(Rs. lakh) |
Item |
2005-06 |
2006-07 |
2006-07 |
2007-08 |
|
(Accounts) |
(Budget Estimates) |
(Revised Estimates) |
(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) |
648,229 |
2,843,301 |
3,491,530 |
1,248,901 |
3,283,799 |
4,532,700 |
1,226,115 |
3,293,838 |
4,519,953 |
1,566,792 |
3,931,812 |
5,498,604 |
I. |
DEVELOPMENTAL EXPENDITURE (A + B) |
639,973 |
1,479,806 |
2,119,779 |
1,234,042 |
1,674,441 |
2,908,483 |
1,211,254 |
1,693,902 |
2,905,156 |
1,462,947 |
2,122,774 |
3,585,721 |
|
A. Social Services (1 to 12) |
415,264 |
800,488 |
1,215,752 |
780,975 |
910,865 |
1,691,840 |
757,325 |
927,736 |
1,685,061 |
954,145 |
1,093,949 |
2,048,094 |
|
1. |
Education, Sports, Art and Culture |
69,167 |
464,586 |
533,753 |
161,756 |
545,706 |
707,462 |
161,288 |
543,633 |
704,921 |
194,388 |
611,578 |
805,966 |
|
2. |
Medical and Public Health |
17,899 |
109,888 |
127,787 |
36,694 |
130,077 |
166,771 |
36,776 |
127,557 |
164,333 |
39,478 |
168,746 |
208,224 |
|
3. |
Family Welfare |
32,972 |
881 |
33,853 |
37,019 |
1,114 |
38,134 |
37,019 |
1,111 |
38,130 |
41,032 |
393 |
41,425 |
|
4. |
Water Supply and Sanitation |
81,404 |
9,497 |
90,901 |
115,251 |
12,049 |
127,301 |
90,266 |
11,396 |
101,662 |
102,281 |
19,581 |
121,862 |
|
5. |
Housing |
27,537 |
1,325 |
28,862 |
92,942 |
1,661 |
94,603 |
92,942 |
1,652 |
94,594 |
109,375 |
1,755 |
111,130 |
|
6. |
Urban Development |
47,367 |
28,200 |
75,567 |
78,408 |
20,774 |
99,182 |
78,408 |
17,953 |
96,361 |
148,055 |
20,826 |
168,881 |
|
7. |
Welfare of Scheduled Castes, Scheduled |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tribes and Other Backward Classes |
84,067 |
49,308 |
133,375 |
156,950 |
68,288 |
225,239 |
158,672 |
66,717 |
225,389 |
154,467 |
120,092 |
274,559 |
|
8. |
Labour and Labour Welfare |
1,435 |
6,748 |
8,183 |
2,297 |
8,064 |
10,362 |
2,297 |
8,034 |
10,331 |
2,381 |
10,490 |
12,871 |
|
9. |
Social Security and Welfare |
45,637 |
12,913 |
58,550 |
87,986 |
7,206 |
95,192 |
87,986 |
6,982 |
94,968 |
117,403 |
28,268 |
145,671 |
|
10. |
Nutrition |
7,265 |
54,961 |
62,226 |
11,119 |
72,981 |
84,100 |
11,119 |
72,979 |
84,098 |
43,733 |
72,988 |
116,721 |
|
11. |
Relief on account of Natural Calamities |
– |
55,319 |
55,319 |
– |
36,284 |
36,284 |
– |
63,313 |
63,313 |
– |
31,967 |
31,967 |
|
12. |
Others* |
514 |
6,862 |
7,376 |
552 |
6,660 |
7,212 |
552 |
6,409 |
6,961 |
1,552 |
7,265 |
8,817 |
|
B. Economic Services (1 to 9) |
224,709 |
679,318 |
904,027 |
453,067 |
763,576 |
1,216,643 |
453,929 |
766,166 |
1,220,095 |
508,802 |
1,028,825 |
1,537,627 |
|
1. |
Agriculture and Allied Activities (i to xii) |
54,891 |
65,090 |
119,981 |
80,840 |
85,544 |
166,384 |
81,602 |
83,834 |
165,436 |
103,163 |
97,660 |
200,823 |
|
|
i) |
Crop Husbandry |
32,772 |
10,144 |
42,916 |
50,712 |
12,584 |
63,295 |
50,612 |
12,525 |
63,137 |
67,771 |
16,976 |
84,747 |
|
|
ii) |
Soil and Water Conservation |
245 |
1,538 |
1,783 |
554 |
2,081 |
2,635 |
554 |
2,072 |
2,626 |
638 |
2,348 |
2,986 |
|
|
iii) |
Animal Husbandry |
2,219 |
18,163 |
20,382 |
2,532 |
22,848 |
