8 ExpenditureVolume-2

Download as pdf or txt
Download as pdf or txt
You are on page 1of 161

PÀ£ÁðlPÀ ¸ÀPÁðgÀ

Government of Karnataka

2024-25 £Éà ªÀµÀðzÀ DAiÀĪÀåAiÀÄ ¸À«ªÀgÀ ªÉZÀÑzÀ


CAzÁdÄUÀ¼ÀÄ-¨ÉÃrPɪÁgÀÄ
Detailed Budget Estimates of Expenditure-
Demand-wise for the year 2024-25
¸ÀA¥ÀÄl-2 Volume-2
¨ÉÃrPÉ ¨ÉÃrPÉ «ªÀgÀ Demand
¸ÀASÉå

12 ªÁvÁð, ¥ÀçªÁ¸ÉÆÃzÀåªÀÄ ªÀÄvÀÄÛ Information, Tourism and


AiÀÄĪÀd£À ¸ÉêÉUÀ¼ÀÄ Youth Services
17 ²PÀët Education

22 DgÉÆÃUÀå ªÀÄvÀÄÛ PÀÄlÄA§ PÀ®Áåt Health and Family Welfare

25 PÀ£ÀßqÀ ªÀÄvÀÄÛ ¸ÀA¸ÀÌöÈw Kannada and Culture

(2024 £Éà E¸À« ¥sɧæªÀj wAUÀ¼À°è «zsÁ£ÀªÀÄAqÀ®zÀ°è ªÀÄAr¹zÀAvÉ)


(As presented to the Legislature in February 2024)
E¯ÁSÁªÁgÀÄ ºÁUÀÆ ¥ÀæzsÁ£À ¯ÉPÀÌ ²Ã¶ðPÉ ªÁgÀÄ ªÀåAiÀÄ ¸ÀÆZÀPÀ WÉÆõÁégÉ
ABSTRACT SHOWING EXPENDITURES AT MAJOR HEAD LEVEL AND DEPARTMENTS LEVEL
¸ÀA¥ÀÄl /Volume : 2 -F ¸ÀA¥ÀÄlgÀrAiÀÄ°è£À C©üüAiÀiÁZÀ£É ¸ÀASÉåUÀ¼ÀÄ
/ Demand Nos. under this Volume: 12,17,22,25 ( ` ®PÀë UÀ¼À°è in Lakhs )
C©üAiÀiÁZÀ£É ¸ÀASÉå ,E¯ÁSÉ ªÀÄvÀÄÛ DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ
¥ÀæzsÁ£À ²Ã¶ðPÉ ¯ÉPÀÌ
CAzÁdÄ CAzÁdÄ CAzÁdÄ
Demand No, Department & Accounts Budget Revised Budget
Major Heads
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
12 - ªÁvÁð, ¥ÀçªÁ¸ÉÆÃzÀåªÀÄ ªÀÄvÀÄÛ AiÀÄĪÀd£À ¸ÉêÉUÀ¼ÀÄ/ Information, Tourism and Youth Services

ªÁvÉð / Information

2220 - ªÁvÁð ªÀÄvÀÄÛ ¥ÀçZÁgÀ / Information and Publicity 29811.70 10929.55 11005.02 20527.26
4220 - ªÁvÁð ªÀÄvÀÄÛ ¥ÀçZÁgÀ ªÉÄît §AqÀªÁ¼À ªÉZÀÑ / ...... 1.00 1.00 1.00
Capital Outlay on Information & Publicity
MlÄÖ Total : 29811.70 10930.55 11006.02 20528.26

¥ÀçªÁ¸ÉÆÃzÀåªÀÄ / Tourism

2205 - PÀ¯É ªÀÄvÀÄÛ ¸ÀA¸ÀÌöÈw / Art and Culture 2345.92 3099.12 3169.46 4291.67
3452 - ¥ÀçªÁ¸ÉÆÃzÀåªÀÄ / Tourism 19546.83 9953.70 9883.36 10288.81
4202 - ²PÀët, QçÃqÉ, PÀ¯É ªÀÄvÀÄÛ ¸ÀA¸ÀÌöÈwAiÀÄ ªÉÄît §AqÀªÁ¼À 499.96 1050.00 1050.00 2000.00
ªÉZÀÑ / Capital Outlay on Education, Sports, Art and
Culture
5452 - ¥ÀçªÁ¸ÉÆÃzÀåªÀÄ ªÉÄît §AqÀªÁ¼À ªÉZÀÑ / Capital 15545.92 24000.00 24200.00 7490.00
Outlay on Tourism
MlÄÖ Total : 37938.63 38102.82 38302.82 24070.48

AiÀÄĪÀd£À ¸ÉêÉUÀ¼ÀÄ / Youth Services

2204 - QçÃqÉ ªÀÄvÀÄÛ AiÀÄĪÀd£À ¸ÉêÉUÀ¼ÀÄ / Sports and Youth 26540.69 12851.85 13335.43 15382.34
Services
3053 - £ÁUÀjPÀ «ªÀiÁ£ÀAiÀiÁ£À / Civil Aviation 637.48 744.50 745.92 772.01
4202 - ²PÀët, QçÃqÉ, PÀ¯É ªÀÄvÀÄÛ ¸ÀA¸ÀÌöÈwAiÀÄ ªÉÄît §AqÀªÁ¼À 12226.07 9450.00 9450.00 8750.00
ªÉZÀÑ / Capital Outlay on Education, Sports, Art and
Culture
MlÄÖ Total : 39404.24 23046.35 23531.35 24904.35

17 - ²PÀët/ Education

G£ÀßvÀ ²PÀët / Higher Education

2202 - ¸ÁªÀiÁ£Àå ²PÀët / General Education 331697.60 370640.63 330054.39 401895.19

DAiÀĪÀåAiÀÄ BUDGET 2024-25 Abstract Page 1 of 3 ¸ÀA¥ÀÄl Volume - 2


E¯ÁSÁªÁgÀÄ ºÁUÀÆ ¥ÀæzsÁ£À ¯ÉPÀÌ ²Ã¶ðPÉ ªÁgÀÄ ªÀåAiÀÄ ¸ÀÆZÀPÀ WÉÆõÁégÉ
ABSTRACT SHOWING EXPENDITURES AT MAJOR HEAD LEVEL AND DEPARTMENTS LEVEL
¸ÀA¥ÀÄl /Volume : 2 -F ¸ÀA¥ÀÄlgÀrAiÀÄ°è£À C©üüAiÀiÁZÀ£É ¸ÀASÉåUÀ¼ÀÄ
/ Demand Nos. under this Volume: 12,17,22,25 ( ` ®PÀë UÀ¼À°è in Lakhs )
C©üAiÀiÁZÀ£É ¸ÀASÉå ,E¯ÁSÉ ªÀÄvÀÄÛ DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ
¥ÀæzsÁ£À ²Ã¶ðPÉ ¯ÉPÀÌ
CAzÁdÄ CAzÁdÄ CAzÁdÄ
Demand No, Department & Accounts Budget Revised Budget
Major Heads
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5

2203 - vÁAwçPÀ ²PÀët / Technical Education 102998.01 117594.40 111484.90 117797.27


2204 - QçÃqÉ ªÀÄvÀÄÛ AiÀÄĪÀd£À ¸ÉêÉUÀ¼ÀÄ / Sports and Youth 4624.70 6060.25 6162.93 6505.16
Services
2205 - PÀ¯É ªÀÄvÀÄÛ ¸ÀA¸ÀÌöÈw / Art and Culture 187.54 304.46 380.95 214.40
4202 - ²PÀët, QçÃqÉ, PÀ¯É ªÀÄvÀÄÛ ¸ÀA¸ÀÌöÈwAiÀÄ ªÉÄît §AqÀªÁ¼À 54622.98 50402.00 51874.67 50707.38
ªÉZÀÑ / Capital Outlay on Education, Sports, Art and
Culture
MlÄÖ Total : 494130.83 545001.74 499957.84 577119.40

±Á¯Á ²PÀët ªÀÄvÀÄÛ ¸ÁPÀëgÀvÉ / School Education and Literacy

2058 - ¯ÉÃR£À ¸ÁªÀÄVç ªÀÄvÀÄÛ ªÀÄÄzÀçt / Stationery and 7623.35 8740.59 9002.45 8569.87
Printing
2202 - ¸ÁªÀiÁ£Àå ²PÀët / General Education 2556948.13 2611557.46 2524086.13 3319444.86
2204 - QçÃqÉ ªÀÄvÀÄÛ AiÀÄĪÀd£À ¸ÉêÉUÀ¼ÀÄ / Sports and Youth 1425.84 601.00 601.00 612.23
Services
2205 - PÀ¯É ªÀÄvÀÄÛ ¸ÀA¸ÀÌöÈw / Art and Culture 7689.11 7934.46 8185.31 8527.37
2210 - ªÉÊzÀåQÃAiÀÄ ªÀÄvÀÄÛ d£ÁgÉÆÃUÀå / Medical and Public ...... ...... ...... 1000.00
Health
4202 - ²PÀët, QçÃqÉ, PÀ¯É ªÀÄvÀÄÛ ¸ÀA¸ÀÌöÈwAiÀÄ ªÉÄît §AqÀªÁ¼À 85112.04 78847.00 80448.00 100257.20
ªÉZÀÑ / Capital Outlay on Education, Sports, Art and
Culture
MlÄÖ Total : 2658798.47 2707680.51 2622322.89 3438411.53

22 - DgÉÆÃUÀå ªÀÄvÀÄÛ PÀÄlÄA§ PÀ®Áåt/ Health and Family Welfare

ªÉÊzÀåQÃAiÀÄ ²PÀët / Medical Education

2210 - ªÉÊzÀåQÃAiÀÄ ªÀÄvÀÄÛ d£ÁgÉÆÃUÀå / Medical and Public 290887.12 373572.99 343572.99 369357.89
Health
4210 - ªÉÊzÀåQÃAiÀÄ ªÀÄvÀÄÛ d£ÁgÉÆÃUÀå ªÉÄît §AqÀªÁ¼À ªÉZÀÑ / 60862.06 71001.00 71001.00 63800.00
Capital Outlay on Medical & Public Health
MlÄÖ Total : 351749.18 444573.99 414573.99 433157.89

DAiÀĪÀåAiÀÄ BUDGET 2024-25 Abstract Page 2 of 3 ¸ÀA¥ÀÄl Volume - 2


E¯ÁSÁªÁgÀÄ ºÁUÀÆ ¥ÀæzsÁ£À ¯ÉPÀÌ ²Ã¶ðPÉ ªÁgÀÄ ªÀåAiÀÄ ¸ÀÆZÀPÀ WÉÆõÁégÉ
ABSTRACT SHOWING EXPENDITURES AT MAJOR HEAD LEVEL AND DEPARTMENTS LEVEL
¸ÀA¥ÀÄl /Volume : 2 -F ¸ÀA¥ÀÄlgÀrAiÀÄ°è£À C©üüAiÀiÁZÀ£É ¸ÀASÉåUÀ¼ÀÄ
/ Demand Nos. under this Volume: 12,17,22,25 ( ` ®PÀë UÀ¼À°è in Lakhs )
C©üAiÀiÁZÀ£É ¸ÀASÉå ,E¯ÁSÉ ªÀÄvÀÄÛ DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ
¥ÀæzsÁ£À ²Ã¶ðPÉ ¯ÉPÀÌ
CAzÁdÄ CAzÁdÄ CAzÁdÄ
Demand No, Department & Accounts Budget Revised Budget
Major Heads
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5

DgÉÆÃUÀå / Health

2210 - ªÉÊzÀåQÃAiÀÄ ªÀÄvÀÄÛ d£ÁgÉÆÃUÀå / Medical and Public 697623.61 852775.49 824785.15 905081.62
Health
2211 - PÀÄlÄA§ PÀ®Áåt / Family Welfare 94167.41 53963.44 56336.91 104631.66
4210 - ªÉÊzÀåQÃAiÀÄ ªÀÄvÀÄÛ d£ÁgÉÆÃUÀå ªÉÄît §AqÀªÁ¼À ªÉZÀÑ / 62163.99 73201.00 73201.00 67134.35
Capital Outlay on Medical & Public Health
MlÄÖ Total : 853955.01 979939.93 954323.06 1076847.63

25 - PÀ£ÀßqÀ ªÀÄvÀÄÛ ¸ÀA¸ÀÌöÈw/ Kannada and Culture

PÀ£ÀßqÀ ªÀÄvÀÄÛ ¸ÀA¸ÀÌÈw / Kannada and Culture

2052 - ¸ÀaªÁ®AiÀÄ ¸ÁªÀiÁ£Àå ¸ÉêÉUÀ¼ÀÄ / Secretariat- 94.57 142.53 142.53 94.68


General Services
2205 - PÀ¯É ªÀÄvÀÄÛ ¸ÀA¸ÀÌöÈw / Art and Culture 23440.32 19319.65 21134.08 21616.32
2250 - EvÀgÉ ¸ÁªÀiÁfPÀ ¸ÉêÉUÀ¼ÀÄ / Other Social Services 2031.72 ...... ...... ......
2575 - EvÀgÀ «±ÉõÀ ¥ÀçzÉñÀ PÁAiÀÄðPÀçªÀÄ / Other Special 1104.56 1124.73 1124.73 1071.12
Area Programme
3454 - UÀtw, ªÉÆÃdt ªÀÄvÀÄÛ ¸ÀASÁå ¸ÀAUÀçºÀ / Census 102.83 163.92 165.96 126.81
Surveys & Statistics
4202 - ²PÀët, QçÃqÉ, PÀ¯É ªÀÄvÀÄÛ ¸ÀA¸ÀÌöÈwAiÀÄ ªÉÄît §AqÀªÁ¼À 6539.93 ...... ...... ......
ªÉZÀÑ / Capital Outlay on Education, Sports, Art and
Culture
4575 - EvÀgÉ «±ÉõÀ ¥ÀçzÉñÀ AiÉÆÃd£ÉUÀ¼À ªÉÄît §AqÀªÁ¼À ...... 500.00 500.00 500.00
ªÉZÀÑ / Capital Outlay on Other Special Area
Programmes
5475 - EvÀgÀ ¸ÁªÀiÁ£Àå DyðPÀ ¸ÉêÉUÀ¼À ªÉÄît §AqÀªÁ¼À ...... 3700.00 3700.00 2040.00
ªÉZÀÑ / Capital Outlay on Other General Economic
Services
MlÄÖ Total : 33313.93 24950.83 26767.30 25448.93

DAiÀĪÀåAiÀÄ BUDGET 2024-25 Abstract Page 3 of 3 ¸ÀA¥ÀÄl Volume - 2


«µÀAiÀĸÀÆa - Table of Contents
¨ÉÃrPÉ
¸ÀASÉå ¥ÀÄl ¸ÀASÉå
¨ÉÃrPÉAiÀÄ «ªÀgÀ Demand Description
Demand Page No.
No.

12 Information ªÁvÉð 1-7

12 Tourism ¥ÀçªÁ¸ÉÆÃzÀåªÀÄ 8-16

12 Youth Services AiÀÄĪÀd£À ¸ÉêÉUÀ¼ÀÄ 17-23

17 Higher Education G£ÀßvÀ ²PÀët 24-47

17 School Education and ±Á¯Á ²PÀët ªÀÄvÀÄÛ ¸ÁPÀëgÀvÉ 48-83


Literacy
22 Medical Education ªÉÊzÀåQÃAiÀÄ ²PÀët 84-106

22 Health DgÉÆÃUÀå 107-136

25 Kannada and Culture PÀ£ÀßqÀ ªÀÄvÀÄÛ ¸ÀA¸ÀÌÈw 137-152

DAiÀĪÀåAiÀÄ BUDGET 2024-25 ¸ÀA¥ÀÄl Volume - 2


ªÀåAiÀÄ EXPENDITURE
2220 ªÁvÁð ªÀÄvÀÄÛ ¥ÀçZÁgÀ
Information and Publicity

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 12 - ªÁvÉð Information


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
2220-01-105-0-01
ZÀ®£ÀavÀçUÀ¼ÀÄ / Films

051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses 8.26 ...... ...... ......


071 PÀlÖqÀ ªÉZÀÑUÀ¼ÀÄ Building Expenses 1.00 ...... ...... ......
106 ¸ÀºÁAiÀÄzsÀ£À Subsidies 748.25 ...... ...... ......
dĪÀiÁè HOA Total : 757.51 0.00 0.00 0.00

2220-01-105-0-02
PÀ£ÀßqÀ ZÀ®£ÀavÀç CPÁqÉ«Ä / Kannada Film Academy

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 9.88 13.00 13.00 14.16


103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 15.00 35.00 35.00 35.00
115 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À GIA Contract /Outsource 66.36 18.55 18.55 16.39
UÀÄwÛUÉ/ºÉÆgÀUÀÄwÛUÉ
dĪÀiÁè HOA Total : 91.24 66.55 66.55 65.55

2220-01-105-0-03
CAvÀgÁ¶ÖçÃAiÀÄ ZÀ®£ÀavÉÆæÃvÀìªÀ / International Film Festival

059 EvÀgÉ RZÀÄðUÀ¼ÀÄ Other Expenses 449.00 200.00 200.00 200.00


dĪÀiÁè HOA Total : 449.00 200.00 200.00 200.00

2220-01-800-0-14
¸ÁägÀPÀUÀ¼À ¤ªÀiÁðt / Establishment of Memorials

100 zsÀ£À ¸ÀºÁAiÀÄ/¥ÀjºÁgÀ Financial 500.00 1.00 76.47 1425.00


Assistance/Relief
200 ¤ªÀðºÀuÁ ªÉZÀÑ Maintenance Expenditure 24.00 24.00 74.00 75.00
dĪÀiÁè HOA Total : 524.00 25.00 150.47 1500.00

2220-01-911-0-00
ªÀeÁ-ºÉZÀÄѪÀj ¥ÁªÀwAiÀÄ ªÀ¸ÀƯÁw / Deduct Recoveries of
Over Payment

364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -1.71 ...... ...... ......


dĪÀiÁè HOA Total : -1.71 0.00 0.00 0.00

DAiÀĪÀåAiÀÄ BUDGET 2024-25 1 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2220 ªÁvÁð ªÀÄvÀÄÛ ¥ÀçZÁgÀ
Information and Publicity

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 12 - ªÁvÉð Information


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
2220-01-911-0-02
ªÀeÁ- ºÉaÑUÉ ¥ÁªÀwAiÀiÁzÀ ªÉÆvÀÛzÀ ªÀ¸ÀÆ° / Deduct-
Recovery of Overpayments

364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -16.82 ...... ...... ......


dĪÀiÁè HOA Total : -16.82 0.00 0.00 0.00

2220-60-001-0-01
ªÁvÁð ªÀÄvÀÄÛ ¥ÀçZÁgÀ ¤zÉðñÀ£Á®AiÀÄ / Directorate of
Information & Publicity

002 ªÉÃvÀ£À - C¢sPÁjUÀ¼ÀÄ Pay-Officers 239.68 213.00 213.00 240.00


003 ªÉÃvÀ£À - ¹§âA¢ Pay-Staff 468.85 472.00 472.00 542.00
004 vÁvÁÌ°PÀ ¥ÀjºÁgÀ Interim Relief ...... 76.00 76.00 129.00
011 vÀÄnÖ §sÀvÉå Dearness Allowance 215.43 289.00 289.00 393.00
014 EvÀgÉ §sÀvÉå Other Allowance 136.09 135.00 173.82 128.00
015 ¥ÀÇgÀPÀ ªÉZÀÑUÀ¼ÀÄ Subsidiary Expenses 1.89 2.00 2.00 2.00
020 ªÉÊzÀåQÃAiÀÄ §sÀvÉå Medical Allowance 2.60 5.00 5.00 3.00
021 ªÉÊzÀåQÃAiÀÄ ªÉZÀÑzÀ ªÀÄgÀÄ¥ÁªÀw Reimbursement of Medical 12.15 21.00 21.00 15.00
Expenses
034 UÀÄwÛUÉ / ºÉÆgÀUÀÄwÛUÉ Contract/Outsource 127.13 128.80 128.80 285.67
041 ¥ÀçAiÀiÁt ªÉZÀÑUÀ¼ÀÄ Travel Expenses 13.86 17.00 17.00 17.00
050 PÀbÉÃj ªÉZÀÑUÀ¼ÀÄ Office Expenses ...... ...... ...... 75.00
051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses 48.96 101.00 101.00 25.00
052 zÀÆgÀªÁt ªÉZÀÑUÀ¼ÀÄ Telephone Charges 13.99 16.00 16.00 16.00
059 EvÀgÉ RZÀÄðUÀ¼ÀÄ Other Expenses 72.98 105.00 105.00 105.00
071 PÀlÖqÀ ªÉZÀÑUÀ¼ÀÄ Building Expenses 32.01 56.00 56.00 50.00
100 zsÀ£À ¸ÀºÁAiÀÄ/¥ÀjºÁgÀ Financial ...... 258.00 258.00 308.00
Assistance/Relief
106 ¸ÀºÁAiÀÄzsÀ£À Subsidies ...... 1200.00 1200.00 1000.00
195 ¸ÁjUÉ ªÉZÀÑUÀ¼ÀÄ Transport Expenses 227.14 95.00 95.00 108.14
200 ¤ªÀðºÀuÁ ªÉZÀÑ Maintenance Expenditure 27.00 20.00 20.00 40.00
dĪÀiÁè HOA Total : 1639.76 3209.80 3248.62 3481.81

2220-60-001-0-50
SÁ° ºÀÄzÉÝUÀ½UÁV C£ÀÄzÁ£À / Vacant Post Provision

014 EvÀgÉ §sÀvÉå Other Allowance ...... 449.48 327.68 802.04


dĪÀiÁè HOA Total : 0.00 449.48 327.68 802.04
DAiÀĪÀåAiÀÄ BUDGET 2024-25 2 ¸ÀA¥ÀÄl Volume -2
ªÀåAiÀÄ EXPENDITURE
2220 ªÁvÁð ªÀÄvÀÄÛ ¥ÀçZÁgÀ
Information and Publicity

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 12 - ªÁvÉð Information


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
2220-60-101-0-04
PÀ£ÁðlPÀ gÁdå DvÀä¸ÀAAiÀĪÀÄ ¨ÉÆÃqÀð / Karnataka State
Temperance Board

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 32.10 34.00 34.00 35.05


103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 90.00 100.00 100.00 110.00
115 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À GIA Contract /Outsource 12.63 16.00 16.00 14.56
UÀÄwÛUÉ/ºÉÆgÀUÀÄwÛUÉ
dĪÀiÁè HOA Total : 134.73 150.00 150.00 159.61

2220-60-102-0-02
ªÀiÁ»w PÉÃAzÀæzÀ ¹§âA¢UÀ¼À ªÉÃvÀ£À ªÀÄvÀÄÛ ¨sÀvÉåUÀ¼ÀÄ / Salary
and Allowances of Information Centre Employees

002 ªÉÃvÀ£À - C¢sPÁjUÀ¼ÀÄ Pay-Officers 7.38 ...... ...... ......


003 ªÉÃvÀ£À - ¹§âA¢ Pay-Staff 18.98 ...... ...... ......
011 vÀÄnÖ §sÀvÉå Dearness Allowance 8.80 ...... ...... ......
014 EvÀgÉ §sÀvÉå Other Allowance 20.31 ...... ...... ......
020 ªÉÊzÀåQÃAiÀÄ §sÀvÉå Medical Allowance 0.05 ...... ...... ......
021 ªÉÊzÀåQÃAiÀÄ ªÉZÀÑzÀ ªÀÄgÀÄ¥ÁªÀw Reimbursement of Medical 3.90 ...... ...... ......
Expenses
041 ¥ÀçAiÀiÁt ªÉZÀÑUÀ¼ÀÄ Travel Expenses 0.50 ...... ...... ......
051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses 0.99 ...... ...... ......
052 zÀÆgÀªÁt ªÉZÀÑUÀ¼ÀÄ Telephone Charges 2.15 ...... ...... ......
071 PÀlÖqÀ ªÉZÀÑUÀ¼ÀÄ Building Expenses 4.17 ...... ...... ......
195 ¸ÁjUÉ ªÉZÀÑUÀ¼ÀÄ Transport Expenses 1.50 ...... ...... ......
dĪÀiÁè HOA Total : 68.73 0.00 0.00 0.00

2220-60-103-0-01
¥ÀwçPÉ ªÀÄvÀÄÛ ªÁvÁð ¸ÉêÉUÀ¼ÀÄ / Press and News Services

051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses 24.01 ...... ...... ......


052 zÀÆgÀªÁt ªÉZÀÑUÀ¼ÀÄ Telephone Charges 2.00 ...... ...... ......
059 EvÀgÉ RZÀÄðUÀ¼ÀÄ Other Expenses 97.96 ...... ...... ......
dĪÀiÁè HOA Total : 123.97 0.00 0.00 0.00

DAiÀĪÀåAiÀÄ BUDGET 2024-25 3 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2220 ªÁvÁð ªÀÄvÀÄÛ ¥ÀçZÁgÀ
Information and Publicity

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 12 - ªÁvÉð Information


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
2220-60-103-0-03
PÀ£ÁðlPÀ ¥Éæ¸ï CPÁqÀ«Ä / Karnataka Press Academy

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 19.99 23.00 23.00 25.67


103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 110.00 15.00 15.00 20.00
115 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À GIA Contract /Outsource 6.41 7.95 7.95 5.76
UÀÄwÛUÉ/ºÉÆgÀUÀÄwÛUÉ
dĪÀiÁè HOA Total : 136.40 45.95 45.95 51.43

2220-60-105-0-01
¥ÀævÀæPÀvÀðjUÉ PÀ¯Áåt PÀæªÀÄUÀ¼ÀÄ / Welfare Measures to
Journalists

059 EvÀgÉ RZÀÄðUÀ¼ÀÄ Other Expenses 50.00 ...... ...... ......


100 zsÀ£À ¸ÀºÁAiÀÄ/¥ÀjºÁgÀ Financial 244.49 ...... ...... ......
Assistance/Relief
dĪÀiÁè HOA Total : 294.49 0.00 0.00 0.00

2220-60-106-0-04
d£À ¸ÀA¥ÀPÀð ªÀÄvÀÄÛ PÉëÃvÀç ¥ÀçZÁgÀ / Mass Communication &
Field Publicity

002 ªÉÃvÀ£À - C¢sPÁjUÀ¼ÀÄ Pay-Officers 89.14 130.00 130.00 114.00


003 ªÉÃvÀ£À - ¹§âA¢ Pay-Staff 392.20 452.00 452.00 334.00
004 vÁvÁÌ°PÀ ¥ÀjºÁgÀ Interim Relief ...... 66.00 66.00 77.00
011 vÀÄnÖ §sÀvÉå Dearness Allowance 144.61 245.00 245.00 224.00
014 EvÀgÉ §sÀvÉå Other Allowance 92.78 97.00 129.98 100.00
020 ªÉÊzÀåQÃAiÀÄ §sÀvÉå Medical Allowance 2.23 3.00 3.00 2.00
021 ªÉÊzÀåQÃAiÀÄ ªÉZÀÑzÀ ªÀÄgÀÄ¥ÁªÀw Reimbursement of Medical 7.46 15.00 15.00 15.00
Expenses
041 ¥ÀçAiÀiÁt ªÉZÀÑUÀ¼ÀÄ Travel Expenses 0.69 1.00 1.00 1.00
051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses 437.36 425.00 425.00 875.00
052 zÀÆgÀªÁt ªÉZÀÑUÀ¼ÀÄ Telephone Charges ...... 2.00 2.00 2.00
059 EvÀgÉ RZÀÄðUÀ¼ÀÄ Other Expenses 378.93 300.00 300.00 ......
071 PÀlÖqÀ ªÉZÀÑUÀ¼ÀÄ Building Expenses ...... 1.00 1.00 1.00
195 ¸ÁjUÉ ªÉZÀÑUÀ¼ÀÄ Transport Expenses 24.93 26.00 26.00 20.00
221 ¸ÁªÀÄVç ªÀÄvÀÄÛ ¸ÀgÀ§gÁdÄUÀ¼ÀÄ Materials and Supplies ...... 1.00 1.00 1.00
422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 86.00 ...... ...... ......
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 34.98 ...... ...... ......

DAiÀĪÀåAiÀÄ BUDGET 2024-25 4 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2220 ªÁvÁð ªÀÄvÀÄÛ ¥ÀçZÁgÀ
Information and Publicity

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 12 - ªÁvÉð Information


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
dĪÀiÁè HOA Total : 1691.31 1764.00 1796.98 1766.00

2220-60-106-0-05
¸ÀÀPÁðj PÁAiÀÄðPÀæªÀÄUÀ¼À ¥ÀæZÁgÀ ªÀÄvÀÄÛ ªÀiÁ»w, ²PÀët ºÁUÀÄ
¸ÀAªÁºÀ£É / Publicity and IEC for Government
Programmes

059 EvÀgÉ RZÀÄðUÀ¼ÀÄ Other Expenses 22815.03 3795.00 3795.00 9487.50


422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 1398.78 857.00 857.00 2142.50
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 183.89 348.00 348.00 870.00
dĪÀiÁè HOA Total : 24397.70 5000.00 5000.00 12500.00

2220-60-109-0-01
bÁAiÀiÁUÁæºÀPÀjUÉ ªÉÃvÀ£À ªÀÄvÀÄÛ ¨sÀvÉåUÀ¼ÀÄ / Salary and
Allowances of Photographers

003 ªÉÃvÀ£À - ¹§âA¢ Pay-Staff 14.33 ...... ...... ......


011 vÀÄnÖ §sÀvÉå Dearness Allowance 4.29 ...... ...... ......
014 EvÀgÉ §sÀvÉå Other Allowance 3.94 ...... ...... ......
020 ªÉÊzÀåQÃAiÀÄ §sÀvÉå Medical Allowance 0.05 ...... ...... ......
dĪÀiÁè HOA Total : 22.61 0.00 0.00 0.00

2220-60-800-0-21
C£ÀĸÀÆavÀ eÁwUÀ¼À G¥ÀAiÉÆÃd£É ªÀÄvÀÄÛ §ÄqÀPÀlÄÖ G¥À
AiÉÆÃd£É PÁAiÉÄÝ 2013gÀr §¼ÀPÉAiÀiÁUÀzÉ EgÀĪÀ ªÉÆvÀÛ /
Unspent SCSP-TSP Amount as per the SCSP-TSPAct
2013

422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan ...... 18.77 18.77 0.81
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 20.17 ...... ...... 0.01
dĪÀiÁè HOA Total : 20.17 18.77 18.77 0.82

2220-60-911-0-00
ªÀeÁ-ºÉaÑUÉ ¥ÁªÀwAiÀiÁzÀ ªÉÆvÀÛzÀ ªÀ¸ÀÆ° / Deduct -
Recoveries of Overpayments

364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -3.37 ...... ...... ......


dĪÀiÁè HOA Total : -3.37 0.00 0.00 0.00

DAiÀĪÀåAiÀÄ BUDGET 2024-25 5 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2220 ªÁvÁð ªÀÄvÀÄÛ ¥ÀçZÁgÀ
Information and Publicity

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 12 - ªÁvÉð Information


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
2220-60-911-0-01
¥Àæ¸ÀPÀÛ ªÀµÀðzÀ°è ºÉaÑUÉ ¥ÁªÀwAiÀiÁVgÀĪÀ ºÀtzÀ ªÀÄgÀÄ¥ÁªÀw /
Deduct Recovery of Over Payments of Current Year

364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -63.71 ...... ...... ......


dĪÀiÁè HOA Total : -63.71 0.00 0.00 0.00

2220-60-911-0-02
ªÀeÁ- ºÉaÑUÉ ¥ÁªÀwAiÀiÁzÀ ªÉÆvÀÛzÀ ªÀ¸ÀÆ° / Deduct-
Recovery of Overpayments

364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -454.31 ...... ...... ......


dĪÀiÁè HOA Total : -454.31 0.00 0.00 0.00

2220 - dĪÀiÁè Total : 29811.70 10929.55 11005.02 20527.26

DAiÀĪÀåAiÀÄ BUDGET 2024-25 6 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
4220 ªÁvÁð ªÀÄvÀÄÛ ¥ÀçZÁgÀ ªÉÄît §AqÀªÁ¼À ªÉZÀÑ
Capital Outlay on Information & Publicity

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 12 - ªÁvÉð Information


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
4220-60-101-1-01
ªÁºÀ£ÀUÀ¼À Rjâ / Purchase of Vehicles

199 ¸ÁjUÉ ¸ÀévÀÄÛUÀ¼ÀÄ Transportation Assets ...... 1.00 1.00 1.00


dĪÀiÁè HOA Total : 0.00 1.00 1.00 1.00

4220 - dĪÀiÁè Total : 0.00 1.00 1.00 1.00

DAiÀĪÀåAiÀÄ BUDGET 2024-25 7 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2205 PÀ¯É ªÀÄvÀÄÛ ¸ÀA¸ÀÌöÈw
Art and Culture

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 12 - ¥ÀçªÁ¸ÉÆÃzÀåªÀÄ Tourism


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
2205-00-101-0-11
PÀ£ÁðlPÀ ªÀ¸ÀÄÛ¥ÀæzÀ±Àð£À ¥Áæ¢üPÁgÀ / Karnataka Exhibition
Authority

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 110.50 81.00 107.31 125.00


103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 15.00 15.00 15.00 15.00
dĪÀiÁè HOA Total : 125.50 96.00 122.31 140.00

2205-00-102-0-78
C©sªÀÈ¢Þ ¥Áç¢sPÁgÀ (¸ÀºÁå¢ç , ®PÀÄÌA¢ , ZÁ®ÄPÀå , ºÀA¦) /
Development Authority (Sahyadri, Lakkundi, Chalukya,
Hampi)

059 EvÀgÉ RZÀÄðUÀ¼ÀÄ Other Expenses ...... 1.00 1.00 ......


101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries ...... 26.00 49.10 58.03
103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 4.00 31.00 31.00 30.00
115 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À GIA Contract /Outsource 4.78 5.30 5.30 22.73
UÀÄwÛUÉ/ºÉÆgÀUÀÄwÛUÉ
dĪÀiÁè HOA Total : 8.78 63.30 86.40 110.76

2205-00-102-0-79
ZÁ®ÄPÀå ¥Áæ¢üPÁgÀ / Chalukya Authority

103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 2.00 ...... ...... ......


dĪÀiÁè HOA Total : 2.00 0.00 0.00 0.00

2205-00-103-0-01
¥ÁçZÀåªÀ¸ÀÄÛ, ¸ÀAUÀçºÁ®AiÀÄUÀ¼ÀÄ ªÀÄvÀÄÛ ¥ÀgÀA¥ÀgÉ E¯ÁSÉ /
Department of Archaeology Museums & Heritage

002 ªÉÃvÀ£À - C¢sPÁjUÀ¼ÀÄ Pay-Officers 68.69 55.00 55.00 61.00


003 ªÉÃvÀ£À - ¹§âA¢ Pay-Staff 150.66 142.00 142.00 140.00
004 vÁvÁÌ°PÀ ¥ÀjºÁgÀ Interim Relief ...... 23.00 23.00 35.00
011 vÀÄnÖ §sÀvÉå Dearness Allowance 65.57 83.00 83.00 101.00
014 EvÀgÉ §sÀvÉå Other Allowance 41.44 34.00 45.17 35.00
015 ¥ÀÇgÀPÀ ªÉZÀÑUÀ¼ÀÄ Subsidiary Expenses ...... 1.00 1.00 1.00
020 ªÉÊzÀåQÃAiÀÄ §sÀvÉå Medical Allowance 0.84 1.00 1.00 1.00
021 ªÉÊzÀåQÃAiÀÄ ªÉZÀÑzÀ ªÀÄgÀÄ¥ÁªÀw Reimbursement of Medical 3.31 15.00 15.00 15.00
Expenses
033 ¢£ÀUÀÆ° Daily-wages 20.59 24.20 24.20 24.69
DAiÀĪÀåAiÀÄ BUDGET 2024-25 8 ¸ÀA¥ÀÄl Volume -2
ªÀåAiÀÄ EXPENDITURE
2205 PÀ¯É ªÀÄvÀÄÛ ¸ÀA¸ÀÌöÈw
Art and Culture

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 12 - ¥ÀçªÁ¸ÉÆÃzÀåªÀÄ Tourism


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
034 UÀÄwÛUÉ / ºÉÆgÀUÀÄwÛUÉ Contract/Outsource 182.60 171.99 171.99 179.12
041 ¥ÀçAiÀiÁt ªÉZÀÑUÀ¼ÀÄ Travel Expenses 1.30 2.00 2.00 2.00
051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses 10.00 10.00 10.00 15.00
052 zÀÆgÀªÁt ªÉZÀÑUÀ¼ÀÄ Telephone Charges 1.04 3.00 3.00 2.00
059 EvÀgÉ RZÀÄðUÀ¼ÀÄ Other Expenses 199.71 500.00 500.00 1000.00
071 PÀlÖqÀ ªÉZÀÑUÀ¼ÀÄ Building Expenses 6.96 7.00 7.00 8.00
195 ¸ÁjUÉ ªÉZÀÑUÀ¼ÀÄ Transport Expenses 21.69 40.00 40.00 46.00
200 ¤ªÀðºÀuÁ ªÉZÀÑ Maintenance Expenditure 3.00 3.00 3.00 15.00
dĪÀiÁè HOA Total : 777.40 1115.19 1126.36 1680.81

2205-00-103-0-18
ºÀA¦ C©sªÀÈ¢Þ ¥Áç¢sPÁgÀ / Hampi Development Authority

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 12.76 ...... ...... ......


103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 25.00 ...... ...... ......
dĪÀiÁè HOA Total : 37.76 0.00 0.00 0.00

2205-00-103-0-21
¥ÀgÀA¥ÀgÉ DAiÀÄÄPÀÛgÀÄ / Heritage Commissioner

002 ªÉÃvÀ£À - C¢sPÁjUÀ¼ÀÄ Pay-Officers 16.55 21.00 21.00 23.00


003 ªÉÃvÀ£À - ¹§âA¢ Pay-Staff 18.52 20.00 20.00 21.00
004 vÁvÁÌ°PÀ ¥ÀjºÁgÀ Interim Relief ...... 5.00 5.00 8.00
011 vÀÄnÖ §sÀvÉå Dearness Allowance 10.42 17.00 17.00 22.00
014 EvÀgÉ §sÀvÉå Other Allowance 9.19 9.00 11.33 10.00
020 ªÉÊzÀåQÃAiÀÄ §sÀvÉå Medical Allowance 0.10 1.00 1.00 1.00
021 ªÉÊzÀåQÃAiÀÄ ªÉZÀÑzÀ ªÀÄgÀÄ¥ÁªÀw Reimbursement of Medical ...... 3.00 3.00 3.00
Expenses
034 UÀÄwÛUÉ / ºÉÆgÀUÀÄwÛUÉ Contract/Outsource 79.50 93.31 93.31 101.28
041 ¥ÀçAiÀiÁt ªÉZÀÑUÀ¼ÀÄ Travel Expenses 0.57 1.00 1.00 2.00
051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses 1.96 2.00 2.00 2.00
052 zÀÆgÀªÁt ªÉZÀÑUÀ¼ÀÄ Telephone Charges 0.26 1.00 1.00 1.00
059 EvÀgÉ RZÀÄðUÀ¼ÀÄ Other Expenses 736.82 800.00 800.00 800.00
071 PÀlÖqÀ ªÉZÀÑUÀ¼ÀÄ Building Expenses 0.92 1.00 1.00 1.00
195 ¸ÁjUÉ ªÉZÀÑUÀ¼ÀÄ Transport Expenses 7.20 8.40 8.40 8.82
324 UËgÀªÀ zsÀ£À Honorarium 29.22 55.92 55.92 65.00
dĪÀiÁè HOA Total : 911.23 1038.63 1040.96 1069.10

DAiÀĪÀåAiÀÄ BUDGET 2024-25 9 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2205 PÀ¯É ªÀÄvÀÄÛ ¸ÀA¸ÀÌöÈw
Art and Culture

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 12 - ¥ÀçªÁ¸ÉÆÃzÀåªÀÄ Tourism


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
2205-00-107-0-01
¸ÀPÁðj ªÀ¸ÀÄÛ ¸ÀAUÀçºÁ®AiÀÄUÀ¼ÀÄ / Government Museums

002 ªÉÃvÀ£À - C¢sPÁjUÀ¼ÀÄ Pay-Officers 25.39 27.00 27.00 29.00


003 ªÉÃvÀ£À - ¹§âA¢ Pay-Staff 96.85 104.00 104.00 95.00
004 vÁvÁÌ°PÀ ¥ÀjºÁgÀ Interim Relief ...... 15.00 15.00 21.00
011 vÀÄnÖ §sÀvÉå Dearness Allowance 36.98 55.00 55.00 62.00
014 EvÀgÉ §sÀvÉå Other Allowance 26.21 20.00 27.43 19.00
020 ªÉÊzÀåQÃAiÀÄ §sÀvÉå Medical Allowance 0.58 1.00 1.00 1.00
021 ªÉÊzÀåQÃAiÀÄ ªÉZÀÑzÀ ªÀÄgÀÄ¥ÁªÀw Reimbursement of Medical 0.10 12.00 12.00 12.00
Expenses
041 ¥ÀçAiÀiÁt ªÉZÀÑUÀ¼ÀÄ Travel Expenses 1.51 2.00 2.00 2.00
051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses 6.98 10.00 10.00 10.00
052 zÀÆgÀªÁt ªÉZÀÑUÀ¼ÀÄ Telephone Charges 0.96 5.00 5.00 5.00
059 EvÀgÉ RZÀÄðUÀ¼ÀÄ Other Expenses 282.37 500.00 500.00 1000.00
071 PÀlÖqÀ ªÉZÀÑUÀ¼ÀÄ Building Expenses 4.82 20.00 20.00 30.00
200 ¤ªÀðºÀuÁ ªÉZÀÑ Maintenance Expenditure 0.50 15.00 15.00 5.00
dĪÀiÁè HOA Total : 483.25 786.00 793.43 1291.00

2205 - dĪÀiÁè Total : 2345.92 3099.12 3169.46 4291.67

DAiÀĪÀåAiÀÄ BUDGET 2024-25 10 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
3452 ¥ÀçªÁ¸ÉÆÃzÀåªÀÄ
Tourism

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 12 - ¥ÀçªÁ¸ÉÆÃzÀåªÀÄ Tourism


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
3452-01-911-0-00
ªÀeÁ-ºÉZÀÄѪÀj ¥ÁªÀwAiÀÄ ªÀ¸ÀƯÁw / Deduct- Recovery of
Overpayments

364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -1045.66 ...... ...... ......


dĪÀiÁè HOA Total : -1045.66 0.00 0.00 0.00

3452-01-911-0-01
¥Àæ¸ÀPÀÛ ªÀµÀðzÀ°è ºÉaÑUÉ ¥ÁªÀwAiÀiÁVgÀĪÀ ºÀtzÀ ªÀÄgÀÄ¥ÁªÀw /
Deduct Recovery of Over Payments of Current Year

364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -0.29 ...... ...... ......


dĪÀiÁè HOA Total : -0.29 0.00 0.00 0.00

3452-01-911-0-02
»A¢£À ªÀµÀðzÀ°è ºÉaÑUÉ ¥ÁªÀwAiÀiÁVgÀĪÀ ºÀtzÀ ªÀÄgÀÄ¥ÁªÀw /
Deduct Recovery of Over Payments of Previous Years

364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -0.27 ...... ...... ......


dĪÀiÁè HOA Total : -0.27 0.00 0.00 0.00

3452-80-001-0-01
¥ÀçªÁ¸ÉÆÃzÀåªÀÄ ¤zÉðñÀ£Á®AiÀÄ / Directorate of Tourism

002 ªÉÃvÀ£À - C¢sPÁjUÀ¼ÀÄ Pay-Officers 179.49 227.00 227.00 229.00


003 ªÉÃvÀ£À - ¹§âA¢ Pay-Staff 204.20 211.00 211.00 204.00
004 vÁvÁÌ°PÀ ¥ÀjºÁgÀ Interim Relief ...... 49.00 49.00 71.00
011 vÀÄnÖ §sÀvÉå Dearness Allowance 115.18 185.00 185.00 218.00
014 EvÀgÉ §sÀvÉå Other Allowance 70.72 77.00 101.82 75.00
015 ¥ÀÇgÀPÀ ªÉZÀÑUÀ¼ÀÄ Subsidiary Expenses 864.92 1100.00 1220.00 1227.47
020 ªÉÊzÀåQÃAiÀÄ §sÀvÉå Medical Allowance 1.28 2.00 2.00 2.00
021 ªÉÊzÀåQÃAiÀÄ ªÉZÀÑzÀ ªÀÄgÀÄ¥ÁªÀw Reimbursement of Medical 1.74 15.00 15.00 15.00
Expenses
033 ¢£ÀUÀÆ° Daily-wages 20.23 17.76 17.76 13.98
034 UÀÄwÛUÉ / ºÉÆgÀUÀÄwÛUÉ Contract/Outsource 261.77 295.33 295.33 293.61
041 ¥ÀçAiÀiÁt ªÉZÀÑUÀ¼ÀÄ Travel Expenses 4.07 6.00 6.00 6.00
051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses 28.63 29.00 29.00 29.00
052 zÀÆgÀªÁt ªÉZÀÑUÀ¼ÀÄ Telephone Charges 5.28 8.00 8.00 8.00
071 PÀlÖqÀ ªÉZÀÑUÀ¼ÀÄ Building Expenses 216.73 231.00 231.00 250.00

DAiÀĪÀåAiÀÄ BUDGET 2024-25 11 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
3452 ¥ÀçªÁ¸ÉÆÃzÀåªÀÄ
Tourism

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 12 - ¥ÀçªÁ¸ÉÆÃzÀåªÀÄ Tourism


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
195 ¸ÁjUÉ ªÉZÀÑUÀ¼ÀÄ Transport Expenses 83.64 107.83 107.83 125.00
dĪÀiÁè HOA Total : 2057.88 2560.92 2705.74 2767.06

3452-80-001-0-03
C£ÀĸÀÆavÀ eÁwUÀ¼À G¥ÀAiÉÆÃd£É ªÀÄvÀÄÛ §ÄqÀPÀlÄÖ G¥À
AiÉÆÃd£É PÁAiÉÄÝ 2013gÀr §¼ÀPÉAiÀiÁUÀzÉ EgÀĪÀ ªÉÆvÀÛ /
Unspent SCSP-TSP Amount as per the SCSP-TSPAct
2013

422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan ...... 44.83 44.83 ......
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan ...... 67.50 67.50 ......
dĪÀiÁè HOA Total : 0.00 112.33 112.33 0.00

3452-80-001-0-50
SÁ° ºÀÄzÉÝUÀ½UÁV C£ÀÄzÁ£À / Vacant Post Provision

014 EvÀgÉ §sÀvÉå Other Allowance ...... 274.05 58.89 515.54


dĪÀiÁè HOA Total : 0.00 274.05 58.89 515.54

3452-80-104-0-01
¥ÀæªÁ¸ÉÆÃzÀåªÀÄ GvÉÛÃd£Á ªÀÄvÀÄÛ ¥ÀæZÁgÀ / Tourism Promotion
and Publicity

051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses 12794.71 4471.23 4471.23 ......


059 EvÀgÉ RZÀÄðUÀ¼ÀÄ Other Expenses 1478.56 200.00 200.00 1928.36
251 ¦AZÀ t  ªÀ Ä vÀ Ä Û ¤ªÀ È wÛ ¸Ë®¨s å
À UÀ ¼ Ä
À Pension & Retirement 11.53 6.40 6.40 6.21
Benefits
422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 200.00 197.26 197.26 1842.97
423 Vjd£À G¥À AiÉ Æ Ãd£É Tribal Sub Plan 100.00 131.51 131.51 1228.67
dĪÀiÁè HOA Total : 14584.80 5006.40 5006.40 5006.21

3452-80-104-0-04
¥ÀæªÁ¸ÉÆÃzÀåªÀÄ PÁAiÀÄð¤Ãw GvÉÛÃd£ÀUÀ¼ÀÄ ªÀÄvÀÄÛ jAiÀiÁ¬ÄwUÀ¼ÀÄ /
Tourism Policy Incentives and Concessions

106 ¸ÀºÁAiÀÄzsÀ£À Subsidies 4000.00 2000.00 2000.00 2000.00


dĪÀiÁè HOA Total : 4000.00 2000.00 2000.00 2000.00

DAiÀĪÀåAiÀÄ BUDGET 2024-25 12 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
3452 ¥ÀçªÁ¸ÉÆÃzÀåªÀÄ
Tourism

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 12 - ¥ÀçªÁ¸ÉÆÃzÀåªÀÄ Tourism


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
3452-80-911-0-00
ªÀeÁ-ºÉaÑUÉ ¥ÁªÀwAiÀiÁzÀ ªÉÆvÀÛzÀ ªÀ¸ÀÆ° / Deduct -
Recoveries of Overpayments

364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -49.45 ...... ...... ......


dĪÀiÁè HOA Total : -49.45 0.00 0.00 0.00

3452-80-911-0-01
ªÀeÁ-»A¢£À ªÀµÀðUÀ¼À°è ¥ÁªÀwAiÀiÁVgÀĪÀ ºÉaÑUÉ ºÀtzÀ ¥ÁªÀw
/ Deduct Recovery of Over Payments of Earlier Years

364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -0.18 ...... ...... ......


dĪÀiÁè HOA Total : -0.18 0.00 0.00 0.00

3452 - dĪÀiÁè Total : 19546.83 9953.70 9883.36 10288.81

DAiÀĪÀåAiÀÄ BUDGET 2024-25 13 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
4202 ²PÀët, QçÃqÉ, PÀ¯É ªÀÄvÀÄÛ ¸ÀA¸ÀÌöÈwAiÀÄ ªÉÄît §AqÀªÁ¼À ªÉZÀÑ
Capital Outlay on Education, Sports, Art and Culture

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 12 - ¥ÀçªÁ¸ÉÆÃzÀåªÀÄ Tourism


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
4202-01-201-1-90
ªÀeÁ-§AqÀªÁ¼À ªÉZÀÑzÀ ªÉÄÃ¯É ¹éÃPÀÈw ªÀÄvÀÄÛ ªÀ¸ÀƯÁw /
Deduct- Receipts and Recoveries on Capital Account

364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -0.04 ...... ...... ......


dĪÀiÁè HOA Total : -0.04 0.00 0.00 0.00

4202-04-101-0-02
¥ÁæZÀåªÀ¸ÀÄÛ ªÀÄvÀÄÛ ªÀ¸ÀÄÛ ¸ÀAUÀæºÁ®AiÀÄUÀ¼ÀÄ / Archaeology &
Museums

139 ¥ÀçzsÁ£À PÁªÀÄUÁjUÀ¼ÀÄ Major Works 500.00 1050.00 1050.00 2000.00


dĪÀiÁè HOA Total : 500.00 1050.00 1050.00 2000.00

4202 - dĪÀiÁè Total : 499.96 1050.00 1050.00 2000.00

DAiÀĪÀåAiÀÄ BUDGET 2024-25 14 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
5452 ¥ÀçªÁ¸ÉÆÃzÀåªÀÄ ªÉÄît §AqÀªÁ¼À ªÉZÀÑ
Capital Outlay on Tourism

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 12 - ¥ÀçªÁ¸ÉÆÃzÀåªÀÄ Tourism


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
5452-01-101-0-01
««zsÀ ¸ÀܼÀUÀ¼À°è ¥ÀçªÁ¸ÉÆÃzÀåªÀÄ ªÀÄÆ®¨sÀÆvÀ ¸ËPÀAiÀÄð /
Tourist Infrastructure at Various Places

132 §AqÀªÁ¼À ªÉZÀÑUÀ¼ÀÄ Capital Expenses ...... 2000.00 2000.00 2000.00


dĪÀiÁè HOA Total : 0.00 2000.00 2000.00 2000.00

5452-01-101-0-05
¥ÀæªÁ¸ÉÆÃzÀåªÀÄ E¯ÁSÉAiÀÄr ¥ÀæªÁ¹ vÁtUÀ¼À°è ¥ÀçzsÁ£À
ªÀÄÆ®¨sÀÆvÀ ¸ËPÀAiÀÄð PÁªÀÄUÁjUÀ¼ÀÄ / Major Infrastructure
Works of Tourism Department in Tourist Locations

132 §AqÀªÁ¼À ªÉZÀÑUÀ¼ÀÄ Capital Expenses 8200.00 7000.00 7000.00 5000.00


dĪÀiÁè HOA Total : 8200.00 7000.00 7000.00 5000.00

5452-01-101-0-07
PÉ.¦.¹.J¯ï ªÀw¬ÄAzÀ eÉÆÃUÀ C©üªÀÈ¢Þ PÁªÀÄUÁjUÀ¼ÀÄ / Jog
Development works by KPCL

132 §AqÀªÁ¼À ªÉZÀÑUÀ¼ÀÄ Capital Expenses ...... 15000.00 15000.00 ......


dĪÀiÁè HOA Total : 0.00 15000.00 15000.00 0.00

5452-01-101-0-08
²æà gÉÃtÄPÁAiÀÄ®èªÀÄä PÉëÃvÀæ ¥ÀæªÁ¸ÉÆÃzÀåªÀÄ C©üªÀÈ¢Þ ªÀÄAqÀ½ / Sri
Renuka Yellamma Tourism Development Board

103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General ...... ...... ...... 50.00


dĪÀiÁè HOA Total : 0.00 0.00 0.00 50.00

5452-01-800-0-10
Cgï.L.r.J¥sï CrAiÀÄ°è ¥ÀçªÁ¸ÉÆÃzÀåªÀÄ PÉëÃvÀçUÀ½UÉ gÀ¸ÉÛUÀ¼ÀÄ /
Roads to Tourist Places under RIDF

436 £À¨Áqïð PÁªÀÄUÁjUÀ¼ÀÄ NABARD Works ...... ...... 200.00 440.00


dĪÀiÁè HOA Total : 0.00 0.00 200.00 440.00

DAiÀĪÀåAiÀÄ BUDGET 2024-25 15 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
5452 ¥ÀçªÁ¸ÉÆÃzÀåªÀÄ ªÉÄît §AqÀªÁ¼À ªÉZÀÑ
Capital Outlay on Tourism

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 12 - ¥ÀçªÁ¸ÉÆÃzÀåªÀÄ Tourism


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
5452-01-800-0-14
««zsÀ ¸ÀܼÀUÀ¼À°è ¥ÀçªÁ¸ÉÆÃzÀåªÀÄ ªÀÄÆ®¨sÀÆvÀ ¸ËPÀAiÀÄð /
Tourist Infrastructure at Various Places

132 §AqÀªÁ¼À ªÉZÀÑUÀ¼ÀÄ Capital Expenses 7347.02 ...... ...... ......


dĪÀiÁè HOA Total : 7347.02 0.00 0.00 0.00

5452-01-800-0-90
ªÀeÁ- §AqÀªÁ¼À ªÉZÀÑzÀ ªÉÄÃ¯É ¹éÃPÀÈw ªÀÄvÀÄÛ ªÀ¸ÀƯÁw /
Deduct-Receipt and Recoveries on Capital Account

364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -1.10 ...... ...... ......


dĪÀiÁè HOA Total : -1.10 0.00 0.00 0.00

5452 - dĪÀiÁè Total : 15545.92 24000.00 24200.00 7490.00

DAiÀĪÀåAiÀÄ BUDGET 2024-25 16 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2204 QçÃqÉ ªÀÄvÀÄÛ AiÀÄĪÀd£À ¸ÉêÉUÀ¼ÀÄ
Sports and Youth Services

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 12 - AiÀÄĪÀd£À ¸ÉêÉUÀ¼ÀÄ Youth Services


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
2204-00-001-0-03
C£ÀĸÀÆavÀ eÁwUÀ¼À G¥ÀAiÉÆÃd£É ªÀÄvÀÄÛ §ÄqÀPÀlÄÖ G¥À
AiÉÆÃd£É PÁAiÉÄÝ 2013gÀr §¼ÀPÉAiÀiÁUÀzÉ EgÀĪÀ ªÉÆvÀÛ /
Unspent SCSP-TSP Amount as per the SCSP-TSPAct
2013

422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan ...... ...... ...... 0.01
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 0.01 ...... ...... ......
dĪÀiÁè HOA Total : 0.01 0.00 0.00 0.01

2204-00-001-0-50
SÁ° ºÀÄzÉÝUÀ½UÁV C£ÀÄzÁ£À / Vacant Post Provision

014 EvÀgÉ §sÀvÉå Other Allowance ...... 211.76 177.05 369.13


dĪÀiÁè HOA Total : 0.00 211.76 177.05 369.13

2204-00-001-1-01
AiÀÄĪÀ ¸À§°ÃPÀgÀt ªÀÄvÀÄÛ QæÃqÁ ¤zÉÃð±À£Á®AiÀÄ / Directorate
of Youth Services and Sports

002 ªÉÃvÀ£À - C¢sPÁjUÀ¼ÀÄ Pay-Officers 93.13 119.00 119.00 92.00


003 ªÉÃvÀ£À - ¹§âA¢ Pay-Staff 163.63 147.00 147.00 148.00
004 vÁvÁÌ°PÀ ¥ÀjºÁgÀ Interim Relief ...... 28.00 28.00 38.00
011 vÀÄnÖ §sÀvÉå Dearness Allowance 72.67 114.00 114.00 121.00
014 EvÀgÉ §sÀvÉå Other Allowance 56.72 64.00 79.08 58.00
020 ªÉÊzÀåQÃAiÀÄ §sÀvÉå Medical Allowance 0.95 1.00 1.00 1.00
021 ªÉÊzÀåQÃAiÀÄ ªÉZÀÑzÀ ªÀÄgÀÄ¥ÁªÀw Reimbursement of Medical 5.96 15.00 15.00 15.00
Expenses
033 ¢£ÀUÀÆ° Daily-wages 34.96 38.63 38.63 36.13
041 ¥ÀçAiÀiÁt ªÉZÀÑUÀ¼ÀÄ Travel Expenses 1.98 2.00 2.00 2.00
051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses 2516.11 2800.00 2800.00 2800.00
052 zÀÆgÀªÁt ªÉZÀÑUÀ¼ÀÄ Telephone Charges 2.74 3.00 3.00 3.00
059 EvÀgÉ RZÀÄðUÀ¼ÀÄ Other Expenses 65.00 ...... ...... ......
071 PÀlÖqÀ ªÉZÀÑUÀ¼ÀÄ Building Expenses 5.99 6.00 6.00 7.00
195 ¸ÁjUÉ ªÉZÀÑUÀ¼ÀÄ Transport Expenses 21.00 22.00 22.00 22.11
200 ¤ªÀðºÀuÁ ªÉZÀÑ Maintenance Expenditure 200.00 250.00 250.00 150.00
dĪÀiÁè HOA Total : 3240.84 3609.63 3624.71 3493.24

DAiÀĪÀåAiÀÄ BUDGET 2024-25 17 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2204 QçÃqÉ ªÀÄvÀÄÛ AiÀÄĪÀd£À ¸ÉêÉUÀ¼ÀÄ
Sports and Youth Services

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 12 - AiÀÄĪÀd£À ¸ÉêÉUÀ¼ÀÄ Youth Services


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
2204-00-003-0-01
¸ÉêÉAiÀÄ°ègÀĪÀ E¯ÁSÁ C¢sPÁjUÀ¼ÀÄ ªÀÄvÀÄÛ vÀgÀ¨ÉÃvÀÄzÁgÀjUÉ
vÀgÀ¨ÉÃw PÁAiÀÄðPÀçªÀÄUÀ¼ÀÄ / Training Programme for
Inservice Officers and Coaches

015 ¥ÀÇgÀPÀ ªÉZÀÑUÀ¼ÀÄ Subsidiary Expenses 25.00 ...... ...... ......


dĪÀiÁè HOA Total : 25.00 0.00 0.00 0.00

2204-00-103-0-09
gÁ¶ÖçÃAiÀÄ ¸ÉêÁ AiÉÆÃd£Á PÁAiÀÄðPÀçªÀÄUÀ½UÉ gÁdå ªÀ®AiÀÄ
AiÉÆÃd£É / State Sector Scheme of National Service
Scheme Programme

002 ªÉÃvÀ£À - C¢sPÁjUÀ¼ÀÄ Pay-Officers 5.83 7.00 7.00 2.00


003 ªÉÃvÀ£À - ¹§âA¢ Pay-Staff ...... 1.00 1.00 1.00
004 vÁvÁÌ°PÀ ¥ÀjºÁgÀ Interim Relief ...... 1.00 1.00 1.00
011 vÀÄnÖ §sÀvÉå Dearness Allowance 1.75 3.00 3.00 1.00
014 EvÀgÉ §sÀvÉå Other Allowance 1.47 2.00 2.46 1.00
015 ¥ÀÇgÀPÀ ªÉZÀÑUÀ¼ÀÄ Subsidiary Expenses 25.40 400.00 400.00 350.00
020 ªÉÊzÀåQÃAiÀÄ §sÀvÉå Medical Allowance ...... ...... ...... 1.00
021 ªÉÊzÀåQÃAiÀÄ ªÉZÀÑzÀ ªÀÄgÀÄ¥ÁªÀw Reimbursement of Medical ...... 3.00 3.00 3.00
Expenses
034 UÀÄwÛUÉ / ºÉÆgÀUÀÄwÛUÉ Contract/Outsource 22.27 23.04 23.04 18.85
041 ¥ÀçAiÀiÁt ªÉZÀÑUÀ¼ÀÄ Travel Expenses 1.13 2.00 2.00 2.00
051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses 0.92 1.00 1.00 50.00
052 zÀÆgÀªÁt ªÉZÀÑUÀ¼ÀÄ Telephone Charges 0.06 0.25 0.25 0.25
059 EvÀgÉ RZÀÄðUÀ¼ÀÄ Other Expenses 374.29 ...... ...... ......
195 ¸ÁjUÉ ªÉZÀÑUÀ¼ÀÄ Transport Expenses 3.28 4.00 4.00 5.00
dĪÀiÁè HOA Total : 436.40 447.29 447.75 436.10

2204-00-103-0-27
AiÀÄĪÀ ¤Ãw C£ÀĵÁ×£À / Implementation of Youth Policy

051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses ...... 1.00 1.00 ......


