Sie sind auf Seite 1von 349

þîyöì‹Ýþ ²Ì„þyŸ˜ ˜‚ 13

þ™!Øþ›îD ¢îû„þyîû

2018 -é 2019 ¢yöìœîû


îîûyöìjîû ‹˜Ä !îhßþy!îû“þ ”y!î

DETAILED
DEMANDS FOR GRANTS FOR 2018-2019

Micro, Small & Medium Enterprises and Textiles

January, 2018
Detailed Demands for Grants for 2018-2019
Demand No. Pages
Major Heads
/ Serial No.
9 2049 - Interest Payments .................... 1-3
2058 - Stationery and Printing .................... 4-22
2551 - Hill Areas .................... 23-32
2852 - Industries .................... 33-52
2853 - Non-Ferrous Mining and Metallurgical Industries .................... 53-69
3451 - Secretariat-Economic Services .................... 70-76
3475 - Other General Economic Services .................... 77-81
4059 - Capital Outlay on Public Works .................... 82-84
4407 - Capital Outlay on Plantations .................... 85-87
4551 - Capital Outlay on Hill Areas .................... 88-90
4857 - Capital Outlay on Chemical and Phermaceutical Industries .................... 91-93
4860 - Capital Outlay on Consumer Industries .................... 94-96
4885 - Other Capital Outlay on Industries and Minerals .................... 97-99
6003 - Internal Debt of the State Government .................... 100-102
6407 - Loans for Plantations .................... 103-105
6551 - Loans for Hill Areas .................... 106-108
6857 - Loans for Chemical and Pharmaceutical Industries .................... 109-111
6859 - Loans For Telecommunication And Electronics Industries .................... 112-114
6860 - Loans for Consumer Industries .................... 115-118
6885 - Other Loans To Industries And Minerals .................... 119-121
7465 - Loans for General Financial and Trading Institutions .................... 122-124
10 2052 - Secretariat--General Services .................... 125-128

______________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
Detailed Demands for Grants for 2018-2019
Demand No. Pages
Major Heads
/ Serial No.
3456 - Civil Supplies .................... 129-140
3475 - Other General Economic Services .................... 141-148
4059 - Capital Outlay on Public Works .................... 149-151
5475 - Capital Outlay on Other General Economic Services .................... 152-154
11 2049 - Interest Payments .................... 155-157
2401 - Crop Husbandry .................... 158-166
2551 - Hill Areas .................... 167-170
2851 - Village and Small Industries .................... 171-237
3451 - Secretariat-Economic Services .................... 238-242
4851 - Capital Outlay on Village and Small Industries .................... 243-253
6003 - Internal Debt of the State Government .................... 254-256
6851 - Loans for Village and Small Industries .................... 257-260
6860 - Loans for Consumer Industries .................... 261-264
12 2059 - Public Works .................... 265-267
2075 - Miscellaneous General Services .................... 268-270
2230 - Labour and Employment .................... 271-272
2401 - Crop Husbandry .................... 273-274
2402 - Soil and Water Conservation .................... 275-276
2505 - Rural Employment .................... 277-283
2575 - Other Special Areas Programmes .................... 284-288
3451 - Secretariat-Economic Services .................... 289-303
3452 - Tourism .................... 304-305
3454 - Census, Surveys and Statistics .................... 306-312
4210 - Capital Outlay on Medical and Public Health .................... 313-315
4235 - Capital Outlay on Social Security and Welfare .................... 316-318
4575 - Capital Outlay on Other Special Areas Programme .................... 319-322

______________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
Detailed Demands for Grants for 2018-2019
Demand No. Pages
Major Heads
/ Serial No.
66 2401 - Crop Husbandry .................... 323-326
2851 - Village and Small Industries .................... 327-337
3451 - Secretariat-Economic Services .................... 338-341
4851 - Capital Outlay on Village and Small Industries .................... 342-344

______________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
REVENUE EXPENDITURE
DEMAND No. 09
Commerce & Industries Department
A-General Services - (c) Interest Payment and Servicing of Debt
Head of Account : 2049 - Interest Payments
.

Voted Rs. Nil Charged Rs. Nil Total Rs. Nil


-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
Voted Rs. Charged Rs. Total Rs.
Gross Expenditure ... ... ...
Deduct - Recoveries ... ... ...
Net Expenditure ... ... ...

REVENUE EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

01 - INTEREST ON INTERNAL DEBT


200 - Interest on Other Intenal Debts ... ... ... ... ... ... ...
Total - 01 ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Grand Total - Gross ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Administrative Expenditure ... ... ... ... ... ... ...
State Development Schemes ... ... ... ... ... ... ...
State Development Schemes (Central Assistance) ... ... ... ... ... ... ...
Central Sector Scheme ... ... ... ... ... ... ...
Deduct Recoveries ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
1
REVENUE EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Voted ... ... ... ... ... ... ...


Charged ... ... ... ... ... ... ...
Grand Total - Net ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
2
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2049
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

DETAILED ACCOUNT NO. 2049-01-200 - INTEREST ON OTHER INTENAL DEBTS


01 -INTEREST ON INTERNAL DEBT
200 - Interest on Other Intenal Debts
Administrative Expenditure
024 - Loans from WBIDFC taken by C & I Department for installation of CETP at Kolkata Leather Complex [CI]
45- Interest/Dividend Charged ... ... ... ... ... ... ...
Total - 2049-01-200 ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
3
REVENUE EXPENDITURE
DEMAND No. 09
Commerce & Industries Department
A-General Services - (d) Administrative Services
Head of Account : 2058 - Stationery and Printing
.

Voted Rs. Nil Charged Rs. Nil Total Rs. Nil


-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
Voted Rs. Charged Rs. Total Rs.
Gross Expenditure ... ... ...
Deduct - Recoveries ... ... ...
Net Expenditure ... ... ...

REVENUE EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

101 - Purchase and Supply of Stationery Stores ... 1,83,74,502 ... ... ... ... ...
103 - Goverment Presses 17,84,142 21,60,38,276 ... ... ... ... ...
104 - Cost of Printing by other Sources ... ... ... ... ... ... ...
105 - Goverment Publications ... 64,03,902 ... ... ... ... ...
797 - Transfer To Reserve Funds/Deposit Account ... ... ... ... ... ... ...
800 - Other Expenditure ... ... ... ... ... ... ...
Total - 00 17,84,142 24,08,16,680 ... ... ... ... ...
Voted 17,84,142 24,08,16,680 ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Grand Total - Gross 17,84,142 24,08,16,680 ... ... ... ... ...
Voted 17,84,142 24,08,16,680 ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Administrative Expenditure ... 24,08,16,680 ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
4
REVENUE EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

State Development Schemes 17,84,142 ... ... ... ... ... ...
State Development Schemes (Central Assistance) ... ... ... ... ... ... ...
Central Sector Scheme ... ... ... ... ... ... ...
Deduct Recoveries ... -5,35,429 ... ... ... ... ...
Voted ... -5,35,429 ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Grand Total - Net 17,84,142 24,02,81,251 ... ... ... ... ...
Voted 17,84,142 24,02,81,251 ... ... ... ... ...
Charged ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
5
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2058
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

DETAILED ACCOUNT NO. 2058-00-101 - PURCHASE AND SUPPLY OF STATIONERY STORES


101 - Purchase and Supply of Stationery Stores
Administrative Expenditure
001 - Stationery Offices and Stores- [CI]
01- Salaries
01-Pay ... 68,49,318 ... ... ... ... ...
14-Grade Pay ... 15,41,523 ... ... ... ... ...
02-Dearness Allowance ... 63,30,776 ... ... ... ... ...
03-House Rent Allowance ... 11,61,124 ... ... ... ... ...
04-Ad hoc Bonus ... 1,08,800 ... ... ... ... ...
05-Interim Relief ... 4,43,450 ... ... ... ... ...
07-Other Allowances ... 10,444 ... ... ... ... ...
12-Medical Allowances ... 33,329 ... ... ... ... ...
Total - 2058-00-101-001-01 ... 1,64,78,764 ... ... ... ... ...
02- Wages ... 11,97,590 ... ... ... ... ...
07- Medical Reimbursements ... ... ... ... ... ... ...
11- Travel Expenses ... ... ... ... ... ... ...
12- Medical Reimbursements under WBHS 2008 ... 4,83,230 ... ... ... ... ...
13- Office Expenses
01-Electricity ... ... ... ... ... ... ...
02-Telephone ... 13,955 ... ... ... ... ...
03-Maintenance / P.O.L. for Office Vehicles ... 1,62,890 ... ... ... ... ...
04-Other Office Expenses ... 36,159 ... ... ... ... ...
Total - 2058-00-101-001-13 ... 2,13,004 ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
6
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2058
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

19- Maintenance ... 1,914 ... ... ... ... ...


21- Materials and Supplies/Stores and Equipment
03-Other Hospital Consumables ... ... ... ... ... ... ...
04-Others ... ... ... ... ... ... ...
26- Advertising and Publicity Expenses ... ... ... ... ... ... ...
50- Other Charges ... ... ... ... ... ... ...
Total - Administrative Expenditure-2058-00-101-001 ... 1,83,74,502 ... ... ... ... ...
002 - Purchase of Stationery Stores [CI]
13- Office Expenses
02-Telephone ... ... ... ... ... ... ...
Total - Administrative Expenditure-2058-00-101 ... 1,83,74,502 ... ... ... ... ...
Total - 2058-00-101 ... 1,83,74,502 ... ... ... ... ...
DETAILED ACCOUNT NO. 2058-00-103 - GOVERMENT PRESSES
103 - Goverment Presses
Administrative Expenditure
002 - Cooch Behar Government Press [CI]
01- Salaries
01-Pay ... 30,25,336 ... ... ... ... ...
14-Grade Pay ... 6,77,400 ... ... ... ... ...
02-Dearness Allowance ... 28,21,902 ... ... ... ... ...
03-House Rent Allowance ... 5,22,043 ... ... ... ... ...
04-Ad hoc Bonus ... 40,800 ... ... ... ... ...
05-Interim Relief ... 2,01,385 ... ... ... ... ...
07-Other Allowances ... 15,960 ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
7
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2058
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

12-Medical Allowances ... 72,000 ... ... ... ... ...


Total - 2058-00-103-002-01 ... 73,76,826 ... ... ... ... ...
07- Medical Reimbursements ... ... ... ... ... ... ...
11- Travel Expenses ... 5,324 ... ... ... ... ...
12- Medical Reimbursements under WBHS 2008 ... ... ... ... ... ... ...
13- Office Expenses
01-Electricity ... 1,05,386 ... ... ... ... ...
02-Telephone ... 9,700 ... ... ... ... ...
03-Maintenance / P.O.L. for Office Vehicles ... ... ... ... ... ... ...
04-Other Office Expenses ... 89,153 ... ... ... ... ...
Total - 2058-00-103-002-13 ... 2,04,239 ... ... ... ... ...
14- Rents, Rates and Taxes ... 67,888 ... ... ... ... ...
19- Maintenance ... 25,484 ... ... ... ... ...
50- Other Charges ... 10,212 ... ... ... ... ...
Total - Administrative Expenditure-2058-00-103-002 ... 76,89,973 ... ... ... ... ...
003 - Secretary to Governors Press [CI]
01- Salaries
01-Pay ... 5,778 ... ... ... ... ...
14-Grade Pay ... ... ... ... ... ... ...
02-Dearness Allowance ... ... ... ... ... ... ...
03-House Rent Allowance ... ... ... ... ... ... ...
04-Ad hoc Bonus ... ... ... ... ... ... ...
05-Interim Relief ... ... ... ... ... ... ...
07-Other Allowances ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
8
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2058
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

12-Medical Allowances ... ... ... ... ... ... ...


Total - 2058-00-103-003-01 ... 5,778 ... ... ... ... ...
07- Medical Reimbursements ... ... ... ... ... ... ...
11- Travel Expenses ... ... ... ... ... ... ...
12- Medical Reimbursements under WBHS 2008 ... ... ... ... ... ... ...
13- Office Expenses
01-Electricity ... 4,253 ... ... ... ... ...
02-Telephone ... 5,685 ... ... ... ... ...
03-Maintenance / P.O.L. for Office Vehicles ... ... ... ... ... ... ...
04-Other Office Expenses ... 2,42,409 ... ... ... ... ...
Total - 2058-00-103-003-13 ... 2,52,347 ... ... ... ... ...
21- Materials and Supplies/Stores and Equipment
04-Others ... 97,096 ... ... ... ... ...
50- Other Charges ... 1,34,497 ... ... ... ... ...
Total - Administrative Expenditure-2058-00-103-003 ... 4,89,718 ... ... ... ... ...
005 - Setting up of a new Press for Printing Works of the Legislature, High Court etc. at Kadapara [CI]
01- Salaries
01-Pay ... 63,94,401 ... ... ... ... ...
14-Grade Pay ... 14,48,652 ... ... ... ... ...
02-Dearness Allowance ... 57,00,494 ... ... ... ... ...
03-House Rent Allowance ... 8,14,643 ... ... ... ... ...
04-Ad hoc Bonus ... 88,400 ... ... ... ... ...
05-Interim Relief ... 3,91,994 ... ... ... ... ...
07-Other Allowances ... 67,780 ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
9
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2058
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

12-Medical Allowances ... 10,045 ... ... ... ... ...


Total - 2058-00-103-005-01 ... 1,49,16,409 ... ... ... ... ...
02- Wages ... 14,38,227 ... ... ... ... ...
07- Medical Reimbursements ... ... ... ... ... ... ...
11- Travel Expenses ... 5,535 ... ... ... ... ...
12- Medical Reimbursements under WBHS 2008 ... 1,75,937 ... ... ... ... ...
13- Office Expenses
01-Electricity ... 7,91,980 ... ... ... ... ...
02-Telephone ... 18,022 ... ... ... ... ...
03-Maintenance / P.O.L. for Office Vehicles ... 1,31,761 ... ... ... ... ...
04-Other Office Expenses ... 1,64,115 ... ... ... ... ...
Total - 2058-00-103-005-13 ... 11,05,878 ... ... ... ... ...
19- Maintenance ... 809 ... ... ... ... ...
21- Materials and Supplies/Stores and Equipment
03-Other Hospital Consumables ... ... ... ... ... ... ...
04-Others ... 49,555 ... ... ... ... ...
Total - 2058-00-103-005-21 ... 49,555 ... ... ... ... ...
31- Grants-in-aid-GENERAL
02-Other Grants ... 1,16,208 ... ... ... ... ...
50- Other Charges ... 33,418 ... ... ... ... ...
52- Machinery and Equipment/Tools and Plants ... 13,500 ... ... ... ... ...
Total - Administrative Expenditure-2058-00-103-005 ... 1,78,55,476 ... ... ... ... ...
010 - West Bengal Government Press Alipore [CI]
01- Salaries

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
10
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2058
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

01-Pay Voted ... 7,32,27,688 ... ... ... ... ...