25,380 |
2,994 |
22,735 |
25,729 |
6,803 |
26,300 |
33,103 |
|
|
iv) |
Dairy Development |
– |
66 |
66 |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|
|
v) |
Fisheries |
1,040 |
1,791 |
2,831 |
1,817 |
2,128 |
3,946 |
2,217 |
2,115 |
4,332 |
2,554 |
2,419 |
4,973 |
|
|
vi) |
Forestry and Wild Life |
16,463 |
12,831 |
29,294 |
20,433 |
15,799 |
36,231 |
20,433 |
15,758 |
36,191 |
20,024 |
17,842 |
37,866 |
|
|
vii) |
Plantations |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|
|
viii) |
Food Storage and Warehousing |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|
|
ix) |
Agricultural Research and Education |
1,050 |
11,469 |
12,519 |
2,010 |
16,152 |
18,162 |
2,010 |
15,676 |
17,686 |
2,910 |
16,930 |
19,840 |
|
|
x) |
Agricultural Finance Institutions |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|
|
xi) |
Co-operation |
1,076 |
8,557 |
9,633 |
2,782 |
13,354 |
16,136 |
2,782 |
12,354 |
15,136 |
2,463 |
14,179 |
16,642 |
|
|
xii) |
Other Agricultural Programmes |
26 |
531 |
557 |
– |
599 |
599 |
– |
599 |
599 |
– |
666 |
666 |
|
2. |
Rural Development |
65,150 |
103,976 |
169,126 |
135,700 |
137,098 |
272,799 |
135,700 |
128,232 |
263,932 |
119,280 |
132,362 |
251,642 |
(Rs. lakh) |
Item |
2005-06 |
2006-07 |
2006-07 |
2007-08 |
|
|
(Accounts) |
|
(Budget Estimates) |
(Revised Estimates) |
(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) |
20 |
104,058 |
104,078 |
14 |
91,565 |
91,579 |
14 |
107,532 |
107,546 |
514 |
139,374 |
139,888 |
|
|
|
i) Roads and Bridges |
– |
65,995 |
65,995 |
– |
80,618 |
80,618 |
– |
98,070 |
98,070 |
500 |
123,312 |
123,812 |
|
|
|
ii) Others @@ |
20 |
38,063 |
38,083 |
14 |
10,946 |
10,960 |
14 |
9,462 |
9,476 |
14 |
16,062 |
16,076 |
|
|
8. |
Science, Technology and Environment |
212 |
67 |
279 |
414 |
142 |
555 |
414 |
139 |
553 |
714 |
162 |
876 |
|
|
9. |
General Economic Services (i to iv) |
31,309 |
11,643 |
42,952 |
43,655 |
13,729 |
57,384 |
43,755 |
13,646 |
57,401 |
59,458 |
15,419 |
74,877 |
|
|
|
i) Secretariat – Economic Services |
22,057 |
3,134 |
25,191 |
32,547 |
3,849 |
36,396 |
32,647 |
3,809 |
36,456 |
47,535 |
4,396 |
51,931 |
|
|
|
ii) Tourism |
4,386 |
225 |
4,611 |
6,251 |
1,525 |
7,776 |
6,251 |
1,520 |
7,771 |
6,251 |
1,552 |
7,803 |
|
|
|
iii) Civil Supplies |
3,650 |
4,723 |
8,373 |
3,751 |
4,184 |
7,935 |
3,751 |
4,173 |
7,924 |
4,251 |
4,789 |
9,040 |
|
|
|
iv) Others + |
1,216 |
3,561 |
4,777 |
1,106 |
4,171 |
5,277 |
1,106 |
4,144 |
5,250 |
1,421 |
4,682 |
6,103 |
II. |
NON-DEVELOPMENTAL EXPENDITURE |
|
|
|
|
|
|
|
|
|
|
|
|
|
(General services)
(A to F) |
8,256 |
1,340,954 |
1,349,210 |
14,860 |
1,581,278 |
1,596,138 |
14,861 |
1,573,926 |
1,588,787 |
103,845 |
1,780,959 |
1,884,804 |
|
A. |
Organs of State |
1,082 |
27,924 |
29,006 |
1,150 |
38,218 |
39,368 |
1,150 |
37,782 |
38,932 |
392 |
46,977 |
47,369 |
|
B. |
Fiscal Services
(i to ii) |
1,550 |
52,407 |
53,957 |
2,636 |
62,997 |
65,633 |
2,636 |
60,277 |
62,913 |
2,636 |
71,380 |
74,016 |
|
|
i) |
Collection of Taxes and Duties |
1,550 |
42,209 |
43,759 |
2,636 |
53,332 |