059 EvÀgÉ RZÀÄðUÀ¼ÀÄ Other Expenses 9985.35 499.00 499.00 400.00
dĪÀiÁè HOA Total : 9985.35 500.00 500.00 400.00

DAiÀĪÀåAiÀÄ BUDGET 2024-25 18 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2204 QçÃqÉ ªÀÄvÀÄÛ AiÀÄĪÀd£À ¸ÉêÉUÀ¼ÀÄ
Sports and Youth Services

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 12 - AiÀÄĪÀd£À ¸ÉêÉUÀ¼ÀÄ Youth Services


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
2204-00-104-0-02
QçÃqÁ ZÀlĪÀnPÉUÀ½UÉ ¥ÉÇçÃvÁìºÀ / Promotion of Sports
Activities

015 ¥ÀÇgÀPÀ ªÉZÀÑUÀ¼ÀÄ Subsidiary Expenses 839.00 550.00 550.00 950.00


051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses 2900.00 15.00 650.00 16.00
059 EvÀgÉ RZÀÄðUÀ¼ÀÄ Other Expenses 229.99 150.00 150.00 ......
100 zsÀ£À ¸ÀºÁAiÀÄ/¥ÀjºÁgÀ Financial 349.98 150.00 150.00 200.00
Assistance/Relief
117 «zÁåyð ªÉÃvÀ£À ªÀÄvÀÄÛ Scholarships & Incentives 500.00 350.00 200.00 300.00
¥ÉÇçÃvÁìºÀ
dĪÀiÁè HOA Total : 4818.97 1215.00 1700.00 1466.00

2204-00-104-0-12
QçÃqÁAUÀtUÀ¼À ¤ªÀðºÀuÉ / Maintenance of Stadiam

200 ¤ªÀðºÀuÁ ªÉZÀÑ Maintenance Expenditure 1492.75 1500.00 1500.00 1600.00


dĪÀiÁè HOA Total : 1492.75 1500.00 1500.00 1600.00

2204-00-104-0-29
PÀ£ÁðlPÀ QçÃqÁ ¥Áç¢sPÁgÀ / Sports Authority of Karnataka

051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses 10.00 ...... ...... ......


059 EvÀgÉ RZÀÄðUÀ¼ÀÄ Other Expenses 1048.57 1200.00 1200.00 ......
103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 27.00 40.00 40.00 2350.00
115 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À GIA Contract /Outsource 711.59 702.01 702.01 653.32
UÀÄwÛUÉ/ºÉÆgÀUÀÄwÛUÉ
dĪÀiÁè HOA Total : 1797.16 1942.01 1942.01 3003.32

2204-00-196-1-01
¨ÁèPï C£ÀÄzÁ£À / Block Grants

401 ¨ÉAUÀ¼ÀÆgÀÄ £ÀUÀgÀ Bengaluru (Urban) 166.89 140.71 141.31 151.50


402 ¨ÉAUÀ¼ÀÆgÀÄ (UÁç«ÄÃt) Bengaluru (Rural) 114.25 71.73 72.29 78.63
403 avÀçzÀÄUÀð Chitradurga 143.28 70.78 71.18 76.90
404 PÉÆïÁgÀ Kolar 74.83 74.22 74.79 77.65
405 ²ªÀªÉÆUÀÎ Shivamogga 159.37 116.74 117.13 123.48
406 vÀĪÀÄPÀÆgÀÄ Tumakuru 99.71 110.28 111.32 121.40
407 ªÉÄʸÀÆgÀÄ Mysuru 151.82 104.64 105.19 120.42

DAiÀĪÀåAiÀÄ BUDGET 2024-25 19 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2204 QçÃqÉ ªÀÄvÀÄÛ AiÀÄĪÀd£À ¸ÉêÉUÀ¼ÀÄ
Sports and Youth Services

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 12 - AiÀÄĪÀd£À ¸ÉêÉUÀ¼ÀÄ Youth Services


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
408 aPÀ̪ÀÄUÀ¼ÀÆgÀÄ Chikkamagaluru 131.91 102.26 102.75 106.09
409 zÀQët PÀ£ÀßqÀ Dakshina Kannada 145.00 86.72 87.36 91.52
410 ºÁ¸À£À Hassan 103.74 77.95 78.38 93.71
411 PÉÆqÀUÀÄ Kodagu 97.13 55.86 56.18 58.24
412 ªÀÄAqÀå Mandya 107.69 80.31 80.92 92.81
413 ¨É¼ÀUÁ« Belagavi 225.25 189.96 190.75 202.44
414 «dAiÀÄ¥ÀÄgÀ Vijayapura 209.65 152.44 153.15 171.61
415 zsÁgÀªÁqÀ Dharwar 424.64 277.46 278.39 460.51
416 GvÀÛgÀ PÀ£ÀßqÀ Uttara Kannada 106.58 96.90 97.30 90.48
417 PÀ®§ÄgÀV Kalaburagi 98.43 91.51 92.11 85.08
418 §¼Áîj Ballari 106.23 52.74 52.84 72.73
419 ©ÃzÀgï Bidar 70.51 70.36 70.75 74.52
420 gÁAiÀÄZÀÆgÀÄ Raichur 93.12 79.38 80.16 88.13
421 AiÀiÁzÀVj Yadgir 73.56 70.07 70.81 74.37
451 zÁªÀtUÉgÉ Davanagere 135.20 111.31 112.43 109.12
452 gÁªÀÄ£ÀUÀgÀ Ramanagara 125.50 134.18 135.11 138.82
453 aPÀ̧¼Áî¥ÀÄgÀ Chikkaballapura 82.67 68.06 68.59 65.99
456 ZÁªÀÄgÁd£ÀUÀgÀ Chamarajanagar 98.96 82.60 83.55 62.41
457 GqÀĦ Udupi 50.86 53.32 53.51 55.82
461 ¨ÁUÀ®PÉÆÃmÉ Bagalkot 118.80 123.50 124.17 134.06
462 UÀzÀUÀ Gadag 120.56 104.23 104.56 96.04
463 ºÁªÉÃj Haveri 100.84 91.37 91.70 100.13
466 PÉÆ¥Àà¼À Koppal 74.47 68.76 69.42 77.57
467 «dAiÀÄ£ÀUÀgÀ Vijayanagara 29.30 62.00 62.00 62.36
dĪÀiÁè HOA Total : 3840.75 3072.35 3090.10 3414.54

2204-00-789-0-01
¥Àj²µÀÖ eÁw G¥ÀAiÉÆÃd£É / Scheduled Caste Sub Plan

422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 749.98 750.00 750.00 900.00
dĪÀiÁè HOA Total : 749.98 750.00 750.00 900.00

2204-00-796-0-01
Vjd£À G¥À AiÉÆÃd£É / Tribal Sub Plan

423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 250.00 250.00 250.00 300.00
dĪÀiÁè HOA Total : 250.00 250.00 250.00 300.00

DAiÀĪÀåAiÀÄ BUDGET 2024-25 20 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2204 QçÃqÉ ªÀÄvÀÄÛ AiÀÄĪÀd£À ¸ÉêÉUÀ¼ÀÄ
Sports and Youth Services

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 12 - AiÀÄĪÀd£À ¸ÉêÉUÀ¼ÀÄ Youth Services


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
2204-00-911-0-00
ªÀeÁ- ºÉaÑUÉ ¥ÁªÀwAiÀiÁzÀ ªÉÆvÀÛzÀ ªÀ¸ÀÆ° / Deduct
Recoveries of Over Payment

364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -15.08 ...... ...... ......


dĪÀiÁè HOA Total : -15.08 0.00 0.00 0.00

2204-00-911-0-01
¥Àæ¸ÀPÀÛ ªÀµÀðzÀ°è ºÉaÑUÉ ¥ÁªÀwAiÀiÁVgÀĪÀ ºÀtzÀ ªÀÄgÀÄ¥ÁªÀw /
Deduct Recovery of Over Payments of Current Year

364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -80.01 ...... ...... ......


dĪÀiÁè HOA Total : -80.01 0.00 0.00 0.00

2204-00-911-0-03
ªÀeÁ - ¥Àæ¸ÀPÀÛ ªÀµÀðzÀ°è ºÉaÑUÉ ¥ÁªÀwAiÀiÁVgÀĪÀ ºÀtzÀ
ªÀÄgÀÄ¥ÁªÀw / Deduct Recovery of Over Payments of
Current Year

364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -1.42 ...... ...... ......


dĪÀiÁè HOA Total : -1.42 0.00 0.00 0.00

2204-00-911-0-04
ªÀeÁ-ºÉaÑUÉ ¥ÁªÀwAiÀiÁzÀ ªÉÆvÀÛzÀ ªÀ¸ÀÆ°-f®Áè ¥ÀjµÀvÀÄÛ /
Deduct Recovery of Overpayments of Previous Years-
ZP

261 CAvÀgï ¯ÉPÀÌ ªÀUÁðªÀuÉUÀ¼ÀÄ Inter Account Transfers ...... -646.19 -646.19 ......
364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -0.01 ...... ...... ......
dĪÀiÁè HOA Total : -0.01 -646.19 -646.19 0.00

2204 - dĪÀiÁè Total : 26540.69 12851.85 13335.43 15382.34

DAiÀĪÀåAiÀÄ BUDGET 2024-25 21 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
3053 £ÁUÀjPÀ «ªÀiÁ£ÀAiÀiÁ£À
Civil Aviation

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 12 - AiÀÄĪÀd£À ¸ÉêÉUÀ¼ÀÄ Youth Services


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
3053-80-003-0-01
¸ÀPÁðj «ªÀiÁ£À ²PÀët ±Á¯É / Govt Flying School

002 ªÉÃvÀ£À - C¢sPÁjUÀ¼ÀÄ Pay-Officers 8.34 8.00 8.00 8.00


003 ªÉÃvÀ£À - ¹§âA¢ Pay-Staff 16.19 17.00 17.00 17.00
004 vÁvÁÌ°PÀ ¥ÀjºÁgÀ Interim Relief ...... 3.00 3.00 5.00
011 vÀÄnÖ §sÀvÉå Dearness Allowance 7.33 11.00 11.00 13.00
014 EvÀgÉ §sÀvÉå Other Allowance 6.35 7.00 8.42 7.00
015 ¥ÀÇgÀPÀ ªÉZÀÑUÀ¼ÀÄ Subsidiary Expenses ...... 1.00 1.00 1.00
020 ªÉÊzÀåQÃAiÀÄ §sÀvÉå Medical Allowance 0.10 1.00 1.00 1.00
021 ªÉÊzÀåQÃAiÀÄ ªÉZÀÑzÀ ªÀÄgÀÄ¥ÁªÀw Reimbursement of Medical 2.94 3.00 3.00 3.00
Expenses
034 UÀÄwÛUÉ / ºÉÆgÀUÀÄwÛUÉ Contract/Outsource 173.87 138.50 138.50 147.01
041 ¥ÀçAiÀiÁt ªÉZÀÑUÀ¼ÀÄ Travel Expenses ...... 1.00 1.00 ......
051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses 9.19 15.00 15.00 15.00
052 zÀÆgÀªÁt ªÉZÀÑUÀ¼ÀÄ Telephone Charges 0.16 1.00 1.00 1.00
059 EvÀgÉ RZÀÄðUÀ¼ÀÄ Other Expenses 299.99 ...... ...... ......
071 PÀlÖqÀ ªÉZÀÑUÀ¼ÀÄ Building Expenses 3.07 3.00 3.00 4.00
154 ¸ÀÄzsÁgÀuÉUÀ¼ÀÄ Improvements ...... 150.00 150.00 ......
180 AiÀÄAvÉÆçÃ¥ÀPÀgÀtUÀ¼ÀÄ ªÀÄvÀÄÛ Machinery and 29.48 100.00 100.00 100.00
¸ÁzsÀ£À ¸ÁªÀÄVçUÀ¼ÀÄ Equipments
195 ¸ÁjUÉ ªÉZÀÑUÀ¼ÀÄ Transport Expenses 39.99 50.00 50.00 45.00
200 ¤ªÀðºÀuÁ ªÉZÀÑ Maintenance Expenditure 36.32 230.00 230.00 400.00
221 ¸ÁªÀÄVç ªÀÄvÀÄÛ ¸ÀgÀ§gÁdÄUÀ¼ÀÄ Materials and Supplies 4.65 5.00 5.00 5.00
dĪÀiÁè HOA Total : 637.97 744.50 745.92 772.01

3053-80-911-0-00
ªÀeÁ-ºÉZÀÄѪÀj ¥ÁªÀwAiÀÄ ªÀ¸ÀƯÁw / Deduct Recovery of
Overpayments

364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -0.49 ...... ...... ......


dĪÀiÁè HOA Total : -0.49 0.00 0.00 0.00

3053 - dĪÀiÁè Total : 637.48 744.50 745.92 772.01

DAiÀĪÀåAiÀÄ BUDGET 2024-25 22 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
4202 ²PÀët, QçÃqÉ, PÀ¯É ªÀÄvÀÄÛ ¸ÀA¸ÀÌöÈwAiÀÄ ªÉÄît §AqÀªÁ¼À ªÉZÀÑ
Capital Outlay on Education, Sports, Art and Culture

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 12 - AiÀÄĪÀd£À ¸ÉêÉUÀ¼ÀÄ Youth Services


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
4202-03-102-0-01
gÁdå ªÀÄlÖzÀ QæÃqÁAUÀtUÀ¼À ¤ªÀiÁðt / Construction of State
Level Stadiums

132 §AqÀªÁ¼À ªÉZÀÑUÀ¼ÀÄ Capital Expenses 6676.07 3450.00 3450.00 3750.00


dĪÀiÁè HOA Total : 6676.07 3450.00 3450.00 3750.00

4202-03-102-0-03
QçÃqÁAUÀtUÀ¼À ¤ªÀiÁðt / Construction of Stadiums

386 ¤ªÀiÁðt Construction 5550.00 6000.00 6000.00 5000.00


dĪÀiÁè HOA Total : 5550.00 6000.00 6000.00 5000.00

4202 - dĪÀiÁè Total : 12226.07 9450.00 9450.00 8750.00

DAiÀĪÀåAiÀÄ BUDGET 2024-25 23 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2202 ¸ÁªÀiÁ£Àå ²PÀët
General Education

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 17 - G£ÀßvÀ ²PÀët Higher Education


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
2202-01-800-1-78
»AzÀƸÁܤ ¸ÀAVÃvÀ PÉÃAzÀç / Centre for Hindustani Music

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 4.74 ...... ...... ......


115 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À GIA Contract /Outsource 20.40 ...... ...... ......
UÀÄwÛUÉ/ºÉÆgÀUÀÄwÛUÉ
dĪÀiÁè HOA Total : 25.14 0.00 0.00 0.00

2202-01-911-0-00
ªÀeÁ-ºÉaÑUÉ ¥ÁªÀwAiÀiÁzÀ ªÉÆvÀÛzÀ ªÀ¸ÀÆ° / Deduct
Recoveries of Over Payment

364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -19.22 ...... ...... ......


dĪÀiÁè HOA Total : -19.22 0.00 0.00 0.00

2202-01-911-0-01
ªÀeÁ-ºÉaÑUÉ ¥ÁªÀwAiÀiÁzÀ ªÉÆvÀÛzÀ ªÀ¸ÀÆ° / Deduct
Recoveries of overpayments

364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -144.99 ...... ...... ......


dĪÀiÁè HOA Total : -144.99 0.00 0.00 0.00

2202-01-911-0-02
ªÀeÁ- ºÉaÑUÉ ¥ÁªÀwAiÀiÁzÀ ªÉÆvÀÛzÀ ªÀ¸ÀÆ° / Deduct-
Recovery of Overpayments

364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -1664.87 ...... ...... ......


dĪÀiÁè HOA Total : -1664.87 0.00 0.00 0.00

2202-01-911-0-03
ªÀeÁ - ¥Àæ¸ÀPÀÛ ªÀµÀðzÀ°è ºÉaÑUÉ ¥ÁªÀwAiÀiÁVgÀĪÀ ºÀtzÀ
ªÀÄgÀÄ¥ÁªÀw / Deduct Recovery of Over Payments of
Current Year

364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -3.63 ...... ...... ......


dĪÀiÁè HOA Total : -3.63 0.00 0.00 0.00

DAiÀĪÀåAiÀÄ BUDGET 2024-25 24 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2202 ¸ÁªÀiÁ£Àå ²PÀët
General Education

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 17 - G£ÀßvÀ ²PÀët Higher Education


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
2202-02-911-0-01
¥Àæ¸ÀPÀÛ ªÀµÀðzÀ°è ºÉaÑUÉ ¥ÁªÀwAiÀiÁVgÀĪÀ ºÀtzÀ ªÀÄgÀÄ¥ÁªÀw /
Deduct Recovery of Over Payments of Current Year

364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -1774.00 ...... ...... ......


dĪÀiÁè HOA Total : -1774.00 0.00 0.00 0.00

2202-02-911-0-02
ªÀeÁ- ºÉaÑUÉ ¥ÁªÀwAiÀiÁzÀ ªÉÆvÀÛzÀ ªÀ¸ÀÆ° / Deduct-
Recovery of Overpayments

364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -57.46 ...... ...... ......


dĪÀiÁè HOA Total : -57.46 0.00 0.00 0.00

2202-02-911-0-05
ªÀeÁ -ºÉaÑUÉ ¥ÁªÀwAiÀiÁzÀ ªÉÆvÀÛzÀ ªÀ¸ÀÆ°-vÁ®ÆèPÀÄ
¥ÀAZÁAiÀÄwUÀ¼ÀÄ / Deduct Recovery of Over Payment of
Previous Years-TP

261 CAvÀgï ¯ÉPÀÌ ªÀUÁðªÀuÉUÀ¼ÀÄ Inter Account Transfers ...... -37825.64 -37825.64 ......
dĪÀiÁè HOA Total : 0.00 -37825.64 -37825.64 0.00

2202-03-001-0-01
PÁ¯ÉÃdÄ ²PÀët E¯ÁSÉAiÀÄ ¤zÉðñÀPÀgÀÄ / Director of
Collegiate Education

002 ªÉÃvÀ£À - C¢sPÁjUÀ¼ÀÄ Pay-Officers 299.75 290.00 325.00 303.00


003 ªÉÃvÀ£À - ¹§âA¢ Pay-Staff 773.16 786.00 836.00 758.00
004 vÁvÁÌ°PÀ ¥ÀjºÁgÀ Interim Relief ...... 121.00 121.00 176.00
011 vÀÄnÖ §sÀvÉå Dearness Allowance 323.15 453.00 453.00 533.00
014 EvÀgÉ §sÀvÉå Other Allowance 241.78 245.00 330.98 243.00
020 ªÉÊzÀåQÃAiÀÄ §sÀvÉå Medical Allowance 4.65 5.00 5.00 5.00
021 ªÉÊzÀåQÃAiÀÄ ªÉZÀÑzÀ ªÀÄgÀÄ¥ÁªÀw Reimbursement of Medical 17.98 18.00 18.00 18.00
Expenses
041 ¥ÀçAiÀiÁt ªÉZÀÑUÀ¼ÀÄ Travel Expenses 7.06 5.00 5.00 5.00
051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses 129.51 35.00 40.45 35.00
052 zÀÆgÀªÁt ªÉZÀÑUÀ¼ÀÄ Telephone Charges 2.24 3.00 3.00 3.00
071 PÀlÖqÀ ªÉZÀÑUÀ¼ÀÄ Building Expenses 47.54 13.00 13.00 30.00
195 ¸ÁjUÉ ªÉZÀÑUÀ¼ÀÄ Transport Expenses 44.93 43.83 43.83 43.51

DAiÀĪÀåAiÀÄ BUDGET 2024-25 25 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2202 ¸ÁªÀiÁ£Àå ²PÀët
General Education

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 17 - G£ÀßvÀ ²PÀët Higher Education


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
dĪÀiÁè HOA Total : 1891.75 2017.83 2194.26 2152.51

2202-03-001-0-02
C£ÀĸÀÆavÀ eÁwUÀ¼À G¥ÀAiÉÆÃd£É ªÀÄvÀÄÛ §ÄqÀPÀlÄÖ G¥À
AiÉÆÃd£É PÁAiÉÄÝ 2013gÀr §¼ÀPÉAiÀiÁUÀzÉ EgÀĪÀ ªÉÆvÀÛ /
Unspent SCSP-TSP Amount as per the SCSP-TSPAct
2013

422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 11.33 213.19 213.19 148.79
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 5.27 192.70 192.70 57.75
dĪÀiÁè HOA Total : 16.60 405.89 405.89 206.54

2202-03-102-0-01
ªÉÄʸÀÆgÀÄ «±Àé «zÁ央AiÀÄ / Mysore University

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 11684.12 12808.00 12808.00 12178.60


118 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À-«±ÁçAw Grants-in-Aid-Pensions 5000.00 5000.00 5000.00 5000.00
ªÉÃvÀ£ÀUÀ¼ÀÄ
dĪÀiÁè HOA Total : 16684.12 17808.00 17808.00 17178.60

2202-03-102-0-02
PÀ£ÁðlPÀ «±Àé«zÁ央AiÀÄ - zsÁgÀªÁqÀ / Karnataka
University-Dharwad

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 8872.35 9701.00 9701.00 9677.74


118 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À-«±ÁçAw Grants-in-Aid-Pensions 8625.00 4579.63 9159.26 5000.00
ªÉÃvÀ£ÀUÀ¼ÀÄ
dĪÀiÁè HOA Total : 17497.35 14280.63 18860.26 14677.74

2202-03-102-0-03
¨ÉAUÀ¼ÀÆgÀÄ «±Àé«zÁ央AiÀÄ / Bangalore University

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 10316.07 8467.00 8467.00 8203.46


118 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À-«±ÁçAw Grants-in-Aid-Pensions 1500.00 1500.00 1500.00 500.00
ªÉÃvÀ£ÀUÀ¼ÀÄ
dĪÀiÁè HOA Total : 11816.07 9967.00 9967.00 8703.46

DAiÀĪÀåAiÀÄ BUDGET 2024-25 26 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2202 ¸ÁªÀiÁ£Àå ²PÀët
General Education

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 17 - G£ÀßvÀ ²PÀët Higher Education


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
2202-03-102-0-04
UÀÄ®âUÁð «±Àé«zÁ央AiÀÄ / Gulbarga University

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 3041.84 3587.00 3587.00 3379.58


118 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À-«±ÁçAw Grants-in-Aid-Pensions 2000.00 1588.05 1588.05 1650.00
ªÉÃvÀ£ÀUÀ¼ÀÄ
dĪÀiÁè HOA Total : 5041.84 5175.05 5175.05 5029.58

2202-03-102-0-05
ªÀÄAUÀ¼ÀÆgÀÄ «±Àé«zÁ央AiÀÄ / Mangalore University

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 5174.54 6210.00 6210.00 6025.07


103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 200.00 ...... ...... ......
118 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À-«±ÁçAw Grants-in-Aid-Pensions 2561.00 1000.00 1000.00 1000.00
ªÉÃvÀ£ÀUÀ¼ÀÄ
dĪÀiÁè HOA Total : 7935.54 7210.00 7210.00 7025.07

2202-03-102-0-06
PÀ£ÀßqÀ «±Àé«zÁ央AiÀÄ - ºÀA¥É / Kannada University -
Hampi

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 2513.08 2759.00 2759.00 2660.08


103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 464.00 152.00 152.00 191.50
118 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À-«±ÁçAw Grants-in-Aid-Pensions 1331.00 929.66 929.66 1370.32
ªÉÃvÀ£ÀUÀ¼ÀÄ
422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 26.00 34.00 34.00 6.02
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 10.00 14.00 14.00 2.48
dĪÀiÁè HOA Total : 4344.08 3888.66 3888.66 4230.40

2202-03-102-0-08
PÀĪÉA¥ÀÅö «±Àé«zÁ央AiÀÄ - ²ªÀªÉÆUÀÎ / Kuvempu
University - Shimoga

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 6499.57 7070.00 7070.00 6703.72


103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 370.00 ...... ...... ......
118 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À-«±ÁçAw Grants-in-Aid-Pensions 1850.70 912.13 912.13 1000.00
ªÉÃvÀ£ÀUÀ¼ÀÄ
422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 8.50 ...... ...... ......
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 3.50 ...... ...... ......

DAiÀĪÀåAiÀÄ BUDGET 2024-25 27 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2202 ¸ÁªÀiÁ£Àå ²PÀët
General Education

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 17 - G£ÀßvÀ ²PÀët Higher Education


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
dĪÀiÁè HOA Total : 8732.27 7982.13 7982.13 7703.72

2202-03-102-0-22
ªÀÄ»¼Á «±Àé«zÁ央AiÀÄ - ©eÁ¥ÀÄgÀ / Women's University-
Bijapur

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 1412.99 1572.00 1572.00 1736.88


102 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - D¹ÛUÀ¼À Grants-in-Aid-Assets 76.00 ...... ...... ......
¸ÀÈd£É Creation
103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 100.00 ...... ...... ......
118 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À-«±ÁçAw Grants-in-Aid-Pensions 45.84 55.00 55.00 1.00
ªÉÃvÀ£ÀUÀ¼ÀÄ
422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 17.00 ...... ...... ......
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 7.00 ...... ...... ......
dĪÀiÁè HOA Total : 1658.83 1627.00 1627.00 1737.88

2202-03-102-0-23
vÀĪÀÄPÀÆgÀÄ «±Àé«zÁ央AiÀÄ / Tumkur University

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 2822.05 3254.00 3254.00 3618.39


102 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - D¹ÛUÀ¼À Grants-in-Aid-Assets 1000.00 1000.00 1000.00 500.00
¸ÀÈd£É Creation
118 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À-«±ÁçAw Grants-in-Aid-Pensions 85.00 16.93 16.93 50.00
ªÉÃvÀ£ÀUÀ¼ÀÄ
dĪÀiÁè HOA Total : 3907.05 4270.93 4270.93 4168.39

2202-03-102-0-31
zÁªÀtUÉgÉ «±Àé«zÁ央AiÀÄ / Davanagere University

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 2596.77 2980.00 3671.45 3246.13


118 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À-«±ÁçAw Grants-in-Aid-Pensions 90.00 58.28 58.28 1.00
ªÉÃvÀ£ÀUÀ¼ÀÄ
dĪÀiÁè HOA Total : 2686.77 3038.28 3729.73 3247.13

2202-03-102-0-33
«dAiÀÄ£ÀUÀgÀ «±Àé«zÁ央AiÀÄ, §¼Áîj / Vijaynagar
University,Bellary

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 1768.12 2122.00 2122.00 2379.49


102 38.00 ...... ...... ......

DAiÀĪÀåAiÀÄ BUDGET 2024-25 28 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2202 ¸ÁªÀiÁ£Àå ²PÀët
General Education

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 17 - G£ÀßvÀ ²PÀët Higher Education


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
¸ÀºÁAiÀiÁ£ÀÄzÁ£À - D¹ÛUÀ¼À Grants-in-Aid-Assets
¸ÀÈd£É Creation
118 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À-«±ÁçAw Grants-in-Aid-Pensions 236.00 145.65 145.65 30.00
ªÉÃvÀ£ÀUÀ¼ÀÄ
422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 8.50 ...... ...... ......
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 3.50 ...... ...... ......
dĪÀiÁè HOA Total : 2054.12 2267.65 2267.65 2409.49

2202-03-102-0-34
¨É¼ÀUÁ« «±Àé«zÁ央AiÀÄ / Belagaum University

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 2727.61 3083.00 3136.73 3567.30


102 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - D¹ÛUÀ¼À Grants-in-Aid-Assets 38.00 ...... ...... ......
¸ÀÈd£É Creation
103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 200.00 ...... ...... ......
118 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À-«±ÁçAw Grants-in-Aid-Pensions 90.00 125.41 125.41 1.00
ªÉÃvÀ£ÀUÀ¼ÀÄ
422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 8.50 ...... ...... ......
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 3.50 ...... ...... ......
dĪÀiÁè HOA Total : 3067.61 3208.41 3262.14 3568.30

2202-03-102-0-35
eÁ£À¥ÀzÀ «±Àé«zÁ央AiÀÄ / Janapada University

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 115.40 174.00 364.17 364.33


102 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - D¹ÛUÀ¼À Grants-in-Aid-Assets 76.00 ...... ...... ......
¸ÀÈd£É Creation
103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 400.00 76.00 76.00 76.00
422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 17.00 17.00 17.00 17.00
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 7.00 7.00 7.00 7.00
dĪÀiÁè HOA Total : 615.40 274.00 464.17 464.33

2202-03-102-0-39
¨ÉAUÀ¼ÀÆgÀÄ - PÉÃAzÀæ «±Àé«zÁå®AiÀÄ / Bengaluru Central
University

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 699.36 748.00 748.00 628.77


118 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À-«±ÁçAw Grants-in-Aid-Pensions ...... 55.42 55.42 ......
ªÉÃvÀ£ÀUÀ¼ÀÄ

DAiÀĪÀåAiÀÄ BUDGET 2024-25 29 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2202 ¸ÁªÀiÁ£Àå ²PÀët
General Education

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 17 - G£ÀßvÀ ²PÀët Higher Education


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
dĪÀiÁè HOA Total : 699.36 803.42 803.42 628.77

2202-03-102-0-40
¨ÉAUÀ¼ÀÆgÀÄ - GvÀÛgÀ «±Àé«zÁå®AiÀÄ / Bengaluru North
University

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 242.10 286.00 286.00 264.31


103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 176.00 ...... ...... ......
118 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À-«±ÁçAw Grants-in-Aid-Pensions ...... 7.01 7.01 1.00
ªÉÃvÀ£ÀUÀ¼ÀÄ
422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 17.00 ...... ...... ......
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 7.00 ...... ...... ......
dĪÀiÁè HOA Total : 442.10 293.01 293.01 265.31

2202-03-102-0-41
gÁAiÀÄZÀÆgÀÄ «±Àé«zÁå®AiÀÄ / Raichur University

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 89.50 113.00 113.00 136.73


103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 100.00 ...... ...... ......
dĪÀiÁè HOA Total : 189.50 113.00 113.00 136.73

2202-03-102-0-42
ªÀÄAqÀå «±Àé«zÁå®AiÀÄ / Mandya University

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 34.49 43.00 43.00 45.95


103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 100.00 ...... ...... ......
dĪÀiÁè HOA Total : 134.49 43.00 43.00 45.95

2202-03-102-0-43
ªÀĺÁgÁt PÀè¸ÀÖgï «±Àé«zÁå®AiÀÄ / Maharani Cluster
University

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 41.70 173.00 183.49 83.65


103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 382.08 100.00 100.00 50.00
dĪÀiÁè HOA Total : 423.78 273.00 283.49 133.65

DAiÀĪÀåAiÀÄ BUDGET 2024-25 30 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2202 ¸ÁªÀiÁ£Àå ²PÀët
General Education

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 17 - G£ÀßvÀ ²PÀët Higher Education


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
2202-03-102-0-44
£ÀÈ¥ÀvÀÄAUÀ «±Àé«zÁå®AiÀÄ / Nrupatunga University

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 38.47 45.00 114.61 67.83


103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 488.52 100.00 100.00 50.00
dĪÀiÁè HOA Total : 526.99 145.00 214.61 117.83

2202-03-102-0-45
£ÀÆvÀ£À «±Àé«zÁå®AiÀÄUÀ½UÉ ªÉÃvÀ£À C£ÀÄzÁ£À / Salary Grants
to New Universities

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries ...... 2545.00 3245.00 2508.61


dĪÀiÁè HOA Total : 0.00 2545.00 3245.00 2508.61

2202-03-102-0-52
«±Àé«zÁå®AiÀÄUÀ¼À C©üªÀÈ¢ÝUÁV C£ÀÄzÁ£À / Development
Grants for Universities

103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General ...... 3350.00 3350.00 850.00


dĪÀiÁè HOA Total : 0.00 3350.00 3350.00 850.00

2202-03-103-1-03
PÉÃ.¥ÀÄ.AiÉÆÃ. - PÉÃAzÀæzÀ ¥Á®Ä- gÁ¶ÖçÃAiÀÄ GZÀÑvÀgÀ ²PÁë
D©üAiÀiÁ£À / CSS-Central Share-Rashtriya Ucchatar
Shiksha Abhiyana

059 EvÀgÉ RZÀÄðUÀ¼ÀÄ Other Expenses ...... 1.00 1.00 1.00


dĪÀiÁè HOA Total : 0.00 1.00 1.00 1.00

2202-03-103-1-06
PÉÃ.¥ÀÄ.AiÉÆÃ.-gÁdåzÀ ¥Á®Ä- gÁ¶ÖçÃAiÀÄ GZÀÑvÀgÀ ²PÁë D©üAiÀiÁ£À
/ CSS-State Share-Rashtriya Ucchatar Shiksha Abhiyana

059 EvÀgÉ RZÀÄðUÀ¼ÀÄ Other Expenses ...... 1.00 1.00 1.00


dĪÀiÁè HOA Total : 0.00 1.00 1.00 1.00

DAiÀĪÀåAiÀÄ BUDGET 2024-25 31 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2202 ¸ÁªÀiÁ£Àå ²PÀët
General Education

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 17 - G£ÀßvÀ ²PÀët Higher Education


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
2202-03-103-2-01
¸ÀPÁðj ¥ÀæxÀªÀÄ zÀeÉð PÁ¯ÉÃdÄUÀ¼ÀÄ / Government First
Grade Colleges

002 ªÉÃvÀ£À - C¢sPÁjUÀ¼ÀÄ Pay-Officers 75819.12 82240.00 82240.00 82076.00


003 ªÉÃvÀ£À - ¹§âA¢ Pay-Staff 4895.65 4764.00 5514.00 4953.00
004 vÁvÁÌ°PÀ ¥ÀjºÁgÀ Interim Relief ...... 612.00 612.00 959.00
011 vÀÄnÖ §sÀvÉå Dearness Allowance 29648.07 42255.00 42255.00 49212.00
014 EvÀgÉ §sÀvÉå Other Allowance 9135.02 9847.00 13912.23 9865.00
015 ¥ÀÇgÀPÀ ªÉZÀÑUÀ¼ÀÄ Subsidiary Expenses ...... ...... 1.00 ......
020 ªÉÊzÀåQÃAiÀÄ §sÀvÉå Medical Allowance 29.58 28.00 33.00 30.00
021 ªÉÊzÀåQÃAiÀÄ ªÉZÀÑzÀ ªÀÄgÀÄ¥ÁªÀw Reimbursement of Medical 324.83 569.00 569.00 562.00
Expenses
033 ¢£ÀUÀÆ° Daily-wages 49.83 40.78 40.78 39.41
034 UÀÄwÛUÉ / ºÉÆgÀUÀÄwÛUÉ Contract/Outsource 1018.00 3584.88 3584.88 3734.65
041 ¥ÀçAiÀiÁt ªÉZÀÑUÀ¼ÀÄ Travel Expenses 4.29 2.00 2.00 60.00
051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses 1446.21 1092.49 1316.14 600.00
052 zÀÆgÀªÁt ªÉZÀÑUÀ¼ÀÄ Telephone Charges 4.09 2.50 2.50 4.00
071 PÀlÖqÀ ªÉZÀÑUÀ¼ÀÄ Building Expenses 429.78 150.00 150.00 155.00
324 UËgÀªÀ zsÀ£À Honorarium 27111.34 19600.00 26100.00 24500.00
dĪÀiÁè HOA Total : 149915.81 164787.65 176332.53 176750.06

2202-03-103-2-08
«zÁåy𠤮AiÀÄUÀ¼À°è ¸À®PÀgÀuÉ ªÀÄvÀÄÛ ¸ÁÜ¥À£É / Establishment
& Equipment to Student Hostels

003 ªÉÃvÀ£À - ¹§âA¢ Pay-Staff 31.61 35.00 35.00 ......


004 vÁvÁÌ°PÀ ¥ÀjºÁgÀ Interim Relief ...... 4.00 4.00 ......
011 vÀÄnÖ §sÀvÉå Dearness Allowance 9.30 15.00 15.00 ......
014 EvÀgÉ §sÀvÉå Other Allowance 5.18 5.00 6.99 ......
020 ªÉÊzÀåQÃAiÀÄ §sÀvÉå Medical Allowance 0.16 1.00 1.00 ......
021 ªÉÊzÀåQÃAiÀÄ ªÉZÀÑzÀ ªÀÄgÀÄ¥ÁªÀw Reimbursement of Medical ...... 3.00 3.00 ......
Expenses
051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses 5.95 5.00 5.00 ......
dĪÀiÁè HOA Total : 52.20 68.00 69.99 0.00

DAiÀĪÀåAiÀÄ BUDGET 2024-25 32 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2202 ¸ÁªÀiÁ£Àå ²PÀët
General Education

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 17 - G£ÀßvÀ ²PÀët Higher Education


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
2202-03-104-1-01
¥ÀæxÀªÀÄ zÀeÉð PÁ¯ÉÃdÄUÀ½UÉ ¸ÀºÁAiÀiÁ£ÀÄzÁ£À / GIA - First
Grade College

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 76462.87 107531.00 71031.00 92040.51


dĪÀiÁè HOA Total : 76462.87 107531.00 71031.00 92040.51

2202-03-104-2-01
©.Jqï PÁ¯ÉÃdÄUÀ½UÉ ¸ÀºÁAiÀiÁ£ÀÄzÁ£À / GIA to B.Ed
Colleges

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 5894.48 7378.00 7378.00 7205.36


dĪÀiÁè HOA Total : 5894.48 7378.00 7378.00 7205.36

2202-03-107-1-10
«zÀåyð ªÉÃvÀ£À ªÀÄvÀÄÛ «zÁåyð¤AiÀÄjUÉ ¥ÀÆtð ±ÀÄ®Ì «£Á¬Äw
/ Scholarship and Exemption from payment of full fees
to all girls students

117 «zÁåyð ªÉÃvÀ£À ªÀÄvÀÄÛ Scholarships & Incentives 283.67 2810.00 2510.00 1094.00
¥ÉÇçÃvÁìºÀ
dĪÀiÁè HOA Total : 283.67 2810.00 2510.00 1094.00

2202-03-107-1-14
«zÁåyð¤AiÀÄjUÉ ¥ÀÆtð ±ÀÄ®Ì «£Á¬Äw / Exemption from
Payment of Full Fees to all Girl Students

106 ¸ÀºÁAiÀÄzsÀ£À Subsidies 195.47 ...... ...... ......


422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 35.20 ...... ...... ......
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 17.18 ...... ...... ......
dĪÀiÁè HOA Total : 247.85 0.00 0.00 0.00

2202-03-112-0-01
¸ÁªÀiÁfPÀ ªÀÄvÀÄÛ DyðPÀ §zÀ¯ÁªÀuÉAiÀÄ CzsÀöåAiÀÄ£À ¸ÀA¸ÉÜ /
Institute for Social and Economic Change

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 490.00 489.00 489.00 524.39


103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 400.00 300.00 300.00 300.00
dĪÀiÁè HOA Total : 890.00 789.00 789.00 824.39

DAiÀĪÀåAiÀÄ BUDGET 2024-25 33 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2202 ¸ÁªÀiÁ£Àå ²PÀët
General Education

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 17 - G£ÀßvÀ ²PÀët Higher Education


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
2202-03-112-0-06
gÁ¶ÖçÃAiÀÄ PÁ£ÀÆ£ÀÄ ±Á¯É / National Law School

102 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - D¹ÛUÀ¼À Grants-in-Aid-Assets 2200.00 800.00 800.00 800.00


¸ÀÈd£É Creation
103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 200.00 200.00 200.00 200.00
dĪÀiÁè HOA Total : 2400.00 1000.00 1000.00 1000.00

2202-03-112-0-09
gÁ¶ÖçÃAiÀÄ CAVÃPÀÈvÀ ¥ÀjµÀwÛUÉ £ÉgÀªÀÅ / Support for NAC
Accredition

059 EvÀgÉ RZÀÄðUÀ¼ÀÄ Other Expenses 140.00 400.00 400.00 200.00


dĪÀiÁè HOA Total : 140.00 400.00 400.00 200.00

2202-03-112-0-11
§ºÀĪÀÄÄR «µÀAiÀÄUÀ¼À ¸ÀA±ÉÆÃzsÀ£ÉAiÀÄ PÉÃAzÀç, zsÁgÀªÁqÀ /
Centre for Multi-disciplinary Research,
Dharwad(CMDR)

059 EvÀgÉ RZÀÄðUÀ¼ÀÄ Other Expenses 300.00 200.00 200.00 200.00


101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 133.43 149.00 149.00 183.97
dĪÀiÁè HOA Total : 433.43 349.00 349.00 383.97

2202-03-112-0-13
¸ÀA¸ÀÌÈvÀ ªÀÄvÀÄÛ ªÉÊ¢PÀ ¸ÀA±ÉÆÃzsÀ£Á ¸ÀA¸ÉÜUÀ½UÉ £ÉgÀªÀÅ /
Assistance to Sanskrit and Vedic Research Institutions

103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 180.00 175.00 175.00 175.00


dĪÀiÁè HOA Total : 180.00 175.00 175.00 175.00

2202-03-112-0-15
G£ÀßvÀ ²PÀët CPÁqÉ«Ä, zsÁgÀªÁqÀ / Higher Education
Academy, Dharwad

015 ¥ÀÇgÀPÀ ªÉZÀÑUÀ¼ÀÄ Subsidiary Expenses ...... 160.00 ...... ......


034 UÀÄwÛUÉ / ºÉÆgÀUÀÄwÛUÉ Contract/Outsource ...... 46.17 ...... ......
041 ¥ÀçAiÀiÁt ªÉZÀÑUÀ¼ÀÄ Travel Expenses ...... 52.00 ...... ......
050 PÀbÉÃj ªÉZÀÑUÀ¼ÀÄ Office Expenses ...... 200.00 ...... ......
051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses ...... 250.00 ...... ......
DAiÀĪÀåAiÀÄ BUDGET 2024-25 34 ¸ÀA¥ÀÄl Volume -2
ªÀåAiÀÄ EXPENDITURE
2202 ¸ÁªÀiÁ£Àå ²PÀët
General Education

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 17 - G£ÀßvÀ ²PÀët Higher Education


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
052 zÀÆgÀªÁt ªÉZÀÑUÀ¼ÀÄ Telephone Charges ...... 0.20 ...... ......
071 PÀlÖqÀ ªÉZÀÑUÀ¼ÀÄ Building Expenses ...... 2.00 ...... ......
103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 2568.00 ...... 300.00 400.00
195 ¸ÁjUÉ ªÉZÀÑUÀ¼ÀÄ Transport Expenses ...... 8.40 ...... ......
dĪÀiÁè HOA Total : 2568.00 718.77 300.00 400.00

2202-03-112-0-17
PÀ£ÁðlPÀ gÁdå G£ÀßvÀ ²PÀët ¥ÀjµÀvÀÄÛ / Karnataka State
Council for Higher Education

059 EvÀgÉ RZÀÄðUÀ¼ÀÄ Other Expenses 200.00 100.00 300.00 400.00


dĪÀiÁè HOA Total : 200.00 100.00 300.00 400.00

2202-03-112-0-18
qÁ|| ©.Dgï CA¨ÉÃqÀÌgï ¸ÀÆ̯ï D¥sï JPÀ£Á«ÄPïì / Dr.B.R.
Ambedkar School of Economics

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries ...... 62.00 73.74 75.68


dĪÀiÁè HOA Total : 0.00 62.00 73.74 75.68

2202-03-911-0-00
ªÀeÁ-ºÉZÀѪÀj ¥ÁªÀwAiÀÄ ªÀ¸ÀƯÁw / Deduct Recoveries of
Overpayment.

364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -44.05 ...... ...... ......


dĪÀiÁè HOA Total : -44.05 0.00 0.00 0.00

2202-03-911-0-01
ªÀeÁ-ºÉaÑUÉ ¥ÁªÀwAiÀiÁVgÀĪÀ ºÀtzÀ ªÀÄgÀÄ¥ÁªÀw / Deduct
Recovery of Over Payments

364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -23.67 ...... ...... ......


dĪÀiÁè HOA Total : -23.67 0.00 0.00 0.00

2202-03-911-0-02
ªÀeÁ- ºÉaÑUÉ ¥ÁªÀwAiÀiÁzÀ ªÉÆvÀÛzÀ ªÀ¸ÀÆ° / Deduct-
Recovery of Overpayments

364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -165.10 ...... ...... ......

DAiÀĪÀåAiÀÄ BUDGET 2024-25 35 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2202 ¸ÁªÀiÁ£Àå ²PÀët
General Education

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 17 - G£ÀßvÀ ²PÀët Higher Education


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
dĪÀiÁè HOA Total : -165.10 0.00 0.00 0.00

2202-04-911-0-02
ªÀeÁ- ºÉaÑUÉ ¥ÁªÀwAiÀiÁzÀ ªÉÆvÀÛzÀ ªÀ¸ÀÆ° / Deduct-
Recovery of Overpayments

364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -0.11 ...... ...... ......


dĪÀiÁè HOA Total : -0.11 0.00 0.00 0.00

2202-05-103-0-01
¸ÀPÁðj ¸ÀA¸ÀÌöÈvÀ PÁ¯ÉÃdÄUÀ¼ÀÄ / Government Sanskrit
Colleges

002 ªÉÃvÀ£À - C¢sPÁjUÀ¼ÀÄ Pay-Officers 208.05 214.00 214.00 184.00


003 ªÉÃvÀ£À - ¹§âA¢ Pay-Staff 33.89 38.00 38.00 35.00
004 vÁvÁÌ°PÀ ¥ÀjºÁgÀ Interim Relief ...... 29.00 29.00 37.00
011 vÀÄnÖ §sÀvÉå Dearness Allowance 73.79 106.00 106.00 109.00
014 EvÀgÉ §sÀvÉå Other Allowance 50.91 54.00 68.28 46.00
015 ¥ÀÇgÀPÀ ªÉZÀÑUÀ¼ÀÄ Subsidiary Expenses ...... ...... 0.20 ......
020 ªÉÊzÀåQÃAiÀÄ §sÀvÉå Medical Allowance 0.23 1.00 1.00 1.00
021 ªÉÊzÀåQÃAiÀÄ ªÉZÀÑzÀ ªÀÄgÀÄ¥ÁªÀw Reimbursement of Medical 1.15 15.00 15.00 12.00
Expenses
dĪÀiÁè HOA Total : 368.02 457.00 471.48 424.00

2202-05-103-0-02
¸ÀA¸ÀÌöÈvÀ ¥ÁoÀ±Á¯ÉUÀ¼ÀÄ / Samskrutha Patashalas

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 3007.31 3829.00 3829.00 3798.79


dĪÀiÁè HOA Total : 3007.31 3829.00 3829.00 3798.79

2202-05-103-0-09
¨sÀUÀªÀzï gÁªÀiÁ£ÀÄd gÁ¶ÖçÃAiÀÄ ¸ÀA±ÉÆÃzsÀ£À ¸ÀA¸Àvï, ªÉÄîÄPÉÆÃmÉ
/ Bhagavad Ramanuja National Research Institute,
Melukote

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 227.52 290.00 290.00 284.97


103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 20.00 25.00 25.00 25.00
dĪÀiÁè HOA Total : 247.52 315.00 315.00 309.97

DAiÀĪÀåAiÀÄ BUDGET 2024-25 36 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2202 ¸ÁªÀiÁ£Àå ²PÀët
General Education

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 17 - G£ÀßvÀ ²PÀët Higher Education


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
2202-05-103-0-21
¸ÀPÁðgÉÃvÀgÀ ¸ÀA¸ÀÌöÈvÀ PÁ¯ÉÃdÄUÀ¼ÀÄ / Non-Government
Sanskrit Colleges

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 958.46 1229.00 1229.00 1270.77


dĪÀiÁè HOA Total : 958.46 1229.00 1229.00 1270.77

2202-05-103-0-23
¸ÀA¸ÀÌÈvÀ «±Àé«zÁå®AiÀÄ / Sanskrit University

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 804.97 955.00 955.00 1136.98


103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 100.00 ...... ...... 1.00
118 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À-«±ÁçAw Grants-in-Aid-Pensions 50.00 ...... ...... ......
ªÉÃvÀ£ÀUÀ¼ÀÄ
dĪÀiÁè HOA Total : 954.97 955.00 955.00 1137.98

2202-05-911-0-00
ªÀeÁ-ºÉZÀÄѪÀj ¥ÁªÀwAiÀÄ ªÀ¸ÀƯÁw / Deduct Recovery of
Overpayments

364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -0.65 ...... ...... ......


dĪÀiÁè HOA Total : -0.65 0.00 0.00 0.00

2202-80-001-0-03
PÀ£ÁðlPÀ ¸ÉêÁ C¢s¤AiÀĪÀÄUÀ¼À SÁvÀj CrAiÀÄ°è ¥ÁªÀwUÀ¼ÀÄ /
Payments under the Karnataka Guarantee of Services
Act

060 ¥ÀjºÁgÁvÀäPÀ ªÉZÀÑ Compensatory Cost ...... 1.00 1.00 1.00


dĪÀiÁè HOA Total : 0.00 1.00 1.00 1.00

2202-80-001-0-50
SÁ° ºÀÄzÉÝUÀ½UÁV C£ÀÄzÁ£À / Vacant Post Provision

014 EvÀgÉ §sÀvÉå Other Allowance ...... 24657.84 3045.77 27211.72


dĪÀiÁè HOA Total : 0.00 24657.84 3045.77 27211.72

DAiÀĪÀåAiÀÄ BUDGET 2024-25 37 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2202 ¸ÁªÀiÁ£Àå ²PÀët
General Education

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 17 - G£ÀßvÀ ²PÀët Higher Education


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
2202-80-911-0-04
ªÀeÁ -ºÉaÑUÉ ¥ÁªÀwAiÀiÁzÀ ªÉÆvÀÛzÀ ªÀ¸ÀÆ°-f®Áè ¥ÀjµÀvÀÄÛ /
Deduct Recovery of Overpayments of Previous Years-
ZP

261 CAvÀgï ¯ÉPÀÌ ªÀUÁðªÀuÉUÀ¼ÀÄ Inter Account Transfers ...... -134.88 -134.88 ......
dĪÀiÁè HOA Total : 0.00 -134.88 -134.88 0.00

2202 - dĪÀiÁè Total : 331697.60 370640.63 330054.39 401895.19

DAiÀĪÀåAiÀÄ BUDGET 2024-25 38 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2203 vÁAwçPÀ ²PÀët
Technical Education

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 17 - G£ÀßvÀ ²PÀët Higher Education


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
2203-00-001-0-01
vÁAwçPÀ ²PÀët E¯ÁSÉAiÀÄ ¤zÉðñÀPÀgÀÄ / Director of Technical
Education

002 ªÉÃvÀ£À - C¢sPÁjUÀ¼ÀÄ Pay-Officers 439.75 408.00 408.00 363.00


003 ªÉÃvÀ£À - ¹§âA¢ Pay-Staff 472.28 509.00 509.00 434.00
004 vÁvÁÌ°PÀ ¥ÀjºÁgÀ Interim Relief ...... 67.00 67.00 85.00
011 vÀÄnÖ §sÀvÉå Dearness Allowance 300.51 409.00 409.00 420.00
014 EvÀgÉ §sÀvÉå Other Allowance 230.55 234.00 285.97 203.00
020 ªÉÊzÀåQÃAiÀÄ §sÀvÉå Medical Allowance 2.98 4.00 4.00 3.00
021 ªÉÊzÀåQÃAiÀÄ ªÉZÀÑzÀ ªÀÄgÀÄ¥ÁªÀw Reimbursement of Medical 2.25 15.00 15.00 15.00
Expenses
041 ¥ÀçAiÀiÁt ªÉZÀÑUÀ¼ÀÄ Travel Expenses 1.79 3.00 3.00 3.00
050 PÀbÉÃj ªÉZÀÑUÀ¼ÀÄ Office Expenses ...... ...... ...... 2.00
051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses 29.89 40.00 40.00 230.00
052 zÀÆgÀªÁt ªÉZÀÑUÀ¼ÀÄ Telephone Charges 2.71 3.00 3.00 3.00
071 PÀlÖqÀ ªÉZÀÑUÀ¼ÀÄ Building Expenses 40.53 25.00 25.00 32.00
195 ¸ÁjUÉ ªÉZÀÑUÀ¼ÀÄ Transport Expenses 31.59 30.00 30.00 32.45
dĪÀiÁè HOA Total : 1554.83 1747.00 1798.97 1825.45

2203-00-103-0-01
QjAiÀÄ vÁAwçPÀ ±Á¯ÉUÀ¼ÀÄ / Junior Technical Schools

002 ªÉÃvÀ£À - C¢sPÁjUÀ¼ÀÄ Pay-Officers 154.47 156.00 156.00 155.00


003 ªÉÃvÀ£À - ¹§âA¢ Pay-Staff 159.92 162.00 162.00 149.00
004 vÁvÁÌ°PÀ ¥ÀjºÁgÀ Interim Relief ...... 36.00 36.00 52.00
011 vÀÄnÖ §sÀvÉå Dearness Allowance 94.21 134.00 134.00 152.00
014 EvÀgÉ §sÀvÉå Other Allowance 42.44 44.00 62.02 41.00
020 ªÉÊzÀåQÃAiÀÄ §sÀvÉå Medical Allowance 0.99 1.00 1.00 1.00
021 ªÉÊzÀåQÃAiÀÄ ªÉZÀÑzÀ ªÀÄgÀÄ¥ÁªÀw Reimbursement of Medical 1.11 15.00 15.00 15.00
Expenses
041 ¥ÀçAiÀiÁt ªÉZÀÑUÀ¼ÀÄ Travel Expenses 0.22 1.00 1.00 1.00
051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses 1.10 3.00 3.00 3.00
052 zÀÆgÀªÁt ªÉZÀÑUÀ¼ÀÄ Telephone Charges 0.54 2.00 2.00 2.00
071 PÀlÖqÀ ªÉZÀÑUÀ¼ÀÄ Building Expenses 5.83 12.00 12.00 6.00
180 AiÀÄAvÉÆçÃ¥ÀPÀgÀtUÀ¼ÀÄ ªÀÄvÀÄÛ Machinery and ...... 1.00 1.00 ......
¸ÁzsÀ£À ¸ÁªÀÄVçUÀ¼ÀÄ Equipments
200 ¤ªÀðºÀuÁ ªÉZÀÑ Maintenance Expenditure 0.99 1.00 1.00 ......
dĪÀiÁè HOA Total : 461.82 568.00 586.02 577.00
DAiÀĪÀåAiÀÄ BUDGET 2024-25 39 ¸ÀA¥ÀÄl Volume -2
ªÀåAiÀÄ EXPENDITURE
2203 vÁAwçPÀ ²PÀët
Technical Education

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 17 - G£ÀßvÀ ²PÀët Higher Education


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
2203-00-104-0-01
¥Á°mÉQßPïUÀ½UÉ ¸ÀºÁAiÀiÁ£ÀÄzÁ£À / GIA to Polytechnics

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 31534.04 36246.00 31246.00 35027.78


dĪÀiÁè HOA Total : 31534.04 36246.00 31246.00 35027.78

2203-00-104-0-09
avÀæPÀ¯Á ¥ÀjµÀvï ¸ÉÃjzÀAvÉ ®°vÀ PÀ¯Á PÁ¯ÉÃdÄUÀ¼ÀÄ / Fine
Arts Colleges including Chitrakala Parishath

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 919.95 1139.00 1139.00 1004.73


103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 200.00 200.00 200.00 200.00
dĪÀiÁè HOA Total : 1119.95 1339.00 1339.00 1204.73

2203-00-105-0-01
¸ÀPÁðj ¥Á°mÉQßPïUÀ¼ÀÄ / Government Polytechnics

002 ªÉÃvÀ£À - C¢sPÁjUÀ¼ÀÄ Pay-Officers 23646.15 23932.00 23932.00 23875.00


003 ªÉÃvÀ£À - ¹§âA¢ Pay-Staff 3617.73 3689.00 3689.00 3841.00
004 vÁvÁÌ°PÀ ¥ÀjºÁgÀ Interim Relief ...... 457.00 457.00 705.00
011 vÀÄnÖ §sÀvÉå Dearness Allowance 9889.74 13252.00 13252.00 15508.00
014 EvÀgÉ §sÀvÉå Other Allowance 3279.31 3225.00 4790.19 3251.00
020 ªÉÊzÀåQÃAiÀÄ §sÀvÉå Medical Allowance 21.14 21.00 21.00 21.00
021 ªÉÊzÀåQÃAiÀÄ ªÉZÀÑzÀ ªÀÄgÀÄ¥ÁªÀw Reimbursement of Medical 57.00 207.00 207.00 204.00
Expenses
034 UÀÄwÛUÉ / ºÉÆgÀUÀÄwÛUÉ Contract/Outsource 2690.69 2452.65 2452.65 2556.33
041 ¥ÀçAiÀiÁt ªÉZÀÑUÀ¼ÀÄ Travel Expenses 1.82 2.00 2.00 2.00
050 PÀbÉÃj ªÉZÀÑUÀ¼ÀÄ Office Expenses ...... ...... ...... 150.00
051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses 102.26 200.00 200.00 50.00
052 zÀÆgÀªÁt ªÉZÀÑUÀ¼ÀÄ Telephone Charges 31.42 1.00 1.00 10.00
071 PÀlÖqÀ ªÉZÀÑUÀ¼ÀÄ Building Expenses 318.12 500.00 500.00 500.00
180 AiÀÄAvÉÆçÃ¥ÀPÀgÀtUÀ¼ÀÄ ªÀÄvÀÄÛ Machinery and 2.00 2.00 2.00 ......
¸ÁzsÀ£À ¸ÁªÀÄVçUÀ¼ÀÄ Equipments
195 ¸ÁjUÉ ªÉZÀÑUÀ¼ÀÄ Transport Expenses 1.30 2.00 2.00 2.00
200 ¤ªÀðºÀuÁ ªÉZÀÑ Maintenance Expenditure 1.00 1.00 1.00 ......
221 ¸ÁªÀÄVç ªÀÄvÀÄÛ ¸ÀgÀ§gÁdÄUÀ¼ÀÄ Materials and Supplies 0.99 1.00 1.00 ......
324 UËgÀªÀ zsÀ£À Honorarium 1006.01 1626.25 1626.25 1650.00
dĪÀiÁè HOA Total : 44666.68 49570.90 51136.09 52325.33

DAiÀĪÀåAiÀÄ BUDGET 2024-25 40 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2203 vÁAwçPÀ ²PÀët
Technical Education

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 17 - G£ÀßvÀ ²PÀët Higher Education


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
2203-00-107-1-01
EAf¤AiÀÄjAUï ªÀÄvÀÄÛ ¥Á°mÉQßPï PÁ¯ÉÃf£À ¥Àæw¨sÁªÀAvÀ
«zÁåyðUÀ½UÉ «zÁåyð ªÉÃvÀ£À / Scholarship for talented
students in Engineering Colleges and Polytechnics

117 «zÁåyð ªÉÃvÀ£À ªÀÄvÀÄÛ Scholarships & Incentives 655.35 892.00 892.00 700.00
¥ÉÇçÃvÁìºÀ
422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 899.01 800.00 800.00 1200.00
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 399.99 400.00 400.00 500.00
dĪÀiÁè HOA Total : 1954.35 2092.00 2092.00 2400.00

2203-00-108-0-01
¥ÀjÃPÀë ¥ÀwæPÉ ªÀiË®åªÀiÁ¥À£À, ¥ÀæAiÀiÁt/¢£À ¨sÀvÉå ºÁUÀÆ ¸ÀA¨sÁªÀ£É
/ Expenditure towards Paper Valuations, TA/DA and
Remuneration

015 ¥ÀÇgÀPÀ ªÉZÀÑUÀ¼ÀÄ Subsidiary Expenses 350.00 200.00 200.00 175.00


041 ¥ÀçAiÀiÁt ªÉZÀÑUÀ¼ÀÄ Travel Expenses 319.11 200.00 200.00 175.00
050 PÀbÉÃj ªÉZÀÑUÀ¼ÀÄ Office Expenses ...... ...... ...... 50.00
051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses 318.65 150.00 110.00 50.00
131 gÀºÀ¸Àå ¸ÉêÁ ªÉZÀÑUÀ¼ÀÄ Secret Service Expenses ...... ...... 41.00 50.00
195 ¸ÁjUÉ ªÉZÀÑUÀ¼ÀÄ Transport Expenses 2.02 3.00 3.00 3.00
dĪÀiÁè HOA Total : 989.78 553.00 554.00 503.00

2203-00-112-0-02
¸ÀPÁðj EAf¤AiÀÄjAUï PÁ¯ÉÃdÄUÀ¼ÀÄ / Government
Engineering Colleges

002 ªÉÃvÀ£À - C¢sPÁjUÀ¼ÀÄ Pay-Officers 3733.41 3957.00 3957.00 4107.00


003 ªÉÃvÀ£À - ¹§âA¢ Pay-Staff 521.47 531.00 531.00 515.00
004 vÁvÁÌ°PÀ ¥ÀjºÁgÀ Interim Relief ...... 70.00 70.00 101.00
011 vÀÄnÖ §sÀvÉå Dearness Allowance 1525.12 2156.00 2156.00 2593.00
014 EvÀgÉ §sÀvÉå Other Allowance 466.88 475.00 729.32 482.00
020 ªÉÊzÀåQÃAiÀÄ §sÀvÉå Medical Allowance 3.07 3.00 3.00 3.00
021 ªÉÊzÀåQÃAiÀÄ ªÉZÀÑzÀ ªÀÄgÀÄ¥ÁªÀw Reimbursement of Medical 5.27 36.00 36.00 35.00
Expenses
041 ¥ÀçAiÀiÁt ªÉZÀÑUÀ¼ÀÄ Travel Expenses 0.49 1.00 1.00 1.00
051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses 85.05 80.00 80.00 15.00
052 zÀÆgÀªÁt ªÉZÀÑUÀ¼ÀÄ Telephone Charges 6.02 1.00 1.00 ......

