Escolar Documentos
Profissional Documentos
Cultura Documentos
State Govt./
Public Sector/
Enterprises/
Local Bodies
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
224.18
796.02
224.18
796.02
SG
SG
SG
SG
SG
SG
300.00
1300.00
300.00
1300.00
400.00
900.00
2900.00
400.00
900.00
2900.00
7000.00
7000.00
25.00
7025.00
25.00
7025.00
6000.00
1500.00
1500.00
550.00
1750.00
550.00
900.00
4700.00
900.00
2950.00
25300.00
25300.00
25300.00
25300.00
1750.00
163.31
280.48
1463.99
163.31
280.48
1463.99
6194.24
6194.24
2.56
6196.80
2.56
6196.80
6000.00
6125.97
6125.97
12000.00
12000.00
90.00
90.00
74.54
74.54
250.00
250.00
75.00
75.00
8.49
8.49
25.00
25.00
6.66
6.66
0.00
0.00
1750.00
SG
SG
SG
SG
SG
SG
0.00
SG
SG
SG
349
0.00
0.00
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
Continuing
Schemes
12
13
125.00
125.00
50.00
150.00
50.00
50.00
375.00
50.00
225.00
1425.00
1425.00
1425.00
1425.00
1120.00
47.50
Anticipated Expenditure
New
Schemes
14
Total
Continuing
Schemes
15
16
125.00
125.00
50.00
150.00
50.00
150.00
150.00
50.00
375.00
50.00
225.00
1425.00
1425.00
1425.00
1425.00
1120.00
1120.00
47.50
47.50
Outlay
New
Schemes
17
Total
Continuing
Schemes
18
19
New
Schemes
20
SG
SG
SG
SG
SG
SG
125.00
125.00
150.00
25.00
100.00
25.00
100.00
150.00
50.00
300.00
50.00
300.00
2000.00
2000.00
2000.00
2000.00
1120.00
1500.00
1500.00
47.50
47.50
47.50
SG
SG
SG
SG
SG
SG
SG
SG
SG
350
0.00
0.00
0.00
ANNEXURE -I
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
SG
19
20
21
22
SG
SG
SG
SG
C
23
24
25
26
27
28
29
30
31
32
Total
SG
State Govt./
Public Sector/
Enterprises/
Local Bodies
Homestead Farming
Nagarathil Oru Nattinpuram
Agave Cultivation in Rain Shadow Areas
Promotion of Hi-Tech Innovative Agriculture
14.96
14.96
80.00
19.94
19.94
0.00
80.00
SG
SG
SG
4030.00
4030.00
4690.15
4690.15
1250.00
1250.00
408.54
408.54
1000.00
300.00
1000.00
300.00
25.00
25.00
500.00
13295.00
500.00
11970.00
1325.00
1347.11
48.35
86.66
193.89
13025.26
1810.00
14140.00
14140.00
1347.11
48.35
86.66
193.89
11508.24
1517.02
SG
SG
SG
1810.00
800.00
825.00
825.00
424.12
424.12
690.00
800.00
690.00
550.00
550.00
SG
800.00
SG
SG
SG
800.00
500.00
500.00
189.58
45.52
3.57
341.57
600.00
1100.00
600.00
1100.00
212.14
420.00
351
0.00
189.58
341.57
600.00
600.00
212.14
420.00
800.00
800.00
45.52
3.57
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
2
SG
SG
19
20
21
22
SG
SG
SG
SG
12
Continuing
Schemes
13
Anticipated Expenditure
New
Schemes
14
Total
Continuing
Schemes
15
16
Outlay
New
Schemes
17
Total
Continuing
Schemes
18
19
20
15.00
15.00
15.00
15.00
2.50
2.50
250.50
250.50
250.50
250.50
350.00
350.00
SG
SG
SG
100.00
Homestead Farming
Nagarathil Oru Nattinpuram
Agave Cultivation in Rain Shadow Areas
Promotion of Hi-Tech Innovative Agriculture
New
Schemes
1433.00
SG
135.00
SG
SG
115.00
1433.00
0.00
1433.00
135.00
135.00
115.00
50.00
115.00
50.00
1433.00
0.00
2000.00
1900.00
135.00
275.00
275.00
15.00
115.00
115.00
50.00
50.00
50.00
50.00
115.00
50.00
100.00
50.00
15.00
SG
SG
SG
10.00
10.00
10.00
10.00
15.00
15.00
SG
110.00
110.00
110.00
110.00
100.00
100.00
352
100.00
ANNEXURE -I
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
708.66
708.66
168.18
2513.34
168.18
2464.25
95.00
95.00
SG
37
38
39
40
41
42
43
44
45
46
47
E
47
48(a)
(b)
49
Total
SG
D
35
36
State Govt./
Public Sector/
Enterprises/
Local Bodies
SG
SG
300.00
4125.00
300.00
4125.00
250.00
250.00
375.00
375.00
0.00
49.09
SG
SG
SG
30.00
30.00
5.59
756.32
SG
SG
SG
SG
SG
SG
SG
SG
655.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
353
0.00
200.00
5140.00
200.00
3790.00
250.00
2250.00
1000.00
250.00
1400.00
1400.00
5000.00
5000.00
9900.00
6650.00
1350.00
2250.00
1000.00
756.32
212.44
456.36
206.57
100.01
655.00
1500.00
5.59
212.44
456.36
206.57
SG
SG
SG
1500.00
100.01
431.77
2264.06
100.59
4.70
412.11
4.70
557.06
4.70
412.11
4.70
557.06
431.77
2163.47
3250.00
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
2
SG
SG
D
35
36
37
38
39
40
41
42
43
44
45
46
47
E
47
48(a)
(b)
49
Continuing
Schemes
12
13
200.00
200.00
20.00
640.00
20.00
455.00
5.00
300.00
0.00
5.00
Anticipated Expenditure
New
Schemes
14
Total
Continuing
Schemes
15
16
200.00
200.00
20.00
640.00
20.00
455.00
5.00
0.00
5.00
300.00
0.00
200.00
200.00
200.00
1000.00
1000.00
1000.00
185.00
New
Schemes
17
Outlay
Total
Continuing
Schemes
18
19
New
Schemes
20
200.00
200.00
185.00
20.00
840.00
20.00
825.00
300.00
10.00
200.00
10.00
200.00
200.00
200.00
200.00
1000.00
500.00
500.00
50.00
0.00
50.00
960.00
910.00
50.00
15.00
SG
SG
SG
SG
SG
300.00
0.00
SG
SG
SG
SG
SG
SG
SG
1505.00
1205.00
SG
SG
SG
SG
354
300.00
1505.00
1205.00
300.00
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
Total
Continuing
Schemes
New
Schemes
SG
SG
1.2
1
2
3
4
5
6
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
0.00
0.00
300.00
300.00
0.00
0.00
8.28
8.28
SG
SG
SG
0.00
0.00
0.00
0.00
0.00
0.00
55.00
170.52
292.99
55.00
170.52
292.99
1.70
1.70
1046.96
1046.96
SG
SG
SG
0.00
0.00
0.00
48.85
2902.87
1805.36
48.85
1097.51
0.00
0.00
0.00
28000.00
26675.00
1325.00
28366.32
23539.23
4827.09
59180.00
52830.00
6350.00
25.00
25.00
25.76
25.76
50.00
50.00
12.50
12.50
12.23
12.23
25.00
25.00
25.00
25.00
475.32
100.00
315.85
475.32
500.00
500.00
750.00
175.00
750.00
SG
SG
SG
SG
75.00
468.00
7 Resource based Perspective Plan at
Panchayat Level
8 State Natural Resource Management (
SNRM )
SG
Others(Total)
TOTAL : (CROP HUSBANDRY)
SOIL AND WATER CONSERVATION
Land Use Board
Strenghening of State Land Use Board(10%
SS)
a)Kerala Remote Sensing & Environment
Centre (KSREC)
b) Rain Water Harvesting
Resource Survey at Panchayat Level
Land Resources Information System
Assessment of Production Potential byAgro
ecological zones and evolving Models
75.00
468.00
122.26
100.00
315.85
122.26
SG
94.50
94.50
23.79
23.79
50.00
50.00
52.28
52.28
SG
355
175.00
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
2
1.2
1
2
3
4
5
6
Agreed Outlay
Total
Continuing
Schemes
12
13
Anticipated Expenditure
New
Schemes
14
Total
Continuing
Schemes
15
16
Outlay
New
Schemes
17
Total
Continuing
Schemes
18
19
New
Schemes
20
SG
SG
SG
SG
SG
SG
SG
Others(Total)
TOTAL : (CROP HUSBANDRY)
SOIL AND WATER CONSERVATION
Land Use Board
Strenghening of State Land Use Board(10%
SS)
a)Kerala Remote Sensing & Environment
Centre (KSREC)
b) Rain Water Harvesting
Resource Survey at Panchayat Level
Land Resources Information System
Assessment of Production Potential byAgro
ecological zones and evolving Models
SG
SG
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
5378.00
4743.00
635.00
5378.00
4743.00
635.00
6100.00
5935.00
165.00
5.00
5.00
5.00
5.00
5.00
5.00
4.50
4.50
4.50
4.50
4.50
4.50
10.00
10.00
10.00
10.00
10.00
10.00
35.00
35.00
35.00
35.00
35.00
35.00
SG
SG
SG
SG
SG
SG
356
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
SG
SG
SG
SG
SG
SG
SG
SG
9
10
11
12
13
Continuing
Schemes
750.00
605.50
17.50
7.50
New
Schemes
144.50
Continuing
Schemes
New
Schemes
1127.49
951.42
17.50
7.50
13.27
80.54
75.00
75.00
0.00
100.00
0.00
100.00
4550.00
4500.00
125.00
100.00
Total
176.07
Continuing
Schemes
10
1500.00
1325.00
13.27
80.54
30.00
550.00
30.00
550.00
44.07
44.07
75.00
75.00
0.00
25.94
163.82
25.94
163.82
50.00
705.00
50.00
705.00
50.00
4930.06
4930.06
9000.00
9000.00
125.00
100.00
78.92
135.27
78.92
135.27
150.00
150.00
25.00
25.00
15.57
15.57
25.00
25.00
50.00
50.00
27.06
27.06
SG
SG
300.00
300.00
111.99
111.99
150.00
150.00
SG
SG
0.00
0.00
5.00
5.00
0.00
0.00
354.02
354.02
New
Schemes
11
175.00
SG
SG
SG
SG
SG
SG
0.00
1300.00
357
0.00
1300.00
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
SG
SG
SG
SG
SG
SG
SG
SG
9
10
11
12
13
Continuing
Schemes
12
13
Anticipated Expenditure
New
Schemes
14
54.50
54.50
3.00
20.00
0.00
Total
Continuing
Schemes
15
16
Outlay
New
Schemes
17
54.50
54.50
3.00
20.00
3.00
20.00
10.00
10.00
2.00
35.00
2.00
35.00
2400.00
0.00
Total
Continuing
Schemes
18
19
New
Schemes
20
54.50
54.50
3.00
20.00
3.00
20.00
3.00
20.00
10.00
10.00
10.00
10.00
2.00
35.00
2.00
35.00
17.00
50.00
17.00
50.00
2400.00
2400.00
2400.00
2500.00
2500.00
10.00
10.00
10.00
10.00
15.00
15.00
5.00
5.00
5.00
5.00
5.00
5.00
37.50
37.50
37.50
37.50
5.00
37.50
37.50
0.00
SG
SG
SG
SG
SG
SG
SG
SG
SG
SG
358
0.00
0.00
0.00
5.00
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
874.11
874.11
422.04
422.04
830.16
830.16
30.00
30.00
220.00
220.00
100.00
8134.20
9425.51
100.00
8134.20
9249.44
386.83
386.83
43.00
429.83
386.83
3191.45
SG
0.00
0.00
SG
SG
SG
SG
SG
SG
SG
SG
SG
SG
5150.00
6000.00
5100.00
5805.50
50.00
194.50
300.00
300.00
0.00
300.00
0.00
300.00
5210.00
5210.00
3191.45
0.00
0.00
415.00
300.00
300.00
100.06
100.06
0.00
250.00
0.00
250.00
110.61
286.22
286.22
75.00
5835.00
75.00
5835.00
41.00
4144.34
41.00
3618.73
0.00
0.00
176.07
10625.00
12830.00
9325.00
11355.00
2700.00
2700.00
75.00
2775.00
75.00
2775.00
10600.00
10600.00
415.00
430.00
430.00
110.61
155.00
750.00
155.00
750.00
100.00
12035.00
100.00
12035.00
43.00
43.00
1300.00
1475.00
0.00
SG
SG
SG
SG
SG
359
0.00
525.61
0.00
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
2
12
Continuing
Schemes
13
Anticipated Expenditure
New
Schemes
14
Total
Continuing
Schemes
15
16
Outlay
New
Schemes
17
Total
18
Continuing
Schemes
19
New
Schemes
20
SG
SG
SG
SG
SG
SG
SG
SG
SG
SG
SG
2452.50
2542.00
2452.50
2542.00
275.00
275.00
10.00
285.00
10.00
285.00
1732.50
0.00
0.00
2452.50
2542.00
2452.50
2542.00
275.00
275.00
10.00
285.00
10.00
285.00
1732.50
1732.50
75.00
75.00
34.70
125.00
34.70
125.00
10.00
1977.20
10.00
1977.20
0.00
0.00
0.00
2562.50
2667.00
2557.50
2662.00
290.00
290.00
10.00
300.00
10.00
300.00
1732.50
1632.50
1632.50
75.00
75.00
215.00
215.00
34.70
125.00
34.70
125.00
34.70
210.00
34.70
210.00
10.00
1977.20
10.00
1977.20
10.00
2102.20
10.00
2102.20
0.00
5.00
5.00
0.00
SG
SG
SG
SG
SG
360
0.00
0.00
0.00
ANNEXURE -I
iii)
9
10
11
12
13
14
State Govt./
Public Sector/
Enterprises/
Local Bodies
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
SG
SG
SG
900.00
900.00
2573.30
2573.30
SG
3275.00
3275.00
95.00
4395.31
4395.31
95.00
111.13
111.13
95.25
5000.00
5000.00
220.00
7500.00
220.00
7500.00
75.00
75.00
SG
SG
SG
SG
SG
0.00
0.00
95.25
700.00
700.00
869.15
869.15
3000.00
3000.00
5.00
5.00
0.01
0.01
5.00
5.00
0.00
0.00
60.26
75.00
4880.00
4880.00
75.00
5000.00
20875.00
15875.00
5000.00
5000.00
0.00
25.00
110.00
5.00
40.00
290.00
470.00
0.00
25.00
110.00
5.00
40.00
290.00
470.00
250.00
200.00
300.00
16.00
75.00
800.00
1641.00
250.00
200.00
300.00
16.00
75.00
800.00
1641.00
0.00
5.00
5.00
20.00
20.00
SG
60.26
SG
SG
SG
SG
SG
SG
SG
SG
361
0.00
8199.41
7837.77
0.00
92.06
77.89
120.76
8.59
47.69
591.11
938.10
77.89
120.76
8.59
47.69
591.11
846.04
57.72
57.72
361.64
92.06
0.00
92.06
ANNEXURE -I
iii)
9
10
11
12
13
14
State Govt./
Public Sector/
Enterprises/
Local Bodies
SG
SG
SG
SG
Agreed Outlay
Total
Continuing
Schemes
12
13
576.50
Anticipated Expenditure
New
Schemes
14
Total
Continuing
Schemes
Outlay
New
Schemes
17
Total
Continuing
Schemes
15
16
18
19
576.50
576.50
576.50
1000.00
576.50
576.50
35.00
825.00
35.00
825.00
35.00
825.00
35.00
825.00
35.00
825.00
35.00
825.00
11.00
11.00
11.00
11.00
5.30
11.00
11.00
190.00
190.00
190.00
190.00
200.00
200.00
1.00
1.00
1.00
1.00
1.00
1.00
15.00
0.00
1653.50
15.00
15.00
15.00
15.00
1653.50
0.00
15.00
0.00
1653.50
1653.50
0.00
2668.80
1663.50
24.00
15.00
30.00
1.00
10.00
70.00
150.00
24.00
15.00
30.00
1.00
10.00
70.00
150.00
0.00
24.00
15.00
30.00
1.00
10.00
70.00
150.00
24.00
15.00
30.00
1.00
10.00
70.00
150.00
0.00
24.00
15.00
30.00
1.00
10.00
70.00
150.00
24.00
15.00
30.00
1.00
10.00
70.00
150.00
4.00
4.00
4.00
4.00
4.00
4.00
New
Schemes
20
1000.00
SG
SG
SG
SG
5.30
SG
SG
SG
SG
SG
SG
SG
SG
SG
SG
362
1005.30
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
SG
SG
0.00
0.00
6.97
6.97
SG
30.00
500.00
30.00
200.00
200.00
2391.00
1891.00
500.00
SG
300.00
300.00
136.10
136.10
0.00
0.00
187.93
30.00
30.00
0.00
0.00
25.00
25.00
0.08
0.08
0.00
0.00
299.43
299.43
18.43
18.43
SG
187.93
SG
SG
SG
SG
SG
SG
SG
SG
5.00
5.00
0.00
0.00
3.00
0.00
2.00
3.00
0.00
0.00
75.00
0.00
0.00
0.00
0.00
0.01
0.02
0.01
0.02
0.00
0.00
0.02
0.02
0.00
0.00
14.85
14.85
0.00
835.00
0.00
835.00
0.15
1739.81
0.15
1057.99
0.00
2.00
75.00
SG
SG
SG
SG
SG
SG
363
0.00
681.82
500.00
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
2
SG
SG
SG
12
Continuing
Schemes
13
15.30
100.00
15.30
40.00
40.00
Anticipated Expenditure
New
Schemes
Total
Continuing
Schemes
14
15
16
15.30
100.00
15.30
100.00
40.00
40.00
New
Schemes
Outlay
Total
Continuing
Schemes
17
18
19
100.00
10.00
100.00
10.00
100.00
40.00
40.00
New
Schemes
20
SG
SG
25.00
25.00
SG
SG
SG
SG
SG
SG
SG
SG
SG
SG
SG
SG
SG
SG
309.30
209.30
364
100.00
309.30
209.30
100.00
329.00
304.00
25.00
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
275.00
224.00
224.00
145.00
145.00
0.00
0.00
SG
SG
SG
2150.00
2150.00
SG
SG
SG
275.00
4000.00
4000.00
SG
SG
SG
2150.00
0.00
2150.00
770.00
1414.00
770.00
1139.00
275.00
4000.00
4000.00
0.00
SG
SG
SG
14000.00
11850.00
2150.00
509.31
16436.70
509.31
14549.63
1887.07
7000.00
49076.00
7000.00
43576.00
5500.00
300.00
300.00
258.88
258.88
650.00
650.00
223.00
223.00
237.66
237.66
1000.00
1000.00
50.00
50.00
228.33
228.33
SG
SG
SG
5000.00
365
5000.00
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
2
SG
SG
SG
Continuing
Schemes
12
13
610.00
610.00
610.00
610.00
600.00
5435.00
600.00
5335.00
15.00
35.00
Anticipated Expenditure
New
Schemes
14
Total
Continuing
Schemes
15
16
610.00
610.00
0.00
610.00
610.00
100.00
600.00
5435.00
600.00
5335.00
15.00
15.00
35.00
35.00
Outlay
New
Schemes
17
Total
Continuing
Schemes
18
19
New
Schemes
20
SG
700.00
700.00
0.00
700.00
700.00
0.00
100.00
200.00
6300.00
200.00
5269.70
1030.30
15.00
30.00
30.00
35.00
45.00
45.00
SG
SG
SG
SG
SG
SG
SG
SG
SG
SG
25.00
25.00
SG
500.00
500.00
366
500.00
500.00
600.00
600.00
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
SG
SG
63.75
63.75
0.00
0.00
0.00
0.00
50.00
50.00
173.15
6700.00
1700.00
5000.00
0.00
900.00
500.00
1400.00
900.00
500.00
1400.00
0.00
150.00
150.00
25.00
25.00
SG
2.00
2.00
SG
25.00
25.00
1.00
1.00
100.00
100.00
141.85
0.00
4.40
141.85
0.90
25.00
0.90
25.00
SG
SG
SG
SG
0.00
0.00
4.40
SG
700.00
575.00
125.00
961.77
788.62
300.00
200.00
500.00
300.00
200.00
500.00
0.00
319.69
58.65
378.34
319.69
58.65
378.34
50.00
50.00
23.45
23.45
40.00
40.00
0.00
0.00
50.00
50.00
7.12
7.12
SG
SG
SG
SG
SG
367
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
2
SG
SG
Continuing
Schemes
12
13
Anticipated Expenditure
New
Schemes
14
0.00
Total
Continuing
Schemes
15
16
Outlay
New
Schemes
17
Total
Continuing
Schemes
18
19
New
Schemes
20
0.00
SG
SG
SG
SG
SG
SG
0.00
0.00
0.00
0.00
500.00
550.00
50.00
0.00
100.00
20.00
120.00
100.00
20.00
120.00
SG
550.00
50.00
100.00
20.00
120.00
100.00
20.00
120.00
20.00
20.00
20.00
5.00
5.00
5.00
500.00
700.00
675.00
0.00
120.00
40.00
160.00
120.00
40.00
160.00
20.00
30.00
30.00
5.00
10.00
10.00
SG
SG
SG
SG
SG
368
25.00
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
SG
50.00
50.00
300.00
50.00
300.00
SG
SG
SG
SG
SG
SG
SG
540.00
50.00
490.00
50.00
13 Integrated Scampi/Fish Culture in the Paddy
Fields of Kuttanad and Kole lands of Thrissur
SG
SG
2799.35
12.32
2799.35
12.32
130.00
22.25
130.00
22.25
50.00
2994.49
2972.24
50.00
0.00
0.00
2000.00
2000.00
284.00
284.00
200.00
200.00
64.38
64.38
125.00
125.00
59.29
59.29
1000.00
1000.00
355.00
355.00
225.00
225.00
106.95
106.95
3600.00
3550.00
103.75
973.37
869.62
200.00
200.00
109.91
109.91
22.25
50.00
50.00
50.00
50.00
500.00
0.00
700.00
500.00
1475.00
1475.00
400.00
400.00
700.00
400.00
SG
SG
0.00
400.00
SG
SG
SG
SG
SG
SG
369
50.00
103.75
103.75
800.00
400.00
500.00
500.00
400.00
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
2
Continuing
Schemes
12
13
Anticipated Expenditure
New
Schemes
14
Total
Continuing
Schemes
15
16
Outlay
New
Schemes
17
Total
Continuing
Schemes
18
19
New
Schemes
20
SG
SG
SG
SG
SG
SG
SG
SG
SG
SG
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
10.00
25.00
10.00
25.00
40.00
40.00
40.00
40.00
80.00
80.00
100.00
100.00
100.00
100.00
125.00
125.00
175.00
175.00
175.00
175.00
50.00
330.00
280.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
100.00
100.00
60.00
160.00
160.00
100.00
100.00
60.00
0.00
60.00
60.00
60.00
120.00
60.00
25.00
25.00
0.00
50.00
50.00
SG
SG
SG
SG
SG
SG
SG
SG
120.00
60.00
25.00
25.00
370
0.00
ANNEXURE -I
33
34
35
36
37
38
State Govt./
Public Sector/
Enterprises/
Local Bodies
2
SG
SG
SG
2500.00
Continuing
Schemes
New
Schemes
2500.00
2256.48
28.24
Continuing
Schemes
New
Schemes
Total
2256.48
Continuing
Schemes
New
Schemes
10
11
28.24
2000.00
100.00
2000.00
100.00
3.31
3.31
125.00
125.00
37.89
37.89
100.00
100.00
50.00
50.00
80.73
2025.00
2025.00
738.41
8000.00
200.00
8000.00
13100.00
12900.00
SG
95.00
25.00
200.00
200.00
1000.00
500.00
70.00
SG
14.93
14.93
434.64
353.91
SG
500.00
SG
738.41
SG
SG
400.00
400.00
200.00
0.00
SG
90.00
90.00
0.00
0.00
1500.00
2160.00
2180.98
5804.79
50.00
300.00
363.35
800.00
600.00
800.00
600.00
SG
SG
1500.00
5985.00
3825.00
2735.23
2180.98
3069.56
SG
SG
SG
SG
SG
SG
300.00
300.00
400.00
250.00
400.00
28.00
180.00
363.35
28.00
0.00
180.00
2250.00
2000.00
2250.00
2000.00
1668.73
1240.65
1668.73
1240.65
1500.00
1500.00
1500.00
1500.00
75.00
75.00
147.50
147.50
200.00
200.00
50.00
50.00
43.50
43.50
75.00
75.00
SG
371
200.00
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
2
SG
SG
SG
SG
Continuing
Schemes
Anticipated Expenditure
New
Schemes
14
Total
Continuing
Schemes
Outlay
New
Schemes
17
Total
Continuing
Schemes
12
13
15
16
380.50
0.00
380.50
0.00
380.50
0.00
380.50
0.00
608.50
50.00
18
19
0.00
0.00
0.00
0.00
80.00
5.00
5.00
5.00
5.00
10.00
10.00
5.00
5.00
5.00
5.00
5.00
5.00
40.00
40.00
40.00
40.00
40.00
40.00
1500.00
50.00
1500.00
1500.00
50.00
1500.00
50.00
50.00
500.00
100.00
500.00
100.00
2005.50
1955.50
50.00
2005.50
1955.50
50.00
1493.50
1413.50
5.00
80.00
5.00
80.00
5.00
80.00
5.00
80.00
10.00
80.00
10.00
80.00
250.00
300.00
250.00
300.00
250.00
300.00
250.00
300.00
250.00
300.00
250.00
300.00
40.00
40.00
40.00
40.00
60.00
60.00
10.00
10.00
10.00
10.00
15.00
15.00
New
Schemes
20
608.50
50.00
80.00
SG
SG
SG
SG
SG
SG
SG
SG
SG
SG
SG
SG
SG
SG
SG
372
80.00
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
2
SG
SG
Continuing
Schemes
250.00
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
250.00
20.00
20.00
50.00
50.00
198.00
198.00
59.72
309.72
4873.00
4873.00
SG
0.00
0.00
200.00
200.00
0.00
0.00
1300.00
0.44
5625.00
5025.00
1300.00
0.44
59.72
5301.89
SG
SG
SG
SG
SG
SG
600.00
4992.17
800.00
400.00
SG
SG
SG
SG
1000.00
50.00
200.00
1000.00
50.00
200.00
SG
SG
800.00
400.00
364.49
1.68
64.90
364.49
1.68
64.90
700.00
700.00
100.00
100.00
0.00
0.00
2.00
2.00
1875.00
1875.00
3877.00
2677.00
1300.00
1300.00
103.00
103.00
0.00
SG
SG
1250.00
1250.00
373
0.00
21.23
1855.30
431.07
21.23
1424.23
1200.00
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
2
Agreed Outlay
Total
Continuing
Schemes
12
13
Anticipated Expenditure
New
Schemes
14
Total
Continuing
Schemes
15
16
Outlay
New
Schemes
17
Total
Continuing
Schemes
18
19
New
Schemes
20
SG
SG
40.00
40.00
40.00
40.00
40.00
40.00
100.00
100.00
SG
SG
SG
SG
SG
SG
SG
SG
SG
SG
SG
SG
SG
725.00
725.00
50.00
0.00
0.00
725.00
50.00
0.00
50.00
0.00
725.00
0.00
855.00
755.00
50.00
0.00
150.00
150.00
85.00
85.00
85.00
85.00
110.00
110.00
10.00
10.00
10.00
10.00
10.00
10.00
0.50
0.50
0.50
0.50
10.00
0.50
0.50
1875.00
1875.00
1875.00
1875.00
100.00
10.00
1875.00
3915.00
1875.00
6070.50
2145.50
3915.00
SG
SG
2020.50
1970.50
374
50.00
2020.50
1970.50
50.00
3925.00
ANNEXURE -I
ii)
2
3
4
SUB TOTAL : i)
Credit Co-operatives
Implementation of Schemes financed by
NCDC(ICDP)-State Share
Macro Management Policy (10% SS)
Assistance to PACS/Banks
State Govt./
Public Sector/
Enterprises/
Local Bodies
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
SG
SG
0.00
0.00
17500.00
0.00
14640.00
0.00
2860.00
490.10
490.10
17798.28
0.00
12378.67
490.10
490.10
5419.61
0.00
25525.00
0.00
23725.00
250.00
250.00
0.00
75.00
75.00
0.00
500.00
500.00
250.00
250.00
0.00
75.00
75.00
0.00
500.00
500.00
12500.00
100.00
12500.00
100.00
11591.98
11591.98
0.00
18700.00
18700.00
0.00
12600.00
12600.00
0.00
11591.98
11591.98
0.00
18700.00
18700.00
0.00
3000.00
3000.00
0.00
2255.47
2255.47
0.00
3500.00
3500.00
3000.00
3000.00
0.00
2255.47
2255.47
0.00
3500.00
3500.00
400.00
400.00
400.00
400.00
0.00
241.25
241.25
241.25
241.25
0.00
250.00
250.00
250.00
250.00
200.00
80.00
1720.00
200.00
80.00
1720.00
299.99
67.07
304.86
299.99
67.07
304.86
300.00
150.00
3000.00
300.00
150.00
3000.00
0.00
1800.00
SG
SG
SG
SG
SG
SG
SG
SG
375
0.00
ANNEXURE -I
ii)
2
3
4
SUB TOTAL : i)
Credit Co-operatives
Implementation of Schemes financed by
NCDC(ICDP)-State Share
Macro Management Policy (10% SS)
Assistance to PACS/Banks
State Govt./
Public Sector/
Enterprises/
Local Bodies
2
12
Continuing
Schemes
13
Anticipated Expenditure
New
Schemes
14
Total
Continuing
Schemes
15
16
Outlay
New
Schemes
17
Total
Continuing
Schemes
18
19
New
Schemes
20
SG
SG
0.00
5166.00
0.00
5006.00
25.00
0.00
160.00
0.00
5166.00
0.00
5006.00
25.00
25.00
25.00
25.00
2000.00
2000.00
2000.00
2000.00
50.00
0.00
160.00
0.00
9069.00
0.00
4914.00
25.00
50.00
50.00
25.00
25.00
50.00
50.00
0.00
2000.00
2000.00
0.00
3025.00
3025.00
0.00
2000.00
2000.00
0.00
3025.00
3025.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
45.00
45.00
45.00
45.00
45.00
45.00
45.00
45.00
45.00
45.00
45.00
45.00
100.00
30.00
300.00
100.00
30.00
300.00
100.00
30.00
300.00
100.00
30.00
300.00
100.00
30.00
325.00
100.00
30.00
325.00
0.00
4155.00
SG
SG
SG
SG
SG
0.00
0.00
SG
SG
SG
376
0.00
ANNEXURE -I
iii)
(a)
5
(b)
6
7
(c)
8
9
iv)
10
11
12
13
14
1.10
1
2
3
State Govt./
Public Sector/
Enterprises/
Local Bodies
Continuing
Schemes
New
Schemes
Continuing
Schemes
New
Schemes
671.92
671.92
1500.00
887.58
500.00
500.00
500.00
500.00
600.00
600.00
499.98
3599.98
499.98
3599.98
1500.00
2000.00
2000.00
1500.00
0.00
0.00
Continuing
Schemes
New
Schemes
10
11
3450.00
3450.00
0.00
887.58
1050.00
1050.00
171.57
237.50
171.57
237.50
1000.00
500.00
1000.00
500.00
474.30
474.30
800.00
800.00
274.76
2045.71
274.76
2045.71
1000.00
4350.00
1000.00
4350.00
0.00
1500.00
233.30
233.30
1000.00
1000.00
0.00
1500.00
1500.00
983.76
983.76
1000.00
1000.00
900.02
900.02
428.96
428.96
600.00
600.00
100.00
100.00
85.15
85.15
150.00
150.00
4000.02
4000.02
0.00
1731.17
1731.17
0.00
2750.00
10000.00
10000.00
0.00
4690.05
4690.05
0.00
2750.00
500.00
11300.00
10800.00
100.00
250.00
100.00
250.00
32.94
64.96
32.94
64.96
50.00
50.00
600.00
600.00
87.10
87.10
SG
SG
SG
SG
SG
SG
SG
SG
SG
SG
0.00
0.00
SG
SG
SG
SG
SG
SG
SG
SG
377
0.00
500.00
500.00
ANNEXURE -I
iii)
(a)
5
(b)
6
7
(c)
8
9
iv)
10
11
12
13
14
1.10
1
2
3
State Govt./
Public Sector/
Enterprises/
Local Bodies
Continuing
Schemes
12
13
430.00
430.00
250.00
Anticipated Expenditure
New
Schemes
14
Total
Continuing
Schemes
15
16
430.00
430.00
250.00
250.00
50.00
25.00
50.00
25.00
50.00
50.00
60.00
435.00
60.00
435.00
25.00
0.00
Outlay
New
Schemes
17
0.00
Total
Continuing
Schemes
18
19
New
Schemes
20
455.00
455.00
250.00
250.00
250.00
50.00
25.00
50.00
25.00
50.00
25.00
50.00
25.00
50.00
50.00
50.00
50.00
60.00
435.00
60.00
435.00
60.00
435.00
60.00
435.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
5.00
5.00
5.00
5.00
5.00
5.00
15.00
15.00
15.00
15.00
15.00
70.00
500.00
1480.00
70.00
70.00
980.00
70.00
500.00
1480.00
980.00
15.00
25.00
95.00
500.00
1530.00
70.00
500.00
1505.00
10.00
10.00
10.00
10.00
10.00
10.00
0.00
SG
SG
SG
SG
SG
SG
SG
SG
SG
SG
0.00
0.00
0.00
SG
SG
SG
SG
SG
SG
SG
SG
378
0.00
500.00
500.00
0.00
500.00
500.00
25.00
25.00
25.00
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
SG
2000.00
2000.00
7107.85
SG
6.35
6.35
1000.00
220.00
80.00
1000.00
220.00
80.00
2950.00
0.00
b) Credit Support
0.00
2.1
4350.00
9000.00
4350.00
300.00
100.00
300.00
13000.00
26800.00
13000.00
17700.00
9000.00
100.00
SG
2950.00
0.00
0.00
8599.20
11864.80
II
7107.85
SG
SG
a) Debt Relief
0.00
0.00
7292.85
1306.35
9100.00
11864.80
19000.00
19000.00
0.00
0.00
11864.80
0.00 11864.80
19000.00
0.00 19000.00
0.00
0.00
0.00
11864.80
0.00 11864.80
19000.00
0.00 19000.00
95000.00
88345.50
6654.50
112065.08
184386.00 48725.00
0.00
0.00
SG
SG
RURAL DEVELOPMENT
SPECIAL PROGRAMME FOR RURAL
DEVELOPMENT
379
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
2
12
Continuing
Schemes
13
Anticipated Expenditure
New
Schemes
14
Total
Continuing
Schemes
15
16
Outlay
New
Schemes
17
Total
Continuing
Schemes
18
19
SG
SG
SG
1555.00
1000.00
1555.00
10.00
1000.00
1555.00
1000.00
10.00
10.00
1010.00
2600.00
5175.00
1555.00
1000.00
350.00
635.00
350.00
635.00
10.00
10.00
10.00
New
Schemes
20
1010.00
500.00
1505.00
500.00
1505.00
SG
2600.00
5175.00
2600.00
4165.00
2600.00
4165.00
a) Debt Relief
5000.00
5000.00
5000.00
5000.00
5000.00
5000.00
b) Credit Support
1000.00
1000.00
1000.00
1000.00
550.00
550.00
6000.00
6000.00
6000.00
5550.00
5550.00
Agreed Outlay
Total
SG
II
6000.00
0.00
0.00
100.00
15.00
SG
SG
6000.00
0.00
33801.00
24896.00
RURAL DEVELOPMENT
SPECIAL PROGRAMME FOR RURAL
DEVELOPMENT
380
6000.00
6000.00
0.00
6000.00
8905.00 33801.00
24896.00
8905.00
400.00
6065.00
37061.00
515.00
0.00
0.00
100.00
15.00
5550.00
400.00
515.00
31140.70
5920.30
ANNEXURE -I
Sl. No.
