ORISSA |
(Rs. lakh) |
Item |
2006-07 (Accounts) |
2007-08 (Budget Estimates) |
2007-08 (Revised Estimates) |
2008-09
(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) |
272,659 |
1,304,544 |
1,577,203 |
410,926 |
1,431,221 |
1,842,147 |
436,557 |
1,533,352 |
1,969,909 |
536,770 |
1,733,885 |
2,270,655 |
I. |
DEVELOPMENTAL EXPENDITURE (A + B) |
271,484 |
528,225 |
799,709 |
405,900 |
589,352 |
995,252 |
432,804 |
642,287 |
1,075,091 |
530,619 |
692,447 |
1,223,067 |
|
A. Social Services (1 to 12) |
151,310 |
370,745 |
522,055 |
209,139 |
395,656 |
604,795 |
233,826 |
440,513 |
674,339 |
282,811 |
483,541 |
766,351 |
|
1. |
Education, Sports, Art and Culture |
31,935 |
215,500 |
247,435 |
64,781 |
237,918 |
302,699 |
71,547 |
265,360 |
336,907 |
106,465 |
289,021 |
395,486 |
|
2. |
Medical and Public Health |
483 |
47,468 |
47,951 |
13,057 |
57,108 |
70,165 |
13,802 |
57,333 |
71,134 |
22,231 |
65,538 |
87,770 |
|
3. |
Family Welfare |
8,626 |
971 |
9,597 |
11,268 |
1,194 |
12,462 |
12,452 |
1,303 |
13,755 |
13,330 |
1,457 |
14,787 |
|
4. |
Water Supply and Sanitation |
13,816 |
11,971 |
25,787 |
13,529 |
11,137 |
24,666 |
15,771 |
11,206 |
26,976 |
12,351 |
10,941 |
23,292 |
|
5. |
Housing |
741 |
10,011 |
10,752 |
15 |
13,085 |
13,100 |
50 |
13,120 |
13,170 |
15 |
14,328 |
14,343 |
|
6. |
Urban Development |
2,460 |
2,623 |
5,083 |
7,320 |
2,534 |
9,854 |
11,138 |
2,584 |
13,722 |
12,347 |
2,576 |
14,923 |
|
7. |
Welfare of Scheduled Castes, Scheduled |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tribes and Other Backward Classes |
27,402 |
13,799 |
41,201 |
33,477 |
16,983 |
50,460 |
33,755 |
18,443 |
52,198 |
34,001 |
18,832 |
52,833 |
|
8. |
Labour and Labour Welfare |
2,223 |
2,417 |
4,640 |
2,779 |
2,739 |
5,518 |
2,733 |
2,907 |
5,640 |
742 |
2,973 |
3,715 |
|
9. |
Social Security and Welfare |
33,446 |
21,100 |
54,546 |
41,426 |
24,786 |
66,212 |
45,198 |
24,899 |
70,097 |
56,847 |
25,470 |
82,317 |
|
10. |
Nutrition |
24,518 |
118 |
24,636 |
19,718 |
148 |
19,866 |
25,439 |
148 |
25,588 |
21,961 |
162 |
22,123 |
|
11. |
Relief on account of Natural
Calamities |
4,444 |
41,331 |
45,775 |
707 |
24,117 |
24,824 |
600 |
39,117 |
39,717 |
1,250 |
47,897 |
49,147 |
|
12. |
Others* |
1,216 |
3,437 |
4,653 |
1,063 |
3,907 |
4,970 |
1,341 |
4,094 |
5,435 |
1,270 |
4,345 |
5,615 |
|
B. Economic Services (1 to 9) |
120,175 |
157,480 |
277,654 |
196,762 |
193,696 |
390,458 |
198,978 |
201,774 |
400,752 |
247,809 |
208,907 |
456,715 |
|
1. |
Agriculture and Allied Activities (i to xii) |
23,829 |
41,415 |
65,243 |
47,404 |
50,290 |
97,694 |
51,863 |
