Budget Allocations, Net of Recoveries and Plan Outlay for Ministry of Railways in India (2021-2022 to 2023-2024) | ||||||||||||
(Rs. in Crore) | ||||||||||||
Particulars | 2021-2022 (Actual) | 2022-2023 (Budget) | 2022-2023 (Revised) | 2023-2024 (Budget) | ||||||||
Revenue | Capital | Total | Revenue | Capital | Total | Revenue | Capital | Total | Revenue | Capital | Total | |
Gross | ||||||||||||
Recoveries | ||||||||||||
Receipts | ||||||||||||
Net | ||||||||||||
A. The Budget Allocations, Net of Recoveries, are Given Below: | ||||||||||||
Centre's Expenditure | ||||||||||||
Establishment Expenditure of the Centre | ||||||||||||
1. Working Expenses | ||||||||||||
1.01 Staff Cost | ||||||||||||
1.02 Office Expenses (Contigent Expenses) | ||||||||||||
1.03 Less Receipts | ||||||||||||
Net | ||||||||||||
2. Other Ordinary Working Expenses | ||||||||||||
2.01 Diesel for Traction | ||||||||||||
2.02 Electricity for Traction | ||||||||||||
2.03 Materials for Repairs and Mainteinance | ||||||||||||
2.04 Contractual Payments | ||||||||||||
2.05 Lease/Hire Charges Payable to Indian Railway Finance Corporation etc. | ||||||||||||
2.06 Inter Railway Financial Adjusment (Transfer of Debits/Credits) | ||||||||||||
2.07 Electricity for Non-Traction | ||||||||||||
2.08 Fuel for other than Traction | ||||||||||||
2.09 Excise-Sales Tax, VAT etc | ||||||||||||
2.10 Security -Government Railway Police etc | ||||||||||||
2.11 Compensation Claims and Workmen' Compensation Claim | ||||||||||||
2.12 Catering | ||||||||||||
2.13 Annual Maintenance Contract / Spectrum Charges etc | ||||||||||||
2.14 Miscellaneous Expenditure | ||||||||||||
2.15 Appropriation to Depreciation Reserve Fund | ||||||||||||
2.16 Appropriation to Pension Fund | ||||||||||||
2.17 Expenditure on Pension | ||||||||||||
2.18 Deduct amount met from Pension Fund | ||||||||||||
2.19 Less Recoveries | ||||||||||||
Net | ||||||||||||
3. Appropriation to Railway Funds from Surplus | ||||||||||||
3.01 Appropriation to Development Fund | ||||||||||||
3.02 Appropriation to Capital Fund | ||||||||||||
3.03 Appropriation to Rashtirya Rail Sanraksha Kosh | ||||||||||||
3.04 Less Receipts | ||||||||||||
Net | ||||||||||||
4. Railway Revenue Receipts | ||||||||||||
4.01 Passenger | ||||||||||||
4.02 Other Coaching | ||||||||||||
4.03 Goods | ||||||||||||
Net | ||||||||||||
4.04 Sundry | ||||||||||||
4.05 Suspense | ||||||||||||
4.06 Other Miscellaneous Receipts | ||||||||||||
Net | ||||||||||||
5. Budget Support from General Revenues | ||||||||||||
5.01 Reimbursement of Losses on Operation of Strategic Lines | ||||||||||||
5.02 Emergency Response and Health System Preparedness Package, etc. | ||||||||||||
5.03 Debt Servicing (Interest Component) against Market Borrowings for National Projects 2018-19 | ||||||||||||
Total- Budget Support from General Revenues | ||||||||||||
Total-Establishment Expenditure of the Centre | ||||||||||||
Central Sector Schemes/Projects | ||||||||||||
6. Transfer to Central Road and Infrastructure Fund | ||||||||||||
7. Transfer to National Investment Fund | ||||||||||||
8. New Lines | ||||||||||||
9. Gauge Conversion | ||||||||||||
10. Doubling | ||||||||||||
11. Computerisation | ||||||||||||
12. Traffic Facilities - Yard Remodelling and Others | ||||||||||||
13. Railway Research | ||||||||||||
14. Rolling Stock | ||||||||||||
