(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) |
334,215 |
641,379 |
975,594 |
409,435 |
676,284 |
1,085,719 |
418,181 |
705,252 |
1,123,433 |
402,892 |
809,003 |
1,211,894 |
I. |
DEVELOPMENTAL EXPENDITURE (A + B) |
288,395 |
355,141 |
643,536 |
358,321 |
377,442 |
735,763 |
367,868 |
403,776 |
771,644 |
389,103 |
380,097 |
769,200 |
|
A. Social Services (1 to 12) |
128,950 |
249,765 |
378,715 |
170,520 |
298,936 |
469,456 |
174,587 |
289,346 |
463,934 |
190,041 |
273,046 |
463,088 |
|
1. |
Education, Sports, Art and Culture |
48,678 |
143,228 |
191,906 |
56,594 |
154,137 |
210,731 |
57,645 |
154,145 |
211,790 |
88,424 |
144,338 |
232,762 |
|
2. |
Medical and Public Health |
8,799 |
59,018 |
67,817 |
12,589 |
55,773 |
68,362 |
12,732 |
55,988 |
68,720 |
5,639 |
44,131 |
49,770 |
|
3. |
Family Welfare |
16,847 |
2,013 |
18,860 |
13,482 |
1,512 |
14,994 |
13,481 |
1,512 |
14,994 |
17,405 |
1,246 |
18,650 |
|
4. |
Water Supply and Sanitation |
2,175 |
11,736 |
13,911 |
2,013 |
12,800 |
14,813 |
2,013 |
12,828 |
14,841 |
2,300 |
12,563 |
14,863 |
|
5. |
Housing |
2,025 |
208 |
2,233 |
178 |
9,308 |
9,486 |
178 |
10,308 |
10,486 |
180 |
10,581 |
10,761 |
|
6. |
Urban Development |
600 |
865 |
1,465 |
19,233 |
758 |
19,991 |
19,233 |
1,963 |
21,197 |
1,000 |
847 |
1,847 |
|
7. |
Welfare of Scheduled Castes, Scheduled |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tribes and Other Backward Classes |
16,307 |
12,737 |
29,044 |
18,047 |
16,830 |
34,877 |
18,047 |
16,870 |
34,917 |
17,245 |
17,803 |
35,048 |
|
8. |
Labour and Labour Welfare |
1,852 |
2,183 |
4,035 |
3,126 |
2,624 |
5,750 |
3,126 |
2,624 |
5,750 |
3,290 |
2,654 |
5,944 |
|
9. |
Social Security and Welfare |
15,705 |
7,391 |
23,096 |
27,181 |
7,082 |
34,263 |
27,055 |
7,672 |
34,726 |
37,027 |
7,093 |
44,120 |
|
10. |
Nutrition |
15,712 |
– |
15,712 |
17,778 |
– |
17,778 |
20,778 |
– |
20,778 |
17,172 |
– |
17,172 |
|
11. |
Relief on account of Natural Calamities |
– |
8,000 |
8,000 |
– |
35,743 |
35,743 |
– |
22,772 |
22,772 |
– |
28,839 |
28,839 |
|
12. |
Others* |
250 |
2,386 |
2,636 |
299 |
2,369 |
2,668 |
300 |
2,664 |
2,964 |
360 |
2,952 |
3,312 |
|
B. Economic Services (1 to 9) |
159,445 |
105,376 |
264,821 |
187,801 |
78,506 |
266,307 |
193,281 |
114,429 |
307,710 |
199,061 |
107,051 |
306,112 |
|
1. |
Agriculture and Allied Activities (i to xii) |
27,684 |
24,177 |
51,861 |
44,672 |
20,146 |
64,818 |
46,975 |
20,453 |
67,427 |
60,563 |
20,414 |
80,977 |
|
|
i) |
Crop Husbandry |
8,312 |
2,766 |
11,078 |
8,450 |
2,823 |
11,273 |
8,450 |
2,823 |
11,273 |
21,170 |
2,672 |
23,842 |
|
|
ii) |
Soil and Water Conservation |
713 |
833 |
1,546 |
2,145 |
962 |
3,107 |
2,145 |
962 |
3,107 |
1,300 |
881 |
2,181 |
|
|
iii) |
Animal Husbandry |
962 |
3,806 |
4,768 |
2,367 |
4,203 |
6,570 |
2,367 |
4,203 |
6,570 |
2,992 |
4,389 |
7,381 |
|
|
iv) |
Dairy Development |
1,327 |
474 |
1,801 |
5,139 |
482 |
5,621 |
5,139 |
482 |
5,621 |
5,126 |
456 |
5,582 |
|
|
v) |
Fisheries |
639 |
373 |
1,012 |
1,061 |
427 |
1,488 |
1,051 |
437 |
1,488 |
1,444 |
380 |
1,825 |
|
|
vi) |
Forestry and Wild Life |
11,937 |
7,196 |
19,133 |
13,290 |
7,427 |
20,717 |
13,820 |
7,627 |
21,447 |
12,075 |
7,417 |
19,492 |
|
|
vii) |
Plantations |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|
|
viii) |