52,337 |
104,201 |
60,115 |
55,336 |
115,451 |
|
|
i) Crop Husbandry |
6,821 |
9,429 |
16,250 |
25,489 |
13,837 |
39,326 |
30,310 |
13,735 |
44,045 |
24,257 |
15,398 |
39,654 |
|
|
ii) Soil and Water Conservation |
5,288 |
3,024 |
8,312 |
2,761 |
3,139 |
5,900 |
3,421 |
3,369 |
6,790 |
3,130 |
3,553 |
6,683 |
|
|
iii) Animal Husbandry |
1,311 |
8,041 |
9,352 |
2,182 |
9,030 |
11,212 |
2,837 |
9,529 |
12,366 |
2,997 |
10,065 |
13,062 |
|
|
iv) Dairy Development |
348 |
38 |
386 |
224 |
51 |
275 |
525 |
51 |
576 |
669 |
41 |
709 |
|
|
v) Fisheries |
1,505 |
1,768 |
3,273 |
2,413 |
1,944 |
4,357 |
2,258 |
2,132 |
4,390 |
3,042 |
2,236 |
5,278 |
|
|
vi) Forestry and Wild Life |
3,985 |
8,535 |
12,520 |
11,926 |
10,921 |
22,847 |
7,619 |
11,541 |
19,159 |
16,964 |
11,944 |
28,908 |
|
|
vii) Plantations |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|
|
viii)Food Storage and Warehousing |
848 |
4,394 |
5,242 |
519 |
4,540 |
5,059 |
664 |
4,601 |
5,265 |
3,526 |
4,633 |
8,159 |
|
|
ix) Agricultural Research and Education |
391 |
2,679 |
3,070 |
389 |
2,791 |
3,180 |
383 |
3,090 |
3,473 |
390 |
3,015 |
3,405 |
|
|
x) Agricultural Finance Institutions |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|
|
xi) Co-operation |
3,328 |
3,311 |
6,639 |
1,403 |
3,811 |
5,214 |
3,749 |
4,040 |
7,789 |
5,028 |
4,194 |
9,222 |
|
|
xii) Other Agricultural Programmes |
3 |
195 |
198 |
98 |
226 |
324 |
98 |
249 |
347 |
113 |
256 |
369 |
|
2. |
Rural Development |
32,933 |
28,078 |
61,011 |
72,816 |
30,413 |
103,229 |
63,645 |
31,150 |
94,794 |
77,912 |
31,071 |
108,983 |
|
3. |
Special Area Programmes |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|
4. |
Irrigation and Flood Control |
6,521 |
21,544 |
28,066 |
8,367 |
28,463 |
36,830 |
10,282 |
33,111 |
43,393 |
12,406 |
31,123 |
43,528 |
|
|
of which: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
i) Major and Medium Irrigation |
292 |
12,099 |
12,391 |
140 |
17,122 |
17,262 |
213 |
18,145 |
18,358 |
140 |
18,800 |
18,940 |
|
|
ii) Minor Irrigation |
3,945 |
4,516 |
8,461 |
5,857 |
6,045 |
11,902 |
6,934 |
6,897 |
13,831 |
8,357 |
6,600 |
14,957 |
|
|
iii) Flood Control and Drainage |
– |
4,839 |
4,839 |
– |
4,811 |
4,811 |
– |
7,585 |
7,585 |
– |
5,200 |
5,200 |
|
5. |
Energy |
2,915 |
363 |
3,277 |
10,936 |
397 |
11,333 |
18,440 |
406 |
18,846 |
22,477 |
431 |
22,908 |
|
|
of which: Power |
2,806 |
346 |
3,152 |
8,535 |
380 |
8,915 |
15,800 |
389 |
16,189 |
20,120 |
404 |
20,524 |
|
6. |
Industry and Minerals (i to iii) |
6,713 |
4,602 |
11,315 |
9,513 |
5,186 |
14,699 |
10,415 |
5,486 |
15,901 |