Charged ... ... ... ... ... ... ...
14-Grade Pay Voted ... 1,67,48,413 ... ... ... ... ...
Charged ... ... ... ... ... ... ...
02-Dearness Allowance ... 6,91,93,822 ... ... ... ... ...
03-House Rent Allowance ... 1,19,92,475 ... ... ... ... ...
04-Ad hoc Bonus ... 4,76,000 ... ... ... ... ...
05-Interim Relief ... 48,12,311 ... ... ... ... ...
07-Other Allowances ... 6,07,596 ... ... ... ... ...
12-Medical Allowances ... 3,02,732 ... ... ... ... ...
13-Dearness Pay Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Total - 2058-00-103-010-01 ... 17,73,61,037 ... ... ... ... ...
02- Wages ... 47,97,425 ... ... ... ... ...
07- Medical Reimbursements ... ... ... ... ... ... ...
11- Travel Expenses ... ... ... ... ... ... ...
12- Medical Reimbursements under WBHS 2008 Voted ... 22,81,996 ... ... ... ... ...
Charged ... ... ... ... ... ... ...
13- Office Expenses
01-Electricity ... 13,90,288 ... ... ... ... ...
02-Telephone ... 60,567 ... ... ... ... ...
03-Maintenance / P.O.L. for Office Vehicles ... 1,99,240 ... ... ... ... ...
04-Other Office Expenses ... 5,63,694 ... ... ... ... ...
Total - 2058-00-103-010-13 ... 22,13,789 ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
11
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2058
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

14- Rents, Rates and Taxes ... ... ... ... ... ... ...
19- Maintenance ... 94,102 ... ... ... ... ...
21- Materials and Supplies/Stores and Equipment
03-Other Hospital Consumables ... ... ... ... ... ... ...
04-Others ... 3,250 ... ... ... ... ...
Total - 2058-00-103-010-21 ... 3,250 ... ... ... ... ...
27- Minor Works/ Maintenance ... ... ... ... ... ... ...
31- Grants-in-aid-GENERAL
01-Salary Grants ... 39,000 ... ... ... ... ...
02-Other Grants ... ... ... ... ... ... ...
Total - 2058-00-103-010-31 ... 39,000 ... ... ... ... ...
50- Other Charges ... 92,946 ... ... ... ... ...
52- Machinery and Equipment/Tools and Plants ... 57,456 ... ... ... ... ...
Total - Administrative Expenditure-2058-00-103-010 ... 18,69,41,001 ... ... ... ... ...
011 - Expansion of Duplicating Section of the W.B.G. Press [CI]
01- Salaries
01-Pay ... 4,57,639 ... ... ... ... ...
14-Grade Pay ... 1,18,693 ... ... ... ... ...
02-Dearness Allowance ... 4,41,829 ... ... ... ... ...
03-House Rent Allowance ... 59,072 ... ... ... ... ...
04-Ad hoc Bonus ... 6,800 ... ... ... ... ...
05-Interim Relief ... 30,345 ... ... ... ... ...
07-Other Allowances ... ... ... ... ... ... ...
12-Medical Allowances ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
12
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2058
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

13-Dearness Pay ... ... ... ... ... ... ...


Total - 2058-00-103-011-01 ... 11,14,378 ... ... ... ... ...
07- Medical Reimbursements ... ... ... ... ... ... ...
12- Medical Reimbursements under WBHS 2008 ... ... ... ... ... ... ...
Total - Administrative Expenditure-2058-00-103-011 ... 11,14,378 ... ... ... ... ...
012 - Setting up of a new Press at Darjeeling [CI]
01- Salaries
01-Pay ... 7,27,200 ... ... ... ... ...
14-Grade Pay ... 1,73,400 ... ... ... ... ...
02-Dearness Allowance ... 6,88,456 ... ... ... ... ...
03-House Rent Allowance ... 1,35,110 ... ... ... ... ...
04-Ad hoc Bonus ... 20,400 ... ... ... ... ...
05-Interim Relief ... 48,360 ... ... ... ... ...
07-Other Allowances ... 18,700 ... ... ... ... ...
11-Compensatory Allowance ... 1,11,504 ... ... ... ... ...
12-Medical Allowances ... 24,600 ... ... ... ... ...
13-Dearness Pay ... ... ... ... ... ... ...
Total - 2058-00-103-012-01 ... 19,47,730 ... ... ... ... ...
07- Medical Reimbursements ... ... ... ... ... ... ...
11- Travel Expenses ... ... ... ... ... ... ...
12- Medical Reimbursements under WBHS 2008 ... ... ... ... ... ... ...
13- Office Expenses
01-Electricity ... ... ... ... ... ... ...
02-Telephone ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
13
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2058
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

03-Maintenance / P.O.L. for Office Vehicles ... ... ... ... ... ... ...
04-Other Office Expenses ... ... ... ... ... ... ...
50- Other Charges ... ... ... ... ... ... ...
Total - Administrative Expenditure-2058-00-103-012 ... 19,47,730 ... ... ... ... ...
013 - Overtime Allowance for all Government Press [CI]
01- Salaries
01-Pay ... ... ... ... ... ... ...
14-Grade Pay ... ... ... ... ... ... ...
02-Dearness Allowance ... ... ... ... ... ... ...
07-Other Allowances ... ... ... ... ... ... ...
10-Overtime Allowance ... ... ... ... ... ... ...
13-Dearness Pay ... ... ... ... ... ... ...
12- Medical Reimbursements under WBHS 2008 ... ... ... ... ... ... ...
Total - Administrative Expenditure-2058-00-103 ... 21,60,38,276 ... ... ... ... ...
State Development Schemes
001 - Modernisation of Machinery of West Bengal Govt. Press, Alipore [CI]
27- Minor Works/ Maintenance 5,79,316 ... ... ... ... ... ...
52- Machinery and Equipment/Tools and Plants ... ... ... ... ... ... ...
Total - State Development Schemes-2058-00-103-001 5,79,316 ... ... ... ... ... ...
004 - Modernisation of Raj Bhawan Press [CI]
52- Machinery and Equipment/Tools and Plants ... ... ... ... ... ... ...
006 - Renovation and Modernisation of Paper Store Godown at Stationery Office [CI]
27- Minor Works/ Maintenance 4,14,650 ... ... ... ... ... ...
50- Other Charges ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
14
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2058
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Total - State Development Schemes-2058-00-103-006 4,14,650 ... ... ... ... ... ...
007 - Modernisation of Kadapara Press [CI]
27- Minor Works/ Maintenance 6,12,726 ... ... ... ... ... ...
52- Machinery and Equipment/Tools and Plants ... ... ... ... ... ... ...
77- Computerisation 1,77,450 ... ... ... ... ... ...
Total - State Development Schemes-2058-00-103-007 7,90,176 ... ... ... ... ... ...
008 - Repair and Renovation of Government Press at Cooch Behar [CI]
27- Minor Works/ Maintenance ... ... ... ... ... ... ...
009 - Repair and Renovation of Government Press at Darjeeling [CI]
27- Minor Works/ Maintenance ... ... ... ... ... ... ...
Total - State Development Schemes-2058-00-103 17,84,142 ... ... ... ... ... ...
Total - 2058-00-103 17,84,142 21,60,38,276 ... ... ... ... ...
Voted 17,84,142 21,60,38,276 ... ... ... ... ...
Charged ... ... ... ... ... ... ...
DETAILED ACCOUNT NO. 2058-00-104 - COST OF PRINTING BY OTHER SOURCES
104 - Cost of Printing by other Sources
Administrative Expenditure
001 - Printing at Private Presses [CI]
16- Publications ... ... ... ... ... ... ...
003 - Printing of Important Government documents at Saraswaty Press / Other taken over Presses [CI]
16- Publications ... ... ... ... ... ... ...
50- Other Charges ... ... ... ... ... ... ...
004 - Office of the Controller of Printing and Satationery for Printing of Calcutta Gazette [CI]
07- Medical Reimbursements ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
15
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2058
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

12- Medical Reimbursements under WBHS 2008 ... ... ... ... ... ... ...
13- Office Expenses
01-Electricity ... ... ... ... ... ... ...
02-Telephone ... ... ... ... ... ... ...
03-Maintenance / P.O.L. for Office Vehicles ... ... ... ... ... ... ...
04-Other Office Expenses ... ... ... ... ... ... ...
14- Rents, Rates and Taxes ... ... ... ... ... ... ...
16- Publications ... ... ... ... ... ... ...
21- Materials and Supplies/Stores and Equipment
04-Others ... ... ... ... ... ... ...
005 - DTP Press attached to Commerce and Industries Department [CI]
02- Wages ... ... ... ... ... ... ...
07- Medical Reimbursements ... ... ... ... ... ... ...
13- Office Expenses
01-Electricity ... ... ... ... ... ... ...
02-Telephone ... ... ... ... ... ... ...
03-Maintenance / P.O.L. for Office Vehicles ... ... ... ... ... ... ...
04-Other Office Expenses ... ... ... ... ... ... ...
19- Maintenance ... ... ... ... ... ... ...
21- Materials and Supplies/Stores and Equipment
04-Others ... ... ... ... ... ... ...
50- Other Charges ... ... ... ... ... ... ...
Total - 2058-00-104 ... ... ... ... ... ... ...
DETAILED ACCOUNT NO. 2058-00-105 - GOVERMENT PUBLICATIONS

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
16
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2058
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

105 - Goverment Publications


Administrative Expenditure
001 - Publication Branch [CI]
01- Salaries
01-Pay ... 26,25,724 ... ... ... ... ...
14-Grade Pay ... 6,99,601 ... ... ... ... ...
02-Dearness Allowance ... 24,47,901 ... ... ... ... ...
03-House Rent Allowance ... 3,55,105 ... ... ... ... ...
04-Ad hoc Bonus ... 40,800 ... ... ... ... ...
05-Interim Relief ... 1,79,773 ... ... ... ... ...
07-Other Allowances ... ... ... ... ... ... ...
12-Medical Allowances ... 23,988 ... ... ... ... ...
Total - 2058-00-105-001-01 ... 63,72,892 ... ... ... ... ...
07- Medical Reimbursements ... ... ... ... ... ... ...
12- Medical Reimbursements under WBHS 2008 ... 31,010 ... ... ... ... ...
13- Office Expenses
01-Electricity ... ... ... ... ... ... ...
02-Telephone ... ... ... ... ... ... ...
03-Maintenance / P.O.L. for Office Vehicles ... ... ... ... ... ... ...
04-Other Office Expenses ... ... ... ... ... ... ...
Total - Administrative Expenditure-2058-00-105 ... 64,03,902 ... ... ... ... ...
Total - 2058-00-105 ... 64,03,902 ... ... ... ... ...
DETAILED ACCOUNT NO. 2058-00-797 - TRANSFER TO RESERVE FUNDS/DEPOSIT ACCOUNT
797 - Transfer To Reserve Funds/Deposit Account

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
17
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2058
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Administrative Expenditure
002 - West Bengal Government Press [CI]
61- Depreciation ... ... ... ... ... ... ...
003 - Cooch Behar Government Press [CI]
61- Depreciation ... ... ... ... ... ... ...
Total - 2058-00-797 ... ... ... ... ... ... ...
DETAILED ACCOUNT NO. 2058-00-800 - OTHER EXPENDITURE
800 - Other Expenditure
Administrative Expenditure
002 - Purchase of Plain Paper used with Stamps [CI]
50- Other Charges ... ... ... ... ... ... ...
Total - 2058-00-800 ... ... ... ... ... ... ...
DETAILED ACCOUNT NO. 2058 - DEDUCT RECOVERIES IN REDUCTION OF EXPENDITURE_PUBLICATION

101 - Purchase and Supply of Stationery Stores


001- Stationery Offices and Stores- [CI]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
Total - 101 - Deduct - Recoveries ... ... ... ... ... ... ...
102 - Printing, Storage and Distribution of Forms
001- Press and Forms Department [CI]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
18
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2058
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

002- Amount Met from Depreciation Reserve Fund [CI]


70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
003- Amount Recoverable from Other Departments Etc. on Account of Freight Charges prepaid for Despatch forms [CI]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
Total - 102 - Deduct - Recoveries ... ... ... ... ... ... ...
103 - Goverment Presses
002- Cooch Behar Government Press [CI]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
003- Secretary to Governors Press [CI]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
005- Setting up of a new Press for Printing Works of the Legislature, High Court etc. at Kadapara [CI]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
010- West Bengal Government Press Alipore [CI]
70-Deduct Recoveries

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
19
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2058
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

01-Others ... ... ... ... ... ... ...


02-W.B.H.S. 2008 ... ... ... ... ... ... ...
011- Expansion of Duplicating Section of the W.B.G. Press [CI]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
012- Setting up of a new Press at Darjeeling [CI]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
013- Overtime Allowance for all Government Press [CI]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
014- Amount met from Depreciation Reserve Fund [CI]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
015- Amount met from Depreciation Reserve Fund [CI]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
Total - 103 - Deduct - Recoveries ... ... ... ... ... ... ...
104 - Cost of Printing by other Sources

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
20
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2058
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

004- Office of the Controller of Printing and Satationery for Printing of Calcutta Gazette [CI]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
Total - 104 - Deduct - Recoveries ... ... ... ... ... ... ...
105 - Goverment Publications
001- Publication Branch [CI]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
Total - 105 - Deduct - Recoveries ... ... ... ... ... ... ...
911 - Deduct Recoveries of Overpayments
001- Stationery Offices and Stores [CI]
70-Deduct Recoveries
01-Others ... -5,35,429 ... ... ... ... ...
002- Purchase of Stationery Stores [CI]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
003- Secretary to Governor's Press[CI] [CI]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
005- DTP Press Attached to Commerce & Industries Department [CI]
70-Deduct Recoveries

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
21
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2058
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

01-Others ... ... ... ... ... ... ...


008- Repair and Renovation of West Bengal Government Press Buildings at Cooch Behar(CI) [CI]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
Total - 911 - Deduct - Recoveries ... -5,35,429 ... ... ... ... ...
Total - 2058 - Deduct - Recoveries ... -5,35,429 ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
22
REVENUE EXPENDITURE
DEMAND No. 09
Commerce & Industries Department
C-Economic Services - (c) Special Areas Programmes
Head of Account : 2551 - Hill Areas
.

Voted Rs. Nil Charged Rs. Nil Total Rs. Nil


-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
Voted Rs. Charged Rs. Total Rs.
Gross Expenditure ... ... ...
Deduct - Recoveries ... ... ...
Net Expenditure ... ... ...

REVENUE EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

60 - OTHER HILL AREAS


101 - Development of Hill Areas ... ... ... ... ... ... ...
796 - Tribal Areas Sub-Plan ... ... ... ... ... ... ...
Total - 60 ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Grand Total - Gross ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Administrative Expenditure ... ... ... ... ... ... ...
State Development Schemes ... ... ... ... ... ... ...
State Development Schemes (Central Assistance) ... ... ... ... ... ... ...
Central Sector Scheme ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
23
REVENUE EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Deduct Recoveries ... ... ... ... ... ... ...


Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Grand Total - Net ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
24
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2551
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

DETAILED ACCOUNT NO. 2551-60-101 - DEVELOPMENT OF HILL AREAS


60 -OTHER HILL AREAS
101 - Development of Hill Areas
Administrative Expenditure
059 - Ambulance Service for Ipecac Plantation at Rongo [CI]
01- Salaries
01-Pay ... ... ... ... ... ... ...
14-Grade Pay ... ... ... ... ... ... ...
02-Dearness Allowance ... ... ... ... ... ... ...
03-House Rent Allowance ... ... ... ... ... ... ...
04-Ad hoc Bonus ... ... ... ... ... ... ...
13-Dearness Pay ... ... ... ... ... ... ...
07- Medical Reimbursements ... ... ... ... ... ... ...
11- Travel Expenses ... ... ... ... ... ... ...
12- Medical Reimbursements under WBHS 2008 ... ... ... ... ... ... ...
13- Office Expenses
01-Electricity ... ... ... ... ... ... ...
02-Telephone ... ... ... ... ... ... ...
03-Maintenance / P.O.L. for Office Vehicles ... ... ... ... ... ... ...
04-Other Office Expenses ... ... ... ... ... ... ...
51- Motor Vehicles ... ... ... ... ... ... ...
060 - Cytogenetical Studies of Medicinal Plants [CI]
01- Salaries
01-Pay ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
25
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2551
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

14-Grade Pay ... ... ... ... ... ... ...


02-Dearness Allowance ... ... ... ... ... ... ...
03-House Rent Allowance ... ... ... ... ... ... ...
04-Ad hoc Bonus ... ... ... ... ... ... ...
13-Dearness Pay ... ... ... ... ... ... ...
02- Wages ... ... ... ... ... ... ...
12- Medical Reimbursements under WBHS 2008 ... ... ... ... ... ... ...
21- Materials and Supplies/Stores and Equipment
01-Diet ... ... ... ... ... ... ...
02-Drug ... ... ... ... ... ... ...
04-Others ... ... ... ... ... ... ...
061 - Cultivation of Alternative and Subsidiary Crops [CI]
01- Salaries
01-Pay ... ... ... ... ... ... ...
14-Grade Pay ... ... ... ... ... ... ...
02-Dearness Allowance ... ... ... ... ... ... ...
03-House Rent Allowance ... ... ... ... ... ... ...
04-Ad hoc Bonus ... ... ... ... ... ... ...
12-Medical Allowances ... ... ... ... ... ... ...
13-Dearness Pay ... ... ... ... ... ... ...
02- Wages ... ... ... ... ... ... ...
07- Medical Reimbursements ... ... ... ... ... ... ...
12- Medical Reimbursements under WBHS 2008 ... ... ... ... ... ... ...
21- Materials and Supplies/Stores and Equipment

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
26
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2551
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

01-Diet ... ... ... ... ... ... ...


02-Drug ... ... ... ... ... ... ...
04-Others ... ... ... ... ... ... ...
062 - Scheme for Supply of Foodstuff to the Staff under Other Medicinal Plantations [CI]
50- Other Charges ... ... ... ... ... ... ...
063 - Chinchona Plantation [CI]
01- Salaries
01-Pay ... ... ... ... ... ... ...
14-Grade Pay ... ... ... ... ... ... ...
02-Dearness Allowance ... ... ... ... ... ... ...
03-House Rent Allowance ... ... ... ... ... ... ...
04-Ad hoc Bonus ... ... ... ... ... ... ...
12-Medical Allowances ... ... ... ... ... ... ...
13-Dearness Pay ... ... ... ... ... ... ...
02- Wages ... ... ... ... ... ... ...
07- Medical Reimbursements ... ... ... ... ... ... ...
11- Travel Expenses ... ... ... ... ... ... ...
12- Medical Reimbursements under WBHS 2008 ... ... ... ... ... ... ...
13- Office Expenses
01-Electricity ... ... ... ... ... ... ...
02-Telephone ... ... ... ... ... ... ...
03-Maintenance / P.O.L. for Office Vehicles ... ... ... ... ... ... ...
04-Other Office Expenses ... ... ... ... ... ... ...
14- Rents, Rates and Taxes ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
27
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2551
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

21- Materials and Supplies/Stores and Equipment


01-Diet ... ... ... ... ... ... ...
02-Drug ... ... ... ... ... ... ...
04-Others ... ... ... ... ... ... ...
50- Other Charges ... ... ... ... ... ... ...
51- Motor Vehicles ... ... ... ... ... ... ...
064 - Scheme for the Supply of Foodstuff to the Staff under Chinchona Plantation- Purchase of Foodstuff [CI]
31- Grants-in-aid-GENERAL
02-Other Grants ... ... ... ... ... ... ...
065 - Setting up of a Diosgenin Factory [CI]
01- Salaries
01-Pay ... ... ... ... ... ... ...
14-Grade Pay ... ... ... ... ... ... ...
02-Dearness Allowance ... ... ... ... ... ... ...
03-House Rent Allowance ... ... ... ... ... ... ...
04-Ad hoc Bonus ... ... ... ... ... ... ...
12-Medical Allowances ... ... ... ... ... ... ...
13-Dearness Pay ... ... ... ... ... ... ...
02- Wages ... ... ... ... ... ... ...
04- Pension/Gratuities ... ... ... ... ... ... ...
07- Medical Reimbursements ... ... ... ... ... ... ...
11- Travel Expenses ... ... ... ... ... ... ...
12- Medical Reimbursements under WBHS 2008 ... ... ... ... ... ... ...
13- Office Expenses

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
28
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2551
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

01-Electricity ... ... ... ... ... ... ...


02-Telephone ... ... ... ... ... ... ...
03-Maintenance / P.O.L. for Office Vehicles ... ... ... ... ... ... ...
04-Other Office Expenses ... ... ... ... ... ... ...
14- Rents, Rates and Taxes ... ... ... ... ... ... ...
19- Maintenance ... ... ... ... ... ... ...
21- Materials and Supplies/Stores and Equipment
02-Drug ... ... ... ... ... ... ...
27- Minor Works/ Maintenance ... ... ... ... ... ... ...
50- Other Charges ... ... ... ... ... ... ...
51- Motor Vehicles ... ... ... ... ... ... ...
52- Machinery and Equipment/Tools and Plants ... ... ... ... ... ... ...
75- Purchase ... ... ... ... ... ... ...
Total - 2551-60-101 ... ... ... ... ... ... ...
DETAILED ACCOUNT NO. 2551-60-796 - TRIBAL AREAS SUB-PLAN
60 -OTHER HILL AREAS
796 - Tribal Areas Sub-Plan
State Development Schemes
005 - Grants to West Bengal Tea Development Corporation [CI]
31- Grants-in-aid-GENERAL
02-Other Grants ... ... ... ... ... ... ...
Total - 2551-60-796 ... ... ... ... ... ... ...
DETAILED ACCOUNT NO. 2551 - DEDUCT RECOVERIES IN REDUCTION OF EXPENDITURE_PUBLICATION
60 - OTHER HILL AREAS

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
29
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2551
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

101 - Development of Hill Areas


003- Directorate of Cinchona and Other Medicinal Plants [CI]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
004- Ipecac Cultivation [CI]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
006- Cultivation of Medicinal Plants [CI]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
008- Setting up of a Diosgenin Factory [CI]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
009- Project for Down -stream Product [CI]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
014- Ambulance Service for Chinchona Plantation- Operation and Maintenance [CI]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
30
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2551
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

02-W.B.H.S. 2008 ... ... ... ... ... ... ...


015- Expansion of Cinchona Cultivation-Phase-II-Operation and Maintenance [CI]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
016- Production for Emetine Hydro Chloride-Phase-I [CI]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
018- Expansion of Chinchona Cultivation -Phase-I and II [CI]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
021- Project for Development of Plantation Road [CI]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
022- Project for Utilisation of Raw Materials from Wild Plant Resources [CI]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
059- Ambulance Service for Ipecac Plantation at Rongo [CI]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
31
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2551
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

02-W.B.H.S. 2008 ... ... ... ... ... ... ...


060- Cytogenetical Studies of Medicinal Plants [CI]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
061- Cultivation of Alternative and Subsidiary Crops [CI]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
063- Chinchona Plantation [CI]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
065- Setting up of a Diosgenin Factory [CI]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
Total - 101 - Deduct - Recoveries ... ... ... ... ... ... ...
Total - 2551 - Deduct - Recoveries ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
32
REVENUE EXPENDITURE
DEMAND No. 09
Commerce & Industries Department
C-Economic Services - (f) Industry and Minerals
Head of Account : 2852 - Industries
.

Voted Rs. Nil Charged Rs. Nil Total Rs. Nil


-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
Voted Rs. Charged Rs. Total Rs.
Gross Expenditure ... ... ...
Deduct - Recoveries ... ... ...
Net Expenditure ... ... ...

REVENUE EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

02 - CEMENT AND NON-METALLIC MINERAL INDUSTRIES


800 - Other Expenditure ... ... ... ... ... ... ...
Total - 02 ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
04 - PETROCHEMICAL INDUSTRIES
800 - Other Expenditure ... ... ... ... ... ... ...
Total - 04 ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
06 - ENGINEERING INDUSTRIES
103 - Other Engineering Industries 22,67,19,634 ... ... ... ... ... ...
789 - Special Component Plan for Scheduled Castes ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
33
REVENUE EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Total - 06 22,67,19,634 ... ... ... ... ... ...


Voted 22,67,19,634 ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
08 - CONSUMER INDUSTRIES
204 - Leather ... ... ... ... ... ... ...
600 - Others 8,87,79,000 ... ... ... ... ... ...
Total - 08 8,87,79,000 ... ... ... ... ... ...
Voted 8,87,79,000 ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
80 - GENERAL
001 - Direction and Administration ... 3,68,30,856 ... ... ... ... ...
003 - Industrial Education, Research and Trining 142,25,50,000 1,51,12,738 ... ... ... ... ...
102 - Industrial Productivity 6,24,39,000 88,60,514 ... ... ... ... ...
789 - Special Component Plan for Scheduled Castes 75,00,000 ... ... ... ... ... ...
796 - Tribal Areas Sub-Plan 75,00,000 ... ... ... ... ... ...
797 - Transfer To Reserve Funds/Deposit Account ... ... ... ... ... ... ...
800 - Other Expenditure 441,92,11,658 1,80,924 ... ... ... ... ...
Total - 80 591,92,00,658 6,09,85,032 ... ... ... ... ...
Voted 591,92,00,658 6,09,85,032 ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Grand Total - Gross 623,46,99,292 6,09,85,032 ... ... ... ... ...
Voted 623,46,99,292 6,09,85,032 ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Administrative Expenditure ... 6,09,85,032 ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
34
REVENUE EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

State Development Schemes 623,46,99,292 ... ... ... ... ... ...
State Development Schemes (Central Assistance) ... ... ... ... ... ... ...
Central Sector Scheme ... ... ... ... ... ... ...
Deduct Recoveries ... -6,39,00,000 ... ... ... ... ...
Voted ... -6,39,00,000 ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Grand Total - Net 623,46,99,292 -29,14,968 ... ... ... ... ...
Voted 623,46,99,292 -29,14,968 ... ... ... ... ...
Charged ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
35
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2852
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

DETAILED ACCOUNT NO. 2852-02-800 - OTHER EXPENDITURE


02 -CEMENT AND NON-METALLIC MINERAL INDUSTRIES
800 - Other Expenditure
Administrative Expenditure
001 - Grants for adjustment of interest payment of W.B.P.P.D.C.L.due to State Govt. [CI]
31- Grants-in-aid-GENERAL
02-Other Grants ... ... ... ... ... ... ...
Total - 2852-02-800 ... ... ... ... ... ... ...
DETAILED ACCOUNT NO. 2852-04-800 - OTHER EXPENDITURE
04 -PETROCHEMICAL INDUSTRIES
800 - Other Expenditure
State Development Schemes
001 - Grants to W.B.I.D.C. Ltd. for debt Servicing [CI]
31- Grants-in-aid-GENERAL
02-Other Grants ... ... ... ... ... ... ...
Total - 2852-04-800 ... ... ... ... ... ... ...
DETAILED ACCOUNT NO. 2852-06-103 - OTHER ENGINEERING INDUSTRIES
06 -ENGINEERING INDUSTRIES
103 - Other Engineering Industries
State Development Schemes
002 - Assistance for developing Export Infrastructure & other allied activities in the State (ASIDE) [CI]
31- Grants-in-aid-GENERAL
02-Other Grants 22,67,19,634 ... ... ... ... ... ...
Total - State Development Schemes-2852-06-103-002 22,67,19,634 ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
36
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2852
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

003 - Allocation of fund for implementation of the projects under Industrial Infrastructure Upgradation Scheme [CI]
31- Grants-in-aid-GENERAL
02-Other Grants ... ... ... ... ... ... ...
Total - State Development Schemes-2852-06-103 22,67,19,634 ... ... ... ... ... ...
Central Sector Scheme
007 - Assistance for developing Export Infrastructure and Other Allied Activities in the States (ASIDE) [CI]
31- Grants-in-aid-GENERAL
02-Other Grants ... ... ... ... ... ... ...
Total - 2852-06-103 22,67,19,634 ... ... ... ... ... ...
DETAILED ACCOUNT NO. 2852-06-789 - SPECIAL COMPONENT PLAN FOR SCHEDULED CASTES
06 -ENGINEERING INDUSTRIES
789 - Special Component Plan for Scheduled Castes
State Development Schemes (Central Assistance)
001 - Assistance for Developing Export Infrastructure & Other Allied Activities in the State (ASIDE) (Central Share) [CI] OCAS [CI]
31- Grants-in-aid-GENERAL
02-Other Grants ... ... ... ... ... ... ...
Total - 2852-06-789 ... ... ... ... ... ... ...
DETAILED ACCOUNT NO. 2852-08-204 - LEATHER
08 -CONSUMER INDUSTRIES
204 - Leather
Administrative Expenditure
002 - Setting up of Leather Complex [CI]
13- Office Expenses
04-Other Office Expenses ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
37
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2852
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

State Development Schemes


001 - Setting up of Leather Complex [CI]
13- Office Expenses
03-Maintenance / P.O.L. for Office Vehicles ... ... ... ... ... ... ...
Total - 2852-08-204 ... ... ... ... ... ... ...
DETAILED ACCOUNT NO. 2852-08-600 - OTHERS
08 -CONSUMER INDUSTRIES
600 - Others
Administrative Expenditure
001 - Development of Salt Production [CI]
01- Salaries
01-Pay ... ... ... ... ... ... ...
14-Grade Pay ... ... ... ... ... ... ...
02-Dearness Allowance ... ... ... ... ... ... ...
03-House Rent Allowance ... ... ... ... ... ... ...
04-Ad hoc Bonus ... ... ... ... ... ... ...
07-Other Allowances ... ... ... ... ... ... ...
12-Medical Allowances ... ... ... ... ... ... ...
07- Medical Reimbursements ... ... ... ... ... ... ...
11- Travel Expenses ... ... ... ... ... ... ...
12- Medical Reimbursements under WBHS 2008 ... ... ... ... ... ... ...
13- Office Expenses
04-Other Office Expenses ... ... ... ... ... ... ...
State Development Schemes

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
38
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2852
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

006 - W.B.Industrial Dev.Corpn.Ltd. [CI]


