(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) |
41,241 |
197,916 |
239,157 |
50,659 |
225,640 |
276,299 |
52,609 |
210,779 |
263,389 |
58,076 |
244,259 |
302,335 |
I. |
DEVELOPMENTAL EXPENDITURE (A + B) |
35,709 |
90,573 |
126,281 |
46,932 |
94,262 |
141,194 |
47,172 |
90,135 |
137,307 |
46,195 |
104,902 |
151,097 |
|
A. Social Services (1 to 12) |
24,763 |
53,169 |
77,932 |
32,366 |
66,361 |
98,727 |
31,337 |
61,775 |
93,112 |
29,267 |
72,666 |
101,932 |
|
1. |
Education, Sports, Art and Culture |
5,275 |
41,031 |
46,306 |
6,362 |
52,022 |
58,384 |
7,437 |
45,665 |
53,103 |
3,615 |
55,060 |
58,674 |
|
2. |
Medical and Public Health |
2,311 |
6,451 |
8,763 |
3,193 |
7,422 |
10,615 |
3,447 |
7,547 |
10,994 |
4,152 |
8,379 |
12,531 |
|
3. |
Family Welfare |
1,073 |
– |
1,073 |
1,332 |
– |
1,332 |
1,134 |
– |
1,134 |
1,283 |
– |
1,283 |
|
4. |
Water Supply and Sanitation |
453 |
315 |
768 |
512 |
987 |
1,499 |
519 |
1,087 |
1,606 |
179 |
1,521 |
1,700 |
|
5. |
Housing |
– |
294 |
294 |
– |
600 |
600 |
– |
600 |
600 |
– |
600 |
600 |
|
6. |
Urban Development |
1,373 |
89 |
1,461 |
4,644 |
53 |
4,697 |
979 |
227 |
1,206 |
2,137 |
228 |
2,365 |
|
7. |
Welfare of Scheduled Castes, Scheduled |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tribes and Other Backward Classes |
7,956 |
1,198 |
9,154 |
7,663 |
1,167 |
8,830 |
9,193 |
1,166 |
10,359 |
8,816 |
1,174 |
9,990 |
|
8. |
Labour and Labour Welfare |
133 |
513 |
646 |
164 |
593 |
757 |
223 |
591 |
814 |
252 |
626 |
878 |
|
9. |
Social Security and Welfare |
3,944 |
1,226 |
5,170 |
6,563 |
1,764 |
8,327 |
6,534 |
1,950 |
8,483 |
6,989 |
2,324 |
9,313 |
|
10. |
Nutrition |
1,850 |
88 |
1,938 |
1,487 |
99 |
1,586 |
1,425 |
94 |
1,519 |
1,207 |
102 |
1,309 |
|
11. |
Relief on account of Natural Calamities |
– |
1,330 |
1,330 |
– |
937 |
937 |
– |
2,112 |
2,112 |
– |
1,857 |
1,857 |
|
12. |
Others* |
395 |
635 |
1,030 |
446 |
717 |
1,163 |
446 |
735 |
1,181 |
636 |
795 |
1,432 |
|
B. Economic Services (1 to 9) |
10,946 |
37,403 |
48,349 |
14,566 |
27,901 |
42,467 |
15,835 |
28,360 |
44,195 |
16,929 |
32,236 |
49,165 |
|
1. |
Agriculture and Allied Activities (i to xii) |
4,274 |
11,040 |
15,314 |
6,200 |
12,573 |
18,773 |
7,235 |
12,300 |
19,535 |
8,776 |
13,891 |
22,667 |
|
|
i) |
Crop Husbandry |
2,415 |
4,362 |
6,777 |
3,235 |
4,862 |
8,097 |
4,029 |
4,860 |
8,890 |
4,861 |
5,600 |
10,461 |
|
|
ii) |
Soil and Water Conservation |
71 |
526 |
597 |
178 |
591 |
769 |
166 |
588 |
754 |
105 |
613 |
718 |
|
|
iii) |
Animal Husbandry |
244 |
1,994 |
2,238 |
402 |
2,212 |
2,614 |
525 |
2,130 |
2,655 |
771 |
2,473 |
3,244 |
|
|
iv) |
Dairy Development |
29 |
95 |
123 |
16 |
127 |
143 |
17 |
92 |
109 |
14 |
107 |
121 |
|
|
v) |
Fisheries |
508 |
845 |
1,353 |
1,003 |
923 |
1,926 |
903 |
880 |
1,782 |
1,063 |
941 |
2,004 |
|
|
vi) |
Forestry and Wild Life |
858 |
1,949 |
2,807 |
1,099 |
2,511 |
3,610 |
1,354 |
2,423 |
3,778 |
1,362 |
2,704 |
4,066 |
|
|
vii) |
Plantations |
9 |
– |
9 |
14 |
– |
14 |
21 |
– |
21 |
25 |
– |
25 |
|
|
viii) |
Food Storage and Warehousing |
31 |
657 |