State Govt./
Public Sector/
Enterprises/
Local Bodies
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
5580.00
5580.00
0.00
3593.47
3593.47
0.00
7400.00
7400.00
0.00
375.00
375.00
0.00
229.08
229.08
0.00
0.00
0.00
0.00
150.00
0.00
6105.00
150.00
0.00
6105.00
0.00
0.00
0.00
75.40
810.97
4708.92
75.40
810.97
4708.92
0.00
497.00
0.00
926.50
926.50
0.00
5400.00
12800.00
0.00
1158.00
0.00
5400.00
12800.00
497.00
0.00
0.00
0.00
0.00
0.00
1158.00
0.00
0.00
0.00
0.00
0.00
5290.00
5290.00
0.00
2810.71
2810.71
0.00
13000.00
13000.00
0.00
1495.00
1495.00
0.00
969.59
969.59
0.00
0.00
0.00
0.00
355.00
7140.00
355.00
7140.00
0.00
0.00
99.77
3880.07
99.77
3880.07
0.00
0.00
0.00
13000.00
0.00
13000.00
0.00
0.00
8000.00
0.00
8000.00
12224.36
12224.36
0.00
21000.00
21000.00
0.00
250.00
250.00
0.00
922.37
922.37
0.00
0.00
0.00
0.00
120.00
8370.00
15510.00
120.00
370.00
7510.00
0.00
8000.00
8000.00
803.65
13950.38
17830.45
803.65
13950.38
17830.45
0.00
0.00
0.00
0.00
21000.00
34000.00
0.00
21000.00
34000.00
0.00
0.00
0.00
534.00
534.00
0.00
0.00
0.00
0.00
0.00
0.00
16044.00
0.00
0.00
8044.00
0.00
0.00
8000.00
0.00
280.26
18110.71
0.00
0.00
15035.07
0.00
280.26
280.26
0.00
47000.00
81000.00
47000.00
81000.00
0.00
0.00
0.00
0.00
22646.00
14646.00
8000.00
23746.13
20366.01
280.26
94958.00
94958.00
0.00
381
0.00
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
Continuing
Schemes
12
13
644.00
644.00
0.00
Anticipated Expenditure
New
Schemes
14
Total
Continuing
Schemes
Outlay
New
Schemes
Continuing
Schemes
18
New
Schemes
15
16
0.00
644.00
644.00
0.00
800.00
800.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
400.00
1044.00
0.00
180.00
0.00
0.00
0.00
400.00
1044.00
0.00
180.00
0.00
0.00
0.00
0.00
400.00
1044.00
0.00
180.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
430.00
1230.00
0.00
210.00
0.00
0.00
0.00
430.00
1230.00
0.00
210.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
400.00
1044.00
0.00
180.00
0.00
0.00
1000.00
1000.00
0.00
1000.00
1000.00
0.00
1451.00
1451.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1000.00
0.00
1000.00
0.00
0.00
0.00
1000.00
0.00
1000.00
0.00
0.00
0.00
1451.00
0.00
1451.00
0.00
0.00
2200.00
2200.00
0.00
2200.00
2200.00
0.00
10.00
10.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2200.00
3200.00
0.00
2200.00
3200.00
0.00
0.00
0.00
0.00
2200.00
3200.00
0.00
2200.00
3200.00
0.00
0.00
0.00
0
10.00
1461.00
0
10.00
1461.00
0
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2500.00
5700.00
2500.00
5700.00
0.00
0.00
0.00
2500.00
5700.00
2500.00
5700.00
0.00
0.00
0.00
5000.00
6461.00
1.00
5000.00
6461.00
0.00
0.00
0.00
1.00
6924.00
6924.00
0.00
6924.00
6924.00
0.00
7902.00
7901.00
1.00
382
17
Total
19
20
0.00
0.00
0.00
0.00
ANNEXURE -I
Sl. No.
State Govt./
Public Sector/
Enterprises/
Local Bodies
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
26
27
28
2000.00
2000.00
0.00
2000.00
2000.00
0.00
957.14
160.00
1117.14
957.14
0.00
957.13
0.00
160.00
160.00
2240.00
2240.00
0.00
2240.00
2240.00
0.00
0.00
1200.00
1200.00
0.00
165.48
165.48
0.00
400.00
400.00
0.00
14370.00
14370.00
0.00
8941.40
8941.40
0.00
6133.00
6133.00
0.00
0.00
0.00
0.00
114.85
114.85
0.00
339.00
339.00
0.00
350.00
100.00
0.00
100.00
350.00
0.00
112.75
191.00
112.75
191.00
0.00
0.00
1000.00
167.00
1000.00
167.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
10.00
10.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
10.00
100.00
10.00
65.00
383
10.00
100.00
10.00
65.00
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
Continuing
Schemes
12
13
203.00
203.00
203.00
203.00
Anticipated Expenditure
New
Schemes
14
Total
Continuing
Schemes
Outlay
New
Schemes
17
Total
Continuing
Schemes
18
19
New
Schemes
15
16
20
0.00
203.00
203.00
0.00
203.00
203.00
0.00
203.00
203.00
0.00
203.00
203.00
0.00
0.00
0.00
0.00
0.00
40.00
40.00
0.00
3000.00
3000.00
26
27
28
0.00
40.00
40.00
3000.00
3000.00
50.00
50.00
100.00
20.00
10.00
40.00
40.00
3000.00
3000.00
0.00
50.00
50.00
0.00
50.00
50.00
0.00
100.00
20.00
0.00
0.00
100.00
20.00
100.00
20.00
0.00
0.00
100.00
20.00
100.00
20.00
0.00
0.00
10.00
0.00
10.00
10.00
0.00
10.00
10.00
0.00
2.00
30.00
3.00
10.00
2.00
30.00
3.00
10.00
2.00
30.00
3.00
10.00
10.00
10.00
0.00
10.00
10.00
10.00
0.00
10.00
0.00
0.00
0.00
0.00
5.00
0.00
5.00
10.00
35.99
451.00
0.00
0.00
0.00
10.00
35.99
451.00
2.00
30.00
3.00
10.00
384
0.00
ANNEXURE -I
Sl. No.
State Govt./
Public Sector/
Enterprises/
Local Bodies
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
29
16020.00
15670.00
350.00
9525.48
9525.48
0.00
8234.00
8049.00
185.00
38666.00
30316.00
8350.00
33271.61
29891.49
280.26 103192.00
103007.00
185.00
125.00
125.00
0.00
95.00
95.00
0.00
200.00
200.00
0.00
25.00
8300.00
25.00
8300.00
0.00
0.00
33.00
20846.89
33.00
20846.89
0.00
0.00
40.00
45318.24
40.00
45318.24
0.00
0.00
959.00
959.00
0.00
3230.00
3230.00
0.00
2500.00
2500.00
0.00
400.00
400.00
0.00
923.80
923.80
0.00
2200.00
2200.00
0.00
3500.00
0.00
3500.00
34462.50
34462.50
0.00
30000.00
30000.00
0.00
13309.00
9809.00
3500.00
59591.19
59591.19
0.00
80258.24
80258.24
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1010.50
0.00
1010.50
0.00
0.00
0.00
0.10
0.10
0.10
0.10
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
20.28
0.00
20.28
0.00
0.00
0.00
0.10
0.10
0.10
0.10
0.00
0.00
0.00
0.00
0.00
0.30
0.30
0.00
0.10
0.10
0.00
38
39
40
41
42
385
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
Continuing
Schemes
12
13
Anticipated Expenditure
New
Schemes
14
Total
Continuing
Schemes
15
16
Outlay
New
Schemes
17
29
3265.00
3220.00
45.00
10189.00
10144.00
40.00
40.00
0.00
3.00
2577.24
3.00
2577.24
400.00
Total
Continuing
Schemes
18
New
Schemes
19
20
100.00
0.00
100.00
3265.00
3220.00
45.00
3851.99
3250.00
601.99
45.00 10189.00
10144.00
45.00
11753.99
11151.00
602.99
40.00
40.00
0.00
40.00
40.00
0.00
0.00
0.00
3.00
2577.24
3.00
2577.24
0.00
0.00
3.00
3000.00
3.00
3000.00
0.00
0.00
400.00
0.00
400.00
400.00
0.00
200.00
200.00
0.00
200.00
200.00
0.00
200.00
200.00
0.00
400.00
400.00
0.00
10575.00
10575.00
0.00 10575.00
10575.00
0.00
10575.00
10575.00
0.00
100.00
0.00
100.00
200.00
0.00
200.00
38
39
40
41
42
13795.24
13795.24
0.10
0.10
0.10
0.10
0.00
0.00
0.10
0.10
0.10
0.10
0.10
0.10
386
0.00 13795.24
13795.24
0.00
14518.00
14218.00
300.00
0.10
0.10
0.10
0.10
0.00
0.00
0.01
0
0.01
0
0
0
0.00
0.00
0.10
0.10
0.10
0.10
0.00
0.00
0
0
0
0
0
0
0.00
0.10
0.10
0.00
ANNEXURE -I
Sl. No.
State Govt./
Public Sector/
Enterprises/
Local Bodies
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
0.00
300.00
0.00
0.00
0.00
300.00
9.10
0.00
9.10
0.00
0.00
0.00
0.01
0.01
0.01
0.01
0.00
0.00
200.00
2500.00
0.00
0.00
0.00
0.00
200.00
2500.00
0.00
1.20
11100.00
0.00
1.20
11100.00
0.00
0.00
0.00
0.00
0.01
0.01
0.00
0.01
0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
0.00
0.01
0.01
0.00
0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
0.01
0.00
0.00
0.00
0.00
158.16
158.16
0.00
0.01
0.01
0.00
0.00
0.00
0.00
5664.09
5664.09
0.00
0.01
0.01
0.00
0.00
0.00
0.00
98.40
98.40
0.00
0.01
0.01
0.00
0.00
0.00
0.00
36.05
36.05
0.00
0.01
0.01
0.00
0.00
0.00
0.00
10.45
10.45
0.00
0.01
0.01
0.00
0.00
0.00
0.00
640.34
640.34
0.00
0.01
0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
0.01
0.00
387
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
Continuing
Schemes
12
13
Anticipated Expenditure
New
Schemes
14
Total
Continuing
Schemes
15
16
Outlay
New
Schemes
17
Total
Continuing
Schemes
18
New
Schemes
19
20
0.01
0.01
0.01
0.01
0.00
0.00
0.01
0.01
0.01
0.01
0.00
0.00
0
0
0
0
0
0
0.01
0.01
0.00
0.01
0.01
0.00
0.00
0.00
0.00
0.01
0.01
0.00
0.01
0.01
0.00
0.00
0.00
0.00
0
0
0
0
0
0
0
0
0
0.01
0.00
0.01
0.01
0.00
0.01
0.00
0.00
0.00
0.01
0.00
0.01
0.01
0.00
0.01
0.00
0.00
0.00
0
0
0
0
0
0
0
0
0
0.01
0.01
0.00
0.01
0.01
0.00
0.01
0.01
0.00
0.01
0.01
0.00
0.01
0.01
0.00
0.01
0.01
0.00
0.01
0.01
0.00
0.01
0.01
0.00
0.01
0.01
0.00
0.01
0.01
0.00
0.01
0.01
0.00
0.01
0.01
0.00
0.01
0.01
0.00
0.01
0.01
0.00
0.01
0.01
0.00
0.01
0.01
0.00
0.01
0.01
0.00
0.01
0.01
0.00
0.01
0.01
0.00
0.01
0.01
0.00
388
ANNEXURE -I
Sl. No.
State Govt./
Public Sector/
Enterprises/
Local Bodies
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
0.00
0.00
0.00
0.00
0.00
0.00
0.01
0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.22
2.00
1.00
3.22
2.00
1.00
0.00
0.00
0.00
0.01
0.01
0.01
0.01
0.01
0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
0.01
0.00
0.00
0.00
0.00
16.07
16.07
0.00
0.01
0.01
0.00
0.00
0.00
0.00
9.99
9.99
0.00
0.01
0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
12.35
0.00
12.35
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
25.05
0.00
25.05
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4000.00
4000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3457.36
3457.36
0.00
0.00
0.00
0.00
389
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
Continuing
Schemes
12
13
Anticipated Expenditure
New
Schemes
14
Total
Continuing
Schemes
15
16
Outlay
New
Schemes
17
Total
Continuing
Schemes
18
New
Schemes
19
20
0.01
0.01
0.00
0.01
0.01
0.00
0.01
0.01
0.00
0.01
0.01
0.00
0.01
0.01
0.00
0.01
0.01
0.00
0.01
0.01
0.00
0.01
0.01
0.00
0.01
0.01
0.01
0.01
0.01
0.01
0.00
0.00
0.00
0.01
0.01
0.01
0.01
0.01
0.01
0.00
0.00
0.00
0
0
0
0
0
0
0
0
0
0.01
0.01
0.00
0.01
0.01
0.00
0.01
0.01
0.00
0.01
0.01
0.00
0.01
0.01
0.00
0.01
0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
0
0
0
0
0
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
0
0
0
0
0
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
390
ANNEXURE -I
1
2
3
IV
4.1
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
State Govt./
Public Sector/
Enterprises/
Local Bodies
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
III
3000.00
0.00 3000.00
Sub Total Community Development,
16309.00
9809.00 6500.00
Panchayat & MGP
56975.00
42125.00 14850.00
TOTAL - RURAL DEVELOPMENT
The provision under SCP/TSP is included under the welfare of SC/ST Sector
SG
SPECIAL AREA PROGRAMME
Special Area Development - WGDP
SG
10000.00
10000.00
Special Area Development
SG
BRGF
SG
10000.00
10000.00
0.00
TOTAL - SPECIAL AREA PROGRAMME
IRRIGATION AND FLOOD MANAGEMENT
Major & Medium Irrigation
Karapuzha
SG
5000.00
5000.00
Muvattupuzha
SG
20000.00
20000.00
Idamalayar
SG
12500.00
12500.00
Kuriyarkutty-Karappara
SG
100.00
100.00
Banasurasagar
SG
5000.00
5000.00
B/R Thrithala
SG
500.00
500.00
B/R Chamravattom
SG
200.00
200.00
Palakappandy diversion Scheme
SG
AIBP
SG
a) AIBP for Rehabilitation Package
Investigation of Major Projects
SG
5000.00
5000.00
Restructuring of KERI, Peechi, into a fullSG
fledged organisation with mandate for
research and design of major irrigation
systems(Assistance to KERI)
400.00
400.00
SG
Human Resource Development
Assistance to CWRDM
SG
300.00
300.00
Other Training Programmes of the
SG
department
National Hydrology Project
SG
400.00
400.00
Post Facto Evaluation
SG
50.00
50.00
391
26275.91
26275.91
0.00
0.76
0.76
0.00
85867.10
120255.85
85867.10
119815.59
0.00 80259.00
440.26 185691.00
80259.00
185506.00
0.00
185.00
6849.98
6849.98
0.00
6565.00
11675.00
15000.00
33240.00
6565.00
11675.00
15000.00
33240.00
0.00
0.00
6849.98
6849.98
0.00
6638.49
29217.34
10572.68
2743.38
1042.91
3075.84
169.29
574.22
3311.15
6638.49
29217.34
10572.68
2743.38
1042.91
3075.84
169.29
574.22
9000.00
0.00
20000.00
9000.00
0.00
20000.00
6000.00
6000.00
4500.00
700.00
75000.00
4500.00
700.00
75000.00
1005.57
1005.57
1500.00
1500.00
45.88
45.88
1000.00
1000.00
59.17
59.17
300.00
300.00
700.54
16.35
700.54
16.35
76.00
755.00
30.00
755.00
30.00
0.00
3311.15
0.00
0.00
76.00
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
Agreed Outlay
Total
12
Continuing
Schemes
13
III
1
2
3
IV
4.1
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
0.76
0.76
Sub Total Community Development,
13796.00
13796.00
Panchayat & MGP
24188.00
24143.00
TOTAL - RURAL DEVELOPMENT
The provision under SCP/TSP is included under the welfare of SC/ST Sector
SG
SPECIAL AREA PROGRAMME
1313.00
1313.00
Special Area Development - WGDP
SG
727.00
727.00
Special Area Development
SG
3427.00
3427.00
BRGF
SG
5467.00
5467.00
TOTAL - SPECIAL AREA PROGRAMME
IRRIGATION AND FLOOD MANAGEMENT
Major & Medium Irrigation
Karapuzha
SG
890.00
890.00
Muvattupuzha
SG
0.00
0.00
Idamalayar
SG
1100.00
1100.00
Kuriyarkutty-Karappara
SG
0.00
0.00
Banasurasagar
SG
800.00
800.00
B/R Thrithala
SG
0.00
0.00
B/R Chamravattom
SG
1005.00
1005.00
Palakappandy diversion Scheme
SG
500.00
500.00
3246.00
3246.00
AIBP
SG
a) AIBP for Rehabilitation Package
Investigation of Major Projects
SG
120.00
120.00
Restructuring of KERI, Peechi, into a fullSG
fledged organisation with mandate for
research and design of major irrigation
systems(Assistance to KERI)
5.00
5.00
SG
Human Resource Development
Assistance to CWRDM
SG
20.00
20.00
Other Training Programmes of the
SG
department
5.00
National Hydrology Project
SG
450.00
450.00
Post Facto Evaluation
SG
5.00
5.00
392
Anticipated Expenditure
New
Schemes
14
0.00
Total
Continuing
Schemes
15
16
Outlay
New
Schemes
17
Total
Continuing
Schemes
18
19
New
Schemes
20
0.76
0.76
0.00
0.01
0.01
0.00
0.00 13796.00
45.00 24188.00
13796.00
24143.00
0.00
45.00
14518.01
26475.00
14218.01
25572.01
300.00
902.99
1313.00
727.00
3427.00
5467.00
1313.00
727.00
3427.00
5467.00
0.00
2000.00
1000.00
3427.00
6427.00
2000.00
1000.00
3427.00
6427.00
890.00
0.00
1100.00
0.00
800.00
0.00
1005.00
500.00
3246.00
890.00
0.00
1100.00
0.00
800.00
0.00
1005.00
500.00
3246.00
3090.00
1200.00
800.00
0.00
1100.00
0.00
2100.00
200.00
3090.00
1200.00
800.00
0.00
1100.00
0.00
2100.00
200.00
120.00
120.00
2902.00
120.00
2902.00
120.00
5.00
5.00
100.00
100.00
20.00
20.00
20.00
20.00
5.00
450.00
5.00
450.00
5.00
10.00
250.00
5.00
10.00
250.00
5.00
0.00
5.00
5.00
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
SG
4900.00
4900.00
350.00
1000.00
800.00
350.00
2261.80
2261.80
58.38
0.60
65.31
58.38
SG
SG
SG
SG
SG
SG
SG
SG
SG
SG
SG
SG
SG
SG
SG
SG
SG
SG
1000.00
800.00
3500.00
3500.00
0.00
0.00
60000.00
54700.00
2869.00
2869.00
5300.00
0.60
65.31
5960.44
800.00
6540.00
2500.00
10000.00
3500.00
800.00
6540.00
2500.00
10000.00
5960.44
147.49
105.18
145.54
3500.00
147.49
105.18
145.54
65.88
152.27
165.88
1.75
39.17
8.52
0.47
0.00
126.69
145.00
65.88
152.27
165.88
1.75
39.17
8.52
0.47
0.00
126.69
0.00
68623.18
59140.68
9482.50 142201.00
2279.98
2279.98
2770.00
2770.00
0.00
0.00
15.69
19.46
15.69
19.46
800.00
800.00
145.00
132125.00 10076.00
SG
SG
SG
SG
SG
393
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
2
Continuing
Schemes
12
13
Anticipated Expenditure
New
Schemes
14
Total
Continuing
Schemes
15
16
Outlay
New
Schemes
17
Total
Continuing
Schemes
18
19
New
Schemes
20
SG
0.00
0.00
0.00
0.00
30.00
12.00
50.00
5.00
1490.00
30.00
12.00
50.00
30.00
12.00
50.00
1490.00
30.00
12.00
50.00
5.00
1490.00
1490.00
9733.00
9723.00
9733.00
9723.00
300.00
300.00
300.00
30.00
30.00
30.00
SG
SG
SG
SG
SG
SG
SG
SG
SG
5.00
30.00
10.00
99.00
5.00
0.00
30.00
10.00
99.00
5.00
0.00
12041.00
12041.00
300.00
350.00
350.00
30.00
30.00
30.00
5.00
SG
SG
SG
SG
SG
SG
SG
SG
SG
10.00
10.00
SG
SG
SG
SG
SG
394
0.00
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
SG
5.00
5.00
6.42
6.42
30.00
30.00
5.00
5.00
2.51
2.51
300.00
300.00
1911.00
1911.00
922.74
922.74
883.00
50.00
883.00
250.00
250.00
5083.00
5033.00
4500.00
11000.00
3500.00
2000.00
4500.00
11000.00
3500.00
2000.00
26000.00
26000.00
0.00
0.00
47000.00
52083.00
47000.00
52033.00
58.40
1.57
6200.00
300.00
500.00
6200.00
300.00
500.00
SG
SG
SG
SG
SG
SG
SG
SG
SG
210.00
210.00
5000.00
5000.00
4250.00
10000.00
4250.00
10000.00
1000.00
1000.00
250.00
250.00
0.00
SG
SG
SG
159.92
159.92
3406.72
3406.72
394.58
5031.04
2198.35
124.34
394.58
5031.04
2198.35
124.34
0.00
82.84
20.17
0.00
82.84
20.17
691.15
691.15
1.50
1.50
8543.97
11950.69
8543.97
11950.69
2555.63
58.40
1.57
2555.63
0.00
50.00
50.00
SG
SG
15500.00
20500.00
15500.00
20500.00
6500.00
6500.00
0.00
0.00
SG
SG
SG
395
0.00
50.00
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
2
Continuing
Schemes
12
13
Anticipated Expenditure
New
Schemes
14
Total
Continuing
Schemes
15
16
Outlay
New
Schemes
17
Total
Continuing
Schemes
18
19
New
Schemes
20
SG
5.00
5.00
5.00
5.00
5.00
5.00
20.00
20.00
20.00
20.00
20.00
20.00
264.00
10.00
264.00
264.00
10.00
264.00
250.00
5.00
250.00
5.00
55.00
55.00
55.00
55.00
55.00
55.00
684.00
674.00
684.00
674.00
715.00
715.00
30.00
175.00
100.00
125.00
30.00
175.00
100.00
125.00
30.00
175.00
100.00
125.00
30.00
175.00
100.00
125.00
50.00
175.00
100.00
205.00
50.00
175.00
100.00
205.00
SG
SG
SG
SG
SG
SG
SG
SG
SG
10.00
10.00
10.00
10.00
10.00
0.00
10.00
SG
SG
SG
SG
5300.00
5300.00
5730.00
6414.00
5730.00
6404.00
670.00
25.00
5.00
670.00
25.00
5.00
5300.00
5300.00
5730.00
6414.00
5730.00
6404.00
670.00
25.00
5.00
670.00
25.00
5.00
5800.00
5800.00
6340.00
7055.00
6330.00
7045.00
470.00
25.00
2.00
470.00
25.00
2.00
SG
0.00
10.00
0.00
10.00
SG
SG
SG
396
10.00
10.00
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
54.87
500.00
500.00
SG
1000.00
1000.00
54.87
1000.00
82.56
2753.03
82.56
2638.19
SG
1000.00
7500.00
6500.00
500.00
0.00
500.00
0.00
72.41
738.95
328.97
72.41
738.95
328.97
500.00
500.00
0.00
17.53
0.00
172.22
0.00
1330.08
1140.33
2432.47
0.00
388.91
2432.47
114.84
1000.00
8500.00
7500.00
50.00
100.00
100.00
150.00
100.00
1000.00
1000.00
1000.00
SG
SG
SG
SG
SG
SG
SG
SG
SG
SG
SG
0.00
0.00
1000.00
1000.00
4000.00
4000.00
0.00
17.53
0.00
172.22
189.75
50.00
50.00
0.00
388.91
66.49
66.49
0.00
111.59
0.00
111.59
50.00
21875.00
50.00
21875.00
SG
SG
4000.00
4000.00
0.00
2999.46
2432.47
566.99
22925.00
22925.00
0.00
5000.00
5000.00
0.00
4329.54
3572.80
756.74
23075.00
23025.00
50.00
397
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
2
SG
SG
12
Continuing
Schemes
13
Anticipated Expenditure
New
Schemes
14
15.00
15.00
200.00
0.00
915.00
715.00
30.00
30.00
30.00
30.00
50.00
Total
Continuing
Schemes
15
16
Outlay
New
Schemes
17
15.00
15.00
200.00
200.00
0.00
200.00
915.00
715.00
30.00
30.00
30.00
30.00
50.00
50.00
10.00
4375.00
10.00
4375.00
4435.00
4435.00
4465.00
4465.00
Total
Continuing
Schemes
18
19
New
Schemes
20
18.00
18.00
200.00
200.00
200.00
200.00
715.00
715.00
30.00
30.00
30.00
30.00
50.00
25.00
25.00
10.00
4375.00
10.00
4375.00
10.00
4375.00
0.00
4435.00
4435.00
0.00
10.00
4375.00
1511.00
5921.00
4410.00
1511.00
1511.00
0.00
4465.00
4465.00
0.00
5951.00
4440.00
1511.00
SG
0.00
SG
SG
SG
SG
SG
SG
SG
SG
SG
SG
SG
0.00
0.00
0.00
SG
398
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
93000.00
86700.00
6300.00
87656.44
214683.00 11176.00
PSE
PSE
PSE
PSE
PSE
PSE
PSE
900.00
0.00
15500.00
0.00
0.00
400.00
900.00
0.00
15500.00
0.00
0.00
400.00
0.00
0.00
0.00
0.00
0.00
0.00
400.00
35.00
6500.00
650.00
2012.00
100.00
400.00
35.00
6500.00
650.00
2012.00
100.00
0.00
0.00
0.00
0.00
0.00
0.00
PSE
PSE
12110.00
12110.00
0.00
74000.00
74000.00
0.00
PSE
PSE
PSE
0.00
41300.00
0.00
41300.00
0.00
0.00
27500.00
56000.00
0.00 27500.00
56000.00
0.00
PSE
PSE
PSE
PSE
PSE
PSE
PSE
1775.00
840.00
0.00
0.00
0.00
0.00
0.00
1775.00
840.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.00
30.00
5.00
8.00
30.00
5.00
0.00
0.00
0.00
15.00
60.00
10.00
15.00
60.00
10.00
0.00
0.00
0.00
ENERGY
V
5.1
1
2
3
4
5
6
7
10
11
12
13
14
15
16
POWER DEVELOPMENT
Hydel Project-A. Ongoing
Kuttiadi Tailrace
Azhutha Diversion
Kuttiadi Additional units
Neriamangalam Ext
Kuttiadi Augmentation
Kuttiar Diversion
B-Other Schemes
112192.38
399
112192.38
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
12
Continuing
Schemes
13
Anticipated Expenditure
New
Schemes
14
21527.00
21307.00
PSE
PSE
PSE
PSE
PSE
PSE
PSE
220.00
20.00
4400.00
600.00
50.00
100.00
220.00
20.00
4400.00
600.00
50.00
100.00
PSE
PSE
14910.00
14910.00
PSE
PSE
PSE
217.00
4295.00
0.00
4295.00
217.00
0.00
PSE
PSE
PSE
PSE
PSE
PSE
PSE
8.00
30.00
5.00
8.00
30.00
5.00
10.00
40.00
10.00
10.00
40.00
10.00
Total
Continuing
Schemes
15
220.00 21527.00
16
Outlay
New
Schemes
17
Total
Continuing
Schemes
18
19
New
Schemes
20
21307.00
220.00
25762.00
24241.00
1521.00
220.00
20.00
4400.00
600.00
50.00
100.00
220.00
20.00
4400.00
600.00
50.00
100.00
0.00
0.00
0.00
0.00
0.00
0.00
125.00
125.00
0.00
6000.00
200.00
100.00
20.00
6000.00
200.00
100.00
20.00
0.00
0.00
0.00
0.00
0.00 14910.00
14910.00
0.00
13208.00
13208.00
0.00
217.00
4295.00
0.00
4295.00
217.00
0.00
1290.00
6000.00
1290.00
6000.00
0.00
0.00
0.00
0.00
0.00
8.00
30.00
5.00
8.00
30.00
5.00
0.00
0.00
0.00
10.00
10.00
0.00
0.00
0.00
0.00
10.00
40.00
10.00
10.00
40.00
10.00
0.00
0.00
0.00
ENERGY
V
5.1
1
2
3
4
5
6
7
10
11
12
13
14
15
16
POWER DEVELOPMENT
Hydel Project-A. Ongoing
Kuttiadi Tailrace
Azhutha Diversion
Kuttiadi Additional units
Neriamangalam Ext
Kuttiadi Augmentation
Kuttiar Diversion
B-Other Schemes
400
0.00
0.00
0.00
0.00
0.00
0.00
ANNEXURE -I
17
18
19
20
21
22
23
24
25
26
27
a
b
c
State Govt./
Public Sector/
Enterprises/
Local Bodies
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
PSE
PSE
PSE
PSE
PSE
PSE
PSE
0.00
280.00
80.00
0.00
280.00
80.00
0.00
0.00
0.00
2500.00
2000.00
1500.00
2500.00
2000.00
1500.00
0.00
0.00
0.00
44.68
41.24
60.47
44.68
41.24
60.47
PSE
PSE
1897.00
68004.00
1897.00
68004.00
0.00
0.00
0.50
22424.81
PSE
PSE
50000.00
0.00
50000.00
0.00
0.00
0.00
PSE
0.00
0.00
0.00
PSE
2250.00
2250.00
0.00
PSE
0.00
0.00
0.00
PSE
PSE
0.00
0.00
0.00
0.00
0.00
0.00
5.97
0
PSE
0.00
0.00
0.00
PSE
2643.00
2643.00
0.00
PSE
PSE
PSE
PSE
PSE
0.00
0.00
0.00
56150.00
0.00
0.00
56150.00
0.00
0.00
0.00
0.00
0.00
401
10.00
15.00
30.00
10.00
15.00
30.00
0.00
0.00
0.00
0
0
0
7500.00
7500.00
0.00
0.5
22424.81
0
0
1200.00
97500.00
1200.00
97500.00
0.00
0.00
5.97
0
0
0
900.00
100.00
900.00
100.00
0.00
0.00
400.00
400.00
0.00
12210.00
12210.00
0.00
0 142500.00
29300.00
142500.00
29300.00
0.00
0.00
1797.32
1797.32
25462.56
25462.56
ANNEXURE -I
17
18
19
20
21
22
23
24
25
26
27
a
b
c
State Govt./
Public Sector/
Enterprises/
Local Bodies
Continuing
Schemes
12
13
Anticipated Expenditure
New
Schemes
14
Total
Continuing
Schemes
15
16
Outlay
New
Schemes
17
Total
18
Continuing
Schemes
19
New
Schemes
20
5.00
5.00
0.00
5.00
5.00
0.00
30.00
30.00
0.00
30.00
30.00
0.00
420.00
420.00
0.00
420.00
420.00
0.00
425.00
425.00
0.00
50.00
20120.00
50.00
20120.00
0.00
50.00
0.00 20120.00
50.00
20120.00
0.00
0.00
150.00
16000.00
150.00
16000.00
0.00
0.00
PSE
PSE
200.00
50.00
200.00
50.00
0.00
0.00
200.00
50.00
200.00
50.00
0.00
0.00
225.00
60.00
225.00
60.00
0.00
0.00
PSE
200.00
200.00
0.00
200.00
200.00
0.00
200.00
200.00
0.00
PSE
1400.00
1400.00
0.00
1400.00
1400.00
0.00
2000.00
2000.00
0.00
18000.00
12000.00
18000.00
12000.00
0.00 18000.00
0.00 12000.00
18000.00
12000.00
0.00
0.00
21000.00
2492.00
21000.00
2492.00
0.00
0.00
PSE
PSE
PSE
PSE
PSE
PSE
PSE
PSE
PSE
PSE
PSE
PSE
PSE
PSE
PSE
PSE
PSE
PSE
PSE
402
ANNEXURE -I
d
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
State Govt./
Public Sector/
Enterprises/
Local Bodies
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
PSE
72500.00
72500.00
0.00
PSE
PSE
0.00
0.00
0.00
0.00
0.00
0.00
PSE
1570.00
1570.00
0.00
PSE
8301.00
8301.00
0.00
PSE
0.00
0.00
0.00
PSE
PSE
0.00
0.00
0.00
0.00
0.00
0.00
PSE
0.00
0.00
PSE
0.00
PSE
PSE
PSE
Continuing
Schemes
33741.20
994.01
48400.00
1000.00
48400.00
1000.00
0.00
0.00
200.00
200.00
0.00
2500.00
2500.00
0.00
500.00
350.00
500.00
-
0.00
350.00
0.00
1000.00
1000.00
0.00
0.00
0.00
2200.00
2200.00
0.00
0.00
0.00
0.00
0.00
0.00
0
0.00
0.00
0.00
20000
178.35
416.15
20000
178.35
416.15
0
0
0
PSE
PSE
PSE
0.00
0.00
0.00
0
0
0
0.00
0.00
0.00
1564.50
1051.41
2601.16
1564.5
1051.41
2601.16
0
0
0
PSE
0.00
0.00
5000.00
0.00
5000.00
46138.24
0.67
33741.2
994.01
46138.24
0.67
0
0
PSE
PSE
PSE
PSE
403
ANNEXURE -I
d
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
State Govt./
Public Sector/
Enterprises/
Local Bodies
PSE
Continuing
Schemes
12
13
Anticipated Expenditure
New
Schemes
14
PSE
PSE
16800.00
350.00
16800.00
350.00
PSE
5.00
5.00
0.00
PSE
1630.00
1630.00
PSE
PSE
350.00
75.00
PSE
PSE
Total
Continuing
Schemes
15
0.00 16800.00
0.00
350.00
16
Outlay
New
Schemes
17
Total
Continuing
Schemes
18
19
New
Schemes
20
16800.00
350.00
0.00
0.00
9500.00
150.00
9500.00
150.00
0.00
0.00
5.00
5.00
0.00
50.00
50.00
0.00
0.00
1630.00
1630.00
0.00
2000.00
2000.00
0.00
350.00
0.00
0.00
75.00
350.00
75.00
350.00
0.00
0.00
75.00
500.00
75.00
500.00
75.00
0.00
0.00
200.00
200.00
0.00
200.00
200.00
0.00
200.00
200.00
0.00
2200.00
2200.00
0.00
2200.00
2200.00
0.00
2200.00
2200.00
0.00
3935.00
1000.00
2000.00
20.00
300.00
0.00
0.00
0.00
0.00
0.00
3935.00
1000.00
2000.00
20.00
300.00
PSE
PSE
PSE
PSE
PSE
PSE
PSE
PSE
PSE
PSE
PSE
PSE
404
ANNEXURE -I
Sl. No.