DAiÀĪÀåAiÀÄ BUDGET 2024-25 41 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2203 vÁAwçPÀ ²PÀët
Technical Education

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 17 - G£ÀßvÀ ²PÀët Higher Education


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
071 PÀlÖqÀ ªÉZÀÑUÀ¼ÀÄ Building Expenses 129.43 150.00 150.00 75.00
195 ¸ÁjUÉ ªÉZÀÑUÀ¼ÀÄ Transport Expenses ...... 45.00 45.00 1.00
200 ¤ªÀðºÀuÁ ªÉZÀÑ Maintenance Expenditure 0.09 1.00 1.00 1.00
221 ¸ÁªÀÄVç ªÀÄvÀÄÛ ¸ÀgÀ§gÁdÄUÀ¼ÀÄ Materials and Supplies 4.99 1.00 1.00 1.00
324 UËgÀªÀ zsÀ£À Honorarium 349.69 508.50 508.50 550.00
dĪÀiÁè HOA Total : 6830.98 8015.50 8269.82 8480.00

2203-00-112-0-07
EAf¤AiÀÄjAUï PÁ¯ÉÃdÄUÀ½UÉ ¸ÀºÁAiÀiÁ£ÀÄzÁ£À / GIA to
Engineering Colleges

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 13972.90 17463.00 14463.00 15453.98


dĪÀiÁè HOA Total : 13972.90 17463.00 14463.00 15453.98

2203-00-911-0-00
ªÀeÁ-ºÉaÑUÉ ¥ÁªÀwAiÀiÁzÀ ªÉÆvÀÛzÀ ªÀ¸ÀÆ° / Deduct
Recoveries of Over Payment

364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -11.96 ...... ...... ......


dĪÀiÁè HOA Total : -11.96 0.00 0.00 0.00

2203-00-911-0-01
¥Àæ¸ÀPÀÛ ªÀµÀðzÀ°è ºÉaÑUÉ ¥ÁªÀwAiÀiÁVgÀĪÀ ºÀtzÀ ªÀÄgÀÄ¥ÁªÀw /
Deduct Recovery of Over Payments of Current Year

364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -68.09 ...... ...... ......


dĪÀiÁè HOA Total : -68.09 0.00 0.00 0.00

2203-00-911-0-02
ªÀeÁ-ºÉZÀѪÀj ¥ÁªÀwAiÀÄ ªÀ¸ÀƯÁw / Deduct Recovery of
Overpayments

364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -7.27 ...... ...... ......


dĪÀiÁè HOA Total : -7.27 0.00 0.00 0.00

2203 - dĪÀiÁè Total : 102998.01 117594.40 111484.90 117797.27

DAiÀĪÀåAiÀÄ BUDGET 2024-25 42 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2204 QçÃqÉ ªÀÄvÀÄÛ AiÀÄĪÀd£À ¸ÉêÉUÀ¼ÀÄ
Sports and Youth Services

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 17 - G£ÀßvÀ ²PÀët Higher Education


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
2204-00-102-1-01
gÁ¶ÖöçÃAiÀÄ ¸ÉʤPÀ«zÁåyð zÀ¼À / National Cadet Corps

002 ªÉÃvÀ£À - C¢sPÁjUÀ¼ÀÄ Pay-Officers 39.78 40.00 40.00 35.00


003 ªÉÃvÀ£À - ¹§âA¢ Pay-Staff 1700.68 1772.00 1772.00 1837.00
004 vÁvÁÌ°PÀ ¥ÀjºÁgÀ Interim Relief ...... 206.00 206.00 319.00
011 vÀÄnÖ §sÀvÉå Dearness Allowance 522.13 760.00 760.00 933.00
014 EvÀgÉ §sÀvÉå Other Allowance 331.54 338.00 440.68 356.00
015 ¥ÀÇgÀPÀ ªÉZÀÑUÀ¼ÀÄ Subsidiary Expenses 901.77 1278.29 1278.29 1260.61
020 ªÉÊzÀåQÃAiÀÄ §sÀvÉå Medical Allowance 10.88 11.00 11.00 11.00
021 ªÉÊzÀåQÃAiÀÄ ªÉZÀÑzÀ ªÀÄgÀÄ¥ÁªÀw Reimbursement of Medical 8.57 35.00 35.00 35.00
Expenses
034 UÀÄwÛUÉ / ºÉÆgÀUÀÄwÛUÉ Contract/Outsource 212.39 661.39 661.39 732.35
041 ¥ÀçAiÀiÁt ªÉZÀÑUÀ¼ÀÄ Travel Expenses 1.89 2.00 2.00 2.00
050 PÀbÉÃj ªÉZÀÑUÀ¼ÀÄ Office Expenses 72.55 70.00 70.00 72.00
051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses 31.96 74.62 74.62 73.75
052 zÀÆgÀªÁt ªÉZÀÑUÀ¼ÀÄ Telephone Charges 7.85 10.00 10.00 10.00
053 PÀbÉÃjAiÀÄ ¦ÃoÉÆÃ¥ÀPÀgÀtUÀ¼ÀÄ Purchase of Furniture and 0.50 1.00 1.00 1.50
ªÀÄvÀÄÛ eÉÆÃqÀuÉUÀ¼À Rjâ Fixture for Office
071 PÀlÖqÀ ªÉZÀÑUÀ¼ÀÄ Building Expenses 681.20 660.00 660.00 685.00
195 ¸ÁjUÉ ªÉZÀÑUÀ¼ÀÄ Transport Expenses 31.60 30.00 30.00 31.00
324 UËgÀªÀ zsÀ£À Honorarium 69.41 110.95 110.95 110.95
dĪÀiÁè HOA Total : 4624.70 6060.25 6162.93 6505.16

2204 - dĪÀiÁè Total : 4624.70 6060.25 6162.93 6505.16

DAiÀĪÀåAiÀÄ BUDGET 2024-25 43 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2205 PÀ¯É ªÀÄvÀÄÛ ¸ÀA¸ÀÌöÈw
Art and Culture

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 17 - G£ÀßvÀ ²PÀët Higher Education


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
2205-00-101-0-08
¸ÀAVÃvÀ «±Àé«zÁå®AiÀÄ / Music University

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 87.54 108.00 108.00 89.91


102 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - D¹ÛUÀ¼À Grants-in-Aid-Assets 100.00 ...... ...... ......
¸ÀÈd£É Creation
103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General ...... 150.00 150.00 100.00
dĪÀiÁè HOA Total : 187.54 258.00 258.00 189.91

2205-00-101-0-20
qÁ. UÀAUÀƨÁ¬Ä ºÁ£ÀUÀ¯ï UÀÄgÀÄPÀÄ® læ¸ïÖ , GtPÀ¯ï, ºÀħâ½î /
Dr. Gangubai Hangal Gurukkul Trust, Unkal, Hubballi

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries ...... 21.00 97.49 24.49


115 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À GIA Contract /Outsource ...... 25.46 25.46 ......
UÀÄwÛUÉ/ºÉÆgÀUÀÄwÛUÉ
dĪÀiÁè HOA Total : 0.00 46.46 122.95 24.49

2205 - dĪÀiÁè Total : 187.54 304.46 380.95 214.40

DAiÀĪÀåAiÀÄ BUDGET 2024-25 44 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
4202 ²PÀët, QçÃqÉ, PÀ¯É ªÀÄvÀÄÛ ¸ÀA¸ÀÌöÈwAiÀÄ ªÉÄît §AqÀªÁ¼À ªÉZÀÑ
Capital Outlay on Education, Sports, Art and Culture

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 17 - G£ÀßvÀ ²PÀët Higher Education


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
4202-01-202-1-90
ªÀeÁ-§AqÀªÁ¼À ªÉZÀÑzÀ ªÉÄÃ¯É ¹éÃPÀÈw ªÀÄvÀÄÛ ªÀ¸ÀƯÁw /
Deduct- Receipts and Recoveries on Capital Account

364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -6.42 ...... ...... ......


dĪÀiÁè HOA Total : -6.42 0.00 0.00 0.00

4202-01-203-0-01
C£ÀĸÀÆavÀ eÁwUÀ¼À G¥ÀAiÉÆÃd£É ªÀÄvÀÄÛ §ÄqÀPÀlÄÖ G¥À
AiÉÆÃd£É PÁAiÉÄÝ 2013gÀr §¼ÀPÉAiÀiÁUÀzÉ EgÀĪÀ ªÉÆvÀÛ /
Unspent SCSP-TSP Amount as per the SCSP-TSPAct
2013

422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan ...... ...... ...... 0.89
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan ...... ...... ...... 0.09
dĪÀiÁè HOA Total : 0.00 0.00 0.00 0.98

4202-01-203-1-01
¥ÀçxÀªÀÄ zÀeÉð ªÀĺÁ«zÁå®AiÀÄ PÀlÖqÀUÀ¼ÀÄ / First Grade
College Buildings

132 §AqÀªÁ¼À ªÉZÀÑUÀ¼ÀÄ Capital Expenses 3199.99 16800.00 16800.00 17447.12


133 ªÀĺÀvÁéPÁAPÉëAiÀÄ vÁ®ÆèPÀ Aspirational Taluka 1779.75 3375.00 3375.00 5000.00
135 ªÀĺÀvÁéPÁAPÉëAiÀÄ vÁ®ÆèPÀ- Aspirational Taluka-SCP 1500.00 2812.00 2812.00 ......
«±ÉõÀ WÀlPÀ AiÉÆÃd£É
136 ªÀĺÀvÁéPÁAPÉëAiÀÄ vÁ®ÆèPÀ- Aspirational Taluka-TSP 700.00 1313.00 1313.00 ......
Vjd£À G¥À AiÉÆÃd£É
422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 13864.15 5750.00 5750.00 9387.28
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 4523.00 2450.00 2450.00 4166.60
dĪÀiÁè HOA Total : 25566.89 32500.00 32500.00 36001.00

4202-01-203-1-08
¥Á°mÉQßPï ªÀÄvÀÄÛ vÁAwæPÀ PÁ¯ÉÃdÄUÀ½UÉ ¸ÁªÀiÁVæUÀ¼ÀÄ /
Equipment for Polytechnics and Engineering Colleges

132 §AqÀªÁ¼À ªÉZÀÑUÀ¼ÀÄ Capital Expenses 499.99 500.00 500.00 100.00


dĪÀiÁè HOA Total : 499.99 500.00 500.00 100.00

DAiÀĪÀåAiÀÄ BUDGET 2024-25 45 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
4202 ²PÀët, QçÃqÉ, PÀ¯É ªÀÄvÀÄÛ ¸ÀA¸ÀÌöÈwAiÀÄ ªÉÄît §AqÀªÁ¼À ªÉZÀÑ
Capital Outlay on Education, Sports, Art and Culture

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 17 - G£ÀßvÀ ²PÀët Higher Education


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
4202-01-203-1-11
PÉÃ.¥ÀÄ.AiÉÆÃ.- PÉÃAzÀæzÀ ¥Á®Ä-gÁ¶ÖçÃAiÀÄ GZÀÑvÀgÀ ²PÁë D©üAiÀiÁ£À
(PÁªÀÄUÁjUÀ¼ÀÄ) / CSS-Central Share-Rashtriya Ucchatar
Shiksha Abhiyana (Capital works)

059 EvÀgÉ RZÀÄðUÀ¼ÀÄ Other Expenses ...... 1.00 1.00 1.00


dĪÀiÁè HOA Total : 0.00 1.00 1.00 1.00

4202-01-203-1-13
PÉÃ.¥ÀÄ.AiÉÆÃ.- gÁdåzÀ ¥Á®Ä-gÁ¶ÖçÃAiÀÄ GZÀÑvÀgÀ ²PÁë D©üAiÀiÁ£À
(PÁªÀÄUÁjUÀ¼ÀÄ) / CSS-State Share-Rashtriya Ucchatar
Shiksha Abhiyana (Capital works)

059 EvÀgÉ RZÀÄðUÀ¼ÀÄ Other Expenses ...... 1.00 1.00 1.00


dĪÀiÁè HOA Total : 0.00 1.00 1.00 1.00

4202-01-203-1-90
ªÀeÁ- §AqÀªÁ¼À ªÉZÀÑzÀ ªÉÄÃ¯É ¹éÃPÀÈw ªÀÄvÀÄÛ ªÀ¸ÀƯÁw /
Deduct- Receipt and Recoveries from Capital Account

364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -4.90 ...... ...... ......


dĪÀiÁè HOA Total : -4.90 0.00 0.00 0.00

4202-01-203-2-01
¥ÀzÀ« PÁ¯ÉÃdÄUÀ½UÉ AiÀÄAvÉÆæÃ¥ÀPÀgÀt / Equipment in Degree
Colleges

133 ªÀĺÀvÁéPÁAPÉëAiÀÄ vÁ®ÆèPÀ Aspirational Taluka 489.73 ...... ...... ......


180 AiÀÄAvÉÆçÃ¥ÀPÀgÀtUÀ¼ÀÄ ªÀÄvÀÄÛ Machinery and 2000.00 2888.00 2888.00 380.00
¸ÁzsÀ£À ¸ÁªÀÄVçUÀ¼ÀÄ Equipments
422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 2500.00 646.00 646.00 85.00
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 1500.00 266.00 266.00 35.00
dĪÀiÁè HOA Total : 6489.73 3800.00 3800.00 500.00

4202-02-104-1-01
¥Á°mÉQßPï PÀlÖqÀUÀ¼À ¤ªÀiÁðt / Construction of
Polytechnics

133 ªÀĺÀvÁéPÁAPÉëAiÀÄ vÁ®ÆèPÀ Aspirational Taluka 500.00 3795.00 3795.00 ......


135 Aspirational Taluka-SCP ...... 857.00 857.00 ......
DAiÀĪÀåAiÀÄ BUDGET 2024-25 46 ¸ÀA¥ÀÄl Volume -2
ªÀåAiÀÄ EXPENDITURE
4202 ²PÀët, QçÃqÉ, PÀ¯É ªÀÄvÀÄÛ ¸ÀA¸ÀÌöÈwAiÀÄ ªÉÄît §AqÀªÁ¼À ªÉZÀÑ
Capital Outlay on Education, Sports, Art and Culture

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 17 - G£ÀßvÀ ²PÀët Higher Education


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
ªÀĺÀvÁéPÁAPÉëAiÀÄ vÁ®ÆèPÀ-
«±ÉõÀ WÀlPÀ AiÉÆÃd£É
136 ªÀĺÀvÁéPÁAPÉëAiÀÄ vÁ®ÆèPÀ- Aspirational Taluka-TSP ...... 348.00 348.00 ......
Vjd£À G¥À AiÉÆÃd£É
139 ¥ÀçzsÁ£À PÁªÀÄUÁjUÀ¼ÀÄ Major Works 4746.48 3040.00 3040.00 7565.83
422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 1134.51 680.00 680.00 1374.50
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 526.87 280.00 280.00 559.67
436 £À¨Áqïð PÁªÀÄUÁjUÀ¼ÀÄ NABARD Works 149.00 ...... 1000.00 1602.40
dĪÀiÁè HOA Total : 7056.86 9000.00 10000.00 11102.40

4202-02-104-1-03
EAf¤AiÀÄjAUï PÁ¯ÉÃdÄUÀ¼ÀÄ / Engineering Colleges

386 ¤ªÀiÁðt Construction 15020.96 4000.00 4472.67 3000.00


dĪÀiÁè HOA Total : 15020.96 4000.00 4472.67 3000.00

4202-02-104-1-90
ºÉZÀѪÀj ¥ÁªÀwAiÀÄ ªÀ¸ÀƯÁw / Recovery of overpayments

364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -0.13 ...... ...... ......


dĪÀiÁè HOA Total : -0.13 0.00 0.00 0.00

4202-03-800-0-06
J£ï.¹.¹. PÀlÖqÀUÀ¼À zÀÄgÀ¹Û ªÀÄvÀÄÛ ¤ªÀiÁðt PÁªÀÄUÁjUÀ¼ÀÄ /
Repairs and Construction Works of NCC Buildings

132 §AqÀªÁ¼À ªÉZÀÑUÀ¼ÀÄ Capital Expenses ...... 500.00 500.00 0.50


200 ¤ªÀðºÀuÁ ªÉZÀÑ Maintenance Expenditure ...... 100.00 100.00 0.50
dĪÀiÁè HOA Total : 0.00 600.00 600.00 1.00

4202 - dĪÀiÁè Total : 54622.98 50402.00 51874.67 50707.38

DAiÀĪÀåAiÀÄ BUDGET 2024-25 47 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2058 ¯ÉÃR£À ¸ÁªÀÄVç ªÀÄvÀÄÛ ªÀÄÄzÀçt
Stationery and Printing

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 17 - ±Á¯Á ²PÀët ªÀÄvÀÄÛ ¸ÁPÀëgÀvÉ School Education and Literacy
( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
2058-00-103-0-01
¸ÀPÁðj ªÀÄÄzÀçuÁ®AiÀÄUÀ¼ÀÄ / Govt Presses

002 ªÉÃvÀ£À - C¢sPÁjUÀ¼ÀÄ Pay-Officers 195.47 165.00 166.76 142.00


003 ªÉÃvÀ£À - ¹§âA¢ Pay-Staff 2444.69 2302.00 2323.82 2213.00
004 vÁvÁÌ°PÀ ¥ÀjºÁgÀ Interim Relief ...... 280.00 284.00 401.00
011 vÀÄnÖ §sÀvÉå Dearness Allowance 795.38 1036.00 1036.00 1177.00
014 EvÀgÉ §sÀvÉå Other Allowance 845.92 644.00 878.08 639.00
020 ªÉÊzÀåQÃAiÀÄ §sÀvÉå Medical Allowance 14.34 13.00 13.20 13.00
021 ªÉÊzÀåQÃAiÀÄ ªÉZÀÑzÀ ªÀÄgÀÄ¥ÁªÀw Reimbursement of Medical 31.47 43.00 43.00 40.00
Expenses
033 ¢£ÀUÀÆ° Daily-wages 274.42 890.99 890.99 794.60
034 UÀÄwÛUÉ / ºÉÆgÀUÀÄwÛUÉ Contract/Outsource 972.62 306.38 306.38 215.25
041 ¥ÀçAiÀiÁt ªÉZÀÑUÀ¼ÀÄ Travel Expenses 5.54 5.00 5.00 5.00
051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses 29.94 530.00 530.00 500.00
052 zÀÆgÀªÁt ªÉZÀÑUÀ¼ÀÄ Telephone Charges 3.59 4.00 4.00 4.00
071 PÀlÖqÀ ªÉZÀÑUÀ¼ÀÄ Building Expenses 112.30 150.00 150.00 155.00
180 AiÀÄAvÉÆçÃ¥ÀPÀgÀtUÀ¼ÀÄ ªÀÄvÀÄÛ Machinery and 184.56 250.00 250.00 150.00
¸ÁzsÀ£À ¸ÁªÀÄVçUÀ¼ÀÄ Equipments
195 ¸ÁjUÉ ªÉZÀÑUÀ¼ÀÄ Transport Expenses 9.86 9.76 9.76 9.56
221 ¸ÁªÀÄVç ªÀÄvÀÄÛ ¸ÀgÀ§gÁdÄUÀ¼ÀÄ Materials and Supplies 1423.61 2000.00 2000.00 2000.00
251 ¦AZÀt ªÀÄvÀÄÛ ¤ªÀÈwÛ ¸Ë®¨sÀåUÀ¼ÀÄ Pension & Retirement 159.92 111.46 111.46 111.46
Benefits
dĪÀiÁè HOA Total : 7503.63 8740.59 9002.45 8569.87

2058-00-104-0-01
EvÀgÀ ªÀÄÆ®UÀ½AzÀ ªÀiÁr¹PÉÆAqÀ ªÀÄÄzÀçuÁ PÉ®¸ÀzÀ ªÉZÀÑ /
Cost of Printing by Other Sources

051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses 131.74 ...... ...... ......


dĪÀiÁè HOA Total : 131.74 0.00 0.00 0.00

2058-00-911-0-00
ºÉZÀÄѪÀj ¥ÁªÀwAiÀÄ ªÀ¸ÀƯÁw / Recovery of Over Payment

364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -4.45 ...... ...... ......


dĪÀiÁè HOA Total : -4.45 0.00 0.00 0.00

DAiÀĪÀåAiÀÄ BUDGET 2024-25 48 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2058 ¯ÉÃR£À ¸ÁªÀÄVç ªÀÄvÀÄÛ ªÀÄÄzÀçt
Stationery and Printing

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 17 - ±Á¯Á ²PÀët ªÀÄvÀÄÛ ¸ÁPÀëgÀvÉ School Education and Literacy
( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
2058-00-911-0-01
¥Àæ¸ÀPÀÛ ªÀµÀðzÀ°è ºÉaÑUÉ ¥ÁªÀwAiÀiÁVgÀĪÀ ºÀtzÀ ªÀÄgÀÄ¥ÁªÀw /
Deduct Recovery of Over Payments of Current Year

364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -7.57 ...... ...... ......


dĪÀiÁè HOA Total : -7.57 0.00 0.00 0.00

2058 - dĪÀiÁè Total : 7623.35 8740.59 9002.45 8569.87

DAiÀĪÀåAiÀÄ BUDGET 2024-25 49 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2202 ¸ÁªÀiÁ£Àå ²PÀët
General Education

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 17 - ±Á¯Á ²PÀët ªÀÄvÀÄÛ ¸ÁPÀëgÀvÉ School Education and Literacy
( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
2202-01-053-0-01
±Á¯Á PÀlÖqÀUÀ¼À ¤ªÀðºÀuÉ / Maintenance of School
Buildings

132 §AqÀªÁ¼À ªÉZÀÑUÀ¼ÀÄ Capital Expenses 194.69 ...... ...... ......


133 ªÀĺÀvÁéPÁAPÉëAiÀÄ vÁ®ÆèPÀ Aspirational Taluka 200.00 ...... ...... ......
200 ¤ªÀðºÀuÁ ªÉZÀÑ Maintenance Expenditure 1200.00 ...... ...... ......
dĪÀiÁè HOA Total : 1594.69 0.00 0.00 0.00

2202-01-053-0-02
±Á¯Á PÀlÖqÀUÀ¼À ¤ªÀðºÀuÉ / Maintenance of School
Buildings

058 «zÀÄåvï ªÀÄvÀÄÛ ¤Ãj£À ªÉZÀÑ Electricity and Water ...... ...... ...... 1000.00
Charges
059 EvÀgÉ RZÀÄðUÀ¼ÀÄ Other Expenses 1897.74 7392.66 7392.66 6981.00
133 ªÀĺÀvÁéPÁAPÉëAiÀÄ vÁ®ÆèPÀ Aspirational Taluka 999.09 ...... 2000.00 ......
422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 423.01 1670.41 1670.41 2685.00
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 174.89 676.93 676.93 1074.00
dĪÀiÁè HOA Total : 3494.73 9740.00 11740.00 11740.00

2202-01-102-0-05
Dgï.n.E CrAiÀÄ SÁ¸ÀV ±Á¯ÉUÀ¼À ±ÀÄ®ÌUÀ¼À ªÀÄgÀÄ¥ÁªÀw(DgïnE
UÁV gÁdåzÀ ºÉZÀÄѪÀj C£ÀÄzÁ£À) / Reimbursement of fees to
Private Schools under RTE(State Additional Top up for
RTE)

059 EvÀgÉ RZÀÄðUÀ¼ÀÄ Other Expenses 16032.26 13100.00 13100.00 15180.00


422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 12470.07 10500.00 10500.00 3430.00
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 7212.16 6000.00 6000.00 1390.00
dĪÀiÁè HOA Total : 35714.49 29600.00 29600.00 20000.00

2202-01-107-0-06
¸ÀPÁðgÉÃvÀgÀ G¥ÁzsÁåAiÀÄgÀ vÀgÀ¨ÉÃw ¸ÀA¸ÉÜUÀ¼ÀÄ / Non-Govt.
Teachers' Training Institutions

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 1408.89 1643.00 1643.00 1562.44


dĪÀiÁè HOA Total : 1408.89 1643.00 1643.00 1562.44

DAiÀĪÀåAiÀÄ BUDGET 2024-25 50 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2202 ¸ÁªÀiÁ£Àå ²PÀët
General Education

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 17 - ±Á¯Á ²PÀët ªÀÄvÀÄÛ ¸ÁPÀëgÀvÉ School Education and Literacy
( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
2202-01-107-0-09
²PÀëPÀgÀ vÀgÀ¨ÉÃw ªÀÄvÀÄÛ ªÀÈwÛÃPÀgÀt vÀgÀ¨ÉÃw PÉÃAzÀçUÀ¼ÀÄ / Teachers
Training and Orientation Training Centres

002 ªÉÃvÀ£À - C¢sPÁjUÀ¼ÀÄ Pay-Officers 517.78 508.00 508.00 488.00


003 ªÉÃvÀ£À - ¹§âA¢ Pay-Staff 840.23 847.00 847.00 776.00
004 vÁvÁÌ°PÀ ¥ÀjºÁgÀ Interim Relief ...... 154.00 154.00 215.00
011 vÀÄnÖ §sÀvÉå Dearness Allowance 409.90 569.00 569.00 632.00
014 EvÀgÉ §sÀvÉå Other Allowance 179.40 174.00 250.79 166.00
020 ªÉÊzÀåQÃAiÀÄ §sÀvÉå Medical Allowance 4.59 5.00 5.00 5.00
021 ªÉÊzÀåQÃAiÀÄ ªÉZÀÑzÀ ªÀÄgÀÄ¥ÁªÀw Reimbursement of Medical 4.29 19.00 19.00 17.00
Expenses
041 ¥ÀçAiÀiÁt ªÉZÀÑUÀ¼ÀÄ Travel Expenses 1.84 2.00 2.00 2.00
051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses 1.49 2.00 2.00 2.00
052 zÀÆgÀªÁt ªÉZÀÑUÀ¼ÀÄ Telephone Charges 0.41 1.00 1.00 1.00
071 PÀlÖqÀ ªÉZÀÑUÀ¼ÀÄ Building Expenses 2.13 3.00 3.00 4.00
dĪÀiÁè HOA Total : 1962.06 2284.00 2360.79 2308.00

2202-01-109-0-03
«zÁå «PÁ¸À AiÉÆÃd£É- «zÁåyðUÀ½UÉ ¥ÉÆæÃvÁìºÀzsÀ£À / Vidya
Vikasa Scheme- Incentive for Students

133 ªÀĺÀvÁéPÁAPÉëAiÀÄ vÁ®ÆèPÀ Aspirational Taluka 3000.00 ...... ...... 9438.60


221 ¸ÁªÀÄVç ªÀÄvÀÄÛ ¸ÀgÀ§gÁdÄUÀ¼ÀÄ Materials and Supplies 22161.18 25193.35 25193.35 26380.89
422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 6230.08 9689.75 9689.75 8093.60
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 2524.59 3875.90 3875.90 3279.91
dĪÀiÁè HOA Total : 33915.85 38759.00 38759.00 47193.00

2202-01-109-0-08
²PÀët UÀÄtªÀÄlÖ ¸ÀÄzsÁgÀuÁ PÁAiÀÄðPÀæªÀÄ / Education Quality
Improvement Program

059 EvÀgÉ RZÀÄðUÀ¼ÀÄ Other Expenses ...... 300.00 300.00 700.00


103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General ...... 500.00 500.00 100.00
dĪÀiÁè HOA Total : 0.00 800.00 800.00 800.00

DAiÀĪÀåAiÀÄ BUDGET 2024-25 51 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2202 ¸ÁªÀiÁ£Àå ²PÀët
General Education

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 17 - ±Á¯Á ²PÀët ªÀÄvÀÄÛ ¸ÁPÀëgÀvÉ School Education and Literacy
( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
2202-01-109-0-10
UÀÄtªÀÄlÖ ¨sÀgÀªÀ¸É ªÀÄvÀÄÛ «zÁåyð ¥ÉæÃgÀuÁ G¥ÀPÀæªÀÄ / Quality
Assurance and Student Motivation Initiatives

059 EvÀgÉ RZÀÄðUÀ¼ÀÄ Other Expenses ...... 900.00 900.00 800.00


dĪÀiÁè HOA Total : 0.00 900.00 900.00 800.00

2202-01-109-0-11
PÉÃ.¥ÀÄ.AiÉÆÃ.- PÉÃAzÀæzÀ ¥Á®Ä-¦.JA. ²æà / CSS-Central
Share-PM Schools for Rising India (PM SHRI)

051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses ...... 1.00 755.43 3017.72


dĪÀiÁè HOA Total : 0.00 1.00 755.43 3017.72

2202-01-109-0-12
PÉÃ.¥ÀÄ.AiÉÆÃ.- gÁdåzÀ ¥Á®Ä-¦.JA. ²æà / CSS-State Share-
PM Schools for Rising India (PM SHRI)

051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses ...... 1.00 503.95 2011.80


dĪÀiÁè HOA Total : 0.00 1.00 503.95 2011.80

2202-01-113-0-01
PÉÃ.¥ÀÄ.AiÉÆÃ.-gÁdåzÀ ¥Á®Ä-¸ÀªÀÄUÀæ ²PÀët C©üAiÀiÁ£À-PÀ£ÁðlPÀ /
CSS-State Share-Samagra Shikshana Abhiyana-
Karnataka

002 ªÉÃvÀ£À - C¢sPÁjUÀ¼ÀÄ Pay-Officers 353.92 320.00 374.81 364.00


003 ªÉÃvÀ£À - ¹§âA¢ Pay-Staff 88.38 87.00 87.00 71.00
004 vÁvÁÌ°PÀ ¥ÀjºÁgÀ Interim Relief ...... 45.00 52.00 72.00
009 J¸ï.J£ï.J. SÁvÉUÉ Transfer of 33192.20 33192.20 33192.20 33191.86
ªÉÃvÀ£À/UËgÀªÀzsÀ£ÀzÀ ªÀUÁðªÀuÉ Salary/Honorarium to
SNA
011 vÀÄnÖ §sÀvÉå Dearness Allowance 133.64 173.00 173.00 218.00
014 EvÀgÉ §sÀvÉå Other Allowance 111.54 105.00 132.07 112.00
015 ¥ÀÇgÀPÀ ªÉZÀÑUÀ¼ÀÄ Subsidiary Expenses 5104.83 ...... ...... ......
020 ªÉÊzÀåQÃAiÀÄ §sÀvÉå Medical Allowance 0.40 1.00 1.00 1.00
021 ªÉÊzÀåQÃAiÀÄ ªÉZÀÑzÀ ªÀÄgÀÄ¥ÁªÀw Reimbursement of Medical ...... 15.00 15.00 15.00
Expenses
059 EvÀgÉ RZÀÄðUÀ¼ÀÄ Other Expenses 17853.23 18410.47 18410.47 6104.64
133 ªÀĺÀvÁéPÁAPÉëAiÀÄ vÁ®ÆèPÀ Aspirational Taluka 1000.00 ...... ...... 12306.27
DAiÀĪÀåAiÀÄ BUDGET 2024-25 52 ¸ÀA¥ÀÄl Volume -2
ªÀåAiÀÄ EXPENDITURE
2202 ¸ÁªÀiÁ£Àå ²PÀët
General Education

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 17 - ±Á¯Á ²PÀët ªÀÄvÀÄÛ ¸ÁPÀëgÀvÉ School Education and Literacy
( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 3657.91 7080.95 7080.95 7081.12
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 1783.10 2832.38 2832.38 2832.45
dĪÀiÁè HOA Total : 63279.15 62262.00 62350.88 62369.34

2202-01-113-0-02
PÉÃ.¥ÀÄ.AiÉÆÃ.- PÉÃAzÀæzÀ ¥Á®Ä- ¸ÀªÀÄUÀæ ²PÀët C©üAiÀiÁ£À-
PÀ£ÁðlPÀ / CSS-Central Share- Samagra Shikshana
Abhiyana- Karnataka

009 J¸ï.J£ï.J. SÁvÉUÉ Transfer of 53022.80 53022.80 53022.80 53022.80


ªÉÃvÀ£À/UËgÀªÀzsÀ£ÀzÀ ªÀUÁðªÀuÉ Salary/Honorarium to
SNA
015 ¥ÀÇgÀPÀ ªÉZÀÑUÀ¼ÀÄ Subsidiary Expenses 7657.25 ...... ...... ......
059 EvÀgÉ RZÀÄðUÀ¼ÀÄ Other Expenses 17645.48 25513.28 25513.28 7058.71
133 ªÀĺÀvÁéPÁAPÉëAiÀÄ vÁ®ÆèPÀ Aspirational Taluka ...... ...... ...... 18454.90
422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 5486.87 9812.80 9812.80 9812.93
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 2673.65 3925.12 3925.12 3925.17
dĪÀiÁè HOA Total : 86486.05 92274.00 92274.00 92274.51

2202-01-196-1-01
f¯Áè ¥ÀAZÁAiÀÄwUÀ½UÉ ¨ÁèPï C£ÀÄzÁ£À / Block Assistance
to Zilla Panchayats

401 ¨ÉAUÀ¼ÀÆgÀÄ £ÀUÀgÀ Bengaluru (Urban) 303.47 281.95 287.12 250.57


402 ¨ÉAUÀ¼ÀÆgÀÄ (UÁç«ÄÃt) Bengaluru (Rural) 91.21 74.12 75.65 93.02
403 avÀçzÀÄUÀð Chitradurga 366.46 382.70 392.84 416.34
404 PÉÆïÁgÀ Kolar 355.98 328.97 337.16 302.11
405 ²ªÀªÉÆUÀÎ Shivamogga 219.61 185.43 189.44 194.28
406 vÀĪÀÄPÀÆgÀÄ Tumakuru 119.94 129.78 131.18 143.76
407 ªÉÄʸÀÆgÀÄ Mysuru 483.47 471.85 484.78 430.43
408 aPÀ̪ÀÄUÀ¼ÀÆgÀÄ Chikkamagaluru 307.64 304.54 312.48 304.79
409 zÀQët PÀ£ÀßqÀ Dakshina Kannada 96.67 92.92 95.58 93.38
410 ºÁ¸À£À Hassan 554.52 571.58 587.71 545.83
411 PÉÆqÀUÀÄ Kodagu 90.82 71.86 73.61 67.73
412 ªÀÄAqÀå Mandya 810.78 867.37 892.14 784.64
413 ¨É¼ÀUÁ« Belagavi 749.06 779.93 801.24 775.86
414 «dAiÀÄ¥ÀÄgÀ Vijayapura 474.57 504.82 519.39 479.58
415 zsÁgÀªÁqÀ Dharwar 153.05 155.10 158.09 161.73
416 GvÀÛgÀ PÀ£ÀßqÀ Uttara Kannada 205.33 155.51 157.77 130.75

DAiÀĪÀåAiÀÄ BUDGET 2024-25 53 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2202 ¸ÁªÀiÁ£Àå ²PÀët
General Education

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 17 - ±Á¯Á ²PÀët ªÀÄvÀÄÛ ¸ÁPÀëgÀvÉ School Education and Literacy
( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
417 PÀ®§ÄgÀV Kalaburagi 451.51 414.91 426.01 368.81
418 §¼Áîj Ballari 78.09 74.39 75.87 76.81
419 ©ÃzÀgï Bidar 101.16 99.14 100.99 96.37
420 gÁAiÀÄZÀÆgÀÄ Raichur 348.45 358.29 367.54 350.13
421 AiÀiÁzÀVj Yadgir 173.13 164.90 168.53 162.96
451 zÁªÀtUÉgÉ Davanagere 252.54 238.08 243.54 227.00
452 gÁªÀÄ£ÀUÀgÀ Ramanagara 132.18 118.04 121.26 119.21
453 aPÀ̧¼Áî¥ÀÄgÀ Chikkaballapura 243.03 202.68 207.10 190.96
456 ZÁªÀÄgÁd£ÀUÀgÀ Chamarajanagar 276.05 246.38 252.22 256.40
457 GqÀĦ Udupi 81.41 65.55 66.78 50.91
461 ¨ÁUÀ®PÉÆÃmÉ Bagalkot 333.52 333.83 343.12 333.61
462 UÀzÀUÀ Gadag 48.47 51.05 52.11 49.85
463 ºÁªÉÃj Haveri 75.25 74.02 75.47 85.82
466 PÉÆ¥Àà¼À Koppal 443.99 418.54 430.58 418.20
467 «dAiÀÄ£ÀUÀgÀ Vijayanagara 97.32 103.39 105.76 89.65
dĪÀiÁè HOA Total : 8518.68 8321.62 8533.06 8051.49

2202-01-196-1-02
¥ÁçxÀ«ÄPÀ ²PÀëtzÀ ¸ÁªÀðwçQÃPÀgÀt - CPÀëgÀ zÁ¸ÉÆúÀ /
Universalization of Primary Education - Aksharadasoha

300 MlÄÖ - f¯Áè ¥ÀjµÀzï Lumpsum - ZP ...... 20000.00 20000.00 54487.00


401 ¨ÉAUÀ¼ÀÆgÀÄ £ÀUÀgÀ Bengaluru (Urban) ...... 4969.03 3960.42 5798.81
402 ¨ÉAUÀ¼ÀÆgÀÄ (UÁç«ÄÃt) Bengaluru (Rural) ...... 1526.63 1530.18 1311.06
403 avÀçzÀÄUÀð Chitradurga ...... 3333.95 3338.62 3021.82
404 PÉÆïÁgÀ Kolar ...... 2477.63 2481.90 1949.55
405 ²ªÀªÉÆUÀÎ Shivamogga ...... 3242.45 3247.98 2842.42
406 vÀĪÀÄPÀÆgÀÄ Tumakuru ...... 4751.07 4756.83 4019.86
407 ªÉÄʸÀÆgÀÄ Mysuru ...... 4039.73 4046.29 3892.50
408 aPÀ̪ÀÄUÀ¼ÀÆgÀÄ Chikkamagaluru ...... 1871.46 1876.41 1588.41
409 zÀQët PÀ£ÀßqÀ Dakshina Kannada ...... 2656.67 2659.75 2733.94
410 ºÁ¸À£À Hassan ...... 2791.67 2796.79 2174.24
411 PÉÆqÀUÀÄ Kodagu ...... 707.10 709.07 634.96
412 ªÀÄAqÀå Mandya ...... 2522.45 2527.31 2171.53
413 ¨É¼ÀUÁ« Belagavi ...... 9652.31 9661.07 10978.80
414 «dAiÀÄ¥ÀÄgÀ Vijayapura ...... 4739.51 4743.86 5864.14
415 zsÁgÀªÁqÀ Dharwar ...... 2995.94 2370.28 3510.00
416 GvÀÛgÀ PÀ£ÀßqÀ Uttara Kannada ...... 3113.63 2818.28 2769.47
417 PÀ®§ÄgÀV Kalaburagi ...... 4609.23 3080.28 5442.76
DAiÀĪÀåAiÀÄ BUDGET 2024-25 54 ¸ÀA¥ÀÄl Volume -2
ªÀåAiÀÄ EXPENDITURE
2202 ¸ÁªÀiÁ£Àå ²PÀët
General Education

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 17 - ±Á¯Á ²PÀët ªÀÄvÀÄÛ ¸ÁPÀëgÀvÉ School Education and Literacy
( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
418 §¼Áîj Ballari ...... 2156.60 1466.60 2817.65
419 ©ÃzÀgï Bidar ...... 2921.87 1833.45 3067.74
420 gÁAiÀÄZÀÆgÀÄ Raichur ...... 3864.46 2646.24 4886.79
421 AiÀiÁzÀVj Yadgir ...... 2416.09 1690.17 3076.08
451 zÁªÀtUÉgÉ Davanagere ...... 2807.30 1927.58 2683.45
452 gÁªÀÄ£ÀUÀgÀ Ramanagara ...... 1686.77 1080.28 1413.47
453 aPÀ̧¼Áî¥ÀÄgÀ Chikkaballapura ...... 1945.33 1247.20 1638.46
456 ZÁªÀÄgÁd£ÀUÀgÀ Chamarajanagar ...... 1498.66 1033.55 1437.00
457 GqÀĦ Udupi ...... 1506.25 1040.33 1510.15
461 ¨ÁUÀ®PÉÆÃmÉ Bagalkot ...... 4381.80 3191.53 4721.50
462 UÀzÀUÀ Gadag ...... 2277.71 1667.95 2410.44
463 ºÁªÉÃj Haveri ...... 3384.87 2401.64 3480.02
466 PÉÆ¥Àà¼À Koppal ...... 2811.18 2008.74 3795.68
467 «dAiÀÄ£ÀUÀgÀ Vijayanagara ...... 2984.20 1935.44 3166.78
dĪÀiÁè HOA Total : 0.00 116643.55 101776.02 155296.48

2202-01-196-6-01
¥ÁçxÀ«ÄPÀ ²PÀëtzÀ ¸ÁªÀðwçQÃPÀgÀt - CPÀëgÀ zÁ¸ÉÆúÀ /
Universalization of Primary Education - Aksharadasoha

401 ¨ÉAUÀ¼ÀÆgÀÄ £ÀUÀgÀ Bengaluru (Urban) 4337.81 ...... ...... ......


402 ¨ÉAUÀ¼ÀÆgÀÄ (UÁç«ÄÃt) Bengaluru (Rural) 1365.91 ...... ...... ......
403 avÀçzÀÄUÀð Chitradurga 2994.36 ...... ...... ......
404 PÉÆïÁgÀ Kolar 2048.91 ...... ...... ......
405 ²ªÀªÉÆUÀÎ Shivamogga 2587.77 ...... ...... ......
406 vÀĪÀÄPÀÆgÀÄ Tumakuru 4059.98 ...... ...... ......
407 ªÉÄʸÀÆgÀÄ Mysuru 3571.60 ...... ...... ......
408 aPÀ̪ÀÄUÀ¼ÀÆgÀÄ Chikkamagaluru 1740.06 ...... ...... ......
409 zÀQët PÀ£ÀßqÀ Dakshina Kannada 2613.66 ...... ...... ......
410 ºÁ¸À£À Hassan 2586.30 ...... ...... ......
411 PÉÆqÀUÀÄ Kodagu 449.32 ...... ...... ......
412 ªÀÄAqÀå Mandya 2386.34 ...... ...... ......
413 ¨É¼ÀUÁ« Belagavi 9626.79 ...... ...... ......
414 «dAiÀÄ¥ÀÄgÀ Vijayapura 5905.48 ...... ...... ......
415 zsÁgÀªÁqÀ Dharwar 3184.15 ...... ...... ......
416 GvÀÛgÀ PÀ£ÀßqÀ Uttara Kannada 2833.14 ...... ...... ......
417 PÀ®§ÄgÀV Kalaburagi 5336.78 ...... ...... ......
418 §¼Áîj Ballari 2617.54 ...... ...... ......
419 ©ÃzÀgï Bidar 3250.36 ...... ...... ......
DAiÀĪÀåAiÀÄ BUDGET 2024-25 55 ¸ÀA¥ÀÄl Volume -2
ªÀåAiÀÄ EXPENDITURE
2202 ¸ÁªÀiÁ£Àå ²PÀët
General Education

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 17 - ±Á¯Á ²PÀët ªÀÄvÀÄÛ ¸ÁPÀëgÀvÉ School Education and Literacy
( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
420 gÁAiÀÄZÀÆgÀÄ Raichur 4387.08 ...... ...... ......
421 AiÀiÁzÀVj Yadgir 3072.87 ...... ...... ......
451 zÁªÀtUÉgÉ Davanagere 2801.57 ...... ...... ......
452 gÁªÀÄ£ÀUÀgÀ Ramanagara 1584.90 ...... ...... ......
453 aPÀ̧¼Áî¥ÀÄgÀ Chikkaballapura 1802.96 ...... ...... ......
456 ZÁªÀÄgÁd£ÀUÀgÀ Chamarajanagar 1613.47 ...... ...... ......
457 GqÀĦ Udupi 1471.01 ...... ...... ......
461 ¨ÁUÀ®PÉÆÃmÉ Bagalkot 4760.34 ...... ...... ......
462 UÀzÀUÀ Gadag 2261.07 ...... ...... ......
463 ºÁªÉÃj Haveri 3263.23 ...... ...... ......
466 PÉÆ¥Àà¼À Koppal 3627.04 ...... ...... ......
467 «dAiÀÄ£ÀUÀgÀ Vijayanagara 2405.18 ...... ...... ......
dĪÀiÁè HOA Total : 96546.98 0.00 0.00 0.00

2202-01-196-6-02
PÉÃ.¥ÀÄ.AiÉÆÃ.-PÉÃAzÀæzÀ ¥Á®Ä-CqÀÄUÉ ªÉZÀÑ(¥ÀæzsÁ£À ªÀÄAwæ ¥ÉÆõÀt
±ÀQÛ ¤ªÀiÁðt-JArJA) / CSS-Central Share- Cooking
Cost(Pradhan Mantri Poshan Shakti Nirman-MDM)

300 MlÄÖ - f¯Áè ¥ÀjµÀzï Lumpsum - ZP ...... 41200.00 41200.00 48000.00


401 ¨ÉAUÀ¼ÀÆgÀÄ £ÀUÀgÀ Bengaluru (Urban) 3070.86 ...... ...... ......
402 ¨ÉAUÀ¼ÀÆgÀÄ (UÁç«ÄÃt) Bengaluru (Rural) 755.04 ...... ...... ......
403 avÀçzÀÄUÀð Chitradurga 1906.44 ...... ...... ......
404 PÉÆïÁgÀ Kolar 1287.90 ...... ...... ......
405 ²ªÀªÉÆUÀÎ Shivamogga 1812.43 ...... ...... ......
406 vÀĪÀÄPÀÆgÀÄ Tumakuru 2612.97 ...... ...... ......
407 ªÉÄʸÀÆgÀÄ Mysuru 2300.11 ...... ...... ......
408 aPÀ̪ÀÄUÀ¼ÀÆgÀÄ Chikkamagaluru 982.76 ...... ...... ......
409 zÀQët PÀ£ÀßqÀ Dakshina Kannada 1526.39 ...... ...... ......
410 ºÁ¸À£À Hassan 1360.25 ...... ...... ......
411 PÉÆqÀUÀÄ Kodagu 343.01 ...... ...... ......
412 ªÀÄAqÀå Mandya 1317.67 ...... ...... ......
413 ¨É¼ÀUÁ« Belagavi 6168.91 ...... ...... ......
414 «dAiÀÄ¥ÀÄgÀ Vijayapura 3474.21 ...... ...... ......
415 zsÁgÀªÁqÀ Dharwar 1898.32 ...... ...... ......
416 GvÀÛgÀ PÀ£ÀßqÀ Uttara Kannada 1586.53 ...... ...... ......
417 PÀ®§ÄgÀV Kalaburagi 3226.43 ...... ...... ......
418 §¼Áîj Ballari 1524.14 ...... ...... ......

DAiÀĪÀåAiÀÄ BUDGET 2024-25 56 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2202 ¸ÁªÀiÁ£Àå ²PÀët
General Education

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 17 - ±Á¯Á ²PÀët ªÀÄvÀÄÛ ¸ÁPÀëgÀvÉ School Education and Literacy
( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
419 ©ÃzÀgï Bidar 1912.42 ...... ...... ......
420 gÁAiÀÄZÀÆgÀÄ Raichur 2886.28 ...... ...... ......
421 AiÀiÁzÀVj Yadgir 1886.73 ...... ...... ......
451 zÁªÀtUÉgÉ Davanagere 1606.97 ...... ...... ......
452 gÁªÀÄ£ÀUÀgÀ Ramanagara 824.04 ...... ...... ......
453 aPÀ̧¼Áî¥ÀÄgÀ Chikkaballapura 986.66 ...... ...... ......
456 ZÁªÀÄgÁd£ÀUÀgÀ Chamarajanagar 833.64 ...... ...... ......
457 GqÀĦ Udupi 818.54 ...... ...... ......
461 ¨ÁUÀ®PÉÆÃmÉ Bagalkot 2681.88 ...... ...... ......
462 UÀzÀUÀ Gadag 1352.93 ...... ...... ......
463 ºÁªÉÃj Haveri 2062.40 ...... ...... ......
466 PÉÆ¥Àà¼À Koppal 2149.50 ...... ...... ......
467 «dAiÀÄ£ÀUÀgÀ Vijayanagara 2005.89 ...... ...... ......
dĪÀiÁè HOA Total : 59162.25 41200.00 41200.00 48000.00

2202-01-196-6-03
PÉÃ.¥ÀÄ.AiÉÆÃ.-gÁdåzÀ ¥Á®Ä-CqÀÄUÉ ªÉZÀÑ(¥ÀæzsÁ£À ªÀÄAwæ ¥ÉÆõÀt
±ÀQÛ ¤ªÀiÁðt-JArJA) / CSS-State Share- Cooking
Cost(Pradhan Mantri Poshan Shakti Nirman-MDM)

300 MlÄÖ - f¯Áè ¥ÀjµÀzï Lumpsum - ZP ...... 27193.36 27193.36 32000.00


401 ¨ÉAUÀ¼ÀÆgÀÄ £ÀUÀgÀ Bengaluru (Urban) 3375.37 ...... ...... ......
402 ¨ÉAUÀ¼ÀÆgÀÄ (UÁç«ÄÃt) Bengaluru (Rural) 864.24 ...... ...... ......
403 avÀçzÀÄUÀð Chitradurga 1931.78 ...... ...... ......
404 PÉÆïÁgÀ Kolar 1363.15 ...... ...... ......
405 ²ªÀªÉÆUÀÎ Shivamogga 2031.91 ...... ...... ......
406 vÀĪÀÄPÀÆgÀÄ Tumakuru 2917.60 ...... ...... ......
407 ªÉÄʸÀÆgÀÄ Mysuru 2580.69 ...... ...... ......
408 aPÀ̪ÀÄUÀ¼ÀÆgÀÄ Chikkamagaluru 984.85 ...... ...... ......
409 zÀQët PÀ£ÀßqÀ Dakshina Kannada 1711.38 ...... ...... ......
410 ºÁ¸À£À Hassan 1580.75 ...... ...... ......
411 PÉÆqÀUÀÄ Kodagu 393.77 ...... ...... ......
412 ªÀÄAqÀå Mandya 1499.83 ...... ...... ......
413 ¨É¼ÀUÁ« Belagavi 6796.87 ...... ...... ......
414 «dAiÀÄ¥ÀÄgÀ Vijayapura 3839.76 ...... ...... ......
415 zsÁgÀªÁqÀ Dharwar 2121.76 ...... ...... ......
416 GvÀÛgÀ PÀ£ÀßqÀ Uttara Kannada 1818.97 ...... ...... ......
417 PÀ®§ÄgÀV Kalaburagi 3598.78 ...... ...... ......

