URBAN DEVELOPMENT & HOUSING
|
|
A - General Services (a) Organs of State
|
2015
|
Elections
|
|
|
|
|
|
|
|
(b) Fiscal Services
|
|
|
|
|
|
|
|
|
|
(iii) Collection of Taxes on Commodities & Services
|
2045
|
Other Taxes and Duties on Commodities and Services
|
|
|
|
(d) Administrative Services
|
2059
|
Public Works
|
|
|
|
|
|
|
B. Social Services (c) Water Supply, Sanitation,
|
|
|
|
|
|
|
|
|
|
Housing & Urban Development
|
2215
|
Water Supply & Sanitation
|
|
|
|
|
|
(c) Water Supply, Sanitation, Housing
|
2216
|
Housing
|
|
|
|
|
|
|
|
and Urban Development
|
2217
|
Urban Development
|
|
|
|
|
|
|
C - Economic Services (g) Transport
|
3054
|
Roads and Bridges
|
|
|
|
|
|
|
(j) General Economic Services
|
3475
|
Other General Economic Services
|
|
|
|
|
B - Capital Account of Social Services
|
4215
|
Capital Outlay on Water Supply & Sanitation
|
|
|
|
(c) Capital Account Water Supply, Sanitation, Housing
|
4216
|
Capital Outlay on Housing
|
|
|
|
|
|
and Urban Development
|
4217
|
Capital Outlay on Urban Development
|
|
|
|
I. Estimate of the amount required in the year ending 31st
March, 2011 to defray the charges in respect of Urban Development
and Housing
|
|
|
|
|
Revenue
|
Capital
|
Total
|
|
|
|
|
|
|
|
|
Voted
|
315072
|
1826686
|
2141758
|
|
|
|
|
|
II. Details of the estimates and the heads under which this
grant will be accounted for:
|
|
|
|
|
|
|
|
|
|
|
|
(Rs. in thousand)
|
|
|
|
Actuals
|
Budget Estimate
|
Revised Estimate
|
Budget Estimate
|
Major /Sub-Major/Minor/Sub/Detailed Heads
|
2008-09
|
2009-10
|
2009-10
|
2010-11
|
|
|
|
Plan
|
Non-Plan
|
Plan
|
Non-Plan
|
Plan
|
Non-Plan
|
Plan
|
Non-Plan
|
Total
|
|
|
REVENUE SECTION
|
|
|
|
|
|
|
|
|
|
M.H.
|
2015
|
Elections
|
|
|
|
|
|
|
|
|
|
|
00.109
|
Charges for conduct of election to Panchayats / Local bodies
|
|
|
|
|
|
|
|
|
|
|
00.00.71
|
Conduct of Elections to Urban Local Bodies
|
-
|
515
|
-
|
1000
|
-
|
1000
|
-
|
100
|
100
|
Total
|
00.109
|
Charges for conduct of election to Panchayats/local bodies
|
-
|
515
|
-
|
1000
|
-
|
1000
|
-
|
100
|
100
|
Total
|
2015
|
Elections
|
-
|
515
|
-
|
1000
|
-
|
1000
|
-
|
100
|
100
|
|
|
|
|
|
|
|
|
|
|
|
|
M.H.
|
2045
|
Other Taxes and Duties on Commodities & Services
|
|
|
|
|
|
|
|
|
|
|
00.101
|
Collection Charges- Entertainment Tax
|
|
|
|
|
|
|
|
|
|
|
60
|
Establishment
|
|
|
|
|
|
|
|
|
|
|
44
|
Head Office Establishment
|
|
|
|
|
|
|
|
|
|
|
60.44.01
|
Salaries
|
-
|
786
|
-
|
905
|
-
|
5739
|
-
|
1217
|
1217
|
|
60.44.11
|
Travel Expenses
|
-
|
20
|
-
|
20
|
-
|
20
|
-
|
18
|
18
|
|
60.44.13
|
Office Expenses
|
-
|
25
|
-
|
25
|
-
|
25
|
-
|
23
|
23
|
Total
|
60
|
Establishment
|
-
|
831
|
-
|
950
|
-
|
5784
|
-
|
1258
|
1258
|
Total
|
00.101
|
Collection Charges- Entertainment Tax
|
-
|
831
|
-
|
950
|
-
|
5784
|
-
|
1258
|
1258
|
|
|
|
|
|
|
|
|
|
|
|
|
|
00.200
|
Collection Charges-Other Taxes & Duties
|
|
|
|
|
|
|
|
|
|
|
60
|
Establishment
|
|
|
|
|
|
|
|
|
|
|
44
|
Head Office Establishment
|
|
|
|
|
|
|
|
|
|
|
60.44.01
|
Salaries
|
-
|
4822
|
-
|
4595
|
-
|
4595
|
-
|
6648
|
6648
|
|
60.44.11
|
Travel Expenses
|
-
|
20
|
-
|
20
|
-
|
20
|
-
|
18
|
18
|
|
60.44.13
|
Office Expenses
|
-
|
20
|
-
|
20
|
-
|
20
|
-
|
18
|
18
|
Total
|
60
|
Establishment
|
-
|
4862
|
-
|
4635
|
-
|
4635
|
-
|
6684
|
6684
|
Total
|
00.200
|
Collection Charges-Other Taxes & Duties
|
-
|
4862
|
-
|
4635
|
-
|
4635
|
-
|
6684
|
6684
|
Total
|
2045
|
Other Taxes and Duties on Commodities & Services
|
-
|
5693
|
-
|
5585
|
-
|
10419
|
-
|
7942
|
7942
|
|
|
|
|
|
|
|
|
|
|
|
|
M.H.
