Goa - আৰবিআই - Reserve Bank of India
Goa
(Rs. Lakh) |
|||||||||||||
2003-04 |
2004-05 |
2004-05 |
2005-06 |
||||||||||
Items |
|||||||||||||
(Accounts) |
(Budget Estimates) |
(Revised Estimates) |
(Budget Estimates) |
||||||||||
PLAN |
NON-PLAN |
TOTAL |
PLAN |
NON-PLAN |
TOTAL |
PLAN |
NON-PLAN |
TOTAL |
PLAN |
NON-PLAN |
TOTAL |
||
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
|
TOTAL DISBURSEMENTS (I to XII) |
30,821 |
452,407 |
483,228 |
49,146 |
238,884 |
288,030 |
46,892 |
221,136 |
268,028 |
56,591 |
214,433 |
271,024 |
|
I. |
Total Capital Outlay (1 + 2) |
30,094 |
48 |
30,142 |
47,268 |
– |
47,268 |
45,728 |
– |
45,728 |
56,289 |
– |
56,289 |
1. Developmental (a + b) |
27,316 |
48 |
27,364 |
40,015 |
– |
40,015 |
38,426 |
– |
38,426 |
46,617 |
– |
46,617 |
|
(a) Social Services (1 to 9) |
8,868 |
– |
8,868 |
10,659 |
– |
10,659 |
10,230 |
– |
10,230 |
11,324 |
– |
11,324 |
|
1. Education, Sports, Art and Culture |
1,172 |
– |
1,172 |
1,919 |
– |
1,919 |
2,006 |
– |
2,006 |
1,977 |
– |
1,977 |
|
2. Medical and Public Health |
693 |
– |
693 |
463 |
– |
463 |
835 |
– |
835 |
964 |
– |
964 |
|
3. Family Welfare |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|
4. Water Supply and Sanitation |
6,452 |
– |
6,452 |
7,735 |
– |
7,735 |
7,003 |
– |
7,003 |
7,703 |
– |
7,703 |
|
5. Housing |
43 |
– |
43 |
51 |
– |
51 |
26 |
– |
26 |
23 |
– |
23 |
|
6. Urban Development |
320 |
– |
320 |
450 |
– |
450 |
300 |
– |
300 |
475 |
– |
475 |
|
7. Welfare of Scheduled Caste, Scheduled |
|||||||||||||
Tribes and Other Backward Classes |
105 |
– |
105 |
5 |
– |
5 |
5 |
– |
5 |
105 |
– |
105 |
|
8. Social Security and Welfare |
25 |
– |
25 |
30 |
– |
30 |
30 |
– |
30 |
75 |
– |
75 |
|
9. Others * |
58 |
– |
58 |
6 |
– |
6 |
25 |
– |
25 |
2 |
– |
2 |
|
(b) Economic Services (1 to 10) |
18,448 |
48 |
18,496 |
29,356 |
– |
29,356 |
28,196 |
– |
28,196 |
35,293 |
– |
35,293 |
|
1. Agriculture and Allied Activities (i to xi) |
741 |
48 |
789 |
2,201 |
– |
2,201 |
1,670 |
– |
1,670 |
2,217 |
– |
2,217 |
|
i) Crop Husbandry |
60 |
– |
60 |
435 |
– |
435 |
388 |
– |
388 |
269 |
– |
269 |
|
ii) Soil and Water Conservation |
45 |
– |
45 |
150 |
– |
150 |
130 |
– |
130 |
178 |
– |
178 |
|
iii) Animal Husbandry |
20 |
– |
20 |
13 |
– |
13 |
22 |
– |
22 |
95 |
– |
95 |
|
iv) Dairy Development |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|
v) Fisheries |
98 |
– |
98 |
109 |
– |
109 |
82 |
– |
82 |
110 |
– |
110 |
|
vi) Forestry and Wild Life |
33 |
– |
33 |
36 |
– |
36 |
236 |
– |
236 |
36 |
– |
36 |
|
vii) Plantations |
26 |
– |
26 |
22 |
– |
22 |
22 |
– |
22 |
22 |
– |
22 |
|
viii) Food Storage and Warehousing |
– |
48 |
48 |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|
ix) Agricultural Research and Education |
– |
– |
– |
6 |
– |
6 |
2 |
– |
2 |
5 |
– |
5 |
|
x) Co-operation |
459 |
– |
459 |
1,430 |
– |
1,430 |
788 |
– |
788 |
1,502 |
– |
1,502 |
|
xi) Others @ |
– |
– |
– |
– |
– |
– |
|||||||
2. Rural Development |
– |
– |
– |
– |
– |
– |
– |
– |
– |
51 |
– |
51 |
|
3. Special Area Programmes |
94 |
– |
94 |
150 |
– |
150 |
150 |
– |
150 |
160 |
– |
160 |
|