687 |
60 |
688 |
748 |
54 |
685 |
739 |
50 |
749 |
799 |
|
|
ix) |
Agricultural Research and Education |
14 |
– |
14 |
80 |
– |
80 |
34 |
– |
34 |
244 |
– |
244 |
|
|
x) |
Agricultural Finance Institutions |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|
|
xi) |
Co-operation |
95 |
612 |
707 |
113 |
659 |
772 |
132 |
641 |
773 |
281 |
704 |
985 |
|
|
xii) |
Other Agricultural Programmes |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|
2. |
Rural Development |
4,442 |
2,975 |
7,417 |
5,625 |
3,501 |
9,126 |
5,750 |
3,529 |
9,279 |
4,933 |
4,316 |
9,250 |
|
3. |
Special Area Programmes |
183 |
– |
183 |
344 |
– |
344 |
311 |
– |
311 |
512 |
– |
512 |
|
4. |
Irrigation and Flood Control |
36 |
2,393 |
2,429 |
72 |
2,608 |
2,680 |
71 |
2,683 |
2,755 |
53 |
3,026 |
3,079 |
|
|
of which: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
i) |
Major and Medium Irrigation |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|
|
ii) |
Minor Irrigation |
36 |
1,739 |
1,775 |
72 |
1,985 |
2,057 |
71 |
2,080 |
2,151 |
53 |
2,333 |
2,385 |
|
|
iii) |
Flood Control and Drainage |
– |
654 |
654 |
– |
623 |
623 |
– |
604 |
604 |
– |
694 |
694 |
|
5. |
Energy |
2 |
12,365 |
12,368 |
4 |
120 |
124 |
4 |
122 |
126 |
11 |
163 |
174 |
|
|
of which: Power |
– |
12,329 |
12,329 |
– |
78 |
78 |
– |
78 |
78 |
– |
111 |
111 |
|
6. |
Industry and Minerals (i to iii) |
1,470 |
1,195 |
2,665 |
1,482 |
1,365 |
2,847 |
1,876 |
1,327 |
3,203 |
1,750 |
1,443 |
3,193 |
|
|
i) |
Village and Small Industries |
1,240 |
1,180 |
2,420 |
1,140 |
1,336 |
2,476 |
1,561 |
1,298 |
2,859 |
987 |
1,425 |
2,413 |
|
|
ii) |
Industries@ |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|
|
iii) |
Others** |
230 |
15 |
245 |
342 |
29 |
371 |
315 |
29 |
344 |
763 |
18 |
781 |
(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) |
14 |
6,642 |
6,657 |
21 |
6,769 |
6,790 |
25 |
7,473 |
7,498 |
23 |
8,264 |
8,287 |
|
|
|
i) Roads and Bridges |
– |
5,819 |
5,819 |
– |
5,741 |
5,741 |
– |
6,441 |
6,441 |
– |
7,237 |
7,237 |
|
|
|
ii) Others @@ |
14 |
823 |
837 |
21 |
1,028 |
1,049 |
25 |
1,032 |
1,057 |
23 |
1,027 |
1,050 |
|
|
8. |
Science, Technology and Environment |
105 |
44 |
149 |
111 |
48 |
159 |
42 |
48 |
90 |
177 |
51 |
228 |
|
|
9. |
General Economic Services (i to iv) |
418 |
749 |
1,167 |
707 |
917 |
1,624 |
522 |
877 |
1,399 |
694 |
1,082 |
1,776 |
|
|
|
i) Secretariat – Economic Services |
154 |
120 |
273 |
352 |
131 |
483 |
115 |
133 |
248 |
227 |
142 |
369 |
|
|
|
ii) Tourism |
93 |
23 |
116 |
116 |
36 |
152 |
134 |
32 |
166 |
160 |
39 |
198 |
|
|
|
iii) Civil Supplies |
109 |
310 |
419 |
171 |
393 |
564 |
227 |
379 |
606 |
257 |
500 |
757 |
|
|
|
iv) Others + |
62 |
296 |
358 |
68 |
357 |
425 |
47 |
332 |
379 |
51 |
401 |
452 |
II. |
NON-DEVELOPMENTAL EXPENDITURE |
|
|
|
|
|
|
|
|
|
|
|
|
|
(General services) (A to F) |
172 |
107,343 |
107,515 |
299 |
131,378 |
131,677 |
327 |
120,645 |
120,971 |
5,566 |
139,357 |
144,922 |
|
A. |
Organs of State |
36 |
2,336 |
2,371 |
85 |
2,572 |
2,657 |
49 |
2,915 |
2,964 |
78 |
3,654 |
3,732 |
|
B. |
