(Rs. lakh) |
|
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) |
72,365 |
94,399 |
166,764 |
82,883 |
98,068 |
180,951 |
76,964 |
120,252 |
197,216 |
104,441 |
112,412 |
216,853 |
I. |
DEVELOPMENTAL EXPENDITURE (A + B) |
70,618 |
47,273 |
117,891 |
82,215 |
48,916 |
131,130 |
76,274 |
62,829 |
139,102 |
103,781 |
56,007 |
159,788 |
|
A. Social Services (1 to 12) |
40,457 |
16,650 |
57,107 |
18,179 |
18,978 |
37,157 |
36,510 |
27,164 |
63,674 |
18,202 |
22,052 |
40,254 |
|
1. |
Education, Sports, Art and Culture |
12,520 |
9,087 |
21,607 |
11,218 |
9,036 |
20,253 |
14,674 |
10,404 |
25,078 |
11,028 |
10,570 |
21,598 |
|
2. |
Medical and Public Health |
1,335 |
5,353 |
6,688 |
1,265 |
5,575 |
6,841 |
1,797 |
6,383 |
8,180 |
1,272 |
6,678 |
7,950 |
|
3. |
Family Welfare |
396 |
– |
396 |
43 |
– |
43 |
414 |
– |
414 |
14 |
– |
14 |
|
4. |
Water Supply and Sanitation |
13,338 |
953 |
14,291 |
3,301 |
344 |
3,645 |
14,492 |
1,141 |
15,633 |
3,175 |
501 |
3,676 |
|
5. |
Housing |
742 |
239 |
981 |
800 |
– |
800 |
880 |
324 |
1,204 |
880 |
– |
880 |
|
6. |
Urban Development |
– |
54 |
54 |
– |
147 |
147 |
14 |
465 |
479 |
– |
182 |
182 |
|
7. |
Welfare of Scheduled Castes, Scheduled |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tribes and Other Backward Classes |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|
8. |
Labour and Labour Welfare |
171 |
78 |
249 |
245 |
83 |
328 |
215 |
95 |
310 |
158 |
98 |
256 |
|
9. |
Social Security and Welfare |
2,052 |
392 |
2,444 |
857 |
431 |
1,288 |
3,191 |
414 |
3,605 |
1,193 |
472 |
1,665 |
|
10. |
Nutrition |
113 |
10 |
123 |
318 |
7 |
325 |
689 |
10 |
699 |
345 |
7 |
352 |
|
11. |
Relief on account of Natural Calamities |
9,668 |
– |
9,668 |
– |
2,912 |
2,912 |
– |
7,350 |
7,350 |
– |
2,997 |
2,997 |
|
12. |
Others* |
122 |
484 |
606 |
132 |
443 |
575 |
144 |
578 |
722 |
137 |
547 |
684 |
|
B. Economic Services (1 to 9) |
30,161 |
30,623 |
60,784 |
64,036 |
29,937 |
93,973 |
39,764 |
35,665 |
75,428 |
85,579 |
33,955 |
119,534 |
|
1. |
Agriculture and Allied Activities (i to xii) |
10,681 |
9,761 |
20,442 |
7,626 |
9,753 |
17,379 |
11,709 |
11,565 |
23,274 |
7,501 |
10,703 |
18,204 |
|
|
i) |
Crop Husbandry |
3,959 |
1,999 |
5,958 |
2,290 |
2,051 |
4,340 |
4,451 |
2,201 |
6,652 |
2,132 |
2,303 |
4,435 |
|
|
ii) |
Soil and Water Conservation |
1,086 |
898 |
1,984 |
809 |
902 |
1,711 |
957 |
940 |
1,897 |
752 |
949 |
1,701 |
|
|
iii) |
Animal Husbandry |
938 |
1,238 |
2,176 |
723 |
1,189 |
1,912 |
1,111 |
1,329 |
2,440 |
748 |
1,327 |
2,075 |
|
|
iv) |
Dairy Development |
25 |
25 |
50 |
30 |
28 |
58 |
25 |
30 |
55 |
30 |
30 |
60 |
|
|
v) |
Fisheries |
296 |
192 |
488 |
272 |
193 |
465 |
242 |
215 |
457 |
240 |
224 |
464 |
|
|
vi) |
Forestry and Wild Life |
3,248 |
2,709 |
5,957 |
3,281 |
2,735 |
6,016 |
4,575 |
2,845 |
7,420 |
3,337 |
2,961 |