15. Leased assets - Payment of Capital Component | ||||||||||||
16. Road Safety Works - Level Crossings | ||||||||||||
17. Road Safety Works - Road Over/Under Bridges | ||||||||||||
18. Track Renewals | ||||||||||||
19. Bridge Works, Turnnel Works and Approaches | ||||||||||||
20. Signalling and Telecom | ||||||||||||
21. Electrification Projects | ||||||||||||
22. Other Electrical Works | ||||||||||||
23. Machinery and Plant | ||||||||||||
24. Workshop Including Production Units | ||||||||||||
25. Staff Welfare | ||||||||||||
26. Customer Amenities | ||||||||||||
27. Investment in PSU/JV/SPV etc. | ||||||||||||
28. Other Specified Works | ||||||||||||
29. Training/Human Resource Development | ||||||||||||
30. Stores Suspense | ||||||||||||
31. Manufacturing Suspense | ||||||||||||
32. Miscellaneous Advances | ||||||||||||
33. Metropolitan Transportation Projects | ||||||||||||
34. Transfer to Rashtirya Rail Sanraksha Kosh | ||||||||||||
34.01 From Gross Budgetary Support | ||||||||||||
34.02 From Railways' Resources | ||||||||||||
Total- Transfer to Rashtirya Rail Sanraksha Kosh | ||||||||||||
35. Transfer to Railway Safety Fund | ||||||||||||
36. Sovereign Green Fund | ||||||||||||
36.01 Transfer to Sovereign Green Fund | ||||||||||||
36.02 Production of Energy Efficient Three Phase Electric Locos | ||||||||||||
36.03 Dum Dum airport New Garia via Rajerhat Construction of Metro Railway New Garia (Kavi Subhas) Biman Bandar | ||||||||||||
36.04 Joka Binoy Badal Dinesh Bagh via Majerhat Construction of Metro Railway | ||||||||||||
36.05 Amount met from Sovereign Green Fund | ||||||||||||
Net | ||||||||||||
37. Amount met from | ||||||||||||
37.01 Central Road and Infrastructure Fund | ||||||||||||
37.02 National Investment Fund | ||||||||||||
37.03 Capital Fund | ||||||||||||
37.04 Depreciation Reserve Fund | ||||||||||||
37.05 Development Fund | ||||||||||||
37.06 Credits or Recoveries | ||||||||||||
37.07 Nirbhaya Fund | ||||||||||||
37.08 Rashtriya Rail Sanraksha Kosh | ||||||||||||
37.09 Railway Safety Fund | ||||||||||||
Total | ||||||||||||
Total-Central Sector Schemes/Projects | ||||||||||||
Grand Total | ||||||||||||
B. Developmental Heads | ||||||||||||
Economic Services | ||||||||||||
1. Indian Railways - Policy Formulation, Direction, Research and Other Miscelllaneous Organisations | ||||||||||||
2. Indian Railways - Commercial Lines - Working Expenses | ||||||||||||
3. Indian Railways - Strategic Lines - Working Expenses | ||||||||||||
4. Appropriation from Railway Surplus | ||||||||||||
5. Other Transport Services | ||||||||||||
6. Capital Outlay on Indian Railways - Commercial Lines | ||||||||||||
7. Capital Outlay on Indian Railways - Strategic Lines | ||||||||||||
Total-Economic Services | ||||||||||||
Grand Total | ||||||||||||
C. Investment in Public Enterprises | ||||||||||||
Indian Railways | ||||||||||||
1. Indian Railway Finance Corporation | ||||||||||||
2. Dedicated Freight Corridor Corporation of India Limited | ||||||||||||
3. Kolkata Metro Rail Corporation Limited | ||||||||||||
4. National High Speed Rail Corporation Limited | ||||||||||||
5. Equity in State Joint Ventures and Others | ||||||||||||
6. Indian Railways | ||||||||||||
7. Public Private Partnership and Others | ||||||||||||
8. Bengaluru Suburban Transport Project by K RIDE | ||||||||||||
Total-Indian Railways | ||||||||||||
Total |