(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) | 243,140 | 1,532,459 | 1,775,599 | 363,269 | 1,814,687 | 2,177,956 | 412,941 | 1,938,333 | 2,351,274 | 436,537 | 1,959,239 | 2,395,776 |
I. | DEVELOPMENTAL
EXPENDITURE (A + B) | 240,914 | 681,987 | 922,901 | 313,090 | 844,792 | 1,157,882 | 362,274 | 976,061 | 1,338,335 | 367,235 | 999,474 | 1,366,709 |
| A.
Social Services (1 to 12) | 154,109 | 532,083 | 686,192 | 198,810 | 612,044 | 810,854 | 201,137 | 669,457 | 870,594 | 184,063 | 713,758 | 897,821 |
| 1. | Education,
Sports, Art and Culture | 46,188 | 393,208 | 439,396 | 71,559 | 423,853 | 495,412 | 72,464 | 457,433 | 529,897 | 28,583 | 509,880 | 538,463 |
| 2. | Medical
and Public Health | 151 | 75,872 | 76,023 | 512 | 90,631 | 91,143 | 634 | 102,887 | 103,521 | 510 | 99,438 | 99,948 |
| 3. | Family
Welfare | – | 11,671 | 11,671 | – | 18,499 | 18,499 | – | 18,516 | 18,516 | – | 19,899 | 19,899 |
| 4. | Water
Supply and Sanitation | 16,182 | 13,063 | 29,245 | 6,030 | 15,792 | 21,822 | 9,230 | 15,804 | 25,034 | 7,230 | 18,200 | 25,430 |
| 5. | Housing | – | 52 | 52 | – | 95 | 95 | – | 95 | 95 | – | 1,090 | 1,090 |
| 6. | Urban
Development | 5,862 | 5,590 | 11,452 | 56,294 | 5,345 | 61,639 | 54,394 | 7,097 | 61,491 | 65,326 | 5,342 | 70,668 |
| 7. | Welfare
of Scheduled Castes, Scheduled | | | | | | | | | | | | |
| | Tribes
and Other Backward Classes | 3,060 | 6,985 | 10,045 | 8,620 | 6,166 | 14,786 | 8,620 | 6,166 | 14,786 | 10,822 | 8,429 | 19,251 |
| 8. | Labour
and Labour Welfare | 61,734 | -
48,182 | 13,552 | 13,625 | 3,644 | 17,269 | 13,625 | 4,308 | 17,933 | 40,275 | 4,061 | 44,336 |
| 9. | Social
Security and Welfare | 128 | 26,519 | 26,647 | 387 | 29,695 | 30,082 | 387 | 30,054 | 30,441 | 4,952 | 28,178 | 33,130 |
| 10. | Nutrition | 20,671 | – | 20,671 | 41,238 | – | 41,238 | 41,238 | – | 41,238 | 25,319 | – | 25,319 |
| 11. | Relief
on account of Natural Calamities | – | 44,892 | 44,892 | – | 15,477 | 15,477 | – | 24,064 | 24,064 | – | 15,939 | 15,939 |
| 12. | Others* | 133 | 2,413 | 2,546 | 545 | 2,847 | 3,392 | 545 | 3,033 | 3,578 | 1,046 | 3,302 | 4,348 |
| B.
Economic Services (1 to 9) | 86,805 | 149,904 | 236,709 | 114,280 | 232,748 | 347,028 | 161,137 | 306,604 | 467,741 | 183,172 | 285,716 | 468,888 |
| 1. | Agriculture
and Allied Activities (i to xii) | 15,516 | 25,530 | 41,046 | 8,294 | 33,828 | 42,122 | 27,221 | 35,503 | 62,724 | 28,165 | 36,245 | 64,410 |
| | i) | Crop
Husbandry | 12,641 | 6,751 | 19,392 | 4,344 | 12,391 | 16,735 | 16,770 | 11,642 | 28,412 | 18,867 | 11,860 | 30,727 |
| | ii) | Soil
and Water Conservation | 47 | 706 | 753 | 98 | 1,176 | 1,274 | 78 | 996 | 1,074 | 310 | 441 | 751 |
| | iii) | Animal
Husbandry | 149 | 5,724 | 5,873 | 310 | 6,883 | 7,193 | 310 | 7,588 | 7,898 | 433 | 7,900 | 8,333 |
| | iv) | Dairy
Development | 81 | 317 | 398 | 207 | 349 | 556 | 5,207 | 549 | 5,756 | 3,207 | 364 | 3,571 |
| | v) | Fisheries | 159 | 821 | 980 | 379 | 1,324 | 1,703 | 400 | 1,326 | 1,726 | 400 | 1,295 | 1,695 |
| | vi) | Forestry
and Wild Life | 1,465 | 3,307 | 4,772 | 1,514 | 3,493 | 5,007 | 3,014 | 4,227 | 7,241 | 3,014 | 4,349 | 7,363 |
| | vii) | Plantations | – | – | – | – | – | – | – | – | – | – | – | – |