of which : Hill Areas |
94 |
– |
94 |
150 |
150 |
150 |
150 |
160 |
160 |
||||
4. Major and Medium Irrigation and |
|||||||||||||
Flood Control |
3,874 |
– |
3,874 |
6,682 |
– |
6,682 |
5,924 |
– |
5,924 |
11,661 |
– |
11,661 |
|
5. Energy |
5,133 |
– |
5,133 |
9,025 |
– |
9,025 |
8,859 |
– |
8,859 |
9,236 |
– |
9,236 |
|
6. Industry and Minerals (i to iv) |
746 |
– |
746 |
1,080 |
– |
1,080 |
1,060 |
– |
1,060 |
1,055 |
– |
1,055 |
|
i) Village and Small Industries |
446 |
– |
446 |
670 |
– |
670 |
650 |
– |
650 |
645 |
– |
645 |
|
ii) Iron and Steel Industries |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|
iii) Non-Ferrous Mining and |
|||||||||||||
Metallurgical Industries |
– |
– |
– |
10 |
– |
10 |
10 |
– |
10 |
10 |
– |
10 |
|
iv) Others # |
300 |
– |
300 |
400 |
– |
400 |
400 |
– |
400 |
400 |
– |
400 |
|
7. Transport (i + ii) |
7,354 |
– |
7,354 |
9,746 |
– |
9,746 |
9,947 |
– |
9,947 |
10,598 |
– |
10,598 |
|
i) Roads and Bridges |
7,063 |
– |
7,063 |
8,472 |
– |
8,472 |
9,033 |
– |
9,033 |
9,353 |
– |
9,353 |
|
ii) Others ** |
291 |
– |
291 |
1,274 |
– |
1,274 |
914 |
– |
914 |
1,245 |
– |
1,245 |
|
8. Communications |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
(Rs. Lakh) |
||||||||||||||
2003-04 |
2004-05 |
2004-05 |
2005-06 |
|||||||||||
Items |
||||||||||||||
(Accounts) |
(Budget Estimates) |
(Revised Estimates) |
(Budget Estimates) |
|||||||||||
PLAN |
NON-PLAN |
TOTAL |
PLAN |
NON-PLAN |
TOTAL |
PLAN |
NON-PLAN |
TOTAL |
PLAN |
NON-PLAN |
TOTAL |
|||
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
||
9. Science, Technology and Environment |
– |
– |
– |
100 |
– |
100 |
– |
– |
– |
50 |
– |
50 |
||
10. General Economic Services (i + ii) |
506 |
– |
506 |
372 |
– |
372 |
586 |
– |
586 |
265 |
– |
265 |
||
i) Tourism |
506 |
– |
506 |
372 |
– |
372 |
586 |
– |
586 |
265 |
– |
265 |
||
ii) Others @@ |
– |
– |
– |
– |
– |
– |
– |
– |
||||||
2. Non-Developmental (General Services) |
2,778 |
– |
2,778 |
7,253 |
– |
7,253 |
7,302 |
– |
7,302 |
9,672 |
– |
9,672 |
||
II. |
Discharge of Internal Debt (1 to 8) |
– |
87,705 |
87,705 |
– |
43,141 |
43,141 |
– |
23,158 |
23,158 |
– |
14,518 |
14,518 |
|
1. Market Loans |
– |
950 |
950 |
– |
14,000 |
14,000 |
– |
1,500 |
1,500 |
– |
– |
– |
||
2. Loans from L.I.C. |
– |
199 |
199 |
– |
199 |
199 |
– |
199 |
199 |
– |
199 |
199 |
||
3. Loans from SBI and other Banks |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
||
4. Loans from NABARD |
– |
260 |
260 |
– |
300 |
300 |
– |
492 |
492 |
– |
408 |
408 |
||
5. Loans from National Co-operative |
||||||||||||||
Development Corporation |
– |
2 |
2 |
– |
2 |
2 |
– |
2 |
2 |
– |
8 |
8 |
||
6. WMA from RBI |
– |
66,851 |
66,851 |
– |
10,000 |
10,000 |
10,000 |
10,000 |
– |
10,000 |
10,000 |
|||
7. Special Securities issued to NSSF/Small Savings |
– |
17,502 |
17,502 |
– |
16,240 |
16,240 |
– |
9,240 |
9,240 |
– |
2,000 |
2,000 |
||
8. Others |
– |
1,941 |
1,941 |
– |
2,400 |
2,400 |
– |
1,725 |
1,725 |
– |
1,903 |
1,903 |
||
of which : Land Compensation Bonds |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
||
III. |
Repayment of Loans to the Centre (1 to 7) |