31- Grants-in-aid-GENERAL
02-Other Grants 8,87,79,000 ... ... ... ... ... ...
Total - State Development Schemes-2852-08-600 8,87,79,000 ... ... ... ... ... ...
Total - 2852-08-600 8,87,79,000 ... ... ... ... ... ...
DETAILED ACCOUNT NO. 2852-80-001 - DIRECTION AND ADMINISTRATION
80 -GENERAL
001 - Direction and Administration
Administrative Expenditure
002 - Directorate of Industries [CI]
01- Salaries
01-Pay ... 1,44,51,392 ... ... ... ... ...
14-Grade Pay ... 36,80,024 ... ... ... ... ...
02-Dearness Allowance ... 1,38,55,258 ... ... ... ... ...
03-House Rent Allowance ... 25,20,932 ... ... ... ... ...
04-Ad hoc Bonus ... 1,42,800 ... ... ... ... ...
05-Interim Relief ... 9,39,876 ... ... ... ... ...
07-Other Allowances ... 69,555 ... ... ... ... ...
12-Medical Allowances ... 31,010 ... ... ... ... ...
13-Dearness Pay ... ... ... ... ... ... ...
Total - 2852-80-001-002-01 ... 3,56,90,847 ... ... ... ... ...
02- Wages ... ... ... ... ... ... ...
07- Medical Reimbursements ... 23,402 ... ... ... ... ...
11- Travel Expenses ... 40,223 ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
39
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2852
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

12- Medical Reimbursements under WBHS 2008 ... 4,73,454 ... ... ... ... ...
13- Office Expenses
01-Electricity ... ... ... ... ... ... ...
02-Telephone ... 1,32,724 ... ... ... ... ...
03-Maintenance / P.O.L. for Office Vehicles ... 1,37,430 ... ... ... ... ...
04-Other Office Expenses ... 2,35,109 ... ... ... ... ...
Total - 2852-80-001-002-13 ... 5,05,263 ... ... ... ... ...
50- Other Charges ... 97,667 ... ... ... ... ...
Total - Administrative Expenditure-2852-80-001 ... 3,68,30,856 ... ... ... ... ...
State Development Schemes
001 - Setting Up of Cell in the Directorate of Industries [CI]
50- Other Charges ... ... ... ... ... ... ...
Total - 2852-80-001 ... 3,68,30,856 ... ... ... ... ...
DETAILED ACCOUNT NO. 2852-80-003 - INDUSTRIAL EDUCATION, RESEARCH AND TRINING
80 -GENERAL
003 - Industrial Education, Research and Trining
Administrative Expenditure
010 - Inspection [CI]
01- Salaries
01-Pay ... 1,09,560 ... ... ... ... ...
14-Grade Pay ... 22,800 ... ... ... ... ...
02-Dearness Allowance ... 1,01,500 ... ... ... ... ...
03-House Rent Allowance ... 19,856 ... ... ... ... ...
04-Ad hoc Bonus ... 3,400 ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
40
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2852
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

05-Interim Relief ... 7,392 ... ... ... ... ...


07-Other Allowances ... ... ... ... ... ... ...
12-Medical Allowances ... ... ... ... ... ... ...
13-Dearness Pay ... ... ... ... ... ... ...
Total - 2852-80-003-010-01 ... 2,64,508 ... ... ... ... ...
07- Medical Reimbursements ... ... ... ... ... ... ...
12- Medical Reimbursements under WBHS 2008 ... ... ... ... ... ... ...
Total - Administrative Expenditure-2852-80-003-010 ... 2,64,508 ... ... ... ... ...
011 - Technical and Industrial Schools and Colleges [CI]
01- Salaries
01-Pay ... 1,52,660 ... ... ... ... ...
14-Grade Pay ... 43,200 ... ... ... ... ...
02-Dearness Allowance ... 1,50,274 ... ... ... ... ...
03-House Rent Allowance ... 29,400 ... ... ... ... ...
04-Ad hoc Bonus ... ... ... ... ... ... ...
05-Interim Relief ... 10,312 ... ... ... ... ...
07-Other Allowances ... ... ... ... ... ... ...
12-Medical Allowances ... ... ... ... ... ... ...
13-Dearness Pay ... ... ... ... ... ... ...
Total - 2852-80-003-011-01 ... 3,85,846 ... ... ... ... ...
02- Wages ... ... ... ... ... ... ...
07- Medical Reimbursements ... ... ... ... ... ... ...
11- Travel Expenses ... ... ... ... ... ... ...
12- Medical Reimbursements under WBHS 2008 ... 10,264 ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
41
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2852
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

13- Office Expenses


01-Electricity ... ... ... ... ... ... ...
02-Telephone ... ... ... ... ... ... ...
03-Maintenance / P.O.L. for Office Vehicles ... ... ... ... ... ... ...
04-Other Office Expenses ... 20,250 ... ... ... ... ...
Total - 2852-80-003-011-13 ... 20,250 ... ... ... ... ...
31- Grants-in-aid-GENERAL
01-Salary Grants ... ... ... ... ... ... ...
02-Other Grants ... 1,44,31,870 ... ... ... ... ...
Total - 2852-80-003-011-31 ... 1,44,31,870 ... ... ... ... ...
Total - Administrative Expenditure-2852-80-003-011 ... 1,48,48,230 ... ... ... ... ...
Total - Administrative Expenditure-2852-80-003 ... 1,51,12,738 ... ... ... ... ...
State Development Schemes
002 - Reorganisation of the Research Laboratory [CI]
21- Materials and Supplies/Stores and Equipment
03-Other Hospital Consumables ... ... ... ... ... ... ...
04-Others ... ... ... ... ... ... ...
003 - Setting Up of Extension Centre of the Central Institute of Plastics Engineering and Tools [CI]
31- Grants-in-aid-GENERAL
02-Other Grants ... ... ... ... ... ... ...
004 - Grants for Participation in Trade Fair Industrial Exhibition etc. [CI]
31- Grants-in-aid-GENERAL
02-Other Grants 41,81,50,000 ... ... ... ... ... ...
50- Other Charges ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
42
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2852
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Total - State Development Schemes-2852-80-003-004 41,81,50,000 ... ... ... ... ... ...
006 - Setting Up of Entrepreneural Guidance Centres like Indus.Extension Bureau,Export Pro. and Exhibition Centre,Tech. & Commercial Information Centre etc for Industrial Promotion [CI]
50- Other Charges ... ... ... ... ... ... ...
007 - Grants to West Bengal Trade Promotion Organization (WBTPO) for construction and maintenance of Milan Mela Complex [CI]
31- Grants-in-aid-GENERAL
02-Other Grants 100,44,00,000 ... ... ... ... ... ...
Total - State Development Schemes-2852-80-003-007 100,44,00,000 ... ... ... ... ... ...
Total - State Development Schemes-2852-80-003 142,25,50,000 ... ... ... ... ... ...
Total - 2852-80-003 142,25,50,000 1,51,12,738 ... ... ... ... ...
DETAILED ACCOUNT NO. 2852-80-102 - INDUSTRIAL PRODUCTIVITY
80 -GENERAL
102 - Industrial Productivity
Administrative Expenditure
001 - Industrial Development [CI]
01- Salaries
01-Pay ... 25,99,285 ... ... ... ... ...
14-Grade Pay ... 5,91,600 ... ... ... ... ...
02-Dearness Allowance ... 24,46,480 ... ... ... ... ...
03-House Rent Allowance ... 4,76,400 ... ... ... ... ...
04-Ad hoc Bonus ... 98,600 ... ... ... ... ...
05-Interim Relief ... 1,74,984 ... ... ... ... ...
07-Other Allowances ... ... ... ... ... ... ...
12-Medical Allowances ... 10,800 ... ... ... ... ...
Total - 2852-80-102-001-01 ... 63,98,149 ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
43
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2852
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

02- Wages ... 20,22,999 ... ... ... ... ...


07- Medical Reimbursements ... ... ... ... ... ... ...
11- Travel Expenses ... ... ... ... ... ... ...
12- Medical Reimbursements under WBHS 2008 ... 5,970 ... ... ... ... ...
13- Office Expenses
01-Electricity ... 75,764 ... ... ... ... ...
02-Telephone ... 20,716 ... ... ... ... ...
03-Maintenance / P.O.L. for Office Vehicles ... ... ... ... ... ... ...
04-Other Office Expenses ... 13,318 ... ... ... ... ...
Total - 2852-80-102-001-13 ... 1,09,798 ... ... ... ... ...
31- Grants-in-aid-GENERAL
01-Salary Grants ... 3,10,000 ... ... ... ... ...
34- Scholarships and Stipends ... ... ... ... ... ... ...
50- Other Charges ... 13,598 ... ... ... ... ...
Total - Administrative Expenditure-2852-80-102 ... 88,60,514 ... ... ... ... ...
State Development Schemes
003 - Setting up of an Export Promotion Cell [CI]
50- Other Charges ... ... ... ... ... ... ...
006 - Infrastructure Development for Trade, Commerce and Industries [CI]
35- Grants for creation of Capital Assets 6,24,39,000 ... ... ... ... ... ...
Total - State Development Schemes-2852-80-102-006 6,24,39,000 ... ... ... ... ... ...
Total - State Development Schemes-2852-80-102 6,24,39,000 ... ... ... ... ... ...
Total - 2852-80-102 6,24,39,000 88,60,514 ... ... ... ... ...
DETAILED ACCOUNT NO. 2852-80-789 - SPECIAL COMPONENT PLAN FOR SCHEDULED CASTES

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
44
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2852
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

80 -GENERAL
789 - Special Component Plan for Scheduled Castes
State Development Schemes
002 - State Government Grants to W.B.I.I.D.C. for Development in Infrastructure Facilities in the "No Industry District". [CI]
31- Grants-in-aid-GENERAL
02-Other Grants 75,00,000 ... ... ... ... ... ...
Total - State Development Schemes-2852-80-789 75,00,000 ... ... ... ... ... ...
Total - 2852-80-789 75,00,000 ... ... ... ... ... ...
DETAILED ACCOUNT NO. 2852-80-796 - TRIBAL AREAS SUB-PLAN
80 -GENERAL
796 - Tribal Areas Sub-Plan
State Development Schemes
001 - New Incentive Scheme for encouraging the setting up of New Industrial Units [CI]
31- Grants-in-aid-GENERAL
02-Other Grants ... ... ... ... ... ... ...
002 - State Government Grants to W.B.I.I.D.C. for Development in Infrastructure Facilities in the "No Industry District". [CI]
31- Grants-in-aid-GENERAL
02-Other Grants 75,00,000 ... ... ... ... ... ...
Total - State Development Schemes-2852-80-796-002 75,00,000 ... ... ... ... ... ...
Total - State Development Schemes-2852-80-796 75,00,000 ... ... ... ... ... ...
Total - 2852-80-796 75,00,000 ... ... ... ... ... ...
DETAILED ACCOUNT NO. 2852-80-797 - TRANSFER TO RESERVE FUNDS/DEPOSIT ACCOUNT
80 -GENERAL
797 - Transfer To Reserve Funds/Deposit Account

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
45
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2852
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

State Development Schemes


001 - West Bengal Compensatory Entry Tax Fund (WBCETF) (WBETF) [CI]
63- Inter-Account Transfer ... ... ... ... ... ... ...
Total - 2852-80-797 ... ... ... ... ... ... ...
DETAILED ACCOUNT NO. 2852-80-800 - OTHER EXPENDITURE
80 -GENERAL
800 - Other Expenditure
Administrative Expenditure
028 - Darjeeling Ropeway Company [CI]
01- Salaries
01-Pay ... ... ... ... ... ... ...
14-Grade Pay ... ... ... ... ... ... ...
02-Dearness Allowance ... ... ... ... ... ... ...
03-House Rent Allowance ... ... ... ... ... ... ...
04-Ad hoc Bonus ... ... ... ... ... ... ...
07-Other Allowances ... ... ... ... ... ... ...
12-Medical Allowances ... ... ... ... ... ... ...
13-Dearness Pay ... ... ... ... ... ... ...
12- Medical Reimbursements under WBHS 2008 ... ... ... ... ... ... ...
27- Minor Works/ Maintenance ... ... ... ... ... ... ...
50- Other Charges ... 40,384 ... ... ... ... ...
Total - Administrative Expenditure-2852-80-800-028 ... 40,384 ... ... ... ... ...
029 - State Government Grants to WBIIDC for Development in Infrastructure Facilities in the "No Industry District" Conversion of Interest-Free Loan into [CI]
01- Salaries

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
46
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2852
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

01-Pay ... ... ... ... ... ... ...


14-Grade Pay ... ... ... ... ... ... ...
02-Dearness Allowance ... ... ... ... ... ... ...
03-House Rent Allowance ... ... ... ... ... ... ...
04-Ad hoc Bonus ... ... ... ... ... ... ...
11-Compensatory Allowance ... ... ... ... ... ... ...
12-Medical Allowances ... ... ... ... ... ... ...
13-Dearness Pay ... ... ... ... ... ... ...
12- Medical Reimbursements under WBHS 2008 ... ... ... ... ... ... ...
13- Office Expenses
04-Other Office Expenses ... ... ... ... ... ... ...
030 - Maintenance of Office Premises of Commerce & Industries Department at 4, Camac Street, Kolkata-16 [CI]
27- Minor Works/ Maintenance ... ... ... ... ... ... ...
50- Other Charges ... ... ... ... ... ... ...
031 - Maintenance of Office Premises of C& I Deptt. at 4,Camac Street [CI]
27- Minor Works/ Maintenance ... ... ... ... ... ... ...
50- Other Charges ... 1,40,540 ... ... ... ... ...
Total - Administrative Expenditure-2852-80-800-031 ... 1,40,540 ... ... ... ... ...
Total - Administrative Expenditure-2852-80-800 ... 1,80,924 ... ... ... ... ...
State Development Schemes
001 - State Govt. Grants to WBIIDC for development in Infrastructure Facilities in the "No Industry District" [CI]
31- Grants-in-aid-GENERAL
02-Other Grants ... ... ... ... ... ... ...
002 - State Govt.Grants for Industrial Promotional Activities [CI]

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
47
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2852
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

31- Grants-in-aid-GENERAL
02-Other Grants ... ... ... ... ... ... ...
50- Other Charges 5,45,54,937 ... ... ... ... ... ...
Total - State Development Schemes-2852-80-800-002 5,45,54,937 ... ... ... ... ... ...
003 - State Govt. Grant for Promotion of Industrial Infrastructure including Land Bank and Database Management [CI]
50- Other Charges ... ... ... ... ... ... ...
006 - Maintenance of Office Premises of Commerce and Industries Department at 4, Abanindranath Tagore Sarani (Camac Street), Kolkata [CI]
27- Minor Works/ Maintenance ... ... ... ... ... ... ...
50- Other Charges ... ... ... ... ... ... ...
007 - Setting up of different Industrial Parks [CI]
35- Grants for creation of Capital Assets ... ... ... ... ... ... ...
53- Major Works / Land and Buildings 3,69,93,818 ... ... ... ... ... ...
Total - State Development Schemes-2852-80-800-007 3,69,93,818 ... ... ... ... ... ...
008 - Scheme for Modernisation and Computetrisation of the Department [CI]
02- Wages 2,92,800 ... ... ... ... ... ...
27- Minor Works/ Maintenance 11,03,798 ... ... ... ... ... ...
77- Computerisation 47,34,922 ... ... ... ... ... ...
Total - State Development Schemes-2852-80-800-008 61,31,520 ... ... ... ... ... ...
009 - New incentive scheme for encouraging the setting up of new industrial units [CI]
31- Grants-in-aid-GENERAL
02-Other Grants 262,50,00,000 ... ... ... ... ... ...
Total - State Development Schemes-2852-80-800-009 262,50,00,000 ... ... ... ... ... ...
013 - Schemes for Critical Infrastructural Support in Natural Gas/CBM Sector [CI]
50- Other Charges ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
48
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2852
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

