Sikkim - आरबीआय - Reserve Bank of India
Sikkim
(Rs. lakh) | |||||||||||||||
Items |
2001-02 |
2002-03 |
2002-03 |
2003-04 | |||||||||||
(Accounts) |
(Budget Estimates) |
(Revised Estimates) |
(Budget Estimates) | ||||||||||||
PLAN |
NON-PLAN |
TO TAL |
PLAN |
NON-PLAN |
TO TAL |
PLAN |
NON-PLAN |
TO TAL |
PLAN |
NON-PLAN |
TO TAL | ||||
1 | 2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 | |||
TO |
TAL DISBURSEMENTS (I+II+III+IV) |
21,072 |
3,439 |
24,511 |
25,938 |
2,782 |
28,720 |
28,430 |
4,077 |
32,507 |
24,553 |
3,254 |
27,807 | ||
I | Total |
Capital Outlay (1 + 2) |
21,072 |
— |
21,072 |
25,938 |
— |
25,938 |
28,430 |
— |
28,430 |
24,553 |
— |
24,553 | |
1 Developmental (a + b) |
20,259 |
— |
20,259 |
25,026 |
— |
25,026 |
27,132 |
— |
27,132 |
23,501 |
— |
23,501 | |||
(a) |
Social Services (1 to 9) |
7,344 |
— |
7,344 |
10,742 |
— |
10,742 |
11,308 |
— |
11,308 |
9,900 |
— |
9,900 | ||
1 | Education, Sports, Art and Culture | 3,097 |
— | 3,097 |
3,477 |
— | 3,477 |
3,638 |
— | 3,638 |
3,173 |
— | 3,173 | ||
2 |
Medical and public health |
440 | — |
440 | 313 |
— | 313 |
332 | — |
332 | 455 |
— | 455 | ||
3 |
Family Welfare | — |
— | — |
— | — |
— | — |
— | — |
— | — |
— | ||
4 | Water supply and sanitation | 2,595 |
— | 2,595 |
4,039 |
— | 4,039 |
4,317 |
— | 4,317 |
3,439 |
— | 3,439 | ||
5 |
Housing | 433 |
— | 433 |
1,593 |
— | 1,593 |
1,250 |
— | 1,250 |
1,470 |
— | 1,470 | ||
6 |
Urban development | 551 |
— | 551 |
1,074 |
— | 1,074 |
1,317 |
— | 1,317 |
1,113 |
— | 1,113 | ||
7 |
Welfare of Scheduled Caste, Scheduled | ||||||||||||||
Tribes and other backward Classes |
228 | — |
228 | 246 |
— | 246 |
416 | — |
416 | 250 |
— | 250 | |||
8 |
Social Security and Welfare |
— | — |
— | — |
— | — |
38 | — |
38 | — |
— | — | ||
9 |
Others* | — |
— | — |
— | — |
— | — |
— | — |
— | — |
— | ||
(b) |
Economic Services (1 to 10) |
12,915 |
— |
12,915 |
14,284 |
— |
14,284 |
15,824 |
— |
15,824 |
13,601 |
— |
13,601 | ||
1 | Agriculture and Allied Activities (i to xi) | 570 |
— | 570 |
191 | — |
191 | 318 |
— | 318 |
202 | — |
202 | ||
i) Crop Husbandry | 31 |
— | 31 |
35 | — |
35 | 102 |
— | 102 |
47 | — |
47 | |||
ii) Soil and Water Conservation |
— | — |
— | — |
— | — |
— | — |
— | — |
— | — | |||
iii) Animal Husbandry |
8 | — |
8 | 26 |
— | 26 |
26 | — |
26 | 33 |
— | 33 | |||
iv) Dairy Development |
— | — |
— | — |
— | — |
— | — |
— | — |
— | — | |||
v) Fisheries | 83 |
— | 83 |
13 | — |
13 | 43 |
— | 43 |
10 | — |
10 | |||
vi) Forestry and Wild Life |
19 | — |
19 | 25 |
— | 25 |
39 | — |
39 | 25 |
— | 25 | |||
vii) Plantations | — |
— | — |
— | — |
— | — |
— | — |
— | — |
— | |||
viii) Food Storage and Warehousing |
29 | — |
29 | 37 |
— | 37 |
53 | — |
53 | 37 |
— | 37 | |||
ix) Agricultural Research and Education |
— | — |
— | — |
— | — |
— | — |
— | — |
— | — | |||