– |
13,287 |
13,287 |
– |
4,640 |
4,640 |
– |
4,625 |
4,625 |
– |
3,655 |
3,655 |
|
1. State Plan Schemes |
– |
13,219 |
13,219 |
– |
4,578 |
4,578 |
– |
4,578 |
4,578 |
– |
3,600 |
3,600 |
||
of which: Advance release of Plan |
||||||||||||||
Assistance for Natural Calamities |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
||
2. Central Plan Schemes |
– |
4 |
4 |
– |
4 |
4 |
– |
3 |
3 |
– |
5 |
5 |
||
3. Centrally Sponsored Schemes |
– |
26 |
26 |
– |
43 |
43 |
– |
27 |
27 |
– |
35 |
35 |
||
4. Non-Plan (i to ii) |
– |
38 |
38 |
– |
15 |
15 |
– |
17 |
17 |
– |
15 |
15 |
||
i) |
Relief for Natural Calamities |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|
ii) |
Others |
– |
38 |
38 |
– |
15 |
15 |
– |
17 |
17 |
– |
15 |
15 |
|
5. Ways and Means Advances from Centre |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
||
6. Loans for Special Schemes |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
||
7. Others |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
||
IV. |
Loans and Advances by State Governments (1+2) |
727 |
256 |
983 |
1,878 |
231 |
2,109 |
1,164 |
281 |
1,445 |
302 |
388 |
690 |
|
1. Developmental Purposes (a + b) |
727 |
– |
727 |
1,878 |
– |
1,878 |
1,164 |
– |
1,164 |
302 |
– |
302 |
||
(a) |
Social Services ( 1 to 4) |
466 |
– |
466 |
689 |
– |
689 |
487 |
– |
487 |
166 |
– |
166 |
|
1. Education, Sports, Art and Culture |
400 |
– |
400 |
600 |
– |
600 |
398 |
– |
398 |
100 |
– |
100 |
||
2. Housing |
39 |
– |
39 |
45 |
– |
45 |
45 |
– |
45 |
50 |
– |
50 |
||
3. Government Servants (Housing) |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
||
4. Others |
27 |
– |
27 |
44 |
– |
44 |
44 |
– |
44 |
16 |
– |
16 |
||
(b) |
Economic Services (1 to 9) |
261 |
– |
261 |
1,189 |
– |
1,189 |
677 |
– |
677 |
136 |
– |
136 |
|
1. Crop Husbandry |
– |
– |
– |
1 |
– |
1 |
62 |
– |
62 |
62 |
– |
62 |
||
2. Soil and Water Conservation |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
||
3. Food Storage and Warehousing |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
||
4. Co-operation |
261 |
– |
261 |
1,174 |
– |
1,174 |
602 |
– |
602 |
52 |
– |
52 |
||
5. Major and Medium Irrigation, etc. |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
||
6. Power Projects |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
(Rs. Lakh) |
||||||||||||||
2003-04 |
2004-05 |
2004-05 |
2005-06 |
|||||||||||
Items |
||||||||||||||
(Accounts) |
(Budget Estimates) |
(Revised Estimates) |
(Budget Estimates) |
|||||||||||
PLAN |
NON-PLAN |
TOTAL |
PLAN |
NON-PLAN |
TOTAL |
PLAN |
NON-PLAN |
TOTAL |
PLAN |
NON-PLAN |
TOTAL |
|||
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
||
7. Village and Small Industries |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
||
8. Other Industries and Minerals |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
||
9. Others |
– |
– |
– |
14 |
– |
14 |
13 |
– |
13 |
22 |
– |
22 |
||
2. |
Non-Developmental Purposes (a + b) |
– |
256 |
256 |
– |
231 |
231 |
– |
281 |
281 |
– |
388 |
388 |
|
(a) Government Servants (excluding Housing) |
– |
246 |
246 |
– |
221 |
221 |
– |
271 |
271 |
– |
378 |
