APPENDIX – IV : DETAILS OF CAPITAL EXPENDITURE |
Sikkim |
(Rs. lakh) |
Item |
1990-91 |
1991-92 |
1992-93 |
1993-94 |
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 CAPITAL DISBURSEMENTS (I to XII) |
5,349 |
158 |
5,507 |
6,792 |
459 |
7,251 |
6,364 |
679 |
7,043 |
6,693 |
685 |
7,378 |
TOTAL CAPITAL DISBURSEMENTS (Excluding Public Accounts)$ |
5,349 |
158 |
5,507 |
6,792 |
459 |
7,251 |
6,364 |
679 |
7,043 |
6,693 |
685 |
7,378 |
I.Total Capital Outlay (1 + 2) |
5,038 |
– |
5,038 |
6,792 |
38 |
6,830 |
6,364 |
– |
6,364 |
6,693 |
35 |
6,728 |
1.Developmental (a + b) |
4,784 |
– |
4,784 |
6,395 |
38 |
6,433 |
6,081 |
– |
6,081 |
6,411 |
35 |
6,446 |
(a)Social Services (1 to 9) |
1,434 |
– |
1,434 |
1,654 |
– |
1,654 |
1,611 |
– |
1,611 |
2,302 |
– |
2,302 |
1.Education, Sports, Art and Culture |
345 |
– |
345 |
390 |
– |
390 |
269 |
– |
269 |
233 |
– |
233 |
2.Medical and Public Health |
217 |
– |
217 |
275 |
– |
275 |
383 |
– |
383 |
1,105 |
– |
1,105 |
3.Family Welfare |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
4.Water Supply and Sanitation |
781 |
– |
781 |
862 |
– |
862 |
800 |
– |
800 |
793 |
– |
793 |
5.Housing |
70 |
– |
70 |
105 |
– |
105 |
136 |
– |
136 |
102 |
– |
102 |
6.Urban Development |
21 |
– |
21 |
21 |
– |
21 |
23 |
– |
23 |
69 |
– |
69 |
7.Welfare of Scheduled Castes, Scheduled Tribes and Other Backward Classes |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
8.Social Security and Welfare |
– |
– |
– |
1 |
– |
1 |
– |
– |
– |
– |
– |
– |
9.Others * |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
(b)Economic Services (1 to 10) |
3,350 |
– |
3,350 |
4,741 |
38 |
4,779 |
4,470 |
– |
4,470 |
4,109 |
35 |
4,144 |
1.Agriculture and Allied Activities (i to xi) |
145 |
– |
145 |
203 |
– |
203 |
196 |
– |
196 |
139 |
35 |
174 |
i)Crop Husbandry |
31 |
– |
31 |
37 |
– |
37 |
59 |
– |
59 |
36 |
– |
36 |
ii)Soil and Water Conservation |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
iii)Animal Husbandry |
43 |
– |
43 |
58 |
– |
58 |
56 |
– |
56 |
30 |
– |
30 |
iv) Dairy Development |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
v)Fisheries |
15 |
– |
15 |
20 |
– |
20 |
17 |
– |
17 |
14 |
– |
14 |
vi)Forestry and Wild Life |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
vii)Plantations |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
viii)Food Storage and Warehousing |
49 |
– |
49 |
68 |
– |
68 |
55 |
– |
55 |
56 |
35 |
91 |
ix)Agricultural Research and Education |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
x)Co-operation |
7 |
– |
7 |
20 |
– |
20 |
9 |
– |
9 |
3 |
– |
3 |
xi)Others @ |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
2.Rural Development |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
3.Special Area Programmes |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
of which: |
|
|
|
|
|
|
|
|
|
|
|
|
Hill Areas |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
4.Major and Medium Irrigation and Flood Control |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
5.Energy |
1,667 |
– |
1,667 |
2,706 |
– |
2,706 |
2,345 |
– |
2,345 |
2,207 |
– |
2,207 |
6.Industry and Minerals (i to iv) |
344 |
– |
344 |
234 |
– |
234 |
372 |
– |
372 |
242 |
– |
242 |
i)Village and Small Industries |
5 |
– |
5 |
10 |
– |
10 |
13 |
– |
13 |
10 |
– |
10 |
ii)Iron and Steel Industries |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
iii)Non-Ferrous Mining and Metallurgical Industries |
– |
– |
– |
– |
– |
– |
123 |
– |
123 |
– |
– |
– |
iv)Others # |
339 |
– |
339 |
224 |
– |
224 |
236 |
– |
236 |
232 |
– |
232 |
7.Transport (i + ii) |
1,174 |
– |
1,174 |
1,551 |
– |
1,551 |
1,528 |
– |
1,528 |
1,467 |
– |
1,467 |
i)Roads and Bridges |
988 |
– |
988 |
1,357 |
– |
1,357 |
1,313 |
– |
1,313 |
1,327 |
– |
1,327 |
ii)Others ** |
186 |
– |
186 |
194 |
– |
194 |
215 |
– |
215 |
140 |
– |
140 |
8.Communications |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
9.Science, Technology and Environment |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
10.General Economic Services (i + ii) |
20 |
– |
20 |
47 |
38 |
85 |
29 |
– |
29 |
54 |
– |
54 |
i)Tourism |
15 |
– |
15 |
42 |
38 |
80 |
29 |
– |
29 |
35 |
– |
35 |
ii)Others @@ |
5 |
– |
5 |
5 |
– |
5 |
– |
– |
– |
19 |
– |
19 |
2.Non-Developmental (General Services) |
254 |
– |
254 |
397 |
– |
397 |
283 |
– |
283 |
282 |
– |
282 |
II.Discharge of Internal Debt (1 to 8) |
– |
26 |
26 |
– |
49 |
49 |
– |
86 |
86 |
– |
195 |
195 |
1.Market Loans |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
2.Loans from LIC |
– |
– |
– |
– |
7 |
7 |
– |
4 |
4 |
– |
– |
– |
3.Loans from SBI and other Banks |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
4.Loans from NABARD |
– |
– |
– |
– |
23 |
23 |
– |
14 |
14 |
– |
– |
– |
5.Loans from National Co-operative Development Corporation |
– |
– |
– |
– |
6 |
6 |
– |
3 |
3 |
– |
– |
– |
6.WMA from RBI |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
7.Special Securities issued to NSSF |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
8.Others |
– |
26 |
26 |
– |
13 |
13 |
– |
65 |
65 |
– |
195 |
195 |
of which: |
|
|
|
|
|
|
|
|
|
|
|
|
Land Compensation Bonds |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
III.Repayment of Loans to the Centre (1 to 7) |
299 |
– |
299 |
– |
330 |
330 |
– |
354 |
354 |
– |
392 |
392 |
1.State Plan Schemes |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
of which: |
|
|
|
|
|
|
|
|
|
|
|
|
Advance release of Plan Assistance for Natural Calamities |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
2.Central Plan Schemes |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
3.Centrally Sponsored Schemes |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
4.Non-Plan (i to ii) |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
i) Relief for Natural Calamities |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
ii)Others |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
5.Ways and Means Advances from Centre |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
6.Loans for Special Schemes |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
7.Others |
299 |
– |
299 |
– |
330 |
330 |
– |
354 |
354 |
– |
392 |
392 |
IV.Loans and Advances by State Governments (1+2) |
12 |
132 |
144 |
– |
42 |
42 |
– |
239 |
239 |
– |
63 |
63 |
1.Developmental Purposes (a + b) |
12 |
132 |
144 |
– |
40 |
40 |
– |
210 |
210 |
– |
63 |
63 |
a)Social Services ( 1 to 7) |
12 |
27 |
39 |
– |
40 |
40 |
– |
– |
– |
– |
45 |
45 |
1.Education, Sports, Art and Culture |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
2.Medical and Public Health |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
3.Family Welfare |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
4.Water Supply and Sanitation |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
5.Housing |
– |
– |
– |
– |
40 |
40 |
– |
– |
– |
– |
– |
– |
6.Government Servants (Housing) |
12 |
27 |
39 |
– |
– |
– |
– |
– |
– |
– |
45 |
45 |
7.Others |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
b)Economic Services (1 to 10) |
– |
105 |
105 |
– |
– |
– |
– |
210 |
210 |
– |
18 |
18 |
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 |
– |
– |
– |
– |
– |
– |
– |
200 |
200 |
– |
– |
– |
9.Rural Development |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
10.Others |
– |
105 |
105 |
– |
– |
– |
– |
10 |