DAiÀĪÀåAiÀÄ BUDGET 2024-25 57 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2202 ¸ÁªÀiÁ£Àå ²PÀët
General Education

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 17 - ±Á¯Á ²PÀët ªÀÄvÀÄÛ ¸ÁPÀëgÀvÉ School Education and Literacy
( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
418 §¼Áîj Ballari 1684.60 ...... ...... ......
419 ©ÃzÀgï Bidar 2179.76 ...... ...... ......
420 gÁAiÀÄZÀÆgÀÄ Raichur 3182.42 ...... ...... ......
421 AiÀiÁzÀVj Yadgir 2056.90 ...... ...... ......
451 zÁªÀtUÉgÉ Davanagere 1803.38 ...... ...... ......
452 gÁªÀÄ£ÀUÀgÀ Ramanagara 948.90 ...... ...... ......
453 aPÀ̧¼Áî¥ÀÄgÀ Chikkaballapura 1124.99 ...... ...... ......
456 ZÁªÀÄgÁd£ÀUÀgÀ Chamarajanagar 948.10 ...... ...... ......
457 GqÀĦ Udupi 930.48 ...... ...... ......
461 ¨ÁUÀ®PÉÆÃmÉ Bagalkot 2972.02 ...... ...... ......
462 UÀzÀUÀ Gadag 1510.20 ...... ...... ......
463 ºÁªÉÃj Haveri 2304.12 ...... ...... ......
466 PÉÆ¥Àà¼À Koppal 2347.96 ...... ...... ......
467 «dAiÀÄ£ÀUÀgÀ Vijayanagara 2108.64 ...... ...... ......
dĪÀiÁè HOA Total : 65513.93 27193.36 27193.36 32000.00

2202-01-196-6-04
PÉÃ.¥ÀÄ.AiÉÆÃ.-PÉÃAzÀæzÀ ¥Á®Ä-DºÁgÀ zsÁ£ÀåUÀ¼À ªÉZÀÑ 100%
PÉÃAzÀæ(¥ÀæzsÁ£À ªÀÄAwæ ¥ÉÆõÀt ±ÀQÛ ¤ªÀiÁðt-JArJA) / CSS-
Central Share-Cost of Food Grains 100% GoI(Pradhan
Mantri Poshan Shakti Nirman-MDM)

300 MlÄÖ - f¯Áè ¥ÀjµÀzï Lumpsum - ZP ...... 3492.00 3492.00 ......


dĪÀiÁè HOA Total : 0.00 3492.00 3492.00 0.00

2202-01-196-6-05
PÉÃ.¥ÀÄ.AiÉÆÃ.-PÉÃAzÀæzÀ ¥Á®Ä-DqÀÄUÉAiÀĪÀgÀÄ-¸ÀºÁAiÀÄPÀgÀÄUÀ½UÉ
UËgÀªÀzsÀ£À(¥ÀæzsÁ£À ªÀÄAwæ ¥ÉÆõÀt ±ÀQÛ ¤ªÀiÁðt-JArJA) /
CSS-Central Share-Honorarium to Cook-cum-Helpers
(Pradhan Mantri Poshan Shakti Nirman-MDM)

300 MlÄÖ - f¯Áè ¥ÀjµÀzï Lumpsum - ZP ...... 7308.96 7308.96 ......


dĪÀiÁè HOA Total : 0.00 7308.96 7308.96 0.00

DAiÀĪÀåAiÀÄ BUDGET 2024-25 58 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2202 ¸ÁªÀiÁ£Àå ²PÀët
General Education

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 17 - ±Á¯Á ²PÀët ªÀÄvÀÄÛ ¸ÁPÀëgÀvÉ School Education and Literacy
( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
2202-01-196-6-06
PÉÃ.¥ÀÄ.AiÉÆÃ.-gÁdåzÀ ¥Á®Ä-DqÀÄUÉAiÀĪÀgÀÄ/¸ÀºÁAiÀÄPÀgÀÄUÀ½UÉ
UËgÀªÀzsÀ£À(¥ÀæzsÁ£À ªÀÄAwæ ¥ÉÆõÀt ±ÀQÛ ¤ªÀiÁðt / CSS-State
Share-Honorarium to Cook-cum-Helpers(Pradhan
Mantri Poshan Shakti Nirman-MDM)

300 MlÄÖ - f¯Áè ¥ÀjµÀzï Lumpsum - ZP ...... 4872.64 4872.64 ......


dĪÀiÁè HOA Total : 0.00 4872.64 4872.64 0.00

2202-01-196-6-07
PÉÃ.¥ÀÄ.AiÉÆÃ.-PÉÃAzÀæzÀ ¥Á®Ä-¸ÁjUÉ ªÉZÀÑ 100% PÉÃAzÀæ(¥ÀæzsÁ£À
ªÀÄAwæ ¥ÉÆõÀt ±ÀQÛ ¤ªÀiÁðt-JArJA) / CSS-Central
Share-Transportation Expenses 100% GoI (Pradhan
Mantri Poshan Shakti Nirman-MDM)

300 MlÄÖ - f¯Áè ¥ÀjµÀzï Lumpsum - ZP ...... 1950.00 1950.00 ......


dĪÀiÁè HOA Total : 0.00 1950.00 1950.00 0.00

2202-01-196-6-08
PÉÃ.¥ÀÄ.AiÉÆÃ.-PÉÃAzÀæzÀ ¥Á®Ä-¤ªÀðºÀuÉ G¸ÀÄÛªÁj ªÀÄvÀÄÛ
ªÀiË®åªÀiÁ¥À£À 100% PÉÃAzÀæ(¥ÀæzsÁ£À ªÀÄAwæ ¥ÉÆõÀt ±ÀQÛ
¤ªÀiÁðt-JArJA) / CSS-Central Share- MME 100%
GoI (Pradhan Mantri Poshan Shakti Nirman-MDM)

300 MlÄÖ - f¯Áè ¥ÀjµÀzï Lumpsum - ZP ...... 1649.04 1649.04 ......


dĪÀiÁè HOA Total : 0.00 1649.04 1649.04 0.00

2202-01-196-6-10
PÉÃ.¥ÀÄ.AiÉÆÃ.-PÉÃAzÀæzÀ ¥Á®Ä-CqÀÄUɪÀÄ£ÉAiÀÄ ¤ªÀðºÀuÉÀ(¥ÀæzsÁ£À
ªÀÄAwæ ¥ÉÆõÀt ±ÀQÛ ¤ªÀiÁðt-JArJA) / CSS-Central
Share- Maintenance of Kitchen(Pradhan Mantri Poshan
Shakti Nirman-MDM)

300 MlÄÖ - f¯Áè ¥ÀjµÀzï Lumpsum - ZP ...... 1400.00 1400.00 ......


dĪÀiÁè HOA Total : 0.00 1400.00 1400.00 0.00

DAiÀĪÀåAiÀÄ BUDGET 2024-25 59 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2202 ¸ÁªÀiÁ£Àå ²PÀët
General Education

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 17 - ±Á¯Á ²PÀët ªÀÄvÀÄÛ ¸ÁPÀëgÀvÉ School Education and Literacy
( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
2202-01-196-6-11
PÉÃ.¥ÀÄ.AiÉÆÃ.-gÁdåzÀ ¥Á®Ä-CqÀÄUɪÀÄ£ÉAiÀÄ ¤ªÀðºÀuÉÀ(¥ÀæzsÁ£À
ªÀÄAwæ ¥ÉÆõÀt ±ÀQÛ ¤ªÀiÁðt-JArJA) / CSS-State Share-
Maintenance of Kitchen(Pradhan Mantri Poshan Shakti
Nirman-MDM)

300 MlÄÖ - f¯Áè ¥ÀjµÀzï Lumpsum - ZP ...... 934.00 934.00 ......


dĪÀiÁè HOA Total : 0.00 934.00 934.00 0.00

2202-01-197-1-01
¨ÁèPï C£ÀÄzÁ£À / Block Grants

300 MlÄÖ - f¯Áè ¥ÀjµÀzï Lumpsum - ZP 27225.64 78944.00 55980.15 142520.00


401 ¨ÉAUÀ¼ÀÆgÀÄ £ÀUÀgÀ Bengaluru (Urban) 53143.17 61843.78 63504.50 65593.07
402 ¨ÉAUÀ¼ÀÆgÀÄ (UÁç«ÄÃt) Bengaluru (Rural) 23018.99 23759.44 24555.08 25112.36
403 avÀçzÀÄUÀð Chitradurga 41052.11 46898.79 48436.54 50488.68
404 PÉÆïÁgÀ Kolar 36257.51 41032.18 42401.09 43849.32
405 ²ªÀªÉÆUÀÎ Shivamogga 41284.14 46807.43 48312.09 50912.02
406 vÀĪÀÄPÀÆgÀÄ Tumakuru 64887.91 72858.38 75310.97 78741.08
407 ªÉÄʸÀÆgÀÄ Mysuru 44905.56 50941.04 52576.70 54607.93
408 aPÀ̪ÀÄUÀ¼ÀÆgÀÄ Chikkamagaluru 29328.37 33038.37 34152.65 35185.36
409 zÀQët PÀ£ÀßqÀ Dakshina Kannada 26791.06 29967.01 30848.52 30323.95
410 ºÁ¸À£À Hassan 44095.68 48930.53 50575.37 52435.41
411 PÉÆqÀUÀÄ Kodagu 9087.33 10049.38 10386.02 10162.42
412 ªÀÄAqÀå Mandya 32486.51 36282.54 37482.09 38591.01
413 ¨É¼ÀUÁ« Belagavi 99487.35 111802.51 115369.51 118054.03
414 «dAiÀÄ¥ÀÄgÀ Vijayapura 60041.62 67539.88 69696.60 72812.62
415 zsÁgÀªÁqÀ Dharwar 34148.03 38177.01 39371.16 40901.20
416 GvÀÛgÀ PÀ£ÀßqÀ Uttara Kannada 41842.89 47063.23 48671.46 49859.15
417 PÀ®§ÄgÀV Kalaburagi 51971.81 58016.76 59744.39 59116.05
418 §¼Áîj Ballari 17067.79 18868.62 19458.89 18394.69
419 ©ÃzÀgï Bidar 42445.80 47657.79 49003.18 48361.52
420 gÁAiÀÄZÀÆgÀÄ Raichur 31845.84 35659.26 36826.98 33602.74
421 AiÀiÁzÀVj Yadgir 21069.94 23637.79 24406.18 21989.48
451 zÁªÀtUÉgÉ Davanagere 38119.05 43914.44 45205.16 46122.15
452 gÁªÀÄ£ÀUÀgÀ Ramanagara 22110.24 23175.75 23941.95 23988.67
453 aPÀ̧¼Áî¥ÀÄgÀ Chikkaballapura 28564.53 31961.07 33004.70 33636.99
456 ZÁªÀÄgÁd£ÀUÀgÀ Chamarajanagar 17881.84 19939.49 20599.61 20802.80
457 GqÀĦ Udupi 16450.85 18731.23 19298.59 19906.33
DAiÀĪÀåAiÀÄ BUDGET 2024-25 60 ¸ÀA¥ÀÄl Volume -2
ªÀåAiÀÄ EXPENDITURE
2202 ¸ÁªÀiÁ£Àå ²PÀët
General Education

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 17 - ±Á¯Á ²PÀët ªÀÄvÀÄÛ ¸ÁPÀëgÀvÉ School Education and Literacy
( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
461 ¨ÁUÀ®PÉÆÃmÉ Bagalkot 42006.76 47029.32 48504.37 49623.77
462 UÀzÀUÀ Gadag 24508.74 27119.03 27993.83 29031.19
463 ºÁªÉÃj Haveri 39095.53 44084.70 45523.87 47608.99
466 PÉÆ¥Àà¼À Koppal 28717.42 32123.74 33196.89 32410.31
467 «dAiÀÄ£ÀUÀgÀ Vijayanagara 31066.51 35141.56 36287.71 39331.57
dĪÀiÁè HOA Total : 1162006.52 1352996.05 1370626.80 1484076.86

2202-01-197-1-02
¸ÀªÀð ²PÀët D©üAiÀiÁ£À / Sarva Shiksha Abhiyana

401 ¨ÉAUÀ¼ÀÆgÀÄ £ÀUÀgÀ Bengaluru (Urban) ...... 7434.13 7675.99 7556.38


402 ¨ÉAUÀ¼ÀÆgÀÄ (UÁç«ÄÃt) Bengaluru (Rural) ...... 2331.67 2413.18 2382.95
403 avÀçzÀÄUÀð Chitradurga ...... 5312.74 5498.21 5424.10
404 PÉÆïÁgÀ Kolar ...... 3479.12 3600.64 3558.78
405 ²ªÀªÉÆUÀÎ Shivamogga ...... 6984.82 7228.77 7298.83
406 vÀĪÀÄPÀÆgÀÄ Tumakuru ...... 7204.95 7456.58 6804.54
407 ªÉÄʸÀÆgÀÄ Mysuru ...... 7100.35 7346.19 7555.13
408 aPÀ̪ÀÄUÀ¼ÀÆgÀÄ Chikkamagaluru ...... 3951.46 4089.39 3884.79
409 zÀQët PÀ£ÀßqÀ Dakshina Kannada ...... 3987.26 4125.61 3839.41
410 ºÁ¸À£À Hassan ...... 3100.79 3209.08 3243.25
411 PÉÆqÀUÀÄ Kodagu ...... 1010.61 1045.89 854.85
412 ªÀÄAqÀå Mandya ...... 1718.40 1778.45 1818.64
413 ¨É¼ÀUÁ« Belagavi ...... 15045.40 15569.27 15017.30
414 «dAiÀÄ¥ÀÄgÀ Vijayapura ...... 14667.01 15179.50 15186.97
415 zsÁgÀªÁqÀ Dharwar ...... 5877.96 6080.01 6347.07
416 GvÀÛgÀ PÀ£ÀßqÀ Uttara Kannada ...... 6764.57 7001.08 6839.96
417 PÀ®§ÄgÀV Kalaburagi ...... 15388.01 15924.36 14724.00
418 §¼Áîj Ballari ...... 5832.85 6036.59 5557.62
419 ©ÃzÀgï Bidar ...... 6886.52 7126.91 7277.40
420 gÁAiÀÄZÀÆgÀÄ Raichur ...... 15346.31 15881.96 13708.59
421 AiÀiÁzÀVj Yadgir ...... 5531.20 5724.48 4585.12
451 zÁªÀtUÉgÉ Davanagere ...... 3568.47 3693.14 3514.89
452 gÁªÀÄ£ÀUÀgÀ Ramanagara ...... 2498.25 2585.54 2593.06
453 aPÀ̧¼Áî¥ÀÄgÀ Chikkaballapura ...... 2720.45 2815.38 2677.02
456 ZÁªÀÄgÁd£ÀUÀgÀ Chamarajanagar ...... 3044.02 3150.34 2936.11
457 GqÀĦ Udupi ...... 1662.42 1720.48 1380.22
461 ¨ÁUÀ®PÉÆÃmÉ Bagalkot ...... 11329.39 11724.92 11907.94
462 UÀzÀUÀ Gadag ...... 4428.81 4583.54 4417.57

DAiÀĪÀåAiÀÄ BUDGET 2024-25 61 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2202 ¸ÁªÀiÁ£Àå ²PÀët
General Education

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 17 - ±Á¯Á ²PÀët ªÀÄvÀÄÛ ¸ÁPÀëgÀvÉ School Education and Literacy
( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
463 ºÁªÉÃj Haveri ...... 5867.52 6072.44 5884.53
466 PÉÆ¥Àà¼À Koppal ...... 7833.34 8106.86 7573.51
467 «dAiÀÄ£ÀUÀgÀ Vijayanagara ...... 5873.20 6078.32 5579.42
dĪÀiÁè HOA Total : 0.00 193782.00 200523.10 191929.95

2202-01-197-6-01
¸ÀªÀð ²PÀët D©üAiÀiÁ£À / Sarva Shiksha Abhiyana

401 ¨ÉAUÀ¼ÀÆgÀÄ £ÀUÀgÀ Bengaluru (Urban) 6718.94 ...... ...... ......


402 ¨ÉAUÀ¼ÀÆgÀÄ (UÁç«ÄÃt) Bengaluru (Rural) 2033.93 ...... ...... ......
403 avÀçzÀÄUÀð Chitradurga 5053.24 ...... ...... ......
404 PÉÆïÁgÀ Kolar 3326.78 ...... ...... ......
405 ²ªÀªÉÆUÀÎ Shivamogga 6399.86 ...... ...... ......
406 vÀĪÀÄPÀÆgÀÄ Tumakuru 6291.83 ...... ...... ......
407 ªÉÄʸÀÆgÀÄ Mysuru 6902.47 ...... ...... ......
408 aPÀ̪ÀÄUÀ¼ÀÆgÀÄ Chikkamagaluru 3439.96 ...... ...... ......
409 zÀQët PÀ£ÀßqÀ Dakshina Kannada 3714.72 ...... ...... ......
410 ºÁ¸À£À Hassan 2643.57 ...... ...... ......
411 PÉÆqÀUÀÄ Kodagu 1020.46 ...... ...... ......
412 ªÀÄAqÀå Mandya 1686.64 ...... ...... ......
413 ¨É¼ÀUÁ« Belagavi 13013.56 ...... ...... ......
414 «dAiÀÄ¥ÀÄgÀ Vijayapura 12820.68 ...... ...... ......
415 zsÁgÀªÁqÀ Dharwar 5113.35 ...... ...... ......
416 GvÀÛgÀ PÀ£ÀßqÀ Uttara Kannada 6544.89 ...... ...... ......
417 PÀ®§ÄgÀV Kalaburagi 13062.81 ...... ...... ......
418 §¼Áîj Ballari 5214.50 ...... ...... ......
419 ©ÃzÀgï Bidar 6024.97 ...... ...... ......
420 gÁAiÀÄZÀÆgÀÄ Raichur 13587.16 ...... ...... ......
421 AiÀiÁzÀVj Yadgir 4894.09 ...... ...... ......
451 zÁªÀtUÉgÉ Davanagere 3184.22 ...... ...... ......
452 gÁªÀÄ£ÀUÀgÀ Ramanagara 2366.67 ...... ...... ......
453 aPÀ̧¼Áî¥ÀÄgÀ Chikkaballapura 2310.99 ...... ...... ......
456 ZÁªÀÄgÁd£ÀUÀgÀ Chamarajanagar 2842.26 ...... ...... ......
457 GqÀĦ Udupi 1645.22 ...... ...... ......
461 ¨ÁUÀ®PÉÆÃmÉ Bagalkot 9921.67 ...... ...... ......
462 UÀzÀUÀ Gadag 3403.72 ...... ...... ......
463 ºÁªÉÃj Haveri 5403.61 ...... ...... ......
466 PÉÆ¥Àà¼À Koppal 7091.18 ...... ...... ......

DAiÀĪÀåAiÀÄ BUDGET 2024-25 62 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2202 ¸ÁªÀiÁ£Àå ²PÀët
General Education

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 17 - ±Á¯Á ²PÀët ªÀÄvÀÄÛ ¸ÁPÀëgÀvÉ School Education and Literacy
( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
467 «dAiÀÄ£ÀUÀgÀ Vijayanagara 5162.22 ...... ...... ......
dĪÀiÁè HOA Total : 172840.17 0.00 0.00 0.00

2202-01-911-0-04
ªÀeÁ -»A¢£À ªÀµÀðUÀ¼À ºÉaÑUÉ ¥ÁªÀwAiÀiÁzÀ ªÉÆvÀÛzÀ ªÀ¸ÀÆ°-
f®Áè ¥ÀjµÀvÀÄÛ / Deduct Recovery of Overpayments of
Previous Years-ZP

261 CAvÀgï ¯ÉPÀÌ ªÀUÁðªÀuÉUÀ¼ÀÄ Inter Account Transfers ...... -102277.52 -102277.52 -112277.52
dĪÀiÁè HOA Total : 0.00 -102277.52 -102277.52 -112277.52

2202-01-911-0-05
ªÀeÁ -ºÉaÑUÉ ¥ÁªÀwAiÀiÁzÀ ªÉÆvÀÛzÀ ªÀ¸ÀÆ°- vÁ®ÆèPÀÄ
¥ÀAZÁAiÀÄwUÀ¼ÀÄ / Deduct Recovery of Over Payment of
Previous Years-TP

261 CAvÀgï ¯ÉPÀÌ ªÀUÁðªÀuÉUÀ¼ÀÄ Inter Account Transfers ...... -253265.60 -253265.60 -278265.60
364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -0.01 ...... ...... ......
dĪÀiÁè HOA Total : -0.01 -253265.60 -253265.60 -278265.60

2202-01-911-0-09
ªÀeÁ- J¸ï.J£ï.J. ¨ÁåAPï SÁvɬÄAzÀ ªÉÃvÀ£À C£ÀÄzÁ£ÀzÀ
ªÀÄgÀÄ¥ÁªÀw-¸ÀªÀÄUÀæ ²PÀët / Deduct -Refund of salary grants
from SNA Bank Account-Samagra Shikshana

366 J¸ï.J£ï.J. ¨ÁåAPï Refund from SNA bank -56229.00 -86215.00 -86215.00 ......
SÁvɬÄAzÀ ªÀÄgÀÄ¥ÁªÀw account
dĪÀiÁè HOA Total : -56229.00 -86215.00 -86215.00 0.00

2202-01-911-0-10
ªÀeÁ - J¸ï.J£ï.J. ¨ÁåAPï SÁvɬÄAzÀ AiÉÆÃd£ÉAiÀÄ
C£ÀÄzÁ£ÀzÀ ªÀÄgÀÄ¥ÁªÀw-¸ÀªÀÄUÀæ ²PÀët / Deduct -Refund of
program grants from SNA Bank Account-Samagra
Shikshana

366 J¸ï.J£ï.J. ¨ÁåAPï Refund from SNA bank -9590.30 ...... ...... ......
SÁvɬÄAzÀ ªÀÄgÀÄ¥ÁªÀw account
dĪÀiÁè HOA Total : -9590.30 0.00 0.00 0.00

DAiÀĪÀåAiÀÄ BUDGET 2024-25 63 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2202 ¸ÁªÀiÁ£Àå ²PÀët
General Education

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 17 - ±Á¯Á ²PÀët ªÀÄvÀÄÛ ¸ÁPÀëgÀvÉ School Education and Literacy
( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
2202-02-001-0-01
¥ÀzÀ« ¥ÀǪÀð ²PÀët E®ÁSÉAiÀÄ ¤zÉðñÀPÀgÀÄ / Director of Pre-
University Education

002 ªÉÃvÀ£À - C¢sPÁjUÀ¼ÀÄ Pay-Officers 590.75 481.00 617.32 605.00


003 ªÉÃvÀ£À - ¹§âA¢ Pay-Staff 862.00 901.00 901.00 712.00
004 vÁvÁÌ°PÀ ¥ÀjºÁgÀ Interim Relief ...... 156.00 156.00 222.00
011 vÀÄnÖ §sÀvÉå Dearness Allowance 439.19 582.00 582.00 660.00
014 EvÀgÉ §sÀvÉå Other Allowance 261.20 247.00 325.32 227.00
015 ¥ÀÇgÀPÀ ªÉZÀÑUÀ¼ÀÄ Subsidiary Expenses 3003.90 10.00 10.00 15.00
020 ªÉÊzÀåQÃAiÀÄ §sÀvÉå Medical Allowance 5.00 5.00 5.00 5.00
021 ªÉÊzÀåQÃAiÀÄ ªÉZÀÑzÀ ªÀÄgÀÄ¥ÁªÀw Reimbursement of Medical 17.87 20.00 20.00 21.00
Expenses
034 UÀÄwÛUÉ / ºÉÆgÀUÀÄwÛUÉ Contract/Outsource 119.92 236.29 236.29 215.27
041 ¥ÀçAiÀiÁt ªÉZÀÑUÀ¼ÀÄ Travel Expenses 2978.04 10.00 10.00 10.00
051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses 38.37 45.00 130.85 548.00
052 zÀÆgÀªÁt ªÉZÀÑUÀ¼ÀÄ Telephone Charges 3.02 2.00 2.00 2.50
053 PÀbÉÃjAiÀÄ ¦ÃoÉÆÃ¥ÀPÀgÀtUÀ¼ÀÄ Purchase of Furniture and ...... 4.00 4.00 3.00
ªÀÄvÀÄÛ eÉÆÃqÀuÉUÀ¼À Rjâ Fixture for Office
059 EvÀgÉ RZÀÄðUÀ¼ÀÄ Other Expenses 146.22 ...... ...... ......
071 PÀlÖqÀ ªÉZÀÑUÀ¼ÀÄ Building Expenses 31.66 15.00 15.00 50.00
103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 1149.49 ...... ...... ......
195 ¸ÁjUÉ ªÉZÀÑUÀ¼ÀÄ Transport Expenses 120.59 196.00 196.00 196.00
221 ¸ÁªÀÄVç ªÀÄvÀÄÛ ¸ÀgÀ§gÁdÄUÀ¼ÀÄ Materials and Supplies 1629.27 10.00 10.00 10.00
422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 326.00 ...... ...... ......
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 132.00 ...... ...... ......
dĪÀiÁè HOA Total : 11854.49 2920.29 3220.78 3501.77

2202-02-001-0-03
¸ÁªÀðd¤PÀ ²PÀët E®ÁSÉAiÀÄ DAiÀÄÄPÀÛgÀÄ-¨ÉAUÀ¼ÀÆgÀÄ /
Commissioner for Public Instructions- Bangalore

002 ªÉÃvÀ£À - C¢sPÁjUÀ¼ÀÄ Pay-Officers 672.61 647.00 647.00 641.00


003 ªÉÃvÀ£À - ¹§âA¢ Pay-Staff 1331.28 1399.00 1399.00 1289.00
004 vÁvÁÌ°PÀ ¥ÀjºÁgÀ Interim Relief ...... 230.00 230.00 325.00
011 vÀÄnÖ §sÀvÉå Dearness Allowance 603.65 861.00 861.00 966.00
014 EvÀgÉ §sÀvÉå Other Allowance 484.41 487.00 602.94 456.00
020 ªÉÊzÀåQÃAiÀÄ §sÀvÉå Medical Allowance 7.42 8.00 8.00 7.00
021 ªÉÊzÀåQÃAiÀÄ ªÉZÀÑzÀ ªÀÄgÀÄ¥ÁªÀw 10.73 29.00 29.00 27.00

DAiÀĪÀåAiÀÄ BUDGET 2024-25 64 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2202 ¸ÁªÀiÁ£Àå ²PÀët
General Education

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 17 - ±Á¯Á ²PÀët ªÀÄvÀÄÛ ¸ÁPÀëgÀvÉ School Education and Literacy
( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
Reimbursement of Medical
Expenses
041 ¥ÀçAiÀiÁt ªÉZÀÑUÀ¼ÀÄ Travel Expenses 9.48 5.00 5.00 5.00
051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses 175.62 635.00 635.00 635.00
052 zÀÆgÀªÁt ªÉZÀÑUÀ¼ÀÄ Telephone Charges 6.57 3.00 3.00 3.00
053 PÀbÉÃjAiÀÄ ¦ÃoÉÆÃ¥ÀPÀgÀtUÀ¼ÀÄ Purchase of Furniture and ...... 1.00 1.00 ......
ªÀÄvÀÄÛ eÉÆÃqÀuÉUÀ¼À Rjâ Fixture for Office
071 PÀlÖqÀ ªÉZÀÑUÀ¼ÀÄ Building Expenses 927.49 80.00 80.00 80.00
117 «zÁåyð ªÉÃvÀ£À ªÀÄvÀÄÛ Scholarships & Incentives 7.99 8.00 8.00 8.00
¥ÉÇçÃvÁìºÀ
195 ¸ÁjUÉ ªÉZÀÑUÀ¼ÀÄ Transport Expenses 16.81 33.79 33.79 33.79
dĪÀiÁè HOA Total : 4254.06 4426.79 4542.73 4475.79

2202-02-001-0-04
gÁdå ±ÉÊPÀëtÂPÀ ¸ÀA±ÉÆÃzsÀ£É ªÀÄvÀÄÛ vÀgÀ¨ÉÃwAiÀÄ ¤zÉðñÀPÀgÀÄ /
Director, State Educational Research and Training

002 ªÉÃvÀ£À - C¢sPÁjUÀ¼ÀÄ Pay-Officers 213.98 178.00 178.00 173.00


003 ªÉÃvÀ£À - ¹§âA¢ Pay-Staff 287.41 281.00 281.00 257.00
004 vÁvÁÌ°PÀ ¥ÀjºÁgÀ Interim Relief ...... 52.00 52.00 73.00
011 vÀÄnÖ §sÀvÉå Dearness Allowance 151.02 193.00 193.00 215.00
014 EvÀgÉ §sÀvÉå Other Allowance 135.90 118.00 144.01 111.00
020 ªÉÊzÀåQÃAiÀÄ §sÀvÉå Medical Allowance 1.48 2.00 2.00 2.00
021 ªÉÊzÀåQÃAiÀÄ ªÉZÀÑzÀ ªÀÄgÀÄ¥ÁªÀw Reimbursement of Medical 2.74 15.00 15.00 15.00
Expenses
034 UÀÄwÛUÉ / ºÉÆgÀUÀÄwÛUÉ Contract/Outsource 27.39 1.00 52.31 74.96
041 ¥ÀçAiÀiÁt ªÉZÀÑUÀ¼ÀÄ Travel Expenses 3.06 5.00 5.00 5.00
050 PÀbÉÃj ªÉZÀÑUÀ¼ÀÄ Office Expenses 96.10 75.00 75.00 50.00
051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses 187.88 75.00 75.00 50.00
052 zÀÆgÀªÁt ªÉZÀÑUÀ¼ÀÄ Telephone Charges 2.08 2.00 2.00 2.00
071 PÀlÖqÀ ªÉZÀÑUÀ¼ÀÄ Building Expenses 8.34 15.00 15.00 15.00
195 ¸ÁjUÉ ªÉZÀÑUÀ¼ÀÄ Transport Expenses 13.29 8.65 8.65 8.65
200 ¤ªÀðºÀuÁ ªÉZÀÑ Maintenance Expenditure ...... 50.00 50.00 30.00
dĪÀiÁè HOA Total : 1130.67 1070.65 1147.97 1081.61

2202-02-001-0-05
¸ÁªÀðd¤PÀ ²PÀët DAiÀÄÄPÁÛ®AiÀÄ, UÀÄ®âUÀð / Commissionerate
of Public Instructions - Gulbarga

002 ªÉÃvÀ£À - C¢sPÁjUÀ¼ÀÄ Pay-Officers 157.83 142.00 164.39 140.00


DAiÀĪÀåAiÀÄ BUDGET 2024-25 65 ¸ÀA¥ÀÄl Volume -2
ªÀåAiÀÄ EXPENDITURE
2202 ¸ÁªÀiÁ£Àå ²PÀët
General Education

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 17 - ±Á¯Á ²PÀët ªÀÄvÀÄÛ ¸ÁPÀëgÀvÉ School Education and Literacy
( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
003 ªÉÃvÀ£À - ¹§âA¢ Pay-Staff 366.61 386.00 386.00 381.00
004 vÁvÁÌ°PÀ ¥ÀjºÁgÀ Interim Relief ...... 59.00 59.00 87.00
011 vÀÄnÖ §sÀvÉå Dearness Allowance 158.56 222.00 222.00 261.00
014 EvÀgÉ §sÀvÉå Other Allowance 96.12 93.00 122.92 92.00
020 ªÉÊzÀåQÃAiÀÄ §sÀvÉå Medical Allowance 2.21 3.00 3.00 3.00
021 ªÉÊzÀåQÃAiÀÄ ªÉZÀÑzÀ ªÀÄgÀÄ¥ÁªÀw Reimbursement of Medical 0.74 15.00 15.00 15.00
Expenses
041 ¥ÀçAiÀiÁt ªÉZÀÑUÀ¼ÀÄ Travel Expenses 6.51 8.00 8.00 8.00
051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses 56.43 40.00 40.00 40.00
052 zÀÆgÀªÁt ªÉZÀÑUÀ¼ÀÄ Telephone Charges 1.53 2.00 2.00 2.00
071 PÀlÖqÀ ªÉZÀÑUÀ¼ÀÄ Building Expenses 6.31 30.00 30.00 31.00
195 ¸ÁjUÉ ªÉZÀÑUÀ¼ÀÄ Transport Expenses 9.47 16.52 16.52 14.49
dĪÀiÁè HOA Total : 862.32 1016.52 1068.83 1074.49

2202-02-001-0-06
¸ÁªÀðd¤PÀ ²PÀët DAiÀÄÄPÁÛ®AiÀÄ-zsÁgÀªÁqÀ /
Commissionerate of Public Instruction - Dharwad

002 ªÉÃvÀ£À - C¢sPÁjUÀ¼ÀÄ Pay-Officers 203.13 207.00 207.00 199.00


003 ªÉÃvÀ£À - ¹§âA¢ Pay-Staff 457.39 467.00 467.00 476.00
004 vÁvÁÌ°PÀ ¥ÀjºÁgÀ Interim Relief ...... 77.00 77.00 115.00
011 vÀÄnÖ §sÀvÉå Dearness Allowance 199.52 283.00 283.00 337.00
014 EvÀgÉ §sÀvÉå Other Allowance 118.01 121.00 159.20 121.00
020 ªÉÊzÀåQÃAiÀÄ §sÀvÉå Medical Allowance 2.62 3.00 3.00 3.00
021 ªÉÊzÀåQÃAiÀÄ ªÉZÀÑzÀ ªÀÄgÀÄ¥ÁªÀw Reimbursement of Medical 4.90 15.00 15.00 15.00
Expenses
034 UÀÄwÛUÉ / ºÉÆgÀUÀÄwÛUÉ Contract/Outsource ...... 5.00 5.00 ......
041 ¥ÀçAiÀiÁt ªÉZÀÑUÀ¼ÀÄ Travel Expenses 6.94 9.00 9.00 9.00
051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses 23.00 15.00 21.20 15.00
052 zÀÆgÀªÁt ªÉZÀÑUÀ¼ÀÄ Telephone Charges 1.81 2.00 2.00 2.00
059 EvÀgÉ RZÀÄðUÀ¼ÀÄ Other Expenses 6.00 ...... ...... ......
071 PÀlÖqÀ ªÉZÀÑUÀ¼ÀÄ Building Expenses 5.28 5.00 5.00 5.00
195 ¸ÁjUÉ ªÉZÀÑUÀ¼ÀÄ Transport Expenses 15.55 10.30 10.30 10.68
dĪÀiÁè HOA Total : 1044.15 1219.30 1263.70 1307.68

DAiÀĪÀåAiÀÄ BUDGET 2024-25 66 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2202 ¸ÁªÀiÁ£Àå ²PÀët
General Education

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 17 - ±Á¯Á ²PÀët ªÀÄvÀÄÛ ¸ÁPÀëgÀvÉ School Education and Literacy
( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
2202-02-001-0-07
PÀ£ÁðlPÀ ±Á¯Á ¥ÀjÃPÉë ªÀÄvÀÄÛ ªÀiË®å¤tðAiÀÄ ªÀÄAqÀ° /
Karnataka School Examination and Assessment Board

002 ªÉÃvÀ£À - C¢sPÁjUÀ¼ÀÄ Pay-Officers 267.94 260.00 346.45 349.00


003 ªÉÃvÀ£À - ¹§âA¢ Pay-Staff 652.99 636.00 699.58 702.00
004 vÁvÁÌ°PÀ ¥ÀjºÁgÀ Interim Relief ...... 102.00 111.35 177.00
011 vÀÄnÖ §sÀvÉå Dearness Allowance 281.41 377.00 402.72 526.00
014 EvÀgÉ §sÀvÉå Other Allowance 242.50 231.00 332.86 270.00
015 ¥ÀÇgÀPÀ ªÉZÀÑUÀ¼ÀÄ Subsidiary Expenses 51.00 2000.00 3528.00 3600.00
020 ªÉÊzÀåQÃAiÀÄ §sÀvÉå Medical Allowance 3.63 4.00 4.02 4.00
021 ªÉÊzÀåQÃAiÀÄ ªÉZÀÑzÀ ªÀÄgÀÄ¥ÁªÀw Reimbursement of Medical 17.67 15.00 15.00 15.00
Expenses
041 ¥ÀçAiÀiÁt ªÉZÀÑUÀ¼ÀÄ Travel Expenses 51.00 1500.00 2973.00 3000.00
131 gÀº¸À Àå ¸ÉêÁ ªÉZÀÑUÀ¼ÀÄ Secret Service Expenses 800.00 100.00 900.00 1800.00
221 ¸ÁªÀÄVç ªÀÄvÀÄÛ ¸ÀgÀ§gÁdÄUÀ¼ÀÄ Materials and Supplies 101.00 1000.00 1597.00 1250.00
dĪÀiÁè HOA Total : 2469.14 6225.00 10909.98 11693.00

2202-02-001-0-09
C£ÀĸÀÆavÀ eÁwUÀ¼À G¥ÀAiÉÆÃd£É ªÀÄvÀÄÛ §ÄqÀPÀlÄÖ G¥À
AiÉÆÃd£É PÁAiÉÄÝ 2013gÀr §¼ÀPÉAiÀiÁUÀzÉ EgÀĪÀ ªÉÆvÀÛ /
Unspent SCSP-TSP Amount as per the SCSP-TSPAct
2013

422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 57.14 211.45 211.45 113.27
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 40.06 44.56 44.56 56.75
dĪÀiÁè HOA Total : 97.20 256.01 256.01 170.02

2202-02-001-0-50
SÁ° ºÀÄzÉÝUÀ½UÁV C£ÀÄzÁ£À / Vacant Post Provision

014 EvÀgÉ §sÀvÉå Other Allowance ...... 121330.79 2474.78 589346.91


dĪÀiÁè HOA Total : 0.00 121330.79 2474.78 589346.91

2202-02-053-0-01
¸ÀPÉAqÀj ¸ÀÆ̯ï PÀlÖqÀUÀ¼À ¤ªÀðºÀuÉ / Maintenance of
Secondary School Building

059 EvÀgÉ RZÀÄðUÀ¼ÀÄ Other Expenses 1061.00 ...... ...... ......


133 ªÀĺÀvÁéPÁAPÉëAiÀÄ vÁ®ÆèPÀ Aspirational Taluka 595.00 ...... ...... ......
DAiÀĪÀåAiÀÄ BUDGET 2024-25 67 ¸ÀA¥ÀÄl Volume -2
ªÀåAiÀÄ EXPENDITURE
2202 ¸ÁªÀiÁ£Àå ²PÀët
General Education

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 17 - ±Á¯Á ²PÀët ªÀÄvÀÄÛ ¸ÁPÀëgÀvÉ School Education and Literacy
( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 236.00 ...... ...... ......
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 98.00 ...... ...... ......
dĪÀiÁè HOA Total : 1990.00 0.00 0.00 0.00

2202-02-107-0-06
C¨sÀÄåzÀAiÀÄ AiÉÆÃd£É / Abhyudaya Scheme

051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses ...... 400.00 400.00 400.00


dĪÀiÁè HOA Total : 0.00 400.00 400.00 400.00

2202-02-107-3-02
s¸ÀPÁðj ¥ÀzÀ« ¥ÀƪÀð PÁ¯ÉÃf£À «zÁåyð¤AiÀÄjUÉ ±ÀÄ®Ì
ªÀÄgÀÄ¥ÁªÀw / Reimbursement of fees to girl students
studying in Government PU College

106 ¸ÀºÁAiÀÄzsÀ£À Subsidies ...... 761.24 761.24 726.83


422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan ...... 170.28 170.28 164.22
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan ...... 70.11 70.11 66.55
dĪÀiÁè HOA Total : 0.00 1001.63 1001.63 957.60

2202-02-109-0-13
¸ÀPÁðj ¥ÀzÀ« ¥ÀƪÀð PÁ¯ÉÃdÄ / Government PU Colleges

002 ªÉÃvÀ£À - C¢sPÁjUÀ¼ÀÄ Pay-Officers 74031.41 77223.00 77223.00 75427.00


003 ªÉÃvÀ£À - ¹§âA¢ Pay-Staff 3162.73 3213.00 3213.00 3253.00
004 vÁvÁÌ°PÀ ¥ÀjºÁgÀ Interim Relief ...... 9116.00 9116.00 13376.00
011 vÀÄnÖ §sÀvÉå Dearness Allowance 23306.69 33783.00 33783.00 39340.00
014 EvÀgÉ §sÀvÉå Other Allowance 7991.40 8211.00 13027.36 8373.00
020 ªÉÊzÀåQÃAiÀÄ §sÀvÉå Medical Allowance 19.99 20.00 20.00 20.00
021 ªÉÊzÀåQÃAiÀÄ ªÉZÀÑzÀ ªÀÄgÀÄ¥ÁªÀw Reimbursement of Medical 761.52 780.00 780.00 754.00
Expenses
041 ¥ÀçAiÀiÁt ªÉZÀÑUÀ¼ÀÄ Travel Expenses 6.51 8.00 8.00 8.00
051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses 13.28 15.00 15.00 15.00
052 zÀÆgÀªÁt ªÉZÀÑUÀ¼ÀÄ Telephone Charges ...... 2.00 2.00 ......
071 PÀlÖqÀ ªÉZÀÑUÀ¼ÀÄ Building Expenses 12.85 15.00 15.00 15.00
324 UËgÀªÀ zsÀ£À Honorarium 3035.34 4449.60 4449.60 4489.00
dĪÀiÁè HOA Total : 112341.72 136835.60 141651.96 145070.00

DAiÀĪÀåAiÀÄ BUDGET 2024-25 68 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2202 ¸ÁªÀiÁ£Àå ²PÀët
General Education

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 17 - ±Á¯Á ²PÀët ªÀÄvÀÄÛ ¸ÁPÀëgÀvÉ School Education and Literacy
( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
2202-02-110-3-01
¥ÀzÀ« ¥ÀƪÀð PÁ¯ÉÃdÄUÀ½UÉ ¸ÀºÁAiÀiÁ£ÀÄzÁ£À / GIA to PU
Colleges

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 59724.27 72216.00 62216.00 67135.21


dĪÀiÁè HOA Total : 59724.27 72216.00 62216.00 67135.21

2202-02-110-3-03
QvÀÆÛgÀÄ gÁt ZÀ£ÀߪÀÄä¨Á®QAiÀÄgÀ ¤ªÁ¹ ±Á¯É / Kittur Rani
Chennamma Residential School for Girls

102 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - D¹ÛUÀ¼À Grants-in-Aid-Assets 100.00 100.00 100.00 100.00


¸ÀÈd£É Creation
103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 225.00 225.00 225.00 225.00
117 «zÁåyð ªÉÃvÀ£À ªÀÄvÀÄÛ Scholarships & Incentives 177.00 176.23 176.23 176.35
¥ÉÇçÃvÁìºÀ
dĪÀiÁè HOA Total : 502.00 501.23 501.23 501.35

2202-02-110-3-10
¸ÉʤPÀ ±Á¯É ©eÁ¥ÀÄgÀ / Sainik School Bijapur

102 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - D¹ÛUÀ¼À Grants-in-Aid-Assets 250.00 250.00 250.00 250.00


¸ÀÈd£É Creation
103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 275.00 275.00 275.00 275.00
117 «zÁåyð ªÉÃvÀ£À ªÀÄvÀÄÛ Scholarships & Incentives 210.00 214.96 214.96 214.96
¥ÉÇçÃvÁìºÀ
dĪÀiÁè HOA Total : 735.00 739.96 739.96 739.96

2202-02-110-3-11
¸ÉʤPÀ ±Á¯É PÉÆrUÉ / Sainik School Koodige

102 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - D¹ÛUÀ¼À Grants-in-Aid-Assets 300.00 300.00 300.00 300.00


¸ÀÈd£É Creation
103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 290.00 290.00 290.00 290.00
117 «zÁåyð ªÉÃvÀ£À ªÀÄvÀÄÛ Scholarships & Incentives 191.00 207.28 207.28 180.06
¥ÉÇçÃvÁìºÀ
dĪÀiÁè HOA Total : 781.00 797.28 797.28 770.06

DAiÀĪÀåAiÀÄ BUDGET 2024-25 69 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2202 ¸ÁªÀiÁ£Àå ²PÀët
General Education

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 17 - ±Á¯Á ²PÀët ªÀÄvÀÄÛ ¸ÁPÀëgÀvÉ School Education and Literacy
( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
2202-02-196-1-01
¨ÁèPï C£ÀÄzÁ£À / Block Grants

401 ¨ÉAUÀ¼ÀÆgÀÄ £ÀUÀgÀ Bengaluru (Urban) 19871.74 22965.98 22991.04 22180.97


402 ¨ÉAUÀ¼ÀÆgÀÄ (UÁç«ÄÃt) Bengaluru (Rural) 2887.93 3326.93 3334.58 3236.15
403 avÀçzÀÄUÀð Chitradurga 11669.00 13742.01 13752.15 13154.14
404 PÉÆïÁgÀ Kolar 4048.54 4811.53 4819.84 4447.92
405 ²ªÀªÉÆUÀÎ Shivamogga 8772.81 10358.49 10369.10 10444.75
406 vÀĪÀÄPÀÆgÀÄ Tumakuru 17182.09 20048.68 20065.73 18157.07
407 ªÉÄʸÀÆgÀÄ Mysuru 7885.10 9384.18 9395.13 9196.19
408 aPÀ̪ÀÄUÀ¼ÀÆgÀÄ Chikkamagaluru 6311.78 7500.67 7509.10 7196.50
409 zÀQët PÀ£ÀßqÀ Dakshina Kannada 7730.05 8934.29 8939.64 8407.30
410 ºÁ¸À£À Hassan 8187.18 9412.46 9423.46 8963.83
411 PÉÆqÀUÀÄ Kodagu 3110.80 3712.88 3717.47 3592.60
412 ªÀÄAqÀå Mandya 5646.36 6602.31 6613.55 6365.41
413 ¨É¼ÀUÁ« Belagavi 26195.95 30716.20 30738.03 30302.78
414 «dAiÀÄ¥ÀÄgÀ Vijayapura 15080.40 18018.30 18030.71 17264.65
415 zsÁgÀªÁqÀ Dharwar 11068.58 13052.59 13063.45 13164.64
416 GvÀÛgÀ PÀ£ÀßqÀ Uttara Kannada 8994.63 10766.64 10779.43 10746.36
417 PÀ®§ÄgÀV Kalaburagi 7749.30 9027.23 9036.01 8878.21
418 §¼Áîj Ballari 2420.04 2900.60 2912.39 2859.35
419 ©ÃzÀgï Bidar 8495.33 10166.57 10176.17 9819.70
420 gÁAiÀÄZÀÆgÀÄ Raichur 2561.69 2997.91 3003.91 3016.17
421 AiÀiÁzÀVj Yadgir 1320.75 1506.57 1511.63 1597.13
451 zÁªÀtUÉgÉ Davanagere 10226.64 12119.92 12132.10 11900.07
452 gÁªÀÄ£ÀUÀgÀ Ramanagara 3923.62 4593.89 4601.30 4501.82
453 aPÀ̧¼Áî¥ÀÄgÀ Chikkaballapura 3014.86 3575.72 3584.68 3394.38
456 ZÁªÀÄgÁd£ÀUÀgÀ Chamarajanagar 2848.60 3384.13 3390.42 3346.33
457 GqÀĦ Udupi 4349.59 5053.80 5058.76 4853.10
461 ¨ÁUÀ®PÉÆÃmÉ Bagalkot 8661.78 10256.50 10266.32 9964.37
462 UÀzÀUÀ Gadag 7095.34 8452.13 8460.73 8297.67
463 ºÁªÉÃj Haveri 10365.97 12315.69 12325.69 12319.93
466 PÉÆ¥Àà¼À Koppal 2409.51 2867.20 2874.22 2841.52
467 «dAiÀÄ£ÀUÀgÀ Vijayanagara 4623.83 5521.30 5524.29 5338.86
dĪÀiÁè HOA Total : 244709.79 288093.30 288401.03 279749.87

DAiÀĪÀåAiÀÄ BUDGET 2024-25 70 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2202 ¸ÁªÀiÁ£Àå ²PÀët
General Education

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 17 - ±Á¯Á ²PÀët ªÀÄvÀÄÛ ¸ÁPÀëgÀvÉ School Education and Literacy
( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
2202-02-196-1-03
f¯Áè ¥ÀAZÁAiÀÄvï ±Á¯ÉUÀ¼ÀÄ / ZP Schools

401 ¨ÉAUÀ¼ÀÆgÀÄ £ÀUÀgÀ Bengaluru (Urban) ...... 94.73 97.74 113.41


402 ¨ÉAUÀ¼ÀÆgÀÄ (UÁç«ÄÃt) Bengaluru (Rural) ...... 9.94 30.29 29.99
403 avÀçzÀÄUÀð Chitradurga ...... 30.20 31.26 15.45
404 PÉÆïÁgÀ Kolar ...... 25.18 26.06 28.43
405 ²ªÀªÉÆUÀÎ Shivamogga ...... 28.03 29.01 31.12
406 vÀĪÀÄPÀÆgÀÄ Tumakuru ...... 51.97 53.79 57.16
407 ªÉÄʸÀÆgÀÄ Mysuru ...... 28.62 29.57 31.16
408 aPÀ̪ÀÄUÀ¼ÀÆgÀÄ Chikkamagaluru ...... 25.61 26.51 28.48
409 zÀQët PÀ£ÀßqÀ Dakshina Kannada ...... 28.57 29.52 33.16
410 ºÁ¸À£À Hassan ...... 28.03 29.01 31.61
411 PÉÆqÀUÀÄ Kodagu ...... 11.27 27.66 20.52
412 ªÀÄAqÀå Mandya ...... 27.64 28.61 30.97
413 ¨É¼ÀUÁ« Belagavi ...... 58.61 60.61 64.06
414 «dAiÀÄ¥ÀÄgÀ Vijayapura ...... 10.97 29.35 31.61
415 zsÁgÀªÁqÀ Dharwar ...... 39.86 41.19 43.69
416 GvÀÛgÀ PÀ£ÀßqÀ Uttara Kannada ...... 49.71 51.45 36.31
417 PÀ®§ÄgÀV Kalaburagi ...... 42.04 43.44 46.89
418 §¼Áîj Ballari ...... 28.05 29.03 31.14
419 ©ÃzÀgï Bidar ...... 27.63 28.60 12.66
420 gÁAiÀÄZÀÆgÀÄ Raichur ...... ...... 10.00 17.46
421 AiÀiÁzÀVj Yadgir ...... 7.90 25.68 27.66
451 zÁªÀtUÉgÉ Davanagere ...... 25.92 26.83 28.41
452 gÁªÀÄ£ÀUÀgÀ Ramanagara ...... 28.03 29.01 31.12
453 aPÀ̧¼Áî¥ÀÄgÀ Chikkaballapura ...... 28.77 29.77 31.92
456 ZÁªÀÄgÁd£ÀUÀgÀ Chamarajanagar ...... 27.76 28.73 30.80
457 GqÀĦ Udupi ...... 26.22 27.14 12.19
461 ¨ÁUÀ®PÉÆÃmÉ Bagalkot ...... 43.47 44.98 24.27
462 UÀzÀUÀ Gadag ...... 12.00 30.42 32.26
463 ºÁªÉÃj Haveri ...... 28.33 29.32 31.00
dĪÀiÁè HOA Total : 0.00 875.06 1004.58 984.91

2202-02-196-6-01
f¯Áè ¥ÀAZÁAiÀÄvï ±Á¯ÉUÀ¼ÀÄ / ZP Schools

401 ¨ÉAUÀ¼ÀÆgÀÄ £ÀUÀgÀ Bengaluru (Urban) 79.79 ...... ...... ......

DAiÀĪÀåAiÀÄ BUDGET 2024-25 71 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2202 ¸ÁªÀiÁ£Àå ²PÀët
General Education

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 17 - ±Á¯Á ²PÀët ªÀÄvÀÄÛ ¸ÁPÀëgÀvÉ School Education and Literacy
( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
402 ¨ÉAUÀ¼ÀÆgÀÄ (UÁç«ÄÃt) Bengaluru (Rural) 22.83 ...... ...... ......
403 avÀçzÀÄUÀð Chitradurga 25.88 ...... ...... ......
404 PÉÆïÁgÀ Kolar 15.18 ...... ...... ......
405 ²ªÀªÉÆUÀÎ Shivamogga 23.80 ...... ...... ......
406 vÀĪÀÄPÀÆgÀÄ Tumakuru 43.50 ...... ...... ......
407 ªÉÄʸÀÆgÀÄ Mysuru 24.34 ...... ...... ......
408 aPÀ̪ÀÄUÀ¼ÀÆgÀÄ Chikkamagaluru 21.27 ...... ...... ......
409 zÀQët PÀ£ÀßqÀ Dakshina Kannada 9.14 ...... ...... ......
410 ºÁ¸À£À Hassan 23.46 ...... ...... ......
411 PÉÆqÀUÀÄ Kodagu 23.36 ...... ...... ......
412 ªÀÄAqÀå Mandya 23.34 ...... ...... ......
413 ¨É¼ÀUÁ« Belagavi 35.69 ...... ...... ......
414 «dAiÀÄ¥ÀÄgÀ Vijayapura 32.72 ...... ...... ......
415 zsÁgÀªÁqÀ Dharwar 34.50 ...... ...... ......
416 GvÀÛgÀ PÀ£ÀßqÀ Uttara Kannada 55.12 ...... ...... ......
417 PÀ®§ÄgÀV Kalaburagi 36.30 ...... ...... ......
418 §¼Áîj Ballari 16.11 ...... ...... ......
419 ©ÃzÀgï Bidar 22.55 ...... ...... ......
421 AiÀiÁzÀVj Yadgir 18.28 ...... ...... ......
451 zÁªÀtUÉgÉ Davanagere 22.32 ...... ...... ......
452 gÁªÀÄ£ÀUÀgÀ Ramanagara 23.46 ...... ...... ......
453 aPÀ̧¼Áî¥ÀÄgÀ Chikkaballapura 21.41 ...... ...... ......
456 ZÁªÀÄgÁd£ÀUÀgÀ Chamarajanagar 21.32 ...... ...... ......
457 GqÀĦ Udupi 21.24 ...... ...... ......
461 ¨ÁUÀ®PÉÆÃmÉ Bagalkot 37.35 ...... ...... ......
462 UÀzÀUÀ Gadag 11.26 ...... ...... ......
463 ºÁªÉÃj Haveri 23.04 ...... ...... ......
dĪÀiÁè HOA Total : 768.56 0.00 0.00 0.00

2202-02-197-1-01
¨ÁèPï C£ÀÄzÁ£À / Block Grants

300 MlÄÖ - f¯Áè ¥ÀjµÀzï Lumpsum - ZP 6141.55 9312.40 12276.25 5250.00


401 ¨ÉAUÀ¼ÀÆgÀÄ £ÀUÀgÀ Bengaluru (Urban) 15264.12 17829.79 18404.49 20564.08
402 ¨ÉAUÀ¼ÀÆgÀÄ (UÁç«ÄÃt) Bengaluru (Rural) 5823.31 6182.55 6397.15 6450.72
403 avÀçzÀÄUÀð Chitradurga 10263.67 11625.78 12031.81 12677.90
404 PÉÆïÁgÀ Kolar 9228.61 10244.34 10598.95 10537.87
405 ²ªÀªÉÆUÀÎ Shivamogga 14968.24 16765.41 17347.04 18588.63

DAiÀĪÀåAiÀÄ BUDGET 2024-25 72 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2202 ¸ÁªÀiÁ£Àå ²PÀët
General Education

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 17 - ±Á¯Á ²PÀët ªÀÄvÀÄÛ ¸ÁPÀëgÀvÉ School Education and Literacy
( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
406 vÀĪÀÄPÀÆgÀÄ Tumakuru 19024.21 21363.97 22104.51 23055.80
407 ªÉÄʸÀÆgÀÄ Mysuru 19438.11 21814.30 22563.32 24423.43
408 aPÀ̪ÀÄUÀ¼ÀÆgÀÄ Chikkamagaluru 9825.18 11345.20 11738.61 12358.85
409 zÀQët PÀ£ÀßqÀ Dakshina Kannada 11914.09 13397.67 13860.02 14505.09
410 ºÁ¸À£À Hassan 18284.78 20739.73 21458.84 22031.27
411 PÉÆqÀUÀÄ Kodagu 3342.87 3531.88 3654.34 3736.50
412 ªÀÄAqÀå Mandya 16137.70 18304.38 18937.95 18926.32
413 ¨É¼ÀUÁ« Belagavi 23327.27 26800.36 27727.24 29909.81
414 «dAiÀÄ¥ÀÄgÀ Vijayapura 10804.03 12869.46 13314.71 14868.25
415 zsÁgÀªÁqÀ Dharwar 7778.55 9096.78 9408.60 10487.17
416 GvÀÛgÀ PÀ£ÀßqÀ Uttara Kannada 9828.12 11406.27 11801.93 12572.23
417 PÀ®§ÄgÀV Kalaburagi 20239.16 23385.70 24193.43 25738.39
418 §¼Áîj Ballari 6244.54 7472.97 7730.88 8176.13
419 ©ÃzÀgï Bidar 13231.66 14707.49 15217.56 15913.46
420 gÁAiÀÄZÀÆgÀÄ Raichur 14097.02 15302.75 15830.44 15662.76
421 AiÀiÁzÀVj Yadgir 9043.59 9698.01 10034.76 10341.54
451 zÁªÀtUÉgÉ Davanagere 12973.60 14884.61 15402.07 16788.48
452 gÁªÀÄ£ÀUÀgÀ Ramanagara 8025.62 8576.86 8876.46 8949.67
453 aPÀ̧¼Áî¥ÀÄgÀ Chikkaballapura 8296.35 9068.93 9385.63 9347.62
456 ZÁªÀÄgÁd£ÀUÀgÀ Chamarajanagar 7020.67 7622.73 7887.28 7846.63
457 GqÀĦ Udupi 9642.58 11203.07 11592.92 12311.69
461 ¨ÁUÀ®PÉÆÃmÉ Bagalkot 13671.69 15967.35 16520.69 17667.05
462 UÀzÀUÀ Gadag 6699.80 7519.10 7779.95 8152.20
463 ºÁªÉÃj Haveri 10701.74 11974.97 12390.71 12991.42
466 PÉÆ¥Àà¼À Koppal 11162.58 12721.27 13162.04 14268.47
467 «dAiÀÄ£ÀUÀgÀ Vijayanagara 9266.48 10739.81 11112.87 11995.60
dĪÀiÁè HOA Total : 371711.49 423475.89 440743.45 457095.03

2202-02-911-0-00
ªÀeÁ-ºÉaÑUÉ ¥ÁªÀwAiÀiÁzÀ ªÉÆvÀÛzÀ ªÀ¸ÀÆ° / Deduct
Recoveries of Over Payments

364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -65.47 ...... ...... ......


dĪÀiÁè HOA Total : -65.47 0.00 0.00 0.00

DAiÀĪÀåAiÀÄ BUDGET 2024-25 73 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2202 ¸ÁªÀiÁ£Àå ²PÀët
General Education

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 17 - ±Á¯Á ²PÀët ªÀÄvÀÄÛ ¸ÁPÀëgÀvÉ School Education and Literacy
( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
2202-02-911-0-03
PÀ£ÁðlPÀ ¸ÉêÁ C¢s¤AiÀĪÀÄUÀ¼À SÁvÀj CrAiÀÄ°è ¥ÀjºÁgÁvÀäPÀ
zÀgÀ ªÀ¸ÀƯÁw / Recovery of Compensatory Cost under
the Karnataka Guarantee of Services Act

261 CAvÀgï ¯ÉPÀÌ ªÀUÁðªÀuÉUÀ¼ÀÄ Inter Account Transfers ...... -1.00 -1.00 -1.00
364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -10.27 ...... ...... ......
dĪÀiÁè HOA Total : -10.27 -1.00 -1.00 -1.00

2202-02-911-0-04
ªÀeÁ-ºÉaÑUÉ ¥ÁªÀwAiÀiÁzÀ ªÉÆvÀÛzÀ ªÀ¸ÀÆ°-f®Áè ¥ÀjµÀvÀÄÛ /
Deduct Recovery of Overpayments of Previous Years-
ZP

261 CAvÀgï ¯ÉPÀÌ ªÀUÁðªÀuÉUÀ¼ÀÄ Inter Account Transfers ...... -26257.44 -26257.44 -36161.03
364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -82.36 ...... ...... ......
dĪÀiÁè HOA Total : -82.36 -26257.44 -26257.44 -36161.03

2202-04-001-0-01
¯ÉÆÃPÀ ²PÀët-gÁdå ªÀAiÀĸÀÌgÀ ²PÀët PÁAiÀÄðPÀçªÀÄzÀ C£ÀĵÁ×£ÀPÁÌV
¥ÀƪÀð¹zÀÞvÁ ZÀlĪÀnPÉUÀ¼ÀÄ -gÁdå ªÀÄlÖzÀ°è DqÀ½vÁvÀäPÀ
gÀZÀ£ÉAiÀÄ §®ªÀzsÀð£É / Mass Education-Preparatory
Activities for Launching State Adult Education
Programme-Strengthening of Administrative Structure at
State Level