|
2059
|
Public Works
|
|
|
|
|
|
|
|
|
|
|
80
|
General
|
|
|
|
|
|
|
|
|
|
|
80.053
|
Maintenance and Repairs
|
|
|
|
|
|
|
|
|
|
|
60
|
Work Charged Establishment
|
|
|
|
|
|
|
|
|
|
|
65
|
Maintenance and Repairs of Bazars under East District
|
|
|
|
|
|
|
|
|
|
|
60.65.02
|
Wages
|
-
|
2536
|
-
|
2535
|
-
|
2535
|
-
|
2258
|
2258
|
|
|
|
|
|
|
|
|
|
|
|
|
|
66
|
Maintenance and Repairs of Bazars under South District
|
|
|
|
|
|
|
|
|
|
|
60.66.02
|
Wages
|
-
|
904
|
-
|
896
|
-
|
896
|
-
|
803
|
803
|
Total
|
60
|
Work Charged Establishment
|
-
|
3440
|
-
|
3431
|
-
|
3431
|
-
|
3061
|
3061
|
|
|
|
|
|
|
|
|
|
|
|
|
|
61
|
Other Maintenance Expenditure
|
|
|
|
|
|
|
|
|
|
|
65
|
Maintenance and Repairs of Bazars under East District
|
|
|
|
|
|
|
|
|
|
|
61.65.27
|
Minor Works
|
-
|
4146
|
-
|
1338
|
-
|
1338
|
-
|
838
|
838
|
|
|
|
|
|
|
|
|
|
|
|
|
|
66
|
Maintenance and Repairs of Bazars under South District
|
|
|
|
|
|
|
|
|
|
|
61.66.27
|
Minor Works
|
-
|
2911
|
-
|
920
|
-
|
920
|
-
|
720
|
720
|
Total
|
61
|
Other Maintenance Expenditure
|
-
|
7057
|
-
|
2258
|
-
|
2258
|
-
|
1558
|
1558
|
Total
|
80.053
|
Maintenance and Repairs
|
-
|
10497
|
-
|
5689
|
-
|
5689
|
-
|
4619
|
4619
|
Total
|
2059
|
Public Works
|
-
|
10497
|
-
|
5689
|
-
|
5689
|
-
|
4619
|
4619
|
|
|
|
|
|
|
|
|
|
|
|
|
M.H.
|
2215
|
Water Supply & Sanitation
|
|
|
|
|
|
|
|
|
|
|
02
|
Sewerage and Sanitation
|
|
|
|
|
|
|
|
|
|
|
02.105
|
Sanitation Services
|
|
|
|
|
|
|
|
|
|
|
42
|
Urban Development and Housing Department
|
|
|
|
|
|
|
|
|
|
|
45
|
East District
|
|
|
|
|
|
|
|
|
|
|
42.45.71
|
Sanitation of Gangtok Town
|
-
|
4646
|
-
|
4646
|
-
|
4646
|
-
|
1926
|
1926
|
|
42.45.72
|
Sanitation of Other Bazars
|
-
|
928
|
-
|
929
|
-
|
929
|
-
|
629
|
629
|
|
42.45.74
|
Capacity Building/Training
|
40
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Total
|
45
|
East District
|
40
|
5574
|
-
|
5575
|
-
|
5575
|
-
|
2555
|
2555
|
|
|
|
|
|
|
|
|
|
|
|
|
|
48
|
South District
|
|
|
|
|
|
|
|
|
|
|
42.48.72
|
Sanitation of Other Bazars
|
-
|
2740
|
-
|
3046
|
-
|
3046
|
-
|
2288
|
2288
|
Total
|
42
|
Urban Development and Housing Department
|
40
|
8314
|
-
|
8621
|
-
|
8621
|
-
|
4843
|
4843
|
Total
|
02.105
|
Sanitation Services
|
40
|
8314
|
-
|
8621
|
-
|
8621
|
-
|
4843
|
4843
|
Total
|
02
|
Sewerage and Sanitation
|
40
|
8314
|
-
|
8621
|
-
|
8621
|
-
|
4843
|
4843
|
Total
|
2215
|
Water Supply & Sanitation
|
40
|
8314
|
-
|
8621
|
-
|
8621
|
-
|
4843
|
4843
|
|
|
|
|
|
|
|
|
|
|
|
|
M.H.
|
2216
|
Housing
|
|
|
|
|
|
|
|
|
|
|
80
|
General
|
|
|
|
|
|
|
|
|
|
|
80.103
|
Assistance to Housing Board Corporation etc
|
|
|
|
|
|
|
|
|
|
|
60
|
Sikkim Housing Board
|
|
|
|
|
|
|
|
|
|
|
60.00.31
|
Grants-in-aid
|
-
|
-
|
4655
|
-
|
4655
|
-
|
-
|
-
|
-
|
|
60.00.74
|
Capacity Building/Training
|
140
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Total
|
60
|
Sikkim Housing Board
|
140
|
-
|
4655
|
-
|
4655
|
-
|
-
|
-
|
-
|
Total
|
80.103
|
Assistance to Housing Board Corporation etc
|
140
|
-
|
4655
|
-
|
4655
|
-
|
-
|
-
|
-
|
Total
|
2216
|
Housing
|
140
|
-
|
4655
|
-
|
4655
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
M.H.