10 |
– |
18 |
18 |
2.Non-Developmental Purposes (a + b) |
– |
– |
– |
– |
2 |
2 |
– |
29 |
29 |
– |
– |
– |
a)Government Servants (other than Housing) |
– |
– |
– |
– |
2 |
2 |
– |
29 |
29 |
– |
– |
– |
b)Miscellaneous |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
V.Inter-State Settlement |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
VI.Contingency Fund |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
VII.Small Savings, Provident Funds, etc. (1+2) |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
1.State Provident Funds |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
2.Others |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
VIII.Reserve Funds (1 to 4) |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
1.Depreciation/Renewal Reserve Funds |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
2.Sinking Funds |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
3.Famine Relief Fund |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
4.Others |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
IX.Deposits and Advances (1 to 4) |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
1.Civil Deposits |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
2.Deposits of Local Funds |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
3.Civil Advances |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
4.Others |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
X.Suspense and Miscellaneous (1 to 4) |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
1.Suspense |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
2.Cash Balance Investment Accounts |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
3.Deposits with RBI |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
4.Others |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
XI.Appropriation to Contingency Fund |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
XII.Remittances |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
A.Surplus (+)/Deficit(-) on Capital Account |
– |
– |
-2,170 |
– |
– |
-4,892 |
– |
– |
-1,914 |
– |
– |
-4,647 |
B.Surplus (+)/Deficit (-) on Revenue Account |
– |
– |
3,137 |
– |
– |
2,735 |
– |
– |
2,959 |
– |
– |
3,602 |
C.Overall Surplus (+)/Deficit (-) (A+B) |
– |
– |
967 |
– |
– |
-2,157 |
– |
– |
1,045 |
– |
– |
-1,045 |
D.Financing of Surplus(+)/Deficit(-) (C = i to iii) |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
i.Increase(+)/Decrease(-) in Cash Balances |
– |
– |
1,688 |
– |
– |
-1,584 |
– |
– |
1,210 |
– |
– |
-45 |
a)Opening Balance |
– |
– |
377 |
– |
– |
2,065 |
– |
– |
481 |
– |
– |
1,691 |
b)Closing Balance |
– |
– |
2,065 |
– |
– |
481 |
– |
– |
1,691 |
– |
– |
1,646 |
ii.Withdrawals from(-)/Additions to (+) Cash Balance Investment Account (net) |
– |
– |
-721 |
– |
– |
-573 |
– |
– |
-165 |
– |
– |
-1,000 |
iii.Increase(-)/Decrease(+) in Ways and Means Advances and Overdrafts from RBI (net) |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
See Notes on Appendix IV'. |
APPENDIX – IV : DETAILS OF CAPITAL EXPENDITURE |
Sikkim |
(Rs. lakh) |
Item |
1994-95 |
1995-96 |
1996-97 |
1997-98 |
PLAN |
NON-PLAN |
TOTAL |
PLAN |
NON-PLAN |
TOTAL |
PLAN |
NON-PLAN |
TOTAL |
PLAN |
NON-PLAN |
TOTAL |
1 |
14 |
15 |
16 |
17 |
18 |
19 |
20 |
21 |
22 |
23 |
24 |
25 |
TOTAL CAPITAL DISBURSEMENTS (I to XII) |
6,650 |
846 |
7,496 |
10,147 |
985 |
11,132 |
9,470 |
2,714 |
12,184 |
10,895 |
2,719 |
13,614 |
TOTAL CAPITAL DISBURSEMENTS (Excluding Public Accounts)$ |
6,650 |
846 |
7,496 |
10,147 |
985 |
11,132 |
9,470 |
2,714 |
12,184 |
10,895 |
2,719 |
13,614 |
I.Total Capital Outlay (1 + 2) |
6,628 |
50 |
6,678 |
10,117 |
– |
10,117 |
9,416 |
– |
9,416 |
10,723 |
– |
10,723 |
1.Developmental (a + b) |
6,304 |
50 |
6,354 |
9,599 |
– |
9,599 |
8,881 |
– |
8,881 |
10,064 |
– |
10,064 |
(a)Social Services (1 to 9) |
2,150 |
– |
2,150 |
3,220 |
– |
3,220 |
2,729 |
– |
2,729 |
3,306 |
– |
3,306 |
1.Education, Sports, Art and Culture |
203 |
– |
203 |
369 |
– |
369 |
385 |
– |
385 |
554 |
– |
554 |
2.Medical and Public Health |
1,094 |
– |
1,094 |
834 |
– |
834 |
412 |
– |
412 |
284 |
– |
284 |
3.Family Welfare |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
4.Water Supply and Sanitation |
710 |
– |
710 |
1,523 |
– |
1,523 |
1,435 |
– |
1,435 |
1,645 |
– |
1,645 |
5.Housing |
69 |
– |
69 |
373 |
– |
373 |
319 |
– |
319 |
733 |
– |
733 |
6.Urban Development |
64 |
– |
64 |
116 |
– |
116 |
76 |
– |
76 |
85 |
– |
85 |
7.Welfare of Scheduled Castes, Scheduled Tribes and Other Backward Classes |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
8.Social Security and Welfare |
10 |
– |
10 |
5 |
– |
5 |
102 |
– |
102 |
5 |
– |
5 |
9.Others * |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
(b)Economic Services (1 to 10) |
4,154 |
50 |
4,204 |
6,379 |
– |
6,379 |
6,152 |
– |
6,152 |
6,758 |
– |
6,758 |
1.Agriculture and Allied Activities (i to xi) |
132 |
50 |
182 |
186 |
– |
186 |
202 |
– |
202 |
216 |
– |
216 |
i)Crop Husbandry |
17 |
– |
17 |
47 |
– |
47 |
48 |
– |
48 |
58 |
– |
58 |
ii)Soil and Water Conservation |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
iii)Animal Husbandry |
27 |
– |
27 |
37 |
– |
37 |
41 |
– |
41 |
30 |
– |
30 |
iv) Dairy Development |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
v)Fisheries |
12 |
– |
12 |
19 |
– |
19 |
14 |
– |
14 |
6 |
– |
6 |
vi)Forestry and Wild Life |
– |
– |
– |
24 |
– |
24 |
14 |
– |
14 |
4 |
– |
4 |
vii)Plantations |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
viii)Food Storage and Warehousing |
29 |
50 |
79 |
59 |
– |
59 |
75 |
– |
75 |
58 |
– |
58 |
ix)Agricultural Research and Education |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
x)Co-operation |
47 |
– |
47 |
– |
– |
– |
10 |
– |
10 |
50 |
– |
50 |
xi)Others @ |
– |
– |
– |
– |
– |
– |
– |
– |
– |
10 |
– |
10 |
2.Rural Development |
– |
– |
– |
– |
– |
– |
116 |
– |
116 |
86 |
– |
86 |
3.Special Area Programmes |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
of which: |
|
|
|
|
|
|
|
|
|
|
|
|
Hill Areas |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
4.Major and Medium Irrigation and Flood Control |
– |
– |
– |
– |
– |
– |
5 |
– |
5 |
2 |
– |
2 |
5.Energy |
2,165 |
– |
2,165 |
3,044 |
– |
3,044 |
3,069 |
– |
3,069 |
3,104 |
– |
3,104 |
6.Industry and Minerals (i to iv) |
259 |
– |
259 |
553 |
– |
553 |
409 |
– |
409 |
246 |
– |
246 |
i)Village and Small Industries |
10 |
– |
10 |
29 |
– |
29 |
33 |
– |
33 |
20 |
– |
20 |
ii)Iron and Steel Industries |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
iii)Non-Ferrous Mining and Metallurgical Industries |
1 |
– |
1 |
53 |
– |
53 |
53 |
– |
53 |
20 |
– |
20 |
iv)Others # |
248 |
– |
248 |
471 |
– |
471 |
323 |
– |
323 |
206 |
– |
206 |
7.Transport (i + ii) |
1,505 |
– |
1,505 |
2,518 |
– |
2,518 |
2,346 |
– |
2,346 |
3,074 |
– |
3,074 |
i)Roads and Bridges |
1,349 |
– |
1,349 |
2,336 |
– |
2,336 |
2,164 |
– |
2,164 |
2,936 |
– |
2,936 |
ii)Others ** |
156 |
– |
156 |
182 |
– |
182 |
182 |
– |
182 |
138 |
– |
138 |
8.Communications |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
9.Science, Technology and Environment |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
10.General Economic Services (i + ii) |
93 |
– |
93 |
78 |
– |
78 |
5 |
– |
5 |
30 |
– |
30 |
i)Tourism |
45 |
– |
45 |
16 |
– |
16 |
3 |
– |
3 |
30 |
– |
30 |