State Govt./
Public Sector/
Enterprises/
Local Bodies
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
VI
6.1
1
2
3
4
5
6
7
8
PSE
PSE
0.00
342500.00
0
342500.00
0.00
0.00
268715.62
268715.62
State Govt
0.00
0.00
308.21
308.21
State Govt
0.00
0.00
308.21
308.21
State Govt
State Govt
4000.00
4000.00
685.47
685.47
4000.00
4000.00
0.00
State Govt
State Govt
75.00
425.00
75
0
0.00
425.00
120.05
342.50
120.05
0.00
0
342.50
1800.00
713.00
1800.00
713.00
0.00
0.00
State Govt
State Govt
State Govt
State Govt
State Govt
State Govt
PSE&State
4500.00
75.00
4425.00
1148.02
120.05
1027.97
6513.00
6513.00
0.00
3000.00
0.00
0
0
3000.00
0.00
719.51
0.00
0.00
0.00
719.51
0.00
3000.00
5000.00
3000.00
0.00
0.00
5000.00
3000.00
350000.00
0
342575.00
3000.00
7425.00
719.51
270891.36
0.00
268835.67
State Govt.
7000.00
7000.00
0.00
2851.94
2851.94
0.00
4500.00
4500.00
0.00
State Govt.
State Govt.
State Govt.
82.00
560.00
14000.00
82.00
560.00
14000.00
0.00
0.00
0.00
77.05
558.92
8730.32
77.05
558.92
8730.32
0.00
0.00
0.00
200.00
600.00
4600.00
200.00
600.00
4600.00
0.00
0.00
0.00
State Govt.
900.00
900.00
0.00
566.03
566.03
0.00
1100.00
1100.00
0.00
PSE
203.00
203.00
0.00
217.50
217.50
0.00
268.00
268.00
0.00
State Govt.
State Govt.
1000.00
390.00
1000.00
0.00
0.00
390.00
51.32
22.87
51.32
0.00
0.00
22.87
1400.00
400.00
1400.00
400.00
0.00
0.00
405
60.00
0 520200.00
719.51
8000.00
2055.69 534713.00
0.00
60.00
487290.00 32910.00
3000.00 5000.00
496803.00 37910.00
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
12
PSE
PSE
99000.00
98708.00
State Govt
State Govt
350.00
350.00
0.00
State Govt
State Govt
30.00
63.00
30.00
63.00
State Govt
State Govt
State Govt
State Govt
State Govt
State Govt
PSE&State
443.00
VI
6.1
1
2
3
4
5
6
7
8
Continuing
Schemes
13
Anticipated Expenditure
New
Schemes
14
Total
Continuing
Schemes
15
292.00 99000.00
16
Outlay
New
Schemes
17
Total
Continuing
Schemes
18
19
New
Schemes
20
98708.00
292.00
91435.00
84180.00
7255.00
350.00
350.00
0.00
900.00
900.00
0.00
0.00
0.00
30.00
63.00
30.00
63.00
0.00
0.00
30.00
70.00
30.00
70.00
0.00
0.00
443.00
0.00
443.00
443.00
0.00
1000.00
1000.00
0.00
150.00
200.00
150.00
0.00
0.00
200.00
150.00
200.00
150.00
0.00
0.00
200.00
350.00
99793.00
150.00
99301.00
200.00
350.00
492.00 99793.00
150.00
99301.00
200.00
492.00
0.00
500.00
500.00
1000.00
93435.00
0.00
500.00
0.00
500.00
85680.00
0.00
0.00
500.00
500.00
7755.00
State Govt.
100.00
100.00
0.00
100.00
100.00
0.00
300.00
300.00
0.00
State Govt.
State Govt.
State Govt.
20.00
0.00
179.00
20.00
0.00
179.00
0.00
0.00
0.00
20.00
0.00
179.00
20.00
0.00
179.00
0.00
0.00
0.00
25.00
400.00
800.00
25.00
400.00
800.00
0.00
0.00
0.00
State Govt.
120.00
120.00
0.00
120.00
120.00
0.00
200.00
200.00
0.00
PSE
25.00
25.00
0.00
25.00
25.00
0.00
30.00
30.00
0.00
State Govt.
State Govt.
50.00
20.00
50.00
20.00
0.00
0.00
50.00
20.00
50.00
20.00
0.00
0.00
50.00
25.00
50.00
25.00
0.00
0.00
State Govt
State Govt
406
ANNEXURE -I
Sl. No.
State Govt./
Public Sector/
Enterprises/
Local Bodies
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
9
10
11
12
13
14
1
2
3
4
5
6
a.
1
State Govt.
770.00
0.00
770.00
746.13
0.00
746.13
1000.00
1000.00
0.00
State Govt.
2395.00
1340.00
1055.00
883.95
299.86
584.09
0.00
0.00
0.00
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
350.00
0.00
350.00
State Govt.
0.00
0.00
0.00
321.88
0.00
321.88
0.00
0.00
0.00
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
27300.00
25085.00
2215.00
15027.91
13352.94
1674.97
14418.00
14068.00
350.00
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
State Govt.
25.00
25.00
0.00
22.69
22.69
0.00
100.00
100.00
0.00
State Govt.
285.00
285.00
0.00
382.67
382.67
0.00
500.00
500.00
0.00
State Govt.
445.00
0.00
445.00
222.50
0.00
222.50
500.00
500.00
0.00
State Govt.
85.00
185.00
0.00
0.00
85.00
185.00
115.00
21.60
0.00
0.00
115.00
21.60
130.00
0.00
130.00
0.00
0.00
0.00
State Govt.
50.00
50.00
0.00
66.50
66.50
0.00
350.00
350.00
0.00
PSE
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1075.00
360.00
715.00
830.96
471.86
359.10
1580.00
1580.00
0.00
945.00
945.00
0.00
543.28
543.28
0.00
1600.00
1600.00
0.00
State Govt.
407
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
9
10
11
12
13
14
1
2
3
4
5
6
a.
1
Continuing
Schemes
12
13
Anticipated Expenditure
New
Schemes
14
Total
Continuing
Schemes
15
16
Outlay
New
Schemes
17
Total
Continuing
Schemes
18
19
New
Schemes
20
State Govt.
50.00
50.00
0.00
50.00
50.00
0.00
100.00
100.00
0.00
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
State Govt.
50.00
0.00
50.00
50.00
0.00
50.00
70.00
70.00
0.00
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
500.00
0.00
500.00
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
400.00
0.00
400.00
614.00
564.00
50.00
614.00
564.00
50.00
2900.00
2000.00
900.00
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
100.00
0.00
100.00
State Govt.
5.00
5.00
0.00
5.00
5.00
0.00
20.00
20.00
0.00
State Govt.
34.00
34.00
0.00
34.00
34.00
0.00
75.00
75.00
0.00
State Govt.
8.00
8.00
0.00
8.00
8.00
0.00
30.00
30.00
0.00
State Govt.
3.00
0.00
3.00
0.00
0.00
0.00
3.00
0.00
3.00
0.00
0.00
0.00
5.00
0.00
5.00
0.00
0.00
0.00
State Govt.
50.00
50.00
0.00
50.00
50.00
0.00
70.00
70.00
0.00
PSE
0.00
0.00
0.00
0.00
0.00
0.00
700.00
0.00
700.00
100.00
100.00
0.00
100.00
100.00
0.00
900.00
200.00
700.00
40.00
40.00
0.00
40.00
40.00
0.00
500.00
500.00
0.00
State Govt.
408
ANNEXURE -I
Sl. No.
State Govt./
Public Sector/
Enterprises/
Local Bodies
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
State Govt.
350.00
350.00
0.00
299.43
299.43
0.00
520.00
520.00
0.00
State Govt.
220.00
220.00
0.00
161.89
161.89
0.00
380.00
380.00
0.00
State Govt.
State Govt.
1400.00
750.00
1400.00
750.00
0.00
0.00
1085.12
296.75
1085.12
296.75
0.00
0.00
2435.00
800.00
2435.00
800.00
0.00
0.00
State Govt.
1000.00
1000.00
0.00
2875.48
2875.48
0.00
1500.00
1500.00
0.00
State Govt.
200.00
200.00
0.00
94.02
94.02
0.00
150.00
150.00
0.00
State Govt.
40.00
40.00
0.00
7.59
7.59
0.00
60.00
60.00
0.00
State Govt.
1500.00
0.00
1500.00
289.99
0.00
289.99
400.00
400.00
0.00
State Govt.
200.00
0.00
200.00
6.21
0.00
6.21
100.00
100.00
0.00
State Govt.
0.00
0.00
0.00
0.88
0.00
0.88
500.00
500.00
0.00
State Govt.
0.00
0.00
0.00
21.50
0.00
21.50
301.00
301.00
0.00
1020.00
210.00
810.00
425.32
60.39
364.93
0.00
0.00
0.00
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
950.00
0.00
950.00
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
550.00
0.00
550.00
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
1500.00
0.00
1500.00
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
1250.00
0.00
1250.00
(ii)
(iii)
(i)
(ii)
3
4
5
6
7
8
9
10
11
12
13
14
409
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
(ii)
(iii)
(i)
(ii)
3
Continuing
Schemes
12
13
Anticipated Expenditure
New
Schemes
14
Total
Continuing
Schemes
15
16
Outlay
New
Schemes
17
Total
Continuing
Schemes
18
19
New
Schemes
20
State Govt.
40.00
40.00
0.00
40.00
40.00
0.00
200.00
200.00
0.00
State Govt.
20.00
20.00
0.00
20.00
20.00
0.00
80.00
80.00
0.00
State Govt.
State Govt.
80.00
30.00
80.00
30.00
0.00
0.00
80.00
30.00
80.00
30.00
0.00
0.00
350.00
200.00
350.00
200.00
0.00
0.00
State Govt.
1500.00
1500.00
0.00
1500.00
1500.00
0.00
0.00
0.00
0.00
State Govt.
30.00
30.00
0.00
30.00
30.00
0.00
50.00
50.00
0.00
State Govt.
12.00
12.00
0.00
12.00
12.00
0.00
State Govt.
15.00
15.00
0.00
15.00
15.00
0.00
200.00
200.00
0.00
State Govt.
20.00
20.00
0.00
20.00
20.00
0.00
20.00
20.00
0.00
State Govt.
20.00
20.00
0.00
20.00
20.00
0.00
105.00
105.00
0.00
State Govt.
20.00
20.00
0.00
20.00
20.00
0.00
25.00
25.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
State Govt.
150.00
0.00
150.00
150.00
0.00
150.00
500.00
500.00
0.00
State Govt.
50.00
0.00
50.00
50.00
0.00
50.00
10.00
10.00
0.00
State Govt.
100.00
0.00
100.00
100.00
0.00
100.00
10.00
10.00
0.00
State Govt.
65.00
0.00
65.00
65.00
0.00
65.00
25.00
25.00
0.00
5
6
7
8
9
10
11
12
13
14
410
ANNEXURE -I
Sl. No.
State Govt./
Public Sector/
Enterprises/
Local Bodies
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
State Govt.
0.00
0.00
0.00
100.00
0.00
100.00
200.00
0.00
200.00
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
100.00
0.00
100.00
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
State Govt.
State Govt.
0.00
0.00
7625.00
0.00
0.00
5115.00
0.00
0.00
2510.00
0.00
0.00
6207.46
0.00
0.00
5423.95
0.00
0.00
783.51
0.00
0.00
13296.00
0.00
0.00
8746.00
0.00
0.00
4550.00
15
16
17
18
19
20
21
22
a.
b.
c.
(i)
(ii)
23
(i)
(ii)
b.
1
411
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
State Govt.
200.00
State Govt.
Agreed Outlay
Total
Continuing
Schemes
12
13
Anticipated Expenditure
New
Schemes
Total
Continuing
Schemes
16
Outlay
New
Schemes
17
Total
Continuing
Schemes
18
19
New
Schemes
14
15
20
0.00
200.00
200.00
0.00
200.00
0.00
0.00
0.00
100.00
0.00
100.00
100.00
0.00
100.00
0.00
0.00
0.00
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
100.00
0.00
100.00
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
100.00
0.00
100.00
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
25.00
0.00
25.00
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
200.00
0.00
200.00
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
200.00
0.00
200.00
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
80.84
0.00
80.84
63.00
0.00
63.00
15
16
17
18
19
20
21
22
a.
b.
c.
(i)
(ii)
23
(i)
(ii)
b.
1
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
600.00
0.00
600.00
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
277.16
0.00
277.16
State Govt.
State Govt.
0.00
0.00
2492.00
0.00
0.00
1827.00
0.00
0.00
665.00
0.00
0.00
2492.00
0.00
0.00
1827.00
0.00
0.00
665.00
8.00
9.00
3938.00
0.00
0.00
2275.00
8.00
9.00
1663.00
412
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
(i)
State Govt.
150.00
150.00
0.00
49.91
49.91
0.00
250.00
250.00
0.00
State Govt.
200.00
200.00
0.00
81.46
81.46
0.00
200.00
200.00
0.00
State Govt.
25.00
25.00
0.00
0.03
0.03
0.00
20.00
20.00
0.00
500.00
875.00
8500.00
0.00
375.00
5490.00
500.00
500.00
3010.00
805.22
936.62
7144.08
0.00
131.40
5555.35
805.22
805.22
1588.73
0.00
470.00
13766.00
0.00
470.00
9216.00
0.00
0.00
4550.00
State Govt.
150.00
150.00
0.00
51.50
51.50
0.00
600.00
600.00
0.00
State Govt.
3500.00
3500.00
0.00
1026.29
1026.29
0.00
840.00
840.00
0.00
State Govt.
750.00
750.00
0.00
99.49
99.49
0.00
165.00
165.00
0.00
State Govt.
1025.00
1025.00
0.00
342.71
342.71
0.00
150.00
150.00
0.00
State Govt.
150.00
150.00
0.00
115.08
115.08
0.00
800.00
800.00
0.00
State Govt.
400.00
0.00
400.00
90.46
0.00
90.46
200.00
200.00
0.00
State Govt.
600.00
0.00
600.00
14.87
0.00
14.87
50.00
50.00
0.00
State Govt.
300.00
0.00
300.00
75.02
0.00
75.02
75.00
75.00
0.00
State Govt.
200.00
0.00
200.00
148.36
0.00
148.36
1800.00
1800.00
0.00
State Govt.
State Govt.
500.00
75.00
0.00
0.00
500.00
75.00
140.70
115.49
0.00
0.00
140.70
115.49
635.00
150.00
635.00
150.00
0.00
0.00
State Govt.
0.00
0.00
0.00
47.71
0.00
47.71
1261.00
1261.00
0.00
State Govt.
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
92.70
125.57
0.00
0.00
92.70
125.57
400.00
500.00
400.00
500.00
0.00
0.00
Sl. No.
(ii)
2
3
2
3
4
5
6
7
8
9
10
11
12
13
14
413
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
(i)
Sl. No.
(ii)
2
3
2
3
4
5
6
7
8
9
10
11
12
13
14
Continuing
Schemes
12
13
Anticipated Expenditure
New
Schemes
14
Total
Continuing
Schemes
15
16
Outlay
New
Schemes
17
Total
Continuing
Schemes
18
19
New
Schemes
20
State Govt.
10.00
10.00
0.00
10.00
10.00
0.00
10.00
10.00
0.00
State Govt.
10.00
10.00
0.00
10.00
10.00
0.00
20.00
20.00
0.00
State Govt.
4.00
4.00
0.00
4.00
4.00
0.00
2.00
2.00
0.00
0.00
24.00
2516.00
0.00
24.00
1851.00
0.00
0.00
665.00
0.00
24.00
2516.00
0.00
24.00
1851.00
0.00
0.00
665.00
0.00
32.00
3970.00
0.00
32.00
2307.00
0.00
0.00
1663.00
State Govt.
25.00
25.00
0.00
25.00
25.00
0.00
50.00
50.00
0.00
State Govt.
150.00
150.00
0.00
150.00
150.00
0.00
200.00
200.00
0.00
State Govt.
25.00
25.00
0.00
25.00
25.00
0.00
25.00
25.00
0.00
State Govt.
25.00
25.00
0.00
25.00
25.00
0.00
25.00
25.00
0.00
State Govt.
151.00
151.00
0.00
151.00
151.00
0.00
160.00
160.00
0.00
State Govt.
10.00
10.00
0.00
10.00
10.00
0.00
10.00
10.00
0.00
State Govt.
5.00
5.00
0.00
5.00
5.00
0.00
10.00
10.00
0.00
State Govt.
15.00
15.00
0.00
15.00
15.00
0.00
25.00
25.00
0.00
State Govt.
300.00
300.00
0.00
300.00
300.00
0.00
200.00
200.00
0.00
State Govt.
State Govt.
35.00
15.00
35.00
15.00
0.00
0.00
35.00
15.00
35.00
15.00
0.00
0.00
50.00
25.00
50.00
25.00
0.00
0.00
State Govt.
50.00
50.00
0.00
50.00
50.00
0.00
25.00
25.00
0.00
State Govt.
State Govt.
25.00
150.00
25.00
150.00
0.00
0.00
25.00
150.00
25.00
150.00
0.00
0.00
50.00
25.00
50.00
25.00
0.00
0.00
414
ANNEXURE -I
15
16
17
18
19
22
23
24
25
26
27
28
State Govt./
Public Sector/
Enterprises/
Local Bodies
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
20
21
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
800.00
800.00
0.00
PSE
0.00
2850.00
0.00
1350.00
0.00
1500.00
25.00
2077.05
0.00
578.70
25.00
1498.35
800.00
0.00
800.00
0.00
0.00
0.00
State Govt.
2000.00
2000.00
0.00
2445.42
2445.42
0.00
4500.00
4500.00
0.00
State Govt.
0.00
0.00
0.00
187.58
0.00
187.58
1300.00
0.00
1300.00
State Govt.
0.00
0.00
0.00
1657.70
0.00
1657.70
2600.00
0.00
2600.00
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
100.00
0.00
100.00
State Govt.
0.00
0.00
0.00
850.00
0.00
850.00
2400.00
0.00
2400.00
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
400.00
0.00
400.00
PSE
0.00
0.00
0.00
0.00
0.00
0.00
590.00
0.00
590.00
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
80.00
0.00
80.00
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
80.00
0.00
80.00
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
300.00
0.00
300.00
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
12500.00
8925.00
3575.00
9728.70
4659.19
5069.51
21576.00
13726.00
7850.00
415
ANNEXURE -I
15
16
17
18
19
State Govt./
Public Sector/
Enterprises/
Local Bodies
20
21
22
23
24
25
26
27
28
Continuing
Schemes
12
13
Anticipated Expenditure
New
Schemes
14
Total
Continuing
Schemes
15
16
Outlay
New
Schemes
17
Total
Continuing
Schemes
18
19
New
Schemes
20
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PSE
50.00
0.00
50.00
0.00
0.00
0.00
50.00
0.00
50.00
0.00
0.00
0.00
50.00
0.00
50.00
0.00
0.00
0.00
State Govt.
600.00
600.00
0.00
600.00
600.00
0.00
800.00
800.00
0.00
State Govt.
300.00
0.00
300.00
300.00
0.00
300.00
150.00
150.00
0.00
State Govt.
600.00
0.00
600.00
600.00
0.00
600.00
400.00
400.00
0.00
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
State Govt.
225.00
0.00
225.00
225.00
0.00
225.00
510.00
510.00
0.00
State Govt.
50.00
0.00
50.00
50.00
0.00
50.00
50.00
50.00
0.00
PSE
75.00
0.00
75.00
75.00
0.00
75.00
200.00
200.00
0.00
State Govt.
10.00
0.00
10.00
10.00
0.00
10.00
50.00
50.00
0.00
State Govt.
10.00
0.00
10.00
10.00
0.00
10.00
50.00
50.00
0.00
State Govt.
300.00
0.00
300.00
300.00
0.00
300.00
0.00
0.00
0.00
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
500.00
0.00
500.00
3201.00
1631.00
1570.00
3201.00
1631.00
1570.00
3640.00
3140.00
500.00
416
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
Sl. No.
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
State Govt.
50.00
50.00
0.00
200.00
200.00
0.00
State Govt.
475.00
475.00
0.00
200.00
200.00
0.00
State Govt.
50.00
50.00
0.00
20.00
20.00
0.00
State Govt.
200.00
200.00
0.00
895.00
895.00
0.00
State Govt.
State Govt.
State Govt.
State Govt.
50.00
125.00
50.00
50.00
50.00
125.00
50.00
0.00
0.00
0.00
0.00
50.00
10.00
25.00
25.00
25.00
10.00
25.00
25.00
25.00
0.00
0.00
0.00
0.00
State Govt.
200.00
0.00
200.00
100.00
100.00
0.00
105.00
0.00
105.00
0.00
0.00
0.00
State Govt.
1145.00
0.00
1145.00
1765.00
1635.00
130.00
750.00
750.00
0.00
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
100.00
0.00
100.00
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
300.00
0.00
300.00
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
300.00
0.00
300.00
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
1000.00
0.00
1000.00
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
200.00
0.00
200.00
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
417
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
Sl. No.
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
Continuing
Schemes
12
13
Anticipated Expenditure
New
Schemes
14
Total
Continuing
Schemes
15
16
Outlay
New
Schemes
17
Total
Continuing
Schemes
18
19
New
Schemes
20
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
20.00
20.00
0.00
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
25.00
25.00
0.00
State Govt.
75.00
75.00
0.00
75.00
75.00
0.00
25.00
25.00
0.00
State Govt.
State Govt.
State Govt.
State Govt.
2.00
0.00
0.00
5.00
2.00
0.00
0.00
5.00
0.00
0.00
0.00
0.00
2.00
0.00
0.00
5.00
2.00
0.00
0.00
5.00
0.00
0.00
0.00
0.00
5.00
0.00
10.00
10.00
5.00
0.00
10.00
10.00
0.00
0.00
0.00
0.00
State Govt.
23.00
23.00
0.00
23.00
23.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
State Govt.
