(Rs.
lakh) | |
2005-06 |
2006-07 |
2006-07 |
2007-08 |
Item |
(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 CAPITAL DISBURSEMENTS (I to XII) |
28,959 |
8,910 |
37,869 |
63,256 |
7,870 |
71,126 |
37,142 |
9,834 |
46,976 |
58,142 |
11,200 |
69,342 |
TOTAL CAPITAL DISBURSEMENTS |
28,959 |
8,910 |
37,869 |
63,256 |
7,870 |
71,126 |
37,142 |
9,834 |
46,976 |
58,142 |
11,200 |
69,342 |
(Excluding Public Accounts)$ | | | | | | | | | | | | |
I. |
Total Capital Outlay (1 + 2) |
28,881 |
– |
28,881 |
63,148 |
– |
63,148 |
37,036 |
– |
37,036 |
58,108 |
– |
58,108 | |
1. Developmental (a + b) |
26,277 |
– |
26,277 |
60,259 |
– |
60,259 |
33,725 |
– |
33,725 |
55,499 |
– |
55,499 | |
(a) |
Social Services (1 to 9) |
9,367 |
– |
9,367 |
24,471 |
– |
24,471 |
7,837 |
– |
7,837 |
35,662 |
– |
35,662 | | |
1. Education, Sports, Art and Culture |
3,869 |
– |
3,869 |
3,227 |
– |
3,227 |
1,860 |
– |
1,860 |
2,708 |
– |
2,708 | | |
2. Medical and Public Health |
1,051 |
– |
1,051 |
2,555 |
– |
2,555 |
1,584 |
– |
1,584 |
1,857 |
– |
1,857 | | |
3. Family Welfare |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– | | |
4. Water Supply and Sanitation |
3,763 |
– |
3,763 |
4,485 |
– |
4,485 |
3,615 |
– |
3,615 |
6,568 |
– |
6,568 | | |
5. Housing |
322 |
– |
322 |
463 |
– |
463 |
256 |
– |
256 |
595 |
– |
595 | | |
6. Urban Development |
– |
– |
– |
13,400 |
– |
13,400 |
– |
– |
– |
23,615 |
– |
23,615 | | |
7. Welfare of Scheduled Castes, Scheduled | | | | | | | | | | | | |
| |
Tribes and Other Backward Classes |
207 |
– |
207 |
103 |
– |
103 |
307 |
– |
307 |
103 |
– |
103 | | |
8. Social Security and Welfare |
43 |
– |
43 |
43 |
– |
43 |
43 |
– |
43 |
93 |
– |
93 | | |
9. Others * |
112 |
– |
112 |
196 |
– |
196 |
172 |
– |
172 |
123 |
– |
123 | |
(b) |
Economic Services (1 to 10) |
16,910 |
– |
16,910 |
35,788 |
– |
35,788 |
25,889 |
– |
25,889 |
19,837 |
– |
19,837 | | |
1. Agriculture and Allied Activities (i to xi) |
553 |
– |
553 |
823 |
– |
823 |
1,840 |
– |
1,840 |
443 |
– |
443 | | |
i) Crop Husbandry |
80 |
– |
80 |
90 |
– |
90 |
82 |
– |
82 |
15 |
– |
15 | | |
ii) Soil and Water Conservation |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– | | |
iii) Animal Husbandry |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– | | |
iv) Dairy Development |
36 |
– |
36 |
104 |
– |
104 |
104 |
– |
104 |
10 |
– |
10 | | |
v) Fisheries |
7 |
– |
7 |
6 |
– |
6 |
1,005 |
– |
1,005 |
7 |
– |
7 | | |
vi) Forestry and Wild Life |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– | | |
vii) Plantations |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– | | |
viii)Food Storage and Warehousing |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– | | |
ix) Agricultural Research and Education |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– | | |
x) Co-operation |
350 |
– |
350 |
518 |
– |
518 |
545 |
– |
545 |
391 |
– |
391 | | |
xi) Others @ |
80 |
– |
80 |
105 |
– |
105 |
105 |
– |
105 |
20 |
– |
20 | | |
2. Rural Development |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– | | |
3. Special Area Programmes |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– | | |
of which:
Hill Areas | – |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– | | |
4. Major and Medium Irrigation and | | | | | | | | | | | | |
| |
Flood Control |
3,199 |
– |
3,199 |
5,745 |
– |
5,745 |
4,074 |
– |
4,074 |
2,538 |
– |
2,538 | | |
5. Energy |
2,862 |
– |
2,862 |
3,028 |
– |
3,028 |
3,487 |
– |
3,487 |
3,745 |
– |
3,745 | | |
6. Industry and Minerals (i to iv) |
4,173 |
– |
4,173 |
7,320 |
– |
7,320 |
9,071 |
– |
9,071 |
6,950 |
– |
6,950 | | |
i) Village and Small Industries |
514 |
– |
514 |
430 |
– |
430 |
426 |
– |
426 |
450 |
– |
450 | | |
ii) Iron and Steel Industries |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– | | |
iii) Non-Ferrous Mining and | | | | | | | | | | | | |
| |
Metallurgical Industries |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– | | |
iv) Others # |
3,659 |
– |
3,659 |
6,890 |
– |
6,890 |
8,645 |
– |
8,645 |
6,500 |
– |
6,500 | | |
7. Transport (i + ii) |
5,487 |
– |
5,487 |
17,646 |
– |
17,646 |
6,568 |
– |
6,568 |
5,452 |
– |
5,452 | | |
i) Roads and Bridges |
3,997 |
– |
3,997 |
14,016 |
– |
14,016 |
5,937 |
– |
5,937 |
4,888 |
– |
4,888 | | |
ii) Others ** |
1,490 |
– |
1,490 |
3,630 |
– |
3,630 |
631 |
– |
631 |
564 |
– |
564 | | |
8. Communications |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
(Rs.