002 ªÉÃvÀ£À - C¢sPÁjUÀ¼ÀÄ Pay-Officers 73.33 67.00 67.00 75.00


003 ªÉÃvÀ£À - ¹§âA¢ Pay-Staff 49.88 66.00 66.00 53.00
004 vÁvÁÌ°PÀ ¥ÀjºÁgÀ Interim Relief ...... 13.00 13.00 22.00
011 vÀÄnÖ §sÀvÉå Dearness Allowance 38.97 57.00 57.00 64.00
014 EvÀgÉ §sÀvÉå Other Allowance 32.56 34.00 41.54 32.00
020 ªÉÊzÀåQÃAiÀÄ §sÀvÉå Medical Allowance 0.28 1.00 1.00 1.00
021 ªÉÊzÀåQÃAiÀÄ ªÉZÀÑzÀ ªÀÄgÀÄ¥ÁªÀw Reimbursement of Medical 1.43 9.00 9.00 9.00
Expenses
034 UÀÄwÛUÉ / ºÉÆgÀUÀÄwÛUÉ Contract/Outsource ...... 8.11 8.11 5.31
041 ¥ÀçAiÀiÁt ªÉZÀÑUÀ¼ÀÄ Travel Expenses 0.33 2.00 2.00 1.50
051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses 13.97 17.00 17.00 15.00
052 zÀÆgÀªÁt ªÉZÀÑUÀ¼ÀÄ Telephone Charges 0.59 2.00 2.00 2.00
071 PÀlÖqÀ ªÉZÀÑUÀ¼ÀÄ Building Expenses 0.70 2.00 2.00 2.00
195 ¸ÁjUÉ ªÉZÀÑUÀ¼ÀÄ Transport Expenses 3.83 6.20 6.20 6.20
DAiÀĪÀåAiÀÄ BUDGET 2024-25 74 ¸ÀA¥ÀÄl Volume -2
ªÀåAiÀÄ EXPENDITURE
2202 ¸ÁªÀiÁ£Àå ²PÀët
General Education

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 17 - ±Á¯Á ²PÀët ªÀÄvÀÄÛ ¸ÁPÀëgÀvÉ School Education and Literacy
( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
dĪÀiÁè HOA Total : 215.87 284.31 291.85 288.01

2202-04-200-1-05
PÉÃ.¥ÀÄ.AiÉÆÃ.-PÉÃAzÀæzÀ ¥Á®Ä-£ÀªÀ ¨sÁgÀvÀ ¸ÁPÀëgÀvÁ PÁAiÀÄðPÀæªÀÄ /
CSS-Central Share-New India Literacy Programme

015 ¥ÀÇgÀPÀ ªÉZÀÑUÀ¼ÀÄ Subsidiary Expenses 300.00 400.00 400.00 400.00


051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses 144.32 192.43 192.43 192.43
dĪÀiÁè HOA Total : 444.32 592.43 592.43 592.43

2202-04-200-1-06
PÉÃ.¥ÀÄ.AiÉÆÃ.-gÁdåzÀ ¥Á®Ä-£ÀªÀ ¨sÁgÀvÀ ¸ÁPÀëgÀvÁ PÁAiÀÄðPÀæªÀÄ /
CSS-State Share- New India Literacy Programme

015 ¥ÀÇgÀPÀ ªÉZÀÑUÀ¼ÀÄ Subsidiary Expenses 150.00 200.00 200.00 200.00


051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses 146.22 194.96 194.96 194.96
dĪÀiÁè HOA Total : 296.22 394.96 394.96 394.96

2202-04-911-0-00
ªÀeÁ-ºÉaÑUÉ ¥ÁªÀwAiÀiÁzÀ ªÉÆvÀÛzÀ ªÀ¸ÀÆ° / Deduct
Recoveries of Over Payment

364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -0.01 ...... ...... ......


dĪÀiÁè HOA Total : -0.01 0.00 0.00 0.00

2202-80-003-0-04
f¯Áè ²PÀët ªÀÄvÀÄÛ vÀgÀ¨ÉÃw ¸ÀA¸ÉÜ / ²PÀëPÀgÀ ²PÀët
ªÀĺÁ«zÁå®AiÀÄ / District Institue of Education and
Training(DIET)/ College of Teachers Education(CTE)

002 ªÉÃvÀ£À - C¢sPÁjUÀ¼ÀÄ Pay-Officers 5773.83 5607.00 5607.00 5507.00


003 ªÉÃvÀ£À - ¹§âA¢ Pay-Staff 2112.27 2188.00 2188.00 2018.00
004 vÁvÁÌ°PÀ ¥ÀjºÁgÀ Interim Relief ...... 884.00 884.00 1280.00
011 vÀÄnÖ §sÀvÉå Dearness Allowance 2366.67 3274.00 3274.00 3763.00
014 EvÀgÉ §sÀvÉå Other Allowance 934.01 891.00 1332.72 865.00
020 ªÉÊzÀåQÃAiÀÄ §sÀvÉå Medical Allowance 11.86 12.00 12.00 11.00
021 ªÉÊzÀåQÃAiÀÄ ªÉZÀÑzÀ ªÀÄgÀÄ¥ÁªÀw Reimbursement of Medical 57.57 84.00 84.00 80.00
Expenses
033 ¢£ÀUÀÆ° Daily-wages ...... ...... ...... 1.00
041 ¥ÀçAiÀiÁt ªÉZÀÑUÀ¼ÀÄ Travel Expenses 3.56 5.00 5.00 10.00

DAiÀĪÀåAiÀÄ BUDGET 2024-25 75 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2202 ¸ÁªÀiÁ£Àå ²PÀët
General Education

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 17 - ±Á¯Á ²PÀët ªÀÄvÀÄÛ ¸ÁPÀëgÀvÉ School Education and Literacy
( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses 89.08 120.00 120.00 20.00
052 zÀÆgÀªÁt ªÉZÀÑUÀ¼ÀÄ Telephone Charges 1.27 2.00 2.00 2.00
071 PÀlÖqÀ ªÉZÀÑUÀ¼ÀÄ Building Expenses 45.63 70.00 70.00 73.00
195 ¸ÁjUÉ ªÉZÀÑUÀ¼ÀÄ Transport Expenses 66.79 89.32 89.32 90.28
dĪÀiÁè HOA Total : 11462.54 13226.32 13668.04 13720.28

2202-80-196-1-02
¥ÁçxÀ«ÄPÀ ªÀÄvÀÄÛ ¥ËçqsÀ ±Á¯ÉUÀ½UÉ £ÀªÀÄÆ£É ªÀÄvÀÄÛ ªÀ»UÀ¼À ªÀÄÄzÀçt
ºÁUÀÆ ¸ÀgÀ§gÁdÄ / Printing and Supply of Forms,
Registers to Primary and Secondary Schools

401 ¨ÉAUÀ¼ÀÆgÀÄ £ÀUÀgÀ Bengaluru (Urban) 20.00 21.00 21.00 21.00


402 ¨ÉAUÀ¼ÀÆgÀÄ (UÁç«ÄÃt) Bengaluru (Rural) 10.00 11.00 11.00 11.00
403 avÀçzÀÄUÀð Chitradurga 75.00 79.00 79.00 79.00
404 PÉÆïÁgÀ Kolar 40.00 42.00 42.00 42.00
405 ²ªÀªÉÆUÀÎ Shivamogga 31.00 33.00 33.00 33.00
406 vÀĪÀÄPÀÆgÀÄ Tumakuru 50.00 53.00 53.00 53.00
407 ªÉÄʸÀÆgÀÄ Mysuru 150.00 158.00 158.00 158.00
408 aPÀ̪ÀÄUÀ¼ÀÆgÀÄ Chikkamagaluru 20.00 21.00 21.00 21.00
409 zÀQët PÀ£ÀßqÀ Dakshina Kannada 90.00 95.00 95.00 95.00
410 ºÁ¸À£À Hassan 45.00 47.00 47.00 47.00
411 PÉÆqÀUÀÄ Kodagu 45.00 47.00 47.00 47.00
412 ªÀÄAqÀå Mandya 40.00 42.00 42.00 42.00
413 ¨É¼ÀUÁ« Belagavi 180.00 189.00 189.00 189.00
414 «dAiÀÄ¥ÀÄgÀ Vijayapura 38.00 40.00 40.00 40.00
415 zsÁgÀªÁqÀ Dharwar 30.00 32.00 32.00 32.00
416 GvÀÛgÀ PÀ£ÀßqÀ Uttara Kannada 62.00 65.00 65.00 65.00
417 PÀ®§ÄgÀV Kalaburagi 50.00 53.00 53.00 53.00
418 §¼Áîj Ballari 60.48 60.48 60.48 60.48
419 ©ÃzÀgï Bidar 45.00 47.00 47.00 47.00
420 gÁAiÀÄZÀÆgÀÄ Raichur 115.00 121.00 121.00 121.00
421 AiÀiÁzÀVj Yadgir 40.00 42.00 42.00 42.00
451 zÁªÀtUÉgÉ Davanagere 40.00 42.00 42.00 42.00
452 gÁªÀÄ£ÀUÀgÀ Ramanagara 18.00 19.00 19.00 19.00
453 aPÀ̧¼Áî¥ÀÄgÀ Chikkaballapura 11.10 12.00 12.00 12.00
456 ZÁªÀÄgÁd£ÀUÀgÀ Chamarajanagar 35.00 37.00 37.00 37.00
457 GqÀĦ Udupi 35.00 37.00 37.00 37.00
461 ¨ÁUÀ®PÉÆÃmÉ Bagalkot 70.00 74.00 74.00 74.00

DAiÀĪÀåAiÀÄ BUDGET 2024-25 76 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2202 ¸ÁªÀiÁ£Àå ²PÀët
General Education

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 17 - ±Á¯Á ²PÀët ªÀÄvÀÄÛ ¸ÁPÀëgÀvÉ School Education and Literacy
( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
462 UÀzÀUÀ Gadag 35.00 37.00 37.00 37.00
463 ºÁªÉÃj Haveri 20.00 21.00 21.00 21.00
466 PÉÆ¥Àà¼À Koppal 17.00 18.00 18.00 18.00
467 «dAiÀÄ£ÀUÀgÀ Vijayanagara 68.32 72.00 72.00 72.00
dĪÀiÁè HOA Total : 1585.90 1667.48 1667.48 1667.48

2202-80-800-0-30
¨sÁgÀvÀ ¸ÉêÁ zÀ¼À / Bharath Sevadal

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 147.28 ...... ...... ......


103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 75.00 ...... ...... ......
dĪÀiÁè HOA Total : 222.28 0.00 0.00 0.00

2202-80-800-0-47
UÀÄtªÀÄlÖ ¨sÀgÀªÀ¸É ªÀÄvÀÄÛ «zÁåyð ¥ÉæÃgÀuÁ G¥ÀPÀæªÀÄ / Quality
Assurance and Student Motivation Initiatives

059 EvÀgÉ RZÀÄðUÀ¼ÀÄ Other Expenses 361.07 ...... ...... ......


dĪÀiÁè HOA Total : 361.07 0.00 0.00 0.00

2202-80-800-0-48
²PÀët UÀÄtªÀÄlÖ ¸ÀÄzsÁgÀuÉ PÁAiÀÄðPÀæªÀÄ / Education Quality
Improvement Program

059 EvÀgÉ RZÀÄðUÀ¼ÀÄ Other Expenses 400.15 ...... ...... ......


103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 100.00 ...... ...... ......
dĪÀiÁè HOA Total : 500.15 0.00 0.00 0.00

2202-80-800-0-49
«zÁåyð ¥ÉæÃgÀuÁ G¥ÀPÀæªÀÄ / Student Motivation Initiative

059 EvÀgÉ RZÀÄðUÀ¼ÀÄ Other Expenses 431.89 ...... ...... ......


dĪÀiÁè HOA Total : 431.89 0.00 0.00 0.00

2202-80-911-0-00
ªÀeÁ-ºÉaÑUÉ ¥ÁªÀwAiÀiÁzÀ ªÉÆvÀÛzÀ ªÀ¸ÀÆ° / Deduct
Recoveries of Over Payments

364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -7.30 ...... ...... ......

DAiÀĪÀåAiÀÄ BUDGET 2024-25 77 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2202 ¸ÁªÀiÁ£Àå ²PÀët
General Education

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 17 - ±Á¯Á ²PÀët ªÀÄvÀÄÛ ¸ÁPÀëgÀvÉ School Education and Literacy
( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
dĪÀiÁè HOA Total : -7.30 0.00 0.00 0.00

2202-80-911-0-03
ªÀeÁ -ºÉaÑUÉ ¥ÁªÀwAiÀiÁzÀ ªÉÆvÀÛzÀ ªÀ¸ÀÆ°-f®Áè ¥ÀjµÀvÀÄÛ /
Deduct Recovery of Overpayments of Previous Years-
ZP

364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -7.69 ...... ...... ......


dĪÀiÁè HOA Total : -7.69 0.00 0.00 0.00

2202 - dĪÀiÁè Total : 2556948.13 2611557.46 2524086.13 3319444.86

DAiÀĪÀåAiÀÄ BUDGET 2024-25 78 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2204 QçÃqÉ ªÀÄvÀÄÛ AiÀÄĪÀd£À ¸ÉêÉUÀ¼ÀÄ
Sports and Youth Services

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 17 - ±Á¯Á ²PÀët ªÀÄvÀÄÛ ¸ÁPÀëgÀvÉ School Education and Literacy
( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
2204-00-102-0-02
¨sÁgÀvÀ ¸ÉêÁ zÀ¼À / Bharath Sevadal

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries ...... 109.00 109.00 107.01


103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General ...... 75.00 75.00 75.00
dĪÀiÁè HOA Total : 0.00 184.00 184.00 182.01

2204-00-103-0-11
¨sÁgÀvï ¸ËÌmïì ¸ÀA¸ÉÜ / Bharath Scouts

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 166.84 199.00 199.00 212.22


103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 1250.00 200.00 200.00 200.00
115 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À GIA Contract /Outsource 9.00 18.00 18.00 18.00
UÀÄwÛUÉ/ºÉÆgÀUÀÄwÛUÉ
dĪÀiÁè HOA Total : 1425.84 417.00 417.00 430.22

2204 - dĪÀiÁè Total : 1425.84 601.00 601.00 612.23

DAiÀĪÀåAiÀÄ BUDGET 2024-25 79 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2205 PÀ¯É ªÀÄvÀÄÛ ¸ÀA¸ÀÌöÈw
Art and Culture

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 17 - ±Á¯Á ²PÀët ªÀÄvÀÄÛ ¸ÁPÀëgÀvÉ School Education and Literacy
( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
2205-00-105-0-01
¸ÁªÀðd¤PÀ UÀæAxÁ®AiÀÄ, ¤zÉÃð±À£À ªÀÄvÀÄÛ DqÀ½vÀ / Public
Libraries- Direction and Administration

002 ªÉÃvÀ£À - C¢sPÁjUÀ¼ÀÄ Pay-Officers 228.56 232.00 294.26 310.00


003 ªÉÃvÀ£À - ¹§âA¢ Pay-Staff 2992.98 3096.00 3096.00 2936.00
004 vÁvÁÌ°PÀ ¥ÀjºÁgÀ Interim Relief ...... 378.00 378.00 552.00
011 vÀÄnÖ §sÀvÉå Dearness Allowance 968.12 1398.00 1398.00 1623.00
014 EvÀgÉ §sÀvÉå Other Allowance 507.11 515.00 703.59 503.00
015 ¥ÀÇgÀPÀ ªÉZÀÑUÀ¼ÀÄ Subsidiary Expenses 553.53 674.88 674.88 959.76
020 ªÉÊzÀåQÃAiÀÄ §sÀvÉå Medical Allowance 18.20 18.00 18.00 17.00
021 ªÉÊzÀåQÃAiÀÄ ªÉZÀÑzÀ ªÀÄgÀÄ¥ÁªÀw Reimbursement of Medical 60.85 59.00 59.00 57.00
Expenses
033 ¢£ÀUÀÆ° Daily-wages 249.47 247.87 247.87 233.19
041 ¥ÀçAiÀiÁt ªÉZÀÑUÀ¼ÀÄ Travel Expenses 3.95 4.00 4.00 4.00
051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses 28.91 260.00 260.00 260.00
052 zÀÆgÀªÁt ªÉZÀÑUÀ¼ÀÄ Telephone Charges 2.40 3.00 3.00 3.00
059 EvÀgÉ RZÀÄðUÀ¼ÀÄ Other Expenses 1630.72 855.40 855.40 856.73
071 PÀlÖqÀ ªÉZÀÑUÀ¼ÀÄ Building Expenses 34.72 35.00 35.00 35.00
103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 225.99 ...... ...... ......
195 ¸ÁjUÉ ªÉZÀÑUÀ¼ÀÄ Transport Expenses 14.61 4.42 4.42 4.42
251 ¦AZÀt ªÀÄvÀÄÛ ¤ªÀÈwÛ ¸Ë®¨sÀåUÀ¼ÀÄ Pension & Retirement ...... 9.29 9.29 30.00
Benefits
422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 120.00 102.90 102.90 101.95
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 48.99 41.70 41.70 41.32
dĪÀiÁè HOA Total : 7689.11 7934.46 8185.31 8527.37

2205 - dĪÀiÁè Total : 7689.11 7934.46 8185.31 8527.37

DAiÀĪÀåAiÀÄ BUDGET 2024-25 80 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2210 ªÉÊzÀåQÃAiÀÄ ªÀÄvÀÄÛ d£ÁgÉÆÃUÀå
Medical and Public Health

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 17 - ±Á¯Á ²PÀët ªÀÄvÀÄÛ ¸ÁPÀëgÀvÉ School Education and Literacy
( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
2210-01-200-0-11
±ÀÄa AiÉÆÃd£É / Shuchi Yojane

059 EvÀgÉ RZÀÄðUÀ¼ÀÄ Other Expenses ...... ...... ...... 650.00


422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan ...... ...... ...... 250.00
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan ...... ...... ...... 100.00
dĪÀiÁè HOA Total : 0.00 0.00 0.00 1000.00

2210 - dĪÀiÁè Total : 0.00 0.00 0.00 1000.00

DAiÀĪÀåAiÀÄ BUDGET 2024-25 81 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
4202 ²PÀët, QçÃqÉ, PÀ¯É ªÀÄvÀÄÛ ¸ÀA¸ÀÌöÈwAiÀÄ ªÉÄît §AqÀªÁ¼À ªÉZÀÑ
Capital Outlay on Education, Sports, Art and Culture

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 17 - ±Á¯Á ²PÀët ªÀÄvÀÄÛ ¸ÁPÀëgÀvÉ School Education and Literacy
( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
4202-01-201-1-04
¥ÁæxÁ«ÄPÀ ±Á¯ÉUÀ¼ÀÄ ªÀÄvÀÄÛ ¥ËqsÀ ±Á¯ÉUÀ½UÉÉ ªÀÄÆ®¨sÀÆvÀ ¸ËPÀAiÀÄð
/ Infrastructure for Primary Schools and High Schools

059 EvÀgÉ RZÀÄðUÀ¼ÀÄ Other Expenses 1190.00 13500.00 13500.00 11250.00


133 ªÀĺÀvÁéPÁAPÉëAiÀÄ vÁ®ÆèPÀ Aspirational Taluka 14423.87 ...... ...... ......
134 ªÀĺÀvÁéPÁAPÉëAiÀÄ vÁ®ÆèPÀ- Aspirational Taluka - 4612.13 ...... ...... ......
£À¨Áqïð NABARD
135 ªÀĺÀvÁéPÁAPÉëAiÀÄ vÁ®ÆèPÀ- Aspirational Taluka-SCP 686.00 ...... ...... ......
«±ÉõÀ WÀlPÀ AiÉÆÃd£É
136 ªÀĺÀvÁéPÁAPÉëAiÀÄ vÁ®ÆèPÀ- Aspirational Taluka-TSP 278.00 ...... ...... ......
Vjd£À G¥À AiÉÆÃd£É
180 AiÀÄAvÉÆçÃ¥ÀPÀgÀtUÀ¼ÀÄ ªÀÄvÀÄÛ Machinery and ...... ...... ...... 3500.00
¸ÁzsÀ£À ¸ÁªÀÄVçUÀ¼ÀÄ Equipments
422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan ...... 1050.00 1050.00 1950.00
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan ...... 450.00 450.00 800.00
436 £À¨Áqïð PÁªÀÄUÁjUÀ¼ÀÄ NABARD Works 2291.98 ...... 1000.00 2849.60
dĪÀiÁè HOA Total : 23481.98 15000.00 16000.00 20349.60

4202-01-201-1-06
PÀ£ÁðlPÀ ¥À©èPï ±Á¯ÉUÀ½UÉ ªÀÄÆ®¨sÀÆvÀ ¸ËPÀAiÀÄðUÀ¼ÀÄ /
Infrastructure for Karnataka Public Schools

133 ªÀĺÀvÁéPÁAPÉëAiÀÄ vÁ®ÆèPÀ Aspirational Taluka 5000.00 ...... ...... ......


139 ¥ÀçzsÁ£À PÁªÀÄUÁjUÀ¼ÀÄ Major Works 7000.00 3000.00 3000.00 3000.00
180 AiÀÄAvÉÆçÃ¥ÀPÀgÀtUÀ¼ÀÄ ªÀÄvÀÄÛ Machinery and 1500.00 ...... ...... ......
¸ÁzsÀ£À ¸ÁªÀÄVçUÀ¼ÀÄ Equipments
dĪÀiÁè HOA Total : 13500.00 3000.00 3000.00 3000.00

4202-01-201-1-07
±ËZÁ®AiÀÄUÀ¼À ¤ªÀðºÀuÉ ªÀÄvÀÄÛ zÀÄgÀ¹Û / Maintenance and
Repair of Toilets

133 ªÀĺÀvÁéPÁAPÉëAiÀÄ vÁ®ÆèPÀ Aspirational Taluka 1499.97 ...... ...... ......


139 ¥ÀçzsÁ£À PÁªÀÄUÁjUÀ¼ÀÄ Major Works ...... 3000.00 3000.00 5000.00
200 ¤ªÀðºÀuÁ ªÉZÀÑ Maintenance Expenditure 3499.96 ...... ...... ......
dĪÀiÁè HOA Total : 4999.93 3000.00 3000.00 5000.00

DAiÀĪÀåAiÀÄ BUDGET 2024-25 82 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
4202 ²PÀët, QçÃqÉ, PÀ¯É ªÀÄvÀÄÛ ¸ÀA¸ÀÌöÈwAiÀÄ ªÉÄît §AqÀªÁ¼À ªÉZÀÑ
Capital Outlay on Education, Sports, Art and Culture

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 17 - ±Á¯Á ²PÀët ªÀÄvÀÄÛ ¸ÁPÀëgÀvÉ School Education and Literacy
( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
4202-01-201-1-08
¥ÁçxÀ«ÄPÀ ªÀÄvÀÄÛ ¥ËçqsÀ±Á¯ÉUÀ¼À ªÀÄvÀÄÛ ¥ÀzÀ« ¥ÀƪÀð PÁ¯ÉÃdÄUÀ½UÉ
ªÀÄÆ®¨sÀÆvÀ ¸ËPÀAiÀÄð / Infrastructure facilities for Primary
and High Schools and PU Colleges

132 §AqÀªÁ¼À ªÉZÀÑUÀ¼ÀÄ Capital Expenses ...... 18100.55 18100.55 22698.04


139 ¥ÀçzsÁ£À PÁªÀÄUÁjUÀ¼ÀÄ Major Works ...... 13000.00 13000.00 16301.96
422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan ...... 11961.75 11961.75 15000.00
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan ...... 4784.70 4784.70 6000.00
dĪÀiÁè HOA Total : 0.00 47847.00 47847.00 60000.00

4202-01-202-1-05
¥ÀzÀ« ¥ÀƪÀð PÁ¯ÉÃdÄUÀ½UÉ ªÀÄÆ®¨sÀÆvÀ ¸Ë®¨sÀå /
Infrastructure facilities for PU Colleges

133 ªÀĺÀvÁéPÁAPÉëAiÀÄ vÁ®ÆèPÀ Aspirational Taluka 10000.00 ...... ...... ......


180 AiÀÄAvÉÆçÃ¥ÀPÀgÀtUÀ¼ÀÄ ªÀÄvÀÄÛ Machinery and ...... ...... ...... 770.00
¸ÁzsÀ£À ¸ÁªÀÄVçUÀ¼ÀÄ Equipments
199 ¸ÁjUÉ ¸ÀévÀÄÛUÀ¼ÀÄ Transportation Assets ...... ...... 1.00 ......
386 ¤ªÀiÁðt Construction 28000.00 10000.00 10000.00 10000.00
436 £À¨Áqïð PÁªÀÄUÁjUÀ¼ÀÄ NABARD Works 130.13 ...... 600.00 1137.60
dĪÀiÁè HOA Total : 38130.13 10000.00 10601.00 11907.60

4202-01-202-2-01
¥ËæqsÀ±Á¯É ªÀÄvÀÄÛ ¥ÀzÀ«-¥ÀƪÀð PÁ¯ÉÃdÄUÀ½UÉ AiÀÄAvÉÆæÃ¥ÀPÀgÀt
ªÀÄvÀÄÛ ¦ÃoÉÆÃ¥ÀPÀgÀt / Equipment and Furniture for High
School and PU-College

133 ªÀĺÀvÁéPÁAPÉëAiÀÄ vÁ®ÆèPÀ Aspirational Taluka 2000.00 ...... ...... ......


180 AiÀÄAvÉÆçÃ¥ÀPÀgÀtUÀ¼ÀÄ ªÀÄvÀÄÛ Machinery and 3000.00 ...... ...... ......
¸ÁzsÀ£À ¸ÁªÀÄVçUÀ¼ÀÄ Equipments
dĪÀiÁè HOA Total : 5000.00 0.00 0.00 0.00

4202 - dĪÀiÁè Total : 85112.04 78847.00 80448.00 100257.20

DAiÀĪÀåAiÀÄ BUDGET 2024-25 83 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2210 ªÉÊzÀåQÃAiÀÄ ªÀÄvÀÄÛ d£ÁgÉÆÃUÀå
Medical and Public Health

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 22 - ªÉÊzÀåQÃAiÀÄ ²PÀët Medical Education


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
2210-01-001-0-01
ªÉÊzÀåQÃAiÀÄ ²PÀët ¤zÉðñÀ£Á®AiÀÄ / Directorate of Medical
Education

002 ªÉÃvÀ£À - C¢sPÁjUÀ¼ÀÄ Pay-Officers 1126.76 1122.00 1575.78 2615.00


003 ªÉÃvÀ£À - ¹§âA¢ Pay-Staff 350.71 340.00 340.00 363.00
004 vÁvÁÌ°PÀ ¥ÀjºÁgÀ Interim Relief ...... 164.00 241.14 372.00
011 vÀÄnÖ §sÀvÉå Dearness Allowance 427.58 616.00 616.00 1405.00
014 EvÀgÉ §sÀvÉå Other Allowance 360.79 337.00 588.28 695.00
015 ¥ÀÇgÀPÀ ªÉZÀÑUÀ¼ÀÄ Subsidiary Expenses 465.50 675.16 675.16 675.00
020 ªÉÊzÀåQÃAiÀÄ §sÀvÉå Medical Allowance 1.77 2.00 2.00 2.00
021 ªÉÊzÀåQÃAiÀÄ ªÉZÀÑzÀ ªÀÄgÀÄ¥ÁªÀw Reimbursement of Medical 0.26 15.00 15.00 22.00
Expenses
041 ¥ÀçAiÀiÁt ªÉZÀÑUÀ¼ÀÄ Travel Expenses 1.67 2.08 2.08 2.00
051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses 91.75 153.98 153.98 140.00
052 zÀÆgÀªÁt ªÉZÀÑUÀ¼ÀÄ Telephone Charges 1.75 2.08 2.08 2.00
071 PÀlÖqÀ ªÉZÀÑUÀ¼ÀÄ Building Expenses 8.27 10.40 10.40 11.00
117 «zÁåyð ªÉÃvÀ£À ªÀÄvÀÄÛ Scholarships & Incentives 17.56 140.76 140.76 140.76
¥ÉÇçÃvÁìºÀ
180 AiÀÄAvÉÆçÃ¥ÀPÀgÀtUÀ¼ÀÄ ªÀÄvÀÄÛ Machinery and ...... 600.00 600.00 1.00
¸ÁzsÀ£À ¸ÁªÀÄVçUÀ¼ÀÄ Equipments
195 ¸ÁjUÉ ªÉZÀÑUÀ¼ÀÄ Transport Expenses 12.79 16.72 16.72 16.00
199 ¸ÁjUÉ ¸ÀévÀÄÛUÀ¼ÀÄ Transportation Assets ...... ...... ...... 1.00
200 ¤ªÀðºÀuÁ ªÉZÀÑ Maintenance Expenditure 1.98 2.08 2.08 2.00
221 ¸ÁªÀÄVç ªÀÄvÀÄÛ ¸ÀgÀ§gÁdÄUÀ¼ÀÄ Materials and Supplies 1.98 2.08 2.08 2.00
222 OµÀzsÀ ªÀÄvÀÄÛ gÁ¸ÁAiÀĤPÀUÀ¼ÀÄ Drugs and Chemicals 94.90 1200.00 800.00 1.00
dĪÀiÁè HOA Total : 2966.02 5401.34 5783.54 6467.76

2210-01-001-0-50
SÁ° ºÀÄzÉÝUÀ½UÁV C£ÀÄzÁ£À / Vacant Post Provision

014 EvÀgÉ §sÀvÉå Other Allowance ...... 40515.68 6212.63 29037.17


dĪÀiÁè HOA Total : 0.00 40515.68 6212.63 29037.17

2210-01-110-1-13
ªÉÊzÀåQÃAiÀÄ ²PÀët E¯ÁSÉAiÀÄrAiÀÄ°è£À PÀlÖqÀUÀ¼ÀÄ / Buildings
under Medical Education Department

200 ¤ªÀðºÀuÁ ªÉZÀÑ Maintenance Expenditure 9.86 50.00 50.00 25.00

DAiÀĪÀåAiÀÄ BUDGET 2024-25 84 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2210 ªÉÊzÀåQÃAiÀÄ ªÀÄvÀÄÛ d£ÁgÉÆÃUÀå
Medical and Public Health

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 22 - ªÉÊzÀåQÃAiÀÄ ²PÀët Medical Education


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
dĪÀiÁè HOA Total : 9.86 50.00 50.00 25.00

2210-01-110-2-15
gÁ¶ÖçÃAiÀÄ ªÀiÁ£À¹PÀ DgÉÆÃUÀå ªÀÄvÀÄÛ £ÀgÀ«eÁÕ£ÀUÀ¼À ¸ÀA¸ÉÜ,
¨ÉAUÀ¼ÀÆgÀÄ / The National Institute of Mental Health and
Neuro Sciences, Bangalore

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 8703.50 9665.00 9665.00 9299.12


103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 2770.88 2500.00 2500.00 2500.00
115 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À GIA Contract /Outsource 2103.24 1710.79 1710.79 1882.16
UÀÄwÛUÉ/ºÉÆgÀUÀÄwÛUÉ
dĪÀiÁè HOA Total : 13577.62 13875.79 13875.79 13681.28

2210-01-110-2-16
¸ÀAdAiÀiï UÁA¢s mÁæªÀiÁ ªÀÄvÀÄÛ C¹Û PÉÃAzÀç ¸ÀA¸ÉÜ / Sanjay
Gandhi Institute of Trauma & Orthopaedics

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 2045.58 2122.00 2122.00 1983.09


103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 983.84 1125.00 1125.00 961.25
112 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À ²µÀåªÉÃvÀ£À GiA Stipends ...... 179.40 179.40 482.00
115 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À GIA Contract /Outsource 674.54 682.15 682.15 688.19
UÀÄwÛUÉ/ºÉÆgÀUÀÄwÛUÉ
118 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À-«±ÁçAw Grants-in-Aid-Pensions 876.60 735.31 735.31 900.00
ªÉÃvÀ£ÀUÀ¼ÀÄ
422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan ...... 50.00 50.00 25.84
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan ...... 25.00 25.00 12.91
dĪÀiÁè HOA Total : 4580.56 4918.86 4918.86 5053.28

2210-01-110-2-37
gÁfêï UÁA¢s Cw «²µÀÖ D¸ÀàvÉç, gÁAiÀÄZÀÆgÀÄ / Rajiv
Gandhi Super Speciality Hospital, Raichur

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 303.60 292.00 292.00 316.19


103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 480.72 500.00 500.00 494.68
115 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À GIA Contract /Outsource 319.10 346.61 346.61 364.66
UÀÄwÛUÉ/ºÉÆgÀUÀÄwÛUÉ
118 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À-«±ÁçAw Grants-in-Aid-Pensions 53.31 57.84 57.84 80.00
ªÉÃvÀ£ÀUÀ¼ÀÄ
422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 4.00 4.00 4.00 3.55
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 2.00 2.00 2.00 1.77

DAiÀĪÀåAiÀÄ BUDGET 2024-25 85 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2210 ªÉÊzÀåQÃAiÀÄ ªÀÄvÀÄÛ d£ÁgÉÆÃUÀå
Medical and Public Health

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 22 - ªÉÊzÀåQÃAiÀÄ ²PÀët Medical Education


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
dĪÀiÁè HOA Total : 1162.73 1202.45 1202.45 1260.85

2210-01-110-2-43
¥Àç.ªÀÄA.¸Áé.¸ÀÄ.AiÉÆà - ¸ÀÆ¥Àgï ¸ÉàµÁ°n D¸ÀàvÉç / PMSSY -
Super Speciality Hospital

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 1270.25 ...... ...... ......


103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 2373.00 ...... ...... ......
115 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À GIA Contract /Outsource 614.70 ...... ...... ......
UÀÄwÛUÉ/ºÉÆgÀUÀÄwÛUÉ
118 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À-«±ÁçAw Grants-in-Aid-Pensions 143.83 ...... ...... ......
ªÉÃvÀ£ÀUÀ¼ÀÄ
422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 180.00 ...... ...... ......
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 47.00 ...... ...... ......
dĪÀiÁè HOA Total : 4628.78 0.00 0.00 0.00

2210-01-110-3-09
J¸ï.r.J¸ï. PÀëAiÀÄ ªÀÄvÀÄÛ gÁfêï UÁA¢s JzÉ gÉÆÃUÀUÀ¼À ¸ÀA¸ÉÜ /
S.D.S Tuberculosis & Rajiv Gandhi Institute of Chest
Diseases

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 792.59 911.00 911.00 959.46


103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 373.24 388.00 388.00 328.50
112 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À ²µÀåªÉÃvÀ£À GiA Stipends ...... 72.00 72.00 100.00
115 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À GIA Contract /Outsource 647.37 648.50 648.50 648.95
UÀÄwÛUÉ/ºÉÆgÀUÀÄwÛUÉ
118 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À-«±ÁçAw Grants-in-Aid-Pensions 59.28 76.03 76.03 87.69
ªÉÃvÀ£ÀUÀ¼ÀÄ
422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 30.00 60.00 60.00 42.47
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 20.50 41.00 41.00 29.03
dĪÀiÁè HOA Total : 1922.98 2196.53 2196.53 2196.10

2210-01-200-0-03
d£ÀvÁ DgÉÆÃUÀå ¤¢ü / Janatha Health Fund

059 EvÀgÉ RZÀÄðUÀ¼ÀÄ Other Expenses ...... 1.00 1.00 ......


dĪÀiÁè HOA Total : 0.00 1.00 1.00 0.00

DAiÀĪÀåAiÀÄ BUDGET 2024-25 86 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2210 ªÉÊzÀåQÃAiÀÄ ªÀÄvÀÄÛ d£ÁgÉÆÃUÀå
Medical and Public Health

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 22 - ªÉÊzÀåQÃAiÀÄ ²PÀët Medical Education


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
2210-01-911-0-00
ºÉaÑUÉ ¥ÁªÀwAiÀiÁVgÀĪÀ ºÀtzÀ ªÀÄgÀÄ¥ÁªÀw / Deduct
Recoveries of Over Payments

364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -41.01 ...... ...... ......


dĪÀiÁè HOA Total : -41.01 0.00 0.00 0.00

2210-01-911-0-01
¥Àæ¸ÀPÀÛ ªÀµÀðzÀ°è ºÉaÑUÉ ¥ÁªÀwAiÀiÁVgÀĪÀ ºÀtzÀ ªÀÄgÀÄ¥ÁªÀw /
Deduct Recovery of Over Payments of Current Year

364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -390.64 ...... ...... ......


dĪÀiÁè HOA Total : -390.64 0.00 0.00 0.00

2210-03-911-0-00
ºÉaÑUÉ ¥ÁªÀwAiÀiÁVgÀĪÀ ºÀtzÀ ªÀÄgÀÄ¥ÁªÀw / Deduct
Recoveries of Over Payments

364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -1.32 ...... ...... ......


dĪÀiÁè HOA Total : -1.32 0.00 0.00 0.00

2210-05-105-1-03
«dAiÀÄ£ÀUÀgÀ ªÉÊzÀåQÃAiÀÄ «eÁÕ£À ¸ÀA¸ÉÜ - §¼Áîj / Vijayanagar
Institute of Medical Sciences (VIMS) Bellary

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 9622.99 9244.00 9244.00 9619.71


103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 2385.96 2482.00 2482.00 1890.86
112 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À ²µÀåªÉÃvÀ£À GiA Stipends ...... 2603.40 2603.40 2677.80
115 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À GIA Contract /Outsource 4619.16 4644.99 4644.99 4854.88
UÀÄwÛUÉ/ºÉÆgÀUÀÄwÛUÉ
118 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À-«±ÁçAw Grants-in-Aid-Pensions 1234.20 1225.32 1225.32 1423.11
ªÉÃvÀ£ÀUÀ¼ÀÄ
422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 142.92 143.00 143.00 72.93
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 70.92 71.00 71.00 36.21
dĪÀiÁè HOA Total : 18076.15 20413.71 20413.71 20575.50

DAiÀĪÀåAiÀÄ BUDGET 2024-25 87 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2210 ªÉÊzÀåQÃAiÀÄ ªÀÄvÀÄÛ d£ÁgÉÆÃUÀå
Medical and Public Health

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 22 - ªÉÊzÀåQÃAiÀÄ ²PÀët Medical Education


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
2210-05-105-1-04
PÀ£ÁðlPÀ ªÉÊzÀåQÃAiÀÄ «eÁÕ£À ¸ÀA¸ÉÜ - ºÀħâ½î / Karnataka
Institute of Medical Sciences (KIMS) Hubli

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 12953.46 12522.00 12522.00 12575.69


103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 5320.00 2412.80 2412.80 1386.30
112 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À ²µÀåªÉÃvÀ£À GiA Stipends ...... 3839.52 3839.52 3967.40
115 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À GIA Contract /Outsource 3222.93 3896.59 3896.59 4240.69
UÀÄwÛUÉ/ºÉÆgÀUÀÄwÛUÉ
118 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À-«±ÁçAw Grants-in-Aid-Pensions 624.11 1001.25 1118.17 1200.00
ªÉÃvÀ£ÀUÀ¼ÀÄ
422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 186.00 186.00 186.00 75.53
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 94.00 94.00 94.00 38.17
dĪÀiÁè HOA Total : 22400.50 23952.16 24069.08 23483.78

2210-05-105-1-06
QzÁé¬Ä ¸ÁägÀPÀ PÁå£Àìgï CzsÀöåAiÀÄ£À ¸ÀA¸ÉÜ, ¨ÉAUÀ¼ÀÆgÀÄ / Kidwai
Memorial Institute of Oncology, Bangalore.

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 8931.68 9732.00 9732.00 9687.53


103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 1819.00 2400.00 2400.00 2113.16
112 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À ²µÀåªÉÃvÀ£À GiA Stipends ...... 1002.60 1002.60 1056.60
115 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À GIA Contract /Outsource 3354.85 3354.85 3354.85 3388.23
UÀÄwÛUÉ/ºÉÆgÀUÀÄwÛUÉ
118 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À-«±ÁçAw Grants-in-Aid-Pensions 3791.65 3950.97 3950.97 4078.00
ªÉÃvÀ£ÀUÀ¼ÀÄ
422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 206.00 206.00 206.00 68.54
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 55.00 55.00 55.00 18.30
dĪÀiÁè HOA Total : 18158.18 20701.42 20701.42 20410.36

2210-05-105-1-12
dAiÀÄzÉêÀ ºÀÈzÉÆçÃUÀ aQvÁì ¸ÀA¸ÉÜ / Jayadeva Institute of
Cardiology

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 9317.00 9960.00 9960.00 11099.16


103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 2405.00 2000.00 2000.00 926.73
112 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À ²µÀåªÉÃvÀ£À GiA Stipends ...... 1056.60 1056.60 1106.40
115 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À GIA Contract /Outsource 5570.39 5608.21 5608.21 5729.96
UÀÄwÛUÉ/ºÉÆgÀUÀÄwÛUÉ
118 Grants-in-Aid-Pensions 1618.32 1781.96 1781.96 2000.00
DAiÀĪÀåAiÀÄ BUDGET 2024-25 88 ¸ÀA¥ÀÄl Volume -2
ªÀåAiÀÄ EXPENDITURE
2210 ªÉÊzÀåQÃAiÀÄ ªÀÄvÀÄÛ d£ÁgÉÆÃUÀå
Medical and Public Health

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 22 - ªÉÊzÀåQÃAiÀÄ ²PÀët Medical Education


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
¸ÀºÁAiÀiÁ£ÀÄzÁ£À-«±ÁçAw
ªÉÃvÀ£ÀUÀ¼ÀÄ
422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 263.00 263.00 263.00 64.45
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 36.00 36.00 36.00 8.82
dĪÀiÁè HOA Total : 19209.71 20705.77 20705.77 20935.52

2210-05-105-1-13
SÁ¸ÀV ªÉÊzÀåQÃAiÀÄ PÁ¯ÉÃdÄUÀ¼À°è CzsÀöåAiÀÄ£À £ÀqɸÀĪÀ ¥Àj²µÀÖeÁw/
¥ÀAUÀqÀzÀ «zÁåyðUÀ½UÉ ±ÀÄ®ÌzÀ jAiÀiÁ¬Äw / Fee Concession
to SC/ST Students Studying in Private Medical Colleges

422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 481.47 455.00 455.00 455.00
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 131.36 195.00 195.00 195.00
dĪÀiÁè HOA Total : 612.83 650.00 650.00 650.00

2210-05-105-1-20
EA¢gÁ UÁA¢s ²±ÀÄ DgÉÆÃUÀå ¸ÀA¸ÉÜ / Indira Gandhi Institute
of Child Health

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 3854.03 3620.00 3620.00 3879.34


103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 979.00 1130.00 1130.00 902.61
112 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À ²µÀåªÉÃvÀ£À GiA Stipends ...... 796.20 796.20 1090.00
115 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À GIA Contract /Outsource 818.35 750.31 750.31 902.83
UÀÄwÛUÉ/ºÉÆgÀUÀÄwÛUÉ
118 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À-«±ÁçAw Grants-in-Aid-Pensions 330.84 399.22 476.06 536.83
ªÉÃvÀ£ÀUÀ¼ÀÄ
422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 110.00 110.00 110.00 64.93
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 27.50 55.00 55.00 32.46
dĪÀiÁè HOA Total : 6119.72 6860.73 6937.57 7409.00

2210-05-105-1-34
£É¥sÉöÇçà AiÀÄÄgÁ®f ¸ÀA¸ÉÜ / Nephro Urology Institute

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 1955.40 2272.00 2272.00 2345.85


103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 1241.00 1290.00 1290.00 87.59
112 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À ²µÀåªÉÃvÀ£À GiA Stipends ...... 216.00 216.00 216.00
115 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À GIA Contract /Outsource 697.06 697.06 697.06 743.10
UÀÄwÛUÉ/ºÉÆgÀUÀÄwÛUÉ
118 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À-«±ÁçAw Grants-in-Aid-Pensions 229.21 226.87 226.87 274.85
ªÉÃvÀ£ÀUÀ¼ÀÄ
DAiÀĪÀåAiÀÄ BUDGET 2024-25 89 ¸ÀA¥ÀÄl Volume -2
ªÀåAiÀÄ EXPENDITURE
2210 ªÉÊzÀåQÃAiÀÄ ªÀÄvÀÄÛ d£ÁgÉÆÃUÀå
Medical and Public Health

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 22 - ªÉÊzÀåQÃAiÀÄ ²PÀët Medical Education


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 172.00 172.00 172.00 9.93
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 21.50 43.00 43.00 2.48
dĪÀiÁè HOA Total : 4316.17 4916.93 4916.93 3679.80

2210-05-105-1-42
PÀ£ÁðlPÀ ªÀÄzsÀĪÉÄúÀ ¸ÀA¸ÉÜ / Karnataka Institute of
Diabetology

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 42.18 34.00 34.00 41.27


103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 230.00 240.00 240.00 74.61
115 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À GIA Contract /Outsource 383.11 385.87 385.87 408.79
UÀÄwÛUÉ/ºÉÆgÀUÀÄwÛUÉ
118 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À-«±ÁçAw Grants-in-Aid-Pensions ...... 1.00 1.00 1.28
ªÉÃvÀ£ÀUÀ¼ÀÄ
422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 35.00 70.00 70.00 21.67
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 6.00 12.00 12.00 3.72
dĪÀiÁè HOA Total : 696.29 742.87 742.87 551.34

2210-05-105-1-43
¨ÉAUÀ¼ÀÆgÀÄ ªÉÊzÀåQÃAiÀÄ PÁ¯ÉÃdÄ ºÁUÀÆ ¸ÀA±ÉÆÃzsÀ£Á ¸ÀA¸ÉÜ /
Bangalore Medical College & Research Institute

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 20224.32 21050.00 21050.00 21677.77


103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 3694.00 7624.00 7624.00 4631.97
112 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À ²µÀåªÉÃvÀ£À GiA Stipends ...... 6879.60 6879.60 6854.40
115 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À GIA Contract /Outsource 4105.92 4584.83 4584.83 4834.85
UÀÄwÛUÉ/ºÉÆgÀUÀÄwÛUÉ
118 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À-«±ÁçAw Grants-in-Aid-Pensions 1363.20 1525.92 1525.92 1408.40
ªÉÃvÀ£ÀUÀ¼ÀÄ
422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 311.00 518.00 518.00 262.23
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 155.00 209.00 209.00 105.80
dĪÀiÁè HOA Total : 29853.44 42391.35 42391.35 39775.42

2210-05-105-1-44
ªÉÄʸÀÆgÀÄ ªÉÊzÀåQÃAiÀÄ PÁ¯ÉÃdÄ ºÁUÀÆ ¸ÀA±ÉÆÃzsÀ£Á ¸ÀA¸ÉÜ /
Mysore Medical College & Research Institute

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 12231.59 11995.00 11995.00 11928.67


103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 3390.00 3526.00 3526.00 2837.62
112 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À ²µÀåªÉÃvÀ£À GiA Stipends ...... 3576.48 3576.48 2500.00
DAiÀĪÀåAiÀÄ BUDGET 2024-25 90 ¸ÀA¥ÀÄl Volume -2
ªÀåAiÀÄ EXPENDITURE
2210 ªÉÊzÀåQÃAiÀÄ ªÀÄvÀÄÛ d£ÁgÉÆÃUÀå
Medical and Public Health

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 22 - ªÉÊzÀåQÃAiÀÄ ²PÀët Medical Education


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
115 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À GIA Contract /Outsource 1787.01 2001.99 2001.99 2382.04
UÀÄwÛUÉ/ºÉÆgÀUÀÄwÛUÉ
118 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À-«±ÁçAw Grants-in-Aid-Pensions 677.94 842.92 842.92 500.00
ªÉÃvÀ£ÀUÀ¼ÀÄ
422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 200.00 200.00 200.00 129.90
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 50.00 50.00 50.00 32.48
dĪÀiÁè HOA Total : 18336.54 22192.39 22192.39 20310.71

2210-05-105-1-45
¸ÀPÁðj zÀAvÀ PÁ¯ÉÃdÄ ºÁUÀÆ ¸ÀA±ÉÆÃzsÀ£Á ¸ÀA¸ÉÜ, ¨ÉAUÀ¼ÀÆgÀÄ /
Government Dental College & Research Institute,
Bangalore

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 2435.17 2251.00 2280.00 2472.29


103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 253.16 263.29 263.29 136.90
112 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À ²µÀåªÉÃvÀ£À GiA Stipends ...... 630.00 630.00 500.00
115 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À GIA Contract /Outsource 74.93 74.93 74.93 79.70
UÀÄwÛUÉ/ºÉÆgÀUÀÄwÛUÉ
118 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À-«±ÁçAw Grants-in-Aid-Pensions 137.16 123.52 123.52 126.33
ªÉÃvÀ£ÀUÀ¼ÀÄ
422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 25.00 25.00 25.00 8.85
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 12.00 12.00 12.00 4.25
dĪÀiÁè HOA Total : 2937.42 3379.74 3408.74 3328.32

2210-05-105-1-46
PÀ£ÁðlPÀ ªÀiÁ£À¹PÀ DgÉÆÃUÀå ªÀÄvÀÄÛ £ÀgÀ«eÁÕ£À ¸ÀA¸ÉÜ - zsÁgÀªÁqÀ
/ Karnataka Institute of Mental Health & Neuro Science
- Dharwad

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 1017.18 1407.00 1407.00 1466.63


103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 236.00 245.44 245.44 281.10
112 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À ²µÀåªÉÃvÀ£À GiA Stipends ...... 121.20 121.20 117.00
115 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À GIA Contract /Outsource 198.95 200.28 200.28 245.90
UÀÄwÛUÉ/ºÉÆgÀUÀÄwÛUÉ
118 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À-«±ÁçAw Grants-in-Aid-Pensions 117.04 111.60 111.60 100.00
ªÉÃvÀ£ÀUÀ¼ÀÄ
422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 8.00 16.00 16.00 12.60
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 4.00 8.00 8.00 6.30
dĪÀiÁè HOA Total : 1581.17 2109.52 2109.52 2229.53

DAiÀĪÀåAiÀÄ BUDGET 2024-25 91 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2210 ªÉÊzÀåQÃAiÀÄ ªÀÄvÀÄÛ d£ÁgÉÆÃUÀå
Medical and Public Health

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 22 - ªÉÊzÀåQÃAiÀÄ ²PÀët Medical Education


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
2210-05-105-1-49
ªÉÊzÀåQÃAiÀÄ PÁ¯ÉÃdÄ ºÁ¸À£À / Hassan Medical College

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 7630.48 8176.00 8176.00 8586.96


103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 1370.00 1425.00 1425.00 924.05
112 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À ²µÀåªÉÃvÀ£À GiA Stipends ...... 1330.80 1330.80 1419.60
115 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À GIA Contract /Outsource 919.72 920.99 920.99 1241.49
UÀÄwÛUÉ/ºÉÆgÀUÀÄwÛUÉ
118 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À-«±ÁçAw Grants-in-Aid-Pensions 744.36 886.55 886.55 1028.79
ªÉÃvÀ£ÀUÀ¼ÀÄ
422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 63.50 127.00 127.00 50.77
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 31.50 63.00 63.00 25.18
dĪÀiÁè HOA Total : 10759.56 12929.34 12929.34 13276.84

2210-05-105-1-50
ªÉÊzÀåQÃAiÀÄ PÁ¯ÉÃdÄ ²ªÀªÉÆUÀÎ / Shimoga Medical College

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 5774.95 5854.00 5854.00 6436.64


103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 2194.84 1245.00 1645.00 1038.36
112 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À ²µÀåªÉÃvÀ£À GiA Stipends ...... 1350.00 1586.11 1672.00
115 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À GIA Contract /Outsource 2882.88 1605.98 1605.98 1701.65
UÀÄwÛUÉ/ºÉÆgÀUÀÄwÛUÉ
118 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À-«±ÁçAw Grants-in-Aid-Pensions 531.36 574.44 574.44 723.73
ªÉÃvÀ£ÀUÀ¼ÀÄ
422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 72.00 72.00 72.00 41.09
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 36.00 36.00 36.00 20.55
dĪÀiÁè HOA Total : 11492.03 10737.42 11373.53 11634.02

2210-05-105-1-51
ªÉÊzÀåQÃAiÀÄ PÁ¯ÉÃdÄ ªÀÄAqÀå / Mandya Medical College

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 6679.61 6867.00 6867.00 7275.30


103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 1388.00 1445.00 1445.00 834.82
112 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À ²µÀåªÉÃvÀ£À GiA Stipends ...... 1545.60 1545.60 1789.00
115 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À GIA Contract /Outsource 577.06 577.06 577.06 667.15
UÀÄwÛUÉ/ºÉÆgÀUÀÄwÛUÉ
118 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À-«±ÁçAw Grants-in-Aid-Pensions 614.24 757.88 757.88 781.36
ªÉÃvÀ£ÀUÀ¼ÀÄ
422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 116.00 116.00 116.00 43.96
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 28.00 56.00 56.00 21.22
DAiÀĪÀåAiÀÄ BUDGET 2024-25 92 ¸ÀA¥ÀÄl Volume -2
ªÀåAiÀÄ EXPENDITURE
2210 ªÉÊzÀåQÃAiÀÄ ªÀÄvÀÄÛ d£ÁgÉÆÃUÀå
Medical and Public Health

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 22 - ªÉÊzÀåQÃAiÀÄ ²PÀët Medical Education


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
dĪÀiÁè HOA Total : 9402.91 11364.54 11364.54 11412.81

2210-05-105-1-52
ªÉÊzÀåQÃAiÀÄ PÁ¯ÉÃdÄ ©ÃzÀgï / Bidar Medical College

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 6323.30 6420.00 6420.00 6918.92


103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 1459.00 1155.00 1155.00 929.30
112 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À ²µÀåªÉÃvÀ£À GiA Stipends ...... 605.40 605.40 678.60
115 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À GIA Contract /Outsource 458.53 465.76 465.76 720.65
UÀÄwÛUÉ/ºÉÆgÀUÀÄwÛUÉ
118 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À-«±ÁçAw Grants-in-Aid-Pensions 654.32 672.10 672.10 753.87
ªÉÃvÀ£ÀUÀ¼ÀÄ
422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 46.50 93.00 93.00 47.30
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 23.00 46.00 46.00 23.40
dĪÀiÁè HOA Total : 8964.65 9457.26 9457.26 10072.04

2210-05-105-1-53
ªÉÊzÀåQÃAiÀÄ PÁ¯ÉÃdÄ ¨É¼ÀUÁA / Belgaum Medical College

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 6255.40 7259.00 7259.00 7508.92


103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 1047.00 1090.00 1090.00 991.67
112 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À ²µÀåªÉÃvÀ£À GiA Stipends ...... 1185.61 1185.61 1371.60
115 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À GIA Contract /Outsource 1067.40 1068.43 1068.43 1273.02
UÀÄwÛUÉ/ºÉÆgÀUÀÄwÛUÉ
118 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À-«±ÁçAw Grants-in-Aid-Pensions 695.97 749.91 749.91 699.25
ªÉÃvÀ£ÀUÀ¼ÀÄ
422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 135.00 135.00 135.00 72.76
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 66.00 66.00 66.00 35.57
dĪÀiÁè HOA Total : 9266.77 11553.95 11553.95 11952.79

2210-05-105-1-54
ªÉÊzÀåQÃAiÀÄ PÁ¯ÉÃdÄ gÁAiÀÄZÀÆgï / Raichur Medical College

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 5704.72 5469.00 5469.00 5562.89


103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 1174.00 1500.00 1500.00 1256.61
112 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À ²µÀåªÉÃvÀ£À GiA Stipends ...... 718.20 718.20 988.20
115 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À GIA Contract /Outsource 907.72 911.38 911.38 1308.80
UÀÄwÛUÉ/ºÉÆgÀUÀÄwÛUÉ
118 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À-«±ÁçAw Grants-in-Aid-Pensions 569.16 643.33 643.33 717.69
ªÉÃvÀ£ÀUÀ¼ÀÄ
DAiÀĪÀåAiÀÄ BUDGET 2024-25 93 ¸ÀA¥ÀÄl Volume -2
ªÀåAiÀÄ EXPENDITURE
2210 ªÉÊzÀåQÃAiÀÄ ªÀÄvÀÄÛ d£ÁgÉÆÃUÀå
Medical and Public Health

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 22 - ªÉÊzÀåQÃAiÀÄ ²PÀët Medical Education


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 43.00 43.00 43.00 25.21
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 31.00 31.00 31.00 18.18
dĪÀiÁè HOA Total : 8429.60 9315.91 9315.91 9877.58

2210-05-105-1-56
mÁæªÀiÁ PÉÃgï ¸ÉAlgï,¨ÉAUÀ¼ÀÆgÀÄ / Trauma Care Center,
Bangalore

103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 1263.92 ...... ...... ......


