Appendix II : Revenue Expenditure of States and Union Territories with Legislature (Contd.) |
KERALA |
(Rs. lakh) |
|
2006-07 |
2007-08 |
2007-08 |
2008-09 |
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 EXPENDITURE (I+II+III) |
231,318 |
1,851,137 |
2,082,455 |
313,692 |
2,355,998 |
2,669,690 |
288,076 |
2,326,053 |
2,614,128 |
363,881 |
2,466,399 |
2,830,280 |
I. |
DEVELOPMENTAL EXPENDITURE (A + B) |
216,932 |
702,081 |
919,012 |
288,439 |
943,449 |
1,231,889 |
266,764 |
898,515 |
1,165,279 |
346,521 |
974,397 |
1,320,917 |
|
A. Social Services (1 to 12) |
|
104,039 |
543,785 |
647,824 |
181,340 |
742,789 |
924,129 |
166,026 |
692,685 |
858,711 |
220,458 |
752,903 |
973,362 |
|
1. |
Education, Sports, Art and Culture |
16,253 |
375,456 |
391,709 |
17,013 |
538,031 |
555,044 |
18,251 |
469,256 |
487,507 |
23,512 |
529,101 |
552,613 |
|
2. |
Medical and Public Health |
|
8,008 |
89,997 |
98,005 |
7,525 |
116,954 |
124,479 |
9,053 |
116,959 |
126,012 |
9,462 |
122,408 |
131,870 |
|
3. |
Family Welfare |
|
12,758 |
– |
12,758 |
15,000 |
– |
15,000 |
15,500 |
– |
15,500 |
5,627 |
13,256 |
18,883 |
|
4. |
Water Supply and Sanitation |
|
13,066 |
9,586 |
22,652 |
20,565 |
10,308 |
30,873 |
18,940 |
10,561 |
29,501 |
41,635 |
11,306 |
52,941 |
|
5. |
Housing |
|
4,350 |
3,249 |
7,599 |
2,078 |
1,348 |
3,426 |
2,078 |
2,428 |
4,506 |
1,010 |
1,380 |
2,390 |
|
6. |
Urban Development |
|
6,624 |
785 |
7,408 |
58,839 |
1,346 |
60,185 |
41,094 |
1,304 |
42,398 |
68,770 |
1,353 |
70,123 |
|
7. |
Welfare of Scheduled Castes, Scheduled |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tribes and Other Backward Classes |
23,308 |
10,679 |
33,987 |
28,421 |
13,839 |
42,260 |
25,082 |
17,293 |
42,375 |
35,204 |
16,440 |
51,644 |
|
8. |
Labour and Labour Welfare |
|
653 |
12,441 |
13,094 |
1,955 |
14,851 |
16,806 |
1,949 |
15,669 |
17,619 |
2,385 |
14,904 |
17,289 |
|
9. |
Social Security and Welfare |
|
18,441 |
30,059 |
48,499 |
29,658 |
33,486 |
63,144 |
33,527 |
36,594 |
70,121 |
32,088 |
29,678 |
61,766 |
|
10. |
Nutrition |
|
– |
39 |
39 |
– |
84 |
84 |
– |
84 |
84 |
– |
103 |
103 |
|
11. |
Relief on account of Natural |
Calamities |
– |
8,978 |
8,978 |
– |
9,427 |
9,427 |
– |
19,433 |
19,433 |
– |
9,898 |
9,898 |
|
12. |
Others* |
|
578 |
2,516 |
3,094 |
286 |
3,116 |
3,402 |
553 |
3,104 |
3,657 |
765 |
3,077 |
3,842 |
|
B. Economic Services (1 to 9) |
|
112,893 |
158,296 |
271,189 |
107,100 |
200,660 |
307,760 |
100,738 |
205,829 |
306,567 |
126,063 |
221,493 |
347,556 |
|
1. |
Agriculture and Allied Activities (i to xii) |
44,233 |
67,187 |
111,420 |
36,624 |
81,743 |
118,367 |
33,139 |
93,779 |
126,918 |
47,176 |
84,212 |