Food Storage and Warehousing |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|
|
ix) |
Agricultural Research and Education |
1,315 |
2,103 |
3,418 |
2,180 |
2,113 |
4,293 |
2,180 |
2,113 |
4,293 |
2,870 |
2,300 |
5,170 |
|
|
x) |
Agricultural Finance Institutions |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|
|
xi) |
Co-operation |
2,460 |
6,558 |
9,018 |
10,000 |
1,641 |
11,641 |
11,783 |
1,738 |
13,521 |
13,351 |
1,849 |
15,200 |
|
|
xii) |
Other Agricultural Programmes |
19 |
68 |
87 |
40 |
68 |
108 |
40 |
68 |
108 |
235 |
70 |
305 |
|
2. |
Rural Development |
82,881 |
19,906 |
102,787 |
85,166 |
26,134 |
111,300 |
90,525 |
26,004 |
116,529 |
53,334 |
23,615 |
76,949 |
|
3. |
Special Area Programmes |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|
4. |
Irrigation and Flood Control |
9,044 |
4,049 |
13,093 |
540 |
13,173 |
13,713 |
540 |
17,873 |
18,413 |
440 |
14,746 |
15,186 |
|
|
of which: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
i) |
Major and Medium Irrigation |
– |
10,257 |
10,257 |
– |
10,607 |
10,607 |
– |
14,136 |
14,136 |
– |
11,189 |
11,189 |
|
|
ii) |
Minor Irrigation |
200 |
2,362 |
2,562 |
140 |
2,566 |
2,706 |
140 |
3,737 |
3,877 |
40 |
3,556 |
3,596 |
|
|
iii) |
Flood Control and Drainage |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|
5. |
Energy |
12,391 |
40,458 |
52,849 |
13,238 |
1,120 |
14,358 |
13,238 |
29,670 |
42,908 |
39,500 |
29,815 |
69,315 |
|
|
of which: Power |
9,909 |
40,458 |
50,367 |
10,438 |
1,120 |
11,558 |
10,438 |
29,670 |
40,108 |
35,500 |
29,815 |
65,315 |
|
6. |
Industry and Minerals (i to iii) |
11,139 |
2,123 |
13,262 |
15,944 |
2,357 |
18,301 |
16,093 |
2,507 |
18,600 |
15,858 |
2,650 |
18,508 |
|
|
i) |
Village and Small Industries |
1,321 |
950 |
2,271 |
4,272 |
1,151 |
5,423 |
4,271 |
1,191 |
5,462 |
6,299 |
1,221 |
7,520 |
|
|
ii) |
Industries@ |
9,818 |
1,173 |
10,991 |
11,672 |
1,206 |
12,878 |
11,822 |
1,316 |
13,138 |
9,559 |
1,429 |
10,988 |
|
|
iii) |
Others** |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
(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) |
9,111 |
11,917 |
21,028 |
21,218 |
12,327 |
33,545 |
18,875 |
14,650 |
33,525 |
22,283 |
12,680 |
34,963 |
|
|
|
i) Roads and Bridges |
350 |
11,896 |
12,246 |
390 |
12,303 |
12,693 |
390 |
12,283 |
12,673 |
449 |
11,169 |
11,618 |
|
|
|
ii) Others @@ |
8,761 |
21 |
8,782 |
20,828 |
24 |
20,852 |
18,485 |
2,367 |
20,852 |
21,834 |
1,512 |
23,346 |
|
|
8. |
Science, Technology and Environment |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|
|
9. |
General Economic Services (i to iv) |
7,195 |
2,746 |
9,941 |
7,023 |
3,249 |
10,272 |
7,035 |
3,272 |
10,308 |
7,083 |
3,131 |
10,214 |
|
|
|
i) Secretariat – Economic Services |
– |
1,234 |
1,234 |
– |
1,403 |
1,403 |
– |
1,425 |
1,425 |
– |
1,479 |
1,479 |
|
|
|
ii) Tourism |
300 |
162 |
462 |
400 |
166 |
566 |
400 |
166 |
566 |
596 |
125 |
721 |
|
|
|
iii) Civil Supplies |
6,528 |
701 |
7,229 |
6,125 |
926 |
7,051 |
6,125 |
926 |
7,051 |
6,300 |
756 |
7,056 |
|
|
|
iv) Others + |
367 |
649 |
1,016 |
498 |
754 |
1,252 |
510 |
755 |
1,265 |
187 |
770 |
957 |
II. |
NON-DEVELOPMENTAL EXPENDITURE |
|
|
|
|
|
|
|
|
|
|
|
|
|
(General services) (A to F) |
45,820 |
286,176 |
331,996 |
51,114 |
298,576 |
349,690 |
50,313 |
301,210 |
351,523 |
13,789 |
