Appendix II : Revenue Expenditure of States and Union Territories with Legislature (Contd.) |
GOA |
(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) |
|
48,226 |
198,605 |
246,831 |
56,381 |
282,610 |
338,991 |
65,504 |
225,555 |
291,059 |
72,642 |
255,747 |
328,389 |
I. |
DEVELOPMENTAL EXPENDITURE (A + B) |
47,747 |
120,532 |
168,279 |
55,052 |
121,645 |
176,697 |
64,574 |
139,666 |
204,240 |
71,447 |
146,884 |
218,331 |
|
A. |
Social Services (1 to 12) |
|
32,976 |
50,159 |
83,135 |
37,392 |
53,493 |
90,885 |
43,590 |
56,470 |
100,060 |
46,879 |
61,941 |
108,820 |
|
|
1. |
Education, Sports, Art and Culture |
12,524 |
27,990 |
40,514 |
8,438 |
30,060 |
38,498 |
10,440 |
31,784 |
42,224 |
10,894 |
33,885 |
44,779 |
|
|
2. |
Medical and Public Health |
|
3,645 |
9,654 |
13,298 |
4,076 |
9,721 |
13,797 |
4,197 |
10,546 |
14,742 |
4,598 |
11,609 |
16,207 |
|
|
3. |
Family Welfare |
|
250 |
– |
250 |
320 |
– |
320 |
320 |
– |
320 |
355 |
– |
355 |
|
|
4. |
Water Supply and Sanitation |
|
2,191 |
8,410 |
10,601 |
2,126 |
9,308 |
11,434 |
2,385 |
9,601 |
11,986 |
2,838 |
10,962 |
13,800 |
|
|
5. |
Housing |
|
– |
513 |
513 |
– |
468 |
468 |
– |
468 |
468 |
– |
488 |
488 |
|
|
6. |
Urban Development |
|
3,645 |
742 |
4,386 |
10,422 |
802 |
11,224 |
6,922 |
802 |
7,724 |
11,165 |
1,093 |
12,258 |
|
|
7. |
Welfare of Scheduled Castes, Scheduled |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tribes and Other Backward Classes |
294 |
16 |
310 |
421 |
18 |
439 |
428 |
45 |
473 |
443 |
20 |
463 |
|
|
8. |
Labour and Labour Welfare |
|
606 |
859 |
1,465 |
550 |
969 |
1,519 |
584 |
969 |
1,552 |
648 |
1,034 |
1,682 |
|
|
9. |
Social Security and Welfare |
|
8,269 |
1,341 |
9,610 |
9,849 |
1,572 |
11,421 |
16,475 |
1,667 |
18,142 |
14,448 |
2,215 |
16,663 |
|
|
10. |
Nutrition |
|
280 |
60 |
340 |
295 |
80 |
375 |
295 |
80 |
375 |
464 |
80 |
544 |
|
|
11. |
Relief on account of Natural |
Calamities |
– |
375 |
375 |
– |
262 |
262 |
– |
263 |
263 |
– |
284 |
284 |
|
|
12. |
Others* |
|
1,272 |
198 |
1,470 |
895 |
233 |
1,128 |
1,545 |
245 |
1,790 |
1,027 |
271 |
1,298 |
|
B. |
Economic Services (1 to 9) |
|
14,771 |
70,373 |
85,144 |
17,659 |
68,153 |
85,812 |
20,983 |
83,196 |
104,179 |
24,568 |
84,943 |
109,511 |
|
|
1. |
Agriculture and Allied Activities (i to xii) |
4,369 |
2,612 |
6,981 |
4,950 |
3,034 |
7,984 |
5,508 |
3,027 |
8,535 |
5,486 |
3,211 |
8,697 |
|
|
|
i) Crop Husbandry |
|
1,255 |
690 |
1,945 |
1,422 |
768 |
2,190 |
1,522 |
768 |
2,290 |
1,753 |
830 |
2,583 |
|
|
|
ii) Soil and Water Conservation |
68 |
55 |
124 |
84 |
62 |
146 |
84 |
62 |
146 |
80 |
65 |
145 |
|
|
|
iii) Animal Husbandry |
|
377 |
617 |
994 |
516 |
632 |
1,148 |
536 |
632 |
1,168 |
524 |
715 |
1,239 |
|
|
|
iv) Dairy Development |
|
673 |
7 |
681 |
676 |
17 |
693 |
676 |
17 |
693 |
730 |
13 |
743 |
|
|
|
v) Fisheries |
|
1,234 |
220 |
1,454 |
1,228 |
235 |
1,463 |
1,324 |
254 |
1,578 |
1,278 |
265 |
1,542 |
|
|
|
vi) Forestry and Wild Life |
|
657 |
639 |
1,296 |
698 |
810 |
1,508 |
974 |
810 |
1,784 |
797 |
800 |
1,597 |
|
|
|
vii) Plantations |
|
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|
|
|
viii)Food Storage and Warehousing |
3 |
