Appendix II : Revenue Expenditure of States and Union Territories with Legislature (Contd.) |
HIMACHAL PRADESH |
(Rs. lakh) |
|
2006-07 |
2007-08 |
2007-08 |
2008-09 |
Item |
(Accounts) |
(Budget Estimates) |
(Revised Estimates) |
(Budget Estimates) |
|
PLAN |
NON-PLAN |
TOTAL |
PLAN |
NON-PLAN |
TOTAL |
PLAN |
NON-PLAN |
TOTAL |
PLAN |
NON-PLAN |
TOTAL |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
TOTAL EXPENDITURE (I+II+III) |
129,766 |
634,644 |
764,411 |
118,840 |
636,720 |
755,560 |
115,671 |
674,866 |
790,537 |
77,939 |
854,841 |
932,780 |
I. |
DEVELOPMENTAL EXPENDITURE (A + B) |
126,959 |
307,179 |
434,139 |
116,861 |
305,710 |
422,571 |
113,692 |
326,030 |
439,723 |
74,838 |
465,550 |
540,388 |
|
A. |
Social Services (1 to 12) |
|
80,699 |
177,896 |
258,595 |
69,034 |
195,518 |
264,552 |
65,846 |
206,376 |
272,222 |
36,542 |
300,212 |
336,754 |
|
|
1. |
Education, Sports, Art and Culture |
22,337 |
110,112 |
132,450 |
19,811 |
129,142 |
148,953 |
19,811 |
133,067 |
152,878 |
8,108 |
183,589 |
191,697 |
|
|
2. |
Medical and Public Health |
|
18,584 |
16,957 |
35,540 |
18,561 |
16,953 |
35,514 |
18,532 |
19,382 |
37,914 |
2,822 |
40,623 |
43,445 |
|
|
3. |
Family Welfare |
|
3,942 |
263 |
4,206 |
3,480 |
280 |
3,760 |
321 |
3,439 |
3,761 |
189 |
4,603 |
4,792 |
|
|
4. |
Water Supply and Sanitation |
|
17,258 |
27,779 |
45,037 |
4,137 |
28,634 |
32,771 |
4,137 |
28,669 |
32,806 |
2,905 |
39,335 |
42,240 |
|
|
5. |
Housing |
|
1,817 |
518 |
2,336 |
1,847 |
346 |
2,193 |
1,847 |
546 |
2,393 |
1,832 |
354 |
2,186 |
|
|
6. |
Urban Development |
|
1,834 |
2,664 |
4,497 |
1,607 |
3,357 |
4,964 |
1,607 |
3,751 |
5,358 |
1,514 |
4,914 |
6,429 |
|
|
7. |
Welfare of Scheduled Castes, Scheduled |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tribes and Other Backward Classes |
2,146 |
554 |
2,700 |
3,277 |
594 |
3,871 |
3,277 |
607 |
3,884 |
5,178 |
764 |
5,941 |
|
|
8. |
Labour and Labour Welfare |
|
203 |
1,657 |
1,861 |
345 |
1,680 |
2,025 |
345 |
1,852 |
2,196 |
169 |
2,622 |
2,791 |
|
|
9. |
Social Security and Welfare |
|
10,663 |
3,160 |
13,823 |
13,457 |
2,638 |
16,095 |
13,457 |
2,729 |
16,186 |
10,701 |
10,411 |
21,111 |
|
|
10. |
Nutrition |
|
1,486 |
– |
1,486 |
943 |
– |
943 |
943 |
433 |
1,376 |
2,260 |
40 |
2,300 |
|
|
11. |
Relief on account of Natural |
Calamities |
– |
12,874 |
12,874 |
– |
10,665 |
10,665 |
– |
10,665 |
10,665 |
– |
10,987 |
10,987 |
|
|
12. |
Others* |
|
429 |
1,357 |
1,786 |
1,569 |
1,229 |
2,798 |
1,569 |
1,236 |
2,804 |
864 |
1,971 |
2,835 |
|
B. |
Economic Services (1 to 9) |
|
46,261 |
129,283 |
175,544 |
47,827 |
