UTTARAKHAND |
(Rs. lakh) |
Item |
2006-07 (Accounts) |
2007-08 (Budget Estimates) |
2007-08 (Revised Estimates) |
2008-09 (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) |
158,253 |
489,431 |
647,685 |
231,915 |
575,343 |
807,258 |
236,649 |
578,864 |
815,512 |
251,569 |
614,684 |
866,253 |
I. |
DEVELOPMENTAL EXPENDITURE (A + B) |
158,100 |
224,717 |
382,817 |
231,183 |
262,310 |
493,492 |
235,831 |
257,872 |
493,703 |
250,979 |
279,102 |
530,081 |
|
A. |
Social Services (1 to 12) |
89,426 |
156,067 |
245,493 |
148,623 |
183,018 |
331,641 |
142,577 |
177,747 |
320,323 |
165,387 |
191,711 |
357,098 |
|
|
1. |
Education, Sports, Art and Culture |
32,699 |
108,711 |
141,410 |
43,731 |
121,843 |
165,575 |
47,334 |
120,776 |
168,110 |
49,209 |
130,469 |
179,678 |
|
|
2. |
Medical and Public Health |
6,563 |
17,523 |
24,086 |
9,850 |
24,180 |
34,030 |
12,843 |
24,180 |
37,023 |
12,024 |
28,211 |
40,234 |
|
|
3. |
Family Welfare |
2,439 |
– |
2,439 |
3,460 |
– |
3,460 |
3,796 |
– |
3,796 |
3,820 |
– |
3,820 |
|
|
4. |
Water Supply and Sanitation |
23,514 |
5,000 |
28,514 |
32,072 |
6,000 |
38,072 |
34,037 |
6,000 |
40,037 |
42,856 |
5,000 |
47,856 |
|
|
5. |
Housing |
– |
111 |
111 |
– |
162 |
162 |
– |
162 |
162 |
– |
162 |
162 |
|
|
6. |
Urban Development |
4,588 |
320 |
4,909 |
22,847 |
423 |
23,270 |
12,747 |
467 |
13,215 |
17,126 |
417 |
17,542 |
|
|
7. |
Welfare of Scheduled Castes, Scheduled |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tribes and Other Backward Classes |
4,820 |
4,636 |
9,456 |
10,081 |
5,128 |
15,209 |
7,749 |
5,159 |
12,907 |
9,235 |
5,254 |
14,489 |
|
|
8. |
Labour and Labour Welfare |
1,057 |
1,913 |
2,971 |
4,002 |
2,324 |
6,326 |
2,572 |
2,324 |
4,896 |
3,467 |
2,603 |
6,070 |
|
|
9. |
Social Security and Welfare |
13,232 |
5,981 |
19,214 |
21,541 |
6,498 |
28,039 |
20,460 |
6,600 |
27,060 |
25,592 |
6,648 |
32,240 |
|
|
10. |
Nutrition |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|
|
11. |
Relief on account of Natural
Calamities |
133 |
9,132 |
9,265 |
502 |
13,881 |
14,384 |
502 |
9,200 |
9,702 |
1,585 |
10,167 |
11,752 |
|
|
12. |
Others* |
381 |
2,739 |
3,121 |
536 |
2,579 |
3,115 |
536 |
2,879 |
3,415 |
474 |
2,781 |
3,255 |
|
B. |
Economic Services (1 to 9) |
68,673 |
68,650 |
137,324 |
82,560 |
79,292 |
161,851 |
93,255 |
80,125 |
173,380 |
85,592 |
87,391 |
172,983 |
|
|
1. |
Agriculture and Allied Activities (i to xii) |
31,086 |
29,485 |
60,571 |
34,092 |
33,484 |
67,577 |
42,813 |
33,938 |
76,751 |
45,988 |
36,679 |
82,667 |
|
|
|
i) Crop Husbandry |
10,197 |
6,859 |
17,056 |
15,627 |
8,425 |
24,051 |
17,843 |
8,428 |
26,270 |
17,987 |
9,488 |
27,475 |
|
|
|
ii) Soil and Water Conservation |
645 |
– |
645 |
240 |
– |
240 |
483 |
– |
483 |
1,370 |
– |
1,370 |
|
|
|
iii) Animal Husbandry |
1,072 |
2,984 |
4,056 |
689 |
3,594 |
4,283 |
1,942 |
3,594 |
5,535 |
2,521 |
3,766 |
6,287 |
|
|
|
iv) Dairy Development |
938 |
197 |
1,135 |
998 |
217 |
1,215 |
998 |
217 |
1,215 |
1,087 |
239 |
1,327 |
|
|
|
v) Fisheries |
90 |
198 |
287 |
470 |
235 |
706 |
506 |
265 |
771 |
204 |
285 |
489 |
|
|
|
vi) Forestry and Wild Life |
15,292 |
11,629 |
26,920 |
12,418 |
13,905 |
26,322 |
16,655 |
13,905 |
30,559 |
17,546 |
15,100 |
32,646 |
|
|
|
vii) Plantations |
– |
– |
– |
– |
50 |
50 |
– |
50 |
50 |
– |
50 |
50 |
|
|
|
viii)Food Storage and Warehousing |
– |