65 |
68 |
5 |
74 |
79 |
5 |
74 |
79 |
7 |
99 |
106 |
|
|
|
ix) Agricultural Research and Education |
16 |
55 |
72 |
37 |
76 |
113 |
37 |
76 |
113 |
49 |
76 |
125 |
|
|
|
x) Agricultural Finance Institutions |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|
|
|
xi) Co-operation |
|
85 |
223 |
308 |
284 |
309 |
593 |
351 |
282 |
633 |
269 |
294 |
563 |
|
|
|
xii) Other Agricultural Programmes |
– |
40 |
40 |
– |
51 |
51 |
– |
51 |
51 |
– |
54 |
54 |
|
|
2. |
Rural Development |
|
2,898 |
1,668 |
4,567 |
2,869 |
1,915 |
4,784 |
2,869 |
1,915 |
4,784 |
3,572 |
2,279 |
5,850 |
|
|
3. |
Special Area Programmes |
|
286 |
– |
286 |
222 |
– |
222 |
313 |
– |
313 |
263 |
– |
263 |
|
|
4. |
Irrigation and Flood Control |
|
539 |
2,066 |
2,606 |
1,286 |
2,029 |
3,315 |
1,326 |
2,344 |
3,670 |
1,255 |
2,503 |
3,758 |
|
|
|
of which: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
i) Major and Medium Irrigation |
– |
900 |
900 |
623 |
962 |
1,585 |
623 |
969 |
1,592 |
443 |
1,077 |
1,519 |
|
|
|
ii) Minor Irrigation |
|
156 |
976 |
1,133 |
275 |
933 |
1,208 |
275 |
1,241 |
1,516 |
279 |
1,262 |
1,541 |
|
|
|
iii) Flood Control and Drainage |
141 |
164 |
305 |
121 |
95 |
216 |
161 |
95 |
256 |
202 |
125 |
327 |
|
|
5. |
Energy |
|
1,213 |
52,485 |
53,699 |
1,417 |
49,783 |
51,200 |
1,495 |
62,181 |
63,676 |
1,563 |
63,868 |
65,431 |
|
|
|
of which: Power |
|
1,181 |
52,485 |
53,667 |
1,417 |
49,754 |
51,171 |
1,467 |
62,181 |
63,648 |
1,530 |
63,868 |
65,398 |
|
|
6. |
Industry and Minerals (i to iii) |
|
2,246 |
509 |
2,754 |
3,629 |
518 |
4,147 |
6,128 |
517 |
6,646 |
8,215 |
730 |
8,945 |
|
|
|
i) Village and Small Industries |
715 |
421 |
1,136 |
1,754 |
414 |
2,168 |
1,254 |
414 |
1,668 |
1,861 |
619 |
2,479 |
|
|
|
ii) Industries@ |
|
1,530 |
88 |
1,618 |
1,650 |
104 |
1,754 |
4,649 |
104 |
4,753 |
6,117 |
111 |
6,228 |
|
|
|
iii) Others** |
|
– |
– |
– |
225 |
– |
225 |
225 |
– |
225 |
237 |
– |
237 |
Appendix II : Revenue Expenditure of States and Union Territories with Legislature (Contd.) |
GOA |
(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) |
597 |
9,998 |
10,595 |
730 |
9,564 |
10,294 |
730 |
11,829 |
12,559 |
1,103 |
10,910 |
12,013 |
|
|
i) Roads and Bridges |
43 |
7,479 |
7,523 |
66 |
7,163 |
7,229 |
66 |
9,344 |
9,410 |
16 |
8,266 |
8,282 |
|
|
ii) Others @@ |
554 |
2,519 |
3,073 |
664 |
2,401 |
3,065 |
664 |
2,485 |
3,149 |
1,087 |
2,645 |
3,732 |
|
8. |
Science, Technology and Environment |
196 |
– |
196 |
380 |
– |
380 |
430 |
– |
430 |
448 |
– |
448 |
|
9. |
General Economic Services (i to iv) |
2,426 |
1,034 |
3,460 |
2,176 |
1,310 |
3,486 |
2,183 |
1,382 |
3,566 |
2,663 |
1,442 |
4,105 |
|
|
i) Secretariat - Economic Services |
10 |
463 |
473 |
10 |
646 |
656 |
10 |
700 |
710 |
16 |
713 |
729 |
|
|
ii) Tourism |
2,322 |
224 |
2,545 |
2,049 |
263 |
2,312 |
2,049 |
263 |
2,312 |
2,526 |
293 |
2,819 |
|
|
iii) Civil Supplies |
2 |
105 |
107 |
3 |
123 |
126 |
10 |
136 |
146 |
5 |
146 |
151 |
|
|
iv) Others + |
93 |
242 |
335 |
114 |
278 |
392 |
114 |
284 |
398 |
116 |
290 |
407 |
II. NON-DEVELOPMENTAL EXPENDITURE |
|
|
|
|
|
|
|
|
|
|
|
|
(General services) (A to F) |
479 |
78,073 |
78,552 |
1,329 |
160,965 |