lakh) | |
2005-06 |
2006-07 |
2006-07 |
2007-08 |
Item |
(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 | | |
9. |
Science, Technology and Environment |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– | | |
10. |
General Economic Services (i + ii) |
636 |
– |
636 |
1,226 |
– |
1,226 |
850 |
– |
850 |
709 |
– |
709 | | | |
i) Tourism |
606 |
– |
606 |
1,191 |
– |
1,191 |
765 |
– |
765 |
674 |
– |
674 | | | |
ii) Others @@ |
30 |
– |
30 |
35 |
– |
35 |
85 |
– |
85 |
35 |
– |
35 | |
2. Non-Developmental (General Services) |
2,604 |
– |
2,604 |
2,888 |
– |
2,888 |
3,311 |
– |
3,311 |
2,609 |
– |
2,609 |
II. |
Discharge of Internal Debt (1 to 8) |
– |
93 |
93 |
– |
291 |
291 |
– |
291 |
291 |
– |
709 |
709 | |
1. Market Loans |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– | |
2. Loans from LIC |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– | |
3. Loans from SBI and other Banks |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– | |
4. Loans from NABARD |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– | |
5. Loans from National Co-operative | | | | | | | | | | | | |
|
Development Corporation |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– | |
6. WMA from RBI |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– | |
7. Special Securities issued to NSSF |
– |
93 |
93 |
– |
291 |
291 |
– |
291 |
291 |
– |
709 |
709 | |
8. Others |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– | |
of which: Land
Compensation Bonds | – |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
III. |
Repayment of Loans to the Centre (1 to 7) |
– |
8,508 |
8,508 |
– |
7,179 |
7,179 |
– |
9,340 |
9,340 |
– |
10,185 |
10,185 | |
1. State Plan Schemes |
– |
4,400 |
4,400 |
– |
3,708 |
3,708 |
– |
4,708 |
4,708 |
– |
4,862 |
4,862 | |
of which: Advance
release of Plan | | | | | | | | | | | | |
|
Assistance for Natural Calamities |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– | |
2. Central Plan Schemes |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– | |
3. Centrally Sponsored Schemes |
– |
6 |
6 |
– |
6 |
6 |
– |
7 |
7 |
– |
9 |
9 | |
4. Non-Plan (i to ii) |
– |
4,101 |
4,101 |
– |
3,465 |
3,465 |
– |
4,626 |
4,626 |
– |
5,315 |
5,315 | |
i) |
Relief for Natural Calamities |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– | |
ii) |
Others |
– |
4,101 |
4,101 |
– |
3,465 |
3,465 |
– |
4,626 |
4,626 |
– |
5,315 |
5,315 | |
5. Ways and Means Advances from Centre |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– | |
6. Loans for Special Schemes |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– | |
7. Others |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
IV. |
Loans and Advances by State Governments (1 + 2) |
78 |
307 |
385 |
109 |
400 |
509 |
107 |
202 |
309 |
34 |
306 |
340 | |
1. Developmental Purposes (a + b) |
78 |
64 |
142 |
109 |
150 |
259 |
107 |
21 |
128 |
34 |
40 |
74 | |
a) |
Social Services (1 to 7) |
– |
64 |
64 |
– |
150 |
150 |
– |
21 |
21 |
2 |
40 |
42 | | |
1. |
Education, Sports, Art and Culture |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– | | |
2. |
Medical and Public Health |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– | | |
3. |
Family Welfare |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– | | |
4. |
Water Supply and Sanitation |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– | | |
5. |
Housing |
– |
– |
– |
– |
– |
– |
– |
– |
– |
2 |
– |
2 | | |
6. |
Government Servants (Housing) |
– |
64 |
64 |
– |
150 |
150 |
– |
21 |
21 |
– |
40 |
40 | | |
7. |
Others |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– | |
b) |
Economic Services (1 to 10) |
78 |
– |
78 |
109 |
– |
109 |
107 |
– |
107 |
32 |
– |
32 | | |
1. |
Crop Husbandry |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– | | |
2. |
Soil and Water Conservation |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– | | |
3. |
Food Storage and Warehousing |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– | | |
4. |
Co-operation |
1 |
– |
1 |
22 |
– |
22 |
22 |
– |
22 |
– |
– |
– | | |
5. |
Major and Medium Irrigation, etc. |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– | | |
6. |
Power Projects |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
(Rs.