|
2217
|
Urban Development
|
|
|
|
|
|
|
|
|
|
|
01
|
State Capital Development (Gangtok)
|
|
|
|
|
|
|
|
|
|
|
01.001
|
Direction & Administration
|
|
|
|
|
|
|
|
|
|
|
60
|
Establishment
|
|
|
|
|
|
|
|
|
|
|
44
|
Head Office Establishment
|
|
|
|
|
|
|
|
|
|
|
60.44.01
|
Salaries
|
-
|
7771
|
-
|
8508
|
-
|
8508
|
-
|
11251
|
11251
|
|
60.44.11
|
Travel Expenses
|
-
|
45
|
-
|
45
|
-
|
45
|
-
|
41
|
41
|
|
60.44.13
|
Office Expenses
|
-
|
405
|
-
|
405
|
-
|
405
|
-
|
365
|
365
|
|
60.44.42
|
Lumpsum provision for revision of pay
|
-
|
-
|
6366
|
14000
|
6366
|
14000
|
7681
|
-
|
7681
|
|
60.44.74
|
Capacity Building/Training
|
6530
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Total
|
60
|
Establishment
|
6530
|
8221
|
6366
|
22958
|
6366
|
22958
|
7681
|
11657
|
19338
|
Total
|
01.001
|
Direction & Administration
|
6530
|
8221
|
6366
|
22958
|
6366
|
22958
|
7681
|
11657
|
19338
|
|
|
|
|
|
|
|
|
|
|
|
|
|
01.053
|
Maintenance and Repairs
|
|
|
|
|
|
|
|
|
|
|
44
|
Head Office Establishment
|
|
|
|
|
|
|
|
|
|
|
00.44.71
|
Maintenance of Gangtok Town
|
-
|
1977
|
-
|
1977
|
-
|
1977
|
-
|
1477
|
1477
|
Total
|
01.053
|
Maintenance and Repairs
|
-
|
1977
|
-
|
1977
|
-
|
1977
|
-
|
1477
|
1477
|
|
|
|
|
|
|
|
|
|
|
|
|
|
01.800
|
Other Expenditure
|
|
|
|
|
|
|
|
|
|
|
62
|
Upkeep of Town
|
|
|
|
|
|
|
|
|
|
|
44
|
Head Office Establishment
|
|
|
|
|
|
|
|
|
|
|
62.44.27
|
Minor Works
|
-
|
-
|
-
|
-
|
-
|
-
|
2500
|
-
|
2500
|
|
62.44.50
|
Other Charges
|
100
|
-
|
4802
|
-
|
602
|
-
|
-
|
-
|
-
|
|
62.44.71
|
Uniform /Kits for Safaikarmachri and Porters
|
1319
|
-
|
1
|
-
|
1
|
-
|
-
|
-
|
-
|
|
62.44.72
|
External electrification of Sabjimandi Complex
|
-
|
5697
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
62.44.73
|
Turning improvement below TNA School
|
-
|
8618
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
62.44.74
|
Additional works at IOC Deorali
|
-
|
7622
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
62.44.75
|
Development of Inner City Roads
|
-
|
-
|
-
|
-
|
-
|
-
|
50000
|
-
|
50000
|
|
62.44.76
|
Consultancy for Old West Point PPP
|
-
|
-
|
-
|
-
|
-
|
-
|
5000
|
-
|
5000
|
|
62.44.77
|
Consutancy for Deorali Pedestrian Flyover
|
-
|
-
|
-
|
-
|
-
|
-
|
1200
|
-
|
1200
|
|
62.44.78
|
Improvement work around Mintokgang
|
-
|
-
|
-
|
-
|
-
|
-
|
10000
|
-
|
10000
|
|
62.44.79
|
Upgradation and Beautification of Fashion Street, Deorali
|
-
|
-
|
-
|
-
|
-
|
-
|
10000
|
-
|
10000
|
Total
|
62
|
Upkeep of Town
|
1419
|
21937
|
4803
|
-
|
603
|
-
|
78700
|
-
|
78700
|
|
|
|
|
|
|
|
|
|
|
|
|
|
64
|
Implementation of 74th Constitutional Amendment
|
|
|
|
|
|
|
|
|
|
|
44
|
Head Office Establishment
|
|
|
|
|
|
|
|
|
|
|
64.44.50
|
Other Charges
|
743
|
-
|
1000
|
-
|
1000
|
-
|
1000
|
-
|
1000
|
|
64.44.51
|
Motor Vehicles
|
-
|
-
|
-
|
-
|
-
|
-
|
3500
|
-
|
3500
|
|
64.44.71
|
Double Entry Accrual System for ULBs
|
-
|
-
|
-
|
-
|
-
|
-
|
3500
|
-
|
3500
|
Total
|
64
|
Implementation of 74th Constitutional Amendment
|
743
|
-
|
1000
|
-
|
1000
|
-
|
8000
|
-
|
8000
|
Total
|
01.800
|
Other Expenditure
|
2162
|
21937
|
5803
|
-
|
1603
|
-
|
86700
|
-
|
86700
|
Total
|
01
|
State Capital Development
|
8692
|
32135
|
12169
|
24935
|
7969
|
24935
|
94381
|
13134
|
107515
|
|
|
|
|
|
|
|
|
|
|
|
|
|
04
|
Slum Area Improvement
|
|
|
|
|
|
|
|
|
|
|
04.051
|
Construction
|
|
|
|
|
|
|
|
|
|
|
60
|
National Slum Development Programme
|
|
|
|
|
|
|
|
|
|
|
45
|
East District
|
|
|
|
|
|
|
|
|
|
|
60.45.71
|
Environmental Improvement of Slums of Gangtok
|
1987
|
-
|
1
|
-
|
1
|
-
|
-
|
-
|
-
|
|
60.45.72
|
Environmental Improvement of Slums of Other Bazars
|
-
|
-
|
1
|
-
|
1
|
-
|
-
|
-
|
-
|
Total
|
45
|
East District
|
1987
|
-
|
2
|
-
|
2
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
48
|
South District
|
|
|
|
|
|
|
|
|
|
|
60.48.72
|
Environmental Improvement of Slums of Other Bazars
|
1844
|
-
|
1
|
-
|
1
|
-
|
-
|
-
|
-
|
Total
|
60
|
National Slum Development Programme
|
3831
|
-
|
3
|
-
|
3
|
-
|
-
|
-
|
-
|
Total
|
04.051
|
Construction
|
3831
|
-
|
3
|
-
|
3
|
-
|
-
|
-
|
-
|
Total
|
04
|
Slum Area Improvement
|
3831
|
-
|
3
|
-
|
3
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
05
|
