(Rs. lakh) |
Item |
2005-06 (Revised (Accounts) Estimates) |
2006-07 (Budget Estimates) |
2006-07 (Revised Estimates) |
2007-08 (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) |
114,530 |
857,871 |
972,400 |
87,624 |
875,376 |
962,999 |
79,389 |
927,295 |
1,006,684 |
53,711 |
1,007,874 |
1,061,586 |
I. |
DEVELOPMENTAL EXPENDITURE (A + B) |
110,352 |
486,945 |
597,297 |
87,064 |
470,200 |
557,263 |
78,781 |
514,391 |
593,172 |
53,259 |
558,266 |
611,525 |
|
A. Social Services (1 to 12) |
59,535 |
234,452 |
293,987 |
55,064 |
200,157 |
255,221 |
52,756 |
238,149 |
290,905 |
40,863 |
235,369 |
276,232 |
|
1. |
Education, Sports, Art and Culture |
25,978 |
84,927 |
110,904 |
17,271 |
102,353 |
119,624 |
16,822 |
103,637 |
120,459 |
18,974 |
110,134 |
129,108 |
|
2. |
Medical and Public Health |
13,264 |
37,281 |
50,545 |
13,357 |
41,687 |
55,044 |
11,400 |
42,468 |
53,868 |
864 |
55,571 |
56,435 |
|
3. |
Family Welfare |
2,645 |
– |
2,645 |
2,800 |
– |
2,800 |
2,800 |
– |
2,800 |
2,800 |
– |
2,800 |
|
4. |
Water Supply and Sanitation |
7,522 |
22,819 |
30,341 |
8,031 |
22,454 |
30,485 |
8,253 |
27,037 |
35,290 |
– |
36,904 |
36,904 |
|
5. |
Housing |
– |
2,876 |
2,876 |
– |
2,889 |
2,889 |
– |
3,046 |
3,046 |
3,060 |
– |
3,060 |
|
6. |
Urban Development |
1,655 |
13,155 |
14,810 |
3,822 |
12,562 |
16,384 |
3,828 |
13,559 |
17,387 |
4,109 |
13,614 |
17,723 |
|
7. |
Welfare of Scheduled Castes, Scheduled |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tribes and Other Backward Classes |
1,667 |
357 |
2,025 |
1,733 |
388 |
2,121 |
1,796 |
432 |
2,228 |
1,982 |
455 |
2,436 |
|
8. |
Labour and Labour Welfare |
771 |
616 |
1,387 |
268 |
1,093 |
1,361 |
270 |
669 |
938 |
440 |
762 |
1,201 |
|
9. |
Social Security and Welfare |
4,972 |
5,626 |
10,598 |
6,401 |
5,399 |
11,800 |
6,205 |
7,543 |
13,748 |
7,115 |
6,090 |
13,205 |
|
10. |
Nutrition |
901 |
61 |
962 |
1,217 |
62 |
1,279 |
1,217 |
57 |
1,273 |
1,340 |
65 |
1,405 |
|
11. |
Relief on account of Natural Calamities |
– |
64,618 |
64,618 |
– |
8,922 |
8,922 |
– |
37,355 |
37,355 |
– |
9,187 |
9,187 |
|
12. |
Others* |
160 |
2,115 |
2,275 |
166 |
2,347 |
2,513 |
166 |
2,346 |
2,512 |
180 |
2,587 |
2,767 |
|
B. Economic Services (1 to 9) |
50,816 |
252,493 |
303,309 |
31,999 |
270,043 |
302,042 |
26,025 |
276,242 |
302,267 |
12,396 |
322,898 |
335,293 |
|
1. |
Agriculture and Allied Activities (i to xii) |
20,952 |
34,051 |
55,002 |
13,664 |
43,112 |
56,776 |
14,373 |
45,206 |
59,579 |
484 |
60,700 |
61,184 |
|
|
i) |
Crop Husbandry |
6,438 |
4,810 |
11,248 |
6,809 |
5,110 |
11,919 |
6,881 |
4,831 |
11,712 |
25 |
11,824 |
11,849 |
|
|
ii) |
Soil and Water Conservation |
1,127 |
946 |
2,073 |
262 |
1,703 |
1,965 |
263 |
1,926 |
2,189 |
– |
2,434 |
2,434 |
|
|
iii) |
Animal Husbandry |
2,611 |
10,967 |
13,578 |
2,617 |
10,873 |
13,490 |
2,776 |
11,869 |
14,645 |
145 |
14,551 |
14,696 |
|
|
iv) |
Dairy Development |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|
|
v) |
Fisheries |
384 |
1,560 |
1,944 |
50 |
1,878 |
1,928 |
10 |
1,927 |
1,937 |
10 |
2,053 |
2,063 |
|
|
vi) |
Forestry and Wild Life |
7,110 |
12,077 |
19,187 |
242 |
19,457 |
19,699 |
242 |
20,557 |
20,799 |
242 |
21,637 |
21,879 |
|
|
vii) |