ii)Others @@ |
48 |
– |
48 |
62 |
– |
62 |
2 |
– |
2 |
– |
– |
– |
2.Non-Developmental (General Services) |
324 |
– |
324 |
518 |
– |
518 |
535 |
– |
535 |
659 |
– |
659 |
II.Discharge of Internal Debt (1 to 8) |
– |
296 |
296 |
– |
381 |
381 |
– |
520 |
520 |
– |
458 |
458 |
1.Market Loans |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
2.Loans from LIC |
– |
12 |
12 |
– |
14 |
14 |
– |
14 |
14 |
– |
16 |
16 |
3.Loans from SBI and other Banks |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
4.Loans from NABARD |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
5.Loans from National Co-operative Development Corporation |
– |
8 |
8 |
– |
8 |
8 |
– |
8 |
8 |
– |
16 |
16 |
6.WMA from RBI |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
7.Special Securities issued to NSSF |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
8.Others |
– |
276 |
276 |
– |
359 |
359 |
– |
498 |
498 |
– |
426 |
426 |
of which: |
|
|
|
|
|
|
|
|
|
|
|
|
Land Compensation Bonds |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
III.Repayment of Loans to the Centre (1 to 7) |
– |
430 |
430 |
– |
538 |
538 |
– |
2,124 |
2,124 |
– |
2,252 |
2,252 |
1.State Plan Schemes |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
of which: |
|
|
|
|
|
|
|
|
|
|
|
|
Advance release of Plan Assistance for Natural Calamities |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
2.Central Plan Schemes |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
3.Centrally Sponsored Schemes |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
4.Non-Plan (i to ii) |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
i) Relief for Natural Calamities |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
ii)Others |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
5.Ways and Means Advances from Centre |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
6.Loans for Special Schemes |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
7.Others |
– |
430 |
430 |
– |
538 |
538 |
– |
2,124 |
2,124 |
– |
2,252 |
2,252 |
IV.Loans and Advances by State Governments (1+2) |
22 |
70 |
92 |
30 |
66 |
96 |
54 |
70 |
124 |
172 |
9 |
181 |
1.Developmental Purposes (a + b) |
22 |
68 |
90 |
30 |
65 |
95 |
54 |
70 |
124 |
172 |
9 |
181 |
a)Social Services ( 1 to 7) |
– |
51 |
51 |
30 |
65 |
95 |
30 |
70 |
100 |
95 |
9 |
104 |
1.Education, Sports, Art and Culture |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
2.Medical and Public Health |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
3.Family Welfare |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
4.Water Supply and Sanitation |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
5.Housing |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
6.Government Servants (Housing) |
– |
51 |
51 |
30 |
65 |
95 |
30 |
70 |
100 |
95 |
9 |
104 |
7.Others |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
b)Economic Services (1 to 10) |
22 |
17 |
39 |
– |
– |
– |
24 |
– |
24 |
77 |
– |
77 |
1.Crop Husbandry |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
2.Soil and Water Conservation |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
3.Food Storage and Warehousing |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
4.Co-operation |
22 |
– |
22 |
– |
– |
– |
– |
– |
– |
2 |
– |
2 |
5.Major and Medium Irrigation, etc. |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
6.Power Projects |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
7.Village and Small Industries |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
8.Other Industries and Minerals |
– |
– |
– |
– |
– |
– |
– |
– |
– |
75 |
– |
75 |
9.Rural Development |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
10.Others |
– |
17 |
17 |
– |
– |
– |
24 |
– |
24 |
– |
– |
– |
2.Non-Developmental Purposes (a + b) |
– |
2 |
2 |
– |
1 |
1 |
– |
– |
– |
– |
– |
– |
a)Government Servants (other than Housing) |
– |
2 |
2 |
– |
1 |
1 |
– |
– |
– |
– |
– |
– |
b)Miscellaneous |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
V.Inter-State Settlement |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
VI.Contingency Fund |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
VII.Small Savings, Provident Funds, etc. (1+2) |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
1.State Provident Funds |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
2.Others |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
VIII.Reserve Funds (1 to 4) |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
1.Depreciation/Renewal Reserve Funds |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
2.Sinking Funds |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
3.Famine Relief Fund |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
4.Others |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
IX.Deposits and Advances (1 to 4) |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
1.Civil Deposits |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
2.Deposits of Local Funds |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
3.Civil Advances |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
4.Others |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
X.Suspense and Miscellaneous (1 to 4) |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
1.Suspense |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
2.Cash Balance Investment Accounts |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
3.Deposits with RBI |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
4.Others |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
XI.Appropriation to Contingency Fund |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
XII.Remittances |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
A.Surplus (+)/Deficit(-) on Capital Account |
– |
– |
-1,589 |
– |
– |
-6,679 |
– |
– |
-6,342 |
– |
– |
-5,871 |
B.Surplus (+)/Deficit (-) on Revenue Account |
– |
– |
1,984 |
– |
– |
6,002 |
– |
– |
3,873 |
– |
– |
4,137 |
C.Overall Surplus (+)/Deficit (-) (A+B) |
– |
– |
395 |
– |
– |
-677 |
– |
– |
-2,469 |
– |
– |
-1,734 |
D.Financing of Surplus(+)/Deficit(-) (C = i to iii) |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
i.Increase(+)/Decrease(-) in Cash Balances |
– |
– |
161 |
– |
– |
-478 |
– |
– |
-2,470 |
– |
– |
-1,734 |
a)Opening Balance |
– |
– |
1,646 |
– |
– |
1,807 |
– |
– |
1,329 |
– |
– |
-1,141 |
b)Closing Balance |
– |
– |
1,807 |
– |
– |
1,329 |
– |
– |
-1,141 |
– |
– |
-2,875 |
ii.Withdrawals from(-)/Additions to (+) Cash Balance Investment Account (net) |
– |
– |
234 |
– |
– |
-199 |
– |
– |
1 |
– |
– |
– |
iii.Increase(-)/Decrease(+) in Ways and Means Advances and Overdrafts from RBI (net) |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
See Notes on Appendix IV'. |
APPENDIX – IV : DETAILS OF CAPITAL EXPENDITURE |
Sikkim |
(Rs. lakh) |
Item |
1998-99 |
1999-00 |
2000-01 |
PLAN |
NON-PLAN |
TOTAL |
PLAN |
NON-PLAN |
TOTAL |
PLAN |
NON-PLAN |
TOTAL |
1 |
26 |
27 |
28 |
29 |
30 |
31 |
32 |
33 |
34 |
TOTAL CAPITAL DISBURSEMENTS (I to XII) |
9,177 |
3,406 |
12,583 |
9,433 |
1,516 |
10,949 |
15,093 |
3,299 |
18,392 |
TOTAL CAPITAL DISBURSEMENTS (Excluding Public Accounts)$ |
9,177 |
3,406 |
12,583 |
9,433 |
1,516 |
10,949 |
15,093 |
3,299 |
18,392 |
I.Total Capital Outlay (1 + 2) |
9,176 |
– |
9,176 |
9,433 |
– |
9,433 |
15,093 |
– |
15,093 |