110,192 |
158,019 |
47,846 |
119,654 |
167,501 |
38,296 |
165,338 |
203,634 |
|
|
1. |
Agriculture and Allied Activities (i to xii) |
22,390 |
27,425 |
49,815 |
22,934 |
24,073 |
47,007 |
22,935 |
31,719 |
54,654 |
23,536 |
47,292 |
70,828 |
|
|
|
i) Crop Husbandry |
|
3,162 |
6,496 |
9,658 |
3,703 |
6,402 |
10,105 |
3,703 |
6,617 |
10,320 |
3,176 |
8,317 |
11,494 |
|
|
|
ii) Soil and Water Conservation |
2,296 |
1,333 |
3,630 |
1,616 |
1,347 |
2,963 |
1,616 |
1,360 |
2,976 |
1,492 |
1,867 |
3,359 |
|
|
|
iii) Animal Husbandry |
|
1,158 |
6,721 |
7,879 |
1,537 |
6,343 |
7,880 |
1,537 |
6,353 |
7,890 |
1,091 |
9,312 |
10,404 |
|
|
|
iv) Dairy Development |
|
121 |
232 |
353 |
85 |
243 |
328 |
85 |
665 |
750 |
50 |
934 |
984 |
|
|
|
v) Fisheries |
|
137 |
440 |
577 |
133 |
423 |
556 |
133 |
432 |
565 |
165 |
622 |
787 |
|
|
|
vi) Forestry and Wild Life |
|
10,230 |
9,637 |
19,867 |
10,339 |
7,468 |
17,807 |
10,339 |
11,500 |
21,839 |
10,943 |
14,941 |
25,884 |
|
|
|
vii) Plantations |
|
5 |
53 |
58 |
7 |
50 |
57 |
7 |
50 |
57 |
11 |
64 |
75 |
|
|
|
viii)Food Storage and Warehousing |
38 |
630 |
668 |
25 |
518 |
543 |
25 |
2,918 |
2,944 |
34 |
9,575 |
9,609 |
|
|
|
ix) Agricultural Research and Education |
4,754 |
597 |
5,351 |
5,385 |
– |
5,385 |
5,385 |
518 |
5,903 |
6,505 |
– |
6,505 |
|
|
|
x) Agricultural Finance Institutions |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|
|
|
xi) Co-operation |
|
489 |
1,286 |
1,775 |
104 |
1,279 |
1,383 |
104 |
1,306 |
1,411 |
68 |
1,658 |
1,726 |
|
|
|
xii) Other Agricultural Programmes |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|
|
2. |
Rural Development |
|
4,824 |
10,084 |
14,908 |
7,088 |
9,727 |
16,815 |
7,088 |
10,673 |
17,761 |
9,898 |
15,746 |
25,644 |
|
|
3. |
Special Area Programmes |
|
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|
|
4. |
Irrigation and Flood Control |
|
26 |
12,918 |
12,944 |
253 |
12,881 |
13,134 |
254 |
13,172 |
13,425 |
339 |
17,803 |
18,142 |
|
|
|
of which: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
i) Major and Medium Irrigation |
– |
550 |
550 |
– |
263 |
263 |
– |
262 |
262 |
– |
726 |
726 |
|
|
|
ii) Minor Irrigation |
|
-8 |
12,346 |
12,338 |
200 |
12,596 |
12,796 |
200 |
12,887 |
13,087 |
-626 |
17,055 |
16,429 |
|
|
|
iii) Flood Control and Drainage |
25 |
22 |
47 |
30 |
22 |
52 |
30 |
22 |
52 |
– |
22 |
22 |
|
|
5. |
Energy |
|
6,682 |
24,762 |
31,444 |
6,157 |
13,227 |
19,384 |
6,157 |
13,271 |
19,428 |
549 |
14,274 |
14,823 |
|
|
|
of which: Power |
|
6,555 |
24,627 |
31,182 |
5,850 |
13,091 |
18,941 |
5,850 |
13,135 |
18,985 |
355 |
14,100 |
14,455 |