115 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À GIA Contract /Outsource 93.95 ...... ...... ......
UÀÄwÛUÉ/ºÉÆgÀUÀÄwÛUÉ
422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 27.00 ...... ...... ......
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 7.00 ...... ...... ......
dĪÀiÁè HOA Total : 1391.87 0.00 0.00 0.00

2210-05-105-1-57
PÀ®§ÄgÀVAiÀÄ°è ¥Éj¥sÉgÀ¯ï PÁå£Àìgï ¸ÉAlgï G£ÀßwÃPÀgÀt /
Upgradation of Peripheral Cancer Center at Kalaburagi

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 357.46 440.00 440.00 451.24


103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 443.04 461.00 461.00 250.00
115 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À GIA Contract /Outsource 52.87 52.87 52.87 53.16
UÀÄwÛUÉ/ºÉÆgÀUÀÄwÛUÉ
118 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À-«±ÁçAw Grants-in-Aid-Pensions 20.85 26.59 26.59 29.76
ªÉÃvÀ£ÀUÀ¼ÀÄ
dĪÀiÁè HOA Total : 874.22 980.46 980.46 784.16

2210-05-105-1-58
E¤ì÷ÖlÆåmï D¥sï UÁå¸ÉÆÖçÃJAlgÁ®f ¸ÉÊ£ïì / Institute of
Gastroenterology Sciences

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 228.51 246.00 246.00 283.95


103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 1498.36 1500.00 1500.00 417.70
112 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À ²µÀåªÉÃvÀ£À GiA Stipends ...... 28.80 28.80 25.00
115 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À GIA Contract /Outsource 684.59 963.53 963.53 995.12
UÀÄwÛUÉ/ºÉÆgÀUÀÄwÛUÉ
118 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À-«±ÁçAw Grants-in-Aid-Pensions 18.03 22.56 22.56 10.00
ªÉÃvÀ£ÀUÀ¼ÀÄ
422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan ...... 250.00 250.00 68.58
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan ...... 50.00 50.00 13.72
DAiÀĪÀåAiÀÄ BUDGET 2024-25 94 ¸ÀA¥ÀÄl Volume -2
ªÀåAiÀÄ EXPENDITURE
2210 ªÉÊzÀåQÃAiÀÄ ªÀÄvÀÄÛ d£ÁgÉÆÃUÀå
Medical and Public Health

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 22 - ªÉÊzÀåQÃAiÀÄ ²PÀët Medical Education


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
dĪÀiÁè HOA Total : 2429.49 3060.89 3060.89 1814.07

2210-05-105-1-59
²æà Cl¯ï ©ºÁj ªÁd¥ÉÃ¬Ä ªÉÊzÀåQÃAiÀÄ ªÀĺÁ«zÁå®AiÀÄ ªÀÄvÀÄÛ
¸ÀA±ÉÆÃzsÀ£Á ¸ÀA¸ÉÜ / Sri Atal Bihari Vajpayee Medical
College and Research Institute

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 2422.17 2929.00 4267.27 4246.36


103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 2545.00 3300.00 3300.00 2822.28
112 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À ²µÀåªÉÃvÀ£À GiA Stipends ...... 27.54 27.54 423.00
115 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À GIA Contract /Outsource 2447.22 2447.22 2447.22 2034.35
UÀÄwÛUÉ/ºÉÆgÀUÀÄwÛUÉ
118 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À-«±ÁçAw Grants-in-Aid-Pensions 130.95 150.00 150.00 237.83
ªÉÃvÀ£ÀUÀ¼ÀÄ
422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 73.00 73.00 73.00 59.72
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 22.00 22.00 22.00 18.00
dĪÀiÁè HOA Total : 7640.34 8948.76 10287.03 9841.54

2210-05-105-1-61
UÀzÀUÀ ªÉÊzÀåQÃAiÀÄ PÁ¯ÉÃdÄ(ªÉÊzÀåQÃAiÀÄ PÁ¯ÉÃdÄUÀ¼ÀÄ 2013-14) /
Medical College at Gadag(Medical Colleges-2013-14)

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 4495.02 4140.00 4140.00 4817.26


103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 1489.68 1550.00 1550.00 1228.68
112 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À ²µÀåªÉÃvÀ£À GiA Stipends ...... 1540.80 1540.80 1605.60
115 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À GIA Contract /Outsource 1088.80 1090.79 1090.79 1145.78
UÀÄwÛUÉ/ºÉÆgÀUÀÄwÛUÉ
118 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À-«±ÁçAw Grants-in-Aid-Pensions 498.73 487.85 487.85 400.00
ªÉÃvÀ£ÀUÀ¼ÀÄ
422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 80.00 320.00 320.00 192.94
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 32.50 130.00 130.00 78.38
dĪÀiÁè HOA Total : 7684.73 9259.44 9259.44 9468.64

2210-05-105-1-62
PÉÆ¥Àà¼À ªÉÊzÀåQÃAiÀÄ PÁ¯ÉÃdÄ(ªÉÊzÀåQÃAiÀÄ PÁ¯ÉÃdÄUÀ¼ÀÄ 2013-14) /
Medical Colleges at Koppala (Medical Colleges-2013-
14)

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 3584.61 3401.00 3401.00 3794.54


103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 1489.68 1550.00 1550.00 808.86

DAiÀĪÀåAiÀÄ BUDGET 2024-25 95 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2210 ªÉÊzÀåQÃAiÀÄ ªÀÄvÀÄÛ d£ÁgÉÆÃUÀå
Medical and Public Health

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 22 - ªÉÊzÀåQÃAiÀÄ ²PÀët Medical Education


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
112 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À ²µÀåªÉÃvÀ£À GiA Stipends ...... 756.00 756.00 989.40
115 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À GIA Contract /Outsource 1137.88 870.81 870.81 1080.01
UÀÄwÛUÉ/ºÉÆgÀUÀÄwÛUÉ
118 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À-«±ÁçAw Grants-in-Aid-Pensions 316.57 354.26 354.26 373.12
ªÉÃvÀ£ÀUÀ¼ÀÄ
422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 320.00 320.00 320.00 135.92
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 130.00 130.00 130.00 55.22
dĪÀiÁè HOA Total : 6978.74 7382.07 7382.07 7237.07

2210-05-105-1-63
PÁgÀªÁgÀ ªÉÊzÀåQÃAiÀÄ PÁ¯ÉÃdÄ(ªÉÊzÀåQÃAiÀÄ PÁ¯ÉÃdÄUÀ¼ÀÄ 2013-14)
/ Medical Colleges at Karwar(Medical Colleges-2013-
14)

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 3376.55 3481.00 3481.00 3641.65


103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 1489.68 1550.00 1550.00 971.44
112 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À ²µÀåªÉÃvÀ£À GiA Stipends ...... 921.60 921.60 959.40
115 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À GIA Contract /Outsource 900.60 1004.29 1004.29 1049.13
UÀÄwÛUÉ/ºÉÆgÀUÀÄwÛUÉ
118 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À-«±ÁçAw Grants-in-Aid-Pensions 370.68 362.57 362.57 356.52
ªÉÃvÀ£ÀUÀ¼ÀÄ
422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 159.96 320.00 320.00 162.53
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 64.98 130.00 130.00 66.03
dĪÀiÁè HOA Total : 6362.45 7769.46 7769.46 7206.70

2210-05-105-1-64
ZÁªÀÄgÁd£ÀUÀgÀ ªÉÊzÀåQÃAiÀÄ PÁ¯ÉÃdÄ(ªÉÊzÀåQÃAiÀÄ PÁ¯ÉÃdÄUÀ¼ÀÄ
2013-14) / Medical Colleges at Chamarajanagar
(Medical Colleges-2013-14)

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 3240.35 3210.00 3210.00 3701.24


103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 1489.68 1550.00 1550.00 970.40
112 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À ²µÀåªÉÃvÀ£À GiA Stipends ...... 766.20 766.20 800.00
115 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À GIA Contract /Outsource 1614.18 1196.89 1196.89 1304.24
UÀÄwÛUÉ/ºÉÆgÀUÀÄwÛUÉ
118 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À-«±ÁçAw Grants-in-Aid-Pensions 306.17 351.87 351.87 250.00
ªÉÃvÀ£ÀUÀ¼ÀÄ
422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 320.00 320.00 320.00 163.27
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 130.00 130.00 130.00 66.33

DAiÀĪÀåAiÀÄ BUDGET 2024-25 96 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2210 ªÉÊzÀåQÃAiÀÄ ªÀÄvÀÄÛ d£ÁgÉÆÃUÀå
Medical and Public Health

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 22 - ªÉÊzÀåQÃAiÀÄ ²PÀët Medical Education


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
dĪÀiÁè HOA Total : 7100.38 7524.96 7524.96 7255.48

2210-05-105-1-65
ªÀÄrPÉÃj ªÉÊzÀåQÃAiÀÄ PÁ¯ÉÃdÄ(ªÉÊzÀåQÃAiÀÄ PÁ¯ÉÃdÄUÀ¼ÀÄ 2013-14)
/ Medical Colleges at Madikeri (Medical Colleges-
2013-14)

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 4125.59 4125.00 4125.00 4285.13


103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 1489.68 1550.00 1550.00 972.83
112 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À ²µÀåªÉÃvÀ£À GiA Stipends ...... 718.20 718.20 600.00
115 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À GIA Contract /Outsource 800.72 588.66 588.66 1188.04
UÀÄwÛUÉ/ºÉÆgÀUÀÄwÛUÉ
118 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À-«±ÁçAw Grants-in-Aid-Pensions 324.54 377.05 377.05 300.00
ªÉÃvÀ£ÀUÀ¼ÀÄ
422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 160.00 320.00 320.00 161.54
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 65.00 130.00 130.00 65.63
dĪÀiÁè HOA Total : 6965.53 7808.91 7808.91 7573.17

2210-05-105-1-66
PÀ®§ÄgÀV ªÉÊzÀåQÃAiÀÄ PÁ¯ÉÃdÄ (ªÉÊzÀåQÃAiÀÄ PÁ¯ÉÃdÄUÀ¼ÀÄ 2013-
14) / Medical Colleges at Kalaburagi (Medical
Colleges-2013-14)

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 7039.48 7097.00 7097.00 7749.56


103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 1489.68 1550.00 1550.00 992.86
112 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À ²µÀåªÉÃvÀ£À GiA Stipends ...... 1359.60 1359.60 1504.20
115 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À GIA Contract /Outsource 1634.01 1307.66 1307.66 1377.23
UÀÄwÛUÉ/ºÉÆgÀUÀÄwÛUÉ
118 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À-«±ÁçAw Grants-in-Aid-Pensions 572.01 607.01 607.01 624.20
ªÉÃvÀ£ÀUÀ¼ÀÄ
422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 160.00 320.00 320.00 147.30
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 65.00 130.00 130.00 59.84
dĪÀiÁè HOA Total : 10960.18 12371.27 12371.27 12455.19

2210-05-105-1-67
ºÁªÉÃj ªÉÊzÀåQÃAiÀÄ PÁ¯ÉÃdÄ / Medical College at Haveri

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 32.38 35.00 450.00 2226.61


103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 151.00 500.00 500.00 790.34
115 GIA Contract /Outsource ...... 1.00 1.00 480.13
DAiÀĪÀåAiÀÄ BUDGET 2024-25 97 ¸ÀA¥ÀÄl Volume -2
ªÀåAiÀÄ EXPENDITURE
2210 ªÉÊzÀåQÃAiÀÄ ªÀÄvÀÄÛ d£ÁgÉÆÃUÀå
Medical and Public Health

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 22 - ªÉÊzÀåQÃAiÀÄ ²PÀët Medical Education


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
¸ÀºÁAiÀiÁ£ÀÄzÁ£À
UÀÄwÛUÉ/ºÉÆgÀUÀÄwÛUÉ
118 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À-«±ÁçAw Grants-in-Aid-Pensions ...... 4.50 4.50 202.59
ªÉÃvÀ£ÀUÀ¼ÀÄ
422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan ...... 50.00 50.00 78.33
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan ...... 20.00 20.00 31.33
dĪÀiÁè HOA Total : 183.38 610.50 1025.50 3809.33

2210-05-105-1-68
AiÀiÁzÀVj ªÉÊzÀåQÃAiÀÄ PÁ¯ÉÃdÄ / Medical Colleges at
Yadgiri

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 73.98 481.74 892.87 1761.15


103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 531.00 500.00 500.00 444.40
115 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À GIA Contract /Outsource 88.20 1.00 1.00 149.89
UÀÄwÛUÉ/ºÉÆgÀUÀÄwÛUÉ
118 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À-«±ÁçAw Grants-in-Aid-Pensions ...... 59.52 106.10 150.00
ªÉÃvÀ£ÀUÀ¼ÀÄ
422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan ...... 50.00 50.00 39.71
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan ...... 20.00 20.00 15.89
dĪÀiÁè HOA Total : 693.18 1112.26 1569.97 2561.04

2210-05-105-1-69
aPÀ̪ÀÄUÀ¼ÀÆgÀÄ ªÉÊzÀåQÃAiÀÄ PÁ¯ÉÃdÄ / Medical Colleges at
Chikkamagalur

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 150.07 149.00 500.00 2459.89


103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 501.00 500.00 500.00 625.98
115 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À GIA Contract /Outsource 111.03 150.24 150.24 301.76
UÀÄwÛUÉ/ºÉÆgÀUÀÄwÛUÉ
118 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À-«±ÁçAw Grants-in-Aid-Pensions 41.34 92.01 92.01 180.63
ªÉÃvÀ£ÀUÀ¼ÀÄ
422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan ...... 50.00 50.00 52.87
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan ...... 20.00 20.00 21.15
dĪÀiÁè HOA Total : 803.44 961.25 1312.25 3642.28

DAiÀĪÀåAiÀÄ BUDGET 2024-25 98 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2210 ªÉÊzÀåQÃAiÀÄ ªÀÄvÀÄÛ d£ÁgÉÆÃUÀå
Medical and Public Health

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 22 - ªÉÊzÀåQÃAiÀÄ ²PÀët Medical Education


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
2210-05-105-1-70
aPÀ̧¼Áî¥ÀÄgÀ ªÉÊzÀåQÃAiÀÄ PÁ¯ÉÃdÄ / Medical Colleges at
Chikkaballapura

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 591.55 646.00 646.00 2209.53


103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 751.00 800.00 1300.00 924.32
115 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À GIA Contract /Outsource 186.25 434.23 434.23 457.01
UÀÄwÛUÉ/ºÉÆgÀUÀÄwÛUÉ
118 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À-«±ÁçAw Grants-in-Aid-Pensions 58.97 54.96 54.96 103.69
ªÉÃvÀ£ÀUÀ¼ÀÄ
422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 30.00 50.00 50.00 54.06
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 30.00 20.00 20.00 21.62
dĪÀiÁè HOA Total : 1647.77 2005.19 2505.19 3770.23

2210-05-105-1-71
avÀæzÀÄUÀð ªÉÊzÀåQÃAiÀÄ PÁ¯ÉÃdÄ / Chitradurga Medical
College

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries ...... ...... ...... 1200.80


103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General ...... ...... ...... 200.00
115 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À GIA Contract /Outsource ...... ...... ...... 190.65
UÀÄwÛUÉ/ºÉÆgÀUÀÄwÛUÉ
dĪÀiÁè HOA Total : 0.00 0.00 0.00 1591.45

2210-05-911-0-02
¿»A¢£À ¸Á°£À°è ºÉaÑUÉ ¥ÁªÀwAiÀiÁVgÀĪÀ ºÀtzÀ ªÀÄgÀÄ¥ÁªÀw /
Deduct Recovery of Over Payments of earlier Years

364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -1231.01 ...... ...... ......


dĪÀiÁè HOA Total : -1231.01 0.00 0.00 0.00

2210-06-001-0-06
PÀ£ÁðlPÀ ¸ÉêÁ C¢s¤AiÀĪÀÄUÀ¼À SÁvÀj CrAiÀÄ°è ¥ÁªÀwUÀ¼ÀÄ /
Payments under the Karnataka Guarantee of Services
Act

060 ¥ÀjºÁgÁvÀäPÀ ªÉZÀÑ Compensatory Cost ...... 1.00 1.00 1.00


dĪÀiÁè HOA Total : 0.00 1.00 1.00 1.00

DAiÀĪÀåAiÀÄ BUDGET 2024-25 99 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2210 ªÉÊzÀåQÃAiÀÄ ªÀÄvÀÄÛ d£ÁgÉÆÃUÀå
Medical and Public Health

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 22 - ªÉÊzÀåQÃAiÀÄ ²PÀët Medical Education


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
2210-06-101-7-22
«gÀ¼À gÉÆÃUÀzÀ aQvÉì ¸À®ÄªÁV PÁ¥Àð¸ï ¤¢üUÉ C£ÀÄzÁ£À /
Towards Corpus Fund for Treatment of Rare Diseases

100 zsÀ£À ¸ÀºÁAiÀÄ/¥ÀjºÁgÀ Financial 1000.00 1000.00 1000.00 1000.00


Assistance/Relief
dĪÀiÁè HOA Total : 1000.00 1000.00 1000.00 1000.00

2210-06-911-0-00
ºÉaÑUÉ ¥ÁªÀwAiÀiÁVgÀĪÀ ºÀtzÀ ªÀÄgÀÄ¥ÁªÀw / Deduct
Recoveries of Over Payments

364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -11.79 ...... ...... ......


dĪÀiÁè HOA Total : -11.79 0.00 0.00 0.00

2210-06-911-0-01
¥Àæ¸ÀPÀÛ ªÀµÀðzÀ°è ºÉaÑUÉ ¥ÁªÀwAiÀiÁVgÀĪÀ ºÀtzÀ ªÀÄgÀÄ¥ÁªÀw /
Deduct Recovery of Over Payments of Current Year

364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -5.00 ...... ...... ......


dĪÀiÁè HOA Total : -5.00 0.00 0.00 0.00

2210-80-001-0-19
C£ÀĸÀÆavÀ eÁwUÀ¼À G¥ÀAiÉÆÃd£É ªÀÄvÀÄÛ §ÄqÀPÀlÄÖ G¥À
AiÉÆÃd£É PÁAiÉÄÝ 2013gÀr §¼ÀPÉAiÀiÁUÀzÉ EgÀĪÀ ªÉÆvÀÛ /
Unspent SCSP-TSP Amount as per the SCSP-TSPAct
2013

422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 277.30 122.81 122.81 10.08
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 112.70 117.10 117.10 49.66
dĪÀiÁè HOA Total : 390.00 239.91 239.91 59.74

2210 - dĪÀiÁè Total : 290887.12 373572.99 343572.99 369357.89

DAiÀĪÀåAiÀÄ BUDGET 2024-25 100 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
4210 ªÉÊzÀåQÃAiÀÄ ªÀÄvÀÄÛ d£ÁgÉÆÃUÀå ªÉÄît §AqÀªÁ¼À ªÉZÀÑ
Capital Outlay on Medical & Public Health

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 22 - ªÉÊzÀåQÃAiÀÄ ²PÀët Medical Education


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
4210-01-110-1-11
¸ÀÆ¥Àgï ¸ÉàµÁ°n D¸ÀàvÉçUÀ¼ÀÄ / Super Speciality Hospitals

132 §AqÀªÁ¼À ªÉZÀÑUÀ¼ÀÄ Capital Expenses 500.00 ...... ...... ......


386 ¤ªÀiÁðt Construction ...... 15500.00 15500.00 13000.00
dĪÀiÁè HOA Total : 500.00 15500.00 15500.00 13000.00

4210-01-110-1-14
gÁdå ªÀÄlÖzÀ PÁå£Àìgï PÉÃAzÀæUÀ¼À ¸ÁÜ¥À£É / Establishment of
State Level Cancer Centre

139 ¥ÀçzsÁ£À PÁªÀÄUÁjUÀ¼ÀÄ Major Works 2500.00 3700.00 3700.00 1500.00


dĪÀiÁè HOA Total : 2500.00 3700.00 3700.00 1500.00

4210-01-110-1-15
PÉÃ.¥ÀÄ.AiÉÆÃ.-PÉÃAzÀæzÀ ¥Á®Ä-vÀÈwAiÀÄ DgÉÊPÉ PÁAiÀÄðPÀæªÀÄUÀ¼ÀÄ
gÁdåzÀ ¥Á®Ä-vÀÈwAiÀÄ DgÉÊPÉ PÁAiÀÄðPÀæªÀÄUÀ¼ÀÄ / CSS-Central
Share-Tertiary Care Programmes

139 ¥ÀçzsÁ£À PÁªÀÄUÁjUÀ¼ÀÄ Major Works 288.00 999.00 999.00 999.00


180 AiÀÄAvÉÆçÃ¥ÀPÀgÀtUÀ¼ÀÄ ªÀÄvÀÄÛ Machinery and 40.00 1.00 1.00 1.00
¸ÁzsÀ£À ¸ÁªÀÄVçUÀ¼ÀÄ Equipments
dĪÀiÁè HOA Total : 328.00 1000.00 1000.00 1000.00

4210-01-110-1-17
UÀÄ®âUÁð, ¨É¼ÀUÁA ªÀÄvÀÄÛ ªÉÄʸÀÆgÀÄUÀ¼À°è£À ¸ÀPÁðj ªÉÊzÀåQÃAiÀÄ
PÁ¯ÉÃdÄUÀ¼À°è ¸ÀÆ¥Àgï ¸ÉàµÁ°n D¸ÀàvÉæAiÀÄ ¸ÁÜ¥À£É /
Establishment of Super Speciality Hospital at Gulbarga,
Belgaum and Mysore Government Medical Colleges

139 ¥ÀçzsÁ£À PÁªÀÄUÁjUÀ¼ÀÄ Major Works 5961.68 ...... ...... ......


dĪÀiÁè HOA Total : 5961.68 0.00 0.00 0.00

4210-01-110-1-21
¨ÉAUÀ¼ÀÆgÀÄ, ºÁ¸À£À, aPÀ̪ÀÄUÀ¼ÀÆgÀÄ ºÁUÀÆ ¨ÉAUÀ¼ÀÆgÀÄ GvÀÛgÀzÀ°è
¸ÀÆ¥Àgï ¸Éà±Á°n C¸ÀàvÉæUÀ¼À ¸ÁÜ¥À£É / Establishment of Super
Speciality Hospitals at Bengaluru ,Hassan,
Chikkamagaluru and North Bengaluru

132 §AqÀªÁ¼À ªÉZÀÑUÀ¼ÀÄ Capital Expenses 6000.00 ...... ...... ......


DAiÀĪÀåAiÀÄ BUDGET 2024-25 101 ¸ÀA¥ÀÄl Volume -2
ªÀåAiÀÄ EXPENDITURE
4210 ªÉÊzÀåQÃAiÀÄ ªÀÄvÀÄÛ d£ÁgÉÆÃUÀå ªÉÄît §AqÀªÁ¼À ªÉZÀÑ
Capital Outlay on Medical & Public Health

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 22 - ªÉÊzÀåQÃAiÀÄ ²PÀët Medical Education


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
dĪÀiÁè HOA Total : 6000.00 0.00 0.00 0.00

4210-01-110-1-22
EA¢gÁ UÁA¢ü ªÀÄPÀ̼À DgÉÆÃUÀå ¸ÀA¸ÉÜAiÀÄ°è 450 ºÁ¹UÉUÀ¼À
D¸ÀàvÉæAiÀÄ ¤ªÀiÁðt / Construction of 450-Bed Hospital at
Indira Gandhi Institute of Child Health

132 §AqÀªÁ¼À ªÉZÀÑUÀ¼ÀÄ Capital Expenses 3000.00 ...... ...... ......


dĪÀiÁè HOA Total : 3000.00 0.00 0.00 0.00

4210-01-110-1-25
PÉÃ.¥ÀÄ.AiÉÆÃ.-gÁdåzÀ ¥Á®Ä-vÀÈwAiÀÄ DgÉÊPÉ PÁAiÀÄðPÀæªÀÄUÀ¼ÀÄ /
CSS-State Share-Tertiary Care Programmes

139 ¥ÀçzsÁ£À PÁªÀÄUÁjUÀ¼ÀÄ Major Works 218.66 499.00 499.00 499.00


180 AiÀÄAvÉÆçÃ¥ÀPÀgÀtUÀ¼ÀÄ ªÀÄvÀÄÛ Machinery and 0.10 1.00 1.00 1.00
¸ÁzsÀ£À ¸ÁªÀÄVçUÀ¼ÀÄ Equipments
dĪÀiÁè HOA Total : 218.76 500.00 500.00 500.00

4210-01-110-7-90
C¢sPÀªÁV ¥ÁªÀw¸À®ànÖgÀĪÀÅzÀgÀ ªÀeÁ ªÀ¸ÀƯÁw / Deduct
Recovery of Over Payment

364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -0.89 ...... ...... ......


dĪÀiÁè HOA Total : -0.89 0.00 0.00 0.00

4210-03-105-1-02
PÉÃ.¥ÀÄ.AiÉÆÃ.-PÉÃAzÀæzÀ ¥Á®Ä-ªÉÊzÀåQÃAiÀÄ ¦.f. ¹ÃlÄUÀ½UÉ /
CSS-Central Share- Medical PG Seats

386 ¤ªÀiÁðt Construction 5552.63 759.00 759.00 759.00


422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 725.50 171.50 171.50 171.50
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 225.00 69.50 69.50 69.50
dĪÀiÁè HOA Total : 6503.13 1000.00 1000.00 1000.00

DAiÀĪÀåAiÀÄ BUDGET 2024-25 102 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
4210 ªÉÊzÀåQÃAiÀÄ ªÀÄvÀÄÛ d£ÁgÉÆÃUÀå ªÉÄît §AqÀªÁ¼À ªÉZÀÑ
Capital Outlay on Medical & Public Health

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 22 - ªÉÊzÀåQÃAiÀÄ ²PÀët Medical Education


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
4210-03-105-1-09
PÉÃ.¥ÀÄ.AiÉÆÃ. - PÉÃAzÀæzÀ ¥Á®Ä- ©.JA.¹.Dgï.L.
,JA.JA.¹.Dgï.L., «ªÀiïì ªÀÄvÀÄÛ QªÀiïì ¸ÀA¸ÉÜUÀ½UÉ C¢sPÀ
¸Ë®¨sÀåUÀ¼ÀÄ / CSS-Central Share-Additional Facilities in
Existing Medical Colleges of BMCRI
Bengaluru,MMCRI Mysuru, VIMS Bellary and KIMS
Hubbali

386 ¤ªÀiÁðt Construction 249.92 ...... ...... ......


422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 300.00 ...... ...... ......
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 200.00 ...... ...... ......
dĪÀiÁè HOA Total : 749.92 0.00 0.00 0.00

4210-03-105-1-10
UÀzÀUÀ ,PÉÆ¥Àà¼À ,PÁgÀªÁgÀ ,ZÁªÀÄgÁd£ÀUÀgÀ ,ªÀÄrPÉÃj ªÀÄvÀÄÛ
PÀ®§ÄVðAiÀÄ°è ºÉƸÀ ªÉÊzÀåQÃAiÀÄ PÁ¯ÉÃdÄUÀ¼À ¸ÁÜ¥À£É(2013-14) /
New Medical Colleges at Gadag, Koppala, Karwar,
Chamrajnagar, Madikeri and Kalburgi(New Medical
Colleges2013-14)

386 ¤ªÀiÁðt Construction 13464.03 ...... ...... ......


dĪÀiÁè HOA Total : 13464.03 0.00 0.00 0.00

4210-03-105-1-11
dAiÀÄzÉêÀ ºÀÈzÉÆçÃUÀ aQvÁì ¸ÀA¸ÉÜ / Jayadeva Institute of
Cardiology

386 ¤ªÀiÁðt Construction ...... 3000.00 3000.00 5000.00


dĪÀiÁè HOA Total : 0.00 3000.00 3000.00 5000.00

4210-03-105-1-14
²æà Cl¯ï ©ºÁj ªÁd¥ÉÃ¬Ä ªÉÊzÀåQÃAiÀÄ ªÀĺÁ«zÁå®AiÀÄ,
¸ÀA±ÉÆÃzsÀ£Á ¸ÀA¸ÉÜ ªÀÄvÀÄÛ D¸ÀàvÉæ PÀlÖqÀ / Sri Atal Bihari
Vajpayee Medical College, Research Institute and
Hospital Building

386 ¤ªÀiÁðt Construction 1749.87 ...... ...... ......


dĪÀiÁè HOA Total : 1749.87 0.00 0.00 0.00

DAiÀĪÀåAiÀÄ BUDGET 2024-25 103 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
4210 ªÉÊzÀåQÃAiÀÄ ªÀÄvÀÄÛ d£ÁgÉÆÃUÀå ªÉÄît §AqÀªÁ¼À ªÉZÀÑ
Capital Outlay on Medical & Public Health

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 22 - ªÉÊzÀåQÃAiÀÄ ²PÀët Medical Education


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
4210-03-105-1-15
E¤ì÷ÖlÆåmï D¥sï UÁå¸ÉÆÖçÃJAlgÁ®f «eÁУÀ / Institute of
Gastroenterology Sciences

386 ¤ªÀiÁðt Construction 100.00 ...... ...... ......


dĪÀiÁè HOA Total : 100.00 0.00 0.00 0.00

4210-03-105-1-22
PÉÃ.¥ÀÄ.AiÉÆÃ.-gÁdåzÀ ¥Á®Ä-ªÉÊzÀåQÃAiÀÄ ¦.f. ¹ÃlÄUÀ½UÉ / CSS-
State Share- Medical PG Seats

386 ¤ªÀiÁðt Construction 195.50 379.50 379.50 379.50


422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 137.50 85.75 85.75 85.75
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan ...... 34.75 34.75 34.75
dĪÀiÁè HOA Total : 333.00 500.00 500.00 500.00

4210-03-105-1-23
PÉÃ.¥ÀÄ.AiÉÆÃ-PÉÃAzÀæzÀ ¥Á®Ä-ºÁªÉÃj ªÉÊzÀåQÃAiÀÄ «eÁÕ£À ¸ÀA¸ÉÜ /
CSS-Central Share-Haveri Medical College

386 ¤ªÀiÁðt Construction ...... 592.02 592.02 592.02


422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 562.00 133.77 133.77 133.77
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 291.00 54.21 54.21 54.21
dĪÀiÁè HOA Total : 853.00 780.00 780.00 780.00

4210-03-105-1-24
f¯Áè D¸ÀàvÉæ ªÀÄvÀÄÛ ªÉÊzÀåQÃAiÀÄ PÁ¯ÉÃdÄUÀ¼À£ÀÄß
ªÉÄîÝeÉðUÉÃj¸ÀÄ«PÉ/PÀlÖqÀ PÁªÀÄUÁj ªÀÄvÀÄÛ G¥ÀPÀgÀtUÀ¼À Rjâ
/ Construction and Upgradation of District Hospitals and
Medical Colleges including purchase of Equipments

180 AiÀÄAvÉÆçÃ¥ÀPÀgÀtUÀ¼ÀÄ ªÀÄvÀÄÛ Machinery and 2500.00 10000.00 10000.00 10000.00


¸ÁzsÀ£À ¸ÁªÀÄVçUÀ¼ÀÄ Equipments
386 ¤ªÀiÁðt Construction ...... 34501.00 34501.00 30000.00
dĪÀiÁè HOA Total : 2500.00 44501.00 44501.00 40000.00

DAiÀĪÀåAiÀÄ BUDGET 2024-25 104 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
4210 ªÉÊzÀåQÃAiÀÄ ªÀÄvÀÄÛ d£ÁgÉÆÃUÀå ªÉÄît §AqÀªÁ¼À ªÉZÀÑ
Capital Outlay on Medical & Public Health

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 22 - ªÉÊzÀåQÃAiÀÄ ²PÀët Medical Education


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
4210-03-105-1-25
PÉÃ.¥ÀÄ.AiÉÆÃ.-gÁdåzÀ ¥Á®Ä-©.JA.¹.Dgï.L, JA.JA.¹.Dgï.L,
«ªÀiïì ªÀÄvÀÄÛ QªÀiïì ¸ÀA¸ÉÜUÀ½UÉ C¢sPÀ ¸Ë®¨sÀåUÀ¼ÀÄ / CSS-State
Share-Additional Facilities in Existing Medical Colleges
of BMCRI Bengaluru,MMCRI Mysuru, VIMS Bellary
and KIMS Hubbali

422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 200.00 ...... ...... ......
dĪÀiÁè HOA Total : 200.00 0.00 0.00 0.00

4210-03-105-1-26
PÉÃ.¥ÀÄ.AiÉÆÃ.-gÁdåzÀ ¥Á®Ä- aPÀ̧¼Áî¥ÀÄgÀÀzÀ°è ªÉÊzÀåQÃAiÀÄ
PÁ¯ÉÃf£À ¸ÁÜ¥À£É / CSS-State Share-Establishment of
Medical College at Chikkaballapura

386 ¤ªÀiÁðt Construction 11500.00 ...... ...... ......


422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 1500.00 ...... ...... ......
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 1000.00 ...... ...... ......
dĪÀiÁè HOA Total : 14000.00 0.00 0.00 0.00

4210-03-105-1-27
PÉÃ.¥ÀÄ.AiÉÆÃ.-gÁdåzÀ ¥Á®Ä- ºÁªÉÃj ªÉÊzÀåQÃAiÀÄ PÁ¯ÉÃdÄ /
CSS-State Share-Haveri Medical College

386 ¤ªÀiÁðt Construction 1336.44 394.68 394.68 394.68


422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 374.00 89.18 89.18 89.18
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 194.00 36.14 36.14 36.14
dĪÀiÁè HOA Total : 1904.44 520.00 520.00 520.00

4210-03-105-1-90
§AqÀªÁ¼À ¯ÉPÀÌzÀ ªÀeÁ ªÀÄgÀÄ¥ÁªÀw / Deduct Refunds on
Capital Account

364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -1.12 ...... ...... ......


dĪÀiÁè HOA Total : -1.12 0.00 0.00 0.00

DAiÀĪÀåAiÀÄ BUDGET 2024-25 105 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
4210 ªÉÊzÀåQÃAiÀÄ ªÀÄvÀÄÛ d£ÁgÉÆÃUÀå ªÉÄît §AqÀªÁ¼À ªÉZÀÑ
Capital Outlay on Medical & Public Health

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 22 - ªÉÊzÀåQÃAiÀÄ ²PÀët Medical Education


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
4210-03-105-2-90
ªÀeÁ- §AqÀªÁ¼À ªÉZÀÑzÀ ªÉÄÃ¯É ¹éÃPÀÈw ªÀÄvÀÄÛ ªÀ¸ÀƯÁw /
Deduct-Receipts and Recoveries on Capital Account

364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -0.09 ...... ...... ......


dĪÀiÁè HOA Total : -0.09 0.00 0.00 0.00

4210-80-800-0-90
ªÀeÁ - §AqÀªÁ¼À ¯ÉPÀÌzÀ ªÉÄît dªÉÄ ªÀÄvÀÄÛ ªÀ¸ÀÆ°UÀ¼ÀÄ /
Deduct - Receipts and Recoveries on Capital Account

364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -1.67 ...... ...... ......


dĪÀiÁè HOA Total : -1.67 0.00 0.00 0.00

4210 - dĪÀiÁè Total : 60862.06 71001.00 71001.00 63800.00

DAiÀĪÀåAiÀÄ BUDGET 2024-25 106 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2210 ªÉÊzÀåQÃAiÀÄ ªÀÄvÀÄÛ d£ÁgÉÆÃUÀå
Medical and Public Health

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 22 - DgÉÆÃUÀå Health


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
2210-01-001-0-04
PÀ£ÁðlPÀ gÁdå ªÀiÁ£À¹PÀ ¸Áé¸ÀÜöå ¥Áæ¢üPÁgÀ / Karnataka State
Mental Health Authority

034 UÀÄwÛUÉ / ºÉÆgÀUÀÄwÛUÉ Contract/Outsource 58.41 47.84 47.84 47.67


051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses 50.00 50.00 50.00 1.00
101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 19.65 23.10 23.10 27.63
dĪÀiÁè HOA Total : 128.06 120.94 120.94 76.30

2210-01-001-0-51
SÁ° ºÀÄzÉÝUÀ½UÁV C£ÀÄzÁ£À / Vacant Post Provision

014 EvÀgÉ §sÀvÉå Other Allowance ...... 18864.58 2804.75 109056.68


dĪÀiÁè HOA Total : 0.00 18864.58 2804.75 109056.68

2210-01-104-0-01
PÀ£ÁðlPÀ gÁdå ªÉÊzÀåQÃAiÀÄ ¸ÀgÀ§gÁdÄ ¤UÀªÀÄ
¤AiÀÄ«ÄvÀ(PÉ.J¸ï.JA.J¸ï.¹.J¯ï.) / Karnataka State Medical
Supplies Corporation Limited(KSMSCL)

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 136.20 260.00 260.00 790.75


115 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À GIA Contract /Outsource ...... 483.79 483.79 514.89
UÀÄwÛUÉ/ºÉÆgÀUÀÄwÛUÉ
222 OµÀzsÀ ªÀÄvÀÄÛ gÁ¸ÁAiÀĤPÀUÀ¼ÀÄ Drugs and Chemicals ...... 18975.00 ...... 1.00
422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan ...... 4287.50 4150.50 ......
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan ...... 1737.50 ...... ......
dĪÀiÁè HOA Total : 136.20 25743.79 4894.29 1306.64

2210-01-110-1-21
DgÉÆÃUÀå ¸ÀA¸ÉÜUÀ¼À PÀlÖqÀ ¤ªÀðºÀuÉ / Building Maintenance
of Health Institutions

200 ¤ªÀðºÀuÁ ªÉZÀÑ Maintenance Expenditure 2233.00 2233.00 2233.00 4688.20


422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 191.14 200.00 200.00 937.50
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 67.00 67.00 67.00 374.30
dĪÀiÁè HOA Total : 2491.14 2500.00 2500.00 6000.00

DAiÀĪÀåAiÀÄ BUDGET 2024-25 107 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2210 ªÉÊzÀåQÃAiÀÄ ªÀÄvÀÄÛ d£ÁgÉÆÃUÀå
Medical and Public Health

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 22 - DgÉÆÃUÀå Health


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
2210-01-110-1-22
gÁdå ªÀ®AiÀÄ, f¯Áè ªÀÄvÀÄÛ vÁ®ÆèPÀÄ D¸ÀàvÉæUÀ¼À ªÉÃvÀ£À ªÀÄvÀÄÛ
ªÉÃvÀ£ÉÃvÀgÀ ªÉZÀÑUÀ¼ÀÄ / State-Level , District and Taluka
Hospitals Salary and Non-Salary Expenses

002 ªÉÃvÀ£À - C¢sPÁjUÀ¼ÀÄ Pay-Officers 21986.27 22377.00 22902.40 20896.00


003 ªÉÃvÀ£À - ¹§âA¢ Pay-Staff 40263.68 39526.00 40119.61 37663.00
004 vÁvÁÌ°PÀ ¥ÀjºÁgÀ Interim Relief ...... 7016.00 7316.90 9955.00
011 vÀÄnÖ §sÀvÉå Dearness Allowance 18499.40 25999.00 26105.20 29280.00
014 EvÀgÉ §sÀvÉå Other Allowance 24460.97 24324.00 29081.47 22563.00
020 ªÉÊzÀåQÃAiÀÄ §sÀvÉå Medical Allowance 185.35 181.00 182.40 170.00
021 ªÉÊzÀåQÃAiÀÄ ªÉZÀÑzÀ ªÀÄgÀÄ¥ÁªÀw Reimbursement of Medical 258.45 751.00 751.00 737.00
Expenses
033 ¢£ÀUÀÆ° Daily-wages 0.97 11.58 11.58 7.19
034 UÀÄwÛUÉ / ºÉÆgÀUÀÄwÛUÉ Contract/Outsource 17555.98 8544.51 8544.51 9156.17
036 PÀqÁØAiÀÄ UÁæ«ÄÃt ¸ÉÃªÉ UËgÀªÀ Compulsory Rural Service ...... 13750.00 13750.00 13750.00
zsÀ£À Honorarium
041 ¥ÀçAiÀiÁt ªÉZÀÑUÀ¼ÀÄ Travel Expenses 53.81 100.00 100.00 100.00
051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses 4058.10 3500.00 3500.00 4100.00
052 zÀÆgÀªÁt ªÉZÀÑUÀ¼ÀÄ Telephone Charges 11.85 40.00 40.00 40.00
071 PÀlÖqÀ ªÉZÀÑUÀ¼ÀÄ Building Expenses 2974.18 2500.00 2500.00 2750.00
180 AiÀÄAvÉÆçÃ¥ÀPÀgÀtUÀ¼ÀÄ ªÀÄvÀÄÛ Machinery and 1083.20 1610.00 1610.00 2080.00
¸ÁzsÀ£À ¸ÁªÀÄVçUÀ¼ÀÄ Equipments
195 ¸ÁjUÉ ªÉZÀÑUÀ¼ÀÄ Transport Expenses 975.12 1000.00 1000.00 1079.93
200 ¤ªÀðºÀuÁ ªÉZÀÑ Maintenance Expenditure 393.91 600.00 600.00 630.00
221 ¸ÁªÀÄVç ªÀÄvÀÄÛ ¸ÀgÀ§gÁdÄUÀ¼ÀÄ Materials and Supplies 591.64 3200.00 3200.00 2000.00
230 D¸ÀàvÉç ¥ÀjPÀgÀUÀ¼ÀÄ Hospital Accessaries 344.57 505.00 505.00 500.00
234 ¥ÀxÁåºÁgÀ ªÉZÀÑ Diet Expenses 3982.76 3000.00 3000.00 3162.05
422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 28.84 73.00 73.00 ......
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 12.91 34.00 34.00 ......
dĪÀiÁè HOA Total : 137721.96 158642.09 164927.07 160619.34

2210-01-110-4-06
vÁ®ÆèPÀUÀ¼À°è DgÉÆÃUÀå C©üAiÀiÁ£À / Taluka Health Mission

059 EvÀgÉ RZÀÄðUÀ¼ÀÄ Other Expenses ...... 4200.00 1680.00 3500.00


200 ¤ªÀðºÀuÁ ªÉZÀÑ Maintenance Expenditure ...... 2800.00 1120.00 ......
422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan ...... 2100.00 840.00 1050.00
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan ...... 900.00 360.00 450.00

DAiÀĪÀåAiÀÄ BUDGET 2024-25 108 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2210 ªÉÊzÀåQÃAiÀÄ ªÀÄvÀÄÛ d£ÁgÉÆÃUÀå
Medical and Public Health

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 22 - DgÉÆÃUÀå Health


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
dĪÀiÁè HOA Total : 0.00 10000.00 4000.00 5000.00

2210-01-200-0-05
PÉÃ.¥ÀÄ.AiÉÆÃ-PÉÃAzÀæzÀ ¥Á®Ä ¥ÀæzsÁ£À ªÀÄAwæ DAiÀÄĵÁä£ï ¨sÁgÀvÀ
DgÉÆÃUÀå ªÀÄÆ® ¸ËPÀAiÀÄð C©üAiÀiÁ£À / CSS-Central Share-
PM ABHIM

059 EvÀgÉ RZÀÄðUÀ¼ÀÄ Other Expenses ...... 1000.00 1687.00 650.00


139 ¥ÀçzsÁ£À PÁªÀÄUÁjUÀ¼ÀÄ Major Works 3384.00 ...... ...... ......
140 ¸ÀtÚ PÁªÀÄUÁjUÀ¼ÀÄ Minor Works ...... 5000.00 5000.00 ......
422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan ...... ...... ...... 300.00
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan ...... ...... ...... 100.00
dĪÀiÁè HOA Total : 3384.00 6000.00 6687.00 1050.00

2210-01-200-0-06
PÉÃ.¥ÀÄ.AiÉÆÃ-gÁdåzÀ ¥Á®Ä-¥ÀæzsÁ£À ªÀÄAwæ DAiÀÄĵÁä£ï ¨sÁgÀvÀ
DgÉÆÃUÀå ªÀÄÆ® ¸ËPÀAiÀÄð C©üAiÀiÁ£À / CSS-State Share-PM
ABHIM

059 EvÀgÉ RZÀÄðUÀ¼ÀÄ Other Expenses ...... 1000.00 1458.00 2640.00


139 ¥ÀçzsÁ£À PÁªÀÄUÁjUÀ¼ÀÄ Major Works 2256.00 ...... ...... ......
140 ¸ÀtÚ PÁªÀÄUÁjUÀ¼ÀÄ Minor Works ...... 3000.00 3000.00 ......
422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan ...... ...... ...... 880.00
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan ...... ...... ...... 480.00
dĪÀiÁè HOA Total : 2256.00 4000.00 4458.00 4000.00

2210-01-200-0-07
ªÀiÁ£À¹PÀ DgÉÆÃUÀå PÁAiÀÄðPÀçªÀÄUÀ¼ÀÄ / Mental Health
Programmes.

015 ¥ÀÇgÀPÀ ªÉZÀÑUÀ¼ÀÄ Subsidiary Expenses ...... 70.00 70.00 870.00


051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses 100.00 ...... ...... 330.00
059 EvÀgÉ RZÀÄðUÀ¼ÀÄ Other Expenses ...... 1030.00 1030.00 ......
071 PÀlÖqÀ ªÉZÀÑUÀ¼ÀÄ Building Expenses ...... 20.00 20.00 20.00
195 ¸ÁjUÉ ªÉZÀÑUÀ¼ÀÄ Transport Expenses ...... 20.00 20.00 20.00
200 ¤ªÀðºÀuÁ ªÉZÀÑ Maintenance Expenditure ...... 9.00 9.00 84.00
222 OµÀzsÀ ªÀÄvÀÄÛ gÁ¸ÁAiÀĤPÀUÀ¼ÀÄ Drugs and Chemicals ...... 1.00 1.00 151.00
234 ¥ÀxÁåºÁgÀ ªÉZÀÑ Diet Expenses ...... 50.00 50.00 50.00
dĪÀiÁè HOA Total : 100.00 1200.00 1200.00 1525.00
DAiÀĪÀåAiÀÄ BUDGET 2024-25 109 ¸ÀA¥ÀÄl Volume -2
ªÀåAiÀÄ EXPENDITURE
2210 ªÉÊzÀåQÃAiÀÄ ªÀÄvÀÄÛ d£ÁgÉÆÃUÀå
Medical and Public Health

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 22 - DgÉÆÃUÀå Health


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
2210-01-200-0-08
"±ÀæªÀtzÉÆõÀ" ¤ªÁgÀuÁ PÁAiÀÄðPÀæªÀÄ / Deafness-Free
Programme

180 AiÀÄAvÉÆçÃ¥ÀPÀgÀtUÀ¼ÀÄ ªÀÄvÀÄÛ Machinery and 3107.70 1000.00 1000.00 1000.00


¸ÁzsÀ£À ¸ÁªÀÄVçUÀ¼ÀÄ Equipments
dĪÀiÁè HOA Total : 3107.70 1000.00 1000.00 1000.00

2210-01-200-0-09
¸ÀAZÁj DgÉÆÃUÀå Qè¤Pï ªÀÄvÀÄÛ PÁå£Àìgï ¥ÀvÉÛ WÀlPÀUÀ¼ÀÄ / Mobile
Health Clinic and Cancer Detection Units

051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses ...... 750.00 750.00 100.00


dĪÀiÁè HOA Total : 0.00 750.00 750.00 100.00

2210-01-200-0-10
PÀ£ÁðlPÀ gÁdå gÀ¸ÉÛ ¸ÀÄgÀPÀëvÁ ¤¢ü¬ÄAzÀ C£ÀÄzÁ£À / Grants
from Karnataka State Road Safety Fund

051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses ...... 4500.00 4500.00 4500.00


dĪÀiÁè HOA Total : 0.00 4500.00 4500.00 4500.00

2210-01-902-0-01
ªÀeÁ PÀ£ÁðlPÀ gÀ¸ÉÛ ¸ÀÄgÀPÀëvÁ ¤¢ü¬ÄAzÀ ¨sÀj¹zÀ ªÉÆvÀÛ /
Deduct-Amount Met from Karnataka State Road Safety
Fund

261 CAvÀgï ¯ÉPÀÌ ªÀUÁðªÀuÉUÀ¼ÀÄ Inter Account Transfers ...... -4500.00 -4500.00 -4500.00
dĪÀiÁè HOA Total : 0.00 -4500.00 -4500.00 -4500.00

2210-02-101-1-03
DAiÀÄĵï PÀbÉÃjUÀ¼ÀÄ, ªÀĺÁ«zÁå®AiÀÄUÀ¼ÀÄ ªÀÄvÀÄÛ D¸ÀàvÉæUÀ¼À
¥ÁægÀA¨sÀ ºÁUÀÆ ¤ªÀðºÀuÉ, LE¹ ªÀÄvÀÄÛ vÀgÀ¨ÉÃw / Opening
and Maintenance of AYUSH Offices, Colleges and
Hospitals, Health,IEC and Training

002 ªÉÃvÀ£À - C¢sPÁjUÀ¼ÀÄ Pay-Officers 3014.43 3266.00 3421.58 3955.00


003 ªÉÃvÀ£À - ¹§âA¢ Pay-Staff 1596.72 1639.00 1658.91 1680.00
004 vÁvÁÌ°PÀ ¥ÀjºÁgÀ Interim Relief ...... 348.00 348.00 549.00
011 vÀÄnÖ §sÀvÉå Dearness Allowance 1518.85 2189.00 2189.00 2986.00
DAiÀĪÀåAiÀÄ BUDGET 2024-25 110 ¸ÀA¥ÀÄl Volume -2
ªÀåAiÀÄ EXPENDITURE
2210 ªÉÊzÀåQÃAiÀÄ ªÀÄvÀÄÛ d£ÁgÉÆÃUÀå
Medical and Public Health

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 22 - DgÉÆÃUÀå Health


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
014 EvÀgÉ §sÀvÉå Other Allowance 1311.46 1423.00 1727.41 1564.00
020 ªÉÊzÀåQÃAiÀÄ §sÀvÉå Medical Allowance 8.65 9.00 9.11 9.00
021 ªÉÊzÀåQÃAiÀÄ ªÉZÑz À À ªÀÄgÀÄ¥ÁªÀw Reimbursement of Medical 15.16 46.00 46.00 52.00
Expenses
034 UÀÄwÛUÉ / ºÉÆgÀUÀÄwÛUÉ Contract/Outsource 1345.18 1818.33 1818.33 1963.55
041 ¥ÀçAiÀiÁt ªÉZÀÑUÀ¼ÀÄ Travel Expenses 17.26 24.00 24.00 20.00
051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses 1341.85 615.00 615.00 856.00
052 zÀÆgÀªÁt ªÉZÀÑUÀ¼ÀÄ Telephone Charges 9.60 21.00 21.00 20.00
053 PÀbÉÃjAiÀÄ ¦ÃoÉÆÃ¥ÀPÀgÀtUÀ¼ÀÄ Purchase of Furniture and 14.45 110.00 110.00 150.00
ªÀÄvÀÄÛ eÉÆÃqÀuÉUÀ¼À Rjâ Fixture for Office
071 PÀlÖqÀ ªÉZÀÑUÀ¼ÀÄ Building Expenses 179.14 205.00 205.00 215.00
101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 1088.89 1230.00 1230.00 1236.96
117 «zÁåyð ªÉÃvÀ£À ªÀÄvÀÄÛ Scholarships & Incentives 2193.24 2764.00 2764.00 2548.28
¥ÉÇçÃvÁìºÀ
180 AiÀÄAvÉÆçÃ¥ÀPÀgÀtUÀ¼ÀÄ ªÀÄvÀÄÛ Machinery and 19.11 55.00 55.00 200.00
¸ÁzsÀ£À ¸ÁªÀÄVçUÀ¼ÀÄ Equipments
195 ¸ÁjUÉ ªÉZÀÑUÀ¼ÀÄ Transport Expenses 91.59 120.00 120.00 141.00
200 ¤ªÀðºÀuÁ ªÉZÀÑ Maintenance Expenditure 124.65 130.00 130.00 300.00
221 ¸ÁªÀÄVç ªÀÄvÀÄÛ ¸ÀgÀ§gÁdÄUÀ¼ÀÄ Materials and Supplies 88.42 104.00 104.00 110.00
222 OµÀzsÀ ªÀÄvÀÄÛ gÁ¸ÁAiÀĤPÀUÀ¼ÀÄ Drugs and Chemicals 271.89 335.00 335.00 400.00
230 D¸ÀàvÉç ¥ÀjPÀgÀUÀ¼ÀÄ Hospital Accessaries 39.30 60.00 60.00 60.00
234 ¥ÀxÁåºÁgÀ ªÉZÀÑ Diet Expenses 61.46 45.00 45.00 100.00
251 ¦AZÀt ªÀÄvÀÄÛ ¤ªÀÈwÛ ¸Ë®¨sÀåUÀ¼ÀÄ Pension & Retirement 3.10 4.32 4.32 4.32
Benefits
422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 433.02 385.00 385.00 356.24
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 176.18 171.00 171.00 167.48
dĪÀiÁè HOA Total : 14963.60 17116.65 17596.66 19643.83

2210-02-101-1-04
DAiÀÄĵï E¯ÁSÉUÉ ¨sÀÆ«Ä ªÀÄvÀÄÛ PÀlÖqÀUÀ¼À ¤ªÀðºÀuÉ zÀÄgÀ¹Û
ªÀÄvÀÄÛ «¸ÀÛgÀuÉ / Maintenance, Repairs and Extension of
Land and Buildings for AYUSH

200 ¤ªÀðºÀuÁ ªÉZÀÑ Maintenance Expenditure 196.20 200.00 200.00 ......


dĪÀiÁè HOA Total : 196.20 200.00 200.00 0.00

DAiÀĪÀåAiÀÄ BUDGET 2024-25 111 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2210 ªÉÊzÀåQÃAiÀÄ ªÀÄvÀÄÛ d£ÁgÉÆÃUÀå
Medical and Public Health

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 22 - DgÉÆÃUÀå Health


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
2210-02-911-0-00
ªÀeÁ-ºÉaÑUÉ ¥ÁªÀwAiÀiÁzÀ ªÉÆvÀÛzÀ ªÀ¸ÀÆ° / Deduct
Recoveries of over payments

364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -1.49 ...... ...... ......


dĪÀiÁè HOA Total : -1.49 0.00 0.00 0.00

2210-03-104-0-02
J¯Áè f¯ÉèUÀ¼À°è ¸ÀªÀÄÄzÁAiÀÄ ªÀiÁ£À¹PÀ DgÉÆÃUÀå PÉÃAzÀçUÀ¼À ¸ÁÜ¥À£É
/ Community Mental Heatlh Programme in all Districts

015 ¥ÀÇgÀPÀ ªÉZÀÑUÀ¼ÀÄ Subsidiary Expenses 55.55 ...... ...... ......


059 EvÀgÉ RZÀÄðUÀ¼ÀÄ Other Expenses 6.52 ...... ...... ......
071 PÀlÖqÀ ªÉZÀÑUÀ¼ÀÄ Building Expenses 21.29 ...... ...... ......
195 ¸ÁjUÉ ªÉZÀÑUÀ¼ÀÄ Transport Expenses 14.26 ...... ...... ......
200 ¤ªÀðºÀuÁ ªÉZÀÑ Maintenance Expenditure 5.34 ...... ...... ......
222 OµÀzsÀ ªÀÄvÀÄÛ gÁ¸ÁAiÀĤPÀUÀ¼ÀÄ Drugs and Chemicals 0.38 ...... ...... ......
234 ¥ÀxÁåºÁgÀ ªÉZÀÑ Diet Expenses 20.14 ...... ...... ......
dĪÀiÁè HOA Total : 123.48 0.00 0.00 0.00

2210-03-110-0-08
¸ÀPÁðj SÁ¸ÀV ¸ÀºÀ¨sÁVvÀézÀ PÁAiÀÄðPÀæªÀÄ / Public Private
Partnership Programme

059 EvÀgÉ RZÀÄðUÀ¼ÀÄ Other Expenses 2760.00 3760.00 3760.00 3856.00


133 ªÀĺÀvÁéPÁAPÉëAiÀÄ vÁ®ÆèPÀ Aspirational Taluka ...... 1000.00 1000.00 ......
422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 163.00 163.00 163.00 123.69
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 77.00 77.00 77.00 58.26
dĪÀiÁè HOA Total : 3000.00 5000.00 5000.00 4037.95

2210-03-800-0-18
PÉÃ.¥ÀÄ.AiÉÆÃ.- PÉÃAzÀæzÀ ¥Á®Ä-gÁ¶ÖöçÃAiÀÄ DgÉÆÃUÀå PÁAiÀÄðPÀæªÀÄ /
CSS-Central Share-National Health Program

059 EvÀgÉ RZÀÄðUÀ¼ÀÄ Other Expenses 38021.30 69558.19 69558.19 47140.61


133 ªÀĺÀvÁéPÁAPÉëAiÀÄ vÁ®ÆèPÀ Aspirational Taluka 5752.70 ...... ...... 7869.99
422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 36337.00 21245.60 21245.60 16802.24
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 8323.00 8707.21 8707.21 6886.16
dĪÀiÁè HOA Total : 88434.00 99511.00 99511.00 78699.00
DAiÀĪÀåAiÀÄ BUDGET 2024-25 112 ¸ÀA¥ÀÄl Volume -2
ªÀåAiÀÄ EXPENDITURE
2210 ªÉÊzÀåQÃAiÀÄ ªÀÄvÀÄÛ d£ÁgÉÆÃUÀå
Medical and Public Health

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 22 - DgÉÆÃUÀå Health


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
2210-03-800-0-20
PÉÃ.¥ÀÄ.AiÉÆÃ.-gÁdåzÀ ¥Á®Ä- gÁ¶ÖöçÃAiÀÄ DgÉÆÃUÀå PÁAiÀÄðPÀæªÀÄ /
CSS-State Share-National Health Program

059 EvÀgÉ RZÀÄðUÀ¼ÀÄ Other Expenses 35845.25 65483.72 65483.72 47071.22


133 ªÀĺÀvÁéPÁAPÉëAiÀÄ vÁ®ÆèPÀ Aspirational Taluka 10000.00 ...... ...... 7858.30
422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 29476.43 20001.10 20001.10 16777.46
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 7195.63 8197.18 8197.18 6876.02
dĪÀiÁè HOA Total : 82517.31 93682.00 93682.00 78583.00

2210-05-101-3-01
DAiÀÄĵï-OµÀzsÀ vÀAiÀiÁjPÁ ¸ÀA¸ÉÜUÀ¼ÀÄ ªÀÄvÀÄÛ OµÀzsÀ ¥ÀjÃPÁë
¥ÀæAiÉÆÃUÁ®AiÀÄ / AYUSH - Drugs manufacturing
Institutions and Drug Testing Laboratories

002 ªÉÃvÀ£À - C¢sPÁjUÀ¼ÀÄ Pay-Officers 102.25 107.00 119.00 137.00


003 ªÉÃvÀ£À - ¹§âA¢ Pay-Staff 32.93 36.00 37.78 35.00
004 vÁvÁÌ°PÀ ¥ÀjºÁgÀ Interim Relief ...... 17.00 17.00 29.00
011 vÀÄnÖ §sÀvÉå Dearness Allowance 40.06 60.00 60.00 86.00
014 EvÀgÉ §sÀvÉå Other Allowance 84.62 85.00 96.77 98.00
020 ªÉÊzÀåQÃAiÀÄ §sÀvÉå Medical Allowance 0.22 1.00 1.00 1.00
021 ªÉÊzÀåQÃAiÀÄ ªÉZÀÑzÀ ªÀÄgÀÄ¥ÁªÀw Reimbursement of Medical 0.20 12.00 12.00 12.00
Expenses
034 UÀÄwÛUÉ / ºÉÆgÀUÀÄwÛUÉ Contract/Outsource 33.50 54.89 54.89 54.46
041 ¥ÀçAiÀiÁt ªÉZÀÑUÀ¼ÀÄ Travel Expenses 0.15 1.00 1.00 1.00
051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses 3.71 4.00 4.00 3.00
052 zÀÆgÀªÁt ªÉZÀÑUÀ¼ÀÄ Telephone Charges ...... 1.00 1.00 1.00
071 PÀlÖqÀ ªÉZÀÑUÀ¼ÀÄ Building Expenses 10.80 10.00 10.00 10.00
180 AiÀÄAvÉÆçÃ¥ÀPÀgÀtUÀ¼ÀÄ ªÀÄvÀÄÛ Machinery and 0.94 5.00 5.00 3.00
¸ÁzsÀ£À ¸ÁªÀÄVçUÀ¼ÀÄ Equipments
195 ¸ÁjUÉ ªÉZÀÑUÀ¼ÀÄ Transport Expenses 3.37 4.00 4.00 4.00
200 ¤ªÀðºÀuÁ ªÉZÀÑ Maintenance Expenditure 1.71 2.00 2.00 2.00
221 ¸ÁªÀÄVç ªÀÄvÀÄÛ ¸ÀgÀ§gÁdÄUÀ¼ÀÄ Materials and Supplies 12.61 20.00 20.00 20.00
222 OµÀzsÀ ªÀÄvÀÄÛ gÁ¸ÁAiÀĤPÀUÀ¼ÀÄ Drugs and Chemicals 11.37 50.00 50.00 30.00
dĪÀiÁè HOA Total : 338.44 469.89 495.44 526.46

DAiÀĪÀåAiÀÄ BUDGET 2024-25 113 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2210 ªÉÊzÀåQÃAiÀÄ ªÀÄvÀÄÛ d£ÁgÉÆÃUÀå
Medical and Public Health

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 22 - DgÉÆÃUÀå Health


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
2210-05-101-6-00
DAiÀÄĵï- OµÀ¢ü ¸À¸ÀåUÀ¼À ¨ÉøÁAiÀÄ ªÀÄvÀÄÛ PÀ£ÁðlPÀ gÁdå OµÀ¢ü
VqÀªÀÄÆ°PÁ ¥Áæ¢üPÁgÀ / AYUSH - Cultivation of
Medicinal Plants and Karnataka State Medicinal Plants
Authority

002 ªÉÃvÀ£À - C¢sPÁjUÀ¼ÀÄ Pay-Officers ...... 29.00 29.00 1.00


003 ªÉÃvÀ£À - ¹§âA¢ Pay-Staff 2.69 9.00 9.00 4.00
004 vÁvÁÌ°PÀ ¥ÀjºÁgÀ Interim Relief ...... 5.00 5.00 1.00
011 vÀÄnÖ §sÀvÉå Dearness Allowance 0.87 16.00 16.00 2.00
014 EvÀgÉ §sÀvÉå Other Allowance 0.78 3.00 5.16 1.00
020 ªÉÊzÀåQÃAiÀÄ §sÀvÉå Medical Allowance 0.02 1.00 1.00 1.00
021 ªÉÊzÀåQÃAiÀÄ ªÉZÀÑzÀ ªÀÄgÀÄ¥ÁªÀw Reimbursement of Medical ...... 3.00 3.00 3.00
Expenses
051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses 17.00 25.00 25.00 25.00
059 EvÀgÉ RZÀÄðUÀ¼ÀÄ Other Expenses 25.00 ...... ...... ......
101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 55.85 64.00 64.00 10.22
103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 50.00 50.00 50.00 50.00
115 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À GIA Contract /Outsource ...... 8.64 8.64 24.09
UÀÄwÛUÉ/ºÉÆgÀUÀÄwÛUÉ
180 AiÀÄAvÉÆçÃ¥ÀPÀgÀtUÀ¼ÀÄ ªÀÄvÀÄÛ Machinery and 5.65 3.00 3.00 5.00
¸ÁzsÀ£À ¸ÁªÀÄVçUÀ¼ÀÄ Equipments
dĪÀiÁè HOA Total : 157.86 216.64 218.80 127.31

2210-05-105-1-14
¸ÀPÁðj ¥sÁªÀÄð¹ PÁ¯ÉÃdÄ, ¨ÉAUÀ¼ÀÆgÀÄ / Government
College of Pharmacy, Bangalore

002 ªÉÃvÀ£À - C¢sPÁjUÀ¼ÀÄ Pay-Officers 401.89 389.00 389.00 369.00


003 ªÉÃvÀ£À - ¹§âA¢ Pay-Staff 79.41 83.00 83.00 87.00
004 vÁvÁÌ°PÀ ¥ÀjºÁgÀ Interim Relief ...... 13.00 13.00 18.00
011 vÀÄnÖ §sÀvÉå Dearness Allowance 169.27 224.00 224.00 253.00
014 EvÀgÉ §sÀvÉå Other Allowance 121.64 118.00 144.75 121.00
015 ¥ÀÇgÀPÀ ªÉZÀÑUÀ¼ÀÄ Subsidiary Expenses 199.57 200.00 200.00 200.00
020 ªÉÊzÀåQÃAiÀÄ §sÀvÉå Medical Allowance 0.53 1.00 1.00 1.00
021 ªÉÊzÀåQÃAiÀÄ ªÉZÀÑzÀ ªÀÄgÀÄ¥ÁªÀw Reimbursement of Medical 2.75 15.00 15.00 15.00
Expenses
041 ¥ÀçAiÀiÁt ªÉZÀÑUÀ¼ÀÄ Travel Expenses 0.59 2.00 2.00 2.00
051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses 68.39 60.00 60.00 100.00
052 zÀÆgÀªÁt ªÉZÀÑUÀ¼ÀÄ Telephone Charges 1.52 4.00 4.00 4.00
DAiÀĪÀåAiÀÄ BUDGET 2024-25 114 ¸ÀA¥ÀÄl Volume -2
ªÀåAiÀÄ EXPENDITURE
2210 ªÉÊzÀåQÃAiÀÄ ªÀÄvÀÄÛ d£ÁgÉÆÃUÀå
Medical and Public Health

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 22 - DgÉÆÃUÀå Health


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
071 PÀlÖqÀ ªÉZÀÑUÀ¼ÀÄ Building Expenses 16.46 20.00 20.00 21.00
180 AiÀÄAvÉÆçÃ¥ÀPÀgÀtUÀ¼ÀÄ ªÀÄvÀÄÛ Machinery and 8.68 20.00 20.00 20.00
¸ÁzsÀ£À ¸ÁªÀÄVçUÀ¼ÀÄ Equipments
200 ¤ªÀðºÀuÁ ªÉZÀÑ Maintenance Expenditure 4.17 10.00 10.00 5.00
221 ¸ÁªÀÄVç ªÀÄvÀÄÛ ¸ÀgÀ§gÁdÄUÀ¼ÀÄ Materials and Supplies 8.50 15.00 15.00 16.00
324 UËgÀªÀ zsÀ£À Honorarium 74.88 75.00 75.00 100.00
dĪÀiÁè HOA Total : 1158.25 1249.00 1275.75 1332.00

2210-05-200-0-11
PÉÃ.¥ÀÄ.AiÉÆÃ.- gÁdåzÀ ¥Á®Ä-gÁ¶ÖçÃAiÀÄ DAiÀÄÄµï «ÄµÀ£ï /
CSS-State Share-National Ayush Mission

002 ªÉÃvÀ£À - C¢sPÁjUÀ¼ÀÄ Pay-Officers 293.90 ...... ...... ......


