED CARRIED<br />

(3+4) IN FROM TAKEN UP (7+8) IN OVER TO<br />

3 2011-12 <strong>2012</strong>-13 <strong>2012</strong>-13 <strong>2012</strong>-13 <strong>2012</strong>-13 <strong>2013</strong>-<strong>14</strong> <strong>2013</strong>-<strong>14</strong> <strong>2013</strong>-<strong>14</strong> 20<strong>14</strong>-15<br />

1 2 3 4 5 6 7 8 9 10 11<br />

3 DIV.BHIWADI<br />

EWS 0 624 624 0 624 112 736 624 112<br />

LIG 0 224 224 0 224 64 288 224 64<br />

MIG 0 248 248 0 248 48 296 248 48<br />

HIG 11 29 40 11 29 0 29 29 0<br />

SFS 21 0 21 21 0 0 0 0 0<br />

TOTAL 32 1125 1157 32 1125 224 1349 1125 224<br />

TOTAL-D 128 1275 <strong>14</strong>03 128 1275 528 1803 1387 416<br />

E BIKANER CIRCLE,BIKANER<br />

1 DIV.I,BIKANER<br />

EWS 0 0 0 0 0 250 250 250 0<br />

LIG 12 50 62 36 26 150 176 150 26<br />

MIG 15 40 55 40 15 0 15 0 15<br />

HIG 0 0 0 0 0 0 0 0 0<br />

SFS 0 0 0 0 0 0 0 0 0<br />

TOTAL 27 90 117 76 41 400 441 400 41<br />

2 DIV.II,BIKANER<br />

EWS 436 335 771 390 381 0 381 331 50<br />

LIG 0 581 581 0 581 0 581 281 300<br />

MIG 62 279 341 62 279 0 279 173 106<br />

HIG 0 9 9 0 9 0 9 9 0<br />

SFS 0 0 0 0 0 0 0 0 0<br />

TOTAL 498 1204 1702 452 1250 0 1250 794 456<br />

3 DIV.HANUMANGARH<br />

EWS 0 206 206 0 206 0 206 206 0<br />

LIG 25 118 <strong>14</strong>3 25 118 0 118 118 0<br />

MIG 2 1<strong>14</strong> 116 2 1<strong>14</strong> 0 1<strong>14</strong> 1<strong>14</strong> 0<br />

HIG 48 46 94 0 94 6 100 100 0<br />

SFS 25 81 106 25 81 0 81 81 0<br />

TOTAL 100 565 665 52 613 6 619 619 0<br />

TOTAL-E 625 1859 2484 580 1904 406 2310 1813 497


(242)<br />

RAJASTHAN HOUSING BOARD<br />

CATEGORY WISE DETAILS OF PHYSICAL TARGETS<br />

DIVISION - WISE<br />

U HOUSES NEW HOUSES TOTAL HOUSES HOUSES NEW TOTAL HOUSES HOUSES<br />

L CARRIED TAKEN UP HOUSES TO BE CARRIED HOUSES HOUSES TO BE TO BE<br />

S.NO.<br />

CATEGORY P OVER FROM IN IN COMPLETED OVER TO BE IN COMPLETED CARRIED<br />

(3+4) IN FROM TAKEN UP (7+8) IN OVER TO<br />

3 2011-12 <strong>2012</strong>-13 <strong>2012</strong>-13 <strong>2012</strong>-13 <strong>2012</strong>-13 <strong>2013</strong>-<strong>14</strong> <strong>2013</strong>-<strong>14</strong> <strong>2013</strong>-<strong>14</strong> 20<strong>14</strong>-15<br />

1 2 3 4 5 6 7 8 9 10 11<br />

F JODHPUR CIRCLE-I,JODHPUR<br />

1 DIV.II,JODHPUR<br />

EWS 112 464 576 0 576 2197 2773 0 2773<br />

LIG 62 0 62 0 62 982 1044 62 982<br />

MIG 107 0 107 11 96 1070 1166 96 1070<br />

HIG 3 0 3 3 0 0 0 0 0<br />

SFS 0 0 0 0 0 0 0 0 0<br />

TOTAL 284 464 748 <strong>14</strong> 734 4249 4983 158 4825<br />

2 DIV.III,JODHPUR<br />

EWS 0 0 0 0 0 0 0 0 0<br />

LIG 0 0 0 0 0 0 0 0 0<br />

MIG 160 0 160 0 160 416 576 160 416<br />

HIG 0 0 0 0 0 0 0 0 0<br />

SFS 0 0 0 0 0 0 0 0 0<br />

TOTAL 160 0 160 0 160 416 576 160 416<br />

3 DIV.IV,JODHPUR<br />

EWS 0 0 0 0 0 0 0 0 0<br />

LIG 160 424 584 160 424 152 576 <strong>14</strong>4 432<br />

MIG 128 0 128 0 128 0 128 128 0<br />

HIG 0 0 0 0 0 0 0 0 0<br />

SFS 24 80 104 24 80 40 120 80 40<br />

G<br />

TOTAL 312 504 816 184 632 192 824 352 472<br />

TOTAL-F 756 968 1724 198 1526 4857 6383 670 5713<br />

JODHPUR CIRCLE-II,JODHPUR<br />

1 DIV.I,JODHPUR<br />

EWS 0 479 479 0 479 0 479 479 0<br />

LIG 0 0 0 0 0 0 0 0 0<br />

MIG 256 112 368 256 112 72 184 112 72<br />

HIG 0 0 0 0 0 72 72 0 72<br />

SFS 0 0 0 0 0 0 0 0 0<br />

TOTAL 256 591 847 256 591 <strong>14</strong>4 735 591 <strong>14</strong>4


(243)<br />

RAJASTHAN HOUSING BOARD<br />

CATEGORY WISE DETAILS OF PHYSICAL TARGETS<br />

DIVISION - WISE<br />

U HOUSES NEW HOUSES TOTAL HOUSES HOUSES NEW TOTAL HOUSES HOUSES<br />

L CARRIED TAKEN UP HOUSES TO BE CARRIED HOUSES HOUSES TO BE TO BE<br />

S.NO.<br />

CATEGORY P OVER FROM IN IN COMPLETED OVER TO BE IN COMPLETED CARRIED<br />

(3+4) IN FROM TAKEN UP (7+8) IN OVER TO<br />

3 2011-12 <strong>2012</strong>-13 <strong>2012</strong>-13 <strong>2012</strong>-13 <strong>2012</strong>-13 <strong>2013</strong>-<strong>14</strong> <strong>2013</strong>-<strong>14</strong> <strong>2013</strong>-<strong>14</strong> 20<strong>14</strong>-15<br />

1 2 3 4 5 6 7 8 9 10 11<br />

2 DIV.JAISALMER<br />

EWS 333 0 333 333 0 0 0 0 0<br />

LIG 177 0 177 177 0 0 0 0 0<br />

MIG 103 0 103 103 0 84 84 0 84<br />

HIG 0 0 0 0 0 0 0 0 0<br />

SFS 6 0 6 6 0 0 0 0 0<br />

TOTAL 619 0 619 619 0 84 84 0 84<br />

3 DIV.PALI<br />

EWS 59 100 159 59 100 20 120 120 0<br />

LIG 81 80 161 41 120 40 160 160 0<br />

MIG 83 50 133 83 50 50 100 100 0<br />

HIG 0 7 7 0 7 5 12 12 0<br />

SFS 0 0 0 0 0 0 0 0 0<br />

TOTAL 223 237 460 183 277 115 392 392 0<br />

TOTAL-G 1098 828 1926 1058 868 343 1211 983 228<br />

H KOTA CIRCLE,KOTA<br />

1 DIV. KOTA<br />

EWS 194 121 315 0 315 20 335 331 4<br />

LIG 99 68 167 16 151 71 222 201 21<br />

MIG 98 4 102 23 79 9 88 88 0<br />

HIG 33 0 33 11 22 0 22 22 0<br />

SFS 0 0 0 0 0 0 0 0 0<br />

TOTAL 424 193 617 50 567 100 667 642 25<br />

2 DIV. BARAN<br />

EWS 50 218 268 50 218 0 218 218 0<br />

LIG 70 89 159 70 89 0 89 89 0<br />

MIG 12 30 42 12 30 0 30 30 0<br />

HIG 0 0 0 0 0 0 0 0 0<br />

SFS 0 0 0 0 0 0 0 0 0<br />

TOTAL 132 337 469 132 337 0 337 337 0<br />

TOTAL-H 556 530 1086 182 904 100 1004 979 25


(244)<br />

RAJASTHAN HOUSING BOARD<br />

CATEGORY WISE DETAILS OF PHYSICAL TARGETS<br />

DIVISION - WISE<br />

U HOUSES NEW HOUSES TOTAL HOUSES HOUSES NEW TOTAL HOUSES HOUSES<br />

L CARRIED TAKEN UP HOUSES TO BE CARRIED HOUSES HOUSES TO BE TO BE<br />

S.NO.<br />

CATEGORY P OVER FROM IN IN COMPLETED OVER TO BE IN COMPLETED CARRIED<br />

(3+4) IN FROM TAKEN UP (7+8) IN OVER TO<br />

3 2011-12 <strong>2012</strong>-13 <strong>2012</strong>-13 <strong>2012</strong>-13 <strong>2012</strong>-13 <strong>2013</strong>-<strong>14</strong> <strong>2013</strong>-<strong>14</strong> <strong>2013</strong>-<strong>14</strong> 20<strong>14</strong>-15<br />

1 2 3 4 5 6 7 8 9 10 11<br />

I UDAIPUR CIRCLE,UDAIPUR<br />

1 DIV.I,UDAIPUR<br />

EWS 90 0 90 90 0 0 0 0 0<br />

LIG 25 0 25 25 0 32 32 0 32<br />

MIG 0 <strong>14</strong>4 <strong>14</strong>4 0 <strong>14</strong>4 82 226 0 226<br />

HIG 0 0 0 0 0 13 13 0 13<br />

SFS 250 36 286 250 36 0 36 15 21<br />

TOTAL 365 180 545 365 180 127 307 15 292<br />

2 DIV.II,UDAIPUR<br />

EWS 0 0 0 0 0 344 344 0 344<br />

LIG 23 0 23 23 0 335 335 0 335<br />

MIG 90 53 <strong>14</strong>3 90 53 64 117 13 104<br />

HIG 55 0 55 55 0 3 3 0 3<br />

SFS 0 0 0 0 0 0 0 0 0<br />

TOTAL 168 53 221 168 53 746 799 13 786<br />

3 DIV.BHILWARA<br />

EWS 276 374 650 276 374 240 6<strong>14</strong> 4<strong>14</strong> 200<br />

LIG 157 200 357 157 200 212 412 240 172<br />

MIG 54 0 54 54 0 110 110 60 50<br />

HIG 0 0 0 0 0 0 0 0 0<br />

SFS 106 3<strong>14</strong> 420 106 3<strong>14</strong> 0 3<strong>14</strong> 203 111<br />

TOTAL 593 888 <strong>14</strong>81 593 888 562 <strong>14</strong>50 917 533<br />

4 DIV.DUNGARPUR<br />

EWS <strong>14</strong> 175 189 <strong>14</strong> 175 50 225 175 50<br />

LIG 0 49 49 0 49 89 138 49 89<br />

MIG 48 50 98 48 50 79 129 50 79<br />

HIG 17 16 33 <strong>14</strong> 19 11 30 19 11<br />

SFS 0 0 0 0 0 0 0 0 0<br />

TOTAL 79 290 369 76 293 229 522 293 229


(245)<br />

RAJASTHAN HOUSING BOARD<br />

CATEGORY WISE DETAILS OF PHYSICAL TARGETS<br />

DIVISION - WISE<br />

U HOUSES NEW HOUSES TOTAL HOUSES HOUSES NEW TOTAL HOUSES HOUSES<br />

L CARRIED TAKEN UP HOUSES TO BE CARRIED HOUSES HOUSES TO BE TO BE<br />

S.NO.<br />

CATEGORY P OVER FROM IN IN COMPLETED OVER TO BE IN COMPLETED CARRIED<br />

(3+4) IN FROM TAKEN UP (7+8) IN OVER TO<br />

3 2011-12 <strong>2012</strong>-13 <strong>2012</strong>-13 <strong>2012</strong>-13 <strong>2012</strong>-13 <strong>2013</strong>-<strong>14</strong> <strong>2013</strong>-<strong>14</strong> <strong>2013</strong>-<strong>14</strong> 20<strong>14</strong>-15<br />

1 2 3 4 5 6 7 8 9 10 11<br />

5 DIV.CHITTORGARH<br />

EWS 0 188 188 0 188 45 233 188 45<br />

LIG 34 75 109 34 75 0 75 75 0<br />

MIG 29 30 59 29 30 12 42 30 12<br />

HIG 13 40 53 13 40 0 40 40 0<br />

SFS 83 135 218 83 135 21 156 135 21<br />

TOTAL 159 468 627 159 468 78 546 468 78<br />

TOTAL-I 1364 1879 3243 1361 1882 1742 3624 1706 1918<br />

GRAND TOTAL 9174 11922 21096 5708 15388 13438 28826 13738 15088


STATEMENT SHOWING CADREWISE POST SANCTIONED /<br />

POST FILLED UP AND VACANCIES<br />

PAGE NO. 246 TO 248

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!