|
|
6. |
Industry and Minerals (i to iii) |
|
2,557 |
1,564 |
4,121 |
2,550 |
1,494 |
4,044 |
2,550 |
1,964 |
4,514 |
3,097 |
2,088 |
5,185 |
|
|
|
i) Village and Small Industries |
2,477 |
1,042 |
3,518 |
2,479 |
973 |
3,452 |
2,479 |
1,090 |
3,569 |
2,996 |
1,402 |
4,398 |
|
|
|
ii) Industries@ |
|
81 |
522 |
603 |
71 |
521 |
592 |
71 |
873 |
944 |
101 |
686 |
787 |
|
|
|
iii) Others** |
|
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
Appendix II : Revenue Expenditure of States and Union Territories with Legislature (Contd.) |
HIMACHAL PRADESH |
(Rs. lakh) |
|
2006-07 |
2007-08 |
2007-08 |
2008-09 |
Item |
(Accounts) |
(Budget Estimates) |
(Revised Estimates) |
(Budget Estimates) |
|
PLAN |
NON-PLAN |
TOTAL |
PLAN |
NON-PLAN |
TOTAL |
PLAN |
NON-PLAN |
TOTAL |
PLAN |
NON-PLAN |
TOTAL |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
|
7. |
Transport and Communications (i + ii) |
567 |
50,667 |
51,234 |
1,268 |
46,710 |
47,978 |
1,268 |
46,747 |
48,015 |
215 |
64,807 |
65,022 |
|
|
i) Roads and Bridges |
377 |
45,194 |
45,571 |
1,237 |
41,840 |
43,077 |
1,237 |
41,863 |
43,100 |
200 |
59,050 |
59,250 |
|
|
ii) Others @@ |
190 |
5,473 |
5,663 |
31 |
4,870 |
4,901 |
31 |
4,884 |
4,915 |
15 |
5,757 |
5,772 |
|
8. |
Science, Technology and Environment |
181 |
36 |
217 |
144 |
39 |
183 |
144 |
39 |
183 |
– |
200 |
200 |
|
9. |
General Economic Services (i to iv) |
9,033 |
1,828 |
10,861 |
7,433 |
2,041 |
9,474 |
7,451 |
2,071 |
9,522 |
662 |
3,129 |
3,790 |
|
|
i) Secretariat - Economic Services |
8,448 |
623 |
9,071 |
7,023 |
612 |
7,635 |
7,023 |
612 |
7,635 |
150 |
1,301 |
1,451 |
|
|
ii) Tourism |
533 |
53 |
586 |
405 |
175 |
580 |
405 |
185 |
591 |
510 |
214 |
724 |
|
|
iii) Civil Supplies |
17 |
646 |
663 |
– |
683 |
683 |
– |
692 |
692 |
– |
873 |
873 |
|
|
iv) Others + |
34 |
507 |
541 |
5 |
571 |
576 |
22 |
582 |
604 |
2 |
740 |
742 |
II. NON-DEVELOPMENTAL EXPENDITURE |
|
|
|
|
|
|
|
|
|
|
|
|
(General services) (A to F) |
2,807 |
327,178 |
329,985 |
1,979 |
330,694 |
332,673 |
1,979 |
348,520 |
350,499 |
3,102 |
388,943 |
392,045 |
A. |
Organs of State |
143 |
6,772 |
6,916 |
213 |
6,608 |
6,821 |
213 |
8,200 |
8,413 |
– |
8,642 |
8,642 |
B. |
Fiscal Services (i to ii) |
477 |
9,360 |
9,837 |
147 |
8,819 |
8,966 |
147 |
9,009 |
9,156 |
505 |
11,397 |
11,902 |
|
i) |
Collection of Taxes and Duties |
477 |
9,252 |
9,729 |
147 |
8,726 |
8,873 |
147 |
8,916 |
9,063 |
505 |
11,292 |
11,796 |
|
ii) |
Other Fiscal Services |
– |
108 |
108 |
– |
93 |
93 |
– |
94 |
94 |
– |
105 |
105 |
C. |
Interest Payments and Servicing of |