131,387 |
|
|
i) Crop Husbandry |
|
23,133 |
14,985 |
38,118 |
15,370 |
28,740 |
44,110 |
14,016 |
27,207 |
41,223 |
18,048 |
21,361 |
39,409 |
|
|
ii) Soil and Water Conservation |
1,636 |
1,466 |
3,102 |
1,812 |
1,877 |
3,689 |
1,262 |
1,820 |
3,082 |
1,845 |
1,930 |
3,775 |
|
|
iii) Animal Husbandry |
|
3,216 |
9,304 |
12,520 |
3,830 |
12,504 |
16,334 |
3,714 |
12,505 |
16,219 |
5,577 |
12,831 |
18,408 |
|
|
iv) Dairy Development |
|
1,632 |
1,364 |
2,996 |
933 |
1,792 |
2,724 |
1,057 |
1,800 |
2,858 |
2,271 |
1,801 |
4,072 |
|
|
v) Fisheries |
|
5,553 |
2,229 |
7,782 |
4,812 |
2,618 |
7,430 |
3,864 |
3,549 |
7,413 |
9,098 |
2,660 |
11,757 |
|
|
vi) Forestry and Wild Life |
|
4,497 |
10,986 |
15,483 |
4,228 |
14,066 |
18,294 |
3,605 |
13,985 |
17,590 |
4,931 |
13,751 |
18,682 |
|
|
vii) Plantations |
|
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|
|
viii)Food Storage and Warehousing |
390 |
16,642 |
17,032 |
379 |
5,347 |
5,726 |
663 |
16,792 |
17,455 |
416 |
14,348 |
14,764 |
|
|
ix) Agricultural Research and Education |
2,578 |
5,970 |
8,548 |
2,110 |
6,667 |
8,777 |
2,388 |
6,667 |
9,055 |
3,415 |
7,129 |
10,544 |
|
|
x) Agricultural Finance Institutions |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|
|
xi) Co-operation |
|
519 |
3,252 |
3,771 |
585 |
8,073 |
8,658 |
460 |
9,393 |
9,853 |
580 |
8,339 |
8,919 |
|
|
xii) Other Agricultural Programmes |
1,079 |
989 |
2,068 |
2,565 |
60 |
2,625 |
2,112 |
60 |
2,172 |
995 |
63 |
1,058 |
|
2. |
Rural Development |
|
17,550 |
7,289 |
24,839 |
15,271 |
10,418 |
25,689 |
16,406 |
10,492 |
26,898 |
17,793 |
15,820 |
33,613 |
|
3. |
Special Area Programmes |
|
1,937 |
– |
1,937 |
1,313 |
– |
1,313 |
2,163 |
– |
2,163 |
2,000 |
– |
2,000 |
|
4. |
Irrigation and Flood Control |
|
1,874 |
17,474 |
19,347 |
6,030 |
25,369 |
31,399 |
2,385 |
28,826 |
31,211 |
4,605 |
25,969 |
30,574 |
|
|
of which: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
i) Major and Medium Irrigation |
14 |
10,783 |
10,797 |
40 |
14,693 |
14,733 |
40 |
15,398 |
15,438 |
45 |
13,756 |
13,801 |
|
|
ii) Minor Irrigation |
|
1,182 |
6,186 |
7,368 |
2,964 |
10,676 |
13,640 |
1,329 |
12,037 |
13,366 |
3,285 |
10,774 |
14,059 |
|
|
iii) Flood Control and Drainage |
36 |
504 |
540 |
1,366 |
– |
1,366 |
– |
1,391 |
1,391 |
15 |
1,439 |
1,454 |
|
5. |
Energy |
|
4,400 |
111 |
4,512 |
5,793 |
198 |
5,991 |
5,743 |
197 |
5,940 |
10,785 |
214 |
10,999 |
|
|
of which: Power |
|
4,005 |
3 |
4,008 |
4,400 |
55 |
4,455 |
4,400 |
54 |
4,454 |
8,685 |
57 |
8,742 |
|
6. |
Industry and Minerals (i to iii) |
|
17,931 |
4,870 |
22,801 |
13,795 |
5,611 |
19,406 |
12,905 |
6,237 |
19,142 |
18,441 |
6,082 |
24,523 |