Plantations |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|
|
viii) |
Food Storage and Warehousing |
54 |
– |
54 |
56 |
– |
56 |
56 |
– |
56 |
62 |
– |
62 |
|
|
ix) |
Agricultural Research and Education |
3,068 |
2,008 |
5,076 |
3,460 |
2,239 |
5,699 |
3,620 |
2,287 |
5,907 |
– |
5,695 |
5,695 |
|
|
x) |
Agricultural Finance Institutions |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|
|
xi) |
Co-operation |
160 |
1,237 |
1,397 |
166 |
1,389 |
1,555 |
171 |
1,332 |
1,503 |
– |
1,671 |
1,671 |
|
|
xii) |
Other Agricultural Programmes |
– |
446 |
446 |
– |
464 |
464 |
355 |
476 |
831 |
– |
834 |
834 |
|
2. |
Rural Development |
5,173 |
5,840 |
11,013 |
5,106 |
6,175 |
11,281 |
5,541 |
6,296 |
11,837 |
5,366 |
8,131 |
13,496 |
|
3. |
Special Area Programmes |
– |
988 |
988 |
– |
1,107 |
1,107 |
– |
929 |
929 |
– |
1,268 |
1,268 |
|
4. |
Irrigation and Flood Control |
6,367 |
13,043 |
19,410 |
506 |
19,225 |
19,730 |
539 |
20,414 |
20,953 |
10 |
24,079 |
24,089 |
|
|
of which: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
i) |
Major and Medium Irrigation |
1,529 |
1,859 |
3,388 |
– |
2,936 |
2,936 |
– |
3,751 |
3,751 |
– |
4,745 |
4,745 |
|
|
ii) |
Minor Irrigation |
2,854 |
8,789 |
11,642 |
– |
12,194 |
12,194 |
– |
12,638 |
12,638 |
– |
14,220 |
14,220 |
|
|
iii) |
Flood Control and Drainage |
1,515 |
1,898 |
3,414 |
– |
3,615 |
3,615 |
– |
3,517 |
3,517 |
– |
4,074 |
4,074 |
|
5. |
Energy |
11,827 |
182,716 |
194,543 |
2,648 |
182,405 |
185,053 |
– |
185,453 |
185,453 |
– |
205,402 |
205,402 |
|
|
of which: Power |
11,827 |
182,716 |
194,543 |
2,648 |
182,405 |
185,053 |
– |
185,453 |
185,453 |
– |
205,402 |
205,402 |
|
6. |
Industry and Minerals (i to iii) |
3,986 |
7,566 |
11,552 |
4,152 |
7,962 |
12,114 |
4,257 |
7,778 |
12,035 |
134 |
12,703 |
12,837 |
|
|
i) |
Village and Small Industries |
3,670 |
6,587 |
10,257 |
3,800 |
6,851 |
10,652 |
3,912 |
6,860 |
10,772 |
134 |
11,077 |
11,211 |
|
|
ii) |
Industries@ |
– |
– |
– |
– |
– |
– |
345 |
918 |
1,263 |
– |
1,626 |
1,626 |
|
|
iii) |
Others** |
316 |
979 |
1,295 |
352 |
1,110 |
1,462 |
– |
– |
– |
– |
– |
– |
(Rs. lakh) |
Item |
2005-06 (Revised (Accounts) Estimates) |
2006-07 (Budget Estimates) |
2006-07 (Revised Estimates) |
2007-08 (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) |
3 |
3,584 |
3,588 |
4 |
3,884 |
3,888 |
4 |
3,687 |
3,691 |
– |
3,697 |
3,697 |
|
|
|
i) Roads and Bridges |
– |
3,584 |
3,584 |
– |
3,694 |
3,694 |
– |
3,687 |
3,687 |
– |
3,697 |
3,697 |
|
|
|
ii) Others @@ |
3 |
– |
3 |
4 |
190 |
194 |
4 |
– |
4 |
– |
– |
– |
|
|
8. |
Science, Technology and Environment |
684 |
69 |
753 |
– |
721 |
721 |
– |
838 |
838 |
– |
968 |
968 |
|
|
9. |
General Economic Services (i to iv) |
1,824 |
4,636 |
6,460 |
5,920 |
5,453 |
11,373 |
1,311 |
5,640 |
6,951 |
6,402 |
5,950 |
12,352 |
|
|
|
i) Secretariat – Economic Services |
707 |
1,575 |
2,282 |
5,735 |
1,543 |
7,278 |
947 |
1,600 |
2,547 |
1,809 |
1,841 |
3,650 |
|
|
|
ii) Tourism |
965 |
2,066 |
3,031 |
26 |
2,951 |
2,977 |
190 |
3,041 |
3,231 |
452 |
2,986 |
3,438 |
|
|
|
iii) Civil Supplies |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|
|
|
iv) Others + |
152 |
995 |
1,148 |
158 |
960 |
1,118 |
175 |
999 |
1,174 |
4,141 |
1,123 |
5,265 |
II. |