12,433 |
5,701 |
18,134 |
|
|
i) Village and Small Industries |
4,567 |
3,156 |
7,722 |
6,092 |
3,484 |
9,576 |
7,281 |
3,728 |
11,009 |
7,708 |
3,900 |
11,607 |
|
|
ii) Industries@ |
1,963 |
1,446 |
3,409 |
3,396 |
1,702 |
5,098 |
3,089 |
1,758 |
4,847 |
3,698 |
1,802 |
5,500 |
|
|
iii) Others** |
184 |
– |
184 |
25 |
– |
25 |
45 |
– |
45 |
1,027 |
– |
1,027 |
Appendix II : Revenue Expenditure of States and Union Territories with Legislature (Contd.) |
ORISSA |
(Rs. lakh) |
Item |
2006-07 (Accounts) |
2007-08 (Budget Estimates) |
2007-08 (Revised Estimates) |
2008-09 (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) |
2 |
56,323 |
56,324 |
5,475 |
73,148 |
78,623 |
5,203 |
73,100 |
78,303 |
11,873 |
78,730 |
90,603 |
|
|
i) Roads and Bridges |
– |
55,846 |
55,846 |
5,473 |
72,684 |
78,157 |
5,201 |
72,628 |
77,829 |
11,825 |
78,190 |
90,015 |
|
|
ii) Others @@ |
2 |
477 |
478 |
2 |
464 |
466 |
2 |
472 |
474 |
48 |
540 |
588 |
|
8. |
Science, Technology and Environment |
1,420 |
299 |
1,718 |
3,085 |
341 |
3,426 |
1,544 |
341 |
1,884 |
3,269 |
388 |
3,657 |
|
9. |
General Economic Services (i to iv) |
45,842 |
4,857 |
50,699 |
39,166 |
5,458 |
44,624 |
37,586 |
5,843 |
43,429 |
47,325 |
6,127 |
53,452 |
|
|
i) Secretariat - Economic Services |
45,370 |
3,249 |
48,619 |
38,690 |
3,684 |
42,374 |
37,223 |
3,896 |
41,119 |
46,346 |
4,122 |
50,468 |
|
|
ii) Tourism |
382 |
342 |
723 |
324 |
373 |
697 |
144 |
400 |
544 |
465 |
427 |
892 |
|
|
iii) Civil Supplies |
– |
181 |
181 |
4 |
205 |
209 |
10 |
246 |
256 |
74 |
230 |
304 |
|
|
iv) Others + |
91 |
1,085 |
1,176 |
148 |
1,196 |
1,344 |
208 |
1,302 |
1,510 |
440 |
1,348 |
1,788 |
II. NON-DEVELOPMENTAL EXPENDITURE |
|
|
|
|
|
|
|
|
|
|
|
|
(General services) (A to F) |
1,175 |
749,093 |
750,267 |
5,026 |
809,780 |
814,806 |
3,753 |
855,331 |
859,084 |
6,150 |
1,003,738 |
1,009,888 |
A. |
Organs of State |
240 |
13,225 |
13,465 |
228 |
11,079 |
11,307 |
361 |
12,822 |
13,183 |
362 |
16,030 |
16,392 |
B. |
Fiscal Services (i to ii) |
808 |
19,209 |
20,016 |
3,554 |
22,588 |
26,142 |
2,855 |
23,863 |
26,718 |
3,882 |
24,804 |
28,686 |
|
i) |
Collection of Taxes and Duties |
808 |
18,969 |
19,776 |
3,554 |
22,291 |
25,845 |
2,855 |
23,553 |
26,408 |
3,882 |
24,466 |
28,348 |
|
ii) |
Other Fiscal Services |
– |
240 |
240 |
– |
297 |
297 |
– |
310 |
310 |
– |
338 |
338 |
C. |
Interest Payments and Servicing of |
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt (1 + 2) |
– |
467,650 |
467,650 |
– |
434,918 |
434,918 |
– |
474,918 |
474,918 |
– |
461,237 |
461,237 |
|
1. |