|
|
i) Village and Small Industries |
9,322 |
4,281 |
13,603 |
9,646 |
4,789 |
14,435 |
9,786 |
5,411 |
15,197 |
10,606 |
5,249 |
15,856 |
|
|
ii) Industries@ |
|
7,609 |
589 |
8,198 |
4,149 |
822 |
4,971 |
3,119 |
825 |
3,944 |
7,835 |
832 |
8,667 |
|
|
iii) Others** |
|
1,000 |
– |
1,000 |
– |
– |
– |
– |
– |
– |
– |
– |
– |
Appendix II : Revenue Expenditure of States and Union Territories with Legislature (Contd.) |
KERALA |
(Rs. lakh) |
|
2006-07 |
2007-08 |
2007-08 |
2008-09 |
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. |
Transport and Communications (i + ii) |
10,415 |
52,665 |
63,080 |
10,105 |
66,452 |
76,557 |
10,336 |
55,879 |
66,215 |
2,296 |
78,158 |
80,454 |
|
|
i) Roads and Bridges |
10,295 |
50,100 |
60,395 |
10,030 |
62,206 |
72,236 |
10,030 |
51,636 |
61,666 |
2,091 |
73,788 |
75,879 |
|
|
ii) Others @@ |
121 |
2,565 |
2,686 |
75 |
4,246 |
4,321 |
306 |
4,243 |
4,549 |
205 |
4,370 |
4,575 |
|
8. |
Science, Technology and Environment |
2,858 |
1,838 |
4,696 |
4,423 |
2,015 |
6,438 |
4,408 |
1,869 |
6,277 |
4,695 |
2,025 |
6,720 |
|
9. |
General Economic Services (i to iv) |
11,694 |
6,862 |
18,556 |
13,746 |
8,854 |
22,600 |
13,252 |
8,550 |
21,802 |
18,272 |
9,014 |
27,286 |
|
|
i) Secretariat - Economic Services |
4,822 |
1,904 |
6,726 |
5,686 |
2,455 |
8,141 |
5,379 |
2,323 |
7,702 |
9,651 |
2,477 |
12,128 |
|
|
ii) Tourism |
5,696 |
1,618 |
7,314 |
6,983 |
1,941 |
8,924 |
6,829 |
1,947 |
8,776 |
7,228 |
2,080 |
9,308 |
|
|
iii) Civil Supplies |
49 |
562 |
611 |
26 |
712 |
738 |
24 |
726 |
750 |
45 |
746 |
791 |
|
|
iv) Others + |
1,128 |
2,778 |
3,906 |
1,051 |
3,746 |
4,797 |
1,020 |
3,555 |
4,574 |
1,348 |
3,711 |
5,059 |
II. NON-DEVELOPMENTAL EXPENDITURE |
|
|
|
|
|
|
|
|
|
|
|
|
(General services) (A to F) |
14,386 |
957,928 |
972,314 |
25,253 |
1,202,336 |
1,227,589 |
21,312 |
1,217,324 |
1,238,636 |
17,360 |
1,265,144 |
1,282,504 |
A. |
Organs of State |
– |
22,152 |
22,152 |
– |
23,637 |
23,637 |
– |
24,363 |
24,363 |
– |
25,651 |
25,651 |
B. |
Fiscal Services (i to ii) |
2,062 |
42,424 |
44,486 |
203 |
52,152 |
52,355 |
2,485 |
55,083 |
57,568 |
250 |
52,065 |
52,315 |
|
i) |
Collection of Taxes and Duties |
2,062 |
34,215 |
36,277 |
203 |
44,687 |
44,890 |
2,485 |
45,329 |
47,814 |
250 |
44,625 |
44,875 |
|
ii) |
Other Fiscal Services |
– |
8,209 |
8,209 |
– |
7,465 |
7,465 |
– |
9,754 |
9,754 |
– |
7,440 |
7,440 |
C. |
Interest Payments and Servicing of |
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt (1 + 2) |
– |
418,970 |
418,970 |
– |
496,658 |
496,658 |
– |
494,599 |
494,599 |
– |
539,295 |
539,295 |
|
1. |
Appropriation for Reduction or |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Avoidance of Debt |