428,889 |
442,679 |
|
A. |
Organs of State |
– |
10,023 |
10,023 |
800 |
9,664 |
10,464 |
– |
10,867 |
10,867 |
– |
12,547 |
12,547 |
|
B. |
Fiscal Services (i to ii) |
2,270 |
9,332 |
11,602 |
4,826 |
9,949 |
14,775 |
4,825 |
9,992 |
14,817 |
1,888 |
13,359 |
15,247 |
|
|
i) |
Collection of Taxes and Duties |
2,270 |
9,004 |
11,274 |
4,826 |
9,616 |
14,442 |
4,825 |
9,658 |
14,483 |
1,888 |
13,211 |
15,098 |
|
|
ii) |
Other Fiscal Services |
– |
328 |
328 |
– |
333 |
333 |
– |
333 |
333 |
– |
149 |
149 |
|
C. |
Interest Payments and Servicing of |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt (1 + 2) |
– |
71,953 |
71,953 |
– |
77,741 |
77,741 |
– |
77,743 |
77,743 |
– |
180,193 |
180,193 |
|
|
1. |
Appropriation for Reduction or |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Avoidance of Debt |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|
|
2. |
Interest Payments (i to iv) |
– |
71,953 |
71,953 |
– |
77,741 |
77,741 |
– |
77,743 |
77,743 |
– |
180,193 |
180,193 |
|
|
|
i) Interest on Loans from the Centre |
– |
32,191 |
32,191 |
– |
32,089 |
32,089 |
– |
32,089 |
32,089 |
– |
32,407 |
32,407 |
|
|
|
ii) Interest on Internal Debt |
– |
18,898 |
18,898 |
– |
21,770 |
21,770 |
– |
21,770 |
21,770 |
– |
123,621 |
123,621 |
|
|
|
of which: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Interest on Market Loans |
– |
16,500 |
16,500 |
– |
18,000 |
18,000 |
– |
18,000 |
18,000 |
– |
36,520 |
36,520 |
|
|
|
(b) Interest on NSSF |
– |
600 |
600 |
– |
720 |
720 |
– |
720 |
720 |
– |
78,245 |
78,245 |
|
|
|
iii) Interest on Small Savings, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provident Funds, etc. |
– |
20,727 |
20,727 |
– |
23,812 |
23,812 |
– |
23,812 |
23,812 |
– |
24,000 |
24,000 |
|
|
|
iv) Others |
– |
137 |
137 |
– |
70 |
70 |
– |
73 |
73 |
– |
165 |
165 |
|
D. |
Administrative Services (i to v) |
43,550 |
117,404 |
160,954 |
45,488 |
122,108 |
167,596 |
45,488 |
123,494 |
168,982 |
11,902 |
152,038 |
163,940 |
|
|
i) |
Secretariat - General Services |
150 |
2,979 |
3,129 |
200 |
2,973 |
3,173 |
200 |
3,258 |
3,458 |
120 |
55,723 |
55,843 |
|
|
ii) |
District Administration |
28,680 |
4,243 |
32,923 |
35,528 |
4,631 |
40,159 |
35,528 |
4,771 |
40,299 |
1,685 |
5,029 |
6,714 |
|
|
iii) |
Police |
13,475 |
85,840 |
99,315 |
8,250 |
90,806 |
99,056 |
8,250 |
91,367 |
99,617 |
9,067 |
72,457 |
81,524 |
|
|
iv) |
Public Works |
45 |
10,013 |
10,058 |
62 |
11,643 |
11,705 |
62 |
11,848 |
11,910 |
53 |
8,136 |
8,189 |
|
|
v) |
Others ++ |
1,200 |
14,329 |
15,529 |
1,448 |
12,055 |
13,503 |
1,448 |
12,250 |
13,698 |
977 |
10,693 |
11,670 |
|
E. |
Pensions |
– |
77,464 |
77,464 |
– |
79,114 |
79,114 |
– |
79,114 |
79,114 |
– |
70,752 |
70,752 |
|
F. |
Miscellaneous General Services |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|
|
of which: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payment on account of State Lotteries |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
III. |
Grants-in-Aid and Contributions |
– |
62 |
62 |
– |
266 |
266 |
– |
266 |
266 |
– |
16 |
16 |
|
of which: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Compensation and Assignments to Local |
|
|
|
|
|
|
|
|
|
|
|
|
|
Bodies and Panchayati Raj Institutions |
– |
62 |
62 |
– |
266 |
266 |
– |
266 |
266 |
– |
16 |
16 |
|