165.00
165.00
0.00
165.00
165.00
0.00
50.00
50.00
0.00
State Govt.
20.00
0.00
20.00
20.00
0.00
20.00
50.00
50.00
0.00
State Govt.
50.00
0.00
50.00
50.00
0.00
50.00
20.00
20.00
0.00
State Govt.
50.00
0.00
50.00
50.00
0.00
50.00
25.00
25.00
0.00
State Govt.
100.00
0.00
100.00
100.00
0.00
100.00
75.00
75.00
0.00
State Govt.
10.00
0.00
10.00
10.00
0.00
10.00
65.00
65.00
0.00
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
35.00
0.00
35.00
418
ANNEXURE -I
Sl. No.
State Govt./
Public Sector/
Enterprises/
Local Bodies
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
State Govt.
18
1
2
3
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2500.00
1000.00
1500.00
1765.00
1635.00
130.00
4150.00
2250.00
1900.00
2000.00
2000.00
2000.00
2000.00
0.00
0.00
1513.75
1513.75
1513.75
1513.75
0.00
0.00
1629.00
1629.00
1629.00
1629.00
0.00
0.00
PSE
2000.00
0.00
2000.00
0.00
0.00
0.00
650.00
1500.00
650.00
0.00
0.00
1500.00
0.00
2700.00
0.00
0.00
0.00
2700.00
PSE
0.00
0.00
0.00
0.00
0.00
0.00
1000.00
0.00
1000.00
PSE
0.00
0.00
0.00
0.00
0.00
0.00
350.00
0.00
350.00
PSE
0.00
0.00
0.00
0.00
0.00
0.00
350.00
0.00
350.00
PSE
0.00
0.00
0.00
0.00
0.00
0.00
200.00
0.00
200.00
PSE
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2000.00
2000.00
0.00
2150.00
650.00
1500.00
4600.00
0.00
4600.00
State Govt.
0.00
0.00
0.00
400.00
0.00
400.00
745.00
0.00
745.00
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
150.00
0.00
150.00
0.00
0.00
44860.00 11015.00
400.00
38560.40
0.00
400.00
27838.09 10722.31
895.00
62614.00
PSE
1
2
6.2
0.00
55875.00
419
0.00
895.00
42469.00 20145.00
ANNEXURE -I
18
1
2
3
State Govt./
Public Sector/
Enterprises/
Local Bodies
State Govt.
Continuing
Schemes
12
13
Anticipated Expenditure
New
Schemes
14
Total
Continuing
Schemes
15
16
Outlay
New
Schemes
17
Total
Continuing
Schemes
18
19
New
Schemes
20
0.00
0.00
0.00
0.00
0.00
0.00
200.00
0.00
200.00
500.00
270.00
230.00
500.00
270.00
230.00
615.00
380.00
235.00
250.00
250.00
250.00
250.00
0.00
0.00
250.00
250.00
250.00
250.00
0.00
0.00
300.00
300.00
0.00
0.00
300.00
300.00
PSE
0.00
200.00
0.00
0.00
0.00
200.00
0.00
200.00
0.00
0.00
0.00
200.00
0.00
1600.00
0.00
1600.00
0.00
0.00
PSE
300.00
0.00
300.00
300.00
0.00
300.00
300.00
300.00
0.00
PSE
50.00
0.00
50.00
50.00
0.00
50.00
400.00
400.00
0.00
PSE
50.00
0.00
50.00
50.00
0.00
50.00
100.00
100.00
0.00
PSE
200.00
0.00
200.00
200.00
0.00
200.00
0.00
0.00
0.00
PSE
0.00
0.00
0.00
0.00
0.00
0.00
450.00
0.00
450.00
800.00
0.00
800.00
800.00
0.00
800.00
2850.00
2400.00
450.00
State Govt.
30.00
0.00
30.00
30.00
0.00
30.00
30.00
30.00
0.00
State Govt.
20.00
0.00
20.00
20.00
0.00
20.00
20.00
20.00
0.00
50.00
8031.00
0.00
4666.00
50.00
3365.00
50.00
8031.00
0.00
4666.00
50.00
3365.00
50.00
15325.00
50.00
10477.00
0.00
4848.00
PSE
1
2
6.2
420
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
Sl. No.
2
3
4
5
6
7
8
9
10
6.3
1
2
PSE
19500.00
19500.00
0.00
4460.00
4460.00
0.00
2500.00
2500.00
0.00
PSE
50.00
50.00
0.00
55.00
55.00
0.00
16.00
16.00
0.00
PSE
4000.00
4000.00
0.00
10001.00
10001.00
0.00
7450.00
7450.00
0.00
State Govt.
250.00
250.00
0.00
219.47
219.47
0.00
230.00
230.00
0.00
0.00
0.00
0.00
40.00
0.00
40.00
300.00
300.00
0.00
State Govt.
0.00
32100.00
0.00
32100.00
0.00
0.00
17.13
43045.31
0.00
17.13
8471.40 34573.91
200.00
0.00
200.00
0.00
0.00
0.00
State Govt.
0.00
0.00
0.00
4000.00
4000.00
0.00
20000.00
0.00 20000.00
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
20000.00
0.00 20000.00
55900.00
55900.00
0.00
61837.91
27206.87 34631.04
50696.00
10696.00 40000.00
State Govt.
240.00
240.00
0.00
150.97
150.97
0.00
200.00
200.00
0.00
State Govt.
50.00
50.00
0.00
11.32
11.32
0.00
100.00
100.00
0.00
State Govt.
10.00
10.00
0.00
4.31
4.31
0.00
20.00
20.00
0.00
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
150.00
0.00
150.00
State Govt.
0.00
300.00
112075.00
0.00
0.00
300.00
0.00
101060.00 11015.00
0.00
166.60
100564.91
PSE
4
5
MINOR PORTS
Ports & Light Houses
Port Department
421
0.00
0.00
30.00
166.60
0.00
500.00
55211.56 45353.35 113810.00
0.00
30.00
320.00
180.00
53485.00 60325.00
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
Sl. No.
2
3
4
5
6
7
8
9
10
6.3
1
2
Continuing
Schemes
12
13
Anticipated Expenditure
New
Schemes
14
Total
Continuing
Schemes
15
16
Outlay
New
Schemes
17
Total
Continuing
Schemes
18
19
New
Schemes
20
PSE
50.00
50.00
0.00
50.00
50.00
0.00
100.00
100.00
0.00
PSE
2.00
2.00
0.00
2.00
2.00
0.00
10.00
10.00
0.00
PSE
950.00
950.00
0.00
950.00
950.00
0.00
1400.00
1400.00
0.00
State Govt.
30.00
30.00
0.00
30.00
30.00
0.00
40.00
40.00
0.00
PSE
60.00
60.00
0.00
60.00
60.00
0.00
0.00
0.00
0.00
State Govt.
25.00
0.00
25.00
0.00
0.00
0.00
25.00
0.00
25.00
0.00
0.00
0.00
25.00
0.00
25.00
0.00
0.00
0.00
State Govt.
1542.00(1)
0.00
1542.00
1542.00
0.00
1542.00
5000.00
5000.00
0.00
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
100.00
100.00
2659.00
1117.00
1542.00
2659.00
1117.00
1542.00
6675.00
6575.00
100.00
State Govt.
30.00
30.00
0.00
30.00
30.00
0.00
75.00
75.00
0.00
State Govt.
9.00
9.00
0.00
9.00
9.00
0.00
20.00
20.00
0.00
State Govt.
1.00
1.00
0.00
1.00
1.00
0.00
5.00
5.00
0.00
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
State Govt.
0.00
40.00
10730.00
0.00
40.00
5823.00
0.00
0.00
0.00
40.00
4907.00 10730.00
0.00
40.00
5823.00
0.00
0.00
4907.00
0.00
100.00
22100.00
0.00
100.00
17152.00
0.00
0.00
4948.00
4
5
MINOR PORTS
Ports & Light Houses
Port Department
422
ANNEXURE -I
Sl. No.
State Govt./
Public Sector/
Enterprises/
Local Bodies
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
Port Dept.
465.00
465.00
0.00
410.78
410.78
0.00
0.00
0.00
0.00
,,
322.00
322.00
0.00
151.55
151.55
0.00
75.00
75.00
0.00
,,
720.00
720.00
0.00
62.98
62.98
0.00
100.00
100.00
0.00
,,
250.00
250.00
0.00
45.84
45.84
0.00
250.00
250.00
0.00
,,
45.00
45.00
0.00
45.00
45.00
0.00
1000.00
1000.00
0.00
,,
,,
,,
74.00
102.00
5.00
74.00
102.00
5.00
0.00
0.00
0.00
18.35
0.00
0.00
18.35
0.00
0.00
0.00
0.00
0.00
1650.00
0.00
50.00
1650.00
0.00
50.00
0.00
0.00
0.00
,,
,,
295.00
295.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2
3
4
5
9
10
11
,,
450.00
450.00
0.00
23.58
23.58
0.00
0.00
0.00
0.00
12
,,
22.00
0.00
22.00
12.84
0.00
12.84
0.00
0.00
0.00
,,
0.00
0.00
0.00
2.93
0.00
2.93
51.00
51.00
0.00
6
7
8
13
14
,,
0.00
0.00
0.00
0.00
0.00
0.00
2600.00
0.00
2600.00
15
,,
0.00
0.00
0.00
0.00
0.00
0.00
100.00
0.00
100.00
16
,,
0.00
0.00
0.00
0.00
0.00
0.00
500.00
0.00
500.00
17
18
19
20
21
22
,,
,,
,,
,,
,,
,,
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
208.00
150.00
146.00
2600.00
1500.00
6200.00
0.00
0.00
0.00
0.00
0.00
0.00
208.00
150.00
146.00
2600.00
1500.00
6200.00
423
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
Port Dept.
0.00
0.00
0.00
0.00
0.00
0.00
100.00
100.00
0.00
,,
0.00
0.00
0.00
0.00
0.00
0.00
50.00
50.00
0.00
,,
0.00
0.00
0.00
0.00
0.00
0.00
50.00
50.00
0.00
,,
5.00
5.00
0.00
5.00
5.00
0.00
20.00
20.00
0.00
,,
0.00
0.00
0.00
0.00
0.00
0.00
10.00
10.00
0.00
,,
,,
,,
2.00
0.00
10.00
2.00
0.00
10.00
0.00
0.00
0.00
2.00
0.00
10.00
2.00
0.00
10.00
0.00
0.00
0.00
25.00
0.00
5.00
25.00
0.00
5.00
0.00
0.00
0.00
,,
,,
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
5.00
10.00
5.00
10.00
0.00
0.00
Sl. No.
2
3
4
5
Agreed Outlay
Total
Continuing
Schemes
12
13
Anticipated Expenditure
New
Schemes
14
Total
Continuing
Schemes
15
16
Outlay
New
Schemes
17
Total
Continuing
Schemes
18
19
New
Schemes
20
9
10
11
,,
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
12
,,
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
,,
10.00
10.00
0.00
10.00
10.00
0.00
15.00
15.00
0.00
14
,,
70.00
0.00
70.00
70.00
0.00
70.00
30.00
30.00
0.00
15
,,
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
16
,,
10.00
0.00
10.00
10.00
0.00
10.00
25.00
25.00
0.00
17
18
19
20
21
22
,,
,,
,,
,,
,,
,,
0.00
50.00
20.00
70.00
10.00
75.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
50.00
20.00
70.00
10.00
75.00
0.00
50.00
20.00
70.00
10.00
75.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
50.00
20.00
70.00
10.00
75.00
0.00
0.00
10.00
40.00
20.00
10.00
0.00
0.00
10.00
40.00
20.00
10.00
0.00
0.00
0.00
0.00
0.00
0.00
6
7
8
13
424
ANNEXURE -I
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Vizhinjam DICTT
Formation of Kerala Maritime Board
,,
,,
10
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2600.00
0.00
2750.00
2728.00
22.00
773.85
758.08
15.77
19780.00
New
Schemes
11
0.00
0.00
2600.00
0.00
3176.00 16604.00
50.00
50.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
250.00
250.00
0.00
287.19
287.19
0.00
800.00
800.00
0.00
,,
250.00
250.00
0.00
105.58
105.58
0.00
120.00
120.00
0.00
,,
,,
,,
,,
,,
25.00
850.00
250.00
500.00
100.00
25.00
850.00
250.00
500.00
0.00
0.00
0.00
0.00
0.00
100.00
25.30
874.25
0.00
85.22
0.00
25.30
874.25
0.00
85.22
0.00
0.00
0.00
0.00
0.00
0.00
30.00
1200.00
0.00
360.00
0.00
30.00
1200.00
0.00
360.00
0.00
0.00
0.00
0.00
0.00
0.00
,,
,,
200.00
400.00
0.00
0.00
200.00
400.00
0.00
449.68
0.00
0.00
0.00
449.68
0.00
400.00
0.00
400.00
0.00
0.00
Alappuzha Port
,,
0.00
0.00
0.00
0.00
0.00
0.00
800.00
800.00
0.00
,,
60.00
0.00
60.00
49.22
0.00
49.22
1000.00
1000.00
0.00
,,
,,
,,
,,
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
800.00
0.91
0.00
697.00
0.00
0.00
0.00
800.00
0.91
0.00
697.00
0.00
100.00
0.00
2000.00
0.00
100.00
0.00
2000.00
0.00
0.00
0.00
0.00
,,
'
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
500.00
75.00
0.00
0.00
500.00
75.00
2935.00
2175.00
760.00
3374.35
1377.54
1996.81
7385.00
6810.00
575.00
25
28
29
30
31
32
33
34
35
41
42
Continuing
Schemes
,,
37
38
39
40
Total
Harbour Engg
Dept
25
36
State Govt./
Public Sector/
Enterprises/
Local Bodies
27
23
24
425
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
23
24
Vizhinjam DICTT
Formation of Kerala Maritime Board
,,
,,
Continuing
Schemes
12
13
Anticipated Expenditure
New
Schemes
14
Total
Continuing
Schemes
15
16
Outlay
New
Schemes
17
Total
Continuing
Schemes
New
Schemes
18
19
25.00
0.00
0.00
0.00
25.00
0.00
25.00
0.00
0.00
0.00
25.00
0.00
2275.00
5.00
2275.00
0.00
20
0.00
5.00
357.00
27.00
330.00
357.00
27.00
330.00
2705.00
2700.00
5.00
Harbour Engg
Dept
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
,,
5.00
5.00
0.00
5.00
5.00
0.00
10.00
10.00
0.00
,,
0.00
0.00
0.00
0.00
0.00
0.00
15.00
15.00
0.00
28
29
30
31
32
,,
,,
,,
,,
,,
0.00
150.00
0.00
5.00
0.00
0.00
150.00
0.00
5.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
150.00
0.00
5.00
0.00
0.00
150.00
0.00
5.00
0.00
0.00
0.00
0.00
0.00
0.00
15.00
280.00
0.00
5.00
0.00
15.00
280.00
0.00
5.00
0.00
0.00
0.00
0.00
0.00
0.00
33
34
,,
,,
0.00
100.00
0.00
100.00
0.00
0.00
0.00
100.00
0.00
100.00
0.00
0.00
0.00
70.00
0.00
70.00
0.00
0.00
35
Alappuzha Port
,,
5.00
5.00
0.00
5.00
5.00
0.00
1.00
1.00
0.00
,,
2.00
2.00
0.00
2.00
2.00
0.00
18.00
18.00
0.00
,,
,,
,,
,,
0.00
48.00
0.00
2000.00
0.00
48.00
0.00
2000.00
0.00
0.00
0.00
0.00
0.00
48.00
0.00
2000.00
0.00
48.00
0.00
2000.00
0.00
0.00
0.00
0.00
0.00
5.00
0.00
2000.00
0.00
5.00
0.00
2000.00
0.00
0.00
0.00
0.00
,,
'
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
0.00
1.00
0.00
0.00
0.00
2315.00
2315.00
0.00
2315.00
2315.00
0.00
2420.00
2420.00
0.00
25
25
27
36
37
38
39
40
41
42
426
ANNEXURE -I
43
44
45
46
47
48
7.2
1
2
3
4
5
6
7
8
9
10
11
12
13
State Govt./
Public Sector/
Enterprises/
Local Bodies
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
25.00
50.00
135.00
100.00
25.00
50.00
135.00
100.00
0.00
0.00
0.00
0.00
14.29
22.09
86.70
28.95
14.29
22.09
86.70
28.95
0.00
0.00
0.00
0.00
30.00
50.00
100.00
125.00
30.00
50.00
100.00
125.00
0.00
0.00
0.00
0.00
,,
5.00
5.00
0.00
1.07
0.00
1.07
5.00
5.00
0.00
,,
0.00
315.00
6000.00
0.00
315.00
5218.00
0.00
0.00
782.00
0.00
153.10
4301.30
0.00
152.03
2287.65
0.00
1.07
2013.65
25.00
335.00
27500.00
PWD (NH)
,,
,,
,,
200.00
2300.00
200.00
200.00
2300.00
200.00
0.00
0.00
0.00
453.77
86.39
0.00
453.77
86.39
0.00
0.00
0.00
0.00
50.00
100.00
300.00
50.00
100.00
300.00
0.00
0.00
0.00
,,
3500.00
3500.00
0.00
170.20
170.20
0.00
350.00
350.00
0.00
,,
4100.00
4100.00
0.00
793.60
793.60
0.00
2500.00
2500.00
0.00
,,
200.00
200.00
0.00
34.61
34.61
0.00
1000.00
1000.00
0.00
,,
4500.00
0.00
0.00
0.00
4500.00
0.00
36.32
0.00
0.00
0.00
36.32
0.00
1000.00
23055.00
PWD (R&B)
,,
,,
200.00
17500.00
6200.00
200.00
17500.00
6200.00
0.00
0.00
0.00
0.75
9627.20
1483.46
0.75
9627.20
1483.46
0.00
0.00
0.00
25.00
1288.00
600.00
25.00
1288.00
600.00
0.00
0.00
0.00
,,
,,
22500.00
4700.00
22500.00
4700.00
0.00
0.00
26878.68
5128.40
26878.68
5128.40
0.00
0.00
1250.00
550.00
1250.00
550.00
0.00
0.00
HSW
,,
,,
,,
427
0.00
25.00
310.00
25.00
10296.00 17204.00
1000.00
0.00
0.00 23055.00
ANNEXURE -I
43
44
45
46
47
48
7.2
1
2
3
4
5
6
7
8
9
10
11
12
13
State Govt./
Public Sector/
Enterprises/
Local Bodies
Continuing
Schemes
12
13
Anticipated Expenditure
New
Schemes
14
Total
Continuing
Schemes
15
16
Outlay
New
Schemes
17
Total
Continuing
Schemes
18
19
New
Schemes
20
HSW
,,
,,
,,
4.00
8.00
0.00
15.00
4.00
8.00
0.00
15.00
0.00
0.00
0.00
0.00
4.00
8.00
0.00
15.00
4.00
8.00
0.00
15.00
0.00
0.00
0.00
0.00
4.00
7.00
30.00
8.00
4.00
7.00
30.00
8.00
0.00
0.00
0.00
0.00
,,
1.00
1.00
0.00
1.00
1.00
0.00
1.00
1.00
0.00
,,
0.00
28.00
2700.00
0.00
28.00
2370.00
0.00
0.00
330.00
0.00
28.00
2700.00
0.00
28.00
2370.00
0.00
0.00
330.00
0.00
50.00
5175.00
0.00
50.00
5170.00
0.00
0.00
5.00
PWD (NH)
,,
,,
,,
0.00
0.00
60.00
0.00
0.00
60.00
0.00
0.00
0.00
0.00
0.00
60.00
0.00
0.00
60.00
0.00
0.00
0.00
0.00
0.00
50.00
0.00
0.00
50.00
0.00
0.00
0.00
,,
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
,,
200.00
200.00
0.00
200.00
200.00
0.00
10.00
10.00
0.00
,,
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
,,
0.00
4717.00
0.00
0.00
0.00
4717.00
0.00
4717.00
0.00
0.00
0.00
4717.00
0.00
4717.00
0.00
4717.00
0.00
0.00
PWD (R&B)
,,
,,
0.00
350.00
225.00
0.00
350.00
225.00
0.00
0.00
0.00
0.00
350.00
225.00
0.00
350.00
225.00
0.00
0.00
0.00
0.00
300.00
100.00
0.00
300.00
100.00
0.00
0.00
0.00
,,
,,
800.00
350.00
800.00
350.00
0.00
0.00
800.00
350.00
800.00
350.00
0.00
0.00
800.00
426.00
800.00
426.00
0.00
0.00
428
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
500.00
500.00
0.00
2318.08
2318.08
0.00
0.00
0.00
0.00
,,
,,
,,
,,
,,
,,
,,
,,
1800.00
1000.00
100.00
100.00
50.00
800.00
500.00
2000.00
1800.00
1000.00
100.00
100.00
50.00
800.00
500.00
2000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1747.29
754.58
3235.79
236.58
647.88
511.28
290.22
0.00
1747.29
754.58
3235.79
236.58
647.88
511.28
290.22
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
500.00
300.00
200.00
0.00
0.00
250.00
250.00
0.00
500.00
300.00
200.00
0.00
0.00
250.00
250.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
,,
,,
,,
,,
,,
,,
26
,,
800.00
800.00
0.00
556.77
556.77
0.00
50.00
50.00
0.00
27
,,
550.00
550.00
0.00
2.91
2.91
0.00
0.00
0.00
0.00
28
,,
500.00
500.00
0.00
91.17
91.17
0.00
500.00
500.00
0.00
29
,,
200.00
200.00
0.00
53.30
53.30
0.00
200.00
200.00
0.00
,,
157000.00
157000.00
0.00
89629.33
89629.33
0.00
57500.00
57500.00
0.00
,,
10000.00
10000.00
0.00
32081.76
32081.76
0.00
40600.00
40600.00
0.00
,,
0.00
0.00
0.00
20177.06
20177.06
0.00
0.00
0.00
0.00
,,
0.00
0.00
0.00
16229.65
16229.65
0.00
0.00
0.00
0.00
,,
0.00
0.00
0.00
847.73
847.73
0.00
0.00
0.00
0.00
14
15
16
17
18
19
20
21
22
23
24
25
30
31
32
33
34
429
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
,,
,,
,,
,,
,,
,,
26
27
14
15
Continuing
Schemes
12
13
Anticipated Expenditure
New
Schemes
14
Total
Continuing
Schemes
15
16
Outlay
New
Schemes
17
Total
Continuing
Schemes
18
19
New
Schemes
20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
,,
,,
,,
,,
,,
,,
,,
,,
0.00
40.00
0.00
0.00
0.00
0.00
20.00
0.00
0.00
40.00
0.00
0.00
0.00
0.00
20.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
40.00
0.00
0.00
0.00
0.00
20.00
0.00
0.00
40.00
0.00
0.00
0.00
0.00
20.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
100.00
100.00
25.00
0.00
0.00
0.00
0.00
0.00
100.00
100.00
25.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
,,
0.00
0.00
0.00
0.00
0.00
0.00
100.00
100.00
0.00
,,
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
28
,,
5.00
5.00
0.00
5.00
5.00
0.00
20.00
20.00
0.00
29
,,
10.00
10.00
0.00
10.00
10.00
0.00
0.00
0.00
0.00
,,
57500.00
57500.00
0.00 57500.00
57500.00
0.00
35000.00
35000.00
0.00
,,
8500.00
8500.00
0.00
8500.00
8500.00
0.00
7700.00
7700.00
0.00
,,
0.00
0.00
0.00
0.00
0.00
0.00
7000.00
7000.00
0.00
,,
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
,,
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
16
17
18
19
20
21
22
23
24
25
30
31
32
33
34
430
ANNEXURE -I
35
36
State Govt./
Public Sector/
Enterprises/
Local Bodies
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
,,
0.00
0.00
0.00
314.90
314.90
0.00
0.00
0.00
0.00
,,
0.00
0.00
0.00
13.22
13.22
0.00
0.00
0.00
0.00
,,
0.00
0.00
0.00
4.70
4.70
0.00
0.00
0.00
0.00
,,
0.00
0.00
0.00
0.00
0.00
0.00
4500.00
4500.00
0.00
39
,,
0.00
0.00
0.00
1.43
1.43
0.00
0.00
0.00
0.00
40
,,
0.00
0.00
0.00
0.00
0.00
0.00
300.00
300.00
0.00
41
,,
0.00
0.00
0.00
589.60
589.60
0.00
0.00
0.00
0.00
,,
,,
,,
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2886.24
312.80
6.04
2886.24
312.80
6.04
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
,,
0.00
0.00
0.00
255.00
255.00
0.00
0.00
0.00
0.00
,,
0.00
0.00
0.00
0.00
0.00
0.00
5000.00
0.00
5000.00
,,
0.00
0.00
0.00
0.00
0.00
0.00
10000.00
,,
0.00
0.00
0.00
0.00
0.00
0.00
2500.00
0.00
2500.00
,,
0.00
0.00
0.00
0.00
0.00
0.00
1000.00
0.00
1000.00
,,
0.00
0.00
0.00
0.00
0.00
0.00
2500.00
0.00
2500.00
37
38
42
43
44
45
46
47
48
49
50
431
0.00 10000.00
ANNEXURE -I
35
36
State Govt./
Public Sector/
Enterprises/
Local Bodies
Continuing
Schemes
12
13
Anticipated Expenditure
New
Schemes
14
Total
Continuing
Schemes
15
16
Outlay
New
Schemes
17
Total
Continuing
Schemes
18
19
New
Schemes
20
,,
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
,,
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
,,
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
,,
4500.00
4500.00
0.00
4500.00
4500.00
0.00
4500.00
4500.00
0.00
39
,,
0.00
0.00
0.00
0.00
0.00
0.00
9545.00
9545.00
0.00
40
,,
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
41
,,
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
,,
,,
,,
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
,,
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
,,
0.00
0.00
0.00
0.00
0.00
0.00
400.00
0.00
400.00
,,
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
,,
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
,,
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
,,
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
37
38
42
43
44
45
46
47
48
49
50
432
ANNEXURE -I
51
52
53
54
55
56
57
State Govt./
Public Sector/
Enterprises/
Local Bodies
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
,,
0.00
0.00
0.00
0.00
0.00
0.00
1500.00
0.00
1500.00
,,
0.00
0.00
0.00
0.00
0.00
0.00
200.00
0.00
200.00
,,
,,
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1300.00
50.00
0.00
0.00
1300.00
50.00
,,
0.00
0.00
0.00
0.00
0.00
0.00
100.00
0.00
100.00
,,
0.00
0.00
0.00
0.00
0.00
0.00
50.00
0.00
50.00
,,
0.00
0.00
0.00
0.00
0.00
0.00
500.00
0.00
500.00
242000.00
237500.00
4500.00
218488.69
218452.37
KSRTC
3500.00
3500.00
0.00
2325.00
2325.00
0.00
8200.00
8200.00
0.00
MV Dept
717.00
717.00
0.00
44.59
44.59
0.00
50.00
50.00
0.00
1522.00
1522.00
0.00
265.02
265.02
0.00
190.00
190.00
0.00
66.00
66.00
0.00
79.41
79.41
0.00
50.00
50.00
0.00
ROAD TRANSPORT
Improvement of Infrastructure of Kerala State
Road Transport Corporation
36.32 161918.00
114163.00 47755.00
1
2
,,
,,
25.00
25.00
0.00
168.00
168.00
0.00
2.00
0.00
2.00
,,
Purchase of Vehicles
Preparation of projects and feasibility studies
for implementing schemes with private
participation
,,
,,
,,
0.00
,,
0.00
11.85
11.85
0.00
0.00
0.00
0.00
105.15
105.15
0.00
0.00
0.00
0.00
11.65
0.00
11.65
10.00
10.00
0.00
0.00
0.00
85.00
0.00
85.00
200.00
200.00
0.00
0.00
0.00
19.80
0.00
19.80
50.00
50.00
0.00
433
ANNEXURE -I
51
52
53
54
55
56
57
State Govt./
Public Sector/
Enterprises/
Local Bodies
ROAD TRANSPORT
Improvement of Infrastructure of Kerala State
Road Transport Corporation
Agreed Outlay
Total
Continuing
Schemes
12
13
14
Total
Continuing
Schemes
15
16
Outlay
New
Schemes
17
Total
Continuing
Schemes
18
19
New
Schemes
20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
,,
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
,,
,,
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
,,
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
,,
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
,,
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
77277.00
72560.00
4717.00 77277.00
72560.00
4717.00
70893.00
70493.00
400.00
270.00
270.00
2500.00
2500.00
0.00
KSRTC
Anticipated Expenditure
New
Schemes
,,
MV Dept
0.00
270.00
270.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
5.00
5.00
0.00
,,
10.00
10.00
0.00
10.00
10.00
0.00
45.00
45.00
0.00
,,
0.00
0.00
0.00
0.00
0.00
0.00
165.00
165.00
0.00
42.00
42.00
0.00
,,
0.00
0.00
0.00
0.00
0.00
0.00
,,
0.00
0.00
0.00
0.00
0.00
0.00
Purchase of Vehicles
Preparation of projects and feasibility studies
for implementing schemes with private
participation
,,
0.00
0.00
0.00
0.00
0.00
0.00
,,
120.00
120.00
0.00
120.00
120.00
0.00
40.00
40.00
0.00
,,
10.00
10.00
0.00
10.00
10.00
0.00
125.00
125.00
0.00
434
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
,,
0.00
0.00
0.00
12.00
0.00
12.00
50.00
50.00
0.00
10
,,
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
,,
0.00
0.00
0.00
36.02
0.00
36.02
0.00
0.00
0.00
,,
0.00
2500.00
6000.00
0.00
2498.00
5998.00
0.00
2.00
2.00
0.00
670.49
2995.49
0.00
506.02
2831.02
0.00
164.47
164.47
0.00
600.00
8800.00
0.00
600.00
8800.00
0.00
0.00
0.00
25.00
25.00
0.00
47.43
47.43
0.00
250.00
250.00
0.00
150.00
150.00
0.00
125.00
125.00
0.00
791.81
33.00
791.81
33.00
0.00
0.00
2000.00
250.00
2000.00
250.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
300.00
300.00
0.00
872.24
872.24
0.00
2500.00
2500.00
0.00
200.00
200.00
200.00
200.00
0.00
0.00
180.00
180.00
0.00
2900.00
2900.00
0.00
180.00
180.00
0.00
2900.00
2900.00
0.00
4016.00
2484.00
4016.00
2484.00
0.00
0.00
38.87
1231.76
38.87
1231.76
0.00
0.00
3000.00
2000.00
3000.00
2000.00
0.00
0.00
,,
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
,,
0.00
0.00
0.00
84.41
0.00
84.41
0.00
0.00
0.00
11
12
7.4
1
2
3
1
2
3
4
SWTD
,,
,,
,,
,,
KSINC
Irrigation Dept.