016 - Extension of e-Governance to Directorate, Corporations and Other Offices including hardware/ software and Training personnel [CI]
50- Other Charges ... ... ... ... ... ... ...
020 - Incentive to Industrial Units in lieu of Power Tariff Consession [CI]
31- Grants-in-aid-GENERAL
02-Other Grants ... ... ... ... ... ... ...
022 - Incentive to Industrial Units in lieu of Powar Tariff Concession [CI]
31- Grants-in-aid-GENERAL
02-Other Grants ... ... ... ... ... ... ...
023 - Grants to WBIDC for development of infrastructure for industrial growth [CI]
31- Grants-in-aid-GENERAL
02-Other Grants 168,38,00,000 ... ... ... ... ... ...
Total - State Development Schemes-2852-80-800-023 168,38,00,000 ... ... ... ... ... ...
024 - Maintenance of office premises of Commerce&Industries Department at 4,Abanindranath Tagore Sarani,Kolkata [CI]
27- Minor Works/ Maintenance 61,31,383 ... ... ... ... ... ...
50- Other Charges 66,00,000 ... ... ... ... ... ...
Total - State Development Schemes-2852-80-800-024 1,27,31,383 ... ... ... ... ... ...
Total - State Development Schemes-2852-80-800 441,92,11,658 ... ... ... ... ... ...
State Development Schemes
025 - Incentive Scheme for setting up new Industrial Unit by West Bengal Compensatory Entry Tax Fund (WBCETF) (WBETF) [CI]
33- Subsidies
05-Other Subsidies ... ... ... ... ... ... ...
Total - 2852-80-800 441,92,11,658 1,80,924 ... ... ... ... ...
DETAILED ACCOUNT NO. 2852 - DEDUCT RECOVERIES IN REDUCTION OF EXPENDITURE_PUBLICATION
08 - CONSUMER INDUSTRIES

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
49
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2852
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

600 - Others
001- Development of Salt Production [CI]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
004- Operation and Maintenance [CI]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
Total - 600 - Deduct - Recoveries ... ... ... ... ... ... ...
80 - GENERAL
001 - Direction and Administration
002- Directorate of Industries [CI]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
Total - 001 - Deduct - Recoveries ... ... ... ... ... ... ...
003 - Industrial Education, Research and Trining
010- Inspection [CI]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
011- Technical and Industrial Schools and Colleges [CI]
70-Deduct Recoveries

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
50
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2852
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

01-Others ... ... ... ... ... ... ...


02-W.B.H.S. 2008 ... ... ... ... ... ... ...
Total - 003 - Deduct - Recoveries ... ... ... ... ... ... ...
102 - Industrial Productivity
001- Industrial Development [CI]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
Total - 102 - Deduct - Recoveries ... ... ... ... ... ... ...
797 - Transfer To Reserve Funds/Deposit Account
001- West Bengal Compensatory Entry Tax Fund (WBCETF) (WBETF) [CI]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
Total - 797 - Deduct - Recoveries ... ... ... ... ... ... ...
800 - Other Expenditure
001- State Govt. Grants to WBIIDC for development in Infrastructure Facilities in the "No Industry District" [CI]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
002- State Govt.Grants for Industrial Promotional Activities [CI]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
009- New incentive scheme for encouraging the setting up of new industrial units [CI]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
51
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2852
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

028- Darjeeling Ropeway Company [CI]


70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
029- State Government Grants to WBIIDC for Development in Infrastructure Facilities in the "No Industry District" Conversion of Interest-Free Loan into [CI]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
Total - 800 - Deduct - Recoveries ... ... ... ... ... ... ...
902 - Deduct Refund
001- West Bengal Compensatory Entry Tax Fund (WBCETF) (WBETF) [CI]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
Total - 902 - Deduct - Recoveries ... ... ... ... ... ... ...
911 - Deduct Recovery Of Overpayment
002- Technical and Industrial Schools and Colleges [CI]
70-Deduct Recoveries
01-Others ... -6,39,00,000 ... ... ... ... ...
008- deduct recoveries of payment [CI]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
Total - 911 - Deduct - Recoveries ... -6,39,00,000 ... ... ... ... ...
Total - 2852 - Deduct - Recoveries ... -6,39,00,000 ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
52
REVENUE EXPENDITURE
DEMAND No. 09
Commerce & Industries Department
C-Economic Services - (f) Industry and Minerals
Head of Account : 2853 - Non-Ferrous Mining and Metallurgical Industries
.

Voted Rs. Nil Charged Rs. Nil Total Rs. Nil


-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
Voted Rs. Charged Rs. Total Rs.
Gross Expenditure ... ... ...
Deduct - Recoveries ... ... ...
Net Expenditure ... ... ...

REVENUE EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

02 - REGULATION AND DEVELOPMENT OF MINES


001 - Direction and Administration ... 1,97,11,435 ... ... ... ... ...
102 - Mineral Exploration 31,86,729 2,77,46,717 ... ... ... ... ...
Total - 02 31,86,729 4,74,58,152 ... ... ... ... ...
Voted 31,86,729 4,74,58,152 ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Grand Total - Gross 31,86,729 4,74,58,152 ... ... ... ... ...
Voted 31,86,729 4,74,58,152 ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Administrative Expenditure ... 4,74,58,152 ... ... ... ... ...
State Development Schemes 31,86,729 ... ... ... ... ... ...
State Development Schemes (Central Assistance) ... ... ... ... ... ... ...
Central Sector Scheme ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
53
REVENUE EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Deduct Recoveries ... -3,137 ... ... ... ... ...


Voted ... -3,137 ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Grand Total - Net 31,86,729 4,74,55,015 ... ... ... ... ...
Voted 31,86,729 4,74,55,015 ... ... ... ... ...
Charged ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
54
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2853
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

DETAILED ACCOUNT NO. 2853-02-001 - DIRECTION AND ADMINISTRATION


02 -REGULATION AND DEVELOPMENT OF MINES
001 - Direction and Administration
Administrative Expenditure
001 - Mines and Minerals Investigation Branch [CI]
01- Salaries
01-Pay ... 21,28,580 ... ... ... ... ...
14-Grade Pay ... 5,86,800 ... ... ... ... ...
02-Dearness Allowance ... 20,79,503 ... ... ... ... ...
03-House Rent Allowance ... 3,47,236 ... ... ... ... ...
04-Ad hoc Bonus ... 23,800 ... ... ... ... ...
05-Interim Relief ... 1,42,661 ... ... ... ... ...
07-Other Allowances ... 4,936 ... ... ... ... ...
12-Medical Allowances ... 12,300 ... ... ... ... ...
Total - 2853-02-001-001-01 ... 53,25,816 ... ... ... ... ...
02- Wages ... 4,89,084 ... ... ... ... ...
07- Medical Reimbursements ... ... ... ... ... ... ...
11- Travel Expenses ... ... ... ... ... ... ...
12- Medical Reimbursements under WBHS 2008 ... 6,638 ... ... ... ... ...
13- Office Expenses
02-Telephone ... 11,308 ... ... ... ... ...
03-Maintenance / P.O.L. for Office Vehicles ... ... ... ... ... ... ...
04-Other Office Expenses ... 27,217 ... ... ... ... ...
Total - 2853-02-001-001-13 ... 38,525 ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
55
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2853
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

19- Maintenance ... ... ... ... ... ... ...


50- Other Charges ... 86,01,495 ... ... ... ... ...
51- Motor Vehicles ... ... ... ... ... ... ...
Total - Administrative Expenditure-2853-02-001-001 ... 1,44,61,558 ... ... ... ... ...
002 - Mining Estate Branch [CI]
01- Salaries
01-Pay ... 19,20,392 ... ... ... ... ...
14-Grade Pay ... 4,55,400 ... ... ... ... ...
02-Dearness Allowance ... 17,64,707 ... ... ... ... ...
03-House Rent Allowance ... 2,04,108 ... ... ... ... ...
04-Ad hoc Bonus ... 20,400 ... ... ... ... ...
05-Interim Relief ... 1,31,356 ... ... ... ... ...
07-Other Allowances ... 2,342 ... ... ... ... ...
12-Medical Allowances ... 13,500 ... ... ... ... ...
Total - 2853-02-001-002-01 ... 45,12,205 ... ... ... ... ...
02- Wages ... 2,62,026 ... ... ... ... ...
07- Medical Reimbursements ... ... ... ... ... ... ...
11- Travel Expenses ... 27,115 ... ... ... ... ...
12- Medical Reimbursements under WBHS 2008 ... ... ... ... ... ... ...
13- Office Expenses
01-Electricity ... 60,713 ... ... ... ... ...
02-Telephone ... 16,436 ... ... ... ... ...
03-Maintenance / P.O.L. for Office Vehicles ... 42,239 ... ... ... ... ...
04-Other Office Expenses ... 63,363 ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
56
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2853
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Total - 2853-02-001-002-13 ... 1,82,751 ... ... ... ... ...


14- Rents, Rates and Taxes ... 13,300 ... ... ... ... ...
19- Maintenance ... 1,23,905 ... ... ... ... ...
21- Materials and Supplies/Stores and Equipment
03-Other Hospital Consumables ... ... ... ... ... ... ...
04-Others ... 1,17,125 ... ... ... ... ...
Total - 2853-02-001-002-21 ... 1,17,125 ... ... ... ... ...
27- Minor Works/ Maintenance ... ... ... ... ... ... ...
50- Other Charges ... 11,450 ... ... ... ... ...
51- Motor Vehicles ... ... ... ... ... ... ...
Total - Administrative Expenditure-2853-02-001-002 ... 52,49,877 ... ... ... ... ...
Total - Administrative Expenditure-2853-02-001 ... 1,97,11,435 ... ... ... ... ...
Total - 2853-02-001 ... 1,97,11,435 ... ... ... ... ...
DETAILED ACCOUNT NO. 2853-02-102 - MINERAL EXPLORATION
02 -REGULATION AND DEVELOPMENT OF MINES
102 - Mineral Exploration
Administrative Expenditure
012 - Geological Prospecting Branch [CI]
01- Salaries
01-Pay ... 42,38,599 ... ... ... ... ...
14-Grade Pay ... 10,14,184 ... ... ... ... ...
02-Dearness Allowance ... 39,64,801 ... ... ... ... ...
03-House Rent Allowance ... 4,99,081 ... ... ... ... ...
04-Ad hoc Bonus ... 37,400 ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
57
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2853
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

05-Interim Relief ... 2,69,846 ... ... ... ... ...


07-Other Allowances ... 14,683 ... ... ... ... ...
10-Overtime Allowance ... ... ... ... ... ... ...
12-Medical Allowances ... 54,126 ... ... ... ... ...
13-Dearness Pay ... ... ... ... ... ... ...
Total - 2853-02-102-012-01 ... 1,00,92,720 ... ... ... ... ...
02- Wages ... 7,67,335 ... ... ... ... ...
07- Medical Reimbursements ... ... ... ... ... ... ...
11- Travel Expenses ... 10,316 ... ... ... ... ...
12- Medical Reimbursements under WBHS 2008 ... 1,09,334 ... ... ... ... ...
13- Office Expenses
01-Electricity ... 17,225 ... ... ... ... ...
02-Telephone ... 7,617 ... ... ... ... ...
03-Maintenance / P.O.L. for Office Vehicles ... 1,209 ... ... ... ... ...
04-Other Office Expenses ... 26,507 ... ... ... ... ...
Total - 2853-02-102-012-13 ... 52,558 ... ... ... ... ...
14- Rents, Rates and Taxes ... 74,100 ... ... ... ... ...
19- Maintenance ... 18,772 ... ... ... ... ...
21- Materials and Supplies/Stores and Equipment
04-Others ... 2,213 ... ... ... ... ...
50- Other Charges ... 13,421 ... ... ... ... ...
51- Motor Vehicles ... 12,550 ... ... ... ... ...
52- Machinery and Equipment/Tools and Plants ... ... ... ... ... ... ...
Total - Administrative Expenditure-2853-02-102-012 ... 1,11,53,319 ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
58
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2853
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

013 - North Bengal Prospecting Wing of Directorate of Mines and Minerals,Siliguri [CI]
01- Salaries
01-Pay ... 15,70,064 ... ... ... ... ...
14-Grade Pay ... 3,44,022 ... ... ... ... ...
02-Dearness Allowance ... 14,60,809 ... ... ... ... ...
03-House Rent Allowance ... 2,72,283 ... ... ... ... ...
04-Ad hoc Bonus ... 6,800 ... ... ... ... ...
05-Interim Relief ... 1,04,344 ... ... ... ... ...
07-Other Allowances ... 8,423 ... ... ... ... ...
12-Medical Allowances ... 7,200 ... ... ... ... ...
13-Dearness Pay ... ... ... ... ... ... ...
Total - 2853-02-102-013-01 ... 37,73,945 ... ... ... ... ...
02- Wages ... 1,17,891 ... ... ... ... ...
07- Medical Reimbursements ... ... ... ... ... ... ...
11- Travel Expenses ... 3,408 ... ... ... ... ...
12- Medical Reimbursements under WBHS 2008 ... ... ... ... ... ... ...
13- Office Expenses
01-Electricity ... 14,188 ... ... ... ... ...
02-Telephone ... 4,701 ... ... ... ... ...
03-Maintenance / P.O.L. for Office Vehicles ... ... ... ... ... ... ...
04-Other Office Expenses ... 5,544 ... ... ... ... ...
Total - 2853-02-102-013-13 ... 24,433 ... ... ... ... ...
14- Rents, Rates and Taxes ... ... ... ... ... ... ...
19- Maintenance ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
59
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2853
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

21- Materials and Supplies/Stores and Equipment


04-Others ... ... ... ... ... ... ...
50- Other Charges ... ... ... ... ... ... ...
Total - Administrative Expenditure-2853-02-102-013 ... 39,19,677 ... ... ... ... ...
014 - Zonal Offices for the Mining Estate Branch [CI]
01- Salaries
01-Pay ... 26,40,069 ... ... ... ... ...
14-Grade Pay ... 6,48,142 ... ... ... ... ...
02-Dearness Allowance ... 25,16,368 ... ... ... ... ...
03-House Rent Allowance ... 4,77,285 ... ... ... ... ...
04-Ad hoc Bonus ... 47,600 ... ... ... ... ...
05-Interim Relief ... 1,75,754 ... ... ... ... ...
06-Constituency Allowance ... ... ... ... ... ... ...
07-Other Allowances ... 15,895 ... ... ... ... ...
10-Overtime Allowance ... ... ... ... ... ... ...
12-Medical Allowances ... 27,900 ... ... ... ... ...
13-Dearness Pay ... ... ... ... ... ... ...
Total - 2853-02-102-014-01 ... 65,49,013 ... ... ... ... ...
02- Wages ... 12,92,124 ... ... ... ... ...
04- Pension/Gratuities ... ... ... ... ... ... ...
07- Medical Reimbursements ... ... ... ... ... ... ...
11- Travel Expenses ... 2,518 ... ... ... ... ...
12- Medical Reimbursements under WBHS 2008 ... ... ... ... ... ... ...
13- Office Expenses

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
60
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2853
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

01-Electricity ... 19,054 ... ... ... ... ...


