Mizoram
Appendix II : Revenue Expenditure of States and Union Territories with legislature (Contd.) |
||||||||||||
MIZORAM |
||||||||||||
(` Million) |
||||||||||||
Item |
2010-11 (Accounts) |
2011-12 (Budget Estimates) |
2011-12 (Revised Estimates) |
2012-13 (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) |
11,973.7 |
22,030.8 |
34,004.4 |
12,061.7 |
22,200.8 |
34,262.5 |
15,067.6 |
24,272.9 |
39,340.5 |
15,885.1 |
25,802.1 |
41,687.2 |
I. DEVELOPMENTAL EXPENDITURE (A + B) |
11,596.9 |
10,853.4 |
22,450.3 |
10,864.2 |
11,030.7 |
21,894.9 |
13,739.0 |
12,747.8 |
26,486.9 |
14,984.5 |
13,297.5 |
28,282.0 |
A. Social Services (1 to 12) |
5,754.0 |
6,619.5 |
12,373.5 |
4,978.8 |
6,465.9 |
11,444.7 |
7,252.2 |
7,021.3 |
14,273.5 |
6,867.8 |
7,495.9 |
14,363.7 |
1. Education, Sports, Art and Culture |
2,216.9 |
3,669.9 |
5,886.8 |
2,307.8 |
3,304.4 |
5,612.2 |
3,748.5 |
3,471.3 |
7,219.7 |
3,378.2 |
4,087.4 |
7,465.6 |
2. Medical and Public Health |
733.6 |
770.7 |
1,504.3 |
858.4 |
892.8 |
1,751.1 |
904.7 |
899.3 |
1,803.9 |
837.8 |
905.7 |
1,743.5 |
3. Family Welfare |
234.1 |
2.2 |
236.4 |
62.6 |
3.2 |
65.8 |
204.1 |
3.2 |
207.4 |
81.5 |
2.7 |
84.2 |
4. Water Supply and Sanitation |
562.0 |
494.4 |
1,056.4 |
471.6 |
398.5 |
870.1 |
499.1 |
640.6 |
1,139.7 |
605.0 |
463.3 |
1,068.3 |
5. Housing |
25.0 |
55.8 |
80.8 |
20.0 |
57.4 |
77.4 |
20.0 |
57.4 |
77.4 |
4.0 |
60.6 |
64.6 |
6. Urban Development |
276.7 |
107.4 |
384.1 |
241.2 |
166.7 |
408.0 |
291.8 |
168.7 |
460.6 |
223.2 |
204.5 |
427.7 |
7. Welfare of Scheduled Castes, Scheduled Tribes and Other Backward Classes |
617.4 |
1,154.6 |
1,772.0 |
620.3 |
1,185.3 |
1,805.6 |
727.5 |
1,294.7 |
2,022.2 |
1,069.9 |
1,363.8 |
2,433.7 |
8. Labour and Labour Welfare |
32.7 |
40.3 |
73.0 |
27.8 |
39.2 |
67.0 |
31.2 |
40.7 |
72.0 |
32.1 |
45.5 |
77.6 |
9. Social Security and Welfare |
728.5 |
112.1 |
840.6 |
276.7 |
106.4 |
383.1 |
588.0 |
109.3 |
697.3 |
457.4 |
120.2 |
577.6 |
10. Nutrition |
304.6 |
3.7 |
308.3 |
68.0 |
4.3 |
72.3 |
211.9 |
4.3 |
216.2 |
163.5 |
4.5 |
168.0 |
11. Relief on account of Natural Calamities |
– |
74.1 |
74.1 |
– |
145.5 |
145.5 |
– |
166.8 |
166.8 |
– |
150.0 |
150.0 |
12. Others* |
22.4 |
134.2 |
156.7 |
24.5 |
162.1 |
186.6 |
25.5 |
164.9 |
190.3 |
15.2 |
87.8 |
103.0 |
B. Economic Services (1 to 9) |
5,842.9 |
4,233.9 |
10,076.8 |
5,885.5 |
4,564.8 |
10,450.2 |
6,486.8 |
5,726.6 |
12,213.4 |
8,116.7 |
5,801.6 |
13,918.3 |