| | viii) | Food
Storage and Warehousing | – | – | – | – | – | – | – | – | – | – | – | – |
| | ix) | Agricultural
Research and Education | 664 | 4,779 | 5,443 | 926 | 4,860 | 5,786 | 926 | 4,861 | 5,787 | 1,700 | 6,174 | 7,874 |
| | x) | Agricultural
Finance Institutions | – | – | – | – | – | – | – | – | – | – | – | – |
| | xi) | Co-operation | 195 | 2,959 | 3,154 | 392 | 3,183 | 3,575 | 392 | 4,144 | 4,536 | 109 | 3,678 | 3,787 |
| | xii) | Other
Agricultural Programmes | 115 | 166 | 281 | 124 | 169 | 293 | 124 | 170 | 294 | 125 | 184 | 309 |
| 2. | Rural
Development | 51,798 | 54,460 | 106,258 | 66,944 | 57,237 | 124,181 | 96,104 | 57,878 | 153,982 | 132,010 | 59,165 | 191,175 |
| 3. | Special
Area Programmes | – | – | – | – | – | – | – | – | – | – | – | – |
| 4. | Irrigation
and Flood Control | 15,146 | 33,131 | 48,277 | 32,590 | 40,158 | 72,748 | 32,602 | 43,090 | 75,692 | 10,097 | 47,800 | 57,897 |
| | of
which: | | | | | | | | | | | | |
| | i) | Major
and Medium Irrigation | – | 16,215 | 16,215 | – | 18,097 | 18,097 | – | 19,631 | 19,631 | – | 22,220 | 22,220 |
| | ii) | Minor
Irrigation | 12,442 | 9,444 | 21,886 | 28,684 | 12,825 | 41,509 | 28,697 | 13,875 | 42,572 | 4,517 | 14,929 | 19,446 |
| | iii) | Flood
Control and Drainage | – | 5,691 | 5,691 | – | 5,893 | 5,893 | – | 6,240 | 6,240 | – | 7,692 | 7,692 |
| 5. | Energy | 81 | 61 | 142 | 384 | 41,523 | 41,907 | 384 | 108,029 | 108,413 | 628 | 72,281 | 72,909 |
| | of
which: Power | – | 61 | 61 | – | 41,523 | 41,523 | – | 108,029 | 108,029 | – | 72,281 | 72,281 |
| 6. | Industry
and Minerals (i to iii) | 1,399 | 2,194 | 3,593 | 2,549 | 2,927 | 5,476 | 4,111 | 3,152 | 7,263 | 10,541 | 2,964 | 13,505 |
| | i) | Village
and Small Industries | 948 | 919 | 1,867 | 2,045 | 1,272 | 3,317 | 2,327 | 1,411 | 3,738 | 4,121 | 1,330 | 5,451 |
| | ii) | Industries@ | 451 | 1,275 | 1,726 | 504 | 1,655 | 2,159 | 1,784 | 1,741 | 3,525 | 6,420 | 1,634 | 8,054 |
| | 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) | 162 | 28,339 | 28,501 | 385 | 46,288 | 46,673 | 385 | 46,294 | 46,679 | 410 | 55,844 | 56,254 |
| | | i)
Roads and Bridges | 122 | 28,185 | 28,307 | 265 | 46,126 | 46,391 | 265 | 46,126 | 46,391 | 290 | 55,658 | 55,948 |
| | | ii)
Others @@ | 40 | 154 | 194 | 120 | 162 | 282 | 120 | 168 | 288 | 120 | 186 | 306 |
| | 8. | Science,
Technology and Environment | – | – | – | – | – | – | – | – | – | – | – | – |
| | 9. | General
Economic Services (i to iv) | 2,704 | 6,190 | 8,894 | 3,135 | 10,788 | 13,923 | 331 | 12,659 | 12,990 | 1,322 | 11,418 | 12,740 |
| | | i)
Secretariat – Economic Services | – | 1,550 | 1,550 | 2 | 1,731 | 1,733 | 2 | 1,939 | 1,941 | 1,000 | 2,073 | 3,073 |
| | | ii)
Tourism | 175 | 272 | 447 | 100 | 218 | 318 | 100 | 218 | 318 | 113 | 232 | 345 |
| | | iii)
Civil Supplies | 2,377 | 2,470 | 4,847 | 2,804 | 5,994 | 8,798 | – | 6,931 | 6,931 | – | 6,450 | 6,450 |
| | | iv)
Others + | 152 | 1,898 | 2,050 | 229 | 2,845 | 3,074 | 229 | 3,571 | 3,800 | 209 | 2,663 | 2,872 |
II. | NON-DEVELOPMENTAL
EXPENDITURE | | | | | | | | | | | | |
| (General
services) (A to F) | 2,226 | 850,052 | 852,278 | 50,179 | 969,458 | 1,019,637 | 50,667 | 961,835 | 1,012,502 | 69,302 | 959,765 | 1,029,067 |