lakh) | |
2005-06 |
2006-07 |
2006-07 |
2007-08 |
Item |
(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. Village and Small Industries |
25 |
– |
25 |
21 |
– |
21 |
21 |
– |
21 |
19 |
– |
19 | | |
8. Other Industries and Minerals |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– | | |
9. Rural Development |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– | | |
10. Others |
52 |
– |
52 |
65 |
– |
65 |
63 |
– |
63 |
14 |
– |
14 | |
2. |
Non-Developmental Purposes (a + b) |
– |
243 |
243 |
– |
250 |
250 |
– |
181 |
181 |
– |
266 |
266 | | |
a) Government Servants (other than Housing) |
– |
243 |
243 |
– |
250 |
250 |
– |
181 |
181 |
– |
266 |
266 | | |
b) Miscellaneous |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
V. |
Inter-State Settlement |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
VI. |
Contingency Fund |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
VII. |
Small Savings, Provident Funds, etc. (1+2) |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– | |
1. |
State Provident Funds |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– | |
2. |
Others |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
VIII. |
Reserve Funds (1 to 4) |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– | |
1. |
Depreciation/Renewal Reserve Funds |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– | |
2. |
Sinking Funds |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– | |
3. |
Famine Relief Fund |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– | |
4. |
Others |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
IX. |
Deposits and Advances (1 to 4) |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– | |
1. |
Civil Deposits |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– | |
2. |
Deposits of Local Funds |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– | |
3. |
Civil Advances |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– | |
4. |
Others |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
X. |
Suspense and Miscellaneous (1 to 4) |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– | |
1. |
Suspense |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– | |
2. |
Cash Balance Investment Account |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– | |
3. |
Deposits with RBI |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– | |
4. |
Others |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
XI. |
Appropriation to Contingency Fund |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
XII. |
Remittances |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
A. |
Surplus (+)/Deficit (-) on Capital Account | | |
-1,919 | | |
10,754 | | |
-1,814 | | |
9,958 |
B. |
Surplus (+)/Deficit (-) on Revenue Account | | |
746 | | |
-13,754 | | |
-13,474 | | |
-19,006 |
C. |
Overall Surplus (+)/Deficit (-) (A+B) | | |
-1,173 | | |
-3,000 | | |
-15,288 | | |
-9,048 |
D. |
Financing of Overall Surplus (+)/Deficit (-) | | | | | | | | | | | | |
|
(C = i to iii) | | | | | | | | | | | | |
|
i. |
Increase(+)/Decrease (-) in Cash Balances | | |
-1,173 | | |
-3,000 | | |
-15,288 | | |
-9,048 | | |
a) Opening Balance | | |
25,510 | | |
3,000 | | |
24,336 | | |
9,048 | | |
b) Closing Balance | | |
24,336 | | |
– | | |
9,048 | | |
– | |
ii. |
Withdrawals from (-)/Additions to (+) | | | | | | | | | | | | |
| |
Cash Balance Investment Account (net) | | |
– | | |
– | | |
– | | |
– | |
iii. |
Increase (-)/Decrease(+) in Ways and Means | | | | | | | | | | | | |
| |
Advances and Overdrafts from RBI (net) | | |
– | | |
– | | |
– | | |
– |
– : Nil/Negligible/Not Available. $ : Sum of
Items I to IV while items at II(3) and II(6) are excluded item II(3) has been
taken on a net basis under capital receipts while item II(6) has been taken
as financing item for overall surplus/deficit. * : Include outlay on Information
and Publicity, other Social Services, etc. @ : Include outlay on other
Agricultural Programmes, etc. # : Include outlay on Cement and Non-Metallic
Industries, Petro-Chemical Industries, Chemical Industries, Engineering Industries,
Telecommunication and Electronic Industries, Consumer Industries, Atomic Energy
Industries, other Industries and Minerals, etc. ** : Include outlay
on Indian Railway Commercial Lines, Indian Railway Strategic Lines, Ports and
Light Houses, Shipping, Civil Aviation, Road Transport, Inland Water Transport,
Other Transport, etc. @@ : Include outlay on Foreign Trade and Export
Promotion Technology, other General Economic Services, Investments in General
Financial and Trading Institutions, International Financial Institutions, etc.
Also see notes to Appendices. Source : Budget Documents of the
State Governments. | |