6,298 |
|
|
vii) |
Plantations |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|
|
viii) |
Food Storage and Warehousing |
– |
2,447 |
2,447 |
– |
2,386 |
2,386 |
– |
3,701 |
3,701 |
– |
2,591 |
2,591 |
|
|
ix) |
Agricultural Research and Education |
53 |
53 |
106 |
62 |
54 |
117 |
34 |
62 |
96 |
34 |
65 |
99 |
|
|
x) |
Agricultural Finance Institutions |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|
|
xi) |
Co-operation |
237 |
176 |
413 |
158 |
191 |
349 |
260 |
214 |
474 |
174 |
223 |
397 |
|
|
xii) |
Other Agricultural Programmes |
839 |
24 |
863 |
– |
25 |
25 |
54 |
28 |
82 |
54 |
30 |
84 |
|
2. |
Rural Development |
1,990 |
3,457 |
5,447 |
2,067 |
2,497 |
4,564 |
2,184 |
2,544 |
4,728 |
2,040 |
2,505 |
4,545 |
|
3. |
Special Area Programmes |
2,595 |
3 |
2,598 |
5,629 |
3 |
5,632 |
5,635 |
3 |
5,638 |
3,408 |
4 |
3,412 |
|
4. |
Irrigation and Flood Control |
3,869 |
656 |
4,525 |
4,610 |
685 |
5,296 |
5,419 |
782 |
6,201 |
7,390 |
782 |
8,172 |
|
|
of which: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
i) |
Major and Medium Irrigation |
40 |
– |
40 |
48 |
– |
48 |
48 |
– |
48 |
48 |
– |
48 |
|
|
ii) |
Minor Irrigation |
3,629 |
656 |
4,285 |
4,322 |
685 |
5,008 |
4,611 |
762 |
5,373 |
7,072 |
782 |
7,854 |
|
|
iii) |
Flood Control and Drainage |
– |
– |
– |
– |
– |
– |
308 |
20 |
328 |
10 |
– |
10 |
|
5. |
Energy |
861 |
9,462 |
10,323 |
208 |
10,546 |
10,753 |
190 |
11,882 |
12,072 |
1,248 |
11,161 |
12,409 |
|
|
of which: Power |
238 |
9,462 |
9,700 |
22 |
10,546 |
10,567 |
4 |
11,882 |
11,886 |
1,062 |
11,160 |
12,222 |
|
6. |
Industry and Minerals (i to iii) |
943 |
620 |
1,563 |
762 |
531 |
1,293 |
1,037 |
733 |
1,770 |
770 |
630 |
1,400 |
|
|
i) |
Village and Small Industries |
847 |
619 |
1,466 |
647 |
531 |
1,178 |
872 |
733 |
1,605 |
648 |
630 |
1,278 |
|
|
ii) |
Industries@ |
96 |
– |
96 |
115 |
– |
115 |
155 |
– |
155 |
112 |
– |
112 |
|
|
iii) |
Others** |
– |
1 |
1 |
– |
– |
– |
10 |
– |
10 |
10 |
– |
10 |
(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) |
3,521 |
5,789 |
9,310 |
3,569 |
5,079 |
8,648 |
3,324 |
7,223 |
10,547 |
3,305 |
7,175 |
10,480 |
|
|
|
i) Roads and Bridges |
2,964 |
1,078 |
4,042 |
3,302 |
289 |
3,591 |
3,011 |
1,240 |
4,251 |
3,045 |
1,413 |
4,458 |
|
|
|
ii) Others @@ |
557 |
4,711 |
5,268 |
267 |
4,790 |
4,359 |
313 |
5,983 |
6,296 |
260 |
5,762 |
3,492 |
|
|
8. |
Science, Technology and Environment |
1,035 |
– |
1,035 |
1,027 |
– |
1,027 |
1,152 |
– |
1,152 |
1,028 |
– |
1,028 |
|
|
9. |
General Economic Services (i to iv) |
4,666 |
875 |
5,541 |
38,537 |
843 |
39,381 |
9,114 |
933 |
10,046 |
58,889 |
995 |
59,884 |
|
|
|
i) Secretariat – Economic Services |
3,913 |
80 |
3,993 |
37,967 |
87 |
38,054 |
7,947 |
87 |
8,034 |
58,192 |
87 |
58,279 |
|
|
|
ii) Tourism |
336 |
14 |
350 |
254 |
18 |
272 |
441 |
24 |
465 |
340 |
