Budget Allocations, Net of Recoveries and Plan Outlay for Ministry of Railways in India (2015-2016 to 2017-2018) | ||||||||||||
(Rs. in Crore) | ||||||||||||
Particulars | 2015-2016 (Actual) | 2016-2017 (Budget) | 2016-2017 (Revised) | 2017-2018 (Budget) | ||||||||
Revenue | Capital | Total | Revenue | Capital | Total | Revenue | Capital | Total | Revenue | Capital | Total | |
Gross | ||||||||||||
Recoveries | ||||||||||||
Particulars | ||||||||||||
Net | ||||||||||||
A. The Budget Allocations, Net of Recoveries and Receipts, are given below: | ||||||||||||
CENTRE`S EXPENDITURE | ||||||||||||
Establishment Expenditure of the Centre | ||||||||||||
Working Expenses | ||||||||||||
Staff Cost | ||||||||||||
Deduct Amount met from Debt Service Fund | ||||||||||||
Office Expenses (Contigent Expenses) | ||||||||||||
Net | ||||||||||||
Other Ordinary Working Expenses | ||||||||||||
Diesel for Traction | ||||||||||||
Electricity for Traction | ||||||||||||
Materials for Repairs and Mainteinance | ||||||||||||
Contractual Payments | ||||||||||||
Lease/Hire Charges payable to Indian Railway Finance Corporation etc. | ||||||||||||
Inter Railway Financial Adjusment (Transfer of Debits/Credits) | ||||||||||||
Electricity for Non-Traction | ||||||||||||
Fuel for other than Traction | ||||||||||||
Excise-Sales Tax, VAT etc | ||||||||||||
Security -Government Railway Police etc | ||||||||||||
Compensation Claims and Workmen` Compensation Claim | ||||||||||||
Catering | ||||||||||||
Annual Maintenance Contract / Spectrum Charges etc | ||||||||||||
Miscellaneous Expenditure | ||||||||||||
Appropriation to Depreciation Reserve Fund | ||||||||||||
Appropriation to Pension Fund | ||||||||||||
Expenditure on Pension | ||||||||||||
Deduct amount met from Pension Fund | ||||||||||||
Net | ||||||||||||
Dividend to General Revenues | ||||||||||||
Net | ||||||||||||
Appropriation to Railway Funds from Surplus | ||||||||||||
Appropriation to Development Fund | ||||||||||||
Appropriation to Capital Fund | ||||||||||||
Appropriation to Debt Service Fund | ||||||||||||
Less Receipts | ||||||||||||
Appropriation to Rashtirya Rail Sanraksha Kosh | ||||||||||||
Total- Appropriation to Railway Funds from Surplus | ||||||||||||
Railway Revenue Receipts | ||||||||||||
Passenger | ||||||||||||
Other Coaching | ||||||||||||
Goods | ||||||||||||
Sundry Other Coaching | ||||||||||||
Suspense | ||||||||||||
Subsidy from General Revenues | ||||||||||||
Other Miscellaneous Receipts | ||||||||||||
Total | ||||||||||||
Total-Establishment Expenditure of the Centre | ||||||||||||
Central Sector Schemes/Projects | ||||||||||||
Transfer to Central Road Fund | ||||||||||||
Transfer to National Investement Fund | ||||||||||||
New Lines (Construction) | ||||||||||||
Gauge Conversion | ||||||||||||
Doubling | ||||||||||||
Computerisation | ||||||||||||
Traffic Facilities - Yard Remodeling and Others | ||||||||||||
Railway Research | ||||||||||||
Rolling Stock | ||||||||||||
Leased assets - Payment of Capital Component | ||||||||||||
Road Safety Works - Level Crossings | ||||||||||||
Road Safety Works - Road Over/Under Bridges | ||||||||||||
Track Renewals | ||||||||||||
Bridge Works | ||||||||||||
Signalling and Telecom | ||||||||||||
Electrification Projects | ||||||||||||
Other Electrical Works | ||||||||||||
Traction Distribution Works | ||||||||||||
Machinery and Plant | ||||||||||||
Workshop Including Production Units | ||||||||||||
Staff Quarters | ||||||||||||
Amenities for Staff | ||||||||||||
Passenger Amenities | ||||||||||||
Investment in Governent Commericial Undertaking - Public Undertakings | ||||||||||||
Investment in Non Governent Undertakings Including Joint Venture/Special Purpose Vehicle | ||||||||||||
Other Specified Works | ||||||||||||
Traning/Human Resource Development | ||||||||||||
Stores Suspense | ||||||||||||
Manufacturing Suspense | ||||||||||||
Miscellaneous Advances | ||||||||||||
Metropolitan Transportation Projects | ||||||||||||
New Lines (Construction) - Dividend Free Projects | ||||||||||||
Nirbhaya Fund | ||||||||||||
Transfer to Rashtirya Rail Sanraksha Kosh | ||||||||||||
From General Revenues | ||||||||||||
From Railways` Resources | ||||||||||||
Total- Transfer to Rashtirya Rail Sanraksha Kosh | ||||||||||||
Amount met from | ||||||||||||
Central Road Fund | ||||||||||||
National Investment Fund | ||||||||||||
Capital Fund | ||||||||||||
Depreciation Reserve Fund | ||||||||||||
Development Fund | ||||||||||||
Credits or Recoveries | ||||||||||||
Railway Safety Fund | ||||||||||||
Nirbhaya Fund | ||||||||||||
Rashtriya Rail Sanraksha Kosh | ||||||||||||
Total | ||||||||||||
Total-Central Sector Schemes/Projects | ||||||||||||
Grand Total | ||||||||||||
B. Developmental Heads | ||||||||||||
Economic Services | ||||||||||||
Indian Railways - Policy Formulation, Direction, Research and Other Miscelllaneous Organisations | ||||||||||||
Indian Railways - Commercial and Strategic Lines - Working Expenses (3002 and 3003) | ||||||||||||
Payments to General Revenues | ||||||||||||
Appropriation from Railway Surplus | ||||||||||||
Capital Outlay on Indian Railways - Commercial and Strategic Lines (5002 and 5003) | ||||||||||||
Total-Economic Services | ||||||||||||
Grand Total | ||||||||||||
C. Investment in Public Enterprises | ||||||||||||
Public Sector Undertakings | ||||||||||||
Indian Railway Finance Corporation | ||||||||||||
Dedicated Freight Corridor Corporation of India Limited | ||||||||||||
Indian Railways | ||||||||||||
Total-Public Sector Undertakings | ||||||||||||
Total |