x) Co-operation | 400 |
— | 400 |
40 | — |
40 | 40 |
— | 40 |
40 | — |
40 | |||
xi) Others@ | — |
— | — |
15 | — |
15 | 15 |
— | 15 |
10 | — |
10 | |||
2 | Rural Development | 100 |
— | 100 |
185 | — |
185 | 275 |
— | 275 |
260 | — |
260 | ||
3 | Special Area Programmes | 464 |
— | 464 |
350 | — |
350 | 350 |
— | 350 |
350 | — |
350 | ||
of which : Hill Areas | — |
— | — |
— | — |
— | — |
— | — |
— | — |
— | |||
4 | Major and Medium Irrigation and | ||||||||||||||
Flood Control | 516 |
— | 516 |
205 | — |
205 | 205 |
— | 205 |
153 | — |
153 | |||
5 | Energy |
4,969 |
— | 4,969 |
6,940 |
— | 6,940 |
7,905 |
— | 7,905 |
5,691 |
— | 5,691 | ||
6 |
Industry and Minerals (i to iv) |
510 | — |
510 | 478 |
— | 478 |
365 | — |
365 | 536 |
— | 536 | ||
i) Village and Small Industries |
75 | — |
75 | 5 |
— | 5 |
5 | — |
5 | 78 |
— | 78 | |||
ii) Iron-and Steel Industries |
— | — |
— | — |
— | — |
— | — |
— | — |
— | — | |||
iii) Non Ferrous Mining and | |||||||||||||||
Metallurgical Industries |
50 | — |
50 | 53 |
— | 53 |
53 | — |
53 | 58 |
— | 58 | |||
iv) Others# | 385 |
— | 385 |
420 | — |
420 | 307 |
— | 307 |
400 | — |
400 | |||
7 | Transport (i + ii) | 5,565 |
— | 5,565 |
5,735 |
— | 5,735 |
6,046 |
— | 6,046 |
6,124 |
— | 6,124 | ||
i) Roads and Bridges |
4,043 |
— | 4,043 |
4,504 |
— | 4,504 |
4,815 |
— | 4,815 |
4,945 |
— | 4,945 | |||
ii) Others** | 1,522 |
— | 1,522 |
1,231 |
— | 1,231 |
1,231 |
— | 1,231 |
1,179 |
— | 1,179 | |||
8 |
Communications | — |
— | — |
— | — |
— | — |
— | — |
— | — |
— | ||
9 | Science, Technology and Environment | — |
— | — |
— | — |
— | — |
— | — |
— | — |
— |
Appendix IV : Capital Expenditure of Individual States (Contd.)
SIKKIM
(Rs. lakh) | ||||||||||||||
Items |
2001-02 |
2002-03 |
2002-03 |
2003-04 | ||||||||||
(Accounts) |
(Budget Estimates) |
(Revised Estimates) |
(Budget Estimates) | |||||||||||
PLAN |
NON-PLAN |
TO TAL |
PLAN |
NON-PLAN |
TO TAL |
PLAN |
NON-PLAN |
TO TAL |
PLAN |
NON-PLAN |
TO TAL | |||
1 | 2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 | ||
10 | General Economic Services (i to ii) | 221 |
— | 221 |
200 | — |
200 | 360 |
— | 360 |
285 | — |
285 | |
i) Tourism | 221 |
— | 221 |
200 | — |
200 | 360 |
— | 360 |
285 | — |
285 | ||
ii) Others @@ | — |
— | — |
— | — |
— | — |
— | — |
— | — |
— | ||
2 Non-Developmental (General Services) |
813 |
— |
813 |
912 |
— |
912 |
1,298 |
— |
1,298 |
1,052 |
— |
1,052 | ||
II |
Discharge of Internal Debt (1 to 5)+ |
— |
300 |
300 |
— |
912 |
912 |
— |
916 |
916 |
— |
1,688 |
1,688 | |
1 | Market Loans | — | — | — |
— | — |
— | — |
— | — |
— | 665 |
665 | |
2 | Loans from L.I.C. | — |
54 | 54 |
— | 147 |
147 | — |
147 | 147 |
— | 218 |
218 | |
3 | Loans from NABARD | — |
— | — |
— | 574 |
574 | — |
574 | 574 |
— | 609 |
609 | |
4 | Loans from National Co-operative | |||||||||||||