55,968 |
2,636 |
52,006 |
54,642 |
2,636 |
61,684 |
64,320 |
|
|
ii) |
Other Fiscal Services |
– |
10,198 |
10,198 |
– |
9,665 |
9,665 |
– |
8,271 |
8,271 |
– |
9,696 |
9,696 |
|
C. |
Interest Payments and Servicing of |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt (1 + 2) |
– |
720,775 |
720,775 |
– |
819,667 |
819,667 |
– |
819,666 |
819,666 |
– |
886,407 |
886,407 |
|
|
1. |
Appropriation for Reduction or |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Avoidance of Debt |
– |
19,965 |
19,965 |
– |
21,349 |
21,349 |
– |
21,348 |
21,348 |
– |
23,544 |
23,544 |
|
|
2. |
Interest Payments (i to iv) |
– |
700,810 |
700,810 |
– |
798,318 |
798,318 |
– |
798,318 |
798,318 |
– |
862,863 |
862,863 |
|
|
|
i) Interest on Loans from the Centre |
– |
143,972 |
143,972 |
– |
177,308 |
177,308 |
– |
165,300 |
165,300 |
– |
130,026 |
130,026 |
|
|
|
ii) Interest on Internal Debt |
– |
509,554 |
509,554 |
– |
557,833 |
557,833 |
– |
569,841 |
569,841 |
– |
649,717 |
649,717 |
|
|
|
of which: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Interest on Market Loans |
– |
182,839 |
182,839 |
– |
194,030 |
194,030 |
– |
194,030 |
194,030 |
– |
220,030 |
220,030 |
|
|
|
(b) Interest on NSSF |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|
|
|
iii) Interest on Small Savings, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provident Funds, etc. |
– |
47,173 |
47,173 |
– |
63,176 |
63,176 |
– |
63,176 |
63,176 |
– |
83,118 |
83,118 |
|
|
|
iv) Others |
– |
111 |
111 |
– |
1 |
1 |
– |
1 |
1 |
– |
2 |
2 |
|
D. |
Administrative Services (i to v) |
5,624 |
220,129 |
225,753 |
11,074 |
266,978 |
278,051 |
11,075 |
262,783 |
273,858 |
100,817 |
323,765 |
424,582 |
|
|
i) |
Secretariat - General Services |
606 |
6,568 |
7,174 |
4,978 |
6,971 |
11,950 |
4,978 |
6,834 |
11,812 |
94,842 |
7,924 |
102,766 |
|
|
ii) |
District Administration |
– |
32,243 |
32,243 |
– |
39,879 |
39,879 |
– |
39,568 |
39,568 |
– |
52,448 |
52,448 |
|
|
iii) |
Police |
4,372 |
138,391 |
142,763 |
3,000 |
151,687 |
154,687 |
3,000 |
149,642 |
152,642 |
3,000 |
178,039 |
181,039 |
|
|
iv) |
Public Works |
2 |
5,138 |
5,140 |
2 |
15,570 |
15,572 |
2 |
15,527 |
15,529 |
2 |
25,036 |
25,038 |
|
|
v) |
Others ++ |
644 |
37,789 |
38,433 |
3,093 |
52,871 |
55,964 |
3,095 |
51,212 |
54,307 |
2,973 |
60,318 |
63,291 |
|
E. |
Pensions |
– |
319,695 |
319,695 |
– |
393,403 |
393,403 |
– |
393,403 |
393,403 |
– |
452,413 |
452,413 |
|
F. |
Miscellaneous General Services |
– |
24 |
24 |
– |
16 |
16 |
– |
15 |
15 |
– |
17 |
17 |
|
|
of which: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payment on account of State Lotteries |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
III. |
Grants-in-Aid and Contributions |
– |
22,541 |
22,541 |
– |
28,079 |
28,079 |
– |
26,010 |
26,010 |
– |
28,079 |
28,079 |
|
of which: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Compensation and Assignments to Local |
|
|
|
|
|
|
|
|
|
|
|
|
|
Bodies and Panchayati Raj Institutions |
– |
22,541 |
22,541 |
– |
28,079 |
28,079 |
– |
26,010 |
26,010 |
– |
28,079 |
28,079 |
|
|