,,
435
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
Continuing
Schemes
12
13
Anticipated Expenditure
New
Schemes
14
Total
Continuing
Schemes
15
16
Outlay
New
Schemes
17
Total
Continuing
Schemes
18
19
New
Schemes
20
,,
10.00
10.00
0.00
0.00
10.00
0.00
10.00
0.00
0.00
0.00
50.00
0.00
50.00
0.00
0.00
0.00
10
,,
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
,,
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
,,
0.00
150.00
420.00
0.00
150.00
420.00
0.00
0.00
0.00
0.00
150.00
420.00
0.00
150.00
420.00
0.00
0.00
0.00
28.00
500.00
3000.00
0.00
472.00
2972.00
28.00
28.00
28.00
SWTD
,,
20.00
20.00
0.00
20.00
20.00
0.00
50.00
50.00
0.00
,,
,,
328.00
20.00
328.00
20.00
0.00
0.00
328.00
20.00
328.00
20.00
0.00
0.00
240.00
110.00
240.00
110.00
0.00
0.00
,,
0.00
0.00
0.00
0.00
0.00
0.00
100.00
100.00
0.00
368.00
368.00
0.00
368.00
368.00
0.00
500.00
500.00
0.00
50.00
50.00
0.00
50.00
50.00
0.00
600.00
600.00
0.00
50.00
50.00
0.00
50.00
50.00
0.00
600.00
600.00
0.00
814.00
110.00
814.00
110.00
0.00
0.00
814.00
110.00
814.00
110.00
0.00
0.00
0.00
200.00
0.00
200.00
0.00
0.00
,,
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
,,
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
11
12
7.4
1
2
3
1
2
3
4
KSINC
Irrigation Dept.
,,
436
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
,,
0.00
0.00
0.00
56.26
0.00
56.26
28100.00
28100.00
0.00
,,
,,
,,
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1500.00
100.00
0.00
0.00
0.00
0.00
1500.00
100.00
0.00
6500.00
6500.00
0.00
1411.30
1270.63
140.67
34700.00
33100.00
1600.00
7000.00
7000.00
0.00
2463.54
2322.87
140.67
40100.00
38500.00
1600.00
1000.00
1000.00
0.00
1800.00
1800.00
0.00
4000.00
4000.00
0.00
4000.00
0.00
4000.00
26.18
26.18
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4533.00
0.00
4533.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
596.67
0.00
97.49
0.00
0.00
0.00
596.67
0.00
97.49
1000.00
0.00
0.00
1000.00
0.00
0.00
0.00
0.00
0.00
5000.00
266000.00
1000.00
256716.00
4000.00
9284.00
7053.34
235302.36
1826.18
227720.09
5227.16
5000.00
7582.27 243318.00
1050.00
1050.00
29953.16
29953.16
837.00
Sl. No.
6
7
8
7.5
2
3
4
5
6
437
5000.00
0.00
176759.00 66559.00
837.00
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
,,
5625.00
5625.00
0.00
5625.00
5625.00
0.00
5625.00
5625.00
0.00
,,
,,
,,
50.00
50.00
0.00
0.00
0.00
0.00
50.00
50.00
0.00
50.00
50.00
0.00
0.00
0.00
0.00
50.00
50.00
0.00
0.00
0.00
4000.00
0.00
0.00
0.00
0.00
0.00
4000.00
6649.00
6549.00
100.00
6649.00
6549.00
100.00
9825.00
5825.00
4000.00
7067.00
6967.00
100.00
7067.00
6967.00
100.00
10925.00
6925.00
4000.00
100.00
100.00
0.00
100.00
100.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
100.00
0.00
0.00
0.00
0.00
0.00
100.00
100.00
87564.00
100.00
82417.00
0.00
100.00
5147.00 87564.00
100.00
82417.00
0.00
5147.00
100.00
90093.00
0.00
85560.00
100.00
4533.00
125.00
125.00
125.00
125.00
125.00
125.00
Sl. No.
6
7
8
7.5
2
3
4
5
6
Agreed Outlay
Total
Continuing
Schemes
12
13
Anticipated Expenditure
New
Schemes
14
438
Total
Continuing
Schemes
15
16
Outlay
New
Schemes
17
Total
Continuing
Schemes
18
19
New
Schemes
20
ANNEXURE -I
3
4
5
6
7
8
2
3
7
8
9
10
State Govt./
Public Sector/
Enterprises/
Local Bodies
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
INFORMATION TECHNOLOGY
Kerala State Information Technology Mission
(KSITM)
Indian Institute of Information Technology &
Management-Kerala (IIITM-K)
Land Aquisition and Infrastructure
Development under IT - Technopark &
Infopark
4
5
6
6610.00
6610.00
25012.00
25012.00
1945.00
1945.00
7048.00
7048.00
295.00
295.00
760.00
828.00
8358.00
760.00
828.00
8358.00
136.01
2625.00
136.01
2625.00
1200.00
1200.00
900.00
900.00
707.50
161.30
707.50
161.30
1252.00
1252.00
12000.00
12000.00
33582.97
33582.97
44095.00
44095.00
State Govt.
14600.00
14600.00
0.00
5774.11
5774.11
0.00
10100.00
10100.00
0.00
State Govt.
3500.00
3500.00
0.00
905.00
905.00
0.00
1400.00
1400.00
0.00
State Govt.
0.00
0.00
0.00
5299.29
0.00
5299.29
13583.00
13583.00
0.00
State Govt.
0.00
0.00
0.00
825.00
0.00
825.00
1200.00
1200.00
0.00
2700.00
2700.00
0.00
5623.01
5623.01
0.00
0.00
0.00
0.00
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
140.00
0.00
140.00
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
100.00
0.00
100.00
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
200.00
0.00
200.00
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
250.00
0.00
250.00
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
150.00
0.00
150.00
439
ANNEXURE -I
3
4
5
6
7
8
State Govt./
Public Sector/
Enterprises/
Local Bodies
2
3
INFORMATION TECHNOLOGY
Kerala State Information Technology Mission
(KSITM)
Indian Institute of Information Technology &
Management-Kerala (IIITM-K)
Land Aquisition and Infrastructure
Development under IT - Technopark &
Infopark
4
5
6
7
8
9
10
Agreed Outlay
Total
Continuing
Schemes
12
13
Anticipated Expenditure
New
Schemes
14
Total
Continuing
Schemes
15
16
Outlay
New
Schemes
17
Total
Continuing
Schemes
18
19
New
Schemes
20
3060.00
3060.00
3060.00
3060.00
2100.00
2100.00
868.00
868.00
868.00
868.00
1900.00
1900.00
100.00
100.00
950.00
100.00
100.00
950.00
100.00
100.00
950.00
100.00
100.00
950.00
100.00
100.00
1000.00
100.00
100.00
1000.00
170.00
170.00
170.00
170.00
175.00
175.00
5373.00
5373.00
5373.00
5373.00
5500.00
5500.00
State Govt.
920.00
920.00
0.00
920.00
920.00
0.00
1840.00
1840.00
0.00
State Govt.
51.00
51.00
0.00
51.00
51.00
0.00
300.00
300.00
0.00
State Govt.
1305.00
1305.00
0.00
1305.00
1305.00
0.00
3000.00
3000.00
0.00
State Govt.
908.00
908.00
0.00
908.00
908.00
0.00
2000.00
2000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
State Govt.
50.00
0.00
50.00
50.00
0.00
50.00
60.00
60.00
0.00
State Govt.
10.00
0.00
10.00
10.00
0.00
10.00
500.00
500.00
0.00
State Govt.
50.00
0.00
50.00
50.00
0.00
50.00
50.00
50.00
0.00
State Govt.
50.00
0.00
50.00
50.00
0.00
50.00
50.00
50.00
0.00
State Govt.
30.00
0.00
30.00
30.00
0.00
30.00
0.00
0.00
0.00
440
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
11
Sl. No.
8.3
1
2
3
4
5
6
7
8
9
10
State Govt.
SG
SG
SG
SG
SG
SG
SG
SG
SG
SG
SG
SG
0.00
0.00
0.00
0.00
0.00
0.00
200.00
0.00
200.00
20800.00
20800.00
0.00
18426.41
12302.12
6124.29
27323.00
26283.00
1040.00
4650.00
3432.00
1125.00
4650.00
3432.00
1125.00
5172.36
1346.81
983.07
5172.36
1346.81
983.07
13400.00
5400.00
3500.00
13400.00
5400.00
3500.00
3628.00
280.00
350.00
225.00
3628.00
280.00
350.00
225.00
3572.47
141.89
322.90
335.49
3572.47
141.89
322.90
335.49
3000.00
300.00
500.00
250.00
3000.00
300.00
500.00
250.00
350.00
170.00
350.00
170.00
355.89
114.96
355.89
114.96
750.00
750.00
990.00
2300.00
545.65
6939.29
545.65
1200.00
1200.00
2300.00
6939.29
4.53
349.18
1000.00
2500.00
1000.00
2500.00
16510.00
60.00
300.37
4.53
349.18
52.37
20597.23
899.36
31800.00
31800.00
990.00
SG
SG
SG
17500.00
990.00
60.00
300.37
52.37
19697.87
0.00
SG
200.00
100.00
100.00
175.00
125.00
839.00
525.00
SG
SG
SG
SG
SG
SG
441
200.00
100.00
100.00
175.00
125.00
839.00
525.00
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
11
Sl. No.
8.3
1
2
3
4
5
6
7
8
9
10
State Govt.
SG
SG
SG
SG
SG
SG
SG
SG
SG
SG
12
Continuing
Schemes
13
Anticipated Expenditure
New
Schemes
14
Total
15
Continuing
Schemes
16
Outlay
New
Schemes
17
Total
Continuing
Schemes
18
19
New
Schemes
20
1000.00
0.00
1000.00
1000.00
0.00
1000.00
0.00
0.00
0.00
4374.00
3184.00
1190.00
4374.00
3184.00
1190.00
7800.00
7800.00
0.00
1393.00
305.00
230.00
1393.00
305.00
230.00
1393.00
305.00
230.00
1393.00
305.00
230.00
1445.00
440.00
260.00
1445.00
440.00
260.00
835.00
15.00
30.00
20.00
835.00
15.00
30.00
20.00
835.00
15.00
30.00
20.00
835.00
15.00
30.00
20.00
1000.00
25.00
80.00
40.00
100.00
100.00
100.00
100.00
1000.00
25.00
80.00
40.00
100.00
250.00
100.00
100.00
100.00
100.00
160.00
160.00
1000.00
500.00
1000.00
500.00
1000.00
500.00
1000.00
500.00
500.00
500.00
500.00
500.00
4528.00
4528.00
0.00
4528.00
4528.00
0.00
4800.00
4700.00
15.00
10.00
10.00
15.00
0.00
450.00
240.00
15.00
10.00
10.00
15.00
0.00
450.00
240.00
15.00
10.00
10.00
15.00
0.00
450.00
240.00
25.00
20.00
50.00
150.00
10.00
205.00
500.00
25.00
20.00
50.00
150.00
10.00
205.00
500.00
100.00
250.00
SG
SG
SG
SG
SG
SG
SG
SG
SG
SG
SG
SG
15.00
10.00
10.00
15.00
0.00
450.00
240.00
442
100.00
ANNEXURE -I
IX
9.1
1
2
3
4
5
6
7
8
9
10
11
12
13
13
14
State Govt./
Public Sector/
Enterprises/
Local Bodies
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
SG
SG
SG
50.00
50.00
0.00
75.00
50.00
2189.00
3229.00
0.00
0.00
0.00
0.00
0.00
50300.00
49310.00
990.00
72606.61
65582.96
7023.65 105457.00
102228.00
State Govt.
220.00
220.00
175.44
175.44
800.00
800.00
,,
,,
,,
,,
50.00
425.00
10.00
50.00
425.00
10.00
76.71
97.50
7.92
18.63
76.71
97.50
7.92
18.63
200.00
575.00
50.00
25.00
200.00
575.00
50.00
25.00
,,
7.54
7.54
200.00
200.00
,,
33.60
33.60
250.00
250.00
,,
4.95
4.95
400.00
400.00
"
"
"
"
,,
State Govt.
,,
424.48
424.48
0.00
50.00
75.00
50.00
2239.00
14600.00
14600.00
2500.00 14600.00
705.00
705.00
846.77
846.77
17100.00
5.00
5.00
3.37
3.37
7.50
7.50
100.00
100.00
56.30
56.30
120.50
120.50
443
ANNEXURE -I
IX
9.1
1
2
3
4
5
6
7
8
9
10
11
12
13
13
14
State Govt./
Public Sector/
Enterprises/
Local Bodies
2
Continuing
Schemes
12
13
Anticipated Expenditure
New
Schemes
Total
Continuing
Schemes
14
15
0.00
0.00
0.00
740.00
10.00
0.00
0.00
750.00
16
Outlay
New
Schemes
17
Total
Continuing
Schemes
18
19
New
Schemes
20
SG
10.00
0.00
0.00
750.00
10.00
0.00
0.00
0.00
740.00
20.00
10.00
10.00
1000.00
20.00
10.00
10.00
1000.00
10.00
0.00
15025.00
13095.00
1930.00 15025.00
13095.00
1930.00
19100.00
19000.00
100.00
State Govt.
120.00
120.00
120.00
120.00
154.00
154.00
,,
,,
,,
,,
10.00
40.00
15.00
5.00
10.00
40.00
15.00
5.00
10.00
40.00
15.00
5.00
10.00
40.00
15.00
5.00
25.00
40.00
15.00
15.00
25.00
40.00
15.00
15.00
,,
25.00
25.00
25.00
25.00
30.00
30.00
,,
20.00
20.00
20.00
20.00
40.00
40.00
,,
25.00
25.00
25.00
25.00
35.00
35.00
"
50.00
450.00
450.00
SG
SG
10.00
50.00
10.00
50.00
50.00
"
"
"
50.00
90.00
50.00
90.00
600.00
,,
310.00
260.00
State Govt.
1.25
,,
13.75
310.00
260.00
1.25
1.25
13.75
13.75
444
50.00
50.00
1544.00
804.00
1.25
1.25
1.25
13.75
20.75
20.75
600.00
740.00
ANNEXURE -I
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
20
18
21
22
23
24
25
26
27
28
29
30
31
32
33
34
State Govt./
Public Sector/
Enterprises/
Local Bodies
19
16
17
15
,,
70.00
70.00
10.03
10.03
92.00
92.00
,,
,,
State Govt.
,,
175.00
175.00
69.70
69.70
220.00
220.00
250.00
200.00
250.00
200.00
522.69
346.00
522.69
346.00
1000.00
500.00
1000.00
500.00
,,
80.00
80.00
156.70
156.70
300.00
300.00
,,
1000.00
1000.00
1974.37
1974.37
1700.00
1700.00
,,
600.00
600.00
1133.47
1133.47
2500.00
2500.00
,,
400.00
400.00
404.00
404.00
500.00
500.00
,,
,,
,,
200.00
200.00
623.98
623.98
326.09
326.09
500.00
2500.00
500.00
500.00
2500.00
500.00
64.42
64.42
50.00
50.00
150.00
150.00
500.00
708.00
500.00
"
17500.00
17500.00
"
300.00
300.00
200.00
200.00
,,
,,
,,
"
"
,,
State Govt.
27775.00
30505.00
27775.00
29305.00
445
1200.00
10266.06
15967.78
8221.30
10266.06
13265.82
8221.30
708.00
105695.00
105695.00
2701.96 134953.00
133745.00
1208.00
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
19
20
15
16
17
18
21
22
23
24
25
26
27
28
29
30
31
32
33
34
Continuing
Schemes
12
13
Anticipated Expenditure
New
Schemes
14
Total
Continuing
Schemes
15
16
New
Schemes
17
Outlay
Total
Continuing
Schemes
18
19
20
,,
5.00
5.00
5.00
5.00
8.00
8.00
,,
,,
State Govt.
,,
20.00
20.00
20.00
20.00
30.00
30.00
60.00
50.00
60.00
50.00
60.00
50.00
60.00
50.00
70.00
100.00
70.00
100.00
,,
10.00
10.00
10.00
10.00
10.00
10.00
,,
100.00
100.00
100.00
100.00
150.00
150.00
,,
203.00
203.00
203.00
203.00
250.00
250.00
,,
30.00
30.00
30.00
30.00
99.00
99.00
,,
,,
,,
50.00
500.00
20.00
50.00
500.00
20.00
50.00
500.00
20.00
50.00
500.00
20.00
50.00
50.00
25.00
25.00
,,
5.00
5.00
5.00
5.00
5.00
5.00
17.00
17.00
500.00
150.00
500.00
150.00
4429.00
4429.00
,,
,,
"
500.00
115.00
500.00
"
6800.00
6800.00
115.00
500.00
115.00
500.00
6800.00
6800.00
115.00
"
"
,,
State Govt.
8443.00
8328.00
446
115.00
8443.00
8328.00
115.00
New
Schemes
500.00
500.00
10.00
10.00
6365.00
5855.00
510.00
ANNEXURE -I
Sl. No.
State Govt./
Public Sector/
Enterprises/
Local Bodies
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
9.2
1
2
3
4
5
6
9.3
1
2
3
4
5
6
7
8
9
9.4
,,
31385.00
30185.00
State Govt.
90.00
,,
,,
,,
,,
1200.00
25105.55
22403.59
2701.96 152273.00
136465.00 15808.00
90.00
46.24
46.24
100.00
100.00
35.00
75.00
35.00
75.00
22.60
53.09
50.43
29.86
22.60
53.09
50.43
29.86
100.00
50.00
150.00
100.00
50.00
150.00
,,
1945.00
1945.00
2089.14
2089.14
2800.00
2800.00
,,
2145.00
2145.00
2291.36
2291.36
3200.00
3200.00
State Govt.
500.00
500.00
88.20
88.20
25.00
25.00
,,
111.78
111.78
1670.00
1670.00
,,
23.76
23.76
,,
,,
8.94
15.00
8.94
15.00
25.00
40.00
25.00
40.00
,,
552.34
552.34
,,
100.00
100.00
740.00
740.00
CIVIL SUPPLIES
Strengthening and Modernisation of Public
Distribution System/ Computerisation
Programme
Annapoorna
Fostering Quality Consciousness among
Customers under MGP
Training Programme
Consumer welfare Fund (50%CSS)
Service Delivery Improvement in Civil
Supplies
SUPPLYCO Council for Food Research and
Development
Modernisation of Authorised Retail Depots
(50% CSS)
Shifted/Deleted Schemes
TOTAL : (CIVIL SUPPLIES)
OTHER GENERAL ECONOMIC SERVICES
Regulation of Weights and Measures
Improvement in Quality and Efficiency of
Verification - Computerisation
"
"
,,
500.00
500.00
7.36
907.38
7.36
907.38
2500.00
2500.00
35.00
35.00
78.46
78.46
250.00
250.00
,,
State Govt.
447
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
9.2
1
2
3
4
5
6
9.3
1
2
3
4
5
6
7
8
9
9.4
,,
Continuing
Schemes
12
13
Anticipated Expenditure
New
Schemes
14
8773.00
8608.00
State Govt.
15.00
,,
,,
,,
,,
165.00
Total
Continuing
Schemes
15
16
New
Schemes
17
8773.00
8608.00
15.00
15.00
15.00
5.00
15.00
15.00
5.00
15.00
,,
450.00
,,
165.00
Outlay
Total
Continuing
Schemes
18
19
7939.00
6689.00
15.00
15.00
15.00
15.00
5.00
15.00
15.00
5.00
15.00
17.00
5.00
15.00
15.00
17.00
5.00
15.00
15.00
450.00
450.00
450.00
500.00
500.00
500.00
500.00
67.00
67.00
3.00
3.00
3.00
3.00
10.00
10.00
334.00
334.00
334.00
334.00
334.00
334.00
3.00
10.00
3.00
10.00
3.00
10.00
3.00
10.00
5.00
15.00
5.00
15.00
45.00
45.00
45.00
45.00
52.00
52.00
New
Schemes
20
1250.00
CIVIL SUPPLIES
Strengthening and Modernisation of Public
Distribution System/ Computerisation
Programme
Annapoorna
Fostering Quality Consciousness among
Customers under MGP
Training Programme
Consumer welfare Fund (50%CSS)
Service Delivery Improvement in Civil
Supplies
SUPPLYCO Council for Food Research and
Development
Modernisation of Authorised Retail Depots
(50% CSS)
Shifted/Deleted Schemes
TOTAL : (CIVIL SUPPLIES)
OTHER GENERAL ECONOMIC SERVICES
Regulation of Weights and Measures
Improvement in Quality and Efficiency of
Verification - Computerisation
State Govt.
,,
,,
,,
,,
,,
,,
15.00
"
"
,,
15.00
395.00
395.00
395.00
395.00
431.00
416.00
52.00
52.00
52.00
52.00
52.00
52.00
,,
State Govt.
448
15.00
ANNEXURE -I
Sl. No.
State Govt./
Public Sector/
Enterprises/
Local Bodies
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
2
3
4
5
Publicity
Building construction
Training Programme
Shifted/Deleted Schemes
TOTAL: (WEIGHTS & MEASURES)
TOURISM
1. Tourist Infrastructure
Tourist Accommodation (Guest Houses)
Assistance to Public Sector and other
Undertakings
Kerala Tourism Development Corporation
Ltd(KTDC)
Tourist Resorts (Kerala)Ltd.(TRKL)
Bekal Resorts Development Corporation
Ltd.(BRDC)
Upgradation and Creation Of Infrastructure Schemes to be implemented by Department
of Tourism
Upgradation and Creation Of Infrastructure Schemes to be implemented by line
departments
,,
,,
"
,,
,,
9.5
1
2
3
4
5.00
10.00
5.00
10.00
7.32
10.93
7.32
10.93
15.00
85.00
15.00
85.00
125.00
175.00
85.00
135.00
6050.43
6147.14
6050.43
6147.14
350.00
350.00
2000.00
2000.00
2482.91
2482.91
1500.00
1500.00
100.00
6000.00
100.00
6000.00
953.64
1420.00
953.64
1420.00
300.00
1200.00
300.00
1200.00
2000.00
2000.00
965.00
965.00
600.00
600.00
15200.00
15200.00
7944.75
7944.75
23153.00
23153.00
41500.00
41500.00
4648.05
4648.05
2000.00
500.00
2000.00
500.00
2439.26
504.99
2439.26
504.99
5180.00
897.00
5180.00
897.00
6000.00
6000.00
2251.17
2251.17
4000.00
4000.00
300.00
300.00
77.56
77.56
50.00
50.00
1000.00
1000.00
2507.16
2507.16
2000.00
2000.00
500.00
500.00
596.21
596.21
200.00
200.00
449
40.00
40.00
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
2
3
4
5
Publicity
Building construction
Training Programme
Shifted/Deleted Schemes
TOTAL: (WEIGHTS & MEASURES)
TOURISM
1. Tourist Infrastructure
Tourist Accommodation (Guest Houses)
Assistance to Public Sector and other
Undertakings
Kerala Tourism Development Corporation
Ltd(KTDC)
Tourist Resorts (Kerala)Ltd.(TRKL)
Bekal Resorts Development Corporation
Ltd.(BRDC)
Upgradation and Creation Of Infrastructure Schemes to be implemented by Department
of Tourism
Upgradation and Creation Of Infrastructure Schemes to be implemented by line
departments
,,
,,
"
,,
,,
Sl. No.
9.5
1
2
3
4
Continuing
Schemes
12
13
Anticipated Expenditure
New
Schemes
14
Total
Continuing
Schemes
15
16
New
Schemes
17
Outlay
Total
Continuing
Schemes
18
19
3.00
10.00
3.00
10.00
3.00
10.00
3.00
10.00
3.00
10.00
2.00
3.00
10.00
2.00
65.00
65.00
65.00
65.00
67.00
67.00
100.00
100.00
100.00
100.00
100.00
100.00
110.00
75.00
110.00
75.00
110.00
75.00
110.00
75.00
900.00
1.00
900.00
1.00
50.00
50.00
50.00
50.00
25.00
25.00
4153.00
4153.00
4153.00
4153.00
743.00
743.00
400.00
300.00
400.00
300.00
400.00
300.00
400.00
300.00
250.00
150.00
250.00
150.00
200.00
200.00
200.00
200.00
300.00
300.00
5.00
5.00
5.00
5.00
10.00
10.00
150.00
150.00
150.00
150.00
200.00
200.00
25.00
25.00
25.00
25.00
50.00
50.00
450
New
Schemes
20
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
13 Marketing
District Tourism Promotion Councils and
14 Convention and Visitors Promotion Bureau
Kerala Institute of Tourism and Travel
Studies and Kerala Institute of Hospitality
15 Management studies
16 RIDF - Schemes
17 Others
New Schemes Mission for Kerala's Development and
18 Poverty Alliviation - Tourism
19 Strengthening of KITTS
20 Waste Management
21 Kozhikode Trade Fair
22 Tsunami Rehabilitation Programme-ACA
TOTAL(Tourism)
TOTAL - GENERAL ECONOMIC SERVICES
Continuing
Schemes
New
Schemes
Continuing
Schemes
New
Schemes
Continuing
Schemes
New
Schemes
10
11
4000.00
4000.00
5813.28
5813.28
6000.00
6000.00
1000.00
1000.00
1035.61
1035.61
5900.00
5900.00
500.00
500.00
335.80
2572.34
5.57
335.80
2572.34
5.57
750.00
1700.00
750.00
1700.00
53430.00
53430.00
100.00
300.00
100.00
82600.00
82600.00
116805.00
115565.00
500.00
100.00
300.00
100.00
37053.30
36553.30
500.00
1240.00
71504.73
68302.77
3201.96 211753.00
500.00
0.00
712.04
712.04
1350.00
1350.00
100.00
100.00
0.00
177.60
177.60
300.00
300.00
700.00
700.00
0.00
600.00
600.00
0.00
0.00
60.00
300.00
60.00
300.00
0.00
0.00
59.52
369.35
59.52
369.35
200.00
1000.00
200.00
1000.00
60.00
2500.00
60.00
2500.00
0.00
0.00
42.90
3594.54
42.90
3594.54
80.00
1200.00
80.00
1200.00
195945.00 15808.00
SOCIAL SERVICES
451
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
13 Marketing
District Tourism Promotion Councils and
14 Convention and Visitors Promotion Bureau
Kerala Institute of Tourism and Travel
Studies and Kerala Institute of Hospitality
15 Management studies
16 RIDF - Schemes
17 Others
New Schemes Mission for Kerala's Development and
18 Poverty Alliviation - Tourism
19 Strengthening of KITTS
20 Waste Management
21 Kozhikode Trade Fair
22 Tsunami Rehabilitation Programme-ACA
TOTAL(Tourism)
TOTAL - GENERAL ECONOMIC SERVICES
Continuing
Schemes
12
13
Anticipated Expenditure
New
Schemes
14
Total
Continuing
Schemes
15
16
New
Schemes
17
Outlay
Total
Continuing
Schemes
18
19
20
1500.00
1500.00
1500.00
1500.00
1500.00
1500.00
200.00
200.00
200.00
200.00
200.00
200.00
50.00
1000.00
50.00
1000.00
50.00
1000.00
50.00
1000.00
100.00
1500.00
100.00
1500.00
8318.00
8318.00
8318.00
8318.00
3725.00
9754.00
6029.00
3725.00
3725.00
18051.00
17886.00
165.00 18051.00
17886.00
18258.00
13268.00
4990.00
100.00
100.00
100.00
100.00
100.00
100.00
90.00
90.00
90.00
90.00
100.00
100.00
0.00
0.00
0.00
0.00
0.00
0.00
75.00
150.00
75.00
150.00
75.00
150.00
75.00
150.00
50.00
700.00
50.00
700.00
10.00
200.00
10.00
200.00
10.00
200.00
10.00
200.00
10.00
0.00
10.00
0.00
165.00
SOCIAL SERVICES
New
Schemes
452
ANNEXURE -I
Sl. No.
State Govt./
Public Sector/
Enterprises/
Local Bodies
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
0.00
1422.32
1422.32
12500.00
12500.00
50.00
50.00
0.00
71.50
71.50
100.00
100.00
800.00
800.00
0.00
563.00
563.00
1600.00
1600.00
2000.00
2000.00
0.00
2100.14
2100.14
2000.00
2000.00
100.00
100.00
0.00
84.24
84.24
100.00
100.00
60.00
30.00
60.00
30.00
0.00
0.00
107.71
22.43
107.71
22.43
250.00
0.00
250.00
0.00
30.00
30.00
0.00
26.82
26.82
0.00
0.00
50.00
50.00
0.00
52.33
52.33
200.00
200.00
50.00
50.00
0.00
40.33
40.33
125.00
125.00
60.00
7350.00
0.00
0.00
60.00
7350.00
0.00
0.00
0.00
0.00
0.00
0.00
102.68
4286.01
99.69
20.07
102.68
4286.01
99.69
20.07
200.00
3305.00
1100.00
50.00
200.00
3305.00
1100.00
50.00
0.00
0.00
0.00
15.07
15.07
60.00
60.00
0.00
0.00
0.00
5.21
5.21
0.00
0.00
0.00
0.00
0.00
0.00
0.00
24
Data base creation on the service area as
well as students served by Government and
Aided Schools and their facilities.(MGP)
453
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
Continuing
Schemes
12
13
Anticipated Expenditure
New
Schemes
14
Total
Continuing
Schemes
15
16
New
Schemes
17
Outlay
Total
Continuing
Schemes
18
19
20
2500.00
2500.00
2500.00
2500.00
2500.00
2500.00
15.00
15.00
15.00
15.00
20.00
20.00
356.00
356.00
356.00
356.00
700.00
700.00
75.00
75.00
75.00
75.00
61.00
61.00
15.00
15.00
15.00
15.00
15.00
15.00
50.00
0.00
50.00
0.00
50.00
0.00
50.00
0.00
60.00
100.00
60.00
100.00
0.00
0.00
0.00
0.00
0.00
0.00
30.00
30.00
30.00
30.00
30.00
30.00
30.00
30.00
30.00
30.00
30.00
30.00
25.00
163.00
100.00
10.00
25.00
163.00
100.00
10.00
25.00
163.00
100.00
10.00
25.00
163.00
100.00
10.00
400.00
250.00
150.00
10.00
400.00
250.00
150.00
10.00
15.00
15.00
15.00
15.00
15.00
15.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
24
Data base creation on the service area as
well as students served by Government and
Aided Schools and their facilities.(MGP)
0.00
0.00
454
New
Schemes
ANNEXURE -I
Sl. No.