162,294 |
930 |
85,889 |
86,819 |
1,195 |
108,863 |
110,058 |
A. |
Organs of State |
80 |
2,501 |
2,581 |
76 |
3,044 |
3,120 |
76 |
3,629 |
3,705 |
85 |
3,005 |
3,090 |
B. |
Fiscal Services (i to ii) |
116 |
1,236 |
1,352 |
695 |
1,532 |
2,227 |
446 |
1,549 |
1,995 |
660 |
1,726 |
2,386 |
|
i) |
Collection of Taxes and Duties |
116 |
1,224 |
1,340 |
695 |
1,523 |
2,218 |
446 |
1,540 |
1,986 |
660 |
1,717 |
2,377 |
|
ii) |
Other Fiscal Services |
– |
12 |
12 |
– |
9 |
9 |
– |
9 |
9 |
– |
9 |
9 |
C. |
Interest Payments and Servicing of |
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt (1 + 2) |
– |
44,681 |
44,681 |
– |
51,700 |
51,700 |
– |
47,200 |
47,200 |
– |
57,900 |
57,900 |
|
1. |
Appropriation for Reduction or |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Avoidance of Debt |
– |
2,000 |
2,000 |
– |
2,000 |
2,000 |
– |
2,000 |
2,000 |
– |
3,000 |
3,000 |
|
2. |
Interest Payments (i to iv) |
– |
42,681 |
42,681 |
– |
49,700 |
49,700 |
– |
45,200 |
45,200 |
– |
54,900 |
54,900 |
|
|
i) Interest on Loans from the Centre |
– |
5,539 |
5,539 |
– |
5,237 |
5,237 |
– |
3,737 |
3,737 |
– |
4,188 |
4,188 |
|
|
ii) Interest on Internal Debt |
– |
30,995 |
30,995 |
– |
38,130 |
38,130 |
– |
35,130 |
35,130 |
– |
43,499 |
43,499 |
|
|
of which: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Interest on Market Loans |
– |
8,765 |
8,765 |
– |
9,686 |
9,686 |
– |
9,686 |
9,686 |
– |
15,557 |
15,557 |
|
|
(b) Interest on NSSF |
– |
20,527 |
20,527 |
– |
26,385 |
26,385 |
– |
23,385 |
23,385 |
– |
26,000 |
26,000 |
|
|
iii) Interest on Small Savings, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provident Funds, etc. |
– |
4,756 |
4,756 |
– |
5,110 |
5,110 |
– |
5,111 |
5,111 |
– |
5,935 |
5,935 |
|
|
iv) Others |
– |
1,391 |
1,391 |
– |
1,223 |
1,223 |
– |
1,223 |
1,223 |
– |
1,278 |
1,278 |
D. |
Administrative Services (i to v) |
154 |
14,764 |
14,918 |
483 |
17,053 |
17,536 |
333 |
18,438 |
18,771 |
440 |
19,021 |
19,461 |
|
i) |
Secretariat - General Services |
– |
1,041 |
1,041 |
– |
963 |
963 |
– |
1,173 |
1,173 |
– |
1,134 |
1,134 |
|
ii) |
District Administration |
– |
958 |
958 |
– |
1,322 |
1,322 |
– |
1,322 |
1,322 |
– |
1,365 |
1,365 |
|
iii) |
Police |
– |
7,831 |
7,831 |
– |
9,299 |
9,299 |
– |
9,299 |
9,299 |
– |
9,959 |
9,959 |
|
iv) |
Public Works |
102 |
2,750 |
2,853 |
300 |
3,029 |
3,329 |
312 |
3,934 |
4,246 |
318 |
3,574 |
3,891 |
|
v) |
Others ++ |
52 |
2,184 |
2,236 |
183 |
2,440 |
2,623 |
21 |
2,710 |
2,731 |
122 |
2,989 |
3,111 |
E. |
Pensions |
– |
14,749 |
14,749 |
– |
18,975 |
18,975 |
– |
14,729 |
14,729 |
– |
26,875 |
26,875 |
F. |
Miscellaneous General Services |
130 |
142 |
271 |
75 |
68,661 |
68,736 |
75 |
345 |
420 |
11 |
336 |
347 |
|
of which: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Payment on account of State Lotteries |
– |
25 |
25 |
– |
68,356 |
68,356 |
– |
40 |
40 |
– |
31 |
31 |
III.Grants-in-Aid and Contributions |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
of which: |
|
|
|
|
|
|
|
|
|
|
|
|
Compensation and Assignments to Local |
|
|
|
|
|
|
|
|
|
|
|
|
Bodies and Panchayati Raj Institutions |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|