378 |
||
(b) Miscellaneous |
– |
10 |
10 |
– |
10 |
10 |
– |
10 |
10 |
– |
10 |
10 |
||
V. |
Inter-State Settlement |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|
VI. |
Contingency Fund |
– |
117 |
117 |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|
VII. |
Small Savings, Provident Funds, etc. (1+2) |
– |
6,767 |
6,767 |
– |
8,710 |
8,710 |
– |
8,710 |
8,710 |
– |
10,210 |
10,210 |
|
1. |
State Provident Funds |
– |
6,704 |
6,704 |
– |
8,500 |
8,500 |
– |
8,500 |
8,500 |
– |
10,000 |
10,000 |
|
2. |
Others |
– |
63 |
63 |
– |
210 |
210 |
– |
210 |
210 |
– |
210 |
210 |
|
VIII. |
Reserve Funds (1 to 4) |
– |
2,260 |
2,260 |
– |
3,301 |
3,301 |
– |
3,301 |
3,301 |
– |
3,301 |
3,301 |
|
1. |
Depreciation/Renewal Reserve Funds |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|
2. |
Sinking Funds |
– |
1,185 |
1,185 |
– |
2,000 |
2,000 |
– |
2,000 |
2,000 |
– |
2,000 |
2,000 |
|
3. |
Famine Relief Fund |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|
4. |
Others |
– |
1,075 |
1,075 |
– |
1,301 |
1,301 |
– |
1,301 |
1,301 |
– |
1,301 |
1,301 |
|
IX. |
Deposits and Advances (1 to 4) |
– |
13,349 |
13,349 |
– |
3,411 |
3,411 |
– |
5,611 |
5,611 |
– |
6,911 |
6,911 |
|
1. |
Civil Deposits |
– |
4,260 |
4,260 |
– |
3,190 |
3,190 |
– |
3,190 |
3,190 |
– |
3,190 |
3,190 |
|
2. |
Deposits of Local Funds |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|
3. |
Civil Advances |
– |
381 |
381 |
– |
220 |
220 |
– |
220 |
220 |
– |
220 |
220 |
|
4. |
Others |
– |
8,708 |
8,708 |
– |
1 |
1 |
– |
2,201 |
2,201 |
– |
3,501 |
3,501 |
|
X. |
Suspense and Miscellaneous (1 to 4) |
– |
182,165 |
182,165 |
– |
120,450 |
120,450 |
– |
120,450 |
120,450 |
– |
120,450 |
120,450 |
|
1. |
Suspense |
– |
46,573 |
46,573 |
– |
5,000 |
5,000 |
– |
5,000 |
5,000 |
– |
5,000 |
5,000 |
|
2. |
Cash Balance Investment Accounts |
– |
26,191 |
26,191 |
– |
60,000 |
60,000 |
– |
60,000 |
60,000 |
– |
60,000 |
60,000 |
|
3. |
Deposits with RBI |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|
4. |
Others |
– |
109,401 |
109,401 |
– |
55,450 |
55,450 |
– |
55,450 |
55,450 |
– |
55,450 |
55,450 |
|
XI. |
Appropriation to Contingency Fund |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|
XII. |
Remittances |
– |
146,453 |
146,453 |
– |
55,000 |
55,000 |
– |
55,000 |
55,000 |
– |
55,000 |
55,000 |
|
A. |
Surplus (+)/Deficit(-) on Capital Account |
12,446 |
2,032 |
16,427 |
7,069 |
|||||||||
B. |
Surplus (+)/Deficit (-) on Revenue Account |
-14,047 |
-795 |
-7,546 |
-4,180 |
|||||||||
C. |
Overall Surplus (+)/Deficit (-) (A+B=D) |
-1,601 |
1,237 |
8,881 |
2,889 |
|||||||||
D. |
Increase(+)/Decrease(-) in Cash Balances |
-1,601 |
1,237 |
8,881 |
2,889 |
|||||||||
(a) Opening Balance |
293 |
-2,136 |
-1,307 |
7,574 |
||||||||||
(b) Closing Balance |
-1,308 |
-899 |
7,574 |
10,463 |
||||||||||
Memo-Items |
||||||||||||||
(a) Withdrawals from(+)/Additions to(-) Cash |
||||||||||||||
Balance Investment Account (net) |
-10 |
– |
– |
– |
||||||||||
(b) Increase(-)/Decrease(+) in Ways and |
||||||||||||||
Means Advances and Overdrafts from |
||||||||||||||
RBI (net) |
2,124 |
– |
– |
– |