1,112 |
1,112 |
800 |
1,079 |
1,879 |
800 |
1,396 |
2,196 |
400 |
1,625 |
2,025 |
|
|
|
ix) Agricultural Research and Education |
1,426 |
5,960 |
7,386 |
1,289 |
5,550 |
6,839 |
1,789 |
5,550 |
7,339 |
3,057 |
5,550 |
8,607 |
|
|
|
x) Agricultural Finance Institutions |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|
|
|
xi) Co-operation |
1,428 |
547 |
1,974 |
1,562 |
429 |
1,991 |
1,799 |
533 |
2,332 |
1,817 |
575 |
2,392 |
|
|
|
xii) Other Agricultural Programmes |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|
|
2. |
Rural Development |
21,046 |
7,518 |
28,564 |
27,701 |
9,735 |
37,436 |
29,207 |
9,808 |
39,015 |
27,613 |
9,911 |
37,525 |
|
|
3. |
Special Area Programmes |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|
|
4. |
Irrigation and Flood Control |
522 |
15,461 |
15,983 |
1,008 |
17,639 |
18,647 |
1,541 |
17,729 |
19,270 |
1,431 |
22,058 |
23,488 |
|
|
|
of which: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
i) Major and Medium Irrigation |
13 |
11,508 |
11,520 |
5 |
12,878 |
12,883 |
5 |
12,878 |
12,883 |
80 |
15,287 |
15,367 |
|
|
|
ii) Minor Irrigation |
302 |
3,676 |
3,979 |
303 |
4,470 |
4,773 |
836 |
4,560 |
5,396 |
581 |
6,452 |
7,033 |
|
|
|
iii) Flood Control and Drainage |
– |
277 |
277 |
– |
290 |
290 |
– |
290 |
290 |
– |
319 |
319 |
|
|
5. |
Energy |
3,881 |
157 |
4,038 |
1,809 |
177 |
1,986 |
2,159 |
177 |
2,336 |
1,477 |
213 |
1,689 |
|
|
|
of which: Power |
2,770 |
7 |
2,777 |
1,030 |
33 |
1,063 |
1,030 |
33 |
1,063 |
501 |
33 |
534 |
|
|
6. |
Industry and Minerals (i to iii) |
1,778 |
1,138 |
2,915 |
2,424 |
1,301 |
3,725 |
2,276 |
1,331 |
3,607 |
2,048 |
1,379 |
3,427 |
|
|
|
i) Village and Small Industries |
1,757 |
946 |
2,703 |
2,413 |
1,075 |
3,488 |
2,213 |
1,092 |
3,305 |
1,887 |
1,126 |
3,013 |
|
|
|
ii) Industries@ |
21 |
192 |
213 |
11 |
226 |
237 |
63 |
239 |
302 |
161 |
253 |
414 |
|
|
|
iii) Others** |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
Appendix II : Revenue Expenditure of States and Union Territories with Legislature (Contd.) |
UTTARAKHAND |
(Rs. lakh) |
Item |
2006-07 (Accounts) |
2007-08 (Budget Estimates) |
2007-08 (Revised Estimates) |
2008-09 (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 |
1 |
|
7. |
Transport and Communications (i + ii) |
2,737 |
13,602 |
16,338 |
6,175 |
15,507 |
21,682 |
6,275 |
15,677 |
21,952 |
2,574 |
15,321 |
17,895 |
|
|
i) Roads and Bridges |
2,737 |
11,785 |
14,522 |
6,113 |
12,584 |
18,697 |
6,213 |
12,584 |
18,797 |
2,513 |
13,014 |
15,527 |
|
|
ii) Others @@ |
– |
1,817 |
1,817 |
62 |
2,923 |
2,985 |
62 |
3,093 |
3,155 |
61 |
2,307 |
2,368 |
|
8. |
Science, Technology and Environment |
1,341 |
– |
1,341 |
1,238 |
– |
1,238 |
642 |
– |
642 |
575 |
– |
575 |
|
9. |
General Economic Services (i to iv) |
6,282 |
1,290 |
7,572 |
8,113 |
1,449 |
9,562 |
8,342 |
1,467 |
9,809 |
3,886 |
1,830 |
5,717 |
|
|
i) Secretariat - Economic Services |
4,350 |
95 |
4,445 |
4,876 |
113 |
4,989 |
4,876 |
113 |
4,989 |
420 |
171 |
591 |
|
|
ii) Tourism |
1,852 |
446 |
2,298 |
2,236 |
476 |
2,712 |
2,449 |
487 |
2,936 |
2,475 |
533 |
3,008 |
|
|
iii) Civil Supplies |
– |
193 |
193 |
925 |
217 |
1,141 |
941 |
217 |
1,157 |
926 |
232 |
1,158 |
|
|
iv) Others + |
80 |
556 |
636 |
76 |
644 |
720 |
76 |
651 |
727 |
65 |
895 |
960 |
II. NON-DEVELOPMENTAL EXPENDITURE |
|
|
|
|
|
|
|
|
|
|
|
|