02-Telephone ... 26,682 ... ... ... ... ...
03-Maintenance / P.O.L. for Office Vehicles ... 31,679 ... ... ... ... ...
04-Other Office Expenses ... 34,204 ... ... ... ... ...
Total - 2853-02-102-014-13 ... 1,11,619 ... ... ... ... ...
14- Rents, Rates and Taxes ... ... ... ... ... ... ...
19- Maintenance ... 10,266 ... ... ... ... ...
50- Other Charges ... 5,784 ... ... ... ... ...
51- Motor Vehicles ... 30,766 ... ... ... ... ...
Total - Administrative Expenditure-2853-02-102-014 ... 80,02,090 ... ... ... ... ...
015 - South Bengal Prospecting Wing of the Directorate of Mines and Minerals-Bankura [CI]
01- Salaries
01-Pay ... 19,36,676 ... ... ... ... ...
14-Grade Pay ... 4,69,646 ... ... ... ... ...
02-Dearness Allowance ... 18,47,158 ... ... ... ... ...
03-House Rent Allowance ... 2,21,428 ... ... ... ... ...
04-Ad hoc Bonus ... 13,600 ... ... ... ... ...
05-Interim Relief ... 1,26,373 ... ... ... ... ...
07-Other Allowances ... 5,760 ... ... ... ... ...
12-Medical Allowances ... 13,430 ... ... ... ... ...
13-Dearness Pay ... ... ... ... ... ... ...
Total - 2853-02-102-015-01 ... 46,34,071 ... ... ... ... ...
02- Wages ... 8,000 ... ... ... ... ...
07- Medical Reimbursements ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
61
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2853
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

11- Travel Expenses ... 14,605 ... ... ... ... ...
12- Medical Reimbursements under WBHS 2008 ... ... ... ... ... ... ...
13- Office Expenses
01-Electricity ... 9,606 ... ... ... ... ...
02-Telephone ... 4,901 ... ... ... ... ...
03-Maintenance / P.O.L. for Office Vehicles ... ... ... ... ... ... ...
04-Other Office Expenses ... 448 ... ... ... ... ...
Total - 2853-02-102-015-13 ... 14,955 ... ... ... ... ...
14- Rents, Rates and Taxes ... ... ... ... ... ... ...
19- Maintenance ... ... ... ... ... ... ...
21- Materials and Supplies/Stores and Equipment
04-Others ... ... ... ... ... ... ...
50- Other Charges ... ... ... ... ... ... ...
51- Motor Vehicles ... ... ... ... ... ... ...
Total - Administrative Expenditure-2853-02-102-015 ... 46,71,631 ... ... ... ... ...
Total - Administrative Expenditure-2853-02-102 ... 2,77,46,717 ... ... ... ... ...
State Development Schemes
001 - Reorganisation of Geological Prospecting Branch [CI]
02- Wages 13,00,603 ... ... ... ... ... ...
11- Travel Expenses 34,727 ... ... ... ... ... ...
13- Office Expenses
01-Electricity 18,621 ... ... ... ... ... ...
02-Telephone 2,227 ... ... ... ... ... ...
03-Maintenance / P.O.L. for Office Vehicles 23,067 ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
62
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2853
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

04-Other Office Expenses 19,882 ... ... ... ... ... ...
Total - 2853-02-102-001-13 63,797 ... ... ... ... ... ...
14- Rents, Rates and Taxes 11,400 ... ... ... ... ... ...
19- Maintenance 35,078 ... ... ... ... ... ...
21- Materials and Supplies/Stores and Equipment
04-Others 16,130 ... ... ... ... ... ...
27- Minor Works/ Maintenance 18,327 ... ... ... ... ... ...
31- Grants-in-aid-GENERAL
02-Other Grants 3,13,367 ... ... ... ... ... ...
50- Other Charges 18,065 ... ... ... ... ... ...
51- Motor Vehicles 14,910 ... ... ... ... ... ...
52- Machinery and Equipment/Tools and Plants ... ... ... ... ... ... ...
Total - State Development Schemes-2853-02-102-001 18,26,404 ... ... ... ... ... ...
002 - Setting up of Petrological,Geochemical,Geophysical Laboratory at Purulia [CI]
02- Wages 5,738 ... ... ... ... ... ...
11- Travel Expenses 3,216 ... ... ... ... ... ...
13- Office Expenses
01-Electricity 29,085 ... ... ... ... ... ...
02-Telephone 3,309 ... ... ... ... ... ...
03-Maintenance / P.O.L. for Office Vehicles 9,871 ... ... ... ... ... ...
04-Other Office Expenses 7,350 ... ... ... ... ... ...
Total - 2853-02-102-002-13 49,615 ... ... ... ... ... ...
14- Rents, Rates and Taxes 5,700 ... ... ... ... ... ...
19- Maintenance 5,745 ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
63
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2853
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

21- Materials and Supplies/Stores and Equipment


04-Others 62,940 ... ... ... ... ... ...
27- Minor Works/ Maintenance 1,775 ... ... ... ... ... ...
31- Grants-in-aid-GENERAL
02-Other Grants 2,18,072 ... ... ... ... ... ...
50- Other Charges 17,500 ... ... ... ... ... ...
51- Motor Vehicles 7,470 ... ... ... ... ... ...
52- Machinery and Equipment/Tools and Plants ... ... ... ... ... ... ...
Total - State Development Schemes-2853-02-102-002 3,77,771 ... ... ... ... ... ...
003 - Setting up of a new Unit of the Geological Prospecting Branch at North Bengal [CI]
01- Salaries
13-Dearness Pay ... ... ... ... ... ... ...
02- Wages 25,680 ... ... ... ... ... ...
11- Travel Expenses 46,332 ... ... ... ... ... ...
13- Office Expenses
01-Electricity 17,094 ... ... ... ... ... ...
02-Telephone 9,652 ... ... ... ... ... ...
03-Maintenance / P.O.L. for Office Vehicles 1,53,249 ... ... ... ... ... ...
04-Other Office Expenses 18,245 ... ... ... ... ... ...
Total - 2853-02-102-003-13 1,98,240 ... ... ... ... ... ...
14- Rents, Rates and Taxes 1,19,748 ... ... ... ... ... ...
50- Other Charges 11,354 ... ... ... ... ... ...
52- Machinery and Equipment/Tools and Plants ... ... ... ... ... ... ...
Total - State Development Schemes-2853-02-102-003 4,01,354 ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
64
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2853
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

004 - Decentralisation of Mining Estate Branch of the Directorate of Mines and Minerals [CI]
02- Wages ... ... ... ... ... ... ...
11- Travel Expenses 10,558 ... ... ... ... ... ...
13- Office Expenses
01-Electricity 13,078 ... ... ... ... ... ...
02-Telephone 11,489 ... ... ... ... ... ...
03-Maintenance / P.O.L. for Office Vehicles 20,612 ... ... ... ... ... ...
04-Other Office Expenses 41,426 ... ... ... ... ... ...
Total - 2853-02-102-004-13 86,605 ... ... ... ... ... ...
14- Rents, Rates and Taxes 1,42,229 ... ... ... ... ... ...
19- Maintenance 9,193 ... ... ... ... ... ...
50- Other Charges 32,939 ... ... ... ... ... ...
51- Motor Vehicles 6,115 ... ... ... ... ... ...
Total - State Development Schemes-2853-02-102-004 2,87,639 ... ... ... ... ... ...
006 - Expansion of Geological Prospecting Branch at Purulia [CI]
02- Wages 16,000 ... ... ... ... ... ...
11- Travel Expenses 51,441 ... ... ... ... ... ...
13- Office Expenses
01-Electricity 35,568 ... ... ... ... ... ...
02-Telephone 10,007 ... ... ... ... ... ...
03-Maintenance / P.O.L. for Office Vehicles ... ... ... ... ... ... ...
04-Other Office Expenses 37,269 ... ... ... ... ... ...
Total - 2853-02-102-006-13 82,844 ... ... ... ... ... ...
14- Rents, Rates and Taxes ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
65
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2853
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

19- Maintenance ... ... ... ... ... ... ...


21- Materials and Supplies/Stores and Equipment
04-Others ... ... ... ... ... ... ...
31- Grants-in-aid-GENERAL
02-Other Grants ... ... ... ... ... ... ...
50- Other Charges 1,900 ... ... ... ... ... ...
51- Motor Vehicles ... ... ... ... ... ... ...
52- Machinery and Equipment/Tools and Plants ... ... ... ... ... ... ...
Total - State Development Schemes-2853-02-102-006 1,52,185 ... ... ... ... ... ...
007 - Expansion of the Directorate of Mines and Minerals [CI]
11- Travel Expenses ... ... ... ... ... ... ...
13- Office Expenses
02-Telephone 18,911 ... ... ... ... ... ...
04-Other Office Expenses 61,515 ... ... ... ... ... ...
Total - 2853-02-102-007-13 80,426 ... ... ... ... ... ...
21- Materials and Supplies/Stores and Equipment
04-Others 60,950 ... ... ... ... ... ...
50- Other Charges ... ... ... ... ... ... ...
Total - State Development Schemes-2853-02-102-007 1,41,376 ... ... ... ... ... ...
Total - State Development Schemes-2853-02-102 31,86,729 ... ... ... ... ... ...
Total - 2853-02-102 31,86,729 2,77,46,717 ... ... ... ... ...
DETAILED ACCOUNT NO. 2853 - DEDUCT RECOVERIES IN REDUCTION OF EXPENDITURE_PUBLICATION
02 - REGULATION AND DEVELOPMENT OF MINES
001 - Direction and Administration

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
66
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2853
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

001- Mines and Minerals Investigation Branch [CI]


70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
002- Mining Estate Branch [CI]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
Total - 001 - Deduct - Recoveries ... ... ... ... ... ... ...
102 - Mineral Exploration
001- Reorganisation of Geological Prospecting Branch [CI]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
002- Setting up of Petrological,Geochemical,Geophysical Laboratory at Purulia [CI]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
003- Setting up of a new Unit of the Geological Prospecting Branch at North Bengal [CI]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
004- Decentralisation of Mining Estate Branch of the Directorate of Mines and Minerals [CI]
70-Deduct Recoveries

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
67
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2853
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

01-Others ... ... ... ... ... ... ...


02-W.B.H.S. 2008 ... ... ... ... ... ... ...
006- Expansion of Geological Prospecting Branch at Purulia [CI]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
007- Expansion of the Directorate of Mines and Minerals [CI]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
012- Geological Prospecting Branch [CI]
70-Deduct Recoveries
01-Others ... -3,137 ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
013- North Bengal Prospecting Wing of Directorate of Mines and Minerals,Siliguri [CI]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
014- Zonal Offices for the Mining Estate Branch [CI]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
015- South Bengal Prospecting Wing of the Directorate of Mines and Minerals-Bankura [CI]
70-Deduct Recoveries

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
68
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2853
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

01-Others ... ... ... ... ... ... ...


02-W.B.H.S. 2008 ... ... ... ... ... ... ...
Total - 102 - Deduct - Recoveries ... -3,137 ... ... ... ... ...
Total - 2853 - Deduct - Recoveries ... -3,137 ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
69
REVENUE EXPENDITURE
DEMAND No. 09
Commerce & Industries Department
C-Economic Services - (j) General Economic Services
Head of Account : 3451 - Secretariat-Economic Services
.

Voted Rs. Nil Charged Rs. Nil Total Rs. Nil


-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
Voted Rs. Charged Rs. Total Rs.
Gross Expenditure ... ... ...
Deduct - Recoveries ... ... ...
Net Expenditure ... ... ...

REVENUE EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

090 - Secretariate ... 8,06,43,518 ... ... ... ... ...


Total - 00 ... 8,06,43,518 ... ... ... ... ...
Voted ... 8,06,43,518 ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Grand Total - Gross ... 8,06,43,518 ... ... ... ... ...
Voted ... 8,06,43,518 ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Administrative Expenditure ... 8,06,43,518 ... ... ... ... ...
State Development Schemes ... ... ... ... ... ... ...
State Development Schemes (Central Assistance) ... ... ... ... ... ... ...
Central Sector Scheme ... ... ... ... ... ... ...
Deduct Recoveries ... -1,07,874 ... ... ... ... ...
Voted ... -1,07,874 ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
70
REVENUE EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Charged ... ... ... ... ... ... ...


Grand Total - Net ... 8,05,35,644 ... ... ... ... ...
Voted ... 8,05,35,644 ... ... ... ... ...
Charged ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
71
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 3451
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

DETAILED ACCOUNT NO. 3451-00-090 - SECRETARIATE


090 - Secretariate
Administrative Expenditure
015 - Strengthening of the Department of Commerce & Industries in connection with establishment of Export Zone at Falta [CI]
01- Salaries
01-Pay ... ... ... ... ... ... ...
14-Grade Pay ... ... ... ... ... ... ...
02-Dearness Allowance ... ... ... ... ... ... ...
03-House Rent Allowance ... ... ... ... ... ... ...
04-Ad hoc Bonus ... ... ... ... ... ... ...
05-Interim Relief ... ... ... ... ... ... ...
07-Other Allowances ... ... ... ... ... ... ...
12-Medical Allowances ... ... ... ... ... ... ...
07- Medical Reimbursements ... ... ... ... ... ... ...
11- Travel Expenses ... ... ... ... ... ... ...
12- Medical Reimbursements under WBHS 2008 ... ... ... ... ... ... ...
047 - Department of Commerce & Industries [CI]
01- Salaries
01-Pay ... 3,02,68,078 ... ... ... ... ...
14-Grade Pay ... 72,27,589 ... ... ... ... ...
02-Dearness Allowance ... 2,60,10,873 ... ... ... ... ...
03-House Rent Allowance ... 41,68,580 ... ... ... ... ...
04-Ad hoc Bonus ... 2,92,400 ... ... ... ... ...
05-Interim Relief ... 17,96,805 ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
72
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 3451
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

07-Other Allowances ... 2,53,133 ... ... ... ... ...