State Govt./
Public Sector/
Enterprises/
Local Bodies
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
354.25
354.25
0.00
0.00
744.33
744.33
0.00
0.00
1941.73
1941.73
0.00
0.00
20
20
425.00
425.00
0.00
0
120.55
19.90
0
120.55
19.90
5000.00
5000.00
1352.00
5.00
1352.00
5.00
161.26
200.00
2384.41
235.19
161.26
200.00
2384.41
235.19
13.16
13.16
911.52
109.09
911.52
109.09
0.00
0.00
0.00
455
0
200.00
150.00
200.00
150.00
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
Continuing
Schemes
12
Anticipated Expenditure
New
Schemes
13
14
Total
Continuing
Schemes
15
New
Schemes
16
17
Outlay
Total
Continuing
Schemes
18
19
20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
10.00
10.00
10.00
10.00
100.00
100.00
1500.00
1500.00
1500.00
1500.00
800.00
800.00
0
200.00
25.00
0
200.00
25.00
0
300.00
25.00
300.00
25.00
200.00
25.00
456
200.00
25.00
New
Schemes
ANNEXURE -I
46
47
48
49
50
51
52
53
54
1
2
3
4
5
6
7
8
9
10
11
12
State Govt./
Public Sector/
Enterprises/
Local Bodies
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Continuing
Schemes
10
New
Schemes
11
0.00
200.00
200.00
0.00
800.00
800.00
0.00
2500.00
2500.00
500.00
500.00
200.00
200.00
14800.00
14800.00
0.00
23847.89
23847.89
34995.00
31145.00
2050.00
1550.00
2050.00
550.00
3300.00
0.00
2050.00
1550.00
2050.00
550.00
3300.00
0.00
0.00
0.00
0.00
0.00
2050.00
1512.50
2143.33
675.00
3173.00
2050.00
1512.50
2143.33
675.00
3173.00
3000.00
3000.00
3000.00
1300.00
4000.00
0.00
3000.00
3000.00
3000.00
1300.00
4000.00
150.00
50.00
150.00
50.00
0.00
0.00
1412.31
102.03
1412.31
102.03
650.00
230.00
650.00
230.00
600.00
600.00
0.00
514.10
514.10
1100.00
1100.00
600.00
200.00
570.00
300.00
600.00
200.00
570.00
300.00
0.00
0.00
0.00
0.00
274.08
238.93
103.38
335.60
274.08
238.93
103.38
335.60
300.00
700.00
1150.00
200.00
300.00
700.00
1150.00
200.00
457
3850.00
ANNEXURE -I
46
47
48
49
50
51
52
53
54
1
2
3
4
5
6
7
8
9
10
11
12
State Govt./
Public Sector/
Enterprises/
Local Bodies
12
Continuing
Schemes
13
Anticipated Expenditure
New
Schemes
14
Total
Continuing
Schemes
15
16
New
Schemes
17
Outlay
Total
18
Continuing
Schemes
19
25.00
25.00
1000.00
25.00
25.00
1000.00
25.00
25.00
1000.00
25.00
25.00
1000.00
50.00
339.00
1000.00
50.00
339.00
1000.00
500.00
500.00
500.00
500.00
500.00
500.00
7294.00
5519.00
475.00
375.00
475.00
150.00
700.00
0.00
7294.00
5519.00
475.00
375.00
475.00
150.00
700.00
475.00
375.00
475.00
150.00
700.00
0.00
100.00
30.00
100.00
30.00
87.00
50.00
100.00
25.00
35.00
1775.00
20
400.00
400.00
100.00
100.00
200.00
200.00
9115.00
8415.00
475.00
375.00
475.00
150.00
700.00
550.00
600.00
550.00
250.00
800.00
550.00
600.00
550.00
250.00
800.00
100.00
30.00
100.00
30.00
280.00
50.00
280.00
50.00
87.00
87.00
87.00
150.00
150.00
50.00
100.00
25.00
35.00
50.00
100.00
25.00
35.00
50.00
100.00
25.00
35.00
75.00
150.00
10.00
35.00
75.00
150.00
10.00
35.00
458
1775.00
New
Schemes
700.00
ANNEXURE -I
Sl. No.
State Govt./
Public Sector/
Enterprises/
Local Bodies
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
100.00
100.00
0.00
275.06
275.06
100.00
100.00
180.00
180.00
0.00
73.90
73.90
100.00
100.00
50.00
1000.00
0.00
50.00
0.00
0.00
0.00
1000.00
0.00
0
605.91
119.77
0
119.77
0.00
50.00
300.00
0.00
50.00
300.00
0.00
0.00
0.00
5.21
5.21
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
64.57
28.00
64.57
28.00
125.00
94.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
312.21
0.00
0.00
0.00
0.00
0.00
13300.00
28100.00
290.28
12300.00
27100.00
459
1000.00
1000.00
14309.17
38157.06
605.91
125.00
94.00
0.00
0.00
0.00
2000.00
900.00
2400.00
3100.00
25.00
2000.00
900.00
2400.00
3100.00
25.00
290.28
20.00
150.00
20.00
150.00
13703.26
37551.15
50.00
25.00
25.00
28094.00
63089.00
50.00
25.00
25.00
19399.00 8695.00
50544.00 12545.00
312.21
605.91
605.91
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
Continuing
Schemes
12
13
Anticipated Expenditure
New
Schemes
14
Total
Continuing
Schemes
15
16
Outlay
New
Schemes
17
Total
Continuing
Schemes
18
19
20
25.00
25.00
25.00
25.00
64.00
64.00
15.00
15.00
15.00
15.00
15.00
15.00
0.00
10.00
50.00
0.00
10.00
50.00
0.00
10.00
50.00
0.00
10.00
50.00
0.00
10.00
50.00
0.00
10.00
50.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
0.00
30.00
0.00
30.00
0.00
0.00
0.00
500.00
60.00
400.00
150.00
5.00
0.00
0.00
0.00
0.00
0.00
0.00
500.00
60.00
400.00
150.00
5.00
0.00
0.00
0.00
500.00
60.00
400.00
150.00
5.00
500.00
60.00
400.00
150.00
5.00
0.00
0.00
0.00
400.00
60.00
400.00
415.00
5.00
0.00
0.00
0.00
400.00
60.00
400.00
415.00
5.00
0.00
25.00
0.00
0.00
25.00
0.00
25.00
25.00
0.00
35.00
0.00
35.00
10.00
15.00
5.00
1170.00
2945.00
20.00
15.00
5.00
5024.00
14139.00
20.00
15.00
5.00
5024.00
13439.00
10.00
15.00
5.00
3892.00
11186.00
2722.00
8241.00
460
10.00
10.00
15.00
15.00
5.00
5.00
1170.00 3892.00
2945.00 11186.00
2722.00
8241.00
New
Schemes
700.00
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Continuing
Schemes
New
Schemes
10
11
300.00
300.00
2000.00
300.00
300.00
2000.00
0.00
0.00
0.00
93.41
980.88
1688.02
93.41
980.88
1688.02
400.00
650.00
3700.00
400.00
650.00
3700.00
1300.00
1300.00
0.00
103.85
103.85
800.00
800.00
1400.00
1400.00
0.00
1354.99
1354.99
990.00
990.00
1450.00
1450.00
0.00
1281.50
1281.50
990.00
990.00
1400.00
1400.00
0.00
1425.97
1425.97
990.00
990.00
400.00
400.00
0.00
515.07
515.07
1000.00
1000.00
1500.00
300.00
1500.00
300.00
0.00
0.00
999.95
204.24
999.95
204.24
2000.00
1100.00
2000.00
1100.00
500.00
500.00
0.00
158.74
158.74
600.00
600.00
7500.00
1500.00
7500.00
1500.00
0.00
0.00
4333.35
696.25
4333.35
696.25
6000.00
25.00
6000.00
25.00
7050.00
7050.00
0.00
4698.56
4698.56
4500.00
4500.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
5117.66
3.58
302.84
158.05
5117.66
3.58
302.84
158.05
1500.00
100.00
350.00
0.00
1500.00
100.00
350.00
0.00
0.00
0.00
0.00
6600.00
100.00
58.00
50.00
461
6600.00
100.00
58.00
50.00
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
Continuing
Schemes
Anticipated Expenditure
New
Schemes
Continuing
Schemes
Outlay
New
Schemes
Continuing
Schemes
13
15
16
10.00
40.00
250.00
10.00
40.00
250.00
10.00
40.00
250.00
10.00
40.00
250.00
20.00
75.00
400.00
20.00
75.00
400.00
85.00
85.00
85.00
85.00
25.00
25.00
70.00
70.00
70.00
70.00
75.00
75.00
70.00
70.00
70.00
70.00
75.00
75.00
70.00
70.00
70.00
70.00
75.00
75.00
50.00
50.00
50.00
50.00
200.00
200.00
75.00
80.00
75.00
80.00
75.00
80.00
75.00
80.00
300.00
150.00
300.00
150.00
100.00
100.00
100.00
100.00
75.00
75.00
325.00
1.00
325.00
1.00
325.00
1.00
325.00
1.00
800.00
1.00
800.00
1.00
200.00
200.00
200.00
200.00
1250.00
1250.00
1500.00
15.00
50.00
0.00
1500.00
15.00
50.00
0.00
1500.00
15.00
50.00
0.00
1500.00
15.00
50.00
0.00
500.00
10.00
100.00
500.00
10.00
100.00
0.00
60.00
50.00
0.00
0.00
60.00
50.00
0.00
0.00
5.00
0.00
0.00
462
0.00
5.00
0.00
0.00
17
Total
12
0.00
5.00
0.00
0.00
14
Total
0.00
5.00
0.00
0.00
18
19
New
Schemes
20
ANNEXURE -I
Sl. No.
State Govt./
Public Sector/
Enterprises/
Local Bodies
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
27.51
230.06
27.51
230.06
24374.48
4
5
6
7
10.5
1
2
3
4
5
6
7
8
9
10
26900.00
26900.00
0.00
24374.48
32503.00
25695.00
0.00
4350.00
0.00
1505.00
0.00
2845.00
24.99
3306.53
80.00
4650.00
80.00
4650.00
0.00
0.00
0.00
1623.15
67.00
67.00
1475.00
25.00
1025.00
25.00
450.00
0.00
1000.38
25
1815.00
30.00
1815.00
30.00
19.73
50.00
50.00
50.00
6742.00
50.00
6742.00
5850.00
2555.00
3295.00
5999.78
75.00
75.00
0.00
150.35
150.35
80.00
80.00
50.00
150.00
150.00
50.00
500.00
50.00
300.00
1000.00
50.00
150.00
150.00
50.00
500.00
50.00
300.00
1000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
18.91
83.70
88.25
35.00
987.54
30.00
175.65
1171.87
18.91
83.70
88.25
35.00
987.54
30.00
175.65
1171.87
75.00
0.00
175.00
465.00
500.00
50.00
300.00
1200.00
75.00
0.00
175.00
465.00
500.00
50.00
300.00
1200.00
50.00
50.00
0.00
43.77
43.77
75.00
75.00
463
6808.00
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
4
5
6
7
10.5
1
2
3
4
5
6
7
8
9
10
12
Continuing
Schemes
13
2996.00
2991.00
12.00
300.00
12.00
300.00
10.00
Anticipated Expenditure
New
Schemes
14
Continuing
Schemes
15
16
Outlay
New
Schemes
17
Continuing
Schemes
18
19
100.00
100.00
4441.00
4241.00
New
Schemes
20
100.00
100.00
200.00
2991.00
---
12.00
300.00
12.00
300.00
---
15.00
900.00
15.00
900.00
---
10.00
--
10.00
10.00
--
508.00
508.00
--
10.00
124.00
6.00
10.00
124.00
6.00
----
10.00
124.00
6.00
10.00
124.00
6.00
----
320.00
7.00
320.00
7.00
----
10.00
10.00
--
10.00
10.00
--
14.00
14.00
--
10.00
482.00
10.00
482.00
--
10.00
482.00
10.00
482.00
--
14.00
1778.00
14.00
1778.00
--
35.00
35.00
35.00
35.00
100.00
100.00
3.00
0.00
10.00
25.00
37.00
5.00
25.00
100.00
3.00
0.00
10.00
25.00
37.00
5.00
25.00
100.00
3.00
0.00
10.00
25.00
37.00
5.00
25.00
100.00
3.00
0.00
10.00
25.00
37.00
5.00
25.00
100.00
10.00
0.00
15.00
150.00
100.00
5.00
50.00
300.00
10.00
0.00
15.00
150.00
100.00
5.00
50.00
300.00
10.00
10.00
10.00
10.00
20.00
20.00
0.00
5.00
Total
2996.00
464
5.00
Total
0.00
ANNEXURE -I
Sl. No.
State Govt./
Public Sector/
Enterprises/
Local Bodies
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
300.00
300.00
150.00
300.00
300.00
150.00
0.00
0.00
0.00
255.00
371.55
159.50
255.00
371.55
159.50
300.00
370.00
174.00
300.00
370.00
174.00
150.00
300.00
125.00
100.00
100.00
450.00
150.00
300.00
125.00
100.00
100.00
450.00
0.00
0.00
0.00
0.00
0.00
0.00
236.00
244.82
163.58
118.50
123.50
369.00
236.00
244.82
163.58
118.50
123.50
369.00
150.00
310.00
125.00
130.00
125.00
475.00
150.00
310.00
125.00
130.00
125.00
475.00
100.00
75.00
100.00
75.00
0.00
0.00
177.00
44.50
177.00
44.50
100.00
100.00
100.00
100.00
50.00
150.00
450.00
50.00
150.00
450.00
0.00
0.00
0.00
56.00
316.06
501.00
56.00
316.06
501.00
70.00
0.00
450.00
70.00
0.00
450.00
50.00
50.00
125.00
0.00
0.00
50.00
50.00
125.00
0.00
0.00
0.00
0.00
0.00
0.00
145.50
28.00
90.00
0.00
52.00
2.00
0.00
145.50
28.00
90.00
0.00
52.00
2.00
0.00
70.00
75.00
125.00
10.00
50.00
40.00
15.00
70.00
75.00
125.00
10.00
50.00
40.00
15.00
0.00
0.00
25.00
25.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
465
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
Continuing
Schemes
12
13
Anticipated Expenditure
New
Schemes
14
Total
Continuing
Schemes
15
16
New
Schemes
17
Outlay
Total
Continuing
Schemes
18
19
20
15.00
80.00
30.00
15.00
80.00
30.00
15.00
80.00
30.00
15.00
80.00
30.00
65.00
110.00
40.00
65.00
110.00
40.00
35.00
35.00
25.00
20.00
25.00
100.00
35.00
35.00
25.00
20.00
25.00
100.00
35.00
35.00
25.00
20.00
25.00
100.00
35.00
35.00
25.00
20.00
25.00
100.00
70.00
60.00
35.00
35.00
30.00
200.00
70.00
60.00
35.00
35.00
30.00
200.00
25.00
12.00
25.00
12.00
25.00
12.00
25.00
12.00
30.00
20.00
30.00
20.00
10.00
14.00
30.00
10.00
14.00
30.00
10.00
14.00
30.00
10.00
14.00
30.00
15.00
0.00
115.00
15.00
0.00
115.00
20.00
15.00
8.00
2.00
15.00
3.00
5.00
20.00
15.00
8.00
2.00
15.00
3.00
5.00
20.00
15.00
8.00
2.00
15.00
3.00
5.00
20.00
15.00
8.00
2.00
15.00
3.00
5.00
20.00
20.00
15.00
2.00
15.00
8.00
5.00
20.00
20.00
15.00
2.00
15.00
8.00
5.00
17.00
17.00
17.00
17.00
17.00
17.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
466
New
Schemes
ANNEXURE -I
Sl. No.
State Govt./
Public Sector/
Enterprises/
Local Bodies
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
15.00
3125.00
15.00
3125.00
10.00
10.00
479.50
479.50
9349.00
9349.00
0.00
5400.00
5400.00
0.00
6753.10
6753.10
State Govt.
State Govt.
State Govt.
625.00
1000.00
4950.00
625.00
1000.00
4950.00
0.00
0.00
0.00
652.38
837.24
1007.36
652.38
837.24
1007.36
0.00
0.00
0.00
800.00
1300.00
2400.00
800.00
1300.00
2400.00
0.00
0.00
0.00
State Govt.
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
0.49
0.00
0.49
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
State Govt.
0.00
0.00
0.00
2.73
2.73
0.00
0.00
0.00
0.00
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4
5
6
467
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
Continuing
Schemes
12
13
Anticipated Expenditure
New
Schemes
14
Total
Continuing
Schemes
15
16
Outlay
New
Schemes
17
Total
18
Continuing
Schemes
19
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
10.00
625.00
10.00
625.00
10.00
625.00
10.00
625.00
0.00
625.00
2302.00
25.00
25.00
150.00
1426.00
1426.00
0.00
1426.00
1426.00
0.00
200.00
100.00
2602.00
2
3
4
5
6
State Govt.
State Govt.
State Govt.
50.00
50.00
100.00
50.00
50.00
100.00
0.00
0.00
0.00
50.00
50.00
100.00
50.00
50.00
100.00
0.00
0.00
0.00
25.00
25.00
150.00
State Govt.
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
468
20
0.00
625.00
New
Schemes
200.00
100.00
300.00
ANNEXURE -I
7
8
9
10
12
State Govt./
Public Sector/
Enterprises/
Local Bodies
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
State Govt.
0.00
0.00
0.00
1242.04
1242.04
0.00
0.00
0.00
0.00
State Govt.
State Govt.
0.00
950.00
0.00
950.00
0.00
0.00
0.00
688.15
0.00
688.15
0.00
0.00
0.00
1250.00
0.00
1250.00
0.00
0.00
State Govt.
State Govt.
150.00
250.00
150.00
250.00
0.00
0.00
45.55
76.87
45.55
76.87
0.00
0.00
150.00
175.00
150.00
175.00
0.00
0.00
State Govt.
State Govt.
100.00
50.00
100.00
50.00
0.00
0.00
51.27
32.29
51.27
32.29
0.00
0.00
155.00
100.00
155.00
100.00
0.00
0.00
State Govt.
State Govt.
1000.00
100.00
1000.00
100.00
0.00
0.00
323.23
41.74
323.23
41.74
0.00
0.00
600.00
125.00
600.00
125.00
0.00
0.00
State Govt.
State Govt.
50.00
200.00
50.00
200.00
0.00
0.00
30.00
72.01
30.00
72.01
0.00
0.00
100.00
200.00
100.00
200.00
0.00
0.00
State Govt.
700.00
700.00
0.00
72.33
72.33
0.00
350.00
350.00
0.00
State Govt.
State Govt.
State Govt.
State Govt.
State Govt.
100.00
125.00
180.00
125.00
100.00
0.00
125.00
180.00
125.00
0.00
100.00
0.00
0.00
0.00
100.00
21.03
48.81
45.29
30.55
14.12
4.75
48.81
45.29
30.55
3.17
16.28
0.00
0.00
0.00
10.95
54.00
80.00
100.00
100.00
53.00
54.00
80.00
100.00
100.00
53.00
0.00
0.00
0.00
0.00
0.00
State Govt.
State Govt.
620.00
50.00
620.00
50.00
0.00
0.00
2764.95
90.64
2764.95
90.64
0.00
0.00
2800.00
300.00
2800.00
300.00
0.00
0.00
469
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
Continuing
Schemes
12
13
Anticipated Expenditure
New
Schemes
14
Total
Continuing
Schemes
15
16
Outlay
New
Schemes
17
Total
Continuing
Schemes
18
19
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
State Govt.
State Govt.
0.00
30.00
0.00
30.00
0.00
0.00
0.00
30.00
0.00
30.00
0.00
0.00
97.00
97.00
State Govt.
State Govt.
15.00
20.00
15.00
20.00
0.00
0.00
15.00
20.00
15.00
20.00
0.00
0.00
15.00
15.00
15.00
15.00
State Govt.
State Govt.
15.00
10.00
15.00
10.00
0.00
0.00
15.00
10.00
15.00
10.00
0.00
0.00
15.00
10.00
15.00
10.00
State Govt.
State Govt.
20.00
15.00
20.00
15.00
0.00
0.00
20.00
15.00
20.00
15.00
0.00
0.00
125.00
15.00
125.00
15.00
State Govt.
State Govt.
10.00
20.00
10.00
20.00
0.00
0.00
10.00
20.00
10.00
20.00
0.00
0.00
10.00
20.00
10.00
20.00
State Govt.
20.00
20.00
0.00
20.00
20.00
0.00
60.00
60.00
State Govt.
State Govt.
State Govt.
State Govt.
State Govt.
5.00
15.00
10.00
15.00
5.00
5.00
15.00
10.00
15.00
5.00
0.00
0.00
0.00
0.00
0.00
5.00
15.00
10.00
15.00
5.00
5.00
15.00
10.00
15.00
5.00
0.00
0.00
0.00
0.00
0.00
10.00
35.00
10.00
15.00
5.00
10.00
35.00
10.00
15.00
5.00
State Govt.
State Govt.
50.00
25.00
50.00
25.00
0.00
0.00
50.00
25.00
50.00
25.00
0.00
0.00
50.00
50.00
50.00
50.00
8
9
10
12
470
New
Schemes
20
ANNEXURE -I
(I)
(ii)
(iii)
(iv)
30
31
32
(I)
(ii)
State Govt./
Public Sector/
Enterprises/
Local Bodies
2
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
11
10
State Govt.
State Govt.
State Govt.
State Govt.
250.00
250.00
250.00
300.00
250.00
250.00
250.00
300.00
0.00
0.00
0.00
0.00
214.16
218.96
117.35
131.39
214.16
218.96
117.35
131.39
0.00
0.00
0.00
0.00
300.00
355.00
310.00
230.00
300.00
355.00
310.00
230.00
0.00
0.00
0.00
0.00
State Govt.
150.00
150.00
0.00
100.00
100.00
0.00
190.00
190.00
0.00
State Govt.
75.00
75.00
0.00
77.00
77.00
0.00
100.00
100.00
0.00
State Govt.
State Govt.
300.00
300.00
300.00
300.00
0.00
0.00
160.68
50.01
160.68
50.01
0.00
0.00
300.00
225.00
300.00
225.00
0.00
0.00
State Govt.
State Govt.
State Govt.
500.00
175.00
0.00
500.00
175.00
0.00
0.00
0.00
0.00
85.43
30.21
20.87
85.43
30.21
20.87
0.00
0.00
0.00
400.00
125.00
100.00
400.00
125.00
100.00
0.00
0.00
0.00
State Govt.
State Govt.
350.00
300.00
350.00
300.00
0.00
0.00
86.60
165.19
86.60
165.19
0.00
0.00
130.00
500.00
130.00
500.00
0.00
0.00
State Govt.
State Govt.
State Govt.
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
653.3
0.00
282.5
17.21
653.3
0.00
282.5
17.21
0.00
0.00
0.00
0.00
475.00
255.00
200.00
200.00
475.00
255.00
200.00
200.00
0.00
0.00
0.00
0.00
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
State Govt.
0.00
0.00
0.00
16.88
15.97
0.91
100.00
100.00
0.00
State Govt.
100.00
100.00
0.00
9.00
9.00
0.00
0.00
0.00
0.00
State Govt.
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
104.00
0.00
5.00
0.00
99
0.00
0.00
500.00
0.00
0.00
500.00
471
ANNEXURE -I
(I)
(ii)
(iii)
(iv)
30
31
32
(I)
(ii)
State Govt./
Public Sector/
Enterprises/
Local Bodies
2
Continuing
Schemes
12
13
Anticipated Expenditure
New
Schemes
14
Total
Continuing
Schemes
15
16
Outlay
New
Schemes
17
Total
Continuing
Schemes
18
19
State Govt.
State Govt.
State Govt.
State Govt.
30.00
30.00
30.00
20.00
30.00
30.00
30.00
20.00
0.00
0.00
0.00
0.00
30.00
30.00
30.00
20.00
30.00
30.00
30.00
20.00
0.00
0.00
0.00
0.00
60.00
50.00
80.00
40.00
60.00
50.00
80.00
40.00
State Govt.
20.00
20.00
0.00
20.00
20.00
0.00
20.00
20.00
State Govt.
20.00
20.00
0.00
20.00
20.00
0.00
50.00
50.00
State Govt.
State Govt.
35.00
35.00
35.00
35.00
0.00
0.00
35.00
35.00
35.00
35.00
0.00
0.00
35.00
35.00
35.00
35.00
State Govt.
State Govt.
State Govt.
50.00
20.00
20.00
50.00
20.00
20.00
0.00
0.00
0.00
50.00
20.00
20.00
50.00
20.00
20.00
0.00
0.00
0.00
50.00
20.00
20.00
50.00
20.00
20.00
State Govt.
State Govt.
10.00
25.00
10.00
25.00
0.00
0.00
10.00
25.00
10.00
25.00
0.00
0.00
10.00
50.00
10.00
50.00
State Govt.
State Govt.
State Govt.
State Govt.
25.00
5.00
20.00
20.00
25.00
5.00
20.00
20.00
0.00
0.00
0.00
0.00
25.00
5.00
20.00
20.00
25.00
5.00
20.00
20.00
0.00
0.00
0.00
0.00
100.00
5.00
100.00
20.00
100.00
5.00
100.00
20.00
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
State Govt.
20.00
20.00
0.00
20.00
20.00
0.00
20.00
20.00
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
State Govt.
State Govt.
0.00
10.00
0.00
0.00
10.00
0.00
10.00
0.00
10.00
0.00
10.00
20.00
20.00
472
New
Schemes
20
ANNEXURE -I
Sl. No.
State Govt./
Public Sector/
Enterprises/
Local Bodies
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
44 Flagship Programme
45 Virology Institute
New Scheme
District Mental health programmes
1 Thiruvananthapuram and Thrissur
2 Prevention of Non commmunicable diseases
3 New Women and Children Hospitals
4 New Public Health Lab Kannur
Nursing school Pathanamthitta Asramam
5 Sasthamkotta, Kollam
6 Tsunami Medical Support
Sub Total-Health Services
MEDICAL EDUCATION
Modernisation of the
1 Directorate of Medical Education
2 Development of Institutions under DME
(I) Medical College, Thiruvananthapuram
(ii) Medical College, Kozhikode
(iii) Medical College, Kottayam
(iv) Medical College, Alappuzha
(v) MedicalCollege, Thrissur
(vi) Regional Institute of Ophthalmology
(vii) Dental College, Thiruvananthapuram
(viii) Dental College, Kozhikode
(ix) Dental College, Kottayam
(x) College of Pharmaceutical Science
(xi) Nursing College, Thiruvananthapuram
(xii) Nursing College, Kozhikode
(xiii) Nursing College, Kottayam
3 State Board of Medical Research
4 Directorate of Radiation Safety
5 State Drug Formulary
6 Child Development Centre
7 Kerala Heart Foundation
14725.00
14525.00
200.00
10731.81
10604.67
127.14
16187.00
15687.00
500.00
State Govt.
150.00
150.00
0.00
128.11
128.11
0.00
200.00
200.00
0.00
State Govt.
State Govt.
State Govt.
State Govt.
State Govt.
State Govt.
State Govt.
State Govt.
State Govt.
State Govt.
State Govt.
State Govt.
State Govt.
State Govt.
State Govt.
State Govt.
State Govt.
State Govt.
3098.00
2523.00
3000.00
3323.00
3323.00
200.00
320.00
325.00
330.00
150.00
150.00
150.00
150.00
100.00
23.00
25.00
150.00
100.00
3098.00
2523.00
3000.00
3323.00
3323.00
200.00
320.00
325.00
330.00
150.00
150.00
150.00
150.00
100.00
23.00
25.00
150.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
100.00
4082.46
3704.15
3747.82
4054.68
5045.48
376.14
255.8
218.19
534.5
64.67
104.48
66.11
57.54
10.00
16.64
12.87
111.89
140
4082.46
3704.15
3747.82
4054.68
5045.48
376.14
255.80
218.19
534.50
64.67
104.48
66.11
57.54
10.00
16.64
12.87
111.89
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
140
3400.00
3400.00
3000.00
3000.00
3000.00
600.00
400.00
400.00
400.00
200.00
300.00
350.00
300.00
100.00
50.00
50.00
500.00
500.00
3400.00
3400.00
3000.00
3000.00
3000.00
600.00
400.00
400.00
400.00
200.00
300.00
350.00
300.00
100.00
50.00
50.00
500.00
500.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
473
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
12
Continuing
Schemes
13
Anticipated Expenditure
New
Schemes
14
Total
Continuing
Schemes
15
16
Outlay
New
Schemes
17
44 Flagship Programme
45 Virology Institute
New Scheme
District Mental health programmes
1 Thiruvananthapuram and Thrissur
2 Prevention of Non commmunicable diseases
3 New Women and Children Hospitals
4 New Public Health Lab Kannur
Nursing school Pathanamthitta Asramam
5 Sasthamkotta, Kollam
6 Tsunami Medical Support
Sub Total-Health Services
MEDICAL EDUCATION
Modernisation of the
1 Directorate of Medical Education
2 Development of Institutions under DME
(I) Medical College, Thiruvananthapuram
(ii) Medical College, Kozhikode
(iii) Medical College, Kottayam
(iv) Medical College, Alappuzha
(v) MedicalCollege, Thrissur
(vi) Regional Institute of Ophthalmology
(vii) Dental College, Thiruvananthapuram
(viii) Dental College, Kozhikode
(ix) Dental College, Kottayam
(x) College of Pharmaceutical Science
(xi) Nursing College, Thiruvananthapuram
(xii) Nursing College, Kozhikode
(xiii) Nursing College, Kottayam
3 State Board of Medical Research
4 Directorate of Radiation Safety
5 State Drug Formulary
6 Child Development Centre
7 Kerala Heart Foundation
Total
Continuing
Schemes
18
1000.00
670.00
19
20
1000.00
670.00
50.00
50.00
30.00
30.00
70.00
30.00
30.00
70.00
3212.00
80.00
1981.00
2241.00
945.00
935.00
10.00
945.00
945.00
10.00
80.00
1981.00
5453.00
State Govt.
20.00
20.00
0.00
20.00
20.00
0.00
150.00
150.00
State Govt.
State Govt.
State Govt.
State Govt.
State Govt.
State Govt.
State Govt.
State Govt.
State Govt.
State Govt.
State Govt.
State Govt.
State Govt.
State Govt.
State Govt.
State Govt.
State Govt.
State Govt.
210.00
210.00
200.00
200.00
200.00
30.00
20.00
20.00
20.00
15.00
15.00
15.00
15.00
5.00
5.00
5.00
20.00
15.00
210.00
210.00
200.00
200.00
200.00
30.00
20.00
20.00
20.00
15.00
15.00
15.00
15.00
5.00
5.00
5.00
20.00
15.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
210.00
210.00
200.00
200.00
200.00
30.00
20.00
20.00
20.00
15.00
15.00
15.00
15.00
5.00
5.00
5.00
20.00
15.00
210.00
210.00
200.00
200.00
200.00
30.00
20.00
20.00
20.00
15.00
15.00
15.00
15.00
5.00
5.00
5.00
20.00
15.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
260.00
250.00
200.00
500.00
200.00
50.00
50.00
50.00
40.00
25.00
25.00
30.00
30.00
5.00
20.00
15.00
480.00
50.00
260.00
250.00
200.00
500.00
200.00
50.00
50.00
50.00
40.00
25.00
25.00
30.00
30.00
5.00
20.00
15.00
480.00
50.00
474
New
Schemes
ANNEXURE -I
8
9
10
11
12
13
14
15
1
2
3
State Govt./
Public Sector/
Enterprises/
Local Bodies
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
State Govt.
0.00
0.00
0.00
13.78
13.78
0.00
100.00
100.00
0.00
State Govt.
State Govt.