1. Agriculture and Allied Activities (i to xii) |
3,705.3 |
1,310.7 |
5,016.0 |
3,561.9 |
1,393.1 |
4,954.9 |
4,045.5 |
1,443.4 |
5,488.9 |
5,050.2 |
1,642.9 |
6,693.1 |
i) Crop Husbandry |
2,160.2 |
278.4 |
2,438.6 |
1,805.6 |
272.0 |
2,077.6 |
2,064.7 |
281.6 |
2,346.3 |
2,768.8 |
323.8 |
3,092.6 |
ii) Soil and Water Conservation |
171.1 |
101.0 |
272.1 |
288.7 |
107.8 |
396.5 |
288.7 |
109.5 |
398.1 |
477.5 |
121.5 |
599.1 |
iii) Animal Husbandry |
359.2 |
207.2 |
566.4 |
848.7 |
220.4 |
1,069.1 |
893.0 |
226.2 |
1,119.2 |
863.7 |
260.9 |
1,124.7 |
iv) Dairy Development |
14.1 |
6.4 |
20.5 |
5.0 |
9.4 |
14.4 |
6.9 |
9.4 |
16.4 |
4.0 |
10.8 |
14.8 |
v) Fisheries |
128.1 |
36.8 |
165.0 |
157.8 |
42.3 |
200.2 |
207.8 |
44.1 |
251.9 |
193.7 |
48.7 |
242.4 |
vi) Forestry and Wild Life |
752.1 |
281.6 |
1,033.7 |
304.2 |
295.7 |
599.9 |
353.7 |
311.2 |
664.9 |
611.6 |
351.0 |
962.6 |
vii) Plantations |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
viii) Food Storage and Warehousing |
13.0 |
333.2 |
346.2 |
13.7 |
347.2 |
360.9 |
13.7 |
359.6 |
373.2 |
6.0 |
402.7 |
408.7 |
ix) Agricultural Research and Education |
4.9 |
– |
4.9 |
45.8 |
25.7 |
71.5 |
113.7 |
27.1 |
140.8 |
62.7 |
28.2 |
90.9 |
x) Agricultural Finance Institutions |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
xi) Co-operation |
65.3 |
48.0 |
113.3 |
70.0 |
54.3 |
124.3 |
79.5 |
55.3 |
134.8 |
49.1 |
70.9 |
120.0 |
xii) Other Agricultural Programmes |
37.3 |
18.0 |
55.3 |
22.5 |
18.1 |
40.6 |
23.9 |
19.3 |
43.2 |
13.0 |
24.3 |
37.4 |
2. Rural Development |
520.3 |
126.0 |
646.2 |
294.8 |
151.6 |
446.4 |
332.7 |
151.6 |
484.3 |
476.6 |
152.7 |
629.3 |
3. Special Area Programmes |
383.3 |
– |
383.3 |
– |
– |
– |
– |
– |
– |
– |
– |
– |
4. Irrigation and Flood Control |
49.3 |
24.6 |
73.9 |
64.2 |
34.6 |
98.8 |
65.8 |
36.6 |
102.4 |
69.0 |
46.7 |
115.7 |
of which: |
|
|
|
|
|
|
|
|
|
|
|
|
i) Major and Medium Irrigation |
0.1 |
– |
0.1 |
0.1 |
– |
0.1 |
0.1 |
– |
0.1 |
0.1 |
– |
0.1 |
ii) Minor Irrigation |
47.6 |
24.6 |
72.2 |
62.6 |
34.6 |
97.2 |
64.2 |
36.6 |
100.8 |
51.6 |
46.7 |
98.3 |
iii) Flood Control and Drainage |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
5. Energy |
360.3 |
1,623.5 |
1,983.8 |
394.3 |
1,517.9 |
1,912.2 |
401.9 |
2,591.1 |
2,993.0 |
388.8 |
2,364.7 |
2,753.5 |
of which: Power |
355.3 |
1,623.5 |
1,978.8 |
389.3 |
1,517.9 |
1,907.2 |
396.9 |
2,591.1 |
2,988.0 |
384.8 |
2,364.7 |
2,749.5 |
6. Industry and Minerals (i to iii) |
418.1 |
201.9 |