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt (1 + 2) |
– |
166,943 |
166,943 |
– |
177,248 |
177,248 |
– |
173,701 |
173,701 |
– |
182,910 |
182,910 |
|
1. |
Appropriation for Reduction or |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Avoidance of Debt |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|
2. |
Interest Payments (i to iv) |
– |
166,943 |
166,943 |
– |
177,248 |
177,248 |
– |
173,701 |
173,701 |
– |
182,910 |
182,910 |
|
|
i) Interest on Loans from the Centre |
– |
8,271 |
8,271 |
– |
8,192 |
8,192 |
– |
7,735 |
7,735 |
– |
7,359 |
7,359 |
|
|
ii) Interest on Internal Debt |
– |
131,031 |
131,031 |
– |
139,046 |
139,046 |
– |
134,356 |
134,356 |
– |
140,669 |
140,669 |
|
|
of which: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Interest on Market Loans |
– |
37,425 |
37,425 |
– |
39,603 |
39,603 |
– |
36,665 |
36,665 |
– |
45,728 |
45,728 |
|
|
(b) Interest on NSSF |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|
|
iii) Interest on Small Savings, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provident Funds, etc. |
– |
27,641 |
27,641 |
– |
30,010 |
30,010 |
– |
31,610 |
31,610 |
– |
34,882 |
34,882 |
|
|
iv) Others |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
D. |
Administrative Services (i to v) |
2,187 |
52,071 |
54,257 |
1,619 |
49,236 |
50,855 |
1,619 |
51,784 |
53,403 |
2,597 |
64,436 |
67,033 |
|
i) |
Secretariat - General Services |
– |
2,944 |
2,944 |
– |
2,796 |
2,796 |
– |
2,897 |
2,897 |
– |
3,526 |
3,526 |
|
ii) |
District Administration |
1,987 |
5,051 |
7,038 |
1,464 |
4,990 |
6,454 |
1,464 |
5,168 |
6,632 |
2,551 |
6,363 |
8,914 |
|
iii) |
Police |
– |
22,191 |
22,191 |
– |
20,877 |
20,877 |
– |
21,952 |
21,952 |
– |
29,523 |
29,523 |
|
iv) |
Public Works |
75 |
13,269 |
13,343 |
20 |
12,664 |
12,684 |
20 |
13,176 |
13,196 |
21 |
15,702 |
15,723 |
|
v) |
Others ++ |
125 |
8,616 |
8,741 |
135 |
7,909 |
8,044 |
135 |
8,590 |
8,725 |
25 |
9,322 |
9,347 |
E. |
Pensions |
– |
91,177 |
91,177 |
– |
88,000 |
88,000 |
– |
104,880 |
104,880 |
– |
120,612 |
120,612 |
F. |
Miscellaneous General Services |
– |
855 |
855 |
– |
783 |
783 |
– |
947 |
947 |
– |
946 |
946 |
|
of which: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Payment on account of State Lotteries |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
III.Grants-in-Aid and Contributions |
– |
287 |
287 |
– |
316 |
316 |
– |
316 |
316 |
– |
347 |
347 |
of which: |
|
|
|
|
|
|
|
|
|
|
|
|
Compensation and Assignments to Local |
|
|
|
|
|
|
|
|
|
|
|
|
Bodies and Panchayati Raj Institutions |
– |
287 |
287 |
– |
316 |
316 |
– |
316 |
316 |
– |
347 |
347 |
|