Fiscal Services (i to ii) |
19 |
2,171 |
2,190 |
41 |
1,968 |
2,009 |
15 |
1,998 |
2,013 |
16 |
2,289 |
2,305 |
|
|
i) |
Collection of Taxes and Duties |
19 |
2,085 |
2,104 |
41 |
1,869 |
1,910 |
15 |
1,892 |
1,907 |
16 |
2,178 |
2,194 |
|
|
ii) |
Other Fiscal Services |
– |
86 |
86 |
– |
99 |
99 |
– |
106 |
106 |
– |
111 |
111 |
|
C. |
Interest Payments and Servicing of |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt (1 + 2) |
– |
41,062 |
41,062 |
– |
38,169 |
38,169 |
– |
41,979 |
41,979 |
– |
40,928 |
40,928 |
|
|
1. |
Appropriation for Reduction or |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Avoidance of Debt |
– |
4,000 |
4,000 |
– |
– |
– |
– |
2,000 |
2,000 |
– |
2,000 |
2,000 |
|
|
2. |
Interest Payments (i to iv) |
– |
37,062 |
37,062 |
– |
38,169 |
38,169 |
– |
39,979 |
39,979 |
– |
38,928 |
38,928 |
|
|
|
i) Interest on Loans from the Centre |
– |
5,886 |
5,886 |
– |
6,556 |
6,556 |
– |
1,687 |
1,687 |
– |
2,383 |
2,383 |
|
|
|
ii) Interest on Internal Debt |
– |
21,260 |
21,260 |
– |
20,983 |
20,983 |
– |
26,131 |
26,131 |
– |
24,757 |
24,757 |
|
|
|
of which: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Interest on Market Loans |
– |
9,119 |
9,119 |
– |
8,778 |
8,778 |
– |
11,180 |
11,180 |
– |
10,000 |
10,000 |
|
|
|
(b) Interest on NSSF |
– |
8,204 |
8,204 |
– |
8,500 |
8,500 |
– |
11,260 |
11,260 |
– |
11,000 |
11,000 |
|
|
|
iii) Interest on Small Savings, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provident Funds, etc. |
– |
9,915 |
9,915 |
– |
10,630 |
10,630 |
– |
12,161 |
12,161 |
– |
11,788 |
11,788 |
|
|
|
iv) Others |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|
D. |
Administrative Services (i to v) |
117 |
37,613 |
37,730 |
173 |
60,668 |
60,841 |
263 |
45,965 |
46,228 |
5,472 |
63,364 |
68,836 |
|
|
i) |
Secretariat - General Services |
– |
1,520 |
1,520 |
– |
1,696 |
1,696 |
– |
1,766 |
1,766 |
– |
1,963 |
1,963 |
|
|
ii) |
District Administration |
14 |
2,104 |
2,119 |
17 |
1,890 |
1,907 |
116 |
2,013 |
2,129 |
108 |
2,224 |
2,332 |
|
|
iii) |
Police |
– |
25,859 |
25,859 |
– |
28,059 |
28,059 |
– |
28,980 |
28,980 |
– |
30,029 |
30,029 |
|
|
iv) |
Public Works |
55 |
3,970 |
4,026 |
85 |
7,741 |
7,826 |
68 |
8,582 |
8,649 |
598 |
9,074 |
9,671 |
|
|
v) |
Others ++ |
48 |
4,159 |
4,207 |
71 |
21,282 |
21,353 |
80 |
4,625 |
4,705 |
4,766 |
20,074 |
24,840 |
|
E. |
Pensions |
– |
24,162 |
24,162 |
– |
28,000 |
28,000 |
– |
27,787 |
27,787 |
– |
29,121 |
29,121 |
|
F. |
Miscellaneous General Services |
– |
– |
– |
– |
1 |
1 |
– |
1 |
1 |
– |
1 |
1 |
|
|
of which: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payment on account of State Lotteries |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
III. |
Grants-in-Aid and Contributions |
5,361 |
– |
5,361 |
3,428 |
– |
3,428 |
5,110 |
– |
5,110 |
6,315 |
– |
6,315 |
|
of which: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Compensation and Assignments to Local |
|
|
|
|
|
|
|
|
|
|
|
|
|
Bodies and Panchayati Raj Institutions |
5,361 |
– |
5,361 |
3,428 |
– |
3,428 |
5,110 |
– |
5,110 |
6,315 |
– |
6,315 |
|