Other Urban Development Schemes
|
|
|
|
|
|
|
|
|
|
|
05.001
|
Direction & Administration
|
|
|
|
|
|
|
|
|
|
|
60
|
Town Planning Cell
|
|
|
|
|
|
|
|
|
|
|
44
|
Head Office Establishment
|
|
|
|
|
|
|
|
|
|
|
60.44.01
|
Salaries
|
4022
|
-
|
4200
|
-
|
4200
|
-
|
8500
|
-
|
8500
|
|
60.44.11
|
Travel Expenses
|
98
|
-
|
150
|
-
|
150
|
-
|
150
|
-
|
150
|
|
60.44.13
|
Office Expenses
|
100
|
-
|
150
|
-
|
150
|
-
|
150
|
-
|
150
|
Total
|
44
|
Head Office Establishment
|
4220
|
-
|
4500
|
-
|
4500
|
-
|
8800
|
-
|
8800
|
|
|
|
|
|
|
|
|
|
|
|
|
|
48
|
South District
|
|
|
|
|
|
|
|
|
|
|
60.48.11
|
Travel Expenses
|
45
|
-
|
50
|
-
|
50
|
-
|
50
|
-
|
50
|
|
60.48.13
|
Office Expenses
|
47
|
-
|
100
|
-
|
100
|
-
|
100
|
-
|
100
|
Total
|
48
|
South District
|
92
|
-
|
150
|
-
|
150
|
-
|
150
|
-
|
150
|
Total
|
60
|
Town Planning Cell
|
4312
|
-
|
4650
|
-
|
4650
|
-
|
8950
|
-
|
8950
|
Total
|
05.001
|
Direction & Administration
|
4312
|
-
|
4650
|
-
|
4650
|
-
|
8950
|
-
|
8950
|
|
|
|
|
|
|
|
|
|
|
|
|
|
05.051
|
Construction
|
|
|
|
|
|
|
|
|
|
|
45
|
East District
|
|
|
|
|
|
|
|
|
|
|
00.45.73
|
Improvement of Urban Roads
|
-
|
-
|
1
|
-
|
1
|
-
|
-
|
-
|
-
|
|
00.45.74
|
Development of Other Bazars
|
19102
|
-
|
30000
|
-
|
40000
|
-
|
-
|
-
|
-
|
|
00.45.75
|
Upgradation and Beautification of 14 Bazars (ACA)
|
-
|
-
|
-
|
-
|
-
|
-
|
50000
|
-
|
50000
|
|
00.45.76
|
Development of Melli Bazar (ACA)
|
-
|
-
|
-
|
-
|
-
|
-
|
20000
|
-
|
20000
|
|
00.45.77
|
Development of Jorethang Bazar (ACA)
|
-
|
-
|
-
|
-
|
-
|
-
|
15000
|
-
|
15000
|
|
00.45.78
|
Rangpo Welcome Gate
|
-
|
-
|
-
|
-
|
-
|
-
|
5000
|
-
|
5000
|
Total
|
45
|
East District
|
19102
|
-
|
30001
|
-
|
40001
|
-
|
90000
|
-
|
90000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
46
|
West District
|
|
|
|
|
|
|
|
|
|
|
00.46.75
|
Development and Improvement of Gyalshing Bazar
|
9900
|
-
|
1
|
-
|
1
|
-
|
-
|
-
|
-
|
Total
|
46
|
West District
|
9900
|
-
|
1
|
-
|
1
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
47
|
North District
|
|
|
|
|
|
|
|
|
|
|
00.47.75
|
Development and Improvement of Mangan Bazar
|
6694
|
-
|
1
|
-
|
1
|
-
|
-
|
-
|
-
|
Total
|
47
|
North District
|
6694
|
-
|
1
|
-
|
1
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
48
|
South District
|
|
|
|
|
|
|
|
|
|
|
00.48.73
|
Improvement of Urban Roads
|
-
|
-
|
1
|
-
|
1
|
-
|
-
|
-
|
-
|
|
00.48.75
|
Development and Improvement of Namchi Bazar
|
36198
|
-
|
5065
|
-
|
5065
|
-
|
5000
|
-
|
5000
|
|
00.48.76
|
Development of Other Bazars
|
15496
|
-
|
192
|
-
|
192
|
-
|
-
|
-
|
-
|
|
00.48.77
|
O & M of Foutains, Central Park
|
-
|
-
|
-
|
-
|
-
|
-
|
1000
|
-
|
1000
|
Total
|
48
|
South District
|
51694
|
-
|
5258
|
-
|
5258
|
-
|
6000
|
-
|
6000
|
Total
|
05.051
|
Construction
|
87390
|
-
|
35261
|
-
|
45261
|
-
|
96000
|
-
|
96000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
05.053
|
Maintenance and repairs
|
|
|
|
|
|
|
|
|
|
|
45
|
East District
|
|
|
|
|
|
|
|
|
|
|
00.45.75
|
Maintenance of Other Bazars
|
-
|
1166
|
-
|
1264
|
-
|
1264
|
-
|
1125
|
1125
|
|
|
|
|
|
|
|
|
|
|
|
|
|
48
|
South District
|
|
|
|
|
|
|
|
|
|
|
00.48.75
|
Maintenance of Other Bazars
|
-
|
242
|
-
|
243
|
-
|
243
|
-
|
170
|
170
|
Total
|
05.053
|
Maintenance and repairs
|
-
|
1408
|
-
|
1507
|
-
|
1507
|
-
|
1295
|
1295
|
|
|
|
|
|
|
|
|
|
|
|
|
|
05.800
|
Other Expenditure
|
|
|
|
|
|
|
|
|
|
|
44
|
Head Office Establishment
|
|
|
|
|
|
|
|
|
|
|
00.44.61
|
Survey and Investigation
|
675
|
-
|
1
|
-
|
1
|
-
|
-
|
-
|
-
|
Total
|
05.800
|
Other Expenditure
|
675
|
-
|
1
|
-
|
1
|
-
|
-
|
-
|
-
|
Total
|
05
|
Other Urban Development Schemes
|
92377
|
1408
|
39912
|
1507
|
49912
|
1507
|
104950
|
1295
|
106245
|
|
|
|
|
|
|
|
|
|
|
|
|
|
80
|
General
|
|
|
|
|
|
|
|
|
|
|
80.001
|
Direction & Administration
|
|
|
|
|
|
|
|
|
|
|
44
|
Head Office Establishment
|
|
|
|
|
|
|
|
|
|
|
00.44.01
|
Salaries
|
4487
|
7515
|
3600
|
8595
|
3600
|
15130
|
6950
|
10447
|
17397
|
|
00.44.02
|
Wages
|
4264
|
-
|
4200
|
-
|
4200
|
-
|
6032
|
-
|
6032
|
|
00.44.11
|
Travel Expenses
|
800
|
63
|
800
|
63
|
800
|
63
|
700
|
57
|
757
|
|
00.44.13
|
Office Expenses
|
3500
|
122
|
3300
|
122
|
3300
|
122
|
2500
|
110
|
2610
|
|
00.44.26
|