0.00
0.00
0.00
0.00
0.00
0.00
129.01
870.00
129.01
870.00
0.00
0.00
1000.00
400.00
1000.00
400.00
0.00
0.00
State Govt.
0.00
0.00
0.00
44.30
44.30
0.00
100.00
100.00
0.00
17590.00
17490.00
100.00
23788.62
23648.62
140.00
21750.00
21750.00
0.00
State Govt.
800.00
800.00
0.00
381.42
381.42
0.00
600.00
600.00
0.00
State Govt.
State Govt.
580.00
10.00
580.00
10.00
0.00
0.00
166.54
6.09
166.54
6.09
0.00
0.00
500.00
20.00
500.00
20.00
0.00
0.00
State Govt.
100.00
0.00
100.00
67.08
11.17
55.91
150.00
150.00
0.00
State Govt.
State Govt.
10.00
100.00
10.00
100.00
0.00
0.00
9.06
48.11
9.06
48.11
0.00
0.00
20.00
100.00
20.00
100.00
0.00
0.00
State Govt.
300.00
1900.00
300.00
1800.00
0.00
100.00
260.66
938.96
260.66
883.05
0.00
55.91
260.00
1650.00
260.00
1650.00
0.00
0.00
State Govt.
1500.00
1500.00
0.00
866.32
866.32
0.00
1250.00
1250.00
0.00
475
ANNEXURE -I
8
9
10
11
12
13
14
15
1
2
3
State Govt./
Public Sector/
Enterprises/
Local Bodies
Continuing
Schemes
12
13
Anticipated Expenditure
New
Schemes
14
Total
Continuing
Schemes
15
16
Outlay
New
Schemes
17
Total
Continuing
Schemes
18
19
State Govt.
5.00
5.00
0.00
5.00
5.00
0.00
10.00
10.00
State Govt.
State Govt.
35.00
40.00
35.00
40.00
0.00
0.00
35.00
40.00
35.00
40.00
0.00
0.00
35.00
40.00
35.00
40.00
State Govt.
20.00
20.00
0.00
20.00
20.00
0.00
40.00
50.00
50.00
50.00
250.00
40.00
50.00
50.00
50.00
250.00
50.00
50.00
100.00
2955.00
300.00
50.00
550.00
1340.00
1340.00
0.00
1340.00
1340.00
0.00
State Govt.
40.00
40.00
0.00
40.00
40.00
0.00
500.00
500.00
State Govt.
State Govt.
25.00
4.00
25.00
4.00
0.00
0.00
25.00
4.00
25.00
4.00
0.00
0.00
100.00
5.00
100.00
5.00
State Govt.
10.00
10.00
0.00
10.00
10.00
0.00
40.00
40.00
State Govt.
State Govt.
4.00
5.00
4.00
5.00
0.00
0.00
4.00
5.00
4.00
5.00
0.00
0.00
5.00
50.00
5.00
50.00
State Govt.
25.00
113.00
25.00
113.00
0.00
0.00
25.00
113.00
25.00
113.00
0.00
0.00
50.00
750.00
50.00
750.00
75.00
75.00
0.00
75.00
75.00
0.00
550.00
550.00
476
20
50.00
50.00
100.00
300.00
50.00
3505.00
State Govt.
New
Schemes
0.00
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
2
Continuing
Schemes
New
Schemes
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
State Govt.
State Govt.
250.00
1500.00
250.00
1500.00
0.00
0.00
1115.22
822.92
1115.22
822.92
0.00
0.00
1200.00
1700.00
1200.00
1700.00
0.00
0.00
State Govt.
50.00
50.00
0.00
1.51
1.51
0.00
50.00
50.00
0.00
State Govt.
State Govt.
State Govt.
50.00
25.00
25.00
50.00
25.00
25.00
0.00
0.00
0.00
59.99
5.59
0.00
59.99
5.59
0.00
0.00
0.00
0.00
150.00
25.00
25.00
150.00
25.00
25.00
0.00
0.00
0.00
State Govt.
State Govt.
150.00
3550.00
0.00
3400.00
150.00
150.00
118.34
2989.89
118.34
2989.89
0.00
0.00
200.00
4600.00
200.00
4600.00
0.00
0.00
State Govt.
725.00
725.00
0.00
167.49
167.49
0.00
500.00
500.00
0.00
State Govt.
400.00
400.00
0.00
167.5
167.5
0.00
500.00
500.00
0.00
State Govt.
70.00
0.00
70.00
64.02
12.13
51.89
150.00
150.00
0.00
State Govt.
5.00
0.00
5.00
4.18
0.97
3.21
32.00
32.00
0.00
State Govt.
75.00
1275.00
75.00
1200.00
0.00
75.00
69.75
472.94
69.75
417.84
0.00
55.10
100.00
1282.00
100.00
1282.00
0.00
0.00
State Govt.
1200.00
1200.00
0.00
712.59
712.59
0.00
1000.00
1000.00
0.00
State Govt.
600.00
600.00
0.00
283.01
283.01
0.00
600.00
600.00
0.00
477
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
2
Continuing
Schemes
12
13
Anticipated Expenditure
New
Schemes
14
Total
Continuing
Schemes
15
16
Outlay
New
Schemes
17
Total
Continuing
Schemes
18
19
20
State Govt.
State Govt.
75.00
75.00
75.00
75.00
0.00
0.00
75.00
75.00
75.00
75.00
0.00
0.00
108.00
105.00
108.00
105.00
State Govt.
5.00
5.00
0.00
5.00
5.00
0.00
10.00
10.00
State Govt.
State Govt.
State Govt.
10.00
1.00
5.00
10.00
1.00
5.00
0.00
0.00
0.00
10.00
1.00
5.00
10.00
1.00
5.00
0.00
0.00
0.00
105.00
3.00
5.00
105.00
3.00
5.00
State Govt.
State Govt.
5.00
251.00
5.00
251.00
0.00
0.00
5.00
251.00
5.00
251.00
0.00
0.00
10.00
896.00
10.00
896.00
State Govt.
40.00
40.00
0.00
40.00
40.00
0.00
455.00
455.00
State Govt.
40.00
40.00
0.00
40.00
40.00
0.00
90.00
90.00
State Govt.
12.00
12.00
0.00
12.00
12.00
0.00
30.00
30.00
State Govt.
4.00
4.00
0.00
4.00
4.00
0.00
7.00
7.00
State Govt.
10.00
106.00
10.00
106.00
0.00
0.00
10.00
106.00
10.00
106.00
0.00
0.00
25.00
607.00
25.00
607.00
State Govt.
75.00
75.00
0.00
75.00
75.00
0.00
100.00
100.00
State Govt.
50.00
50.00
0.00
50.00
50.00
0.00
180.00
180.00
25.00
20.00
478
New
Schemes
0.00
0.00
25.00
20.00
ANNEXURE -I
10.7
1
2
3
4
5
6
7
8
9
10
11
12
State Govt./
Public Sector/
Enterprises/
Local Bodies
State Govt.
State Govt.
State Govt.
State Govt.
State Govt.
State Govt.
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
New
Schemes
10
11
1800.00
0.00
1800.00
0.00
0.00
0.00
995.60
0.00
995.60
0.00
0.00
0.00
1600.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
60.46
0.00
0.00
0.00
125.00
944.85
0.00
0.00
0.00
0.00
0.00
944.85
60.46
0.00
0.00
0.00
125.00
0.00
0.00
0.00
0.00
42000.00
7500.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00 42000.00
0.00 7500.00
0.00
0.00
40840.00
40215.00
625.00
41048.13
40484.52
563.61
96569.00
46569.00 50000.00
100.00
100.00
0.00
20.00
20.00
200.00
200.00
250.00
3000.00
250.00
3000.00
0.00
0.00
30.00
6338.19
30.00
6338.19
250.00
2500.00
250.00
2500.00
250.00
250.00
0.00
1.72
1.72
1000.00
1000.00
3000.00
3000.00
0.00
200.43
200.43
4000.00
4000.00
500.00
500.00
0.00
300.00
300.00
1000.00
1000.00
11500.00
11500.00
0.00
1500.00
1500.00
20838.00
20838.00
1800.00
1800.00
0.00
294.30
294.30
1500.00
1500.00
9400.00
9400.00
0.00
550.00
550.00
7000.00
7000.00
1000.00
100.00
1000.00
100.00
0.00
0.00
631.48
14.18
631.48
14.18
500.00
250.00
500.00
250.00
100.00
100.00
0.00
27361.16
27361.16
170000.00
170000.00
479
Continuing
Schemes
1600.00
0.00
0.00
0.00
ANNEXURE -I
10.7
1
2
3
4
5
6
7
8
9
10
11
12
State Govt./
Public Sector/
Enterprises/
Local Bodies
State Govt.
State Govt.
State Govt.
State Govt.
State Govt.
State Govt.
Continuing
Schemes
Anticipated Expenditure
New
Schemes
14
Total
Continuing
Schemes
Outlay
New
Schemes
12
13
15
16
125.00
0.00
125.00
0.00
0.00
0.00
125.00
0.00
125.00
0.00
17
0.00
0.00
0.00
0.00
2000.00
1500.00
2000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2000.00
1500.00
2000.00
0.00
0.00
0.00
2000.00
1500.00
2000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2000.00
1500.00
2000.00
0.00
8380.00
2870.00
5510.00
8380.00
2880.00
5510.00
5.00
5.00
5.00
7.00
100.00
7.00
100.00
5.00
Total
Continuing
Schemes
18
19
New
Schemes
20
325.00
280.00
45.00
11536.00
8700.00
2836.00
5.00
10.00
10.00
7.00
100.00
7.00
100.00
10.00
125.00
10.00
125.00
5.00
5.00
5.00
15.00
15.00
200.00
200.00
200.00
200.00
250.00
250.00
500.00
500.00
500.00
500.00
400.00
400.00
400.00
400.00
400.00
400.00
725.00
725.00
100.00
100.00
100.00
100.00
150.00
150.00
200.00
200.00
200.00
200.00
250.00
250.00
170.00
5.00
170.00
5.00
170.00
5.00
170.00
5.00
10.00
15.00
10.00
15.00
80000.00
80000.00
80000.00
80000.00
80000.00
80000.00
480
ANNEXURE -I
Sl. No.
State Govt./
Public Sector/
Enterprises/
Local Bodies
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
100.00
100.00
0.00
5.40
5.40
150.00
150.00
5000.00
5000.00
0.00
754.06
754.06
18000.00
18000.00
600.00
600.00
0.00
488.96
488.96
6500.00
6500.00
2900.00
2900.00
0.00
633.84
633.84
2500.00
2500.00
300.00
300.00
0.00
314.81
314.81
100.00
100.00
1000.00
400.00
1000.00
400.00
0.00
0.00
609.55
233.48
609.55
233.48
0.00
50.00
0.00
50.00
0.00
0.00
36300.00
15500.00
1200.00
36300.00
15500.00
0.00
0.00
0.00
1200.00
26853.21
3.25
0.00
26853.21
3.25
0.00
3500.00
0.00
0.00
3500.00
0.00
200.00
200.00
0.00
479.83
479.83
650.00
650.00
4500.00
4500.00
0.00
1840.00
1840.00
0.00
0.00
9500.00
0.00
9500.00
6140.47
6140.47
2000.00
2000.00
7400.00
0.00
7400.00
3413.25
3413.25
1000.00
1000.00
480.60
480.60
3925.00
3925.00
481
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
Continuing
Schemes
12
13
Anticipated Expenditure
New
Schemes
14
Total
Continuing
Schemes
15
16
New
Schemes
17
Outlay
Total
Continuing
Schemes
18
19
20
5.00
5.00
5.00
5.00
5.00
5.00
200.00
200.00
200.00
200.00
250.00
250.00
600.00
600.00
600.00
600.00
600.00
600.00
350.00
350.00
350.00
350.00
400.00
400.00
1.00
1.00
1.00
1.00
5.00
5.00
0.00
2.00
0.00
2.00
0.00
2.00
0.00
2.00
0.00
5.00
0.00
5.00
3500.00
3500.00
3500.00
3500.00
2000.00
2000.00
150.00
150.00
150.00
150.00
200.00
200.00
0.00
0.00
0.00
0.00
0.00
0.00
150.00
150.00
150.00
150.00
200.00
200.00
140.00
140.00
140.00
140.00
150.00
150.00
3925.00
3925.00
3925.00
3925.00
3925.00
3925.00
482
New
Schemes
ANNEXURE -I
Sl. No.
State Govt./
Public Sector/
Enterprises/
Local Bodies
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
500.00
500.00
1743.52
6006.87
0.00
115900.00
97800.00 18100.00
21955.46
109198.02
1743.52
375.00
375.00
1200.00
1200.00
50.00
50.00
220.00
500.00
220.00
500.00
45.00
45.00
6006.87
0.00
21955.46
97420.18 11777.84 250303.00
247913.00
2000.00
2000.00
4100.00
4100.00
2190.00
2190.00
30000.00
30000.00
14854.12
14854.12
0.00
2000.00
0.00
2000.00
3000.00
2000.00
600.00
2000.00
600.00
1644.00
145.13
1644.00
145.13
2000.00
2000.00
200.00
483
2390.00
3000.00
2000.00
2000.00
200.00
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
Continuing
Schemes
12
13
500.00
500.00
Anticipated Expenditure
New
Schemes
14
Total
Continuing
Schemes
15
16
500.00
500.00
Outlay
New
Schemes
17
Total
Continuing
Schemes
18
19
New
Schemes
20
3000.00
3000.00
10.00
10.00
10.00
10.00
125.00
125.00
50.00
50.00
50.00
50.00
60.00
60.00
10.00
10.00
10.00
10.00
25.00
25.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
10.00
100.00
10.00
100.00
0.00
0.00
0.00
0.00
5.00
5.00
3935.00
3935.00
91295.00
91215.00
80.00 91295.00
91215.00
200.00
200.00
200.00
0.00
158.00
0.00
158.00
158.00
80.00
96960.00
93020.00
200.00
0.00
0.00
158.00
0.00
0.00
0.00
0.00
500.00
500.00
450.00
215.00
450.00
215.00
25.00
25.00
0.00
350.00
200.00
350.00
200.00
20.00
350.00
200.00
20.00
484
20.00
350.00
200.00
20.00
3940.00
ANNEXURE -I
Sl. No.
State Govt./
Public Sector/
Enterprises/
Local Bodies
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
800.00
800.00
268.13
268.13
2100.00
2100.00
830.33
830.33
4000.00
4000.00
191.95
191.95
0.00
0.00
State Govt.
,,
35400.00
35400.00
50.00
25.00
50.00
25.00
,,
0.00
5700.00
30000.00
30000.00
0
53190.00
0
14290.00 38900.00
6510.48
28544.14
6510.48
28544.14
30.68
24.74
30.68
24.74
50.00
50.00
50.00
50.00
10.00
10.00
50.00
50.00
0.00
,,
750.00
750.00
1105.09
1105.09
,,
250.00
250.00
40.35
40.35
,,
2.00
0.00
2.00
,,
525.91
0.00
525.91
,,
,,
725.00
39.27
0.00
0.00
725.00
39.27
485
5700.00
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
Continuing
Schemes
12
13
250.00
Anticipated Expenditure
New
Schemes
14
Total
Continuing
Schemes
New
Schemes
Continuing
Schemes
15
16
250.00
250.00
250.00
265.00
265.00
250.00
250.00
250.00
250.00
275.00
275.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1700.00
20.00
20.00
1720.00
250.00
2700.00
8024.00
0
12724.00
0
1750.00
1700.00
1700.00
0
3128.00
0
1408.00
State Govt.
,,
10.00
10.00
,,
10.00
18
19
New
Schemes
20
250.00
2700.00
8024.00
3128.00
1408.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
,,
0.00
0.00
,,
0.00
0.00
,,
0.00
0.00
,,
0.01
0.01
,,
,,
0.00
0.00
0.00
0.00
486
1720.00
1700.00
17
Outlay
Total
10974.00
ANNEXURE -I
Sl. No.
State Govt./
Public Sector/
Enterprises/
Local Bodies
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
,,
1075.00
1075.00
,,
50.00
State Govt.
,,
0.00
2503.04
1210.86
1292.18
150.00
150.00
50.00
36.29
36.29
0.00
300.00
300.00
50.00
50.00
31.00
31.00
0.00
250.00
250.00
225.00
225.00
122.61
122.61
0.00
200.00
200.00
,,
0.28
0.00
0.28
,,
,,
9.51
9.78
9.51
9.78
0.00
0.00
200.00
200.00
200.00
200.00
,,
50.00
50.00
39.97
39.97
0.00
200.00
200.00
,,
,,
50.00
75.00
50.00
75.00
30.81
5.25
30.81
5.25
0.00
0.00
200.00
200.00
,,
,,
412.50
412.50
500.00
325.00
487
175.00
698.00
285.22
412.78
0.00
500.00
500.00
6975.00
6975.00
25.00
25.00
25.00
25.00
9075.00
1550.00
7525.00
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
Continuing
Schemes
12
13
Anticipated Expenditure
New
Schemes
14
Total
Continuing
Schemes
15
16
Outlay
New
Schemes
17
30.00
,,
10.00
State Govt.
,,
0.00
Continuing
Schemes
18
19
0.00
30.01
10.00
15.00
15.00
10.00
10.00
10.00
10.00
20.00
20.00
50.00
50.00
0.00
0.00
30.00
30.00
10.00
10.00
10.00
10.00
20.00
20.00
0.00
,,
,,
,,
30.00
10.00
30.00
10.00
30.00
10.00
30.00
10.00
30.00
10.00
30.00
10.00
,,
10.00
10.00
10.00
10.00
10.00
10.00
,,
,,
10.00
10.00
10.00
10.00
10.00
0.00
10.00
0.00
,,
80.00
80.00
80.00
80.00
80.00
80.00
,,
250.00
250.00
250.00
250.00
600.00
600.00
5.00
5.00
5.00
5.00
2.00
2.00
25.00
25.00
25.00
25.00
3.00
3.00
360.00
460.00
360.00
12.00
832.00
820.00
460.00
100.00
488
100.00
New
Schemes
20
0.00
30.01
,,
30.00
Total
0.00
12
12.00
ANNEXURE -I
Sl. No.
State Govt./
Public Sector/
Enterprises/
Local Bodies
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
750.00
750.00
291.29
291.29
State Govt.
,,
27 Valmiki Ambedkar Awas Yojana (VAMBAY) 50% State Share
28 National Slum Development Programme
(NSDP)
29 Basic Services to the Urban Poor(BSUP) New scheme
Sub Total
Others
30 Kerala Urban and Rural Development
Finance Corporation
31 Development Authorities Thiruvananthapuram, Cochin and Calicut
32 Cochin Urban Poverty Reduction Project
(Externally Aided Scheme)
33 Theerapatham and Eco-city Project
34 Clean Kerala Project
35 Capital city Development Project
36 Jawaharlal Nehru National Urban Renewal
Mission (JNNURM)
37 Kerala Sustainable Urban Development
Project(KSUDP)- Externally Aided Project
38 Loans to Calicut Development Authority
39 Assistance to TRIDA
40 Preparation of Project Financed by World
Bank
41 Rectification of over payments
Sub Total
TOTAL: URBAN DEVELOPMENT
10.10 INFORMATION &PUBLICITY
640.00
,,
6415.00
6415.00
,,
5125.00
5125.00
12290.00
5875.00
500.00
0.00
5000.00
5000.00
640.00
10000.00
10000.00
5000.00 10000.00
4098.05
4098.05
0.00
2005.00
2005.00
0.00
7034.34
6394.34
640.00
15000.00
500.00
379.00
379.00
0.00
1000.00
1000.00
1000.00
1000.00
1062.51
1062.51
0.00
2000.00
2000.00
3385.00
1000.00
3385.00
1000.00
3752.60
13.19
1909.81
9012.13
3752.60
13.19
0.00
0.00
0.00
0.00
1909.81
9012.13
4000.00
7368.00
4000.00
7368.00
2636.48
0.00
2636.48
75000.00
75000.00
729.96
45.00
380.80
0.00
0.00
0.00
729.96 125134.00
45.00
380.80
125134.00
6415.00
,,
5885.00
19750.00
5885.00
13160.00
489
0.00
6590.00
9.00
160.19
20090.67
30326.05
0.00
9.00
0.00
160.19
5207.30 14883.37 214502.00
13097.72 17228.33 238727.00
214502.00
0.00
221202.00 17525.00
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
Continuing
Schemes
12
13
State Govt.
300.00
300.00
,,
1000.00
Anticipated Expenditure
New
Schemes
14
Total
Continuing
Schemes
15
16
300.00
300.00
New
Schemes
17
Outlay
Total
Continuing
Schemes
18
19
20
300.00
300.00
1000.00
1000.00
,,
0.00
0.00
,,
0.00
0.00
1300.00
2600.00
1300.00
,,
1000.00
1300.00
300.00
71.00
200.00
1000.00
1000.00
1000.00
1000.00
1300.00
300.00
71.00
71.00
71.00
70.00
70.00
200.00
200.00
200.00
100.00
100.00
0.00
0.00
0.00
598.99
220.00
1058.00
220.00
1058.00
220.00
1058.00
220.00
1058.00
0.00
0.00
0.00
598.99
19631.00
19631.00
19631.00
19631.00
30769.00
30769.00
25000.00
25000.00
25000.00
25000.00
20000.00
0
0
20000.00
0
0
0
0
51537.99
55000.00
0
0
51537.99
53688.00
46180.00
47970.00
46180.00
46610.00
490
0.00 46180.00
1360.00 47970.00
46180.00
46610.00
0.00
1360.00
New
Schemes
1300
1300.00
0.00
1312.00
ANNEXURE -I
Sl. No.
State Govt./
Public Sector/
Enterprises/
Local Bodies
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
125.00
550.00
150.00
450.00
100.00
125.00 550.00 -
58.92
156.25
14.24
450.00
100.00
58.92
156.25
14.24
705.60
79.63
705.60
79.63
125.00
630.00
0.00
320.00
125.00
125.00
630.00
0.00
320.00
125.00
100.00
125.00
100.00
125.00
61.05
121.83
61.05
121.83
100.00
10.00
100.00
10.00
250.00
300.00
250.00
300.00
315.57
335.72
315.57
335.72
250.00
250.00
250.00
250.00
125.00
200.00
125.00
200.00
72.23
28.07
72.23
28.07
130.00
230.00
130.00
230.00
275.00
150.00
275.00
150.00
274.06
40.31
274.06
40.31
250.00
100.00
250.00
100.00
88.00
175.00
675.00
3458.00
88.00
175.00
675.00
3458.00
a
b
c
a
b
a
b
a
b
a
b
1 Films
Purchase of films
Production of video documentaries
Modernisation of Tagore Theatre
2 Display Advertisement
3 Information Centres
4 Press Information Services
Press Tours
Press Academy
5 Field Publicity
Field publicity organisation
Exhibition
6 Visual Publicity
Photo Publicity
Video Publicity
7 Publication
Publicity materials
Publication of books
8 Modernisation of
government website and setting up of a mail
sever
9 Sutharya Keralam
10 C-Dit
Total
150.00
100.00
100.00
86.10
86.54
86.10
86.54
3000.00
2750.00
250.00
2436.12
2249.24
186.88
State Govt.
(SC dept)
2000.00
2000.00
0.00
247.27
247.27
900.00
900.00
State Govt.
2300.00
2300.00
0.00
719.21
719.21
2040.00
2040.00
491
0.00
ANNEXURE -I
a
b
c
a
b
a
b
a
b
a
b
State Govt./
Public Sector/
Enterprises/
Local Bodies
1 Films
Purchase of films
Production of video documentaries
Modernisation of Tagore Theatre
2 Display Advertisement
3 Information Centres
4 Press Information Services
Press Tours
Press Academy
5 Field Publicity
Field publicity organisation
Exhibition
6 Visual Publicity
Photo Publicity
Video Publicity
7 Publication
Publicity materials
Publication of books
8 Modernisation of
government website and setting up of a mail
sever
9 Sutharya Keralam
10 C-Dit
Total
Continuing
Schemes
12
13
Anticipated Expenditure
New
Schemes
14
7.00
20.00
0.00
39.00
7.00
7.00
20.00
Total
Continuing
Schemes
15
16
Outlay
New
Schemes
17
39.00
7.00
7.00
20.00
0.00
39.00
7.00
7.00
20.00
0.00
39.00
7.00
7.00
2.00
7.00
2.00
7.00
2.00
32.00
20.00
32.00
20.00
5.00
8.00
Total
Continuing
Schemes
18
19
7.00
62.00
50.00
80.00
10.00
7.00
62.00
50.00
80.00
10.00
7.00
2.00
10.00
6.00
10.00
6.00
32.00
20.00
32.00
20.00
90.00
57.00
90.00
57.00
5.00
8.00
5.00
8.00
5.00
8.00
15.00
24.00
15.00
24.00
18.00
5.00
18.00
5.00
18.00
5.00
18.00
5.00
54.00
15.00
54.00
15.00
10.00
20.00
86.00
286.00
10.00
20.00
86.00
286.00
10.00
20.00
86.00
286.00
10.00
20.00
86.00
286.00
30.00
95.00
160.00
765.00
30.00
95.00
160.00
765.00
State Govt.
(SC dept)
100.00
100.00
100.00
100.00
75.00
75.00
State Govt.
357.00
357.00
357.00
357.00
408.00
408.00
0.00
0.00
0.00
492
New
Schemes
20
ANNEXURE -I
3
4
5
6
7
17
18
19
20
21
State Govt./
Public Sector/
Enterprises/
Local Bodies
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
Local Body
State Govt. (SC
dept)
200.00
200.00
0.00
355.76
355.76
150.00
150.00
600.00
600.00
0.00
418.02
418.02
200.00
200.00
"
250.00
250.00
0.00
315.65
315.65
500.00
500.00
Local Body
100.00
100.00
0.00
166.63
166.63
150.00
150.00
600.00
600.00
0.00
223.47
223.47
650.00
650.00
250.00
30.00
125.00
250.00
30.00
125.00
0.00
0.00
0.00
179.70
38.57
2626.96
179.70
38.57
2626.96
250.00
100.00
125.00
250.00
100.00
125.00
200.00
700.00
250.00
750.00
850.00
200.00
700.00
250.00
750.00
850.00
0.00
0.00
0.00
0.00
0.00
56.22
452.92
166.07
87.11
0.00
56.22
452.92
166.07
87.11
0.00
350.00
1400.00
200.00
400.00
150.00
350.00
1400.00
200.00
400.00
150.00
1000.00
1000.00
0.00
597.39
597.39
2300.00
2300.00
"
"
"
"
300.00
6000.00
0.00
800.00
300.00
6000.00
0.00
800.00
0.00
0.00
0.00
0.00
3.41
2566.7
0
174.5
3.41
2566.7
0
174.5
300.00
7000.00
0.00
200.00
300.00
7000.00
0.00
200.00
"
"
17305.00
17305.00
0.00
9395.56
9395.56
3900.00
21265.00
17365.00
Education
Pre-Primary Education
Pre-Matric Studies( Scholarships and
Stipends)
Special Incentives to Talented
Students/Award to Schools/Ayyankali
Memmorial Talent Search & Special
Incentive schemes.
Better Education to Bright Scheduled Caste
Students
Upgradation of Performance level of
Scheduled Caste Students in Sports and
Games/Ayyankali Memorial Sports School
Financial Assistance to Failed SC Students
to Continue Education (special coaching)
"
"
Local Body
State Govt. (SC
dept)
"
"
"
Local Body
493
0.00
3900.00
3900.00
ANNEXURE -I
3
4
5
6
7
State Govt./
Public Sector/
Enterprises/
Local Bodies
Education
Pre-Primary Education
Pre-Matric Studies( Scholarships and
Stipends)
Special Incentives to Talented
Students/Award to Schools/Ayyankali
Memmorial Talent Search & Special
Incentive schemes.
Better Education to Bright Scheduled Caste
Students
Upgradation of Performance level of
Scheduled Caste Students in Sports and
Games/Ayyankali Memorial Sports School
Financial Assistance to Failed SC Students
to Continue Education (special coaching)
17
18
19
20
21
12
Continuing
Schemes
13
Anticipated Expenditure
New
Schemes
14
Total
Continuing
Schemes
15
16
Outlay
New
Schemes
17
Total
Continuing
Schemes
18
19
Local Body
State Govt. (SC
dept)
25.00
25.00
25.00
25.00
25.00
25.00
40.00
40.00
40.00
40.00
50.00
50.00
"
100.00
100.00
100.00
100.00
100.00
100.00
25.00
25.00
25.00
25.00
25.00
25.00
100.00
100.00
100.00
100.00
100.00
100.00
Local Body
State Govt. (SC
dept)
"
"
Local Body
State Govt. (SC
dept)
"
"
"
Local Body
40.00
15.00
25.00
40.00
15.00
25.00
40.00
15.00
25.00
40.00
15.00
25.00
40.00
20.00
25.00
40.00
20.00
25.00
70.00
250.00
50.00
70.00
25.00
70.00
250.00
50.00
70.00
25.00
70.00
250.00
50.00
70.00
25.00
70.00
250.00
50.00
70.00
25.00
75.00
300.00
75.00
100.00
25.00
75.00
300.00
75.00
100.00
25.00
650.00
650.00
650.00
650.00
650.00
650.00
"
"
"
"
50.00
1000.00
0.00
30.00
50.00
1000.00
0.00
30.00
50.00
1000.00
0.00
30.00
50.00
1000.00
0.00
30.00
50.00
400.00
600.00
30.00
50.00
400.00
600.00
30.00
"
"
750.00
3772.00
3022.00
750.00
3772.00
3022.00
750.00
3923.00
750.00
3923.00
494
0.00
750.00
750.00
0.00
750.00
750.00
New
Schemes
20
ANNEXURE -I
Sl. No.