620.0 |
294.5 |
224.1 |
518.7 |
323.3 |
230.8 |
554.1 |
938.5 |
281.9 |
1,220.3 |
i) Village and Small Industries |
410.5 |
167.7 |
578.2 |
283.5 |
187.2 |
470.8 |
312.3 |
193.9 |
506.1 |
928.8 |
242.3 |
1,171.1 |
ii) Industries@ |
7.6 |
34.2 |
41.8 |
11.0 |
36.9 |
47.9 |
11.0 |
36.9 |
47.9 |
9.7 |
39.6 |
49.2 |
iii) Others** |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
Appendix II : Revenue Expenditure of States and Union Territories with legislature (Contd.) |
||||||||||||
MIZORAM |
||||||||||||
(` Million) |
||||||||||||
Item |
2010-11 (Accounts) |
2011-12 (Budget Estimates) |
2011-12 (Revised Estimates) |
2012-13 (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) |
188.7 |
635.0 |
823.6 |
235.8 |
917.3 |
1,153.1 |
237.9 |
935.8 |
1,173.6 |
295.1 |
1,026.1 |
1,321.2 |
i) Roads and Bridges |
91.6 |
444.5 |
536.1 |
140.6 |
665.5 |
806.1 |
142.2 |
684.0 |
826.2 |
198.5 |
704.5 |
903.0 |
ii) Others @@ |
97.1 |
190.5 |
287.5 |
95.2 |
251.8 |
347.0 |
95.7 |
251.8 |
347.5 |
96.6 |
321.6 |
418.2 |
8. Science, Technology and Environment |
23.5 |
3.8 |
27.2 |
23.1 |
3.7 |
26.8 |
23.1 |
3.7 |
26.8 |
12.8 |
4.1 |
16.8 |
9. General Economic Services (i to iv) |
194.2 |
308.5 |
502.8 |
663.1 |
322.5 |
985.6 |
693.6 |
333.6 |
1,027.2 |
506.0 |
282.5 |
788.5 |
i) Secretariat - Economic Services |
86.5 |
100.4 |
186.9 |
570.4 |
118.0 |
688.4 |
571.1 |
118.0 |
689.0 |
369.6 |
21.6 |
391.2 |
ii) Tourism |
42.6 |
19.2 |
61.9 |
34.6 |
18.7 |
53.2 |
36.9 |
21.0 |
57.8 |
36.2 |
23.7 |
59.9 |
iii) Civil Supplies |
23.1 |
105.5 |
128.7 |
23.0 |
108.1 |
131.1 |
25.3 |
108.1 |
133.4 |
13.7 |
136.9 |
150.6 |
iv) Others + |
42.0 |
83.4 |
125.3 |
35.2 |
77.7 |
112.9 |
60.4 |
86.6 |
146.9 |
86.5 |
100.3 |
186.8 |
II. NON-DEVELOPMENTAL EXPENDITURE (General Services) (A to F) |
376.8 |
11,177.4 |
11,554.2 |
1,197.5 |
11,170.1 |
12,367.6 |
1,328.6 |
11,525.1 |
12,853.6 |
900.6 |
12,504.6 |
13,405.2 |
A. Organs of State |
8.1 |
421.5 |
429.7 |
10.1 |
381.5 |
391.6 |
10.4 |
474.1 |
484.6 |
22.6 |
506.9 |
529.5 |
B. Fiscal Services (i + ii) |
20.7 |
404.9 |
425.6 |
31.9 |
412.3 |
444.2 |
60.8 |
439.8 |
500.5 |
12.4 |
526.8 |
539.2 |
i) Collection of Taxes and Duties |
20.7 |
396.1 |
416.9 |
31.9 |
403.6 |
435.5 |
60.8 |
429.7 |
490.5 |
12.4 |
516.5 |
528.8 |
ii) Other Fiscal Services |
– |
8.7 |
8.7 |
– |
8.7 |
8.7 |
– |
10.0 |
10.0 |
– |
10.4 |
10.4 |
C. Interest Payments and Servicing of Debt (1 + 2) |
– |
2,674.9 |
2,674.9 |
– |
2,940.0 |