12-Medical Allowances ... 47,389 ... ... ... ... ...
13-Dearness Pay ... ... ... ... ... ... ...
Total - 3451-00-090-047-01 ... 7,00,64,847 ... ... ... ... ...
02- Wages ... 2,09,727 ... ... ... ... ...
07- Medical Reimbursements ... 7,44,360 ... ... ... ... ...
11- Travel Expenses ... 1,55,015 ... ... ... ... ...
12- Medical Reimbursements under WBHS 2008 ... 11,48,221 ... ... ... ... ...
13- Office Expenses
01-Electricity ... 64,03,386 ... ... ... ... ...
02-Telephone ... 5,33,339 ... ... ... ... ...
03-Maintenance / P.O.L. for Office Vehicles ... 7,75,217 ... ... ... ... ...
04-Other Office Expenses ... 6,09,406 ... ... ... ... ...
Total - 3451-00-090-047-13 ... 83,21,348 ... ... ... ... ...
27- Minor Works/ Maintenance ... ... ... ... ... ... ...
28- Payment of Professional and Special Services
02-Other charges ... ... ... ... ... ... ...
50- Other Charges ... ... ... ... ... ... ...
Total - Administrative Expenditure-3451-00-090-047 ... 8,06,43,518 ... ... ... ... ...
048 - Commerce & Industries Department Gas Distribution Project-Implementation Cell [CI]
01- Salaries
01-Pay ... ... ... ... ... ... ...
14-Grade Pay ... ... ... ... ... ... ...
02-Dearness Allowance ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
73
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 3451
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

03-House Rent Allowance ... ... ... ... ... ... ...
04-Ad hoc Bonus ... ... ... ... ... ... ...
05-Interim Relief ... ... ... ... ... ... ...
07-Other Allowances ... ... ... ... ... ... ...
12-Medical Allowances ... ... ... ... ... ... ...
13-Dearness Pay ... ... ... ... ... ... ...
07- Medical Reimbursements ... ... ... ... ... ... ...
11- Travel Expenses ... ... ... ... ... ... ...
12- Medical Reimbursements under WBHS 2008 ... ... ... ... ... ... ...
13- Office Expenses
01-Electricity ... ... ... ... ... ... ...
02-Telephone ... ... ... ... ... ... ...
03-Maintenance / P.O.L. for Office Vehicles ... ... ... ... ... ... ...
04-Other Office Expenses ... ... ... ... ... ... ...
14- Rents, Rates and Taxes ... ... ... ... ... ... ...
Total - Administrative Expenditure-3451-00-090 ... 8,06,43,518 ... ... ... ... ...
Total - 3451-00-090 ... 8,06,43,518 ... ... ... ... ...
DETAILED ACCOUNT NO. 3451 - DEDUCT RECOVERIES IN REDUCTION OF EXPENDITURE_PUBLICATION

090 - Secretariate
013- Commerce and Industries Department Gas Distribution Project-Implementation Cell [CI]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
014- Commerce and Industries Department Strengthening of the Department of Commerce and Industries in Connection with establishment of Export Zone at Falta [CI]

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
74
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 3451
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
015- Strengthening of the Department of Commerce & Industries in connection with establishment of Export Zone at Falta [CI]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
047- Department of Commerce & Industries [CI]
70-Deduct Recoveries
01-Others ... -7,996 ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
048- Commerce & Industries Department Gas Distribution Project-Implementation Cell [CI]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
Total - 090 - Deduct - Recoveries ... -7,996 ... ... ... ... ...
911 - Deduct Recoveries of Overpayments
012- Deduct Recoveries of Overpayments [CI]
70-Deduct Recoveries
01-Others ... -99,878 ... ... ... ... ...
013- Deduct Recoveries of Overpayments [CI]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
Total - 911 - Deduct - Recoveries ... -99,878 ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
75
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 3451
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Total - 3451 - Deduct - Recoveries ... -1,07,874 ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
76
REVENUE EXPENDITURE
DEMAND No. 09
Commerce & Industries Department
C-Economic Services - (j) General Economic Services
Head of Account : 3475 - Other General Economic Services
.

Voted Rs. Nil Charged Rs. Nil Total Rs. Nil


-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
Voted Rs. Charged Rs. Total Rs.
Gross Expenditure ... ... ...
Deduct - Recoveries ... ... ...
Net Expenditure ... ... ...

REVENUE EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

200 - Regulation of Other Business Undertakings 6,17,305 66,61,989 ... ... ... ... ...
Total - 00 6,17,305 66,61,989 ... ... ... ... ...
Voted 6,17,305 66,61,989 ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Grand Total - Gross 6,17,305 66,61,989 ... ... ... ... ...
Voted 6,17,305 66,61,989 ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Administrative Expenditure ... 66,61,989 ... ... ... ... ...
State Development Schemes 6,17,305 ... ... ... ... ... ...
State Development Schemes (Central Assistance) ... ... ... ... ... ... ...
Central Sector Scheme ... ... ... ... ... ... ...
Deduct Recoveries ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
77
REVENUE EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Charged ... ... ... ... ... ... ...


Grand Total - Net 6,17,305 66,61,989 ... ... ... ... ...
Voted 6,17,305 66,61,989 ... ... ... ... ...
Charged ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
78
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 3475
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

DETAILED ACCOUNT NO. 3475-00-200 - REGULATION OF OTHER BUSINESS UNDERTAKINGS


200 - Regulation of Other Business Undertakings
Administrative Expenditure
003 - Administration of West Bengal Societies Registra- tion(Amendment)Act,1961 [CI]
01- Salaries
01-Pay ... ... ... ... ... ... ...
14-Grade Pay ... ... ... ... ... ... ...
02-Dearness Allowance ... ... ... ... ... ... ...
03-House Rent Allowance ... ... ... ... ... ... ...
04-Ad hoc Bonus ... ... ... ... ... ... ...
07-Other Allowances ... ... ... ... ... ... ...
12-Medical Allowances ... ... ... ... ... ... ...
07- Medical Reimbursements ... ... ... ... ... ... ...
12- Medical Reimbursements under WBHS 2008 ... ... ... ... ... ... ...
005 - Administration of the Indian Partnership Act,1932 [CI]
01- Salaries
01-Pay ... 19,89,840 ... ... ... ... ...
14-Grade Pay ... 4,96,000 ... ... ... ... ...
02-Dearness Allowance ... 17,41,126 ... ... ... ... ...
03-House Rent Allowance ... 2,95,111 ... ... ... ... ...
04-Ad hoc Bonus ... 20,400 ... ... ... ... ...
05-Interim Relief ... 1,32,895 ... ... ... ... ...
07-Other Allowances ... 2,400 ... ... ... ... ...
12-Medical Allowances ... 10,800 ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
79
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 3475
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

13-Dearness Pay ... ... ... ... ... ... ...


Total - 3475-00-200-005-01 ... 46,88,572 ... ... ... ... ...
07- Medical Reimbursements ... ... ... ... ... ... ...
11- Travel Expenses ... ... ... ... ... ... ...
12- Medical Reimbursements under WBHS 2008 ... 6,293 ... ... ... ... ...
13- Office Expenses
01-Electricity ... 2,57,008 ... ... ... ... ...
02-Telephone ... 29,177 ... ... ... ... ...
03-Maintenance / P.O.L. for Office Vehicles ... 1,79,721 ... ... ... ... ...
04-Other Office Expenses ... 2,29,195 ... ... ... ... ...
Total - 3475-00-200-005-13 ... 6,95,101 ... ... ... ... ...
14- Rents, Rates and Taxes ... 12,45,523 ... ... ... ... ...
50- Other Charges ... 26,500 ... ... ... ... ...
Total - Administrative Expenditure-3475-00-200-005 ... 66,61,989 ... ... ... ... ...
Total - Administrative Expenditure-3475-00-200 ... 66,61,989 ... ... ... ... ...
State Development Schemes
001 - Modernisation of Registrar of Firms Office through e-Registration and digitisation of old records including hardware/software and training of personnel [CI]
50- Other Charges 6,17,305 ... ... ... ... ... ...
77- Computerisation ... ... ... ... ... ... ...
98- Training ... ... ... ... ... ... ...
Total - State Development Schemes-3475-00-200-001 6,17,305 ... ... ... ... ... ...
004 - Modernisation of Registrar of Firms Office through e-Registration and digitisation of old records including hardware/software and training of personnel [CI]
50- Other Charges ... ... ... ... ... ... ...
Total - State Development Schemes-3475-00-200 6,17,305 ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
80
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 3475
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Total - 3475-00-200 6,17,305 66,61,989 ... ... ... ... ...


DETAILED ACCOUNT NO. 3475 - DEDUCT RECOVERIES IN REDUCTION OF EXPENDITURE_PUBLICATION

200 - Regulation of Other Business Undertakings


003- Administration of West Bengal Societies Registra- tion(Amendment)Act,1961 [CI]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
005- Administration of the Indian Partnership Act,1932 [CI]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
Total - 200 - Deduct - Recoveries ... ... ... ... ... ... ...
Total - 3475 - Deduct - Recoveries ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
81
CAPITAL EXPENDITURE
DEMAND No. 09
Commerce & Industries Department
A-Capital Account of General Services -
Head of Account : 4059 - Capital Outlay on Public Works
.

Voted Rs. Nil Charged Rs. Nil Total Rs. Nil


-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
Voted Rs. Charged Rs. Total Rs.
Gross Expenditure ... ... ...
Deduct - Recoveries ... ... ...
Net Expenditure ... ... ...

CAPITAL EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

01 - OFFICE BUILDINGS
051 - Construction 1,25,05,571 ... ... ... ... ... ...
Total - 01 1,25,05,571 ... ... ... ... ... ...
Voted 1,25,05,571 ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Grand Total - Gross 1,25,05,571 ... ... ... ... ... ...
Voted 1,25,05,571 ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Administrative Expenditure ... ... ... ... ... ... ...
State Development Schemes 1,25,05,571 ... ... ... ... ... ...
State Development Schemes (Central Assistance) ... ... ... ... ... ... ...
Central Sector Scheme ... ... ... ... ... ... ...
Deduct Recoveries ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
82
CAPITAL EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Voted ... ... ... ... ... ... ...


Charged ... ... ... ... ... ... ...
Grand Total - Net 1,25,05,571 ... ... ... ... ... ...
Voted 1,25,05,571 ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
83
CAPITAL EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 4059
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

DETAILED ACCOUNT NO. 4059-01-051 - CONSTRUCTION


01 -OFFICE BUILDINGS
051 - Construction
State Development Schemes
030 - Renovation of Office Building of Raj Bhavan Press [CI]
53- Major Works / Land and Buildings ... ... ... ... ... ... ...
031 - Renovation of Kadapara Press [CI]
53- Major Works / Land and Buildings ... ... ... ... ... ... ...
078 - Construction of Office Building for Mining Estate Branch at Asansol [CI]
53- Major Works / Land and Buildings ... ... ... ... ... ... ...
079 - Construction of office buildings at South Bengal Unit of the Geological Prospecting Branch at Bankura [CI]
53- Major Works / Land and Buildings ... ... ... ... ... ... ...
081 - Construction of Auditorium and Conference Hall at Silpa Sadan [CI]
53- Major Works / Land and Buildings 1,25,05,571 ... ... ... ... ... ...
Total - State Development Schemes-4059-01-051-081 1,25,05,571 ... ... ... ... ... ...
Total - State Development Schemes-4059-01-051 1,25,05,571 ... ... ... ... ... ...
Total - 4059-01-051 1,25,05,571 ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
84
CAPITAL EXPENDITURE
DEMAND No. 09
Commerce & Industries Department
C-Capital Account of Economic Services - (a) Capital Account of Agriculture and Allied Activities
Head of Account : 4407 - Capital Outlay on Plantations
.

Voted Rs. Nil Charged Rs. Nil Total Rs. Nil


-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
Voted Rs. Charged Rs. Total Rs.
Gross Expenditure ... ... ...
Deduct - Recoveries ... ... ...
Net Expenditure ... ... ...

CAPITAL EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

01 - TEA
190 - Investments in Public Sector and Other ... ... ... ... ... ... ...
Undertakings
Total - 01 ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Grand Total - Gross ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Administrative Expenditure ... ... ... ... ... ... ...
State Development Schemes ... ... ... ... ... ... ...
State Development Schemes (Central Assistance) ... ... ... ... ... ... ...
Central Sector Scheme ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
85
CAPITAL EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Deduct Recoveries ... ... ... ... ... ... ...


Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Grand Total - Net ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
86
CAPITAL EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 4407
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

DETAILED ACCOUNT NO. 4407-01-190 - INVESTMENTS IN PUBLIC SECTOR AND OTHER UNDERTAKINGS
01 -TEA
190 - Investments in Public Sector and Other Undertakings
State Development Schemes
001 - Setting up of West Bengal Tea Development Corporation Ltd. [CI]
54- Investment ... ... ... ... ... ... ...
Total - 4407-01-190 ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
87
CAPITAL EXPENDITURE
DEMAND No. 09
Commerce & Industries Department
C-Capital Account of Economic Services - (c) Capital Account of Special Areas Programme
Head of Account : 4551 - Capital Outlay on Hill Areas
.

Voted Rs. Nil Charged Rs. Nil Total Rs. Nil


-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
Voted Rs. Charged Rs. Total Rs.
Gross Expenditure ... ... ...
Deduct - Recoveries ... ... ...
Net Expenditure ... ... ...

CAPITAL EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

60 - OTHER HILL AREAS


190 - Investment in Public Sector and Other Undertakings ... ... ... ... ... ... ...
Total - 60 ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Grand Total - Gross ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Administrative Expenditure ... ... ... ... ... ... ...
State Development Schemes ... ... ... ... ... ... ...
State Development Schemes (Central Assistance) ... ... ... ... ... ... ...
Central Sector Scheme ... ... ... ... ... ... ...
Deduct Recoveries ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
88
CAPITAL EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Voted ... ... ... ... ... ... ...


Charged ... ... ... ... ... ... ...
Grand Total - Net ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
89
CAPITAL EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 4551
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

DETAILED ACCOUNT NO. 4551-60-190 - INVESTMENT IN PUBLIC SECTOR AND OTHER UNDERTAKINGS
60 -OTHER HILL AREAS
190 - Investment in Public Sector and Other Undertakings
State Development Schemes
001 - Setting Up of West Bengal Tea Development Corporation Ltd. [CI]
54- Investment ... ... ... ... ... ... ...
Total - 4551-60-190 ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
90
CAPITAL EXPENDITURE
DEMAND No. 09
Commerce & Industries Department
C-Capital Account of Economic Services - (f) Capital Account of Industry and Minerals
Head of Account : 4857 - Capital Outlay on Chemical and Phermaceutical Industries
.

Voted Rs. Nil Charged Rs. Nil Total Rs. Nil


-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
Voted Rs. Charged Rs. Total Rs.
Gross Expenditure ... ... ...
Deduct - Recoveries ... ... ...
Net Expenditure ... ... ...

CAPITAL EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

02 - DRUGS AND PHARMACEUTICAL INDUSTRIES


190 - Investment in Public Sector and Other Undertakings ... ... ... ... ... ... ...
Total - 02 ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Grand Total - Gross ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Administrative Expenditure ... ... ... ... ... ... ...
State Development Schemes ... ... ... ... ... ... ...
State Development Schemes (Central Assistance) ... ... ... ... ... ... ...
Central Sector Scheme ... ... ... ... ... ... ...
Deduct Recoveries ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
91
CAPITAL EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Voted ... ... ... ... ... ... ...


Charged ... ... ... ... ... ... ...
Grand Total - Net ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
92
CAPITAL EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 4857
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

DETAILED ACCOUNT NO. 4857-02-190 - INVESTMENT IN PUBLIC SECTOR AND OTHER UNDERTAKINGS
02 -DRUGS AND PHARMACEUTICAL INDUSTRIES
190 - Investment in Public Sector and Other Undertakings
State Development Schemes
001 - West Bengal Pharmaceutical and Phito Chemical Development Corporation [CI]
54- Investment ... ... ... ... ... ... ...
002 - Infusion India Limited [CI]
54- Investment ... ... ... ... ... ... ...
Total - 4857-02-190 ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
93
CAPITAL EXPENDITURE
DEMAND No. 09
Commerce & Industries Department
C-Capital Account of Economic Services - (f) Capital Account of Industry and Minerals
Head of Account : 4860 - Capital Outlay on Consumer Industries
.

Voted Rs. Nil Charged Rs. Nil Total Rs. Nil


-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
Voted Rs. Charged Rs. Total Rs.
Gross Expenditure ... ... ...
Deduct - Recoveries ... ... ...
Net Expenditure ... ... ...