Advertisement & Publicity
|
-
|
-
|
200
|
-
|
200
|
-
|
200
|
-
|
200
|
|
00.44.50
|
Other Charges
|
-
|
-
|
1554
|
-
|
1554
|
-
|
500
|
-
|
500
|
|
00.44.51
|
Motor Vehicles
|
799
|
365
|
800
|
365
|
800
|
365
|
650
|
329
|
979
|
Total
|
44
|
Head Office Establishment
|
13850
|
8065
|
14454
|
9145
|
14454
|
15680
|
17532
|
10943
|
28475
|
|
|
|
|
|
|
|
|
|
|
|
|
|
48
|
South District
|
|
|
|
|
|
|
|
|
|
|
00.48.01
|
Salaries
|
5374
|
2414
|
5000
|
3385
|
5000
|
3385
|
7575
|
3269
|
10844
|
|
00.48.02
|
Wages
|
947
|
-
|
1000
|
-
|
1000
|
-
|
1494
|
-
|
1494
|
|
00.48.11
|
Travel Expenses
|
198
|
15
|
250
|
16
|
250
|
16
|
200
|
14
|
214
|
|
00.48.13
|
Office Expenses
|
932
|
40
|
1000
|
41
|
1000
|
41
|
800
|
37
|
837
|
Total
|
48
|
South District
|
7451
|
2469
|
7250
|
3442
|
7250
|
3442
|
10069
|
3320
|
13389
|
Total
|
80.001
|
Direction & Administration
|
21301
|
10534
|
21704
|
12587
|
21704
|
19122
|
27601
|
14263
|
41864
|
|
|
|
|
|
|
|
|
|
|
|
|
|
80.191
|
Assistance to Local Bodies and Municipalities/ Municipal
Corporation
|
|
|
|
|
|
|
|
|
|
|
62
|
Grant to local bodies recommended by the 12th Finance
Commission
|
|
|
|
|
|
|
|
|
|
|
62.00.31
|
Grants-in-Aid
|
-
|
-
|
-
|
2000
|
-
|
2000
|
-
|
-
|
-
|
Total
|
62
|
Grant to local bodies recommended by the 12th Finance
Commission
|
-
|
-
|
-
|
2000
|
-
|
2000
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
63
|
Grant to local bodies recommended by the State Finance
Commission
|
|
|
|
|
|
|
|
|
|
|
63.00.31
|
Grants-in-Aid
|
-
|
-
|
-
|
1
|
-
|
1
|
-
|
1
|
1
|
Total
|
63
|
Grant to local bodies recommended by the State Finance
Commission
|
-
|
-
|
-
|
1
|
-
|
1
|
-
|
1
|
1
|
Total
|
80.191
|
Assistance to Local Bodies and Municipalities/ Municipal
Corporation
|
-
|
-
|
-
|
2001
|
-
|
2001
|
-
|
1
|
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
80.800
|
Other Expenditure
|
|
|
|
|
|
|
|
|
|
|
61
|
Garbage Disposal
|
|
|
|
|
|
|
|
|
|
|
45
|
East District
|
|
|
|
|
|
|
|
|
|
|
61.45.01
|
Salaries
|
-
|
6261
|
-
|
6590
|
-
|
10836
|
-
|
6850
|
6850
|
|
61.45.21
|
Supplies and Materials
|
2500
|
-
|
2500
|
-
|
2500
|
-
|
2500
|
-
|
2500
|
|
61.45.50
|
Other Charges
|
2000
|
-
|
2500
|
-
|
2500
|
-
|
2500
|
-
|
2500
|
|
61.45.51
|
Motor Vehicles
|
1000
|
-
|
3000
|
-
|
3000
|
-
|
3000
|
-
|
3000
|
Total
|
45
|
East District
|
5500
|
6261
|
8000
|
6590
|
8000
|
10836
|
8000
|
6850
|
14850
|
|
|
|
|
|
|
|
|
|
|
|
|
|
48
|
South District
|
|
|
|
|
|
|
|
|
|
|
61.48.01
|
Salaries
|
-
|
3750
|
-
|
4045
|
-
|
4045
|
-
|
5258
|
5258
|
|
61.48.21
|
Supplies and Materials
|
800
|
-
|
600
|
-
|
600
|
-
|
600
|
-
|
600
|
|
61.48.50
|
Other Charges
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
61.48.51
|
Motor Vehicles
|
248
|
-
|
400
|
-
|
400
|
-
|
400
|
-
|
400
|
Total
|
48
|
South District
|
1048
|
3750
|
1000
|
4045
|
1000
|
4045
|
1000
|
5258
|
6258
|
Total
|
61
|
Garbage Disposal
|
6548
|
10011
|
9000
|
10635
|
9000
|
14881
|
9000
|
12108
|
21108
|
|
|
|
|
|
|
|
|
|
|
|
|
|
62
|
Parks and Gardens
|
|
|
|
|
|
|
|
|
|
|
45
|
East District
|
|
|
|
|
|
|
|
|
|
|
62.45.02
|
Wages
|
-
|
1093
|
-
|
1092
|
-
|
1092
|
-
|
1142
|
1142
|
|
62.45.21
|
Supplies and Materials
|
-
|
162
|
-
|
162
|
-
|
162
|
-
|
146
|
146
|
|
62.45.27
|
Minor Works
|
-
|
81
|
-
|
81
|
-
|
81
|
-
|
73
|
73
|
|
62.45.50
|
Other Charges
|
-
|
81
|
-
|
81
|
-
|
81
|
-
|
73
|
73
|
Total
|
62
|
Parks and Gardens
|
-
|
1417
|
-
|
1416
|
-
|
1416
|
-
|
1434
|
1434
|
|
|
|
|
|
|
|
|
|
|
|
|
|
64
|
Garbage Plant at Martam
|
|
|
|
|
|
|
|
|
|
|
45
|
East District
|
|
|
|
|
|
|
|
|
|
|
64.45.21
|
Supplies and Materials
|
169
|
-
|
500
|
-
|
500
|
-
|
500
|
-
|
500
|
|
64.45.50
|
Other Charges
|
-
|
-
|
250
|
-
|
250
|
-
|
250
|
-
|
250
|
|
64.45.51
|
Motor Vehicles
|
1631
|
-
|
250
|
-
|
250
|
-
|
250
|
-
|
250
|
Total
|
64
|
Garbage Plant at Martam
|
1800
|
-
|
1000
|
-
|
1000
|
-
|
1000
|
-
|
1000
|
Total
|
80.800
|
Other Expenditure
|
8348
|
11428
|
10000
|
12051
|
10000
|
16297
|
10000
|
13542
|
23542
|
Total
|
80
|
General
|
29649
|
21962
|
31704
|
26639
|
31704
|
37420
|
37601
|
27806
|
65407
|
Total
|
2217
|
Urban Development
|
134549
|
55505
|
83788
|
53081
|
89588
|
63862
|
236932
|
42235
|
279167
|
|
|
|
|
|
|
|
|
|
|
|
|
M.H.
