Location via proxy:   [ UP ]  
[Report a bug]   [Manage cookies]                

Kaorakhali ProposedBudget

Download as xls, pdf, or txt
Download as xls, pdf, or txt
You are on page 1of 9

PROPOSED BUDGET FOR 2006, 2007 2008

YEAR 2006 1

SL Programme RECURRING NON- LOCAL GRANT FROM REQUESTED TO BE TOTAL


No. RECURRING CONTRIBUTION LOCAL GOVT. FROM RAISED
ASHA
1 Nutrition Programme

a) Food for 300 women & children below 3 yrs. 80,000 80,000 80,000

b) Handling charge to be paid to PUS 10,000 10,000 10,000

c) Transportation of food 8,000 8,000 8,000

d) Honorarium to 3 Health Workers 28,800 28,800 28,800


@ Rs.800 X 3 X 12 Months

Sub Total Err:522 Err:522 Err:522

2 HEALTH PROGRAMME

a) 4 Part-Time animators honorarium 19,200 19,200 19,200


@ Rs.400 X 4 X 12 ( PUS )

Sub Total 19,200 19,200 19,200

1
PROPOSED BUDGET FOR 2006, 2007 2008

2
Programme RECURRING NON- LOCAL GRANT FROM REQUESTED TO BE TOTAL
RECURRING CONTRIBUTION LOCAL GOVT. FROM RAISED
SL ASHA
No.
3 SELF-HELP GROUP PROGRAMME

a) Administration 70,000 55,000 15,000 70,000

Sub Total 70,000 55,000 15,000 70,000

4 SANITATION PROGRAMME

a) 6,000 low cost latrines to be constructed for


6,000 families @ 450/- latrine 27,00,000 13,50,000 13,50,000 27,00,000

Sub Total 27,00,000 13,50,000 13,50,000 27,00,000

5 ADMINISTRATION

a) Honorarium for administratuive & Secretarial 80,000 80,000 80,000


staff, consuntant, accounts, audit, stationery,
postage, telephone, documentation etc.

b) Furniture & Fixture 20,000 20,000 20,000

Sub Total 80,000 20,000 1,00,000 1,00,000

6 EDUCATION PROGRAMME

a) Teacher's salary 54000 54000


b) Mid-day meal 168000 168000
c) Education material 10000 10000
d) Administrative charge 12000 12000

Sub Total 244,000 12000 232,000


45
5422.22

YEAR 2007 3

2
PROPOSED BUDGET FOR 2006, 2007 2008

SL Programme RECURRING NON- LOCAL GRANT FROM REQUESTED TO BE TOTAL


No. RECURRING CONTRIBUTION LOCAL GOVT. FROM RAISED
ASHA
1 Nutrition Programme

a) Food for 300 women & children below 3 yrs. 80,000 80,000 80,000

b) Handling charge to be paid to PUS 10,000 10,000 10,000

c) Transportation of food 8,000 8,000 8,000

d) Honorarium to 3 Health Workers


@ Rs.800 X 3 X 12 Months 28,800 28,800 28,800

Sub Total 126,800 126,800 126,800

2 HEALTH PROGRAMME

a) 4 Part-Time animators honorarium 19,200 19,200 19,200


@ Rs.400 X 4 X 12 ( PUS )

Sub Total 19,200 19,200 19,200

3 SELF-HELP GROUP PROGRAMME

a) Administration 70,000 55,000 15,000 70,000

Sub Total 70,000 55,000 15,000 70,000

4 SANITATION PROGRAMME

a) 8,000 low cost latrines to be constructed for


8,000 families @ 500/- latrine 40,00,000 20,00,000 20,00,000 40,00,000

Sub Total 40,00,000 20,00,000 20,00,000 40,00,000

4
Programme RECURRING NON- LOCAL GRANT FROM REQUESTED TO BE TOTAL

3
PROPOSED BUDGET FOR 2006, 2007 2008

RECURRING CONTRIBUTION LOCAL GOVT. FROM RAISED


ASHA
5 ADMINISTRATION

a) Honorarium for administratuive & Secretarial 90,000 90,000 90,000


staff, consuntant, accounts, audit, stationery,
postage, telephone, documentation etc.

Sub Total 90,000 90,000

90,000
6 EDUCATION PROGRAMME
a) Teachers' Salary 54000 54000
b) Mid day Meal 168000 168000
c) Education Materials 10000 10000
d) School Dress for Students 20000 20000
e) Construction of School Toilets 20000 20000
f) Repairing of School Building 50000 50000
g) Administrative Charge 15000 12000 3000

Sub Total 267000 70000 12000 325000


5933.33
300

4
PROPOSED BUDGET FOR 2006, 2007 2008

YEAR 2008
5
SL Programme RECURRING NON- LOCAL GRANT FROM REQUESTED TO BE TOTAL
No. RECURRING CONTRIBUTION LOCAL GOVT. FROM RAISED
ASHA
1 Nutrition Programme

a) Food for 300 women & children below 3 yrs. 80,000 80,000 80,000

c) Handling charge to be paid to PUS 10,000 10,000

d) Transportation of food 8,000 8,000

e) Honorarium to 3 Health Workers


@ Rs.800 X 3 X 12 Months 28,800 28,800

Sub Total 126,800 126,800


10,000
2 HEALTH PROGRAMME
8,000
a) 4 Part-Time animators honorarium 19,200 19,200
@ Rs.400 X 4 X 12 ( PUS )
28,800
Sub Total 19,200 19,200
126,800
3 SELF-HELP GROUP PROGRAMME

a) Administration 70,000 55,000 15,000 70,000


19,200
Sub Total 70,000 55,000 15,000 70,000

19,200

5
PROPOSED BUDGET FOR 2006, 2007 2008

Programme RECURRING NON- LOCAL GRANT FROM REQUESTED TO BE TOTAL


RECURRING CONTRIBUTION LOCAL GOVT. FROM RAISED
ASHA
4 SANITATION PROGRAMME

a) 10,000 low cost latrines to be constructed for


10,000 families @ 500/- latrine 50,00,000, 25,00,000 25,00,000 50,00,000

Sub Total 50,00,000 25,00,000 25,00,000 50,00,000

5 ADMINISTRATION

a) Honorarium for administratuive & Secretarial 1,00,000 1,00,000 1,00,000


staff, consuntant, accounts, audit, stationery,
postage, telephone, documentation etc.

Sub Total 1,00,000 1,00,000

6 EDUCATION PROGRAMME

a) Teachers' Salary 108000 108000


b) Mid Day Meal 294000 294000
c) Education Materials 20000 20000
d) School Dress for Students 35000 35000
e) Construction of School Toilets 20000 20000
f) Repairing of School Building 50000 50000
g) Administrative Charge 20000 20000

Sub Total 477000 70000 20000 527000 1,00,000

6
BUDGET SUMMARY
BUDGET SUMMARY
BUDGET SUMMARY

You might also like