1.Developmental (a + b) |
8,716 |
– |
8,716 |
9,046 |
– |
9,046 |
14,647 |
– |
14,647 |
(a)Social Services (1 to 9) |
2,972 |
– |
2,972 |
3,617 |
– |
3,617 |
5,032 |
– |
5,032 |
1.Education, Sports, Art and Culture |
653 |
– |
653 |
340 |
– |
340 |
2,031 |
– |
2,031 |
2.Medical and Public Health |
213 |
– |
213 |
169 |
– |
169 |
299 |
– |
299 |
3.Family Welfare |
– |
– |
– |
– |
– |
– |
– |
– |
– |
4.Water Supply and Sanitation |
1,828 |
– |
1,828 |
2,566 |
– |
2,566 |
1,772 |
– |
1,772 |
5.Housing |
251 |
– |
251 |
333 |
– |
333 |
204 |
– |
204 |
6.Urban Development |
27 |
– |
27 |
109 |
– |
109 |
598 |
– |
598 |
7.Welfare of Scheduled Castes, Scheduled Tribes and Other Backward Classes |
– |
– |
– |
100 |
– |
100 |
128 |
– |
128 |
8.Social Security and Welfare |
– |
– |
– |
– |
– |
– |
– |
– |
– |
9.Others * |
– |
– |
– |
– |
– |
– |
– |
– |
– |
(b)Economic Services (1 to 10) |
5,744 |
– |
5,744 |
5,429 |
– |
5,429 |
9,615 |
– |
9,615 |
1.Agriculture and Allied Activities (i to xi) |
156 |
– |
156 |
100 |
– |
100 |
533 |
– |
533 |
i)Crop Husbandry |
45 |
– |
45 |
20 |
– |
20 |
30 |
– |
30 |
ii)Soil and Water Conservation |
– |
– |
– |
– |
– |
– |
– |
– |
– |
iii)Animal Husbandry |
24 |
– |
24 |
8 |
– |
8 |
13 |
– |
13 |
iv) Dairy Development |
– |
– |
– |
– |
– |
– |
– |
– |
– |
v)Fisheries |
10 |
– |
10 |
8 |
– |
8 |
11 |
– |
11 |
vi)Forestry and Wild Life |
11 |
– |
11 |
10 |
– |
10 |
5 |
– |
5 |
vii)Plantations |
– |
– |
– |
– |
– |
– |
– |
– |
– |
viii)Food Storage and Warehousing |
21 |
– |
21 |
31 |
– |
31 |
19 |
– |
19 |
ix)Agricultural Research and Education |
– |
– |
– |
– |
– |
– |
– |
– |
– |
x)Co-operation |
45 |
– |
45 |
3 |
– |
3 |
429 |
– |
429 |
xi)Others @ |
– |
– |
– |
20 |
– |
20 |
26 |
– |
26 |
2.Rural Development |
76 |
– |
76 |
71 |
– |
71 |
108 |
– |
108 |
3.Special Area Programmes |
– |
– |
– |
561 |
– |
561 |
662 |
– |
662 |
of which: |
|
|
|
|
|
|
|
|
|
Hill Areas |
– |
– |
– |
– |
– |
– |
– |
– |
– |
4.Major and Medium Irrigation and Flood Control |
2 |
– |
2 |
2 |
– |
2 |
307 |
– |
307 |
5.Energy |
3,384 |
– |
3,384 |
2,645 |
– |
2,645 |
3,236 |
– |
3,236 |
6.Industry and Minerals (i to iv) |
178 |
– |
178 |
201 |
– |
201 |
378 |
– |
378 |
i)Village and Small Industries |
41 |
– |
41 |
3 |
– |
3 |
– |
– |
– |
ii)Iron and Steel Industries |
– |
– |
– |
– |
– |
– |
– |
– |
– |
iii)Non-Ferrous Mining and Metallurgical Industries |
23 |
– |
23 |
23 |
– |
23 |
68 |
– |
68 |
iv)Others # |
114 |
– |
114 |
175 |
– |
175 |
310 |
– |
310 |
7.Transport (i + ii) |
1,903 |
– |
1,903 |
1,718 |
– |
1,718 |
4,025 |
– |
4,025 |
i)Roads and Bridges |
1,870 |
– |
1,870 |
1,682 |
– |
1,682 |
3,846 |
– |
3,846 |
ii)Others ** |
33 |
– |
33 |
36 |
– |
36 |
179 |
– |
179 |
8.Communications |
– |
– |
– |
– |
– |
– |
– |
– |
– |
9.Science, Technology and Environment |
– |
– |
– |
– |
– |
– |
– |
– |
– |
10.General Economic Services (i + ii) |
45 |
– |
45 |
131 |
– |
131 |
366 |
– |
366 |
i)Tourism |
45 |
– |
45 |
131 |
– |
131 |
366 |
– |
366 |
ii)Others @@ |
– |
– |
– |
– |
– |
– |
– |
– |
– |
2.Non-Developmental (General Services) |
460 |
– |
460 |
387 |
– |
387 |
446 |
– |
446 |
II.Discharge of Internal Debt (1 to 8) |
– |
464 |
464 |
– |
268 |
268 |
– |
558 |
558 |
1.Market Loans |
– |
– |
– |
– |
– |
– |
– |
– |
– |
2.Loans from LIC |
– |
16 |
16 |
– |
20 |
20 |
– |
356 |
356 |
3.Loans from SBI and other Banks |
– |
– |
– |
– |
– |
– |
– |
– |
– |
4.Loans from NABARD |
– |
– |
– |
– |
– |
– |
– |
– |
– |
5.Loans from National Co-operative Development Corporation |
– |
15 |
15 |
– |
12 |
12 |
– |
12 |
12 |
6.WMA from RBI |
– |
– |
– |
– |
– |
– |
– |
– |
– |
7.Special Securities issued to NSSF |
– |
– |
– |
– |
– |
– |
– |
– |
– |
8.Others |
– |
433 |
433 |
– |
236 |
236 |
– |
190 |
190 |
of which: |
|
|
|
|
|
|
|
|
|
Land Compensation Bonds |
– |
– |
– |
– |
– |
– |
– |
– |
– |
III.Repayment of Loans to the Centre (1 to 7) |
– |
2,835 |
2,835 |
– |
1,134 |
1,134 |
– |
2,708 |
2,708 |
1.State Plan Schemes |
– |
– |
– |
– |
– |
– |
– |
– |
– |
of which: |
|
|
|
|
|
|
|
|
|
Advance release of Plan Assistance for Natural Calamities |
– |
– |
– |
– |
– |
– |
– |
– |
– |
2.Central Plan Schemes |
– |
– |
– |
– |
– |
– |
– |
– |
– |
3.Centrally Sponsored Schemes |
– |
– |
– |
– |
– |
– |
– |
– |
– |
4.Non-Plan (i to ii) |
– |
– |
– |
– |
– |
– |
– |
– |
– |
i) Relief for Natural Calamities |
– |
– |
– |
– |
– |
– |
– |
– |
– |
ii)Others |
– |
– |
– |
– |
– |
– |
– |
– |
– |
5.Ways and Means Advances from Centre |
– |
– |
– |
– |
– |
– |
– |
– |
– |
6.Loans for Special Schemes |
– |
– |
– |
– |
– |
– |
– |
– |
– |
7.Others |
– |
2,835 |
2,835 |
– |
1,134 |
1,134 |
– |
2,708 |
2,708 |
IV.Loans and Advances by State Governments (1+2) |
1 |
107 |
108 |
– |
114 |
114 |
– |
33 |
33 |
1.Developmental Purposes (a + b) |
1 |
107 |
108 |
– |
114 |
114 |
– |
33 |
33 |
a)Social Services ( 1 to 7) |
– |
107 |
107 |
– |
114 |
114 |
– |
33 |
33 |
1.Education, Sports, Art and Culture |
– |
– |
– |
– |
– |
– |
– |
– |
– |
2.Medical and Public Health |
– |
– |
– |
– |
– |
– |
– |
– |
– |
3.Family Welfare |
– |
– |
– |
– |
– |
– |
– |
– |
– |
4.Water Supply and Sanitation |
– |
– |
– |
– |
– |
– |
– |
– |
– |
5.Housing |
– |
– |
– |
– |
– |
– |
– |
– |
– |
6.Government Servants (Housing) |
– |
107 |
107 |
– |
114 |
114 |
– |
33 |
33 |
7.Others |
– |
– |
– |
– |
– |
– |
– |
– |
– |
b)Economic Services (1 to 10) |
1 |
– |
1 |
– |
– |
– |
– |
– |
– |
1.Crop Husbandry |
– |
– |
– |
– |
– |
– |
– |
– |
– |
2.Soil and Water Conservation |
– |
– |
– |
– |
– |
– |
– |
– |
– |
3.Food Storage and Warehousing |
– |
– |
– |
– |
– |
– |
– |
– |
– |
4.Co-operation |
1 |
– |
1 |
– |
– |
– |
– |
– |
– |
5.Major and Medium Irrigation, etc. |
– |
– |
– |
– |
– |
– |
– |
– |
– |
6.Power Projects |
– |
– |
– |
– |
– |
– |
– |
– |
– |
7.Village and Small Industries |
– |
– |
– |
– |
– |
– |
– |
– |
– |
8.Other Industries and Minerals |
– |
– |
– |
– |
– |
– |
– |
– |
– |
9.Rural Development |
– |
– |
– |
– |
– |
– |
– |
– |
– |
10.Others |
– |
– |
– |
– |
– |
– |
– |
– |
– |
2.Non-Developmental Purposes (a + b) |
– |
– |
– |
– |
– |
– |
– |
– |
– |
a)Government Servants (other than Housing) |
– |
– |
– |
– |
– |
– |
– |
– |
– |
b)Miscellaneous |
– |
– |
– |
– |
– |
– |
– |
– |
– |
V.Inter-State Settlement |
– |
– |
– |
– |
– |
– |
– |
– |
– |
VI.Contingency Fund |
– |
– |
– |
– |
– |
– |
– |
– |
– |
VII.Small Savings, Provident Funds, etc. (1+2) |
– |
– |
– |
– |
– |
– |
– |
– |
– |
1.State Provident Funds |
– |
– |
– |
– |
– |
– |
– |
– |
– |
2.Others |
– |
– |
– |
– |
– |
– |
– |
– |
– |
VIII.Reserve Funds (1 to 4) |
– |
– |
– |
– |
– |
– |
– |
– |
– |
1.Depreciation/Renewal Reserve Funds |
– |
– |
– |
– |
– |
– |
– |
– |
– |
2.Sinking Funds |
– |
– |
– |
– |
– |
– |
– |
– |
– |
3.Famine Relief Fund |
– |
– |
– |
– |
– |
– |
– |
– |
– |
4.Others |
– |
– |
– |
– |
– |
– |
– |
– |
– |
IX.Deposits and Advances (1 to 4) |
– |
– |
– |
– |
– |
– |
– |
– |
– |
1.Civil Deposits |
– |
– |
– |
– |
– |
– |
– |
– |
– |
2.Deposits of Local Funds |
– |
– |
– |
– |
– |
– |
– |
– |
– |
3.Civil Advances |
– |
– |
– |
– |
– |
– |
– |
– |
– |
4.Others |
– |
– |
– |
– |
– |
– |
– |
– |
– |
X.Suspense and Miscellaneous (1 to 4) |
– |
– |
– |
– |
– |
– |
– |
– |
– |
1.Suspense |
– |
– |
– |
– |
– |
– |
– |
– |
– |
2.Cash Balance Investment Accounts |
– |
– |
– |
– |
– |
– |
– |
– |
– |
3.Deposits with RBI |
– |
– |
– |
– |
– |
– |
– |
– |
– |
4.Others |
– |
– |
– |
– |
– |
– |
– |
– |
– |
XI.Appropriation to Contingency Fund |
– |
– |
– |
– |
– |
– |
– |
– |
– |
XII.Remittances |
– |
– |
– |
– |
– |
– |
– |
– |
– |
A.Surplus (+)/Deficit(-) on Capital Account |
– |
– |
6,798 |
– |
– |
8,178 |
– |
– |
-8,866 |
B.Surplus (+)/Deficit (-) on Revenue Account |
– |
– |
-5,494 |
– |
– |
185 |
– |
– |
9,929 |
C.Overall Surplus (+)/Deficit (-) (A+B) |
– |
– |
1,304 |
– |
– |
8,363 |
– |
– |
1,063 |
D.Financing of Surplus(+)/Deficit(-) (C = i to iii) |
– |
– |
– |
– |
– |
– |
– |
– |
– |
i.Increase(+)/Decrease(-) in Cash Balances |
– |
– |
1,304 |
– |
– |
8,343 |
– |
– |
-1,438 |
a)Opening Balance |
– |
– |
-2,884 |
– |
– |
-1,580 |
– |
– |
6,763 |
b)Closing Balance |
– |
– |
-1,580 |
– |
– |
6,763 |
– |
– |
5,325 |
ii.Withdrawals from(-)/Additions to (+) Cash Balance Investment Account (net) |
– |
– |
– |
– |
– |
20 |
– |
– |
2,501 |
iii.Increase(-)/Decrease(+) in Ways and Means Advances and Overdrafts from RBI (net) |
– |
– |
– |
– |
– |
– |
– |
– |
– |
See Notes on Appendix IV'. |
APPENDIX – IV : DETAILS OF CAPITAL EXPENDITURE |
Sikkim |
(Rs. lakh) |
Item |
2001-02 |
2002-03 |
2003-04 |
PLAN |
NON-PLAN |
TOTAL |
PLAN |
NON-PLAN |
TOTAL |
PLAN |
NON-PLAN |
TOTAL |
1 |
35 |
36 |
37 |
38 |
39 |
40 |
41 |
42 |
43 |
TOTAL CAPITAL DISBURSEMENTS (I to XII) |
21,072 |
3,439 |
24,511 |
20,899 |
4,040 |
24,939 |
21,149 |
1,69,235 |
1,90,384 |
TOTAL CAPITAL DISBURSEMENTS (Excluding Public Accounts)$ |
21,072 |
3,439 |
24,511 |
20,899 |
4,040 |
24,939 |
21,149 |
8,428 |
29,577 |
I.Total Capital Outlay (1 + 2) |
21,072 |
– |
21,072 |
20,899 |
– |
20,899 |
21,149 |
– |
21,149 |
1.Developmental (a + b) |
20,259 |
– |
20,259 |
19,749 |
– |
19,749 |
19,872 |
– |
19,872 |
(a)Social Services (1 to 9) |
7,344 |
– |
7,344 |
8,366 |
– |
8,366 |
9,744 |
– |
9,744 |
1.Education, Sports, Art and Culture |
3,097 |
– |
3,097 |
2,717 |
– |
2,717 |
3,148 |
– |
3,148 |
2.Medical and Public Health |
440 |
– |
440 |
333 |
– |
333 |
385 |
– |
385 |
3.Family Welfare |
– |
– |
– |
– |
– |
– |
– |
– |
– |
4.Water Supply and Sanitation |
2,595 |
– |
2,595 |
2,886 |
– |
2,886 |
3,470 |
– |
3,470 |
5.Housing |
433 |
– |
433 |
1,183 |
– |
1,183 |
1,629 |
– |
1,629 |
6.Urban Development |
551 |
– |
551 |
826 |
– |
826 |
983 |
– |
983 |
7.Welfare of Scheduled Castes, Scheduled Tribes and Other Backward Classes |
228 |
– |
228 |
383 |
– |
383 |
129 |
– |
129 |
8.Social Security and Welfare |
– |
– |
– |
38 |
– |
38 |
– |
– |
– |
9.Others * |
– |
– |
– |
– |
– |
– |
– |
– |
– |
(b)Economic Services (1 to 10) |
12,915 |
– |
12,915 |
11,383 |
– |
11,383 |
10,128 |
– |
10,128 |
1.Agriculture and Allied Activities (i to xi) |
570 |
– |
570 |
300 |
– |
300 |
172 |
– |
172 |
i)Crop Husbandry |
31 |
– |
31 |
101 |
– |
101 |
22 |
– |
22 |
ii)Soil and Water Conservation |
– |
– |
– |
– |
– |
– |
– |
– |
– |
iii)Animal Husbandry |
8 |
– |
8 |
12 |
– |
12 |
34 |
– |
34 |
iv) Dairy Development |
– |
– |
– |
– |
– |
– |
– |
– |
– |
v)Fisheries |
83 |
– |
83 |
43 |
– |
43 |
10 |
– |
10 |
vi)Forestry and Wild Life |
19 |
– |
19 |
39 |
– |
39 |
28 |
– |
28 |
vii)Plantations |
– |
– |
– |
– |
– |
– |
– |
– |
– |
viii)Food Storage and Warehousing |
29 |
– |
29 |
53 |
– |
53 |
36 |
– |
36 |
ix)Agricultural Research and Education |
– |
– |
– |
– |
– |
– |
– |
– |
– |
x)Co-operation |
400 |
– |
400 |
40 |
– |
40 |
32 |
– |
32 |
xi)Others @ |
– |
– |
– |
12 |
– |
12 |
10 |
– |
10 |
2.Rural Development |
100 |
– |
100 |
283 |
– |
283 |
170 |
– |
170 |
3.Special Area Programmes |
464 |
– |
464 |
446 |
– |
446 |
312 |
– |
312 |
of which: |
|
|
|
|
|
|
|
|
|
Hill Areas |
– |
– |
– |
– |
– |
– |
– |
– |
– |
4.Major and Medium Irrigation and Flood Control |
516 |
– |
516 |
291 |
– |
291 |
164 |
– |
164 |
5.Energy |
4,969 |
– |
4,969 |
5,383 |
– |
5,383 |
4,378 |
– |
4,378 |
6.Industry and Minerals (i to iv) |
510 |
– |
510 |
358 |
– |
358 |
291 |
– |
291 |
i)Village and Small Industries |
75 |
– |
75 |
22 |
– |
22 |
79 |
– |
79 |
ii)Iron and Steel Industries |
– |
– |
– |
– |
– |
– |
– |
– |
– |
iii)Non-Ferrous Mining and Metallurgical Industries |
50 |
– |
50 |
53 |
– |
53 |
101 |
– |
101 |
iv)Others # |
385 |
– |
385 |
283 |
– |
283 |
111 |
– |
111 |
7.Transport (i + ii) |
5,565 |
– |
5,565 |
3,962 |
– |
3,962 |
4,036 |
– |
4,036 |
i)Roads and Bridges |
4,043 |
– |
4,043 |
3,723 |
– |
3,723 |
3,893 |
– |
3,893 |
ii)Others ** |
1,522 |
– |
1,522 |
239 |
– |
239 |
143 |
– |
143 |
8.Communications |
– |
– |
– |
– |
– |
– |
– |
– |
– |
9.Science, Technology and Environment |
– |
– |
– |
– |
– |
– |
– |
– |
– |
10.General Economic Services (i + ii) |
221 |
– |
221 |
360 |
– |
360 |
605 |
– |
605 |
i)Tourism |
221 |
– |
221 |
360 |
– |
360 |
605 |
– |
605 |
ii)Others @@ |
– |
– |
– |
– |
– |
– |
– |
– |
– |
2.Non-Developmental (General Services) |
813 |
– |
813 |
1,150 |
– |
1,150 |
1,277 |
– |
1,277 |
II.Discharge of Internal Debt (1 to 8) |
– |
300 |
300 |
– |
769 |
769 |
– |
3,927 |
3,927 |
1.Market Loans |
– |
– |
– |
– |
– |
– |
– |
665 |
665 |
2.Loans from LIC |
– |
54 |
54 |
– |
179 |
179 |
– |
179 |
179 |
3.Loans from SBI and other Banks |
– |
– |
– |
– |
– |
– |
– |
– |
– |
4.Loans from NABARD |
– |
– |
– |
– |
397 |
397 |
– |
609 |
609 |
5.Loans from National Co-operative Development Corporation |
– |
56 |
56 |
– |
– |
– |
– |
– |
– |
6.WMA from RBI |
– |
– |
– |
– |
– |
– |
– |
– |
– |
7.Special Securities issued to NSSF |
– |
– |
– |
– |
– |
– |
– |
2,280 |
2,280 |
8.Others |
– |
190 |
190 |
– |
193 |
193 |
– |
194 |
194 |
of which: |
|
|
|
|
|
|
|
|
|
Land Compensation Bonds |
– |
– |
– |
– |
– |
– |
– |
– |
– |
III.Repayment of Loans to the Centre (1 to 7) |
– |
3,120 |
3,120 |
– |
3,265 |
3,265 |
– |
4,491 |
4,491 |
1.State Plan Schemes |
– |
– |
– |
– |
– |
– |
– |
4,304 |
4,304 |
of which: |
|
|
|
|
|
|
|
|
|
Advance release of Plan Assistance for Natural Calamities |
– |
– |
– |
– |
– |
– |
– |
– |
– |
2.Central Plan Schemes |
– |
– |
– |
– |
– |
– |
– |
– |
– |
3.Centrally Sponsored Schemes |
– |
– |
– |
– |
– |
– |
– |
124 |
124 |
4.Non-Plan (i to ii) |
– |
– |
– |
– |
– |
– |
– |
8 |
8 |
i) Relief for Natural Calamities |
– |
– |
– |
– |
– |
– |
– |
– |
– |
ii)Others |
– |
– |
– |
– |
– |
– |
– |
8 |
8 |
5.Ways and Means Advances from Centre |
– |
– |
– |
– |
– |
– |
– |
– |
– |
6.Loans for Special Schemes |
– |
– |
– |
– |
– |
– |
– |
– |
– |
7.Others |
– |
3,120 |
3,120 |
– |
3,265 |
3,265 |
– |
55 |
55 |
IV.Loans and Advances by State Governments (1+2) |
– |
19 |
19 |
– |
6 |
6 |
– |
10 |
10 |
1.Developmental Purposes (a + b) |
– |
15 |
15 |
– |
5 |
5 |
– |
10 |
10 |
a)Social Services ( 1 to 7) |
– |
15 |
15 |
– |
5 |
5 |
– |
10 |
10 |
1.Education, Sports, Art and Culture |
– |
– |
– |
– |
– |
– |
– |
– |
– |
2.Medical and Public Health |
– |
– |
– |
– |
– |
– |
– |
– |
– |
3.Family Welfare |
– |
– |
– |
– |
– |
– |
– |
– |
– |
4.Water Supply and Sanitation |
– |
– |
– |
– |
– |
– |
– |
– |
– |
5.Housing |
– |
– |
– |
– |
– |
– |
– |
– |
– |
6.Government Servants (Housing) |
– |
15 |
15 |
– |
5 |
5 |
– |
10 |
10 |
7.Others |
– |
– |
– |
– |
– |
– |
– |
– |
– |
b)Economic Services (1 to 10) |
– |
– |
– |
– |
– |
– |
– |
– |
– |
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.Rural Development |
– |
– |
– |
– |
– |
– |
– |
– |
– |
10.Others |
– |
– |
– |
– |
– |
– |
– |
– |
– |
2.Non-Developmental Purposes (a + b) |
– |
4 |
4 |
– |
1 |
1 |
– |
– |
– |
a)Government Servants (other than Housing) |
– |
4 |
4 |
– |
1 |
1 |
– |
– |
– |
b)Miscellaneous |
– |
– |
– |
– |
– |
– |
– |
– |
– |
V.Inter-State Settlement |
– |
– |
– |
– |
– |
– |
– |
– |
– |
VI.Contingency Fund |
– |
– |
– |
– |
– |
– |
– |
50 |
50 |
VII.Small Savings, Provident Funds, etc. (1+2) |
– |
– |
– |
– |
– |
– |
– |
4,321 |
4,321 |
1.State Provident Funds |
– |
– |
– |
– |
– |
– |
– |
4,263 |
4,263 |
2.Others |
– |
– |
– |
– |
– |
– |
– |
58 |
58 |
VIII.Reserve Funds (1 to 4) |
– |
– |
– |
– |
– |
– |
– |
1,963 |
1,963 |
1.Depreciation/Renewal Reserve Funds |
– |
– |
– |
– |
– |
– |
– |
– |
– |
2.Sinking Funds |
– |
– |
– |
– |
– |
– |
– |
1,100 |
1,100 |
3.Famine Relief Fund |
– |
– |
– |
– |
– |
– |
– |
– |
– |
4.Others |
– |
– |
– |
– |
– |
– |
– |
863 |
863 |
IX.Deposits and Advances (1 to 4) |
– |
– |
– |
– |
– |
– |
– |
2,381 |
2,381 |
1.Civil Deposits |
– |
– |
– |
– |
– |
– |
– |
2,356 |
2,356 |
2.Deposits of Local Funds |
– |
– |
– |
– |
– |
– |
– |
– |
– |
3.Civil Advances |
– |
– |
– |
– |
– |
– |
– |
25 |
25 |
4.Others |
– |
– |
– |
– |
– |
– |
– |
– |
– |
X.Suspense and Miscellaneous (1 to 4) |
– |
– |
– |
– |
– |
– |
– |
1,12,179 |
1,12,179 |
1.Suspense |
– |
– |
– |
– |
– |
– |
– |
-264 |
-264 |
2.Cash Balance Investment Accounts |
– |
– |
– |
– |
– |
– |
– |
38,500 |
38,500 |
3.Deposits with RBI |
– |
– |
– |
– |
– |
– |
– |
– |
– |
4.Others |
– |
– |
– |
– |
– |
– |
– |
73,943 |
73,943 |
XI.Appropriation to Contingency Fund |
– |
– |
– |
– |
– |
– |
– |
– |
– |
XII.Remittances |
– |
– |
– |
– |
– |
– |
– |
39,913 |
39,913 |
A.Surplus (+)/Deficit(-) on Capital Account |
– |
– |
-10,175 |
– |
– |
-13,713 |
– |
– |
-25,213 |
B.Surplus (+)/Deficit (-) on Revenue Account |
– |
– |
14,294 |
– |
– |
19,791 |
– |
– |
16,025 |
C.Overall Surplus (+)/Deficit (-) (A+B) |
– |
– |
4,119 |
– |
– |
6,078 |
– |
– |
-9,188 |
D.Financing of Surplus(+)/Deficit(-) (C = i to iii) |
– |
– |
– |
– |
– |
– |
– |
– |
– |
i.Increase(+)/Decrease(-) in Cash Balances |
– |
– |
3,719 |
– |
– |
6,078 |
– |
– |
-9,188 |
a)Opening Balance |
– |
– |
5,324 |
– |
– |
9,043 |
– |
– |
15,121 |
b)Closing Balance |
– |
– |
9,043 |
– |
– |
15,121 |
– |
– |
5,933 |
ii.Withdrawals from(-)/Additions to (+) Cash Balance Investment Account (net) |
– |
– |
400 |
– |
– |
– |
– |
– |
7,100 |
iii.Increase(-)/Decrease(+) in Ways and Means Advances and Overdrafts from RBI (net) |
– |
– |
– |
– |
– |
– |
– |
– |
– |
See Notes on Appendix IV'. |
APPENDIX – IV : DETAILS OF CAPITAL EXPENDITURE |
Sikkim |
(Rs. lakh) |
Item |
2004-05 |
2005-06 |
2006-07 |
PLAN |
NON-PLAN |
TOTAL |
PLAN |
NON-PLAN |
TOTAL |
PLAN |
NON-PLAN |
TOTAL |
1 |
44 |
45 |
46 |
47 |
48 |
49 |
50 |
51 |
52 |
TOTAL CAPITAL DISBURSEMENTS (I to XII) |
35,417 |
1,90,418 |
2,25,835 |
34,574 |
2,10,402 |
2,44,976 |
32,642 |
2,55,373 |
2,88,014 |
TOTAL CAPITAL DISBURSEMENTS (Excluding Public Accounts)$ |
35,417 |
8,377 |
43,794 |
34,574 |
3,240 |
37,814 |
32,642 |
3,923 |
36,564 |
I.Total Capital Outlay (1 + 2) |
35,355 |
– |
35,355 |
34,574 |
– |
34,574 |
32,642 |
– |
32,642 |
1.Developmental (a + b) |
33,706 |
– |
33,706 |
32,837 |
– |
32,837 |
30,536 |
– |
30,536 |
(a)Social Services (1 to 9) |
13,164 |
– |
13,164 |
10,896 |
– |
10,896 |
11,932 |
– |
11,932 |
1.Education, Sports, Art and Culture |
2,947 |
– |
2,947 |
2,495 |
– |
2,495 |
2,524 |
– |
2,524 |
2.Medical and Public Health |
341 |
– |
341 |
794 |
– |
794 |
192 |
– |
192 |
3.Family Welfare |
– |
– |
– |
– |
– |
– |
– |
– |
– |
4.Water Supply and Sanitation |
6,359 |
– |
6,359 |
5,190 |
– |
5,190 |
5,771 |
– |
5,771 |
5.Housing |
2,366 |
– |
2,366 |
2,134 |
– |
2,134 |
2,642 |
– |
2,642 |
6.Urban Development |
955 |
– |
955 |
270 |
– |
270 |
473 |
– |
473 |
7.Welfare of Scheduled Castes, Scheduled Tribes and Other Backward Classes |
117 |
– |
117 |
13 |
– |
13 |
282 |
– |
282 |
8.Social Security and Welfare |
79 |
– |
79 |
– |
– |
– |
48 |
– |
48 |
9.Others * |
– |
– |
– |
– |
– |
– |
– |
– |
– |
(b)Economic Services (1 to 10) |
20,542 |
– |
20,542 |
21,940 |
– |
21,940 |
18,604 |
– |
18,604 |
1.Agriculture and Allied Activities (i to xi) |
395 |
– |
395 |
512 |
– |
512 |
577 |
– |
577 |
i)Crop Husbandry |
41 |
– |
41 |
96 |
– |
96 |
85 |
– |
85 |
ii)Soil and Water Conservation |
– |
– |
– |
– |
– |
– |
– |
– |
– |
iii)Animal Husbandry |
39 |
– |
39 |
97 |
– |
97 |
61 |
– |
61 |
iv) Dairy Development |
– |
– |
– |
– |
– |
– |
– |
– |
– |
v)Fisheries |
10 |
– |
10 |
20 |
– |
20 |
24 |
– |
24 |
vi)Forestry and Wild Life |
220 |
– |
220 |
250 |
– |
250 |
129 |
– |
129 |
vii)Plantations |
– |
– |
– |
– |
– |
– |
– |
– |
– |
viii)Food Storage and Warehousing |
17 |
– |
17 |
28 |
– |
28 |
20 |
– |
20 |
ix)Agricultural Research and Education |
– |
– |
– |
– |
– |
– |
– |
– |
– |
x)Co-operation |
65 |
– |
65 |
21 |
– |
21 |
62 |
– |
62 |
xi)Others @ |
3 |
– |
3 |
– |
– |
– |
196 |
– |
196 |
2.Rural Development |
1,175 |
– |
1,175 |
651 |
– |
651 |
2,511 |
– |
2,511 |
3.Special Area Programmes |
307 |
– |
307 |
2,483 |
– |
2,483 |
2,613 |
– |
2,613 |
of which: |
|
|
|
|
|
|
|
|
|
Hill Areas |
– |
– |
– |
– |
– |
– |
– |
– |
– |
4.Major and Medium Irrigation and Flood Control |
245 |
– |
245 |
195 |
– |
195 |
247 |
– |
247 |
5.Energy |
9,958 |
– |
9,958 |
8,802 |
– |
8,802 |
3,816 |
– |
3,816 |
6.Industry and Minerals (i to iv) |
680 |
– |
680 |
791 |
– |
791 |
375 |
– |
375 |
i)Village and Small Industries |
34 |
– |
34 |
355 |
– |
355 |
237 |
– |
237 |
ii)Iron and Steel Industries |
– |
– |
– |
– |
– |
– |
– |
– |
– |
iii)Non-Ferrous Mining and Metallurgical Industries |
36 |
– |
36 |
4 |
– |
4 |
4 |
– |
4 |
iv)Others # |
610 |
– |
610 |
432 |
– |
432 |
134 |
– |
134 |
7.Transport (i + ii) |
7,174 |
– |
7,174 |
7,147 |
– |
7,147 |
6,232 |
– |
6,232 |
i)Roads and Bridges |
5,959 |
– |
5,959 |
7,035 |
– |
7,035 |
5,946 |
– |
5,946 |
ii)Others ** |
1,215 |
– |
1,215 |
112 |
– |
112 |
286 |
– |
286 |
8.Communications |
– |
– |
– |
– |
– |
– |
– |
– |
– |
9.Science, Technology and Environment |
– |
– |
– |
– |
– |
– |
45 |
– |
45 |
10.General Economic Services (i + ii) |
608 |
– |
608 |
1,359 |
– |
1,359 |
2,188 |
– |
2,188 |
i)Tourism |
608 |
– |
608 |
1,359 |
– |
1,359 |
2,188 |
– |
2,188 |
ii)Others @@ |
– |
– |
– |
– |
– |
– |
– |
– |
– |
2.Non-Developmental (General Services) |
1,649 |
– |
1,649 |
1,737 |
– |
1,737 |
2,106 |
– |
2,106 |
II.Discharge of Internal Debt (1 to 8) |
– |
4,375 |
4,375 |
– |
2,094 |
2,094 |
– |
2,575 |
2,575 |
1.Market Loans |
– |
1,165 |
1,165 |
– |
1,565 |
1,565 |
– |
1,721 |
1,721 |
2.Loans from LIC |
– |
227 |
227 |
– |
275 |
275 |
– |
339 |
339 |
3.Loans from SBI and other Banks |
– |
– |
– |
– |
– |
– |
– |
– |
– |
4.Loans from NABARD |
– |
2,780 |
2,780 |
– |
– |
– |
– |
81 |
81 |
5.Loans from National Co-operative Development Corporation |
– |
– |
– |
– |
– |
– |
– |
– |
– |
6.WMA from RBI |
– |
– |
– |
– |
– |
– |
– |
– |
– |
7.Special Securities issued to NSSF |
– |
10 |
10 |
– |
59 |
59 |
– |
– |
– |
8.Others |
– |
193 |
193 |
– |
195 |
195 |
– |
434 |
434 |
of which: |
|
|
|
|
|
|
|
|
|
Land Compensation Bonds |
– |
– |
– |
– |
– |
– |
– |
239 |
239 |
III.Repayment of Loans to the Centre (1 to 7) |
– |
3,997 |
3,997 |
– |
1,146 |
1,146 |
– |
1,328 |
1,328 |
1.State Plan Schemes |
– |
3,810 |
3,810 |
– |
980 |
980 |
– |
1,062 |
1,062 |
of which: |
|
|
|
|
|
|
|
|
|
Advance release of Plan Assistance for Natural Calamities |
– |
– |
– |
– |
– |
– |
– |
– |
– |
2.Central Plan Schemes |
– |
– |
– |
– |
– |
– |
– |
– |
– |
3.Centrally Sponsored Schemes |
– |
124 |
124 |
– |
105 |
105 |
– |
91 |
91 |
4.Non-Plan (i to ii) |
– |
8 |
8 |
– |
6 |
6 |
– |
120 |
120 |
i) Relief for Natural Calamities |
– |
– |
– |
– |
– |
– |
– |
– |
– |
ii)Others |
– |
8 |
8 |
– |
6 |
6 |
– |
120 |
120 |
5.Ways and Means Advances from Centre |
– |
– |
– |
– |
– |
– |
– |
– |
– |
6.Loans for Special Schemes |
– |
– |
– |
– |
– |
– |
– |
– |
– |
7.Others |
– |
55 |
55 |
– |
55 |
55 |
– |
55 |
55 |
IV.Loans and Advances by State Governments (1+2) |
62 |
7 |
69 |
– |
– |
– |
– |
20 |
20 |
1.Developmental Purposes (a + b) |
62 |
7 |
69 |
– |
– |
– |
– |
20 |
20 |
a)Social Services ( 1 to 7) |
47 |
7 |
54 |
– |
– |
– |
– |
20 |
20 |
1.Education, Sports, Art and Culture |
– |
– |
– |
– |
– |
– |
– |
– |
– |
2.Medical and Public Health |
47 |
– |
47 |
– |
– |
– |
– |
– |
– |
3.Family Welfare |
– |
– |
– |
– |
– |
– |
– |
– |
– |
4.Water Supply and Sanitation |
– |
– |
– |
– |
– |
– |
– |
– |
– |
5.Housing |
– |
– |
– |
– |
– |
– |
– |
– |
– |
6.Government Servants (Housing) |
– |
7 |
7 |
– |
– |
– |
– |
20 |
20 |
7.Others |
– |
– |
– |
– |
– |
– |
– |
– |
– |
b)Economic Services (1 to 10) |
15 |
– |
15 |
– |
– |
– |
– |
– |
– |
1.Crop Husbandry |
– |
– |
– |
– |
– |
– |
– |
– |
– |
2.Soil and Water Conservation |
– |
– |
– |
– |
– |
– |
– |
– |
– |
3.Food Storage and Warehousing |
– |
– |
– |
– |
– |
– |
– |
– |
– |
4.Co-operation |
15 |
– |
15 |
– |
– |
– |
– |
– |
– |
5.Major and Medium Irrigation, etc. |
– |
– |
– |
– |
– |
– |
– |
– |
– |
6.Power Projects |
– |
– |
– |
– |
– |
– |
– |
– |
– |
7.Village and Small Industries |
– |
– |
– |
– |
– |
– |
– |
– |
– |
8.Other Industries and Minerals |
– |
– |
– |
– |
– |
– |
– |
– |
– |
9.Rural Development |
– |
– |
– |
– |
– |
– |
– |
– |
– |
10.Others |
– |
– |
– |
– |
– |
– |
– |
– |
– |
2.Non-Developmental Purposes (a + b) |
– |
– |
– |
– |
– |
– |
– |
– |
– |
a)Government Servants (other than Housing) |
– |
– |
– |
– |
– |
– |
– |
– |
– |
b)Miscellaneous |
– |
– |
– |
– |
– |
– |
– |
– |
– |
V.Inter-State Settlement |
– |
– |
– |
– |
– |
– |
– |
– |
– |
VI.Contingency Fund |
– |
– |
– |
– |
10 |
10 |
– |
– |
– |
VII.Small Savings, Provident Funds, etc. (1+2) |
– |
4,535 |
4,535 |
– |
6,082 |
6,082 |
– |
6,378 |
6,378 |
1.State Provident Funds |
– |
4,490 |
4,490 |
– |
6,022 |
6,022 |
– |
6,324 |
6,324 |
2.Others |
– |
45 |
45 |
– |
60 |
60 |
– |
54 |
54 |
VIII.Reserve Funds (1 to 4) |
– |
2,932 |
2,932 |
– |
2,567 |
2,567 |
– |
4,090 |
4,090 |
1.Depreciation/Renewal Reserve Funds |
– |
– |
– |
– |
– |
– |
– |
– |
– |
2.Sinking Funds |
– |
1,100 |
1,100 |
– |
1,100 |
1,100 |
– |
1,173 |
1,173 |
3.Famine Relief Fund |
– |
– |
– |
– |
– |
– |
– |
– |
– |
4.Others |
– |
1,832 |
1,832 |
– |
1,467 |
1,467 |
– |
2,917 |
2,917 |
IX.Deposits and Advances (1 to 4) |
– |
1,779 |
1,779 |
– |
2,515 |
2,515 |
– |
1,924 |
1,924 |
1.Civil Deposits |
– |
1,779 |
1,779 |
– |
2,515 |
2,515 |
– |
1,924 |
1,924 |
2.Deposits of Local Funds |
– |
– |
– |
– |
– |
– |
– |
– |
– |
3.Civil Advances |
– |
– |
– |
– |
– |
– |
– |
– |
– |
4.Others |
– |
– |
– |
– |
– |
– |
– |
– |
– |
X.Suspense and Miscellaneous (1 to 4) |
– |
1,31,084 |
1,31,084 |
– |
1,46,627 |
1,46,627 |
– |
1,94,605 |
1,94,605 |
1.Suspense |
– |
223 |
223 |
– |
-290 |
-290 |
– |
20 |
20 |
2.Cash Balance Investment Accounts |
– |
56,064 |
56,064 |
– |
58,376 |
58,376 |
– |
82,800 |
82,800 |
3.Deposits with RBI |
– |
– |
– |
– |
– |
– |
– |
– |
– |
4.Others |
– |
74,797 |
74,797 |
– |
88,541 |
88,541 |
– |
1,11,785 |
1,11,785 |
XI.Appropriation to Contingency Fund |
– |
– |
– |
– |
– |
– |
– |
– |
– |
XII.Remittances |
– |
41,711 |
41,711 |
– |
49,361 |
49,361 |
– |
44,453 |
44,453 |
A.Surplus (+)/Deficit(-) on Capital Account |
– |
– |
-8,504 |
– |
– |
-25,928 |
– |
– |
-19,248 |
B.Surplus (+)/Deficit (-) on Revenue Account |
– |
– |
16,891 |
– |
– |
19,675 |
– |
– |
22,898 |
C.Overall Surplus (+)/Deficit (-) (A+B) |
– |
– |
8,387 |
– |
– |
-6,253 |
– |
– |
3,650 |
D.Financing of Surplus(+)/Deficit(-) (C = i to iii) |
– |
– |
8,387 |
– |
– |
-6,253 |
– |
– |
3,650 |
i.Increase(+)/Decrease(-) in Cash Balances |
– |
– |
2,223 |
– |
– |
8,935 |
– |
– |
-10,674 |
a)Opening Balance |
– |
– |
5,935 |
– |
– |
8,158 |
– |
– |
17,093 |
b)Closing Balance |
– |
– |
8,158 |
– |
– |
17,093 |
– |
– |
6,419 |
ii.Withdrawals from(-)/Additions to (+) Cash Balance Investment Account (net) |
– |
– |
6,164 |
– |
– |
-15,188 |
– |
– |
14,324 |
iii.Increase(-)/Decrease(+) in Ways and Means Advances and Overdrafts from RBI (net) |
– |
– |
– |
– |
– |
– |
– |
– |
– |
See Notes on Appendix IV'. |
APPENDIX – IV : DETAILS OF CAPITAL EXPENDITURE |
Sikkim |
(Rs. lakh) |
Item |
2007-08 |
2008-09(RE) |
2009-10(BE) |
PLAN |
NON-PLAN |
TOTAL |
PLAN |
NON-PLAN |
TOTAL |
PLAN |
NON-PLAN |
TOTAL |
1 |
53 |
54 |
55 |
56 |
57 |
58 |
59 |
60 |
61 |
TOTAL CAPITAL DISBURSEMENTS (I to XII) |
41,547 |
2,75,011 |
3,16,558 |
93,460 |
2,83,783 |
3,77,243 |
87,914 |
2,21,127 |
3,09,041 |
TOTAL CAPITAL DISBURSEMENTS (Excluding Public Accounts)$ |
41,547 |
5,557 |
47,104 |
93,460 |
7,987 |
1,01,447 |
87,914 |
8,653 |
96,567 |
I.Total Capital Outlay (1 + 2) |
41,547 |
– |
41,547 |
93,460 |
– |
93,460 |
85,896 |
– |
85,896 |
1.Developmental (a + b) |
37,619 |
– |
37,619 |
84,644 |
– |
84,644 |
74,395 |
– |
74,395 |
(a)Social Services (1 to 9) |
13,542 |
– |
13,542 |
28,169 |
– |
28,169 |
34,665 |
– |
34,665 |
1.Education, Sports, Art and Culture |
1,972 |
– |
1,972 |
3,758 |
– |
3,758 |
3,915 |
– |
3,915 |
2.Medical and Public Health |
250 |
– |
250 |
956 |
– |
956 |
956 |
– |
956 |
3.Family Welfare |
– |
– |
– |
– |
– |
– |
– |
– |
– |
4.Water Supply and Sanitation |
5,718 |
– |
5,718 |
14,143 |
– |
14,143 |
9,541 |
– |
9,541 |
5.Housing |
3,949 |
– |
3,949 |
5,745 |
– |
5,745 |
4,483 |
– |
4,483 |
6.Urban Development |
971 |
– |
971 |
2,631 |
– |
2,631 |
14,787 |
– |
14,787 |
7.Welfare of Scheduled Castes, Scheduled Tribes and Other Backward Classes |
125 |
– |
125 |
289 |
– |
289 |
175 |
– |
175 |
8.Social Security and Welfare |
557 |
– |
557 |
547 |
– |
547 |
708 |
– |
708 |
9.Others * |
– |
– |
– |
100 |
– |
100 |
100 |
– |
100 |
(b)Economic Services (1 to 10) |
24,078 |
– |
24,078 |
56,475 |
– |
56,475 |
39,731 |
– |
39,731 |
1.Agriculture and Allied Activities (i to xi) |
716 |
– |
716 |
930 |
– |
930 |
774 |
– |
774 |
i)Crop Husbandry |
310 |
– |
310 |
260 |
– |
260 |
95 |
– |
95 |
ii)Soil and Water Conservation |
– |
– |
– |
– |
– |
– |
– |
– |
– |
iii)Animal Husbandry |
83 |
– |
83 |
55 |
– |
55 |
6 |
– |
6 |
iv) Dairy Development |
– |
– |
– |
– |
– |
– |
– |
– |
– |
v)Fisheries |
35 |
– |
35 |
65 |
– |
65 |
44 |
– |
44 |
vi)Forestry and Wild Life |
234 |
– |
234 |
458 |
– |
458 |
546 |
– |
546 |
vii)Plantations |
– |
– |
– |
– |
– |
– |
– |
– |
– |
viii)Food Storage and Warehousing |
53 |
– |
53 |
64 |
– |
64 |
73 |
– |
73 |
ix)Agricultural Research and Education |
– |
– |
– |
– |
– |
– |
– |
– |
– |
x)Co-operation |
1 |
– |
1 |
– |
– |
– |
1 |
– |
1 |
xi)Others @ |
– |
– |
– |
28 |
– |
28 |
9 |
– |
9 |
2.Rural Development |
3,822 |
– |
3,822 |
4,624 |
– |
4,624 |
3,000 |
– |
3,000 |
3.Special Area Programmes |
2,280 |
– |
2,280 |
1,059 |
– |
1,059 |
1,000 |
– |
1,000 |
of which: |
|
|
|
|
|
|
|
|
|
Hill Areas |
– |
– |
– |
– |
– |
– |
– |
– |
– |
4.Major and Medium Irrigation and Flood Control |
282 |
– |
282 |
673 |
– |
673 |
521 |
– |
521 |
5.Energy |
4,752 |
– |
4,752 |
14,703 |
– |
14,703 |
7,900 |
– |
7,900 |
6.Industry and Minerals (i to iv) |
260 |
– |
260 |
1,563 |
– |
1,563 |
461 |
– |
461 |
i)Village and Small Industries |
130 |
– |
130 |
1,320 |
– |
1,320 |
330 |
– |
330 |
ii)Iron and Steel Industries |
– |
– |
– |
– |
– |
– |
– |
– |
– |
iii)Non-Ferrous Mining and Metallurgical Industries |
– |
– |
– |
1 |
– |
1 |
1 |
– |
1 |
iv)Others # |
130 |
– |
130 |
242 |
– |
242 |
130 |
– |
130 |
7.Transport (i + ii) |
8,469 |
– |
8,469 |
21,603 |
– |
21,603 |
19,823 |
– |
19,823 |
i)Roads and Bridges |
7,851 |
– |
7,851 |
16,538 |
– |
16,538 |
14,728 |
– |
14,728 |
ii)Others ** |
618 |
– |
618 |
5,065 |
– |
5,065 |
5,095 |
– |
5,095 |
8.Communications |
– |
– |
– |
– |
– |
– |
– |
– |
– |
9.Science, Technology and Environment |
184 |
– |
184 |
190 |
– |
190 |
112 |
– |
112 |
10.General Economic Services (i + ii) |
3,313 |
– |
3,313 |
11,130 |
– |
11,130 |
6,140 |
– |
6,140 |
i)Tourism |
3,313 |
– |
3,313 |
11,130 |
– |
11,130 |
6,140 |
– |
6,140 |
ii)Others @@ |
– |
– |
– |
– |
– |
– |
– |
– |
– |
2.Non-Developmental (General Services) |
3,928 |
– |
3,928 |
8,816 |
– |
8,816 |
11,501 |
– |
11,501 |
II.Discharge of Internal Debt (1 to 8) |
– |
4,246 |
4,246 |
– |
6,346 |
6,346 |
– |
7,059 |
7,059 |
1.Market Loans |
– |
2,565 |
2,565 |
– |
4,516 |
4,516 |
– |
5,101 |
5,101 |
2.Loans from LIC |
– |
404 |
404 |
– |
554 |
554 |
– |
631 |
631 |
3.Loans from SBI and other Banks |
– |
– |
– |
– |
– |
– |
– |
– |
– |
4.Loans from NABARD |
– |
208 |
208 |
– |
398 |
398 |
– |
471 |
471 |
5.Loans from National Co-operative Development Corporation |
– |
– |
– |
– |
– |
– |
– |
– |
– |
6.WMA from RBI |
– |
– |
– |
– |
– |
– |
– |
– |
– |
7.Special Securities issued to NSSF |
– |
156 |
156 |
– |
203 |
203 |
– |
203 |
203 |
8.Others |
– |
913 |
913 |
– |
675 |
675 |
– |
653 |
653 |
of which: |
|
|
|
|
|
|
|
|
|
Land Compensation Bonds |
– |
717 |
717 |
– |
478 |
478 |
– |
478 |
478 |
III.Repayment of Loans to the Centre (1 to 7) |
– |
1,310 |
1,310 |
– |
1,416 |
1,416 |
– |
1,564 |
1,564 |
1.State Plan Schemes |
– |
1,121 |
1,121 |
– |
1,251 |
1,251 |
– |
1,378 |
1,378 |
of which: |
|
|
|
|
|
|
|
|
|
Advance release of Plan Assistance for Natural Calamities |
– |
– |
– |
– |
– |
– |
– |
– |
– |
2.Central Plan Schemes |
– |
– |
– |
– |
– |
– |
– |
– |
– |
3.Centrally Sponsored Schemes |
– |
104 |
104 |
– |
79 |
79 |
– |
98 |
98 |
4.Non-Plan (i to ii) |
– |
22 |
22 |
– |
22 |
22 |
– |
19 |
19 |
i) Relief for Natural Calamities |
– |
– |
– |
– |
– |
– |
– |
– |
– |
ii)Others |
– |
22 |
22 |
– |
22 |
22 |
– |
19 |
19 |
5.Ways and Means Advances from Centre |
– |
– |
– |
– |
– |
– |
– |
– |
– |
6.Loans for Special Schemes |
– |
9 |
9 |
– |
9 |
9 |
– |
14 |
14 |
7.Others |
– |
55 |
55 |
– |
55 |
55 |
– |
55 |
55 |
IV.Loans and Advances by State Governments (1+2) |
– |
– |
– |
– |
225 |
225 |
2,018 |
30 |
2,048 |
1.Developmental Purposes (a + b) |
– |
– |
– |
– |
215 |
215 |
2,018 |
20 |
2,038 |
a)Social Services ( 1 to 7) |
– |
– |
– |
– |
215 |
215 |
515 |
20 |
535 |
1.Education, Sports, Art and Culture |
– |
– |
– |
– |
200 |
200 |
515 |
– |
515 |
2.Medical and Public Health |
– |
– |
– |
– |
– |
– |
– |
– |
– |
3.Family Welfare |
– |
– |
– |
– |
– |
– |
– |
– |
– |
4.Water Supply and Sanitation |
– |
– |
– |
– |
– |
– |
– |
– |
– |
5.Housing |
– |
– |
– |
– |
– |
– |
– |
– |
– |
6.Government Servants (Housing) |
– |
– |
– |
– |
15 |
15 |
– |
20 |
20 |
7.Others |
– |
– |
– |
– |
– |
– |
– |
– |
– |
b)Economic Services (1 to 10) |
– |
– |
– |
– |
– |
– |
1,503 |
– |
1,503 |
1.Crop Husbandry |
– |
– |
– |
– |
– |
– |
– |
– |
– |
2.Soil and Water Conservation |
– |
– |
– |
– |
– |
– |
– |
– |
– |
3.Food Storage and Warehousing |
– |
– |
– |
– |
– |
– |
– |
– |
– |
4.Co-operation |
– |
– |
– |
– |
– |
– |
3 |
– |
3 |
5.Major and Medium Irrigation, etc. |
– |
– |
– |
– |
– |
– |
– |
– |
– |
6.Power Projects |
– |
– |
– |
– |
– |
– |
1,500 |
– |
1,500 |
7.Village and Small Industries |
– |
– |
– |
– |
– |
– |
– |
– |
– |
8.Other Industries and Minerals |
– |
– |
– |
– |
– |
– |
– |
– |
– |
9.Rural Development |
– |
– |
– |
– |
– |
– |
– |
– |
– |
10.Others |
– |
– |
– |
– |
– |
– |
– |
– |
– |
2.Non-Developmental Purposes (a + b) |
– |
– |
– |
– |
10 |
10 |
– |
10 |
10 |
a)Government Servants (other than Housing) |
– |
– |
– |
– |
10 |
10 |
– |
10 |
10 |
b)Miscellaneous |
– |
– |
– |
– |
– |
– |
– |
– |
– |
V.Inter-State Settlement |
– |
– |
– |
– |
– |
– |
– |
– |
– |
VI.Contingency Fund |
– |
– |
– |
– |
50 |
50 |
– |
– |
– |
VII.Small Savings, Provident Funds, etc. (1+2) |
– |
7,025 |
7,025 |
– |
7,469 |
7,469 |
– |
8,076 |
8,076 |
1.State Provident Funds |
– |
6,972 |
6,972 |
– |
7,400 |
7,400 |
– |
8,000 |
8,000 |
2.Others |
– |
53 |
53 |
– |
69 |
69 |
– |
76 |
76 |
VIII.Reserve Funds (1 to 4) |
– |
4,313 |
4,313 |
– |
5,821 |
5,821 |
– |
5,070 |
5,070 |
1.Depreciation/Renewal Reserve Funds |
– |
– |
– |
– |
– |
– |
– |
– |
– |
2.Sinking Funds |
– |
1,173 |
1,173 |
– |
1,173 |
1,173 |
– |
1,200 |
1,200 |
3.Famine Relief Fund |
– |
– |
– |
– |
– |
– |
– |
– |
– |
4.Others |
– |
3,140 |
3,140 |
– |
4,648 |
4,648 |
– |
3,870 |
3,870 |
IX.Deposits and Advances (1 to 4) |
– |
2,329 |
2,329 |
– |
2,464 |
2,464 |
– |
2,425 |
2,425 |
1.Civil Deposits |
– |
2,329 |
2,329 |
– |
2,464 |
2,464 |
– |
2,425 |
2,425 |
2.Deposits of Local Funds |
– |
– |
– |
– |
– |
– |
– |
– |
– |
3.Civil Advances |
– |
– |
– |
– |
– |
– |
– |
– |
– |
4.Others |
– |
– |
– |
– |
– |
– |
– |
– |
– |
X.Suspense and Miscellaneous (1 to 4) |
– |
2,04,325 |
2,04,325 |
– |
2,14,347 |
2,14,347 |
– |
1,43,646 |
1,43,646 |
1.Suspense |
– |
43 |
43 |
– |
6 |
6 |
– |
41 |
41 |
2.Cash Balance Investment Accounts |
– |
87,811 |
87,811 |
– |
1,01,950 |
1,01,950 |
– |
24,000 |
24,000 |
3.Deposits with RBI |
– |
– |
– |
– |
– |
– |
– |
– |
– |
4.Others |
– |
1,16,471 |
1,16,471 |
– |
1,12,391 |
1,12,391 |
– |
1,19,605 |
1,19,605 |
XI.Appropriation to Contingency Fund |
– |
– |
– |
– |
– |
– |
– |
– |
– |
XII.Remittances |
– |
51,463 |
51,463 |
– |
45,645 |
45,645 |
– |
53,257 |
53,257 |
A.Surplus (+)/Deficit(-) on Capital Account |
– |
– |
35,084 |
– |
– |
59,173 |
– |
– |
42,210 |
B.Surplus (+)/Deficit (-) on Revenue Account |
– |
– |
-10,320 |
– |
– |
-58,167 |
– |
– |
-52,289 |
C.Overall Surplus (+)/Deficit (-) (A+B) |
– |
– |
24,764 |
– |
– |
1,006 |
– |
– |
-10,079 |
D.Financing of Surplus(+)/Deficit(-) (C = i to iii) |
– |
– |
24,764 |
– |
– |
1,006 |
– |
– |
-10,079 |
i.Increase(+)/Decrease(-) in Cash Balances |
– |
– |
1,464 |
– |
– |
1,006 |
– |
– |
-183 |
a)Opening Balance |
– |
– |
6,419 |
– |
– |
7,883 |
– |
– |
8,888 |
b)Closing Balance |
– |
– |
7,883 |
– |
– |
8,888 |
– |
– |
8,705 |
ii.Withdrawals from(-)/Additions to (+) Cash Balance Investment Account (net) |
– |
– |
23,300 |
– |
– |
– |
– |
– |
-9,896 |
iii.Increase(-)/Decrease(+) in Ways and Means Advances and Overdrafts from RBI (net) |
– |
– |
– |
– |
– |
– |
– |
– |
– |
See Notes on Appendix IV'. |
|