Development Corporation | — |
56 | 56 |
— | — |
— | — |
— | — |
— | — |
— | ||
5 | Others |
— | 190 |
190 | — |
191 | 191 |
— | 195 |
195 | — |
196 | 196 | |
of which : Land Compensation Bonds |
— | — |
— | — |
— | — |
— | — |
— | — |
— | — | ||
III |
Repayment of Loans to the Centre |
— |
3,120 |
3,120 |
— |
1,829 |
1,829 |
— |
3,120 |
3,120 |
— |
1,535 |
1,535 | |
IV |
Loans and Advances by State Governments (1+2) |
— |
19 |
19 |
— |
41 |
41 |
— |
41 |
41 |
— |
31 |
31 | |
1 Developmental Purposes (a + b) |
— |
15 |
15 |
— |
21 |
21 |
— |
21 |
21 |
— |
21 |
21 | ||
(a) | Social Services (1 to 4) | — |
15 |
15 |
— |
21 |
21 |
— |
21 |
21 |
— |
21 |
21 | |
1 Education, Sports, Art and Culture |
— | — |
— | — |
— | — |
— | — |
— | — |
— | — | ||
2 Housing | — |
— | — |
— | — |
— | — |
— | — |
— | — |
— | ||
3 Government Servants (Housing) |
— | 15 |
15 | — |
21 | 21 |
— | 21 |
21 | — |
21 | 21 | ||
4 Others | — |
— | — |
— | — |
— | — |
— | — |
— | — |
— | ||
(b) | Economic Services (1 to 9) | — |
— |
— |
— |
— |
— |
— |
— |
— |
— |
— |
— | |
1 Crop Husbandry | — |
— | — |
— | — |
— | — |
— | — |
— | — |
— | ||
2 Soil and Water Conservation |
— | — |
— | — |
— | — |
— | — |
— | — |
— | — | ||
3 Food Storage and Warehousing | — |
— | — |
— | — |
— | — |
— | — |
— | — |
— | ||
4 Co-operation | — |
— | — |
— | — |
— | — |
— | — |
— | — |
— | ||
5 Major and Medium Irrigation, etc. |
— | — |
— | — |
— | — |
— | — |
— | — |
— | — | ||
6 Power Projects | — |
— | — |
— | — |
— | — |
— | — |
— | — |
— | ||
7 Village and Small Industries |
— | — |
— | — |
— | — |
— | — |
— | — |
— | — | ||
8 Other Industries and Minerals | — |
— | — |
— | — |
— | — |
— | — |
— | — |
— | ||
9 Others | — |
— | — |
— | — |
— | — |
— | — |
— | — |
— | ||
2 Non-Developmental Purposes (a + b) |
— |
4 |
4 |
— |
20 |
20 |
— |
20 |
20 |
— |
10 |
10 | ||
(a) | Government Servants (other than Housing) | — |
4 | 4 |
— | 20 |
20 | — |
20 | 20 |
— | 10 |
10 | |
(b) | Miscellaneous |
— | — |
— | — |
— | — |
— | — |
— | — |
— | — | |
A |
Surplus (+) / Deficit (-) on Capital Account |
-10,175 |
-21,161 |
-23,247 |
-19,982 | |||||||||
B | Surplus (+) / Deficit (-) on Revenue Account |
14,294 |
21,082 |
23,183 |
19,929 | |||||||||
C | Overall Surplus (+) / Deficit (-) (A + B) |
4,119 |
-79 |
-64 |
-53 | |||||||||
Financing of Surplus (+) / Deficit (-) | ||||||||||||||
D |
Increase (+) / Decrease (-) in Cash Balances |
3,719 |
-79 |
-64 |
-53 | |||||||||
(a) | Opening Balance |
5,324 |
7,625 |
9,043 |
8,979 | |||||||||
(b) | Closing Balance |
9,043 |
7,546 |
8,979 |
8,926 | |||||||||
E | Withdrawals from (-) / Additions to (+) | |||||||||||||
Cash |
balance Investment Account (net) |
400 |
— |
— |
— | |||||||||
F | Increase (-) / Decrease (+) in Ways and Means | |||||||||||||
Advances and Overdrafts from RBI (net) |
— |
— |
— |
— |