003 ªÉÃvÀ£À - ¹§âA¢ Pay-Staff 11.16 ...... ...... ......
011 vÀÄnÖ §sÀvÉå Dearness Allowance 91.68 ...... ...... ......
014 EvÀgÉ §sÀvÉå Other Allowance 137.68 ...... ...... ......
034 UÀÄwÛUÉ / ºÉÆgÀUÀÄwÛUÉ Contract/Outsource 142.72 ...... ...... ......
041 ¥ÀçAiÀiÁt ªÉZÀÑUÀ¼ÀÄ Travel Expenses 1.36 ...... ...... ......
051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses 13.38 ...... ...... ......
052 zÀÆgÀªÁt ªÉZÀÑUÀ¼ÀÄ Telephone Charges 0.22 ...... ...... ......
053 PÀbÉÃjAiÀÄ ¦ÃoÉÆÃ¥ÀPÀgÀtUÀ¼ÀÄ Purchase of Furniture and 10.00 ...... ...... ......
ªÀÄvÀÄÛ eÉÆÃqÀuÉUÀ¼À Rjâ Fixture for Office
071 PÀlÖqÀ ªÉZÀÑUÀ¼ÀÄ Building Expenses 1.14 ...... ...... ......
103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 1392.97 1013.00 1674.86 1699.23
180 AiÀÄAvÉÆçÃ¥ÀPÀgÀtUÀ¼ÀÄ ªÀÄvÀÄÛ Machinery and 26.89 ...... ...... ......
¸ÁzsÀ£À ¸ÁªÀÄVçUÀ¼ÀÄ Equipments
221 ¸ÁªÀÄVç ªÀÄvÀÄÛ ¸ÀgÀ§gÁdÄUÀ¼ÀÄ Materials and Supplies 2.99 ...... ...... ......
222 OµÀzsÀ ªÀÄvÀÄÛ gÁ¸ÁAiÀĤPÀUÀ¼ÀÄ Drugs and Chemicals 38.87 ...... ...... ......
230 D¸ÀàvÉç ¥ÀjPÀgÀUÀ¼ÀÄ Hospital Accessaries 24.91 ...... ...... ......
422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 101.24 228.00 306.46 382.45
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 83.04 92.00 254.91 154.32
dĪÀiÁè HOA Total : 2374.15 1333.00 2236.23 2236.00

2210-05-200-0-13
PÉÃ.¥ÀÄ.AiÉÆÃ.- PÉÃAzÀæzÀ ¥Á®Ä-gÁ¶ÖçÃAiÀÄ DAiÀÄÄµï «ÄµÀ£ï /
CSS-Central Share-National Ayush Mission

103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 2089.46 1518.00 2512.30 2545.69


422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 151.86 343.00 459.70 575.21
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 124.56 139.00 382.36 233.10
DAiÀĪÀåAiÀÄ BUDGET 2024-25 115 ¸ÀA¥ÀÄl Volume -2
ªÀåAiÀÄ EXPENDITURE
2210 ªÉÊzÀåQÃAiÀÄ ªÀÄvÀÄÛ d£ÁgÉÆÃUÀå
Medical and Public Health

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 22 - DgÉÆÃUÀå Health


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
dĪÀiÁè HOA Total : 2365.88 2000.00 3354.36 3354.00

2210-05-911-0-00
ºÉaÑUÉ ¥ÁªÀwAiÀiÁVgÀĪÀ ºÀtzÀ ªÀÄgÀÄ¥ÁªÀw / Deduct
Recoveries of Over Payments

364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -8.96 ...... ...... ......


dĪÀiÁè HOA Total : -8.96 0.00 0.00 0.00

2210-05-911-0-01
¥Àæ¸ÀPÀÛ ªÀµÀðzÀ°è ºÉaÑUÉ ¥ÁªÀwAiÀiÁVgÀĪÀ ºÀtzÀ ªÀÄgÀÄ¥ÁªÀw /
Deduct Recovery of Over Payments of Current Year

364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -1363.27 ...... ...... ......


dĪÀiÁè HOA Total : -1363.27 0.00 0.00 0.00

2210-05-911-0-03
ªÀeÁ-J¸ï.J£ï.J. SÁvÉAiÀÄ°è RZÀÄð ªÀiÁqÀzÀ gÁdåzÀ ¥Á°£À
ªÀÄgÀÄ¥ÁªÀw (gÁ.D.«Ä) / Deduct- Refund of Unspent State
Share from SNA(NAM)

066 ªÀÄgÀÄ¥ÁªÀwUÀ¼ÀÄ Refunds ...... -116.00 -116.00 ......


dĪÀiÁè HOA Total : 0.00 -116.00 -116.00 0.00

2210-06-001-0-01
DgÉÆÃUÀå ªÀÄvÀÄÛ PÀÄlÄA§ PÀ¯Áåt ¸ÉêÉUÀ¼À ¤zÉðñÀ£Á®AiÀÄ ªÀÄvÀÄÛ
EvÀgÉ PÁAiÀÄðPÀæªÀÄUÀ¼ÀÄ / Directorate of Health & Family
Welfare Services and Other Programs

002 ªÉÃvÀ£À - C¢sPÁjUÀ¼ÀÄ Pay-Officers 1966.48 1855.00 2014.95 1915.00


003 ªÉÃvÀ£À - ¹§âA¢ Pay-Staff 5805.68 5906.00 6092.03 5878.00
004 vÁvÁÌ°PÀ ¥ÀjºÁgÀ Interim Relief ...... 876.00 914.36 1318.00
011 vÀÄnÖ §sÀvÉå Dearness Allowance 2325.50 3262.00 3285.02 3899.00
014 EvÀgÉ §sÀvÉå Other Allowance 2120.61 2047.00 2600.12 2100.00
020 ªÉÊzÀåQÃAiÀÄ §sÀvÉå Medical Allowance 31.42 31.00 31.04 31.00
021 ªÉÊzÀåQÃAiÀÄ ªÉZÀÑzÀ ªÀÄgÀÄ¥ÁªÀw Reimbursement of Medical 63.81 114.00 114.00 114.00
Expenses
034 UÀÄwÛUÉ / ºÉÆgÀUÀÄwÛUÉ Contract/Outsource 151.27 113.88 113.88 89.27
041 ¥ÀçAiÀiÁt ªÉZÀÑUÀ¼ÀÄ Travel Expenses 30.66 60.00 60.00 60.00
051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses 529.25 1050.00 1050.00 1000.00
DAiÀĪÀåAiÀÄ BUDGET 2024-25 116 ¸ÀA¥ÀÄl Volume -2
ªÀåAiÀÄ EXPENDITURE
2210 ªÉÊzÀåQÃAiÀÄ ªÀÄvÀÄÛ d£ÁgÉÆÃUÀå
Medical and Public Health

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 22 - DgÉÆÃUÀå Health


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
052 zÀÆgÀªÁt ªÉZÀÑUÀ¼ÀÄ Telephone Charges 155.72 170.00 170.00 170.00
059 EvÀgÉ RZÀÄðUÀ¼ÀÄ Other Expenses ...... 100.00 100.00 100.00
071 PÀlÖqÀ ªÉZÀÑUÀ¼ÀÄ Building Expenses 19.38 45.00 45.00 45.00
103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General ...... 10.00 10.00 10.00
180 AiÀÄAvÉÆçÃ¥ÀPÀgÀtUÀ¼ÀÄ ªÀÄvÀÄÛ Machinery and 1.28 ...... ...... ......
¸ÁzsÀ£À ¸ÁªÀÄVçUÀ¼ÀÄ Equipments
195 ¸ÁjUÉ ªÉZÀÑUÀ¼ÀÄ Transport Expenses 295.51 300.00 300.00 218.10
200 ¤ªÀðºÀuÁ ªÉZÀÑ Maintenance Expenditure 1.21 ...... ...... ......
221 ¸ÁªÀÄVç ªÀÄvÀÄÛ ¸ÀgÀ§gÁdÄUÀ¼ÀÄ Materials and Supplies 1613.43 ...... ...... ......
230 D¸ÀàvÉç ¥ÀjPÀgÀUÀ¼ÀÄ Hospital Accessaries 2.50 ...... ...... ......
234 ¥ÀxÁåºÁgÀ ªÉZÀÑ Diet Expenses 4.62 10.00 10.00 10.00
dĪÀiÁè HOA Total : 15118.33 15949.88 16910.40 16957.37

2210-06-001-0-05
DgÉÆÃUÀå ªÀiÁ»w ¸ÀºÁAiÀÄ ªÁt / Health Information Help
Line

051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses 120.50 ...... ...... ......


dĪÀiÁè HOA Total : 120.50 0.00 0.00 0.00

2210-06-003-0-23
DgÉÆÃUÀå - ªÀiÁ»w, ²PÀët ªÀÄvÀÄÛ ¸ÀA¥ÀPÀð (L.E.¹) / Health -
Information, Education and Communication (IEC)

051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses 296.34 ...... ...... ......


dĪÀiÁè HOA Total : 296.34 0.00 0.00 0.00

2210-06-101-7-14
¸ÀªÀÄUÀç gÉÆÃUÀUÀ¼À ¥Àj«ÃPÀëuÁ PÁAiÀÄðPÀçªÀÄzÀÀr
PÁAiÀÄð¤ªÀð»¸ÀÄwÛgÀĪÀÀ £ËPÀgÀgÀ ¸ÀA¨sÁªÀ£É / Renumeration to
Admin Staff under Integrated Diseases Surveilance
Programme

051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses 175.08 192.25 192.25 10.00


dĪÀiÁè HOA Total : 175.08 192.25 192.25 10.00

DAiÀĪÀåAiÀÄ BUDGET 2024-25 117 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2210 ªÉÊzÀåQÃAiÀÄ ªÀÄvÀÄÛ d£ÁgÉÆÃUÀå
Medical and Public Health

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 22 - DgÉÆÃUÀå Health


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
2210-06-101-7-15
PÀ£ÁðlPÀ gÁdå Kqïì ¤ªÁgÀuÉ ¸ÀAWÀ ªÀÄvÀÄÛ ¨sÁgÀwÃAiÀÄ gÉqï
PÁæ¸ï ¸ÀA¸ÉÜ / Karnataka State AIDS Prevention Society
and Indian Red Cross Society

015 ¥ÀÇgÀPÀ ªÉZÀÑUÀ¼ÀÄ Subsidiary Expenses ...... 182.00 182.00 1.00


059 EvÀgÉ RZÀÄðUÀ¼ÀÄ Other Expenses 382.00 ...... ...... ......
100 zsÀ£À ¸ÀºÁAiÀÄ/¥ÀjºÁgÀ Financial 250.00 1.00 1.00 1.00
Assistance/Relief
103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 370.00 375.44 375.44 1.00
dĪÀiÁè HOA Total : 1002.00 558.44 558.44 3.00

2210-06-101-7-19
JAqÉÆøÀ®á£ï ¦ÃrvÀgÀ DgÉÆÃUÀå ¸ÀÄzsÁgÀuÉ / To improve the
health status of Endosulphan affected people

059 EvÀgÉ RZÀÄðUÀ¼ÀÄ Other Expenses 436.08 438.00 438.00 438.00


dĪÀiÁè HOA Total : 436.08 438.00 438.00 438.00

2210-06-104-0-01
OµÀzsÀ ¤AiÀÄAvÀçPÀgÀÄ / Drugs Controller

002 ªÉÃvÀ£À - C¢sPÁjUÀ¼ÀÄ Pay-Officers 929.41 949.00 949.00 968.00


003 ªÉÃvÀ£À - ¹§âA¢ Pay-Staff 417.08 426.00 426.00 433.00
004 vÁvÁÌ°PÀ ¥ÀjºÁgÀ Interim Relief ...... 156.00 156.00 238.00
011 vÀÄnÖ §sÀvÉå Dearness Allowance 405.57 578.00 578.00 700.00
014 EvÀgÉ §sÀvÉå Other Allowance 260.88 262.00 339.92 270.00
020 ªÉÊzÀåQÃAiÀÄ §sÀvÉå Medical Allowance 2.48 3.00 3.00 3.00
021 ªÉÊzÀåQÃAiÀÄ ªÉZÀÑzÀ ªÀÄgÀÄ¥ÁªÀw Reimbursement of Medical 9.01 17.00 17.00 17.00
Expenses
041 ¥ÀçAiÀiÁt ªÉZÀÑUÀ¼ÀÄ Travel Expenses 11.76 10.00 10.00 10.00
051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses 64.02 60.00 60.00 63.00
052 zÀÆgÀªÁt ªÉZÀÑUÀ¼ÀÄ Telephone Charges 7.59 15.00 15.00 10.00
071 PÀlÖqÀ ªÉZÀÑUÀ¼ÀÄ Building Expenses 62.20 80.00 80.00 80.00
195 ¸ÁjUÉ ªÉZÀÑUÀ¼ÀÄ Transport Expenses 41.61 165.00 165.00 141.38
230 D¸ÀàvÉç ¥ÀjPÀgÀUÀ¼ÀÄ Hospital Accessaries 66.85 60.00 60.00 70.00
dĪÀiÁè HOA Total : 2278.46 2781.00 2858.92 3003.38

DAiÀĪÀåAiÀÄ BUDGET 2024-25 118 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2210 ªÉÊzÀåQÃAiÀÄ ªÀÄvÀÄÛ d£ÁgÉÆÃUÀå
Medical and Public Health

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 22 - DgÉÆÃUÀå Health


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
2210-06-104-0-02
OµÀzsÀ ¥ÀjÃPÀëuÁ ¥ÀçAiÉÆÃUÁ®AiÀÄ , ¨ÉAUÀ¼ÀÆgÀÄ / Drugs
Testing Laboratory, Bangalore

002 ªÉÃvÀ£À - C¢sPÁjUÀ¼ÀÄ Pay-Officers 604.73 659.00 659.00 677.00


003 ªÉÃvÀ£À - ¹§âA¢ Pay-Staff 268.45 281.00 281.00 274.00
004 vÁvÁÌ°PÀ ¥ÀjºÁgÀ Interim Relief ...... 107.00 107.00 162.00
011 vÀÄnÖ §sÀvÉå Dearness Allowance 264.06 395.00 395.00 476.00
014 EvÀgÉ §sÀvÉå Other Allowance 157.79 163.00 216.27 171.00
020 ªÉÊzÀåQÃAiÀÄ §sÀvÉå Medical Allowance 1.66 2.00 2.00 2.00
021 ªÉÊzÀåQÃAiÀÄ ªÉZÀÑzÀ ªÀÄgÀÄ¥ÁªÀw Reimbursement of Medical 3.09 15.00 15.00 15.00
Expenses
041 ¥ÀçAiÀiÁt ªÉZÀÑUÀ¼ÀÄ Travel Expenses 2.96 5.00 5.00 20.00
051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses 184.33 150.00 150.00 160.00
052 zÀÆgÀªÁt ªÉZÀÑUÀ¼ÀÄ Telephone Charges 2.66 7.00 7.00 5.00
053 PÀbÉÃjAiÀÄ ¦ÃoÉÆÃ¥ÀPÀgÀtUÀ¼ÀÄ Purchase of Furniture and 1.99 3.00 3.00 1.50
ªÀÄvÀÄÛ eÉÆÃqÀuÉUÀ¼À Rjâ Fixture for Office
071 PÀlÖqÀ ªÉZÀÑUÀ¼ÀÄ Building Expenses 55.71 75.00 75.00 100.00
180 AiÀÄAvÉÆçÃ¥ÀPÀgÀtUÀ¼ÀÄ ªÀÄvÀÄÛ Machinery and 41.44 50.00 50.00 50.00
¸ÁzsÀ£À ¸ÁªÀÄVçUÀ¼ÀÄ Equipments
200 ¤ªÀðºÀuÁ ªÉZÀÑ Maintenance Expenditure 48.74 52.00 52.00 75.00
221 ¸ÁªÀÄVç ªÀÄvÀÄÛ ¸ÀgÀ§gÁdÄUÀ¼ÀÄ Materials and Supplies 54.00 55.00 55.00 60.00
dĪÀiÁè HOA Total : 1691.61 2019.00 2072.27 2248.50

2210-06-104-0-15
PÉÃ.¥ÀÄ.AiÉÆÃ.-PÉÃAzÀæzÀ ¥Á®Ä-PÀ£ÁðlPÀ gÁdå OµÀ¢üUÀ¼À ¤AiÀÄAvÀæt
ªÀåªÀ¸ÉÜAiÀÄ£ÀÄß §®¥Àr¸ÀĪÀ AiÉÆÃd£É / CSS-Central Share-
Strengthening of State Drugs Regulatory System Scheme

059 EvÀgÉ RZÀÄðUÀ¼ÀÄ Other Expenses 850.05 ...... ...... ......


dĪÀiÁè HOA Total : 850.05 0.00 0.00 0.00

2210-06-104-0-16
PÉÃ.¥ÀÄ.AiÉÆÃ.-gÁdåzÀ ¥Á®Ä-PÀ£ÁðlPÀ gÁdå OµÀÀ¢üUÀ¼À ¤AiÀÄAvÀæt
ªÀåªÀ¸ÉÜAiÀÄ£ÀÄß §®¥Àr¸ÀĪÀ AiÉÆÃd£É / CSS-State Share-
Strengthening of State Drugs Regulatory System Scheme

059 EvÀgÉ RZÀÄðUÀ¼ÀÄ Other Expenses 473.87 ...... ...... ......


dĪÀiÁè HOA Total : 473.87 0.00 0.00 0.00

DAiÀĪÀåAiÀÄ BUDGET 2024-25 119 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2210 ªÉÊzÀåQÃAiÀÄ ªÀÄvÀÄÛ d£ÁgÉÆÃUÀå
Medical and Public Health

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 22 - DgÉÆÃUÀå Health


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
2210-06-107-0-01
DºÁgÀ ¸ÀÄgÀPÀëvÁ PÁAiÀÄðPÀæªÀÄ ªÀÄvÀÄÛ ¸ÁªÀðd¤PÀ DgÉÆÃUÀå ¸ÀA¸ÉÜ /
Food Safety Programme and Public Health Institute

002 ªÉÃvÀ£À - C¢sPÁjUÀ¼ÀÄ Pay-Officers 454.47 500.00 519.44 490.00


003 ªÉÃvÀ£À - ¹§âA¢ Pay-Staff 495.74 495.00 532.68 586.00
004 vÁvÁÌ°PÀ ¥ÀjºÁgÀ Interim Relief ...... 111.00 117.72 183.00
011 vÀÄnÖ §sÀvÉå Dearness Allowance 284.73 419.00 422.07 538.00
014 EvÀgÉ §sÀvÉå Other Allowance 334.81 324.00 404.37 276.00
020 ªÉÊzÀåQÃAiÀÄ §sÀvÉå Medical Allowance 2.40 3.00 3.02 3.00
021 ªÉÊzÀåQÃAiÀÄ ªÉZÀÑzÀ ªÀÄgÀÄ¥ÁªÀw Reimbursement of Medical 2.90 15.00 15.00 15.00
Expenses
034 UÀÄwÛUÉ / ºÉÆgÀUÀÄwÛUÉ Contract/Outsource 96.11 140.56 140.56 285.39
041 ¥ÀçAiÀiÁt ªÉZÀÑUÀ¼ÀÄ Travel Expenses 1.08 3.00 3.00 3.00
051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses 13.59 15.00 15.00 16.00
052 zÀÆgÀªÁt ªÉZÀÑUÀ¼ÀÄ Telephone Charges 1.44 4.00 4.00 4.00
071 PÀlÖqÀ ªÉZÀÑUÀ¼ÀÄ Building Expenses 24.27 35.00 35.00 35.00
195 ¸ÁjUÉ ªÉZÀÑUÀ¼ÀÄ Transport Expenses 53.14 70.00 70.00 79.53
221 ¸ÁªÀÄVç ªÀÄvÀÄÛ ¸ÀgÀ§gÁdÄUÀ¼ÀÄ Materials and Supplies 12.71 30.00 30.00 30.00
324 UËgÀªÀ zsÀ£À Honorarium ...... 1.00 1.00 1.00
dĪÀiÁè HOA Total : 1777.39 2165.56 2312.86 2544.92

2210-06-112-0-06
§qÀvÀ£À gÉÃSÉVAvÀ PɼÀVgÀĪÀ »jAiÀÄ £ÁUÀjÃPÀjUÉ zÀAvÀ DgÉÆÃUÀå
/ Oral Health for BPL Senior Citizens

059 EvÀgÉ RZÀÄðUÀ¼ÀÄ Other Expenses 95.49 ...... ...... ......


dĪÀiÁè HOA Total : 95.49 0.00 0.00 0.00

2210-06-200-0-01
DgÉÆÃUÀå PÀªÀZÀ / Aroghya Kavacha

059 EvÀgÉ RZÀÄðUÀ¼ÀÄ Other Expenses ...... 4050.00 4050.00 6900.00


200 ¤ªÀðºÀuÁ ªÉZÀÑ Maintenance Expenditure ...... 3650.00 3650.00 4000.00
221 ¸ÁªÀÄVç ªÀÄvÀÄÛ ¸ÀgÀ§gÁdÄUÀ¼ÀÄ Materials and Supplies ...... 3800.00 3800.00 7000.00
422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan ...... 2500.00 2500.00 1500.00
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan ...... 1000.00 1000.00 600.00
dĪÀiÁè HOA Total : 0.00 15000.00 15000.00 20000.00

DAiÀĪÀåAiÀÄ BUDGET 2024-25 120 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2210 ªÉÊzÀåQÃAiÀÄ ªÀÄvÀÄÛ d£ÁgÉÆÃUÀå
Medical and Public Health

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 22 - DgÉÆÃUÀå Health


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
2210-06-800-0-04
¥ÁæxÀ«ÄPÀ DgÉÆÃUÀå ¸Ë®¨sÀåUÀ¼À£ÀÄß §®¥Àr¸À®Ä ºÀ¢£ÉÊzÀ£ÉÃ
ºÀtPÁ¸ÀÄ DAiÉÆÃUÀzÀ C£ÀÄzÁ£À / XV Finance Commission
Grants(FCG) for Strengthening Primary Healthcare
Facilities

059 EvÀgÉ RZÀÄðUÀ¼ÀÄ Other Expenses ...... 46700.00 44530.04 21108.00


dĪÀiÁè HOA Total : 0.00 46700.00 44530.04 21108.00

2210-80-101-0-01
PÉÃ.¥ÀÄ.AiÉÆÃ.-gÁdåzÀÀ ¥Á®Ä-DAiÀÄıÁä£À ¨sÁgÀvÀ - ¥ÀæzsÁ£À ªÀÄAwæ
d£À DgÉÆÃUÀå AiÉÆÃd£É / CSS-State Share-Ayushman
Bharath - Pradhana Mantri Jana Arogya
Yojane(PMJAY)

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 23.88 84.00 84.00 89.82


103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 93645.09 83384.77 83384.77 73786.75
115 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À GIA Contract /Outsource 2138.58 2798.94 2798.94 3408.14
UÀÄwÛUÉ/ºÉÆgÀUÀÄwÛUÉ
133 ªÀĺÀvÁéPÁAPÉëAiÀÄ vÁ®ÆèPÀ Aspirational Taluka 11548.00 ...... ...... 19500.00
422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 14533.12 22854.21 22854.21 25568.16
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 6027.62 9962.09 9962.09 11145.09
dĪÀiÁè HOA Total : 127916.29 119084.01 119084.01 133497.96

2210-80-196-1-01
¨ÁèPï C£ÀÄzÁ£À / Block Grants

300 MlÄÖ - f¯Áè ¥ÀjµÀzï Lumpsum - ZP ...... 1092.00 1092.00 1092.00


401 ¨ÉAUÀ¼ÀÆgÀÄ £ÀUÀgÀ Bengaluru (Urban) 5535.28 6057.81 6219.83 6471.89
402 ¨ÉAUÀ¼ÀÆgÀÄ (UÁç«ÄÃt) Bengaluru (Rural) 3764.57 4156.72 4261.70 4301.72
403 avÀçzÀÄUÀð Chitradurga 7428.49 8643.32 8857.68 8920.85
404 PÉÆïÁgÀ Kolar 4537.57 5048.14 5177.21 5105.91
405 ²ªÀªÉÆUÀÎ Shivamogga 6839.19 7763.55 7958.10 8145.23
406 vÀĪÀÄPÀÆgÀÄ Tumakuru 7990.39 9120.95 9355.03 9045.58
407 ªÉÄʸÀÆgÀÄ Mysuru 8829.13 9578.82 9838.32 10365.94
408 aPÀ̪ÀÄUÀ¼ÀÆgÀÄ Chikkamagaluru 5857.45 6559.93 6727.76 6628.96
409 zÀQët PÀ£ÀßqÀ Dakshina Kannada 5012.46 5600.72 5746.91 5981.10
410 ºÁ¸À£À Hassan 9529.93 10583.42 10842.64 11030.73
411 PÉÆqÀUÀÄ Kodagu 2915.69 3282.49 3356.33 3359.83

DAiÀĪÀåAiÀÄ BUDGET 2024-25 121 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2210 ªÉÊzÀåQÃAiÀÄ ªÀÄvÀÄÛ d£ÁgÉÆÃUÀå
Medical and Public Health

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 22 - DgÉÆÃUÀå Health


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
412 ªÀÄAqÀå Mandya 7486.30 8248.00 8468.49 8591.74
413 ¨É¼ÀUÁ« Belagavi 12173.11 14105.86 14484.38 15093.28
414 «dAiÀÄ¥ÀÄgÀ Vijayapura 6910.56 8080.49 8306.88 8414.40
415 zsÁgÀªÁqÀ Dharwar 3381.85 3821.79 3925.60 3968.78
416 GvÀÛgÀ PÀ£ÀßqÀ Uttara Kannada 4923.68 5576.22 5702.72 5633.57
417 PÀ®§ÄgÀV Kalaburagi 11147.95 12883.74 13264.56 13912.27
418 §¼Áîj Ballari 5046.32 5726.36 5876.17 6080.86
419 ©ÃzÀgï Bidar 7368.77 7852.28 8073.38 8348.96
420 gÁAiÀÄZÀÆgÀÄ Raichur 5285.67 5976.74 6136.51 6009.78
421 AiÀiÁzÀVj Yadgir 4897.21 5659.33 5821.91 5609.85
451 zÁªÀtUÉgÉ Davanagere 5989.75 6954.00 7141.19 7244.92
452 gÁªÀÄ£ÀUÀgÀ Ramanagara 4520.96 5104.14 5238.54 5203.63
453 aPÀ̧¼Áî¥ÀÄgÀ Chikkaballapura 3581.16 3919.17 4022.32 4013.07
456 ZÁªÀÄgÁd£ÀUÀgÀ Chamarajanagar 3421.35 3889.82 3983.34 4182.86
457 GqÀĦ Udupi 4352.72 4893.05 5022.64 5267.76
461 ¨ÁUÀ®PÉÆÃmÉ Bagalkot 5809.99 6621.15 6806.87 7193.81
462 UÀzÀUÀ Gadag 4025.40 4337.55 4455.16 4956.78
463 ºÁªÉÃj Haveri 5001.04 5742.04 5890.16 6143.15
466 PÉÆ¥Àà¼À Koppal 5339.37 6207.38 6374.78 6622.95
467 «dAiÀÄ£ÀUÀgÀ Vijayanagara 5459.18 6423.59 6579.29 6904.44
dĪÀiÁè HOA Total : 184362.49 209510.57 215008.40 219846.60

2210-80-197-1-01
¨ÁèPï C£ÀÄzÁ£À / Block Grants

300 MlÄÖ - f¯Áè ¥ÀjµÀzï Lumpsum - ZP ...... 1.22 1.22 1.27


401 ¨ÉAUÀ¼ÀÆgÀÄ £ÀUÀgÀ Bengaluru (Urban) 100.69 93.63 95.28 94.82
402 ¨ÉAUÀ¼ÀÆgÀÄ (UÁç«ÄÃt) Bengaluru (Rural) 101.85 111.20 112.10 115.29
403 avÀçzÀÄUÀð Chitradurga 133.39 144.72 145.16 148.27
404 PÉÆïÁgÀ Kolar 150.74 201.06 204.59 219.12
405 ²ªÀªÉÆUÀÎ Shivamogga 203.88 231.12 235.11 227.71
406 vÀĪÀÄPÀÆgÀÄ Tumakuru 134.22 147.97 150.08 164.95
407 ªÉÄʸÀÆgÀÄ Mysuru 1007.64 1188.36 1218.46 1188.77
408 aPÀ̪ÀÄUÀ¼ÀÆgÀÄ Chikkamagaluru 157.50 159.46 161.04 144.97
409 zÀQët PÀ£ÀßqÀ Dakshina Kannada 243.05 241.09 244.68 203.97
410 ºÁ¸À£À Hassan 301.51 321.52 326.49 325.99
411 PÉÆqÀUÀÄ Kodagu 93.23 90.49 91.58 88.88
412 ªÀÄAqÀå Mandya 387.07 422.49 432.93 396.47

DAiÀĪÀåAiÀÄ BUDGET 2024-25 122 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2210 ªÉÊzÀåQÃAiÀÄ ªÀÄvÀÄÛ d£ÁgÉÆÃUÀå
Medical and Public Health

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 22 - DgÉÆÃUÀå Health


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
413 ¨É¼ÀUÁ« Belagavi 313.13 282.76 283.88 278.06
414 «dAiÀÄ¥ÀÄgÀ Vijayapura 150.26 182.07 183.29 184.07
415 zsÁgÀªÁqÀ Dharwar 87.99 93.79 94.06 95.22
416 GvÀÛgÀ PÀ£ÀßqÀ Uttara Kannada 500.51 537.37 549.27 570.24
417 PÀ®§ÄgÀV Kalaburagi 182.71 195.26 198.86 172.22
418 §¼Áîj Ballari 319.78 347.30 355.82 376.89
419 ©ÃzÀgï Bidar 386.93 424.90 434.38 437.49
420 gÁAiÀÄZÀÆgÀÄ Raichur 60.00 64.00 64.00 65.00
421 AiÀiÁzÀVj Yadgir 42.45 46.00 46.00 46.84
451 zÁªÀtUÉgÉ Davanagere 69.71 72.34 72.59 74.10
452 gÁªÀÄ£ÀUÀgÀ Ramanagara 60.59 91.94 94.05 100.39
453 aPÀ̧¼Áî¥ÀÄgÀ Chikkaballapura 135.77 137.09 139.43 138.75
456 ZÁªÀÄgÁd£ÀUÀgÀ Chamarajanagar 208.19 300.72 307.18 284.34
457 GqÀĦ Udupi 41.35 51.63 51.89 52.98
461 ¨ÁUÀ®PÉÆÃmÉ Bagalkot 66.06 95.84 97.65 102.31
462 UÀzÀUÀ Gadag 96.71 104.59 106.76 112.72
463 ºÁªÉÃj Haveri 119.53 91.58 93.61 94.38
466 PÉÆ¥Àà¼À Koppal 156.40 162.51 164.75 173.36
467 «dAiÀÄ£ÀUÀgÀ Vijayanagara 374.68 422.89 432.79 452.60
dĪÀiÁè HOA Total : 6387.52 7058.91 7188.98 7132.44

2210-80-197-1-02
PÀ£ÁðlPÀ ¸ÉêÁ C¢s¤AiÀĪÀÄUÀ¼À SÁvÀj CrAiÀÄ°è ¥ÁªÀwUÀ¼ÀÄ /
Payments under the Karnataka Guarantee of Services
Act

300 MlÄÖ - f¯Áè ¥ÀjµÀzï Lumpsum - ZP ...... 1.00 1.00 1.00


dĪÀiÁè HOA Total : 0.00 1.00 1.00 1.00

2210-80-800-0-18
DgÉÆÃUÀå PÀªÀZÀ / Aroghya Kavacha

059 EvÀgÉ RZÀÄðUÀ¼ÀÄ Other Expenses 318.80 ...... ...... ......


133 ªÀĺÀvÁéPÁAPÉëAiÀÄ vÁ®ÆèPÀ Aspirational Taluka 1000.00 ...... ...... ......
200 ¤ªÀðºÀuÁ ªÉZÀÑ Maintenance Expenditure 3930.69 ...... ...... ......
221 ¸ÁªÀÄVç ªÀÄvÀÄÛ ¸ÀgÀ§gÁdÄUÀ¼ÀÄ Materials and Supplies 1718.73 ...... ...... ......
422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 2500.00 ...... ...... ......
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 1250.00 ...... ...... ......

DAiÀĪÀåAiÀÄ BUDGET 2024-25 123 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2210 ªÉÊzÀåQÃAiÀÄ ªÀÄvÀÄÛ d£ÁgÉÆÃUÀå
Medical and Public Health

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 22 - DgÉÆÃUÀå Health


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
dĪÀiÁè HOA Total : 10718.22 0.00 0.00 0.00

2210-80-800-0-26
C£ÀĸÀÆavÀ eÁwUÀ¼À G¥ÀAiÉÆÃd£É ªÀÄvÀÄÛ §ÄqÀPÀlÄÖ G¥À
AiÉÆÃd£É PÁAiÉÄÝ 2013gÀr §¼ÀPÉAiÀiÁUÀzÉ EgÀĪÀ ªÉÆvÀÛ /
Unspent SCSP-TSP Amount as per the SCSP-TSPAct
2013

422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 272.52 70.67 70.67 12.67
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 97.35 40.14 40.14 5.27
dĪÀiÁè HOA Total : 369.87 110.81 110.81 17.94

2210-80-911-0-00
ºÉaÑUÉ ¥ÁªÀwAiÀiÁVgÀĪÀ ºÀtzÀ ªÀÄgÀÄ¥ÁªÀw / Deduct
Recoveries of Overpayment

364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -7.54 ...... ...... ......


dĪÀiÁè HOA Total : -7.54 0.00 0.00 0.00

2210-80-911-0-01
»A¢£À ªÀµÀðUÀ½AzÀ ¨sÀj¸À®àlÖ vÁ®ÆèPÀÄ ¥ÀAZÁ¬Äw ªÉZÀÑ / TP
Expenditure met out of balances of previous years

364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -5.31 ...... ...... ......


dĪÀiÁè HOA Total : -5.31 0.00 0.00 0.00

2210-80-911-0-03
PÀ£ÁðlPÀ ¸ÉêÁ C¢s¤AiÀĪÀÄUÀ¼À SÁvÀj CrAiÀÄ°è ¥ÀjºÁgÁvÀäPÀ
zÀgÀ ªÀ¸ÀƯÁw / Recovery of Compensatory Cost under
the Karnataka Guarantee of Services Act

261 CAvÀgï ¯ÉPÀÌ ªÀUÁðªÀuÉUÀ¼ÀÄ Inter Account Transfers -3.51 -1.00 -1.00 -1.00
364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -0.53 ...... ...... ......
dĪÀiÁè HOA Total : -4.04 -1.00 -1.00 -1.00

DAiÀĪÀåAiÀÄ BUDGET 2024-25 124 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2210 ªÉÊzÀåQÃAiÀÄ ªÀÄvÀÄÛ d£ÁgÉÆÃUÀå
Medical and Public Health

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 22 - DgÉÆÃUÀå Health


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
2210-80-911-0-04
ªÀeÁ-ºÉaÑUÉ ¥ÁªÀwAiÀiÁzÀ ªÉÆvÀÛzÀ ªÀ¸ÀÆ°-f®Áè ¥ÀjµÀvÀÄÛ /
Deduct Recovery of Overpayments of Previous Years-
ZP

261 CAvÀgï ¯ÉPÀÌ ªÀUÁðªÀuÉUÀ¼ÀÄ Inter Account Transfers -5.40 -16500.38 -16500.38 ......
364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -4.20 ...... ...... ......
dĪÀiÁè HOA Total : -9.60 -16500.38 -16500.38 0.00

2210-80-911-0-05
ªÀeÁ-ºÉaÑUÉ ¥ÁªÀwAiÀiÁzÀ ªÉÆvÀÛzÀ ªÀ¸ÀÆ°- vÁ®ÆèPÀÄ
¥ÀAZÁAiÀÄwUÀ¼ÀÄ / Deduct Recovery of Over Payment of
Previous Years-TP

261 CAvÀgï ¯ÉPÀÌ ªÀUÁðªÀuÉUÀ¼ÀÄ Inter Account Transfers ...... -1776.14 -1776.14 ......
dĪÀiÁè HOA Total : 0.00 -1776.14 -1776.14 0.00

2210 - dĪÀiÁè Total : 697623.61 852775.49 824785.15 905081.62

DAiÀĪÀåAiÀÄ BUDGET 2024-25 125 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2211 PÀÄlÄA§ PÀ®Áåt
Family Welfare

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 22 - DgÉÆÃUÀå Health


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
2211-00-001-0-01
gÁdå PÀÄlÄA§ PÀ¯Áåt «¨sÁUÀ / State Family Welfare
Bureau

002 ªÉÃvÀ£À - C¢sPÁjUÀ¼ÀÄ Pay-Officers 108.15 89.00 109.92 105.00


003 ªÉÃvÀ£À - ¹§âA¢ Pay-Staff 190.06 179.00 187.43 159.00
004 vÁvÁÌ°PÀ ¥ÀjºÁgÀ Interim Relief ...... 31.00 32.32 45.00
011 vÀÄnÖ §sÀvÉå Dearness Allowance 88.70 113.00 118.17 132.00
014 EvÀgÉ §sÀvÉå Other Allowance 116.49 101.00 156.96 116.00
020 ªÉÊzÀåQÃAiÀÄ §sÀvÉå Medical Allowance 1.07 2.00 2.05 1.00
021 ªÉÊzÀåQÃAiÀÄ ªÉZÀÑzÀ ªÀÄgÀÄ¥ÁªÀw Reimbursement of Medical 10.26 15.00 15.00 15.00
Expenses
041 ¥ÀçAiÀiÁt ªÉZÀÑUÀ¼ÀÄ Travel Expenses ...... 1.00 1.00 1.00
051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses 9.54 10.00 10.00 10.00
071 PÀlÖqÀ ªÉZÀÑUÀ¼ÀÄ Building Expenses 0.87 5.00 5.00 5.00
195 ¸ÁjUÉ ªÉZÀÑUÀ¼ÀÄ Transport Expenses 23.91 25.00 25.00 25.00
dĪÀiÁè HOA Total : 549.05 571.00 662.85 614.00

2211-00-003-0-01
¥ÁçzÉòPÀ DgÉÆÃUÀå ªÀÄvÀÄÛ PÀÄlÄA§ PÀ¯Áåt vÀgÀ¨ÉÃw PÉÃAzÀçUÀ¼ÀÄ /
Regional Health and Family Welfare Training Centres

002 ªÉÃvÀ£À - C¢sPÁjUÀ¼ÀÄ Pay-Officers 138.70 126.00 126.00 110.00


003 ªÉÃvÀ£À - ¹§âA¢ Pay-Staff 646.86 640.00 640.00 613.00
004 vÁvÁÌ°PÀ ¥ÀjºÁgÀ Interim Relief ...... 87.00 87.00 123.00
011 vÀÄnÖ §sÀvÉå Dearness Allowance 235.62 322.00 322.00 362.00
014 EvÀgÉ §sÀvÉå Other Allowance 192.79 181.00 224.41 172.00
020 ªÉÊzÀåQÃAiÀÄ §sÀvÉå Medical Allowance 2.92 3.00 3.00 3.00
021 ªÉÊzÀåQÃAiÀÄ ªÉZÀÑzÀ ªÀÄgÀÄ¥ÁªÀw Reimbursement of Medical 2.00 15.00 15.00 15.00
Expenses
034 UÀÄwÛUÉ / ºÉÆgÀUÀÄwÛUÉ Contract/Outsource 61.10 92.92 92.92 100.94
041 ¥ÀçAiÀiÁt ªÉZÀÑUÀ¼ÀÄ Travel Expenses 1.20 3.00 3.00 3.00
051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses 7.64 11.00 11.00 10.00
071 PÀlÖqÀ ªÉZÀÑUÀ¼ÀÄ Building Expenses 10.51 15.00 15.00 15.00
117 «zÁåyð ªÉÃvÀ£À ªÀÄvÀÄÛ Scholarships & Incentives 38.13 129.60 129.60 65.00
¥ÉÇçÃvÁìºÀ
195 ¸ÁjUÉ ªÉZÀÑUÀ¼ÀÄ Transport Expenses 6.16 10.00 10.00 10.00
200 ¤ªÀðºÀuÁ ªÉZÀÑ Maintenance Expenditure 7.54 10.00 10.00 10.00
dĪÀiÁè HOA Total : 1351.17 1645.52 1688.93 1611.94

DAiÀĪÀåAiÀÄ BUDGET 2024-25 126 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2211 PÀÄlÄA§ PÀ®Áåt
Family Welfare

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 22 - DgÉÆÃUÀå Health


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
2211-00-102-0-01
gÁdå ¸ÀPÁðgÀ £ÀqɸÀĪÀ £ÀUÀgÀ PÀÄlÄA§ PÀ¯Áåt PÉÃAzÀçUÀ¼ÀÄ /
Urban Family Welfare Centres run by State Government

002 ªÉÃvÀ£À - C¢sPÁjUÀ¼ÀÄ Pay-Officers 124.28 139.00 145.00 113.00


003 ªÉÃvÀ£À - ¹§âA¢ Pay-Staff 152.87 156.00 193.29 184.00
004 vÁvÁÌ°PÀ ¥ÀjºÁgÀ Interim Relief ...... 34.00 40.27 51.00
011 vÀÄnÖ §sÀvÉå Dearness Allowance 82.94 124.00 129.00 148.00
014 EvÀgÉ §sÀvÉå Other Allowance 110.35 118.00 137.72 108.00
020 ªÉÊzÀåQÃAiÀÄ §sÀvÉå Medical Allowance 0.77 1.00 1.04 1.00
021 ªÉÊzÀåQÃAiÀÄ ªÉZÀÑzÀ ªÀÄgÀÄ¥ÁªÀw Reimbursement of Medical 0.77 15.00 15.00 15.00
Expenses
041 ¥ÀçAiÀiÁt ªÉZÀÑUÀ¼ÀÄ Travel Expenses 0.15 1.00 1.00 1.00
051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses 1.80 3.00 3.00 4.00
071 PÀlÖqÀ ªÉZÀÑUÀ¼ÀÄ Building Expenses 1.63 3.00 3.00 3.00
221 ¸ÁªÀÄVç ªÀÄvÀÄÛ ¸ÀgÀ§gÁdÄUÀ¼ÀÄ Materials and Supplies 0.37 1.00 1.00 1.00
dĪÀiÁè HOA Total : 475.93 595.00 669.32 629.00

2211-00-102-0-02
¸ÀܽÃAiÀÄ ¸ÀA¸ÉÜUÀ¼ÀÄ ªÀÄvÀÄÛ ¸ÀéAiÀÄA¸ÉêÁ ¸ÀAWÀUÀ½AzÀ
£ÀqɸÀ®àqÀÄwÛgÀĪÀ £ÀUÀgÀ PÀÄlÄA§ PÀ®Áåt PÉÃAzÀçUÀ¼ÀÄ / Urban
Family Welfare Centres run by Local Bodies &
Voluntary Organisations

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 822.52 1039.00 1039.00 1086.23


dĪÀiÁè HOA Total : 822.52 1039.00 1039.00 1086.23

2211-00-103-0-11
D±Á PÁAiÀÄðPÀvÉðAiÀÄgÀÄUÀ½UÉ UËgÀªÀ zsÀ£À / Honorarium to
ASHA Workers

324 UËgÀªÀ zsÀ£À Honorarium 24136.39 25514.40 25514.40 25514.00


dĪÀiÁè HOA Total : 24136.39 25514.40 25514.40 25514.00

DAiÀĪÀåAiÀÄ BUDGET 2024-25 127 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2211 PÀÄlÄA§ PÀ®Áåt
Family Welfare

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 22 - DgÉÆÃUÀå Health


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
2211-00-108-0-07
gÁdå DgÉÆÃUÀå ªÀÄvÀÄÛ PÀÄlÄA§ PÀ¯Áåt ¸ÀA¸ÉÜ, f®Áè vÀgÀ¨ÉÃw
PÉÃAzÀç ªÀÄvÀÄÛ ¨sÁgÀvÀ d£À¸ÀASÁå AiÉÆÃd£É-d£À¸ÀASÁå PÉÃAzÀæ /
State Institute of HFW , DTCs and Indian Population
Project-Population Centre

002 ªÉÃvÀ£À - C¢sPÁjUÀ¼ÀÄ Pay-Officers 418.64 376.00 376.00 382.00


003 ªÉÃvÀ£À - ¹§âA¢ Pay-Staff 738.44 711.00 711.00 663.00
004 vÁvÁÌ°PÀ ¥ÀjºÁgÀ Interim Relief ...... 124.00 124.00 178.00
011 vÀÄnÖ §sÀvÉå Dearness Allowance 343.05 457.00 457.00 523.00
014 EvÀgÉ §sÀvÉå Other Allowance 454.97 415.00 476.60 424.00
020 ªÉÊzÀåQÃAiÀÄ §sÀvÉå Medical Allowance 3.82 4.00 4.00 4.00
021 ªÉÊzÀåQÃAiÀÄ ªÉZÀÑzÀ ªÀÄgÀÄ¥ÁªÀw Reimbursement of Medical 4.74 15.00 15.00 15.00
Expenses
034 UÀÄwÛUÉ / ºÉÆgÀUÀÄwÛUÉ Contract/Outsource 50.84 75.80 75.80 79.01
041 ¥ÀçAiÀiÁt ªÉZÀÑUÀ¼ÀÄ Travel Expenses 2.53 4.00 4.00 4.00
051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses 54.53 65.00 65.00 65.00
052 zÀÆgÀªÁt ªÉZÀÑUÀ¼ÀÄ Telephone Charges 0.96 3.00 3.00 3.00
071 PÀlÖqÀ ªÉZÀÑUÀ¼ÀÄ Building Expenses 13.44 20.00 20.00 20.00
195 ¸ÁjUÉ ªÉZÀÑUÀ¼ÀÄ Transport Expenses 5.85 10.00 10.00 10.00
dĪÀiÁè HOA Total : 2091.81 2279.80 2341.40 2370.01

2211-00-196-1-01
¨ÁèPï C£ÀÄzÁ£À / Block Grants

401 ¨ÉAUÀ¼ÀÆgÀÄ £ÀUÀgÀ Bengaluru (Urban) 994.94 992.68 1017.56 1023.46


402 ¨ÉAUÀ¼ÀÆgÀÄ (UÁç«ÄÃt) Bengaluru (Rural) 158.76 184.12 184.48 149.77
403 avÀçzÀÄUÀð Chitradurga 1309.06 1496.81 1531.01 1515.73
404 PÉÆïÁgÀ Kolar 422.52 427.00 435.99 459.38
405 ²ªÀªÉÆUÀÎ Shivamogga 423.14 461.99 471.41 449.24
406 vÀĪÀÄPÀÆgÀÄ Tumakuru 431.60 243.27 248.17 292.38
407 ªÉÄʸÀÆgÀÄ Mysuru 629.64 468.93 477.27 514.18
408 aPÀ̪ÀÄUÀ¼ÀÆgÀÄ Chikkamagaluru 339.04 359.92 359.92 328.40
409 zÀQët PÀ£ÀßqÀ Dakshina Kannada 105.89 117.95 118.18 123.13
410 ºÁ¸À£À Hassan 141.16 156.50 157.07 164.72
411 PÉÆqÀUÀÄ Kodagu 523.40 522.43 522.43 388.82
412 ªÀÄAqÀå Mandya 235.82 200.69 200.89 239.64
413 ¨É¼ÀUÁ« Belagavi 993.42 1020.85 1023.48 952.26
414 «dAiÀÄ¥ÀÄgÀ Vijayapura 192.96 201.11 525.30 204.69

DAiÀĪÀåAiÀÄ BUDGET 2024-25 128 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2211 PÀÄlÄA§ PÀ®Áåt
Family Welfare

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 22 - DgÉÆÃUÀå Health


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
415 zsÁgÀªÁqÀ Dharwar 402.92 451.00 458.12 468.42
416 GvÀÛgÀ PÀ£ÀßqÀ Uttara Kannada 419.26 333.16 334.11 339.89
417 PÀ®§ÄgÀV Kalaburagi 399.96 462.03 471.91 484.58
418 §¼Áîj Ballari 229.70 260.06 264.69 277.95
419 ©ÃzÀgï Bidar 105.00 116.00 116.00 120.64
420 gÁAiÀÄZÀÆgÀÄ Raichur 255.48 298.05 302.12 343.78
421 AiÀiÁzÀVj Yadgir 44.11 69.82 70.70 62.25
451 zÁªÀtUÉgÉ Davanagere 543.13 604.03 617.91 634.58
452 gÁªÀÄ£ÀUÀgÀ Ramanagara 101.34 106.03 106.03 84.42
453 aPÀ̧¼Áî¥ÀÄgÀ Chikkaballapura 402.82 403.82 413.63 358.46
456 ZÁªÀÄgÁd£ÀUÀgÀ Chamarajanagar 234.97 239.61 239.61 213.09
457 GqÀĦ Udupi 45.30 50.30 50.30 52.32
461 ¨ÁUÀ®PÉÆÃmÉ Bagalkot 215.71 227.15 227.81 212.70
462 UÀzÀUÀ Gadag 221.50 138.72 139.77 141.47
463 ºÁªÉÃj Haveri 128.46 122.40 122.82 114.59
466 PÉÆ¥Àà¼À Koppal 407.00 191.00 191.00 198.64
467 «dAiÀÄ£ÀUÀgÀ Vijayanagara 129.19 126.33 127.59 126.75
dĪÀiÁè HOA Total : 11187.20 11053.76 11527.28 11040.33

2211-00-196-6-02
f¯Áè PÀÄlÄA§ PÀ¯Áåt PÀbÉÃj / District Family Welfare
Bureau

401 ¨ÉAUÀ¼ÀÆgÀÄ £ÀUÀgÀ Bengaluru (Urban) 155.04 218.05 222.82 246.66


402 ¨ÉAUÀ¼ÀÆgÀÄ (UÁç«ÄÃt) Bengaluru (Rural) 125.12 144.94 148.19 178.54
403 avÀçzÀÄUÀð Chitradurga 217.05 232.85 238.96 202.88
404 PÉÆïÁgÀ Kolar 175.38 192.76 195.73 192.17
405 ²ªÀªÉÆUÀÎ Shivamogga 202.26 216.93 221.41 251.88
406 vÀĪÀÄPÀÆgÀÄ Tumakuru 218.76 256.95 263.27 222.77
407 ªÉÄʸÀÆgÀÄ Mysuru 248.30 268.24 275.20 324.08
408 aPÀ̪ÀÄUÀ¼ÀÆgÀÄ Chikkamagaluru 249.33 290.40 295.19 298.46
409 zÀQët PÀ£ÀßqÀ Dakshina Kannada 132.33 173.33 177.60 168.39
410 ºÁ¸À£À Hassan 367.94 393.37 400.28 425.79
411 PÉÆqÀUÀÄ Kodagu 168.26 172.48 176.74 171.96
412 ªÀÄAqÀå Mandya 216.47 218.01 222.84 248.34
413 ¨É¼ÀUÁ« Belagavi 748.87 825.76 832.32 896.26
414 «dAiÀÄ¥ÀÄgÀ Vijayapura 255.36 274.05 280.49 249.45
415 zsÁgÀªÁqÀ Dharwar 232.08 265.98 272.44 289.10

DAiÀĪÀåAiÀÄ BUDGET 2024-25 129 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2211 PÀÄlÄA§ PÀ®Áåt
Family Welfare

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 22 - DgÉÆÃUÀå Health


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
416 GvÀÛgÀ PÀ£ÀßqÀ Uttara Kannada 148.41 152.69 156.55 173.94
417 PÀ®§ÄgÀV Kalaburagi 385.40 372.48 380.98 371.68
418 §¼Áîj Ballari 201.82 168.78 172.55 184.46
419 ©ÃzÀgï Bidar 273.94 312.31 318.45 318.38
420 gÁAiÀÄZÀÆgÀÄ Raichur 231.19 227.28 231.75 236.73
421 AiÀiÁzÀVj Yadgir 20.00 22.00 22.00 22.88
451 zÁªÀtUÉgÉ Davanagere 155.84 174.81 178.89 157.34
452 gÁªÀÄ£ÀUÀgÀ Ramanagara 61.25 62.20 63.22 66.56
453 aPÀ̧¼Áî¥ÀÄgÀ Chikkaballapura 45.15 43.66 44.03 71.82
456 ZÁªÀÄgÁd£ÀUÀgÀ Chamarajanagar 164.89 175.81 178.98 180.16
457 GqÀĦ Udupi 135.38 139.71 143.25 111.95
461 ¨ÁUÀ®PÉÆÃmÉ Bagalkot 183.89 203.60 208.74 183.12
462 UÀzÀUÀ Gadag 186.51 203.55 208.32 225.78
463 ºÁªÉÃj Haveri 145.80 145.98 149.42 178.10
466 PÉÆ¥Àà¼À Koppal 206.75 221.25 227.32 221.08
467 «dAiÀÄ£ÀUÀgÀ Vijayanagara 94.00 141.75 143.32 126.62
dĪÀiÁè HOA Total : 6352.77 6911.96 7051.25 7197.33