2,940.0 |
– |
2,944.5 |
2,944.5 |
– |
2,614.0 |
2,614.0 |
1. Appropriation for Reduction or Avoidance of Debt |
– |
165.0 |
165.0 |
– |
227.5 |
227.5 |
– |
227.5 |
227.5 |
– |
194.0 |
194.0 |
2. Interest Payments (i to iv) |
– |
2,509.9 |
2,509.9 |
– |
2,712.5 |
2,712.5 |
– |
2,717.0 |
2,717.0 |
– |
2,420.0 |
2,420.0 |
i) Interest on Loans from the Centre |
– |
242.3 |
242.3 |
– |
237.0 |
237.0 |
– |
238.9 |
238.9 |
– |
242.4 |
242.4 |
ii) Interest on Internal Debt |
– |
1,503.6 |
1,503.6 |
– |
1,644.9 |
1,644.9 |
– |
1,647.2 |
1,647.2 |
– |
1,338.0 |
1,338.0 |
of which: |
|
|
|
|
|
|
|
|
|
|
|
|
(a) Interest on Market Loans |
– |
1,361.2 |
1,361.2 |
– |
1,413.5 |
1,413.5 |
– |
1,415.9 |
1,415.9 |
– |
1,218.1 |
1,218.1 |
(b) Interest on NSSF |
– |
142.4 |
142.4 |
– |
231.4 |
231.4 |
– |
231.4 |
231.4 |
– |
120.0 |
120.0 |
iii) Interest on Small Savings, Provident Funds, etc. |
– |
763.1 |
763.1 |
– |
830.5 |
830.5 |
– |
830.5 |
830.5 |
– |
839.5 |
839.5 |
iv) Others |
– |
0.9 |
0.9 |
– |
– |
– |
– |
0.3 |
0.3 |
– |
0.1 |
0.1 |
D. Administrative Services (i to v) |
340.1 |
5,176.3 |
5,516.3 |
616.7 |
5,233.6 |
5,850.2 |
718.6 |
5,463.9 |
6,182.5 |
565.6 |
6,452.0 |
7,017.6 |
i) Secretariat - General Services |
35.0 |
427.6 |
462.6 |
200.7 |
683.6 |
884.3 |
200.7 |
695.6 |
896.3 |
215.6 |
1,008.4 |
1,224.0 |
ii) District Administration |
26.6 |
240.6 |
267.2 |
62.6 |
245.7 |
308.3 |
65.0 |
251.0 |
316.0 |
30.0 |
278.6 |
308.6 |
iii) Police |
163.2 |
3,219.4 |
3,382.6 |
81.6 |
3,009.4 |
3,091.1 |
158.5 |
3,115.4 |
3,273.9 |
35.8 |
3,650.7 |
3,686.5 |
iv) Public Works |
29.1 |
314.6 |
343.7 |
35.0 |
292.3 |
327.3 |
35.0 |
308.1 |
343.1 |
145.6 |
315.9 |
461.5 |
v) Others ++ |
86.2 |
974.0 |
1,060.2 |
236.7 |
1,002.6 |
1,239.3 |
259.4 |
1,093.7 |
1,353.1 |
138.6 |
1,198.4 |
1,337.0 |
E. Pensions |
7.9 |
2,487.5 |
2,495.4 |
538.8 |
2,190.1 |
2,728.9 |
538.8 |
2,190.1 |
2,728.9 |
300.0 |
2,387.2 |
2,687.2 |
F. Miscellaneous General Services |
– |
12.4 |
12.4 |
– |
12.7 |
12.7 |
– |
12.7 |
12.7 |
– |
17.7 |
17.7 |
of which: |
|
|
|
|
|
|
|
|
|
|
|
|
Payment on account of State Lotteries |
– |
12.4 |
12.4 |
– |
12.7 |
12.7 |
– |
12.7 |
12.7 |
– |
17.7 |
17.7 |
III. Grants-in-Aid and Contributions |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
of which: |
|
|
|
|
|
|
|
|
|
|
|
|
Compensation and Assignments to Local Bodies and Panchayati Raj Institutions |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
पेज अंतिम अपडेट तारीख: