(Rs. lakh) |
Item |
2005-06 (Accounts) |
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) |
64,868 |
114,574 |
179,442 |
79,244 |
116,700 |
195,944 |
70,252 |
123,465 |
193,717 |
88,513 |
126,473 |
214,986 |
I. |
DEVELOPMENTAL EXPENDITURE (A + B) |
63,091 |
77,899 |
140,990 |
76,849 |
78,605 |
155,454 |
65,550 |
81,312 |
146,862 |
81,667 |
83,663 |
165,330 |
|
A. Social Services (1 to 12) |
41,005 |
27,381 |
68,386 |
48,307 |
24,810 |
73,117 |
43,134 |
27,647 |
70,781 |
60,359 |
27,248 |
87,607 |
|
1. |
Education, Sports, Art and Culture |
7,114 |
12,166 |
19,280 |
7,531 |
12,891 |
20,422 |
8,946 |
13,133 |
22,079 |
9,623 |
13,674 |
23,297 |
|
2. |
Medical and Public Health |
4,621 |
5,850 |
10,471 |
7,005 |
5,970 |
12,975 |
10,093 |
6,230 |
16,323 |
11,710 |
6,301 |
18,011 |
|
3. |
Family Welfare |
290 |
22 |
312 |
600 |
23 |
623 |
532 |
24 |
556 |
507 |
25 |
532 |
|
4. |
Water Supply and Sanitation |
1,394 |
1,085 |
2,480 |
1,658 |
1,162 |
2,820 |
1,829 |
1,230 |
3,059 |
1,550 |
1,335 |
2,886 |
|
5. |
Housing |
5,807 |
90 |
5,897 |
7,758 |
76 |
7,834 |
2,646 |
646 |
3,292 |
8,492 |
71 |
8,563 |
|
6. |
Urban Development |
2,777 |
426 |
3,204 |
2,818 |
232 |
3,050 |
3,375 |
496 |
3,871 |
2,887 |
278 |
3,165 |
|
7. |
Welfare of Scheduled Castes, Scheduled |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tribes and Other Backward Classes |
2,194 |
1,056 |
3,250 |
2,237 |
941 |
3,178 |
2,585 |
1,414 |
3,999 |
2,233 |
1,009 |
3,242 |
|
8. |
Labour and Labour Welfare |
439 |
484 |
922 |
494 |
503 |
997 |
492 |
526 |
1,018 |
567 |
529 |
1,096 |
|
9. |
Social Security and Welfare |
6,815 |
2,713 |
9,528 |
7,713 |
2,282 |
9,995 |
10,202 |
2,844 |
13,046 |
9,344 |
3,018 |
12,362 |
|
10. |
Nutrition |
1,874 |
299 |
2,173 |
1,990 |
312 |
2,302 |
2,233 |
374 |
2,606 |
2,259 |
361 |
2,619 |
|
11. |
Relief on account of Natural Calamities |
7,500 |
2,858 |
10,358 |
8,301 |
135 |
8,436 |
– |
454 |
454 |
11,051 |
367 |
11,418 |
|
12. |
Others* |
181 |
331 |
511 |
202 |
284 |
486 |
202 |
276 |
478 |
135 |
281 |
416 |
|
B. Economic Services (1 to 9) |
22,086 |
50,518 |
72,604 |
28,542 |
53,795 |
82,337 |
22,416 |
53,665 |
76,081 |
21,309 |
56,415 |
77,724 |
|
1. |
Agriculture and Allied Activities (i to xii) |
7,239 |
1,747 |
8,986 |
5,803 |
1,843 |
7,646 |
7,471 |
2,731 |
10,202 |
6,104 |
2,566 |
8,670 |
|
|
i) |
Crop Husbandry |
1,782 |
724 |
2,506 |
1,340 |
755 |
2,095 |
1,303 |
1,386 |
2,689 |
1,130 |
1,354 |
2,485 |
|
|
ii) |
Soil and Water Conservation |
– |
91 |
91 |
– |
92 |
92 |
– |
88 |
88 |
– |
90 |
90 |
|
|
iii) |
Animal Husbandry |
1,504 |
422 |
1,926 |
1,633 |
430 |
2,063 |
1,566 |
600 |
2,166 |
1,556 |
500 |
2,056 |
|
|
iv) |
Dairy Development |
352 |
22 |
374 |
269 |
32 |
301 |
188 |
34 |
222 |
710 |
25 |
735 |
|
|
v) |
Fisheries |
2,075 |
218 |
2,293 |
1,064 |
240 |
1,304 |
2,638 |
257 |
2,895 |
1,301 |
270 |
1,571 |
|
|
vi) |
Forestry and Wild Life |
341 |
95 |
436 |
153 |
101 |
254 |
153 |
107 |
260 |
242 |
110 |
352 |
|
|
vii) |
Plantations |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|
|
viii) |
Food Storage and Warehousing |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|
|
ix) |
Agricultural Research and Education |
857 |
9 |
866 |
945 |
– |
945 |
791 |
– |
791 |
828 |
– |
828 |
|
|
x) |
Agricultural Finance Institutions |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|
|
xi) |
Co-operation |
81 |
153 |
234 |
155 |
180 |
335 |
158 |
245 |
403 |
117 |
204 |
321 |
|
|
xii) |
Other Agricultural Programmes |
248 |
12 |
260 |
245 |
13 |
258 |
674 |
14 |
688 |
220 |
13 |
233 |
|
2. |
Rural Development |
1,442 |
468 |
1,909 |
7,512 |
516 |
8,028 |
1,812 |
526 |
2,339 |
1,341 |
540 |
1,880 |
|
3. |
Special Area Programmes |
2,831 |
– |
2,831 |
3,000 |
– |
3,000 |
3,000 |
– |
3,000 |
3,000 |
– |
3,000 |
|
4. |
Irrigation and Flood Control |
1,180 |
590 |
1,770 |
1,714 |
590 |
2,304 |
1,040 |
870 |
1,910 |
1,205 |
868 |
2,072 |
|
|
of which: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
i) |
Major and Medium Irrigation |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|
|
ii) |
Minor Irrigation |
982 |
590 |
1,572 |
1,423 |
590 |
2,013 |
1,040 |
627 |
1,667 |
1,205 |
643 |
1,847 |
|
|
iii) |
Flood Control and Drainage |
198 |
– |
198 |
291 |
– |
291 |
– |
242 |
242 |
– |
225 |
225 |
|
5. |
Energy |
362 |
44,697 |
45,058 |
572 |
48,900 |
49,472 |
946 |
47,900 |
48,846 |
685 |
50,635 |
51,320 |
|
|
of which: Power |
362 |
44,697 |
45,058 |
572 |
48,900 |
49,472 |
946 |
47,900 |
48,846 |
685 |
50,635 |
51,320 |
|
6. |
Industry and Minerals (i to iii) |
2,221 |
1,390 |
3,611 |
2,079 |
135 |
2,213 |
2,108 |
134 |
2,241 |
2,603 |
148 |
2,752 |
|
|
i) |
Village and Small Industries |
1,899 |
114 |
2,013 |
1,904 |
132 |
2,036 |
1,933 |
131 |
2,065 |
2,483 |
146 |
2,629 |
|
|
ii) |
Industries@ |
322 |
1,276 |
1,598 |
175 |
3 |
177 |
175 |
2 |
177 |
120 |
3 |
123 |
|
|
iii) |
Others** |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
(Rs. lakh) |
Item |
2005-06 (Accounts) |
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) |
4,120 |
725 |
4,845 |
3,551 |
791 |
4,342 |
3,662 |
732 |
4,394 |
2,254 |
764 |
3,018 |
|
|
|
i) Roads and Bridges |
3,900 |
639 |
4,539 |
3,351 |
699 |
4,050 |
3,651 |
639 |
4,290 |
2,232 |
658 |
2,891 |
|
|
|
ii) Others @@ |
220 |
86 |
306 |
200 |
92 |
292 |
11 |
93 |
104 |
22 |
105 |
127 |
|
|
8. |
Science, Technology and Environment |
114 |
6 |
120 |
115 |
8 |
123 |
124 |
8 |
131 |
115 |
9 |
124 |
|
|
9. |
General Economic Services (i to iv) |
2,578 |
895 |
3,473 |
4,196 |
1,013 |
5,209 |
2,253 |
764 |
3,017 |
4,002 |
886 |
4,887 |
|
|
|
i) Secretariat – Economic Services |
335 |
553 |
888 |
1,029 |
651 |
1,680 |
178 |
394 |
572 |
735 |
486 |
1,221 |
|
|
|
ii) Tourism |
821 |
61 |
882 |
1,466 |
63 |
1,529 |
1,200 |
70 |
1,270 |
2,292 |
74 |
2,365 |
|
|
|
iii) Civil Supplies |
1,369 |
144 |
1,513 |
1,565 |
154 |
1,719 |
731 |
150 |
881 |
840 |
163 |
1,003 |
|
|
|
iv) Others + |
52 |
137 |
189 |
137 |
144 |
281 |
144 |
150 |
293 |
135 |
163 |
298 |
II. |
NON-DEVELOPMENTAL EXPENDITURE |
|
|
|
|
|
|
|
|
|
|
|
|
|
(General services) (A to F) |
1,777 |
36,330 |
38,108 |
2,395 |
37,715 |
40,110 |
4,702 |
41,774 |
46,475 |
6,845 |
42,407 |
49,253 |
|
A. |
Organs of State |
– |
1,500 |
1,500 |
– |
1,373 |
1,373 |
100 |
1,856 |
1,956 |
65 |
1,471 |
1,536 |
|
B. |
Fiscal Services (i to ii) |
379 |
1,055 |
1,433 |
431 |
1,177 |
1,608 |
3,304 |
1,735 |
5,039 |
5,412 |
1,313 |
6,725 |
|
|
i) |
Collection of Taxes and Duties |
379 |
1,055 |
1,433 |
431 |
1,177 |
1,608 |
3,304 |
1,735 |
5,039 |
5,412 |
1,313 |
6,725 |
|
|
ii) |
Other Fiscal Services |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|
C. |
Interest Payments and Servicing of |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt (1 + 2) |
– |
17,139 |
17,139 |
– |
18,273 |
18,273 |
– |
18,734 |
18,734 |
– |
20,272 |
20,272 |
|
|
1. |
Appropriation for Reduction or |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Avoidance of Debt |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|
|
2. |
Interest Payments (i to iv) |
– |
17,139 |
17,139 |
– |
18,273 |
18,273 |
– |
18,734 |
18,734 |
– |
20,272 |
20,272 |
|
|
|
i) Interest on Loans from the Centre |
– |
17,126 |
17,126 |
– |
18,273 |
18,273 |
– |
18,676 |
18,676 |
– |
20,259 |
20,259 |
|
|
|
ii) Interest on Internal Debt |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|
|
|
of which: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Interest on Market Loans |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|
|
|
(b) Interest on NSSF |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|
|
|
iii) Interest on Small Savings, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provident Funds, etc. |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
3 |
3 |
|
|
|
iv) Others |
– |
13 |
13 |
– |
– |
– |
– |
59 |
59 |
– |
10 |
10 |
|
D. |
Administrative Services (i to v) |
1,399 |
8,016 |
9,414 |
1,964 |
8,289 |
10,253 |
1,298 |
8,946 |
10,243 |
1,369 |
9,005 |
10,373 |
|
|
i) |
Secretariat - General Services |
25 |
760 |
786 |
226 |
737 |
963 |
70 |
805 |
875 |
110 |
777 |
887 |
|
|
ii) |
District Administration |
26 |
144 |
170 |
51 |
141 |
192 |
18 |
163 |
181 |
19 |
154 |
173 |
|
|
iii) |
Police |
753 |
3,313 |
4,067 |
735 |
3,399 |
4,134 |
540 |
3,819 |
4,359 |
537 |
3,825 |
4,363 |
|
|
iv) |
Public Works |
49 |
1,028 |
1,076 |
199 |
1,098 |
1,297 |
125 |
1,038 |
1,163 |
117 |
1,078 |
1,195 |
|
|
v) |
Others ++ |
545 |
2,770 |
3,316 |
754 |
2,914 |
3,668 |
544 |
3,120 |
3,665 |
585 |
3,170 |
3,755 |
|
E. |
Pensions |
– |
8,568 |
8,568 |
– |
8,550 |
8,550 |
– |
10,419 |
10,419 |
– |
10,281 |
10,281 |
|
F. |
Miscellaneous General Services |
– |
53 |
53 |
– |
54 |
54 |
– |
84 |
84 |
– |
66 |
66 |
|
|
of which: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payment on account of State Lotteries |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
III. |
Grants-in-Aid and Contributions |
– |
345 |
345 |
– |
380 |
380 |
– |
379 |
379 |
– |
403 |
403 |
|
of which: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Compensation and Assignments to Local |
|
|
|
|
|
|
|
|
|
|
|
|
|
Bodies and Panchayati Raj Institutions |
– |
345 |
345 |
– |
380 |
380 |
– |
379 |
379 |
– |
403 |
403 |
– : Nil/Negligible/Not available. * : Include expenditure on Information and Publicity, Secretariat-Social Services, other Social Services, etc. @ : Include expenditure on Non-Ferrous Mining and Metallurgical Industries. ** : Include expenditure on other Industries and other Outlays on Industries and Minerals. @@ : Include expenditure on Port and Light Houses, Civil Aviation, Road Transport, Inland Water Transport, etc. + : Include expenditure on Foreign Trade and Export Promotion, Census Survey and Statistics and Other General Economic Services. ++ : Include expenditure on Public Service Commission, Treasury and Accounts, Administration, Jails, Supplies and Disposal, Stationery and Printing, Other Administrative Services, etc. Also see notes to Appendices. Source : Budget Documents of the State Governments. |
|