|
3054
|
Roads & Bridges
|
|
|
|
|
|
|
|
|
|
|
04
|
District & Other Roads
|
|
|
|
|
|
|
|
|
|
|
04.105
|
Maintenance and Repairs
|
|
|
|
|
|
|
|
|
|
|
45
|
East District
|
|
|
|
|
|
|
|
|
|
|
00.45.01
|
Salaries
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2958
|
2958
|
|
00.45.02
|
Wages
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3663
|
3663
|
|
00.45.13
|
Office Expenses
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
180
|
180
|
|
45.00.27
|
Minor Works
|
-
|
4001
|
-
|
-
|
-
|
-
|
-
|
1600
|
1600
|
Total
|
3054
|
Roads & Bridges
|
-
|
4001
|
-
|
-
|
-
|
-
|
-
|
8401
|
8401
|
|
|
|
|
|
|
|
|
|
|
|
|
MH
|
3475
|
Other General Economic Services
|
|
|
|
|
|
|
|
|
|
|
00.108
|
Urban Oriented Employment Programme
|
|
|
|
|
|
|
|
|
|
|
00.00.81
|
Swarna Jayanti Shahari Rozgar Yojana
(75:25% CSS)**
|
11368
|
-
|
13900
|
-
|
13900
|
-
|
10000
|
-
|
10000
|
Total
|
00.108
|
Urban Oriented Employment Programme
|
11368
|
-
|
13900
|
-
|
13900
|
-
|
10000
|
-
|
10000
|
Total
|
3475
|
Other General Economic Services
|
11368
|
-
|
13900
|
-
|
13900
|
-
|
10000
|
-
|
10000
|
Total
|
|
REVENUE SECTION
|
146097
|
84525
|
102343
|
73976
|
108143
|
89591
|
246932
|
68140
|
315072
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CAPITAL SECTION
|
|
|
|
|
|
|
|
|
|
M.H.
|
4215
|
Capital Outlay on Water Supply & Sanitation
|
|
|
|
|
|
|
|
|
|
|
02
|
Sewerage and Sanitation
|
|
|
|
|
|
|
|
|
|
|
02.106
|
Sewerage Services
|
|
|
|
|
|
|
|
|
|
|
42
|
Urban Development and Housing Department
|
|
|
|
|
|
|
|
|
|
|
45
|
East District
|
|
|
|
|
|
|
|
|
|
|
42.45.71
|
Construction of drainage and Sewerage system in other
Urban Areas
|
778
|
-
|
1200
|
-
|
1200
|
-
|
-
|
-
|
-
|
|
42.45.72
|
Rehabilitation of Sewerage System in Gangtok (JNNURM -
Central share)
|
53820
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Total
|
45
|
East District
|
54598
|
-
|
1200
|
-
|
1200
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
48
|
South District
|
|
|
|
|
|
|
|
|
|
|
42.48.71
|
Construction of drainage and Sewerage system in other
Urban Areas
|
536
|
-
|
700
|
-
|
700
|
-
|
-
|
-
|
-
|
Total
|
42
|
Urban Development and Housing Department
|
55134
|
-
|
1900
|
-
|
1900
|
-
|
-
|
-
|
-
|
Total
|
02.106
|
Sewerage Services
|
55134
|
-
|
1900
|
-
|
1900
|
-
|
-
|
-
|
-
|
Total
|
4215
|
Capital Outlay on Water Supply & Sanitation
|
55134
|
-
|
1900
|
-
|
1900
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
M.H.
|
4216
|
Capital Outlay on Housing
|
|
|
|
|
|
|
|
|
|
|
80
|
General
|
|
|
|
|
|
|
|
|
|
|
80.800
|
Other Expenditure
|
|
|
|
|
|
|
|
|
|
|
42
|
Urban Development and Housing Department
|
|
|
|
|
|
|
|
|
|
|
45
|
East District
|
|
|
|
|
|
|
|
|
|
|
42.45.72
|
Social Housing
|
-
|
-
|
1272
|
-
|
1272
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
48
|
South District
|
|
|
|
|
|
|
|
|
|
|
42.48.72
|
Social Housing
|
1350
|
-
|
10
|
-
|
10
|
-
|
-
|
-
|
-
|
Total
|
42
|
Urban Development and Housing Department
|
1350
|
-
|
1282
|
-
|
1282
|
-
|
-
|
-
|
-
|
Total
|
80.800
|
Other Expenditure
|
1350
|
-
|
1282
|
-
|
1282
|
-
|
-
|
-
|
-
|
Total
|
80
|
General
|
1350
|
-
|
1282
|
-
|
1282
|
-
|
-
|
-
|
-
|
Total
|
4216
|
Capital Outlay on Housing
|
1350
|
-
|
1282
|
-
|
1282
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
M.H.
|
4217
|
Capital Outlay on Urban Development
|
|
|
|
|
|
|
|
|
|
|
03
|
Integrated Development of Small and Medium Towns
|
|
|
|
|
|
|
|
|
|
|
03.051
|
Construction
|
|
|
|
|
|
|
|
|
|
|
60
|
Land Acquisition
|
|
|
|
|
|
|
|
|
|
|
45
|
East District
|
|
|
|
|
|
|
|
|
|
|
60.45.71
|
Land Compensation
|
10000
|
-
|
1
|
-
|
1
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
48
|
South District
|
|
|
|
|
|
|
|
|
|
|
60.48.71
|
Land Compensation
|
2999
|
-
|
1
|
-
|
1
|
-
|
-
|
-
|
-
|
Total
|
60
|
Land Acquisition
|
12999
|
-
|
2
|
-
|
2
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
61
|
Parking Place
|
|
|
|
|
|
|
|
|
|
|
45
|
East District
|
|
|
|
|
|
|
|
|
|
|
61.45.72
|
Construction of Parking Place
|
28450
|
-
|
1
|
-
|
1
|
-
|
-
|
-
|
-
|
|
61.45.74
|
Multilayer Parking (ACA)
|
-
|
-
|
10000
|
-
|
10000
|
-
|
20000
|
-
|
20000
|
Total
|
45
|
East District
|
28450
|
-
|
10001
|
-
|
10001
|
-
|
20000
|
-
|
20000
|
Total
|
61
|
Parking Place
|
28450
|
-
|
10001
|
-
|
10001
|
-
|
20000
|
-
|
20000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
62
|
Implementation of Master Plan
|
|
|
|
|
|
|
|
|
|
|
45
|
East District
|
|
|
|
|
|
|
|
|
|
|
62.45.53
|
Major Works
|
1621
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
62.45.71
|
Improvement of Gangtok Bazar (ACA)
|
49996
|
-
|
40800
|
-
|
40800
|
-
|
-
|
-
|
-
|
|
62.45.72
|
Namnang Walkway and View Point(ACA)
|
-
|
-
|
-
|
-
|
-
|
-
|
50000
|
-
|
50000
|
|
62.45.73
|
Construction of Kishan Bazar in two district headquarters (ACA)
|
-
|
-
|
-
|
-
|
-
|
-
|
20000
|
-
|
20000
|
|
62.45.74
|
Construction of Flyover at Deorali, Zero Point,TNA Complex,
Tadong School Junction and Singtam Hospital
|
-
|
-
|
-
|
-
|
-
|
-
|
15000
|
-
|
15000
|
|
62.45.75
|
Construction of Community Centre at Chandmari
|
-
|
-
|
-
|
-
|
-
|
-
|
5000
|
-
|
5000
|
Total
|
62
|
Implementation of Master Plan
|
51617
|
-
|
40800
|
-
|
40800
|
-
|
90000
|
-
|
90000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
63
|
Development of Small and Medium Towns
|
|
|
|
|
|
|
|
|
|
|
45
|
East District
|
|
|
|
|
|
|
|
|
|
|
63.45.75
|
Shopping Complex at Pakyong (State Share)
|
5500
|
-
|
1620
|
-
|
1620
|
-
|
800
|
-
|
800
|
|
63.45.76
|
Shopping Complex at Rongli (State Share)
|
2595
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
63.45.86
|
Shopping Complex at Rongli (Central Share)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Total
|
45
|
East District
|
8095
|
-
|
1620
|
-
|
1620
|
-
|
800
|
-
|
800
|
|
|
|
|
|
|
|
|
|
|
|
|
|
46
|
West District
|
|
|
|
|
|
|
|
|
|
|
63.46.75
|
Shopping Complex at Soreng (State Share)
|
3199
|
-
|
1470
|
-
|
1470
|
-
|
-
|
-
|
-
|
|
63.46.76
|
Shopping Complex at Gyalshing (State Share)
|
5500
|
-
|
2100
|
-
|
2100
|
-
|
-
|
-
|
-
|
Total
|
46
|
West District
|
8699
|
-
|
3570
|
-
|
3570
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
48
|
South District
|
|
|
|
|
|
|
|
|
|
|
63.48.75
|
Shopping Complex at Jorethang (State Share)
|
3733
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Total
|
48
|
South District
|
3733
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Total
|
63
|
Development of Small and Medium Towns
|
20527
|
-
|
5190
|
-
|
5190
|
-
|
800
|
-
|
800
|
|
|
|
|
|
|
|
|
|
|
|
|
|
71
|
Jawarharlall Nehru National Urban Renewal Mission
|
|
|
|
|
|
|
|
|
|
|
44
|
Head Office Establishment
|
|
|
|
|
|
|
|
|
|
|
71.44.77
|
Development works (ACA)
|
6982
|
-
|
1200000
|
-
|
1200000
|
-
|
1500000
|
-
|
1500000
|
|
71.44.78
|
Development works (State Share)
|
10000
|
-
|
50000
|
-
|
-
|
-
|
-
|
-
|
-
|
Total
|
71
|
Jawarharlall Nehru National Urban Renewal Mission
|
16982
|
-
|
1250000
|
-
|
1200000
|
-
|
1500000
|
-
|
1500000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
72
|
Schemes funded by NABARD
|
|
|
|
|
|
|
|
|
|
|
44
|
Head Office Establishment
|
|
|
|
|
|
|
|
|
|
|
72.44.71
|
Development works (NABARD)
|
56998
|
-
|
65000
|
-
|
65000
|
-
|
40000
|
-
|
40000
|
|
72.44.72
|
State Share for NABARD Schemes
|
1537
|
-
|
-
|
-
|
5417
|
-
|
-
|
-
|
-
|
Total
|
44
|
Head Office Establishment
|
58535
|
-
|
65000
|