NON-DEVELOPMENTAL EXPENDITURE |
|
|
|
|
|
|
|
|
|
|
|
|
|
(General services) (A to F) |
4,178 |
370,926 |
375,104 |
560 |
405,176 |
405,736 |
608 |
412,903 |
413,511 |
452 |
449,608 |
450,060 |
|
A. |
Organs of State |
100 |
8,527 |
8,627 |
100 |
8,675 |
8,775 |
100 |
7,922 |
8,022 |
100 |
10,973 |
11,073 |
|
B. |
Fiscal Services (i to ii) |
– |
6,448 |
6,448 |
– |
6,761 |
6,761 |
– |
6,779 |
6,779 |
– |
8,123 |
8,123 |
|
|
i) |
Collection of Taxes and Duties |
– |
6,442 |
6,442 |
– |
6,754 |
6,754 |
– |
6,737 |
6,737 |
– |
7,769 |
7,769 |
|
|
ii) |
Other Fiscal Services |
– |
7 |
7 |
– |
7 |
7 |
– |
42 |
42 |
– |
354 |
354 |
|
C. |
Interest Payments and Servicing of |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt (1 + 2) |
– |
130,020 |
130,020 |
– |
135,300 |
135,300 |
– |
120,209 |
120,209 |
– |
125,225 |
125,225 |
|
|
1. |
Appropriation for Reduction or |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Avoidance of Debt |
– |
20 |
20 |
– |
100 |
100 |
– |
100 |
100 |
– |
100 |
100 |
|
|
2. |
Interest Payments (i to iv) |
– |
130,000 |
130,000 |
– |
135,200 |
135,200 |
– |
120,109 |
120,109 |
– |
125,125 |
125,125 |
|
|
|
i) Interest on Loans from the Centre |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|
|
|
ii) Interest on Internal Debt |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|
|
|
of which: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Interest on Market Loans |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|
|
|
(b) Interest on NSSF |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|
|
|
iii) Interest on Small Savings, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provident Funds, etc. |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|
|
|
iv) Others |
– |
130,000 |
130,000 |
– |
135,200 |
135,200 |
– |
120,109 |
120,109 |
– |
125,125 |
125,125 |
|
D. |
Administrative Services (i to v) |
4,078 |
152,888 |
156,966 |
460 |
178,407 |
178,866 |
508 |
176,989 |
177,498 |
352 |
207,083 |
207,435 |
|
|
i) |
Secretariat - General Services |
218 |
2,170 |
2,388 |
227 |
2,382 |
2,609 |
263 |
2,160 |
2,423 |
250 |
2,787 |
3,037 |
|
|
ii) |
District Administration |
– |
2,943 |
2,943 |
– |
3,206 |
3,206 |
– |
3,165 |
3,165 |
– |
3,594 |
3,594 |
|
|
iii) |
Police |
– |
117,759 |
117,759 |
– |
123,696 |
123,696 |
– |
137,030 |
137,030 |
– |
144,053 |
144,053 |
|
|
iv) |
Public Works |
3,637 |
11,455 |
15,092 |
– |
15,461 |
15,461 |
– |
15,915 |
15,915 |
– |
16,352 |
16,352 |
|
|
v) |
Others ++ |
223 |
18,561 |
18,784 |
233 |
33,661 |
33,894 |
245 |
18,720 |
18,966 |
102 |
40,296 |
40,399 |
|
E. |
Pensions |
– |
73,038 |
73,038 |
– |
76,006 |
76,006 |
– |
101,000 |
101,000 |
– |
98,200 |
98,200 |
|
F. |
Miscellaneous General Services |
– |
4 |
4 |
– |
28 |
28 |
– |
4 |
4 |
– |
4 |
4 |
|
|
of which: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payment on account of State Lotteries |
– |
1 |
1 |
– |
25 |
25 |
– |
– |
– |
– |
– |
– |
III. |
Grants-in-Aid and Contributions |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|
of which: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Compensation and Assignments to Local |
|
|
|
|
|
|
|
|
|
|
|
|
|
Bodies and Panchayati Raj Institutions |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|