2211-00-196-6-05
¥ÁçxÀ«ÄPÀ DgÉÆÃUÀå PÉÃAzÀçUÀ¼À°è UÁç«ÄÃt PÀÄlÄA§ DgÉÆÃUÀå
PÉÃAzÀçUÀ¼ÀÄ / Rural Family Health Centres in PHCs

401 ¨ÉAUÀ¼ÀÆgÀÄ £ÀUÀgÀ Bengaluru (Urban) 446.22 481.97 495.51 479.07


402 ¨ÉAUÀ¼ÀÆgÀÄ (UÁç«ÄÃt) Bengaluru (Rural) 104.99 133.14 136.33 132.06
403 avÀçzÀÄUÀð Chitradurga 363.70 410.99 423.05 437.02
404 PÉÆïÁgÀ Kolar 294.23 349.25 356.51 369.32
405 ²ªÀªÉÆUÀÎ Shivamogga 411.70 433.03 444.46 427.50
406 vÀĪÀÄPÀÆgÀÄ Tumakuru 711.94 809.29 830.94 819.15
407 ªÉÄʸÀÆgÀÄ Mysuru 390.45 427.20 439.57 418.87
408 aPÀ̪ÀÄUÀ¼ÀÆgÀÄ Chikkamagaluru 349.31 357.72 366.74 407.08
409 zÀQët PÀ£ÀßqÀ Dakshina Kannada 452.99 511.43 525.34 473.89
410 ºÁ¸À£À Hassan 763.47 848.43 867.26 839.71
411 PÉÆqÀUÀÄ Kodagu 57.89 67.02 68.94 71.76
412 ªÀÄAqÀå Mandya 339.38 329.99 338.57 348.53
413 ¨É¼ÀUÁ« Belagavi 1524.52 1686.77 1717.24 1735.50
414 «dAiÀÄ¥ÀÄgÀ Vijayapura 844.78 950.52 979.45 985.89
415 zsÁgÀªÁqÀ Dharwar 473.38 517.26 531.69 517.91
416 GvÀÛgÀ PÀ£ÀßqÀ Uttara Kannada 511.24 540.96 552.71 547.23

DAiÀĪÀåAiÀÄ BUDGET 2024-25 130 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2211 PÀÄlÄA§ PÀ®Áåt
Family Welfare

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 22 - DgÉÆÃUÀå Health


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
417 PÀ®§ÄgÀV Kalaburagi 871.13 951.63 974.09 977.93
418 §¼Áîj Ballari 326.78 364.48 375.14 412.67
419 ©ÃzÀgï Bidar 722.79 759.63 781.24 751.02
420 gÁAiÀÄZÀÆgÀÄ Raichur 511.52 544.44 555.52 573.45
421 AiÀiÁzÀVj Yadgir 297.51 297.01 304.52 328.64
451 zÁªÀtUÉgÉ Davanagere 473.86 536.79 548.60 582.22
452 gÁªÀÄ£ÀUÀgÀ Ramanagara 195.81 191.47 196.80 204.35
453 aPÀ̧¼Áî¥ÀÄgÀ Chikkaballapura 161.69 139.02 141.16 147.75
456 ZÁªÀÄgÁd£ÀUÀgÀ Chamarajanagar 187.13 174.31 179.26 189.48
457 GqÀĦ Udupi 258.03 258.90 265.85 263.76
461 ¨ÁUÀ®PÉÆÃmÉ Bagalkot 725.49 807.76 830.00 873.32
462 UÀzÀUÀ Gadag 319.06 337.02 345.73 366.75
463 ºÁªÉÃj Haveri 499.31 541.18 555.80 579.17
466 PÉÆ¥Àà¼À Koppal 407.66 442.45 453.42 438.55
467 «dAiÀÄ£ÀUÀgÀ Vijayanagara 331.05 363.10 373.08 389.25
dĪÀiÁè HOA Total : 14329.01 15564.16 15954.52 16088.80

2211-00-196-6-06
¥ÁçxÀ«ÄPÀ DgÉÆÃUÀå PÉÃAzÀçUÀ¼À°è UÁç«ÄÃt PÀÄlÄA§ DgÉÆÃUÀå
PÉÃAzÀçUÀ¼ÀÄ / Rural Sub-Centres under Family Welfare

401 ¨ÉAUÀ¼ÀÆgÀÄ £ÀUÀgÀ Bengaluru (Urban) 867.39 898.54 926.01 978.20


402 ¨ÉAUÀ¼ÀÆgÀÄ (UÁç«ÄÃt) Bengaluru (Rural) 837.83 941.50 968.34 1018.95
403 avÀçzÀÄUÀð Chitradurga 1298.98 1452.78 1491.61 1526.72
404 PÉÆïÁgÀ Kolar 317.63 348.97 352.37 376.96
405 ²ªÀªÉÆUÀÎ Shivamogga 1460.79 1625.42 1677.88 1734.34
406 vÀĪÀÄPÀÆgÀÄ Tumakuru 2047.39 2265.37 2339.37 2291.01
407 ªÉÄʸÀÆgÀÄ Mysuru 1763.94 1950.18 2014.36 1948.29
408 aPÀ̪ÀÄUÀ¼ÀÆgÀÄ Chikkamagaluru 1203.60 1331.40 1372.15 1373.24
409 zÀQët PÀ£ÀßqÀ Dakshina Kannada 1739.82 1931.38 1997.40 2085.49
410 ºÁ¸À£À Hassan 1874.28 2097.32 2156.18 2233.79
411 PÉÆqÀUÀÄ Kodagu 593.92 630.78 651.28 644.54
412 ªÀÄAqÀå Mandya 1309.76 1455.24 1504.63 1509.18
413 ¨É¼ÀUÁ« Belagavi 2479.65 2704.53 2758.57 2835.29
414 «dAiÀÄ¥ÀÄgÀ Vijayapura 1041.83 1149.97 1185.09 1276.15
415 zsÁgÀªÁqÀ Dharwar 755.28 830.24 854.89 863.93
416 GvÀÛgÀ PÀ£ÀßqÀ Uttara Kannada 1584.35 1708.04 1763.11 1760.58
417 PÀ®§ÄgÀV Kalaburagi 889.72 1007.66 1039.46 1072.03

DAiÀĪÀåAiÀÄ BUDGET 2024-25 131 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2211 PÀÄlÄA§ PÀ®Áåt
Family Welfare

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 22 - DgÉÆÃUÀå Health


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
418 §¼Áîj Ballari 169.53 171.42 176.60 197.84
419 ©ÃzÀgï Bidar 794.58 879.31 905.42 984.08
420 gÁAiÀÄZÀÆgÀÄ Raichur 1148.10 1308.68 1345.96 1406.33
421 AiÀiÁzÀVj Yadgir 322.26 295.10 300.80 372.11
451 zÁªÀtUÉgÉ Davanagere 1148.78 1286.74 1327.08 1353.18
452 gÁªÀÄ£ÀUÀgÀ Ramanagara 841.94 914.16 944.45 965.17
453 aPÀ̧¼Áî¥ÀÄgÀ Chikkaballapura 233.06 254.53 258.36 265.62
456 ZÁªÀÄgÁd£ÀUÀgÀ Chamarajanagar 576.30 612.19 632.72 635.83
457 GqÀĦ Udupi 1221.70 1313.83 1359.11 1357.12
461 ¨ÁUÀ®PÉÆÃmÉ Bagalkot 1012.99 1147.51 1183.82 1209.05
462 UÀzÀUÀ Gadag 895.77 988.54 1020.40 1121.49
463 ºÁªÉÃj Haveri 1164.42 1327.70 1371.24 1396.23
466 PÉÆ¥Àà¼À Koppal 858.70 983.94 1015.38 1059.67
467 «dAiÀÄ£ÀUÀgÀ Vijayanagara 549.14 575.76 593.81 627.61
dĪÀiÁè HOA Total : 33003.43 36388.73 37487.85 38480.02

2211-00-911-0-00
ªÀeÁ-ºÉaÑUÉ ¥ÁªÀwAiÀiÁzÀ ªÉÆvÀÛzÀ ªÀ¸ÀÆ° / Deduct -
Recoveries of Overpayments

364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -0.65 ...... ...... ......


dĪÀiÁè HOA Total : -0.65 0.00 0.00 0.00

2211-00-911-0-01
¥Àæ¸ÀPÀÛ ªÀµÀðzÀ°è ºÉaÑUÉ ¥ÁªÀwAiÀiÁVgÀĪÀ ºÀtzÀ ªÀÄgÀÄ¥ÁªÀw /
Deduct Recovery of Over Payments of Current Year

364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -19.70 ...... ...... ......


dĪÀiÁè HOA Total : -19.70 0.00 0.00 0.00

2211-00-911-0-02
ªÀeÁ- ºÉaÑUÉ ¥ÁªÀwAiÀiÁzÀ ªÉÆvÀÛzÀ ªÀ¸ÀÆ° / Deduct-
Recovery of Overpayments

364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -100.30 ...... ...... ......


dĪÀiÁè HOA Total : -100.30 0.00 0.00 0.00

DAiÀĪÀåAiÀÄ BUDGET 2024-25 132 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2211 PÀÄlÄA§ PÀ®Áåt
Family Welfare

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 22 - DgÉÆÃUÀå Health


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
2211-00-911-0-04
ªÀeÁ-ºÉaÑUÉ ¥ÁªÀwAiÀiÁzÀ ªÉÆvÀÛzÀ ªÀ¸ÀÆ°-f®Áè ¥ÀjµÀvÀÄÛ /
Deduct Recovery of Overpayments of Previous Years-
ZP

261 CAvÀgï ¯ÉPÀÌ ªÀUÁðªÀuÉUÀ¼ÀÄ Inter Account Transfers ...... -47599.89 -47599.89 ......
364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -11.22 ...... ...... ......
dĪÀiÁè HOA Total : -11.22 -47599.89 -47599.89 0.00

2211 - dĪÀiÁè Total : 94167.41 53963.44 56336.91 104631.66

DAiÀĪÀåAiÀÄ BUDGET 2024-25 133 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
4210 ªÉÊzÀåQÃAiÀÄ ªÀÄvÀÄÛ d£ÁgÉÆÃUÀå ªÉÄît §AqÀªÁ¼À ªÉZÀÑ
Capital Outlay on Medical & Public Health

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 22 - DgÉÆÃUÀå Health


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
4210-01-110-0-90
ªÀeÁ - §AqÀªÁ¼À ¯ÉPÀÌzÀ ªÉÄît dªÉÄ ªÀÄvÀÄÛ ªÀ¸ÀÆ°UÀ¼ÀÄ /
Deduct- Receipts and Recoveries from Capital Account

364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -0.58 ...... ...... ......


dĪÀiÁè HOA Total : -0.58 0.00 0.00 0.00

4210-01-110-1-01
D¸ÀàvÉç ¤ªÀiÁðt/G£ÀßwÃPÀgÀt / Hospital
Construction/Upgradation

133 ªÀĺÀvÁéPÁAPÉëAiÀÄ vÁ®ÆèPÀ Aspirational Taluka 7882.58 37500.00 37500.00 11200.00


386 ¤ªÀiÁðt Construction 35228.00 21850.00 21850.00 39157.57
422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 1500.00 4750.00 4750.00 4030.31
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 1373.48 1900.00 1900.00 1612.12
dĪÀiÁè HOA Total : 45984.06 66000.00 66000.00 56000.00

4210-01-110-1-19
D¸ÀàvÉæUÀ¼À ¤ªÀiÁðt-£À¨ÁqÀð / Construction of Hospital
Buildings-NABARD

436 £À¨Áqïð PÁªÀÄUÁjUÀ¼ÀÄ NABARD Works 3528.87 ...... ...... 3000.00


dĪÀiÁè HOA Total : 3528.87 0.00 0.00 3000.00

4210-01-110-1-90
ªÀeÁ-§AqÀªÁ¼À ªÉZÀÑzÀ ªÉÄÃ¯É ¹éÃPÀÈw ªÀÄvÀÄÛ ªÀ¸ÀƯÁw /
Deduct- Receipts and Recoveries from Capital Account

364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -57.54 ...... ...... ......


dĪÀiÁè HOA Total : -57.54 0.00 0.00 0.00

4210-01-200-0-02
PÉÃ.¥ÀÄ.AiÉÆÃ-gÁdåzÀ ¥Á®Ä-¥ÀæzsÁ£À ªÀÄAwæ DAiÀÄĵÁä£ï ¨sÁgÀvÀ
DgÉÆÃUÀå ªÀÄÆ® ¸ËPÀAiÀÄð C©üAiÀiÁ£À / CSS-State Share-PM-
ABHIM

139 ¥ÀçzsÁ£À PÁªÀÄUÁjUÀ¼ÀÄ Major Works ...... ...... ...... 2856.00


422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan ...... ...... ...... 882.00
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan ...... ...... ...... 462.00

DAiÀĪÀåAiÀÄ BUDGET 2024-25 134 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
4210 ªÉÊzÀåQÃAiÀÄ ªÀÄvÀÄÛ d£ÁgÉÆÃUÀå ªÉÄît §AqÀªÁ¼À ªÉZÀÑ
Capital Outlay on Medical & Public Health

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 22 - DgÉÆÃUÀå Health


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
dĪÀiÁè HOA Total : 0.00 0.00 0.00 4200.00

4210-01-200-0-03
PÉÃ.¥ÀÄ.AiÉÆÃ-PÉÃAzÀæzÀ ¥Á®Ä-¥ÀæzsÁ£À ªÀÄAwæ DAiÀÄĵÁä£ï ¨sÁgÀvÀ
DgÉÆÃUÀå ªÀÄÆ® ¸ËPÀAiÀÄð C©üAiÀiÁ£À / CSS-Central Share-
PM-ABHIM

139 ¥ÀçzsÁ£À PÁªÀÄUÁjUÀ¼ÀÄ Major Works ...... ...... ...... 510.00


422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan ...... ...... ...... 158.00
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan ...... ...... ...... 82.00
dĪÀiÁè HOA Total : 0.00 0.00 0.00 750.00

4210-03-101-1-01
DAiÀÄĵï PÀlÖqÀUÀ¼ÀÄ / AYUSH Buildings

139 ¥ÀçzsÁ£À PÁªÀÄUÁjUÀ¼ÀÄ Major Works 1286.70 2000.00 2000.00 2100.00


dĪÀiÁè HOA Total : 1286.70 2000.00 2000.00 2100.00

4210-03-105-0-90
ªÀeÁ ªÀÄgÀÄ¥ÁªÀw / Deduct Refunds

364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -9.17 ...... ...... ......


dĪÀiÁè HOA Total : -9.17 0.00 0.00 0.00

4210-03-105-2-03
OµÀzÀ ¤AiÀÄAvÀæPÀgÀÄ-PÀlÖqÀUÀ¼ÀÄ / Buildings - Drug Controller

386 ¤ªÀiÁðt Construction 179.79 200.00 200.00 ......


dĪÀiÁè HOA Total : 179.79 200.00 200.00 0.00

4210-04-107-2-01
PÀ£ÁðlPÀ gÁdå ªÉÊzÀåQÃAiÀÄ ¸ÀgÀ§gÁdÄ ¤UÀªÀÄ ¤AiÀÄ«ÄvÀ /
Karnataka State Medical Supplies Corporation Limited

133 ªÀĺÀvÁéPÁAPÉëAiÀÄ vÁ®ÆèPÀ Aspirational Taluka ...... 5000.00 5000.00 ......


180 AiÀÄAvÉÆçÃ¥ÀPÀgÀtUÀ¼ÀÄ ªÀÄvÀÄÛ Machinery and ...... 1.00 1.00 1000.00
¸ÁzsÀ£À ¸ÁªÀÄVçUÀ¼ÀÄ Equipments
dĪÀiÁè HOA Total : 0.00 5001.00 5001.00 1000.00

DAiÀĪÀåAiÀÄ BUDGET 2024-25 135 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
4210 ªÉÊzÀåQÃAiÀÄ ªÀÄvÀÄÛ d£ÁgÉÆÃUÀå ªÉÄît §AqÀªÁ¼À ªÉZÀÑ
Capital Outlay on Medical & Public Health

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 22 - DgÉÆÃUÀå Health


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
4210-04-200-2-01
DA§Äå¯ÉÉ£ïì Rjâ (DgÉÆÃUÀå PÀªÀZÀ-108) / Purchase of
Ambulance(Arogya Kavacha-108)

133 ªÀĺÀvÁéPÁAPÉëAiÀÄ vÁ®ÆèPÀ Aspirational Taluka 1000.00 ...... ...... ......


199 ¸ÁjUÉ ¸ÀévÀÄÛUÀ¼ÀÄ Transportation Assets 8399.00 ...... ...... ......
dĪÀiÁè HOA Total : 9399.00 0.00 0.00 0.00

4210-80-800-0-01
C£ÀĸÀÆavÀ eÁwUÀ¼À G¥ÀAiÉÆÃd£É ªÀÄvÀÄÛ §ÄqÀPÀlÄÖ G¥À
AiÉÆÃd£É PÁAiÉÄÝ 2013gÀr §¼ÀPÉAiÀiÁUÀzÉ EgÀĪÀ ªÉÆvÀÛ /
Unspent SCSP-TSP Amount as per the SCSP-TSPAct
2013

422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 1746.06 ...... ...... ......
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 106.80 ...... ...... 84.35
dĪÀiÁè HOA Total : 1852.86 0.00 0.00 84.35

4210 - dĪÀiÁè Total : 62163.99 73201.00 73201.00 67134.35

DAiÀĪÀåAiÀÄ BUDGET 2024-25 136 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2052 ¸ÀaªÁ®AiÀÄ ¸ÁªÀiÁ£Àå ¸ÉêÉUÀ¼ÀÄ
Secretariat-General Services

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 25 - PÀ£ÀßqÀ ªÀÄvÀÄÛ ¸ÀA¸ÀÌÈw Kannada and Culture


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
2052-00-092-0-09
PÀ£ÀßqÀ C©sªÀÈ¢Þ ¥Áç¢sPÁgÀ / Kannada Development
Authority

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 26.01 44.00 44.00 43.80


103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General ...... 10.00 10.00 10.00
115 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À GIA Contract /Outsource 68.56 88.53 88.53 40.88
UÀÄwÛUÉ/ºÉÆgÀUÀÄwÛUÉ
dĪÀiÁè HOA Total : 94.57 142.53 142.53 94.68

2052 - dĪÀiÁè Total : 94.57 142.53 142.53 94.68

DAiÀĪÀåAiÀÄ BUDGET 2024-25 137 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2205 PÀ¯É ªÀÄvÀÄÛ ¸ÀA¸ÀÌöÈw
Art and Culture

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 25 - PÀ£ÀßqÀ ªÀÄvÀÄÛ ¸ÀA¸ÀÌÈw Kannada and Culture


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
2205-00-001-0-01
PÀ£ÀßqÀ ªÀÄvÀÄÛ ¸ÀA¸ÀÌöÈw ¤zÉðñÀ£Á®AiÀÄ / Directorate of
Kannada and Culture

002 ªÉÃvÀ£À - C¢sPÁjUÀ¼ÀÄ Pay-Officers 259.71 267.00 281.73 285.00


003 ªÉÃvÀ£À - ¹§âA¢ Pay-Staff 251.36 260.00 272.26 246.00
004 vÁvÁÌ°PÀ ¥ÀjºÁgÀ Interim Relief ...... 60.00 60.00 87.00
011 vÀÄnÖ §sÀvÉå Dearness Allowance 153.77 221.00 226.56 268.00
014 EvÀgÉ §sÀvÉå Other Allowance 91.70 92.00 126.96 93.00
020 ªÉÊzÀåQÃAiÀÄ §sÀvÉå Medical Allowance 1.44 2.00 2.02 2.00
021 ªÉÊzÀåQÃAiÀÄ ªÉZÀÑzÀ ªÀÄgÀÄ¥ÁªÀw Reimbursement of Medical 9.76 15.00 15.00 17.00
Expenses
034 UÀÄwÛUÉ / ºÉÆgÀUÀÄwÛUÉ Contract/Outsource 179.26 197.69 197.69 196.59
041 ¥ÀçAiÀiÁt ªÉZÀÑUÀ¼ÀÄ Travel Expenses 1.83 2.00 2.00 2.00
051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses 178.26 350.00 350.00 160.00
052 zÀÆgÀªÁt ªÉZÀÑUÀ¼ÀÄ Telephone Charges 5.25 7.00 7.00 10.00
053 PÀbÉÃjAiÀÄ ¦ÃoÉÆÃ¥ÀPÀgÀtUÀ¼ÀÄ Purchase of Furniture and ...... ...... ...... 40.00
ªÀÄvÀÄÛ eÉÆÃqÀuÉUÀ¼À Rjâ Fixture for Office
071 PÀlÖqÀ ªÉZÀÑUÀ¼ÀÄ Building Expenses 72.61 75.00 75.00 75.00
195 ¸ÁjUÉ ªÉZÀÑUÀ¼ÀÄ Transport Expenses 153.89 176.00 176.00 176.00
200 ¤ªÀðºÀuÁ ªÉZÀÑ Maintenance Expenditure 7.41 10.00 10.00 5.00
dĪÀiÁè HOA Total : 1366.25 1734.69 1802.22 1662.59

2205-00-001-0-03
SÁ° ºÀÄzÉÝUÀ½UÁV C£ÀÄzÁ£À / Vacant Post Provision

014 EvÀgÉ §sÀvÉå Other Allowance ...... 527.67 102.35 829.07


dĪÀiÁè HOA Total : 0.00 527.67 102.35 829.07

2205-00-001-0-05
PÀ£ÁðlPÀ ¸ÉêÁ C¢s¤AiÀĪÀÄUÀ¼À SÁvÀj CrAiÀÄ°è ¥ÁªÀwUÀ¼ÀÄ /
Payments under the Karnataka Guarantee of Services
Act

060 ¥ÀjºÁgÁvÀäPÀ ªÉZÀÑ Compensatory Cost ...... 1.00 1.00 1.00


dĪÀiÁè HOA Total : 0.00 1.00 1.00 1.00

DAiÀĪÀåAiÀÄ BUDGET 2024-25 138 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2205 PÀ¯É ªÀÄvÀÄÛ ¸ÀA¸ÀÌöÈw
Art and Culture

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 25 - PÀ£ÀßqÀ ªÀÄvÀÄÛ ¸ÀA¸ÀÌÈw Kannada and Culture


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
2205-00-101-0-02
ZÁªÀÄgÁeÉÃAzÀç zÀȱÀå PÀ¯É CPÁqÉ«Ä, ªÉÄʸÀÆgÀÄ /
Chamarajendra Academy of Visual Arts, Mysore

002 ªÉÃvÀ£À - C¢sPÁjUÀ¼ÀÄ Pay-Officers 68.21 61.00 61.00 63.00


003 ªÉÃvÀ£À - ¹§âA¢ Pay-Staff 42.82 35.00 35.00 39.00
004 vÁvÁÌ°PÀ ¥ÀjºÁgÀ Interim Relief ...... 11.00 11.00 18.00
011 vÀÄnÖ §sÀvÉå Dearness Allowance 33.55 41.00 41.00 51.00
014 EvÀgÉ §sÀvÉå Other Allowance 21.16 17.00 22.44 18.00
020 ªÉÊzÀåQÃAiÀÄ §sÀvÉå Medical Allowance 0.19 1.00 1.00 1.00
021 ªÉÊzÀåQÃAiÀÄ ªÉZÀÑzÀ ªÀÄgÀÄ¥ÁªÀw Reimbursement of Medical 0.38 9.00 9.00 9.00
Expenses
034 UÀÄwÛUÉ / ºÉÆgÀUÀÄwÛUÉ Contract/Outsource 36.17 19.97 19.97 20.80
041 ¥ÀçAiÀiÁt ªÉZÀÑUÀ¼ÀÄ Travel Expenses 0.77 1.00 1.00 1.00
051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses 69.43 100.00 100.00 100.00
052 zÀÆgÀªÁt ªÉZÀÑUÀ¼ÀÄ Telephone Charges 0.99 2.00 2.00 2.08
071 PÀlÖqÀ ªÉZÀÑUÀ¼ÀÄ Building Expenses 2.00 5.00 5.00 7.50
195 ¸ÁjUÉ ªÉZÀÑUÀ¼ÀÄ Transport Expenses 0.36 1.00 1.00 1.00
200 ¤ªÀðºÀuÁ ªÉZÀÑ Maintenance Expenditure 5.00 5.00 5.00 5.20
221 ¸ÁªÀÄVç ªÀÄvÀÄÛ ¸ÀgÀ§gÁdÄUÀ¼ÀÄ Materials and Supplies 1.00 1.00 1.00 1.00
dĪÀiÁè HOA Total : 282.03 309.97 315.41 337.58

2205-00-101-0-07
gÀAUÁAiÀÄt ªÀÄvÀÄÛ £ÁlPÀ vÀgÀ¨ÉÃw ¸ÀA¸ÉÜUÀ½UÉ DyðPÀ ¸ÀºÁAiÀÄ /
Financial Assistance to Rangayanas and Drama Training
Institutes

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 142.71 196.00 196.00 138.55


103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 315.00 300.00 300.00 350.00
dĪÀiÁè HOA Total : 457.71 496.00 496.00 488.55

2205-00-101-0-10
gÀ«ÃAzÀæ PÀ¯ÁPÉëÃvÀæ / Ravindra Kalakshetra

002 ªÉÃvÀ£À - C¢sPÁjUÀ¼ÀÄ Pay-Officers 2.79 1.00 1.00 1.00


003 ªÉÃvÀ£À - ¹§âA¢ Pay-Staff 16.48 9.00 10.18 7.00
004 vÁvÁÌ°PÀ ¥ÀjºÁgÀ Interim Relief ...... 1.00 1.00 2.00
011 vÀÄnÖ §sÀvÉå Dearness Allowance 5.68 4.00 4.28 4.00
014 EvÀgÉ §sÀvÉå Other Allowance 5.03 3.00 3.76 2.00

DAiÀĪÀåAiÀÄ BUDGET 2024-25 139 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2205 PÀ¯É ªÀÄvÀÄÛ ¸ÀA¸ÀÌöÈw
Art and Culture

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 25 - PÀ£ÀßqÀ ªÀÄvÀÄÛ ¸ÀA¸ÀÌÈw Kannada and Culture


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
020 ªÉÊzÀåQÃAiÀÄ §sÀvÉå Medical Allowance 0.07 1.00 1.01 1.00
021 ªÉÊzÀåQÃAiÀÄ ªÉZÑz À À ªÀÄgÀÄ¥ÁªÀw Reimbursement of Medical 0.92 3.00 3.00 3.00
Expenses
034 UÀÄwÛUÉ / ºÉÆgÀUÀÄwÛUÉ Contract/Outsource 16.41 31.97 31.97 30.11
051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses 65.00 70.00 70.00 70.00
200 ¤ªÀðºÀuÁ ªÉZÀÑ Maintenance Expenditure 20.00 20.00 20.00 20.00
dĪÀiÁè HOA Total : 132.38 143.97 146.20 140.11

2205-00-101-0-13
PÀĪÉA¥ÀÄ ¨sÁµÁ ¨sÁgÀw ¥Áæ¢üPÁgÀPÉÌ DyðPÀ ¸ÀºÁAiÀÄ / Financial
Assistance to Kuvempu Bhasha Bharathi Authority

059 EvÀgÉ RZÀÄðUÀ¼ÀÄ Other Expenses 10.00 50.00 50.00 ......


103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General ...... ...... ...... 50.00
dĪÀiÁè HOA Total : 10.00 50.00 50.00 50.00

2205-00-102-0-12
ªÉÄʸÀÆgÀÄ zÀ¸ÀgÁ ªÀÄvÀÄÛ gÁeÉÆåÃvÀìªÀ ¥Àæ±À¹Û / Mysuru Dasara
and Rajyotsava Award

059 EvÀgÉ RZÀÄðUÀ¼ÀÄ Other Expenses ...... 1300.00 2150.00 1300.00


dĪÀiÁè HOA Total : 0.00 1300.00 2150.00 1300.00

2205-00-102-0-77
¸ÁPÀëgÀvÉ ªÀÄvÀÄÛ ¸ÁA¸ÀÌÈwPÀ ¸ÀA¸ÉÜUÀ½UÉ C£ÀÄzÁ£À / Grants to
Literary & Cultural Organisations

103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 233.00 450.00 450.00 250.00


dĪÀiÁè HOA Total : 233.00 450.00 450.00 250.00

2205-00-102-1-01
d£À¦çAiÀÄ ¸Á»vÀå ¥ÀçPÁ±À£À ªÀÄvÀÄÛ vÉgÉzÀ ¥ÀçzÀ±Àð£À ªÀÄA¢gÀUÀ¼ÀÄ /
Publication of Popular Literature & Open Air Theatres

051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses 3.45 105.00 105.00 75.00


059 EvÀgÉ RZÀÄðUÀ¼ÀÄ Other Expenses 88.47 ...... ...... ......
100 zsÀ£À ¸ÀºÁAiÀÄ/¥ÀjºÁgÀ Financial 80.38 100.00 100.00 ......
Assistance/Relief
101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 133.47 184.00 184.00 171.82
200 ¤ªÀðºÀuÁ ªÉZÀÑ Maintenance Expenditure ...... ...... ...... 80.00
DAiÀĪÀåAiÀÄ BUDGET 2024-25 140 ¸ÀA¥ÀÄl Volume -2
ªÀåAiÀÄ EXPENDITURE
2205 PÀ¯É ªÀÄvÀÄÛ ¸ÀA¸ÀÌöÈw
Art and Culture

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 25 - PÀ£ÀßqÀ ªÀÄvÀÄÛ ¸ÀA¸ÀÌÈw Kannada and Culture


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
dĪÀiÁè HOA Total : 305.77 389.00 389.00 326.82

2205-00-102-1-18
PÀµÀÖ ¥Àj¹ÜwAiÀÄ°ègÀĪÀ PÀ¯Á«zÀjUÉ ªÀiÁ¸Á±À£À / Pension to
Artists in Indigent Circumstances

251 ¦AZÀt ªÀÄvÀÄÛ ¤ªÀÈwÛ ¸Ë®¨sÀåUÀ¼ÀÄ Pension & Retirement 2581.02 3300.00 3300.00 3300.00
Benefits
dĪÀiÁè HOA Total : 2581.02 3300.00 3300.00 3300.00

2205-00-102-1-44
¥Àj²µÀÖ ¥ÀAUÀqÀ G¥À AiÉÆÃd£É / Schedule Caste Sub Plan
(SCSP)

422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 1463.45 1000.00 1000.00 1000.00
dĪÀiÁè HOA Total : 1463.45 1000.00 1000.00 1000.00

2205-00-102-1-46
PÀ£ÀßqÀ ¥ÀŸÀÛPÀ ¥Áç¢sPÁgÀ / Kannada Book Authority

002 ªÉÃvÀ£À - C¢sPÁjUÀ¼ÀÄ Pay-Officers 14.57 16.00 16.59 16.00


003 ªÉÃvÀ£À - ¹§âA¢ Pay-Staff ...... 1.00 1.00 1.00
004 vÁvÁÌ°PÀ ¥ÀjºÁgÀ Interim Relief ...... 2.00 2.00 3.00
011 vÀÄnÖ §sÀvÉå Dearness Allowance 4.38 7.00 7.18 8.00
014 EvÀgÉ §sÀvÉå Other Allowance 4.24 4.00 5.12 4.00
020 ªÉÊzÀåQÃAiÀÄ §sÀvÉå Medical Allowance ...... ...... ...... 1.00
021 ªÉÊzÀåQÃAiÀÄ ªÉZÀÑzÀ ªÀÄgÀÄ¥ÁªÀw Reimbursement of Medical ...... 3.00 3.00 3.00
Expenses
034 UÀÄwÛUÉ / ºÉÆgÀUÀÄwÛUÉ Contract/Outsource 0.89 5.55 5.55 3.10
051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses ...... 50.00 50.00 50.00
059 EvÀgÉ RZÀÄðUÀ¼ÀÄ Other Expenses 7.00 ...... ...... ......
dĪÀiÁè HOA Total : 31.08 88.55 90.44 89.10

2205-00-102-1-64
¸Á»wåPÀ-¸ÁA¸ÀÌøwPÀ ¸ÀAWÀ-¸ÀA¸ÉÜUÀ½UÉ zsÀ£À¸ÀºÁAiÀÄ / Grants to
Literature-Cultural Institutions

059 EvÀgÉ RZÀÄðUÀ¼ÀÄ Other Expenses 2494.96 1000.00 1000.00 1000.00


dĪÀiÁè HOA Total : 2494.96 1000.00 1000.00 1000.00

DAiÀĪÀåAiÀÄ BUDGET 2024-25 141 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2205 PÀ¯É ªÀÄvÀÄÛ ¸ÀA¸ÀÌöÈw
Art and Culture

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 25 - PÀ£ÀßqÀ ªÀÄvÀÄÛ ¸ÀA¸ÀÌÈw Kannada and Culture


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
2205-00-102-1-68
ªÀÈwÛ £ÁlPÀ PÀA¥À¤UÀ½UÉ ¸ÀºÁAiÀÄ / Assistance to
Professional Drama Companies

059 EvÀgÉ RZÀÄðUÀ¼ÀÄ Other Expenses 249.14 200.00 200.00 ......


100 zsÀ£À ¸ÀºÁAiÀÄ/¥ÀjºÁgÀ Financial ...... ...... ...... 200.00
Assistance/Relief
dĪÀiÁè HOA Total : 249.14 200.00 200.00 200.00

2205-00-102-1-70
ªÀĺÁ£ï ªÀåQÛUÀ¼À dAiÀÄAwUÀ¼À DZÀgÀuÉ / Celebrating Birth
Anniversaries of Great Personalities

059 EvÀgÉ RZÀÄðUÀ¼ÀÄ Other Expenses 1617.17 2000.00 2000.00 2000.00


dĪÀiÁè HOA Total : 1617.17 2000.00 2000.00 2000.00

2205-00-102-1-81
PÀ£ÀßqÀ C©sªÀÈ¢Þ ¥Áç¢sPÁgÀ / Kannada Abhivruddhi
Pradhikara

059 EvÀgÉ RZÀÄðUÀ¼ÀÄ Other Expenses 65.00 200.00 100.00 200.00


dĪÀiÁè HOA Total : 65.00 200.00 100.00 200.00

2205-00-102-4-01
gÁ¶ÖöçÃAiÀÄ, gÁdå ªÀÄvÀÄÛ f¯Áè GvÀìªÀUÀ¼ÀÄ / National, State and
District Festivals

059 EvÀgÉ RZÀÄðUÀ¼ÀÄ Other Expenses 1011.62 600.00 600.00 1000.00


100 zsÀ£À ¸ÀºÁAiÀÄ/¥ÀjºÁgÀ Financial 1559.94 900.00 816.00 500.00
Assistance/Relief
103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 2080.92 1300.00 1300.00 1800.00
dĪÀiÁè HOA Total : 4652.48 2800.00 2716.00 3300.00

2205-00-102-4-03
f¯Áè gÀAUÀ ªÀÄA¢gÀUÀ½UÉ ¸ÀºÁAiÀÄ / Assistance to District
Ranga Mandiras

200 ¤ªÀðºÀuÁ ªÉZÀÑ Maintenance Expenditure 199.75 200.00 200.00 200.00


dĪÀiÁè HOA Total : 199.75 200.00 200.00 200.00

DAiÀĪÀåAiÀÄ BUDGET 2024-25 142 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2205 PÀ¯É ªÀÄvÀÄÛ ¸ÀA¸ÀÌöÈw
Art and Culture

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 25 - PÀ£ÀßqÀ ªÀÄvÀÄÛ ¸ÀA¸ÀÌÈw Kannada and Culture


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
2205-00-102-4-13
gÁdå CPÁqÉ«ÄUÀ½UÉ ¸ÀºÁAiÀÄ / Assistance to State
Academies

103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 674.00 1000.00 1000.00 1000.00


dĪÀiÁè HOA Total : 674.00 1000.00 1000.00 1000.00

2205-00-102-4-21
d£À¥ÀzÀ ¥ÀjµÀvïUÉ ¸ÀºÁAiÀiÁ£ÀÄzÁ£À / GIA to Janapada
Parishath

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 12.66 17.00 17.00 16.43


103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 100.00 100.00 100.00 100.00
dĪÀiÁè HOA Total : 112.66 117.00 117.00 116.43

2205-00-102-4-22
PÀ£ÀßqÀ ¸Á»vÀå ¥ÀjµÀvïUÉ ¸ÀºÁAiÀiÁ£ÀÄzÁ£À / GIA to Kannada
Sahithya Parishath

103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 2500.00 500.00 966.47 1500.00


dĪÀiÁè HOA Total : 2500.00 500.00 966.47 1500.00

2205-00-102-4-31
PÀ£ÀßqÀ ªÀÄvÀÄÛ ¸ÀA¸ÀÌÈwUÉ ¥ÉÆçÃvÁìºÀ / Promotion of Kannada &
Culture

059 EvÀgÉ RZÀÄðUÀ¼ÀÄ Other Expenses 2649.90 500.00 1484.00 1200.00


dĪÀiÁè HOA Total : 2649.90 500.00 1484.00 1200.00

2205-00-104-0-01
gÁdåzÀ ¥ÀvÁçUÁgÀ WÀlPÀ / State Archives Unit

002 ªÉÃvÀ£À - C¢sPÁjUÀ¼ÀÄ Pay-Officers 68.41 66.00 66.00 67.00


003 ªÉÃvÀ£À - ¹§âA¢ Pay-Staff 69.07 63.00 76.22 72.00
004 vÁvÁÌ°PÀ ¥ÀjºÁgÀ Interim Relief ...... 15.00 16.60 24.00
011 vÀÄnÖ §sÀvÉå Dearness Allowance 41.57 54.00 57.57 70.00
014 EvÀgÉ §sÀvÉå Other Allowance 35.06 30.00 46.71 35.00
020 ªÉÊzÀåQÃAiÀÄ §sÀvÉå Medical Allowance 0.36 1.00 1.09 1.00
021 ªÉÊzÀåQÃAiÀÄ ªÉZÀÑzÀ ªÀÄgÀÄ¥ÁªÀw 1.70 12.00 12.00 12.00

DAiÀĪÀåAiÀÄ BUDGET 2024-25 143 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2205 PÀ¯É ªÀÄvÀÄÛ ¸ÀA¸ÀÌöÈw
Art and Culture

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 25 - PÀ£ÀßqÀ ªÀÄvÀÄÛ ¸ÀA¸ÀÌÈw Kannada and Culture


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
Reimbursement of Medical
Expenses
034 UÀÄwÛUÉ / ºÉÆgÀUÀÄwÛUÉ Contract/Outsource 75.90 87.22 87.22 90.52
041 ¥ÀçAiÀiÁt ªÉZÀÑUÀ¼ÀÄ Travel Expenses 1.48 2.00 2.00 2.00
051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses 29.84 130.00 130.00 70.00
052 zÀÆgÀªÁt ªÉZÀÑUÀ¼ÀÄ Telephone Charges 0.75 2.00 2.00 2.00
059 EvÀgÉ RZÀÄðUÀ¼ÀÄ Other Expenses 96.75 ...... ...... ......
071 PÀlÖqÀ ªÉZÀÑUÀ¼ÀÄ Building Expenses 1.58 3.00 3.00 3.00
195 ¸ÁjUÉ ªÉZÀÑUÀ¼ÀÄ Transport Expenses 5.72 4.00 4.00 4.00
200 ¤ªÀðºÀuÁ ªÉZÀÑ Maintenance Expenditure ...... ...... ...... 20.00
dĪÀiÁè HOA Total : 428.19 469.22 504.41 472.52

2205-00-107-0-04
ªÉÄʸÀÆgÀÄ CgÀªÀÄ£ÉAiÀÄ ¤ªÀðºÀuÉ / Maintenance of Mysore
Palace

002 ªÉÃvÀ£À - C¢sPÁjUÀ¼ÀÄ Pay-Officers 29.42 26.00 30.16 25.00


003 ªÉÃvÀ£À - ¹§âA¢ Pay-Staff 73.43 72.00 72.00 60.00
004 vÁvÁÌ°PÀ ¥ÀjºÁgÀ Interim Relief ...... 11.00 11.64 15.00
011 vÀÄnÖ §sÀvÉå Dearness Allowance 31.04 41.00 41.00 42.00
014 EvÀgÉ §sÀvÉå Other Allowance 18.18 18.00 24.20 15.00
020 ªÉÊzÀåQÃAiÀÄ §sÀvÉå Medical Allowance 0.51 1.00 1.00 1.00
021 ªÉÊzÀåQÃAiÀÄ ªÉZÀÑzÀ ªÀÄgÀÄ¥ÁªÀw Reimbursement of Medical 1.07 12.00 12.00 12.00
Expenses
035 ¸ÀPÁðgÀzÀ°è Salary of 47.85 84.31 84.31 61.74
PÁAiÀÄð¤ªÀð»¸ÀÄwÛgÀĪÀ Board/Corp.Staff working
¤UÀªÀÄ/ªÀÄAqÀ½ £ËPÀgÀgÀ ªÉÃvÀ£À in State Government
dĪÀiÁè HOA Total : 201.50 265.31 276.31 231.74

2205-00-196-1-01
¨ÁèPï C£ÀÄzÁ£À / Block Grants

401 ¨ÉAUÀ¼ÀÆgÀÄ £ÀUÀgÀ Bengaluru (Urban) 15.00 ...... ...... ......


402 ¨ÉAUÀ¼ÀÆgÀÄ (UÁç«ÄÃt) Bengaluru (Rural) 16.00 ...... ...... ......
403 avÀçzÀÄUÀð Chitradurga 9.00 ...... ...... ......
404 PÉÆïÁgÀ Kolar 18.00 ...... ...... ......
406 vÀĪÀÄPÀÆgÀÄ Tumakuru 6.00 ...... ...... ......
407 ªÉÄʸÀÆgÀÄ Mysuru 21.00 ...... ...... ......
409 zÀQët PÀ£ÀßqÀ Dakshina Kannada 16.00 ...... ...... ......

DAiÀĪÀåAiÀÄ BUDGET 2024-25 144 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2205 PÀ¯É ªÀÄvÀÄÛ ¸ÀA¸ÀÌöÈw
Art and Culture

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 25 - PÀ£ÀßqÀ ªÀÄvÀÄÛ ¸ÀA¸ÀÌÈw Kannada and Culture


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
411 PÉÆqÀUÀÄ Kodagu 35.00 ...... ...... ......
412 ªÀÄAqÀå Mandya 14.00 ...... ...... ......
413 ¨É¼ÀUÁ« Belagavi 30.00 ...... ...... ......
414 «dAiÀÄ¥ÀÄgÀ Vijayapura 10.00 ...... ...... ......
415 zsÁgÀªÁqÀ Dharwar 12.00 ...... ...... ......
416 GvÀÛgÀ PÀ£ÀßqÀ Uttara Kannada 5.00 ...... ...... ......
417 PÀ®§ÄgÀV Kalaburagi 12.00 ...... ...... ......
418 §¼Áîj Ballari 30.00 ...... ...... ......
419 ©ÃzÀgï Bidar 3.00 ...... ...... ......
420 gÁAiÀÄZÀÆgÀÄ Raichur 12.00 ...... ...... ......
421 AiÀiÁzÀVj Yadgir 15.00 ...... ...... ......
451 zÁªÀtUÉgÉ Davanagere 5.00 ...... ...... ......
452 gÁªÀÄ£ÀUÀgÀ Ramanagara 10.00 ...... ...... ......
453 aPÀ̧¼Áî¥ÀÄgÀ Chikkaballapura 10.00 ...... ...... ......
456 ZÁªÀÄgÁd£ÀUÀgÀ Chamarajanagar 10.00 ...... ...... ......
457 GqÀĦ Udupi 2.00 ...... ...... ......
461 ¨ÁUÀ®PÉÆÃmÉ Bagalkot 18.00 ...... ...... ......
462 UÀzÀUÀ Gadag 10.00 ...... ...... ......
463 ºÁªÉÃj Haveri 8.00 ...... ...... ......
466 PÉÆ¥Àà¼À Koppal 12.00 ...... ...... ......
467 «dAiÀÄ£ÀUÀgÀ Vijayanagara 30.00 ...... ...... ......
dĪÀiÁè HOA Total : 394.00 0.00 0.00 0.00

2205-00-796-0-01
Vjd£À G¥À AiÉÆÃd£É / Tribal Sub Plan

423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 388.99 300.00 300.00 300.00
dĪÀiÁè HOA Total : 388.99 300.00 300.00 300.00

2205-00-800-0-15
C£ÀĸÀÆavÀ eÁwUÀ¼À G¥ÀAiÉÆÃd£É ªÀÄvÀÄÛ §ÄqÀPÀlÄÖ G¥À
AiÉÆÃd£É PÁAiÉÄÝ 2013gÀr §¼ÀPÉAiÀiÁUÀzÉ EgÀĪÀ ªÉÆvÀÛ /
Unspent SCSP-TSP Amount as per the SCSP-TSPAct
2013

422 ¥Àj²µÀÖ eÁw G¥À AiÉÆÃd£É Schedule Caste Sub Plan 24.24 0.64 0.64 96.50
423 Vjd£À G¥À AiÉÆÃd£É Tribal Sub Plan 19.23 1.89 1.89 25.31
dĪÀiÁè HOA Total : 43.47 2.53 2.53 121.81

DAiÀĪÀåAiÀÄ BUDGET 2024-25 145 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2205 PÀ¯É ªÀÄvÀÄÛ ¸ÀA¸ÀÌöÈw
Art and Culture

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 25 - PÀ£ÀßqÀ ªÀÄvÀÄÛ ¸ÀA¸ÀÌÈw Kannada and Culture


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
2205-00-911-0-00
ªÀeÁ-ºÉaÑUÉ ¥ÁªÀwAiÀiÁzÀ ªÉÆvÀÛzÀ ªÀ¸ÀÆ° / Deduct
Recoveries of Over Payments

364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -88.61 ...... ...... ......


dĪÀiÁè HOA Total : -88.61 0.00 0.00 0.00

2205-00-911-0-01
PÀ£ÁðlPÀ ¸ÉêÁ C¢s¤AiÀĪÀÄUÀ¼À SÁvÀj CrAiÀÄ°è ¥ÀjºÁgÁvÀäPÀ
zÀgÀ ªÀ¸ÀƯÁw / Recovery of Compensatory Cost under
the Karnataka Guarantee of Services Act

261 CAvÀgï ¯ÉPÀÌ ªÀUÁðªÀuÉUÀ¼ÀÄ Inter Account Transfers ...... -1.00 -1.00 -1.00
364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -1.27 ...... ...... ......
dĪÀiÁè HOA Total : -1.27 -1.00 -1.00 -1.00

2205-00-911-0-02
»A¢£À ªÀµÀðzÀ°è ºÉaÑUÉ ¥ÁªÀwAiÀiÁVgÀĪÀ ºÀtzÀ ªÀÄgÀÄ¥ÁªÀw /
Deduct Recovery of Over Payments of earlier Years

364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -3.52 ...... ...... ......


dĪÀiÁè HOA Total : -3.52 0.00 0.00 0.00

2205-00-911-0-03
»A¢£À ªÀµÀðUÀ¼À°è ºÉaÑUÉ ¥ÁªÀwAiÀiÁVgÀĪÀ ºÀtzÀ ªÀÄgÀÄ¥ÁªÀw /
Deduct Recovery of Overpayments of Previous Years

364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -0.18 ...... ...... ......


dĪÀiÁè HOA Total : -0.18 0.00 0.00 0.00

2205-00-911-0-04
ªÀeÁ-ºÉaÑUÉ ¥ÁªÀwAiÀiÁzÀ ªÉÆvÀÛzÀ ªÀ¸ÀÆ°-f®Áè ¥ÀjµÀvÀÄÛ /
Deduct Recovery of Overpayments of Previous Years-
ZP

261 CAvÀgï ¯ÉPÀÌ ªÀUÁðªÀuÉUÀ¼ÀÄ Inter Account Transfers ...... -24.26 -24.26 ......
dĪÀiÁè HOA Total : 0.00 -24.26 -24.26 0.00

2205 - dĪÀiÁè Total : 23440.32 19319.65 21134.08 21616.32

DAiÀĪÀåAiÀÄ BUDGET 2024-25 146 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2250 EvÀgÉ ¸ÁªÀiÁfPÀ ¸ÉêÉUÀ¼ÀÄ
Other Social Services

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 25 - PÀ£ÀßqÀ ªÀÄvÀÄÛ ¸ÀA¸ÀÌÈw Kannada and Culture


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
2250-00-800-2-03
ªÉÄʸÀÆgÀÄ zÀ¸ÀgÁ ªÀÄvÀÄÛ gÁeÉÆåÃvÀìªÀ ¥Àæ±À¹Û / Mysuru Dasara
and Rajyotsava Award

059 EvÀgÉ RZÀÄðUÀ¼ÀÄ Other Expenses 2031.72 ...... ...... ......


dĪÀiÁè HOA Total : 2031.72 0.00 0.00 0.00

2250 - dĪÀiÁè Total : 2031.72 0.00 0.00 0.00

DAiÀĪÀåAiÀÄ BUDGET 2024-25 147 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
2575 EvÀgÀ «±ÉõÀ ¥ÀçzÉñÀ PÁAiÀÄðPÀçªÀÄ
Other Special Area Programme

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 25 - PÀ£ÀßqÀ ªÀÄvÀÄÛ ¸ÀA¸ÀÌÈw Kannada and Culture


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
2575-06-101-0-01
UÀr¨sÁUÀ C©üüªÀÈ¢Þ ¥Áæ¢üPÁgÀ / Border Area Development
Authority

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries ...... 28.00 28.00 29.65


103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General ...... 1000.00 1000.00 1000.00
115 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À GIA Contract /Outsource ...... 96.73 96.73 41.47
UÀÄwÛUÉ/ºÉÆgÀUÀÄwÛUÉ
dĪÀiÁè HOA Total : 0.00 1124.73 1124.73 1071.12

2575-06-800-0-01
UÀr¨sÁUÀ C©üªÀÈ¢Ý ¥Áæ¢üPÁgÀ / Border Area Development
Authority

101 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ªÉÃvÀ£ÀUÀ¼ÀÄ Grants-in-Aid-Salaries 21.46 ...... ...... ......


103 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À - ¸ÁªÀiÁ£Àå Grants-in-Aid-General 1014.00 ...... ...... ......
115 ¸ÀºÁAiÀiÁ£ÀÄzÁ£À GIA Contract /Outsource 69.10 ...... ...... ......
UÀÄwÛUÉ/ºÉÆgÀUÀÄwÛUÉ
dĪÀiÁè HOA Total : 1104.56 0.00 0.00 0.00

2575 - dĪÀiÁè Total : 1104.56 1124.73 1124.73 1071.12

DAiÀĪÀåAiÀÄ BUDGET 2024-25 148 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
3454 UÀtw, ªÉÆÃdt ªÀÄvÀÄÛ ¸ÀASÁå ¸ÀAUÀçºÀ
Census Surveys & Statistics

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 25 - PÀ£ÀßqÀ ªÀÄvÀÄÛ ¸ÀA¸ÀÌÈw Kannada and Culture


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
3454-02-110-0-01
f¯Áè UÉeÉnAiÀÄgÀÄUÀ¼À ¥ÀjµÀÌgÀuÉ / Revision of District
Gazetteers

002 ªÉÃvÀ£À - C¢sPÁjUÀ¼ÀÄ Pay-Officers 15.79 12.00 12.00 13.00


003 ªÉÃvÀ£À - ¹§âA¢ Pay-Staff 23.09 24.00 24.00 24.00
004 vÁvÁÌ°PÀ ¥ÀjºÁgÀ Interim Relief ...... 4.00 4.00 7.00
011 vÀÄnÖ §sÀvÉå Dearness Allowance 11.47 15.00 15.00 19.00
014 EvÀgÉ §sÀvÉå Other Allowance 9.86 10.00 12.04 10.00
020 ªÉÊzÀåQÃAiÀÄ §sÀvÉå Medical Allowance 0.14 1.00 1.00 1.00
021 ªÉÊzÀåQÃAiÀÄ ªÉZÀÑzÀ ªÀÄgÀÄ¥ÁªÀw Reimbursement of Medical 0.38 3.00 3.00 3.00
Expenses
034 UÀÄwÛUÉ / ºÉÆgÀUÀÄwÛUÉ Contract/Outsource 15.50 18.92 18.92 19.03
041 ¥ÀçAiÀiÁt ªÉZÀÑUÀ¼ÀÄ Travel Expenses 0.02 1.00 1.00 1.00
051 ¸ÁªÀiÁ£Àå ªÉZÀÑUÀ¼ÀÄ General Expenses 3.06 22.00 22.00 10.00
052 zÀÆgÀªÁt ªÉZÀÑUÀ¼ÀÄ Telephone Charges 0.35 1.00 1.00 1.00
059 EvÀgÉ RZÀÄðUÀ¼ÀÄ Other Expenses 6.23 ...... ...... ......
071 PÀlÖqÀ ªÉZÀÑUÀ¼ÀÄ Building Expenses 15.20 50.00 50.00 17.00
195 ¸ÁjUÉ ªÉZÀÑUÀ¼ÀÄ Transport Expenses 1.74 2.00 2.00 1.78
dĪÀiÁè HOA Total : 102.83 163.92 165.96 126.81

3454 - dĪÀiÁè Total : 102.83 163.92 165.96 126.81

DAiÀĪÀåAiÀÄ BUDGET 2024-25 149 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
4202 ²PÀët, QçÃqÉ, PÀ¯É ªÀÄvÀÄÛ ¸ÀA¸ÀÌöÈwAiÀÄ ªÉÄît §AqÀªÁ¼À ªÉZÀÑ
Capital Outlay on Education, Sports, Art and Culture

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 25 - PÀ£ÀßqÀ ªÀÄvÀÄÛ ¸ÀA¸ÀÌÈw Kannada and Culture


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
4202-04-800-1-08
UÀr¨sÁUÀ C©üªÀÈ¢Ý ¥Áæ¢üPÁgÀzÀr PÀ£ÀßqÀ ¨sÀªÀ£ÀzÀ ¤ªÀiÁðt /
Constuction of Kannada Bhavana under Border Area
Development Authority

132 §AqÀªÁ¼À ªÉZÀÑUÀ¼ÀÄ Capital Expenses 3000.00 ...... ...... ......


dĪÀiÁè HOA Total : 3000.00 0.00 0.00 0.00

4202-04-800-1-90
§AqÀªÁ¼À ¯ÉPÀÌzÀ ªÀeÁ ªÀÄgÀÄ¥ÁªÀw / Deduct Refunds on
Capital Account

364 ªÀeÁ - ªÀ¸ÀÆ° Deduct - Recoveries -0.07 ...... ...... ......


dĪÀiÁè HOA Total : -0.07 0.00 0.00 0.00

4202-04-800-2-01
««zsÀ C©üªÀÈ¢ü ªÀÄvÀÄÛ ªÀÄÆ®¸ËPÀAiÀÄð PÁAiÀÄðUÀ¼ÀÄ / Various
Developmental and Infrastructure Works

132 §AqÀªÁ¼À ªÉZÀÑUÀ¼ÀÄ Capital Expenses 1820.00 ...... ...... ......


386 ¤ªÀiÁðt Construction 1720.00 ...... ...... ......
dĪÀiÁè HOA Total : 3540.00 0.00 0.00 0.00

4202 - dĪÀiÁè Total : 6539.93 0.00 0.00 0.00

DAiÀĪÀåAiÀÄ BUDGET 2024-25 150 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
4575 EvÀgÉ «±ÉõÀ ¥ÀçzÉñÀ AiÉÆÃd£ÉUÀ¼À ªÉÄît §AqÀªÁ¼À ªÉZÀÑ
Capital Outlay on Other Special Area Programmes

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 25 - PÀ£ÀßqÀ ªÀÄvÀÄÛ ¸ÀA¸ÀÌÈw Kannada and Culture


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
4575-60-101-0-02
UÀr¨sÁUÀ C©üüªÀÈ¢Þ ¥Áæ¢üPÁgÀzÀr PÀ£ÀßqÀ ¨sÀªÀ£ÀzÀ ¤ªÀiÁðt /
Construction of Kannada Bhavana under Border Area
Development Authority

132 §AqÀªÁ¼À ªÉZÀÑUÀ¼ÀÄ Capital Expenses ...... 500.00 500.00 500.00


dĪÀiÁè HOA Total : 0.00 500.00 500.00 500.00

4575 - dĪÀiÁè Total : 0.00 500.00 500.00 500.00

DAiÀĪÀåAiÀÄ BUDGET 2024-25 151 ¸ÀA¥ÀÄl Volume -2


ªÀåAiÀÄ EXPENDITURE
5475 EvÀgÀ ¸ÁªÀiÁ£Àå DyðPÀ ¸ÉêÉUÀ¼À ªÉÄît §AqÀªÁ¼À ªÉZÀÑ
Capital Outlay on Other General Economic Services

C©üAiÀiÁZÀ£É & E¯ÁSÉ : 25 - PÀ£ÀßqÀ ªÀÄvÀÄÛ ¸ÀA¸ÀÌÈw Kannada and Culture


( ` ®PÀë UÀ¼À°è In Lakhs)

DAiÀĪÀåAiÀÄ ¥ÀjµÀÌøvÀ DAiÀĪÀåAiÀÄ


¯ÉPÀÌ CAzÁdÄ
CAzÁdÄ CAzÁdÄ
Accounts Budget Revised Budget
¯ÉPÀÌ ²Ã¶ðPÉ Head of Account Estimates Estimates Estimates
2022-23 2023-24 2023-24 2024-25
1 2 3 4 5
5475-00-115-0-02
««zsÀ C©üªÀÈ¢ü ªÀÄvÀÄÛ
ªÀÄÆ®¸ËPÀAiÀÄð PÁªÀÄUÁjUÀ¼ÀÄ / Various Developmental
and Infrastructure Works

132 §AqÀªÁ¼À ªÉZÀÑUÀ¼ÀÄ Capital Expenses ...... 2500.00 2500.00 1300.00


180 AiÀÄAvÉÆçÃ¥ÀPÀgÀtUÀ¼ÀÄ ªÀÄvÀÄÛ Machinery and ...... ...... ...... 40.00
¸ÁzsÀ£À ¸ÁªÀÄVçUÀ¼ÀÄ Equipments
386 ¤ªÀiÁðt Construction ...... 1200.00 1200.00 700.00
dĪÀiÁè HOA Total : 0.00 3700.00 3700.00 2040.00

5475 - dĪÀiÁè Total : 0.00 3700.00 3700.00 2040.00

DAiÀĪÀåAiÀÄ BUDGET 2024-25 152 ¸ÀA¥ÀÄl Volume -2

You might also like