Appropriation for Reduction or |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Avoidance of Debt |
– |
148,807 |
148,807 |
– |
30,007 |
30,007 |
– |
70,007 |
70,007 |
– |
30,007 |
30,007 |
|
2. |
Interest Payments (i to iv) |
– |
318,843 |
318,843 |
– |
404,911 |
404,911 |
– |
404,911 |
404,911 |
– |
431,230 |
431,230 |
|
|
i) Interest on Loans from the Centre |
– |
70,120 |
70,120 |
– |
117,801 |
117,801 |
– |
117,501 |
117,501 |
– |
126,932 |
126,932 |
|
|
ii) Interest on Internal Debt |
– |
169,677 |
169,677 |
– |
202,390 |
202,390 |
– |
202,690 |
202,690 |
– |
229,171 |
229,171 |
|
|
of which: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Interest on Market Loans |
– |
89,118 |
89,118 |
– |
83,684 |
83,684 |
– |
83,684 |
83,684 |
– |
64,773 |
64,773 |
|
|
(b) Interest on NSSF |
– |
59,967 |
59,967 |
– |
97,826 |
97,826 |
– |
97,826 |
97,826 |
– |
143,005 |
143,005 |
|
|
iii) Interest on Small Savings, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provident Funds, etc. |
– |
79,038 |
79,038 |
– |
84,714 |
84,714 |
– |
84,714 |
84,714 |
– |
75,120 |
75,120 |
|
|
iv) Others |
– |
8 |
8 |
– |
6 |
6 |
– |
6 |
6 |
– |
6 |
6 |
D. |
Administrative Services (i to v) |
127 |
91,180 |
91,307 |
1,244 |
109,055 |
110,299 |
537 |
114,131 |
114,668 |
1,906 |
214,084 |
215,989 |
|
i) |
Secretariat - General Services |
32 |
5,176 |
5,208 |
11 |
5,777 |
5,788 |
11 |
6,085 |
6,096 |
455 |
96,413 |
96,868 |
|
ii) |
District Administration |
– |
4,813 |
4,813 |
946 |
5,307 |
6,253 |
– |
5,593 |
5,593 |
– |
5,923 |
5,923 |
|
iii) |
Police |
– |
48,879 |
48,879 |
– |
61,485 |
61,485 |
75 |
63,408 |
63,483 |
– |
68,525 |
68,525 |
|
iv) |
Public Works |
– |
16,557 |
16,557 |
10 |
19,420 |
19,430 |
56 |
20,253 |
20,309 |
10 |
21,968 |
21,978 |
|
v) |
Others ++ |
95 |
15,754 |
15,849 |
277 |
17,066 |
17,343 |
395 |
18,792 |
19,187 |
1,441 |
21,255 |
22,696 |
E. |
Pensions |
– |
148,459 |
148,459 |
– |
212,626 |
212,626 |
– |
210,083 |
210,083 |
– |
279,565 |
279,565 |
F. |
Miscellaneous General Services |
– |
9,370 |
9,370 |
– |
19,514 |
19,514 |
– |
19,514 |
19,514 |
– |
8,018 |
8,018 |
|
of which: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Payment on account of State Lotteries |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
III.Grants-in-Aid and Contributions |
– |
27,226 |
27,226 |
– |
32,089 |
32,089 |
– |
35,733 |
35,733 |
– |
37,700 |
37,700 |
of which: |
|
|
|
|
|
|
|
|
|
|
|
|
Compensation and Assignments to Local |
|
|
|
|
|
|
|
|
|
|
|
|
Bodies and Panchayati Raj Institutions |
– |
27,226 |
27,226 |
– |
32,089 |
32,089 |
– |
35,733 |
35,733 |
– |
37,700 |
37,700 |
|