(General services) (A to F) |
154 |
237,586 |
237,740 |
732 |
280,678 |
281,411 |
817 |
289,374 |
290,191 |
590 |
301,328 |
301,918 |
A. |
Organs of State |
10 |
9,404 |
9,414 |
408 |
14,056 |
14,464 |
408 |
13,918 |
14,326 |
216 |
10,584 |
10,800 |
B. |
Fiscal Services (i to ii) |
120 |
9,586 |
9,707 |
276 |
14,625 |
14,901 |
295 |
13,183 |
13,478 |
297 |
18,379 |
18,676 |
|
i) |
Collection of Taxes and Duties |
120 |
9,425 |
9,546 |
276 |
14,369 |
14,646 |
295 |
12,927 |
13,222 |
297 |
18,056 |
18,353 |
|
ii) |
Other Fiscal Services |
– |
161 |
161 |
– |
256 |
256 |
– |
256 |
256 |
– |
323 |
323 |
C. |
Interest Payments and Servicing of |
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt (1 + 2) |
– |
109,923 |
109,923 |
– |
126,042 |
126,042 |
– |
129,742 |
129,742 |
– |
130,403 |
130,403 |
|
1. |
Appropriation for Reduction or |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Avoidance of Debt |
– |
13,500 |
13,500 |
– |
11,000 |
11,000 |
– |
11,000 |
11,000 |
– |
5,500 |
5,500 |
|
2. |
Interest Payments (i to iv) |
– |
96,423 |
96,423 |
– |
115,042 |
115,042 |
– |
118,742 |
118,742 |
– |
124,903 |
124,903 |
|
|
i) Interest on Loans from the Centre |
– |
4,220 |
4,220 |
– |
3,700 |
3,700 |
– |
3,700 |
3,700 |
– |
1,000 |
1,000 |
|
|
ii) Interest on Internal Debt |
– |
77,311 |
77,311 |
– |
92,226 |
92,226 |
– |
92,226 |
92,226 |
– |
104,556 |
104,556 |
|
|
of which: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Interest on Market Loans |
– |
27,533 |
27,533 |
– |
31,814 |
31,814 |
– |
31,814 |
31,814 |
– |
39,006 |
39,006 |
|
|
(b) Interest on NSSF |
– |
41,175 |
41,175 |
– |
48,500 |
48,500 |
– |
48,500 |
48,500 |
– |
53,000 |
53,000 |
|
|
iii) Interest on Small Savings, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provident Funds, etc. |
– |
9,109 |
9,109 |
– |
13,583 |
13,583 |
– |
13,583 |
13,583 |
– |
13,796 |
13,796 |
|
|
iv) Others |
– |
5,783 |
5,783 |
– |
5,533 |
5,533 |
– |
9,233 |
9,233 |
– |
5,551 |
5,551 |
D. |
Administrative Services (i to v) |
23 |
55,798 |
55,821 |
48 |
65,953 |
66,001 |
115 |
66,528 |
66,643 |
52 |
71,885 |
71,937 |
|
i) |
Secretariat - General Services |
– |
3,794 |
3,794 |
– |
5,080 |
5,080 |
– |
4,482 |
4,482 |
– |
4,694 |
4,694 |
|
ii) |
District Administration |
– |
3,348 |
3,348 |
– |
4,496 |
4,496 |
– |
4,496 |
4,496 |
– |
4,861 |
4,861 |
|
iii) |
Police |
– |
28,841 |
28,841 |
– |
33,411 |
33,411 |
– |
34,125 |
34,125 |
31 |
36,771 |
36,802 |
|
iv) |
Public Works |
– |
14,185 |
14,185 |
– |
16,223 |
16,223 |
– |
16,366 |
16,366 |
– |
18,202 |
18,202 |
|
v) |
Others ++ |
23 |
5,630 |
5,654 |
48 |
6,744 |
6,792 |
115 |
7,061 |
7,175 |
21 |
7,358 |
7,379 |
E. |
Pensions |
– |
52,702 |
52,702 |
– |
59,997 |
59,997 |
– |
65,997 |
65,997 |
25 |
69,976 |
70,001 |
F. |
Miscellaneous General Services |
– |
173 |
173 |
– |
5 |
5 |
– |
5 |
5 |
– |
101 |
101 |
|
of which: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Payment on account of State Lotteries |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
III.Grants-in-Aid and Contributions |
– |
27,128 |
27,128 |
– |
32,355 |
32,355 |
– |
31,618 |
31,618 |
– |
34,253 |
34,253 |
of which: |
|
|
|
|
|
|
|
|
|
|
|
|
Compensation and Assignments to Local |
|
|
|
|
|
|
|
|
|
|
|
|
Bodies and Panchayati Raj Institutions |
– |
27,128 |
27,128 |
– |
32,355 |
32,355 |
– |
31,618 |
31,618 |
– |
34,253 |
34,253 |
|