-
|
70417
|
-
|
40000
|
-
|
40000
|
Total
|
72
|
Schemes funded by NABARD
|
58535
|
-
|
65000
|
-
|
70417
|
-
|
40000
|
-
|
40000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
73
|
Development of Mane Chokerling Complex, Ravangla
|
|
|
|
|
|
|
|
|
|
|
48
|
South District
|
|
|
|
|
|
|
|
|
|
|
73.48.81
|
Development Works (Central Share)
|
10505
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
73.48.75
|
Development Works (State Share)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Total
|
73
|
Development of Mane Chokerling Complex, Ravangla
|
10505
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
48
|
South District
|
|
|
|
|
|
|
|
|
|
|
74.48.72
|
Garbage Plant at Sipshu
|
1900
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Total
|
74
|
Solid Waste Mangement
|
1900
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
75
|
ADP Project (EAP)
|
|
|
|
|
|
|
|
|
|
|
44
|
Head Office Establishment
|
|
|
|
|
|
|
|
|
|
|
75.44.73
|
Development Works
|
-
|
-
|
50000
|
-
|
50000
|
-
|
50000
|
-
|
50000
|
Total
|
75
|
ADP Project (EAP)
|
-
|
-
|
50000
|
-
|
50000
|
-
|
50000
|
-
|
50000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
78
|
Projects/Schemes for the benefit of N.E. Region and Sikkim
(90:10% CSS)
|
|
|
|
|
|
|
|
|
|
|
81
|
Providing 50mm thick bituminous and 40mm dense bituminous
concrete at Namchi
|
|
|
|
|
|
|
|
|
|
|
78.81.53
|
Major Works**
|
3868
|
-
|
5800
|
-
|
5800
|
-
|
2900
|
-
|
2900
|
|
|
|
|
|
|
|
|
|
|
|
|
|
82
|
Carpeting of Other Bazars of South Sikkim
|
|
|
|
|
|
|
|
|
|
|
78.82.53
|
Major Works
|
4999
|
-
|
10057
|
-
|
10057
|
-
|
6728
|
-
|
6728
|
|
|
|
|
|
|
|
|
|
|
|
|
|
83
|
Pedestrian Track at Namchi
|
|
|
|
|
|
|
|
|
|
|
78.83.53
|
Major Works**
|
4760
|
-
|
7140
|
-
|
7140
|
-
|
3570
|
-
|
3570
|
|
|
|
|
|
|
|
|
|
|
|
|
|
84
|
Connectivity Footpaths and Link Roads at Namchi
|
|
|
|
|
|
|
|
|
|
|
78.84.53
|
Major Works
|
3090
|
-
|
6180
|
-
|
6180
|
-
|
5288
|
-
|
5288
|
|
|
|
|
|
|
|
|
|
|
|
|
|
85
|
Integrated Slum Development - Housing and Basic Amenities at
Naya Bazar Town including Sisney
|
|
|
|
|
|
|
|
|
|
|
78.85.53
|
Major Works
|
-
|
-
|
-
|
-
|
-
|
-
|
82400
|
-
|
82400
|
Total
|
78
|
Projects/Schemes for the benefit of N.E. Region and Sikkim
(90:10% CSS)
|
16717
|
-
|
29177
|
-
|
29177
|
-
|
100886
|
-
|
100886
|
|
|
|
|
|
|
|
|
|
|
|
|
|
79
|
Schemes under NEC
|
|
|
|
|
|
|
|
|
|
|
71
|
Storm Water Dosposal for Jorethang Bazar
|
|
|
|
|
|
|
|
|
|
|
79.71.53
|
Major Works
|
-
|
-
|
-
|
-
|
-
|
-
|
15000
|
-
|
15000
|
Total
|
71
|
Storm Water Dosposal for Jorethang Bazar
|
-
|
-
|
-
|
-
|
-
|
-
|
15000
|
-
|
15000
|
Total
|
79
|
Schemes under NEC
|
-
|
-
|
-
|
-
|
-
|
-
|
15000
|
-
|
15000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
80
|
Implementation of 74th Constitutional Amendment
|
|
|
|
|
|
|
|
|
|
|
44
|
Head office Establishment
|
|
|
|
|
|
|
|
|
|
|
80.44.71
|
Construction of ULB Office in North/East
|
-
|
-
|
-
|
-
|
-
|
-
|
5000
|
-
|
5000
|
|
80.44.72
|
Construction of ULB Office in South/West
|
-
|
-
|
-
|
-
|
-
|
-
|
5000
|
-
|
5000
|
Total
|
44
|
Head office Establishment
|
-
|
-
|
-
|
-
|
-
|
-
|
10000
|
-
|
10000
|
Total
|
80
|
Implementation of 74th Constitutional Amendment
|
-
|
-
|
-
|
-
|
-
|
-
|
10000
|
-
|
10000
|
Total
|
03.051
|
Construction
|
218232
|
-
|
1450170
|
-
|
1405587
|
-
|
1826686
|
-
|
1826686
|
Total
|
03
|
Integrated Development of Small and Medium Towns
|
218232
|
-
|
1450170
|
-
|
1405587
|
-
|
1826686
|
-
|
1826686
|
Total
|
4217
|
Capital Outlay on Urban Development
|
218232
|
-
|
1450170
|
-
|
1405587
|
-
|
1826686
|
-
|
1826686
|
Total
|
|
CAPITAL SECTION
|
274716
|
-
|
1453352
|
-
|
1408769
|
-
|
1826686
|
-
|
1826686
|
Total
|
|
Voted
|
420813
|
84525
|
1555695
|
73976
|
1516912
|
89591
|
2073618
|
68140
|
2141758
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note:
|
(**) Central Share only
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
M.H.
|
2217
|
Urban Development
|
|
|
|
|
|
|
|
|
|
|
00.911
|
Deduct Recoveries of Overpayments
|
30
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|