25 |
365 |
|
|
|
iii) Civil Supplies |
141 |
419 |
560 |
162 |
340 |
502 |
481 |
389 |
870 |
164 |
441 |
605 |
|
|
|
iv) Others + |
276 |
362 |
638 |
155 |
399 |
553 |
245 |
433 |
677 |
193 |
442 |
635 |
II. |
NON-DEVELOPMENTAL EXPENDITURE |
|
|
|
|
|
|
|
|
|
|
|
|
|
(General services) (A to F) |
1,747 |
47,126 |
48,873 |
669 |
49,152 |
49,821 |
690 |
57,424 |
58,114 |
660 |
56,405 |
57,064 |
|
A. |
Organs of State |
21 |
2,179 |
2,200 |
– |
1,569 |
1,569 |
24 |
1,889 |
1,913 |
– |
1,762 |
1,762 |
|
B. |
Fiscal Services (i to ii) |
13 |
364 |
377 |
13 |
363 |
376 |
13 |
480 |
493 |
13 |
473 |
486 |
|
|
i) |
Collection of Taxes and Duties |
– |
349 |
349 |
– |
347 |
347 |
– |
461 |
461 |
– |
456 |
456 |
|
|
ii) |
Other Fiscal Services |
13 |
15 |
28 |
13 |
16 |
29 |
13 |
19 |
32 |
13 |
17 |
30 |
|
C. |
Interest Payments and Servicing of |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt (1 + 2) |
– |
16,752 |
16,752 |
– |
18,969 |
18,969 |
– |
22,521 |
22,521 |
– |
22,257 |
22,257 |
|
|
1. |
Appropriation for Reduction or |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Avoidance of Debt |
– |
1,107 |
1,107 |
– |
900 |
900 |
– |
1,276 |
1,276 |
– |
1,476 |
1,476 |
|
|
2. |
Interest Payments (i to iv) |
– |
15,645 |
15,645 |
– |
18,069 |
18,069 |
– |
21,245 |
21,245 |
– |
20,781 |
20,781 |
|
|
|
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 |
– |
15,645 |
15,645 |
– |
18,069 |
18,069 |
– |
21,245 |
21,245 |
– |
20,781 |
20,781 |
|
D. |
Administrative Services (i to v) |
1,713 |
20,713 |
22,426 |
656 |
20,404 |
21,060 |
654 |
24,691 |
25,345 |
647 |
23,296 |
23,942 |
|
|
i) |
Secretariat - General Services |
60 |
2,439 |
2,499 |
26 |
1,770 |
1,797 |
38 |
2,572 |
2,610 |
26 |
2,294 |
2,320 |
|
|
ii) |
District Administration |
– |
4,090 |
4,090 |
– |
4,134 |
4,134 |
– |
4,918 |
4,918 |
– |
4,714 |
4,714 |
|
|
iii) |
Police |
1,049 |
9,263 |
10,312 |
– |
10,040 |
10,040 |
– |
10,966 |
10,966 |
– |
10,462 |
10,462 |
|
|
iv) |
Public Works |
523 |
3,975 |
4,498 |
550 |
3,296 |
3,846 |
529 |
4,839 |
5,368 |
529 |
4,538 |
5,067 |
|
|
v) |
Others ++ |
81 |
946 |
1,027 |
80 |
1,163 |
1,243 |
87 |
1,396 |
1,483 |
92 |
1,288 |
1,379 |
|
E. |
Pensions |
– |
7,075 |
7,075 |
– |
7,798 |
7,798 |
– |
7,790 |
7,790 |
– |
8,548 |
8,548 |
|
F. |
Miscellaneous General Services |
– |
43 |
43 |
– |
50 |
50 |
– |
52 |
52 |
– |
69 |
69 |
|
|
of which: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payment on account of State Lotteries |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
III. |
Grants-in-Aid and Contributions |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|
of which: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Compensation and Assignments to Local |
|
|
|
|
|
|
|
|
|
|
|
|
|
Bodies and Panchayati Raj Institutions |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|