| A. | Organs
of State | 936 | 33,215 | 34,151 | 1,636 | 29,744 | 31,380 | 1,664 | 35,678 | 37,342 | 1,649 | 30,507 | 32,156 |
| B. | Fiscal
Services (i to ii) | 1,137 | 19,667 | 20,804 | 1,630 | 24,947 | 26,577 | 1,630 | 25,919 | 27,549 | 1,995 | 27,061 | 29,056 |
| | i) | Collection
of Taxes and Duties | 1,137 | 19,458 | 20,595 | 1,630 | 24,707 | 26,337 | 1,630 | 25,652 | 27,282 | 1,995 | 26,804 | 28,799 |
| | ii) | Other
Fiscal Services | – | 209 | 209 | – | 240 | 240 | – | 267 | 267 | – | 257 | 257 |
| C. | Interest
Payments and Servicing of | | | | | | | | | | | | |
| | Debt
(1 + 2) | – | 364,889 | 364,889 | – | 420,959 | 420,959 | – | 384,533 | 384,533 | – | 390,941 | 390,941 |
| | 1. | Appropriation
for Reduction or | | | | | | | | | | | | |
| | | Avoidance
of Debt | – | – | – | – | – | – | – | – | – | – | – | – |
| | 2. | Interest
Payments (i to iv) | – | 364,889 | 364,889 | – | 420,959 | 420,959 | – | 384,533 | 384,533 | – | 390,941 | 390,941 |
| | | i)
Interest on Loans from the Centre | – | 102,441 | 102,441 | – | 109,667 | 109,667 | – | 73,226 | 73,226 | – | 64,096 | 64,096 |
| | | ii)
Interest on Internal Debt | – | 199,233 | 199,233 | – | 258,221 | 258,221 | – | 258,221 | 258,221 | – | 268,388 | 268,388 |
| | | of
which: | | | | | | | | | | | | |
| | | (a)
Interest on Market Loans | – | 94,289 | 94,289 | – | 98,675 | 98,675 | – | 98,675 | 98,675 | – | 95,520 | 95,520 |
| | | (b)
Interest on NSSF | – | 103,470 | 103,470 | – | 126,193 | 126,193 | – | 126,193 | 126,193 | – | 150,900 | 150,900 |
| | | iii)
Interest on Small Savings, | | | | | | | | | | | | |
| | | Provident
Funds, etc. | – | 62,762 | 62,762 | – | 52,554 | 52,554 | – | 52,554 | 52,554 | – | 57,964 | 57,964 |
| | | iv)
Others | – | 453 | 453 | – | 517 | 517 | – | 532 | 532 | – | 493 | 493 |
| D. | Administrative
Services (i to v) | 153 | 186,727 | 186,880 | 46,913 | 191,834 | 238,747 | 47,373 | 213,048 | 260,421 | 65,658 | 198,902 | 264,560 |
| | i) | Secretariat
- General Services | 2 | 4,423 | 4,425 | 138 | 5,088 | 5,226 | 133 | 5,787 | 5,920 | 682 | 5,685 | 6,367 |
| | ii) | District
Administration | – | 47,739 | 47,739 | 45,170 | 12,291 | 57,461 | 45,175 | 12,318 | 57,493 | 61,255 | 13,173 | 74,428 |
| | iii) | Police | 112 | 104,749 | 104,861 | 105 | 131,513 | 131,618 | 105 | 146,608 | 146,713 | 940 | 135,283 | 136,223 |
| | iv) | Public
Works | – | 11,140 | 11,140 | – | 21,700 | 21,700 | – | 22,239 | 22,239 | – | 20,867 | 20,867 |
| | v) | Others
++ | 39 | 18,676 | 18,715 | 1,500 | 21,242 | 22,742 | 1,960 | 26,096 | 28,056 | 2,781 | 23,894 | 26,675 |
| E. | Pensions | – | 245,554 | 245,554 | – | 301,974 | 301,974 | – | 302,657 | 302,657 | – | 312,354 | 312,354 |
| F. | Miscellaneous
General Services | – | – | – | – | – | – | – | – | – | – | – | – |
| | of
which: | | | | | | | | | | | | |
| | Payment
on account of State Lotteries | – | – | – | – | – | – | – | – | – | – | – | – |
III. | Grants-in-Aid
and Contributions | – | 420 | 420 | – | 437 | 437 | – | 437 | 437 | – | – | – |
| of
which: | | | | | | | | | | | | |
| Compensation
and Assignments to Local | | | | | | | | | | | | |
| Bodies
and Panchayati Raj Institutions | – | 420 | 420 | – | 437 | 437 | – | 437 | 437 | – | – | – |
|