– |
– |
– |
– |
18,828 |
18,828 |
– |
18,828 |
18,828 |
– |
24,887 |
24,887 |
|
2. |
Interest Payments (i to iv) |
– |
418,970 |
418,970 |
– |
477,830 |
477,830 |
– |
475,771 |
475,771 |
– |
514,408 |
514,408 |
|
|
i) Interest on Loans from the Centre |
|
43,273 |
43,273 |
– |
51,322 |
51,322 |
– |
42,856 |
42,856 |
– |
46,847 |
46,847 |
|
|
ii) Interest on Internal Debt |
– |
237,876 |
237,876 |
– |
269,281 |
269,281 |
– |
275,766 |
275,766 |
– |
309,279 |
309,279 |
|
|
of which: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Interest on Market Loans |
– |
97,665 |
97,665 |
– |
110,620 |
110,620 |
– |
110,768 |
110,768 |
– |
141,525 |
141,525 |
|
|
(b) Interest on NSSF |
– |
97,146 |
97,146 |
– |
111,210 |
111,210 |
– |
117,651 |
117,651 |
– |
118,446 |
118,446 |
|
|
iii) Interest on Small Savings, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provident Funds, etc. |
– |
136,227 |
136,227 |
– |
157,128 |
157,128 |
– |
157,149 |
157,149 |
– |
158,282 |
158,282 |
|
|
iv) Others |
– |
1,595 |
1,595 |
– |
100 |
100 |
– |
– |
– |
– |
– |
– |
D. |
Administrative Services (i to v) |
1,359 |
119,666 |
121,025 |
14,465 |
149,080 |
163,545 |
8,242 |
151,993 |
160,235 |
6,535 |
158,396 |
164,931 |
|
i) |
Secretariat - General Services |
386 |
6,398 |
6,784 |
– |
7,547 |
7,547 |
108 |
7,543 |
7,651 |
– |
7,915 |
7,915 |
|
ii) |
District Administration |
– |
8,569 |
8,569 |
6,800 |
10,604 |
17,404 |
7,100 |
10,961 |
18,061 |
4,939 |
11,144 |
16,083 |
|
iii) |
Police |
246 |
70,614 |
70,859 |
140 |
88,513 |
88,653 |
84 |
85,319 |
85,403 |
170 |
95,785 |
95,955 |
|
iv) |
Public Works |
– |
9,953 |
9,953 |
– |
18,959 |
18,959 |
– |
18,803 |
18,803 |
– |
11,965 |
11,965 |
|
v) |
Others ++ |
727 |
24,132 |
24,860 |
7,525 |
23,457 |
30,982 |
950 |
29,368 |
30,317 |
1,426 |
31,587 |
33,013 |
E. |
Pensions |
– |
329,457 |
329,458 |
– |
457,822 |
457,822 |
– |
459,156 |
459,156 |
– |
456,903 |
456,903 |
F. |
Miscellaneous General Services |
10,965 |
25,259 |
36,224 |
10,585 |
22,985 |
33,570 |
10,585 |
32,131 |
42,716 |
10,575 |
32,833 |
43,408 |
|
of which: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Payment on account of State Lotteries |
– |
19,420 |
19,420 |
– |
21,500 |
21,500 |
– |
28,900 |
28,900 |
– |
32,280 |
32,280 |
III.Grants-in-Aid and Contributions |
– |
191,128 |
191,128 |
– |
210,213 |
210,213 |
– |
210,213 |
210,213 |
– |
226,858 |
226,858 |
of which: |
|
|
|
|
|
|
|
|
|
|
|
|
Compensation and Assignments to Local |
|
|
|
|
|
|
|
|
|
|
|
|
Bodies and Panchayati Raj Institutions |
– |
191,128 |
191,128 |
– |
210,213 |
210,213 |
– |
210,213 |
210,213 |
– |
226,858 |
226,858 |
|