State Govt./
Public Sector/
Enterprises/
Local Bodies
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
400.00
Other Schemes
22 Development of Vulnerable Communities
23 Protection of Civil Rights and Enforcement of
PCR Act (50%SS)
24 Planning and Monitoring Cell/ Modernisation
of Offices and Audio-Visual Equipments
25 Assistance to the Dependance of Safai
Karmacharis (50%SS)
26 Office Complex for Directorate of SC and ST
Development
27 Centre of Excellence
28 National Trade and Arts Fair of SCs and STs
"
"
50.00
50.00
0.00
76.19
76.19
0.00
400.00
"
475.00
475.00
0.00
334.79
334.79
550.00
550.00
"
295.00
295.00
0.00
166.74
166.74
300.00
300.00
"
30.00
30.00
0.00
27.73
27.73
30.00
30.00
"
"
500.00
3000.00
500.00
3000.00
0.00
0.00
4.48
158.89
4.48
158.89
400.00
900.00
400.00
900.00
"
125.00
125.00
45.43
45.43
50.00
50.00
"
"
"
150.00
5000.00
0.00
150.00
5000.00
0.00
0.00
1088.65
546.32
471.75
1088.65
546.32
471.75
1000.00
900.00
1000.00
1000.00
900.00
1000.00
"
"
"
"
"
0.00
0.00
0.00
117.87
345.33
47.62
11
0
117.87
345.33
47.62
11
0
200.00
2800.00
150.00
100.00
500.00
200.00
2800.00
150.00
100.00
0
0
0
0
0
0
0
0
500.00
400.00
70.00
"
"
"
"
"
"
250.00
250.00
78.02
78.02
"
25.00
25.00
6.27
6.27
495
500.00
500.00
400.00
70.00
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
12
"
"
0.00
100.00
"
Other Schemes
22 Development of Vulnerable Communities
23 Protection of Civil Rights and Enforcement of
PCR Act (50%SS)
24 Planning and Monitoring Cell/ Modernisation
of Offices and Audio-Visual Equipments
25 Assistance to the Dependance of Safai
Karmacharis (50%SS)
26 Office Complex for Directorate of SC and ST
Development
27 Centre of Excellence
28 National Trade and Arts Fair of SCs and STs
Continuing
Schemes
13
Anticipated Expenditure
New
Schemes
14
Total
Continuing
Schemes
Outlay
New
Schemes
17
Total
Continuing
Schemes
15
16
100.00
0.00
100.00
18
19
100.00
100.00
100.00
100.00
100.00
100.00
100.00
200.00
200.00
"
100.00
100.00
100.00
100.00
75.00
75.00
"
10.00
10.00
10.00
10.00
10.00
10.00
"
"
150.00
100.00
150.00
100.00
150.00
100.00
150.00
100.00
250.00
100.00
250.00
100.00
"
10.00
10.00
10.00
10.00
10.00
10.00
"
"
"
250.00
200.00
200.00
250.00
200.00
200.00
250.00
200.00
200.00
250.00
200.00
200.00
300.00
200.00
200.00
300.00
200.00
200.00
"
"
"
"
"
40.00
400.00
50.00
25.00
100.00
40.00
400.00
50.00
25.00
40.00
400.00
50.00
25.00
100.00
40.00
400.00
50.00
25.00
100.00
75.00
500.00
100.00
30.00
100.00
75.00
500.00
100.00
30.00
100.00
"
"
"
"
"
50.00
50.00
10.00
50.00
50.00
10.00
50.00
50.00
10.00
25.00
50.00
5.00
1000.00
500.00
25.00
50.00
5.00
New
Schemes
20
"
"
496
100.00
50.00
50.00
10.00
1000
500
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
42
43
44
45
46
47
48
49
50
51
52
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
58.29
76.16
23.78
125.41
497.21
875.4
404.66
0
42.79
14.99
58.29
76.16
23.78
125.41
497.21
875.4
404.66
0
42.79
14.99
100.00
200.00
100.00
50.00
250.00
100.00
200.00
100.00
50.00
250.00
10.00
10.00
10610.00
10610.00
0.00
5645.77
5645.77
10250.00
8780.00
1470.00
27915.00
27915.00
0.00
15041.33
15041.33
31515.00
26145.00
5370.00
49965.00
49965.00
0.00
25408.59
25408.59
40139.00
40139.00
2832.00
2832.00
4752.00
4752.00
3222.00
3222.00
0.00
0.00
77880.00
77880.00
0.00
10806.00
10806.00
0.00
40449.92
40449.92
0.00
82460.00
0.00
77090.00
5370.00
0.00
0.00
275.00
375.00
275.00
375.00
497
0.00
0.00
268.38
106.04
268.38
106.04
350.00
400.00
350.00
400.00
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
Continuing
Schemes
12
13
Anticipated Expenditure
New
Schemes
14
Total
Continuing
Schemes
15
16
Outlay
New
Schemes
17
Total
Continuing
Schemes
18
19
New
Schemes
20
42
43
44
45
46
47
48
49
50
51
52
1945.00
1735.00
210.00
1945.00
1735.00
210.00
932.00
4762.00
2330.00
932.00
2432.00
5717.00
4757.00
960.00
5717.00
4757.00
960.00
8685.00
6253.00
2432.00
6791.00
6791.00
6791.00
6791.00
7428.80
7428.80
472.00
472.00
472.00
472.00
1.00
1.00
792.00
792.00
792.00
792.00
1150.00
1150.00
537.00
537.00
537.00
537.00
667.20
667.20
1801.00
1801.00
1801.00
1801.00
0.00
1818.20
1818.20
14309.00
0.00
13349.00
960.00 14309.00
0.00
13349.00
960.00
17932.00
15500.00
50.00
100.00
50.00
100.00
0.00
0.00
40.00
90.00
0.00
0.00
0.00
40.00
90.00
498
40.00
90.00
40.00
90.00
2432.00
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
Continuing
Schemes
New
Schemes
"
175.00
175.00
0.00
"
"
150.00
150.00
0.00
"
5690.00
5690.00
"
"
"
"
2250.00
75.00
30.00
75.00
2250.00
75.00
30.00
75.00
"
0.00
"
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
151.45
151.45
10
11
300.00
300.00
30.15
2635.63
30.15
2635.63
200.00
4000.00
200.00
4000.00
1454.24
1454.24
2000.00
2000.00
0.00
0.00
0.00
0.00
275.81
86.39
31.00
39.46
275.81
86.39
31.00
39.46
350.00
150.00
40.00
100.00
350.00
150.00
40.00
100.00
0.00
0.00
64.28
64.28
250.00
250.00
15.00
15.00
0.00
12.00
12.00
20.00
20.00
"
105.00
105.00
108.22
108.22
190.00
190.00
"
"
120.00
120.00
0.00
92.37
92.37
150.00
9335.00
9335.00
0.00
5355.42
5355.42
150.00
10.00
8510.00
8500.00
"
70.00
70.00
0.00
147.02
147.02
400.00
400.00
"
60.00
130.00
60.00
130.00
0.00
0.00
206.20
353.22
206.20
353.22
600.00
1000.00
600.00
1000.00
0.00
1500.00
1500.00
1500.00
1500.00
0.00
0.00
741.05
741.05
741.05
741.05
1500.00
1500.00
0.00
1500.00
1500.00
0.00
25.00
25.00
0.00
14.82
14.82
35.00
35.00
0.00
"
"
499
10.00
10.00
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
Continuing
Schemes
12
13
Anticipated Expenditure
New
Schemes
14
Total
Continuing
Schemes
15
16
Outlay
New
Schemes
17
Total
Continuing
Schemes
18
19
20
"
50.00
50.00
50.00
50.00
50.00
50.00
"
"
50.00
750.00
50.00
750.00
50.00
750.00
50.00
750.00
50.00
950.00
50.00
950.00
"
400.00
400.00
400.00
400.00
450.00
450.00
"
"
"
"
50.00
30.00
8.00
30.00
50.00
30.00
8.00
30.00
50.00
30.00
8.00
30.00
50.00
30.00
8.00
30.00
100.00
30.00
8.00
35.00
100.00
30.00
8.00
35.00
"
50.00
50.00
50.00
50.00
40.00
40.00
"
3.00
3.00
3.00
3.00
3.00
3.00
"
40.00
40.00
40.00
40.00
30.00
30.00
"
"
30.00
1.00
1622.00
30.00
30.00
1621.00
30.00
1.00
1622.00
1621.00
40.00
2.00
1938.00
40.00
2.00
1938.00
"
60.00
60.00
60.00
60.00
20.00
20.00
"
100.00
160.00
0.00
200.00
200.00
0.00
100.00
160.00
0.00
100.00
160.00
0.00
50.00
70.00
50.00
70.00
200.00
200.00
0.00
100.00
160.00
0.00
200.00
200.00
0.00
200.00
200.00
0.00
400.00
400.00
400.00
400.00
5.00
5.00
5.00
5.00
5.00
5.00
"
"
500
1.00
1.00
1.00
1.00
New
Schemes
ANNEXURE -I
Sl. No.
State Govt./
Public Sector/
Enterprises/
Local Bodies
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
"
620.00
620.00
0.00
431.17
431.17
500.00
500.00
"
87.50
87.50
0.00
55.59
55.59
120.00
120.00
"
50.00
50.00
0.00
34.79
34.79
60.00
60.00
"
100.00
100.00
0.00
86.13
86.1
100.00
100.00
"
50.00
50.00
0.00
26.87
26.9
50.00
50.00
"
25.00
25.00
0.00
28.70
28.70
60.00
60.00
"
"
0.50
500.00
0.50
500.00
0.00
0.00
0.05
633.03
0.05
633.03
0.50
600.00
0.50
600.00
"
"
"
1200.00
1050.00
50.00
1200.00
1050.00
50.00
0.00
0.00
537.19
772.18
30.89
537.19
772.18
30.89
450.00
1000.00
50.00
450.00
1000.00
50.00
"
"
"
300.00
250.00
300.00
250.00
50.00
115.69
50.00
115.69
150.00
60.00
1000.00
150.00
60.00
"
State Govt
(TRDM)
State Govt (ST
Dept)
1000.00
100.00
35300.00
35300.00
500.00
500.00
501
0.00
8677.04
8677.04
99.35
99.35
7700.00
0.00
100.00
7700.00
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
12
13
"
150.00
"
Continuing
Schemes
Anticipated Expenditure
New
Schemes
Continuing
Schemes
Outlay
New
Schemes
Continuing
Schemes
16
150.00
150.00
150.00
100.00
100.00
20.00
20.00
20.00
20.00
20.00
20.00
"
10.00
10.00
10.00
10.00
10.00
10.00
"
20.00
20.00
20.00
20.00
25.00
25.00
"
10.00
10.00
10.00
10.00
10.00
10.00
"
10.00
10.00
10.00
10.00
10.00
10.00
"
"
0.05
100.00
0.05
100.00
0.05
100.00
0.05
100.00
0.05
100.00
0.05
100.00
"
"
"
85.00
200.00
10.00
85.00
200.00
10.00
85.00
200.00
10.00
85.00
200.00
10.00
100.00
240.00
20.00
100.00
240.00
20.00
"
"
"
25.00
10.00
100.00
25.00
10.00
25.00
10.00
100.00
25.00
10.00
100.00
100.00
50.00
5.00
200.00
50.00
5.00
200.00
"
State Govt
(TRDM)
State Govt (ST
Dept)
20.00
20.00
20.00
20.00
20.00
20.00
1500.00
1500.00
1300.00
502
1300.00
1300.00
17
Total
15
1300.00
14
Total
18
19
New
Schemes
20
ANNEXURE -I
Sl. No.
State Govt./
Public Sector/
Enterprises/
Local Bodies
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
"
"
40.00
50.00
40.00
50.00
0.00
0.00
17.14
40.00
17.14
40.00
"
"
900.00
900.00
0.00
"
1000.00
841.64
841.64
440.00
440.00
461.88
461.88
220.00
220.00
220.00
220.00
"
700.00
700.00
0.00
916.82
916.82
"
"
"
80.00
80.00
14.60
80.00
80.00
14.60
0.00
0.00
0.00
57.5
2.3
5.24
57.5
2.3
5.24
"
110.00
110.00
0.00
22.7
22.7
"
5.00
5.00
0.00
1.02
1.02
"
80.00
80.00
0.00
89.17
89.17
"
"
60.00
40.00
60.00
40.00
0.00
0.00
2.02
23.3
2.02
23.3
"
"
"
"
50.00
40.00
250.00
50.00
40.00
250.00
0.00
0.00
0.00
0
11.6
56.4
23.26
0
11.6
56.4
23.26
"
990.05
990.05
"
100
100
"
503
1000.00
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
12
Continuing
Schemes
13
Anticipated Expenditure
New
Schemes
14
Total
15
Continuing
Schemes
16
New
Schemes
17
Outlay
Total
Continuing
Schemes
18
19
20
"
"
"
0.01
0.01
"
0.01
0.01
"
0.01
0.01
"
0.01
0.01
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
504
New
Schemes
ANNEXURE -I
Sl. No.
State Govt./
Public Sector/
Enterprises/
Local Bodies
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
"
10.00
10.00
42607.60
42607.60
0.00
15265.53
15265.53
0.00
13915.50
12815.50
1100.00
53572.60
53572.60
0.00
21715.22
21715.22
0.00
24925.50
23815.50
1110.00
2102.40
2102.40
0.00
3983.86
3983.86
0.00
5111.50
5111.50
570.00
570.00
948.00
948.00
642.00
2160.00
642.00
2160.00
0.00
32197.00
0.00
31087.00
1110.00
0.00
0.00
55675.00
55675.00
0.00
25699.08
25699.08
0.00
0.00
1 Kerala State Development Corporation for
Christian Converts from Scheduled Castes
and Recommended Communities
1500.00
1500.00
505
0.00
1143.5
1143.5
2000.00
2000.00
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
Continuing
Schemes
12
13
Anticipated Expenditure
New
Schemes
14
Total
Continuing
Schemes
15
16
Outlay
New
Schemes
17
Total
Continuing
Schemes
18
19
20
"
30.00
30.00
20.00
20.00
120.00
120.00
2075.05
1955.05
120.00
2075.05
1955.05
120.00
20.00
2605.09
2415.09
4057.05
3936.05
121.00
4057.05
3936.05
121.00
5013.09
4823.09
664.95
664.95
664.95
664.95
813.11
813.11
95.00
95.00
95.00
95.00
1.00
1.00
158.00
158.00
158.00
158.00
230.00
230.00
107.00
360.00
107.00
360.00
0.00
107.00
360.00
107.00
360.00
0.00
132.80
363.80
132.80
363.80
5082.00
0.00
4961.00
121.00
5082.00
4961.00
121.00
6190.00
6000.00
340.00
340.00
350.00
350.00
0.00
1 Kerala State Development Corporation for
Christian Converts from Scheduled Castes
and Recommended Communities
New
Schemes
340.00
340.00
506
20.00
190.00
190.00
ANNEXURE -I
Sl. No.
State Govt./
Public Sector/
Enterprises/
Local Bodies
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
"
2600.00
2600.00
0.00
1230.00
1230.00
3000.00
3000.00
"
100.00
100.00
0.00
3733.30
3733.30
1400.00
1400.00
"
750.00
750.00
0.00
48.46
48.46
1000.00
1000.00
"
50.00
50.00
0.00
265.07
265.07
275.00
275.00
"
"
100.00
0.00
5000.00
5000.00
0.00
6420.33
6420.33
138555.00
138555.00
0.00
72569.33
150.00
150.00
150.00
150.00
0.00
100.00
7775.00
7675.00
100.00
72569.33
0.00 122432.00
115852.00
6580.00
220.00
220.00
800.00
800.00
51.07
51.07
600.00
55.00
600.00
55.00
250.00
250.00
225.33
225.33
870.00
870.00
2785.00
2785.00
2965.04
2965.04
12200.00
12200.00
100.00
100.00
17.45
17.45
510.00
510.00
175.00
175.00
35.00
35.00
507
59.71
59.71
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
12
13
"
440.00
"
Continuing
Schemes
Anticipated Expenditure
New
Schemes
Continuing
Schemes
Outlay
New
Schemes
17
Total
Continuing
Schemes
15
16
440.00
440.00
440.00
700.00
700.00
113.00
113.00
113.00
113.00
300.00
300.00
"
35.00
35.00
35.00
35.00
125.00
125.00
"
50.00
50.00
50.00
50.00
75.00
75.00
"
"
100.00
0.00
14
Total
18
19
20
100.00
100.00
100.00
100.00
1078.00
978.00
100.00
50.00
1600.00
1550.00
50.00
50.00
1181.00
25722.00
23050.00
2672.00
40.00
40.00
5.00
1.00
5.00
1.00
1078.00
978.00
20469.00
19288.00
1181.00 20469.00
19288.00
20.00
20.00
20.00
20.00
5.00
1.00
5.00
5.00
1.00
5.00
1.00
1.00
100.00
100.00
5.00
5.00
5.00
5.00
15.00
15.00
240.00
240.00
240.00
240.00
425.00
425.00
2.00
2.00
2.00
2.00
3.00
3.00
10.00
10.00
10.00
10.00
10.00
10.00
508
New
Schemes
ANNEXURE -I
Sl. No.
State Govt./
Public Sector/
Enterprises/
Local Bodies
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
80.00
80.00
33.98
33.98
400.00
400.00
55.91
55.91
500.00
500.00
100.00
250.00
100.00
250.00
54.13
107.83
54.13
107.83
530.00
1260.00
530.00
1260.00
500.00
500.00
548.85
548.85
2500.00
2500.00
1520.47
1520.47
2280.00
2280.00
0.00
0.00
509
2200.00
2200.00
600.00
2200.00
600.00
2200.00
5000.00
5000.00
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
Continuing
Schemes
12
13
Anticipated Expenditure
New
Schemes
14
Total
Continuing
Schemes
15
16
New
Schemes
17
Outlay
Total
Continuing
Schemes
18
19
20
5.00
5.00
5.00
5.00
5.00
5.00
100.00
100.00
100.00
100.00
200.00
200.00
10.00
30.00
10.00
30.00
10.00
30.00
10.00
30.00
421.00
20.00
45.00
20.00
45.00
421.00
100.00
172.00
172.00
120.00
120.00
0.00
0.00
172.00
120.00
172.00
225.00
120.00
100.00
225.00
50.00
50.00
100.00
100.00
5.00
200.00
200.00
5.00
100.00
100.00
100.00
100.00
100.00
100.00
600.00
300.00
600.00
300.00
600.00
300.00
600.00
300.00
100.00
100.00
100.00
100.00
0.00
200.00
100.00
100.00
0.00
200.00
100.00
100.00
510
New
Schemes
ANNEXURE -I
Sl. No.
State Govt./
Public Sector/
Enterprises/
Local Bodies
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
10.13
1
2
3
4
5
6
7
8
9
10
11
4400.00
4365.00
35.00
-0.04
5860.73
-0.04
5800.02
35.00
35.00
0.00
37.31
37.31
40.00
40.00
400.00
400.00
0.00
339.24
339.24
460.00
460.00
1000.00
200.00
900.00
1000.00
200.00
900.00
0.00
0.00
0.00
668.5
39.78
1081.19
668.5
39.78
1081.19
1150.00
1330.00
3035.00
1150.00
1330.00
3035.00
150.00
150.00
0.00
40.38
40.38
670.00
670.00
100.00
100.00
0.00
109.83
109.83
75.00
75.00
50.00
50.00
0.00
34.06
34.06
100.00
100.00
130.00
300.00
130.00
300.00
0.00
0.00
241.55
419.01
241.55
419.01
680.00
345.00
680.00
345.00
400.00
80.00
400.00
400.00
80.00
400.00
0.00
0.00
0.00
170.35
35.33
513.98
170.35
35.33
513.98
400.00
110.00
350.00
400.00
110.00
350.00
850.00
40.00
850.00
40.00
0.00
0.00
128.65
30.25
128.65
30.25
2500.00
40.00
2500.00
40.00
600.00
600.00
0.00
112.2
112.2
650.00
650.00
600.00
600.00
0.00
290.71
50.00
290.71
50.00
1650.00
1650.00
511
60.71
32680.00
22625.00 10055.00
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
Continuing
Schemes
12
13
Anticipated Expenditure
New
Schemes
14
Total
Continuing
Schemes
15
16
New
Schemes
17
Outlay
Total
Continuing
Schemes
18
19
New
Schemes
20
10.13
1
2
3
4
5
6
7
8
9
10
11
50.00
1820.00
719.00
5.00
1820.00
719.00
2520.00
1694.00
5.00
5.00
5.00
7.00
7.00
52.00
52.00
52.00
52.00
132.00
132.00
119.00
40.00
315.00
119.00
40.00
315.00
119.00
40.00
315.00
119.00
40.00
315.00
150.00
50.00
540.00
150.00
50.00
540.00
5.00
5.00
5.00
5.00
20.00
20.00
25.00
25.00
25.00
25.00
80.00
80.00
20.00
20.00
20.00
20.00
60.00
60.00
35.00
40.00
35.00
40.00
35.00
40.00
35.00
40.00
61.00
110.00
61.00
110.00
50.00
5.00
70.00
50.00
5.00
70.00
50.00
5.00
70.00
50.00
5.00
70.00
70.00
7.00
100.00
70.00
7.00
100.00
50.00
5.00
50.00
5.00
50.00
5.00
50.00
5.00
60.00
8.00
60.00
8.00
26.00
26.00
26.00
26.00
22.00
22.00
42.00
42.00
42.00
42.00
80.00
80.00
512
1101.00
1101.00
50.00
826.00
ANNEXURE -I
Sl. No.
State Govt./
Public Sector/
Enterprises/
Local Bodies
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
180.00
100.00
180.00
100.00
0.00
0.00
47.69
68.48
5.17
47.69
68.48
5.17
200.00
115.00
0.00
200.00
115.00
0.00
175.00
175.00
0.00
80.69
80.69
200.00
200.00
810.00
150.00
400.00
810.00
150.00
0.00
0.00
400.00
659.57
111.23
19.7
659.57
111.23
2900.00
172.00
0.00
2900.00
172.00
0.00
850.00
0.00
850.00
2082.63
900.00
900.00
3100.00
0.00
3100.00
0.00
0.01
0.01
0.00
0.00
0.00
50.00
0.00
50.00
0.00
3500.00
0.00
0.00
0.00
0.00
3500.00
0.00
0.00
0.00
0.00
16100.00
0.00
16100.00
19
Modernisation of Social Wefare Department
20 Kerala Women's Commission
21 Home for mentally cured patients
22
Upgradation of VocationalTraining Centres
23 Modernisation of Existing Social Welfare
Institutions
24 State Commissionerate for disability
25 Additional facilities to Anganwadi Centres
26 Development of Anganwadi Centres as
Community Resource Centres for women
and children-A life cycle approach
27 Share Capital contribution to NMDFC
28 Creches cum Day care centre in unorganised
sector
29 Social Security Scheme for Disabled and
Destitutes (MGP)
30 Training for Ex-service men/widows
31 Service Delivery Improvement in Social
Welfare Department (MGP)
32 Nutrition Programme for Adolescent Girls
33 Project milan
34 National Family benefit scheme
35 Starting industrial units in Balamandirs
36 Comprehensive scheme for rehabilitation of
disabled
37 National social assistance programme
38 Supplementary Nutrition Programme to
Children
39 Mal Nutrition free Kerala
40 State Plan action for the child in Kerala
41 Integrated Child Protection Programme
42 Cancer Suraksha for Child patients
0.00
0.00
0.00
19.7
2082.63
0
10.00
1955.66
546.59
1340.73
1766.15
0.89
10.00
1955.66
546.59
1340.73
1766.15
0.89
424.42
1475.00
424.42
1475.00
1050.00
2050.00
2025.00
1310.00
513
1050.00
2050.00
2025.00
1310.00
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
Continuing
Schemes
12
13
Anticipated Expenditure
New
Schemes
14
Total
Continuing
Schemes
15
16
Outlay
New
Schemes
17
Total
Continuing
Schemes
18
19
19
Modernisation of Social Wefare Department
20 Kerala Women's Commission
21 Home for mentally cured patients
22
Upgradation of VocationalTraining Centres
23 Modernisation of Existing Social Welfare
Institutions
24 State Commissionerate for disability
25 Additional facilities to Anganwadi Centres
26 Development of Anganwadi Centres as
Community Resource Centres for women
and children-A life cycle approach
27 Share Capital contribution to NMDFC
28 Creches cum Day care centre in unorganised
sector
29 Social Security Scheme for Disabled and
Destitutes (MGP)
30 Training for Ex-service men/widows
31 Service Delivery Improvement in Social
Welfare Department (MGP)
32 Nutrition Programme for Adolescent Girls
33 Project milan
34 National Family benefit scheme
35 Starting industrial units in Balamandirs
36 Comprehensive scheme for rehabilitation of
disabled
37 National social assistance programme
38 Supplementary Nutrition Programme to
Children
39 Mal Nutrition free Kerala
40 State Plan action for the child in Kerala
41 Integrated Child Protection Programme
42 Cancer Suraksha for Child patients
7.00
18.00
0.00
7.00
18.00
0.00
7.00
18.00
0.00
7.00
18.00
0.00
10.00
70.00
0.00
10.00
70.00
0.00
14.00
14.00
14.00
14.00
19.00
19.00
45.00
20.00
0.00
45.00
20.00
0.00
45.00
20.00
0.00
45.00
20.00
0.00
170.00
50.00
0.00
170.00
50.00
0.00
35.00
0.00
35.00
0.00
35.00
0.00
35.00
0.00
68.00
68.00
0.00
0.00
0.00
0.00
0.00
4.00
0.00
4.00
0.00
4.00
0.00
4.00
15.00
15.00
0.00
584.00
0.00
0.00
0.00
0.00
584.00
0.00
0.00
0.00
0.00
584.00
0.00
0.00
0.00
0.00
584.00
0.00
0.00
0.00
0.00
584.00
0.00
584.00
0.00
6621.00
0.00
6621.00
0.00
6621.00
0.00
6621.00
9720.00
9720.00
0.00
10.00
10.00
150.00
0.00
10.00
10.00
150.00
0.00
10.00
0.00
10.00
0.00
10.00
10.00
514
0.00
10.00
0.00
10.00
0.00
10.00
10.00
New
Schemes
20
ANNEXURE -I
Sl. No.
State Govt./
Public Sector/
Enterprises/
Local Bodies
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
43
Flag shipProgramme on Gender Awareness
44 Flag ship Programme on finishing school
for women (*)
NEW SCHEME
45 Grant-in-Aid for LSG/NGO's foe starting of
Old Age Homes/Day Care Centres
46 Construction of Ramp etc. in oldage
homes/common places/other institutions
(New Scheme)
Total
10.14 NUTRITION
1 State Nutrition Bureau
2 Special Nutrition Programme
3 Nutrition Research Unit
4 A cup of milk and Handshake
Shifted scheme
5 (social safety net)
6 Supply of milk to pre school children
7 Social Security Fund
Flag Ship Programme on "Noon Meal for
8 High School Students (*)
TOTAL
7650.00
1250.00
15836.93
11344.52
25.00
0.00
25.00
500.00
25.00
0.00
25.00
0.00
0.00
0.00
0.00
500.00
14.72
0
13.10
2737.40
14.72
0
13.10
2500.00
0.00
2500.00
0
615.41
5000.00
5000.00
4492.41
2000.00
1000.00
1000.00
49357.00
39922.00
200.00
200.00
200.00
200.00
0
615.41
3115.00
3115.00
3515.00
50.00
3000.00
8380.63
5027.82
3352.81
7300.00
10815.00
436045.00
401900.00
34145.00
389484.50
345216.22
38268.50
969214.00
,,
74.00
74.00
24.97
24.97
,,
60.00
60.00
Shifted/Deleted Schemes
SUB TOTAL : Stationery
Printing
"
,,
16.00
150.00
16.00
150.00
515
24.97
24.97
7300.00
7300.00
807676.00 161538.00
GENERAL SERVICES
9435.00
2737.40
3050.00
XI
8900.00
2000.00
70.00
70.00
130.00
130.00
200.00
200.00
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
Continuing
Schemes
12
13
Anticipated Expenditure
New
Schemes
Total
Continuing
Schemes
14
15
500.00
500.00
200.00
200.00
16
Outlay
New
Schemes
Total
Continuing
Schemes
17
18
19
500.00
500.00
425.00
425.00
200.00
200.00
200.00
200.00
New
Schemes
20
43
Flag shipProgramme on Gender Awareness
44 Flag ship Programme on finishing school
for women (*)
NEW SCHEME
45 Grant-in-Aid for LSG/NGO's foe starting of
Old Age Homes/Day Care Centres
46 Construction of Ramp etc. in oldage
homes/common places/other institutions
(New Scheme)
Total
10.14 NUTRITION
1 State Nutrition Bureau
2 Special Nutrition Programme
3 Nutrition Research Unit
4 A cup of milk and Handshake
Shifted scheme
5 (social safety net)
6 Supply of milk to pre school children
7 Social Security Fund
Flag Ship Programme on "Noon Meal for
8 High School Students (*)
TOTAL
0.00
0.00
30.00
30.00
8972.00
8252.00
720.00
300.00
13388.00
13088.00
5.00
0.00
5.00
5.00
0.00
5.00
8972.00
8252.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
0.00
4.00
0.00
4.00
0.00
4.00
0.00
4.00
0.00
0.00
10.00
10.00
198414.00
183792.00
14622.00 198414.00
183802.00
14622.00
241585.00
217525.00
,,
11.00
11.00
11.00
11.00
20.00
20.00
XI
720.00
0.00
0.00
GENERAL SERVICES
,,
19.00
19.00
19.00
19.00
30.00
30.00
Shifted/Deleted Schemes
SUB TOTAL : Stationery
Printing
"
,,
30.00
30.00
30.00
30.00
50.00
50.00
516
300.00
300.00
24060.00
ANNEXURE -I
Sl. No.
State Govt./
Public Sector/
Enterprises/
Local Bodies
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
Total
Continuing
Schemes
New
Schemes
10
11
State Govt.
330.00
330.00
366.46
366.46
1200.00
1200.00
,,
120.00
120.00
167.57
167.57
800.00
800.00
,,
,,
,,
450.00
600.00
450.00
600.00
263.54
797.57
822.54
263.54
797.57
822.54
2000.00
2200.00
2000.00
2200.00
,,
10000.00
10000.00
15008.43
15008.43
15784.00
15784.00
,,
500.00
500.00
501.38
501.38
150.00
150.00
,,
2700.00
2700.00
2253.68
2253.68
5000.00
5000.00
,,
13200.00
13200.00
17763.49
17763.49
20934.00
20934.00
XII
,,
13800.00
13800.00
1600000.00
800000.00
2400000.00
1508096.50
800000.00
2308096.50
517
91903.50
91903.50
18586.03
18586.03
1485767.85
550467.42
2036235.27
1339834.17
550467.42
1890301.59
23134.00
139933.90
139933.90
2879300.00
1162900.00
4042200.00
23134.00
2473345.00 405955.00
1162900.00
3636245.00 405955.00
ANNEXURE -I
State Govt./
Public Sector/
Enterprises/
Local Bodies
XII
Continuing
Schemes
12
13
State Govt.
250.00
,,
Anticipated Expenditure
New
Schemes
Continuing
Schemes
New
Schemes
17
Outlay
Total
Continuing
Schemes
15
16
250.00
250.00
250.00
350.00
350.00
30.00
30.00
30.00
30.00
100.00
100.00
,,
,,
,,
280.00
310.00
280.00
310.00
280.00
310.00
280.00
310.00
450.00
500.00
450.00
500.00
,,
650.00
650.00
650.00
650.00
975.00
975.00
,,
5.00
5.00
5.00
5.00
50.00
50.00
,,
475.00
475.00
475.00
475.00
475.00
475.00
,,
1130.00
1130.00
1130.00
1130.00
1500.00
1500.00
,,
14
Total
1440.00
1440.00
1440.00
1440.00
516000.00
179000.00
695000.00
480288.00
179000.00
659288.00
35712.00 516000.00
179000.00
35712.00 695000.00
480288.00
179000.00
659288.00
518
35712.00
35712.00
18
19
2000.00
2000.00
582296.00
187751.00
770047.00
527565.71
187751.00
715316.71
New
Schemes
20
54730.29
54730.29