CAPITAL EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

03 - LEATHER
800 - Other Expenditure ... ... ... ... ... ... ...
Total - 03 ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
60 - OTHERS
600 - Others ... ... ... ... ... ... ...
Total - 60 ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Grand Total - Gross ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
94
CAPITAL EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Administrative Expenditure ... ... ... ... ... ... ...


State Development Schemes ... ... ... ... ... ... ...
State Development Schemes (Central Assistance) ... ... ... ... ... ... ...
Central Sector Scheme ... ... ... ... ... ... ...
Deduct Recoveries ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Grand Total - Net ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
95
CAPITAL EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 4860
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

DETAILED ACCOUNT NO. 4860-03-800 - OTHER EXPENDITURE


03 -LEATHER
800 - Other Expenditure
State Development Schemes
001 - Setting up of Leather Complex [CI]
53- Major Works / Land and Buildings ... ... ... ... ... ... ...
Total - 4860-03-800 ... ... ... ... ... ... ...
DETAILED ACCOUNT NO. 4860-60-600 - OTHERS
60 -OTHERS
600 - Others
State Development Schemes
001 - Greater Calcutta Gas Supply Corporation Ltd [CI]
54- Investment ... ... ... ... ... ... ...
Total - 4860-60-600 ... ... ... ... ... ... ...
DETAILED ACCOUNT NO. 4860 - DEDUCT RECOVERIES IN REDUCTION OF EXPENDITURE_PUBLICATION
60 - OTHERS
206 - Distilleries
901- Distilleries [CI]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
Total - 206 - Deduct - Recoveries ... ... ... ... ... ... ...
Total - 4860 - Deduct - Recoveries ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
96
CAPITAL EXPENDITURE
DEMAND No. 09
Commerce & Industries Department
C-Capital Account of Economic Services - (f) Capital Account of Industry and Minerals
Head of Account : 4885 - Other Capital Outlay on Industries and Minerals
.

Voted Rs. Nil Charged Rs. Nil Total Rs. Nil


-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
Voted Rs. Charged Rs. Total Rs.
Gross Expenditure ... ... ...
Deduct - Recoveries ... ... ...
Net Expenditure ... ... ...

CAPITAL EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

01 - INVESTMENTS IN INDUSTRIAL FINALCIAL INSUTITUTIONS


190 - Investments In Public Sector And Other 60,00,00,000 ... ... ... ... ... ...
Undertakings
Total - 01 60,00,00,000 ... ... ... ... ... ...
Voted 60,00,00,000 ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
60 - OTHERS
800 - Other Expenditure ... ... ... ... ... ... ...
Total - 60 ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Grand Total - Gross 60,00,00,000 ... ... ... ... ... ...
Voted 60,00,00,000 ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
97
CAPITAL EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Charged ... ... ... ... ... ... ...


Administrative Expenditure ... ... ... ... ... ... ...
State Development Schemes 60,00,00,000 ... ... ... ... ... ...
State Development Schemes (Central Assistance) ... ... ... ... ... ... ...
Central Sector Scheme ... ... ... ... ... ... ...
Deduct Recoveries ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Grand Total - Net 60,00,00,000 ... ... ... ... ... ...
Voted 60,00,00,000 ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
98
CAPITAL EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 4885
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

DETAILED ACCOUNT NO. 4885-01-190 - INVESTMENTS IN PUBLIC SECTOR AND OTHER UNDERTAKINGS
01 -INVESTMENTS IN INDUSTRIAL FINALCIAL INSUTITUTIONS
190 - Investments In Public Sector And Other Undertakings
State Development Schemes
002 - West Bengal Industiral Development Corporation Ltd [CI]
54- Investment 60,00,00,000 ... ... ... ... ... ...
Total - State Development Schemes-4885-01-190 60,00,00,000 ... ... ... ... ... ...
Total - 4885-01-190 60,00,00,000 ... ... ... ... ... ...
DETAILED ACCOUNT NO. 4885-60-800 - OTHER EXPENDITURE
60 -OTHERS
800 - Other Expenditure
State Development Schemes
007 - Setting up of different industrial parks [CI]
53- Major Works / Land and Buildings ... ... ... ... ... ... ...
Total - 4885-60-800 ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
99
LOAN AND ADVANCES-DISBURSEMENT
DEMAND No. 09
Commerce & Industries Department
E-Public Debt -
Head of Account : 6003 - Internal Debt of the State Government
.

Voted Rs. Nil Charged Rs. Nil Total Rs. Nil


-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
Voted Rs. Charged Rs. Total Rs.
Gross Expenditure ... ... ...
Deduct - Recoveries ... ... ...
Net Expenditure ... ... ...

LOAN AND ADVANCES-DISBURSEMENT


ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

109 - Loans from other Institutions ... ... ... ... ... ... ...
Total - 00 ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Grand Total - Gross ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Administrative Expenditure ... ... ... ... ... ... ...
State Development Schemes ... ... ... ... ... ... ...
State Development Schemes (Central Assistance) ... ... ... ... ... ... ...
Central Sector Scheme ... ... ... ... ... ... ...
Deduct Recoveries ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
100
LOAN AND ADVANCES-DISBURSEMENT
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Charged ... ... ... ... ... ... ...


Grand Total - Net ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
101
LOAN AND ADVANCES-DISBURSEMENT
DETAILED ACCOUNT - MAJOR HEAD 6003
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

DETAILED ACCOUNT NO. 6003-00-109 - LOANS FROM OTHER INSTITUTIONS


109 - Loans from other Institutions
Administrative Expenditure
001 - Loans from WBIDFC taken by C&I Department for installation of CETP at Kolkata Lather Complex. [CI]
56- Repayment of Loans Charged ... ... ... ... ... ... ...
019 - Loans from WBIDFC taken by C&I Department for installation of CETP at Kolkata Lather Complex. [CI]
56- Repayment of Loans Charged ... ... ... ... ... ... ...
Total - 6003-00-109 ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
102
LOAN EXPENDITURE
DEMAND No. 09
Commerce & Industries Department
F-Loans and Advances -
Head of Account : 6407 - Loans for Plantations
.

Voted Rs. Nil Charged Rs. Nil Total Rs. Nil


-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
Voted Rs. Charged Rs. Total Rs.
Gross Expenditure ... ... ...
Deduct - Recoveries ... ... ...
Net Expenditure ... ... ...

LOAN EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

01 - TEA
190 - Loans to Public Sector and Other Undertakings ... ... ... ... ... ... ...
Total - 01 ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Grand Total - Gross ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Administrative Expenditure ... ... ... ... ... ... ...
State Development Schemes ... ... ... ... ... ... ...
State Development Schemes (Central Assistance) ... ... ... ... ... ... ...
Central Sector Scheme ... ... ... ... ... ... ...
Deduct Recoveries ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
103
LOAN EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Voted ... ... ... ... ... ... ...


Charged ... ... ... ... ... ... ...
Grand Total - Net ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
104
LOAN EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 6407
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

DETAILED ACCOUNT NO. 6407-01-190 - LOANS TO PUBLIC SECTOR AND OTHER UNDERTAKINGS
01 -TEA
190 - Loans to Public Sector and Other Undertakings
Administrative Expenditure
002 - Loans to West Bengal Tea Development Corporation Ltd. [CI]
55- Loans and Advances ... ... ... ... ... ... ...
State Development Schemes
001 - Loans to West Bengal Tea Development Corporation Ltd. [CI]
55- Loans and Advances ... ... ... ... ... ... ...
Total - 6407-01-190 ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
105
LOAN EXPENDITURE
DEMAND No. 09
Commerce & Industries Department
F-Loans and Advances -
Head of Account : 6551 - Loans for Hill Areas
.

Voted Rs. Nil Charged Rs. Nil Total Rs. Nil


-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
Voted Rs. Charged Rs. Total Rs.
Gross Expenditure ... ... ...
Deduct - Recoveries ... ... ...
Net Expenditure ... ... ...

LOAN EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

60 - OTHER HILL AREAS


101 - Development of Hill Areas ... ... ... ... ... ... ...
Total - 60 ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Grand Total - Gross ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Administrative Expenditure ... ... ... ... ... ... ...
State Development Schemes ... ... ... ... ... ... ...
State Development Schemes (Central Assistance) ... ... ... ... ... ... ...
Central Sector Scheme ... ... ... ... ... ... ...
Deduct Recoveries ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
106
LOAN EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Voted ... ... ... ... ... ... ...


Charged ... ... ... ... ... ... ...
Grand Total - Net ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
107
LOAN EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 6551
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

DETAILED ACCOUNT NO. 6551-60-101 - DEVELOPMENT OF HILL AREAS


60 -OTHER HILL AREAS
101 - Development of Hill Areas
Administrative Expenditure
003 - Loans to West Bengal Tea Development Corporation [CI]
55- Loans and Advances ... ... ... ... ... ... ...
State Development Schemes
001 - Loans to West Bengal Tea Development Corporation [CI]
55- Loans and Advances ... ... ... ... ... ... ...
Total - 6551-60-101 ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
108
LOAN EXPENDITURE
DEMAND No. 09
Commerce & Industries Department
F-Loans and Advances -
Head of Account : 6857 - Loans for Chemical and Pharmaceutical Industries
.

Voted Rs. Nil Charged Rs. Nil Total Rs. Nil


-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
Voted Rs. Charged Rs. Total Rs.
Gross Expenditure ... ... ...
Deduct - Recoveries ... ... ...
Net Expenditure ... ... ...

LOAN EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

02 - DRUGS AND PHARMACEUTICAL INDUSTRIES


190 - Loans to Public Sector and other undertakings ... 4,07,37,149 ... ... ... ... ...
Total - 02 ... 4,07,37,149 ... ... ... ... ...
Voted ... 4,07,37,149 ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Grand Total - Gross ... 4,07,37,149 ... ... ... ... ...
Voted ... 4,07,37,149 ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Administrative Expenditure ... 4,07,37,149 ... ... ... ... ...
State Development Schemes ... ... ... ... ... ... ...
State Development Schemes (Central Assistance) ... ... ... ... ... ... ...
Central Sector Scheme ... ... ... ... ... ... ...
Deduct Recoveries ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
109
LOAN EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Voted ... ... ... ... ... ... ...


Charged ... ... ... ... ... ... ...
Grand Total - Net ... 4,07,37,149 ... ... ... ... ...
Voted ... 4,07,37,149 ... ... ... ... ...
Charged ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
110
LOAN EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 6857
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

DETAILED ACCOUNT NO. 6857-02-190 - LOANS TO PUBLIC SECTOR AND OTHER UNDERTAKINGS
02 -DRUGS AND PHARMACEUTICAL INDUSTRIES
190 - Loans to Public Sector and other undertakings
Administrative Expenditure
001 - Loans to West Bengal Pharmaceutical & Phyto chemical Development Corporation Ltd [CI]
55- Loans and Advances ... 2,09,16,667 ... ... ... ... ...
Total - Administrative Expenditure-6857-02-190-001 ... 2,09,16,667 ... ... ... ... ...
002 - Loans to Infusion (India) Ltd. [CI]
55- Loans and Advances ... 1,98,20,482 ... ... ... ... ...
Total - Administrative Expenditure-6857-02-190-002 ... 1,98,20,482 ... ... ... ... ...
Total - Administrative Expenditure-6857-02-190 ... 4,07,37,149 ... ... ... ... ...
Total - 6857-02-190 ... 4,07,37,149 ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
111
LOAN EXPENDITURE
DEMAND No. 09
Commerce & Industries Department
F-Loans and Advances -
Head of Account : 6859 - Loans For Telecommunication And Electronics Industries
.

Voted Rs. Nil Charged Rs. Nil Total Rs. Nil


-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
Voted Rs. Charged Rs. Total Rs.
Gross Expenditure ... ... ...
Deduct - Recoveries ... ... ...
Net Expenditure ... ... ...

LOAN EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

02 - ELECTRONICS
190 - Loans to Public Sector and Other Undertakings ... ... ... ... ... ... ...
Total - 02 ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Grand Total - Gross ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Administrative Expenditure ... ... ... ... ... ... ...
State Development Schemes ... ... ... ... ... ... ...
State Development Schemes (Central Assistance) ... ... ... ... ... ... ...
Central Sector Scheme ... ... ... ... ... ... ...
Deduct Recoveries ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
112
LOAN EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Voted ... ... ... ... ... ... ...


Charged ... ... ... ... ... ... ...
Grand Total - Net ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
113
LOAN EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 6859
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

DETAILED ACCOUNT NO. 6859-02-190 - LOANS TO PUBLIC SECTOR AND OTHER UNDERTAKINGS
02 -ELECTRONICS
190 - Loans to Public Sector and Other Undertakings
Administrative Expenditure
003 - Loans to W.B.E.I.D.C. for payment of arrear sales tax dues ofM/S W.B.Consumer Electronics Ltd. [CI]
55- Loans and Advances ... ... ... ... ... ... ...
Total - 6859-02-190 ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
114
LOAN EXPENDITURE
DEMAND No. 09
Commerce & Industries Department
F-Loans and Advances -
Head of Account : 6860 - Loans for Consumer Industries
.

Voted Rs. Nil Charged Rs. Nil Total Rs. Nil


-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
Voted Rs. Charged Rs. Total Rs.
Gross Expenditure ... ... ...
Deduct - Recoveries ... ... ...
Net Expenditure ... ... ...

LOAN EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

04 - SUGAR
190 - Loans to Public Sector and Other Unndertakings ... 2,58,870 ... ... ... ... ...
Total - 04 ... 2,58,870 ... ... ... ... ...
Voted ... 2,58,870 ... ... ... ... ...
Charged ... ... ... ... ... ... ...
60 - OTHERS
600 - Others ... 3,47,00,000 ... ... ... ... ...
Total - 60 ... 3,47,00,000 ... ... ... ... ...
Voted ... 3,47,00,000 ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Grand Total - Gross ... 3,49,58,870 ... ... ... ... ...
Voted ... 3,49,58,870 ... ... ... ... ...
Charged ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
115
LOAN EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Administrative Expenditure ... 3,49,58,870 ... ... ... ... ...


State Development Schemes ... ... ... ... ... ... ...
State Development Schemes (Central Assistance) ... ... ... ... ... ... ...
Central Sector Scheme ... ... ... ... ... ... ...
Deduct Recoveries ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Grand Total - Net ... 3,49,58,870 ... ... ... ... ...
Voted ... 3,49,58,870 ... ... ... ... ...
Charged ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
116
LOAN EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 6860
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

DETAILED ACCOUNT NO. 6860-04-190 - LOANS TO PUBLIC SECTOR AND OTHER UNNDERTAKINGS
04 -SUGAR
190 - Loans to Public Sector and Other Unndertakings
Administrative Expenditure
002 - Loans to West Bengal Sugar Induistries Development Corporation Ltd [CI]
55- Loans and Advances ... 2,58,870 ... ... ... ... ...
Total - Administrative Expenditure-6860-04-190 ... 2,58,870 ... ... ... ... ...
Total - 6860-04-190 ... 2,58,870 ... ... ... ... ...
DETAILED ACCOUNT NO. 6860-60-600 - OTHERS
60 -OTHERS
600 - Others
Administrative Expenditure
012 - Loans to Greater Calcutta Gas Supply Corporation [CI]
55- Loans and Advances ... ... ... ... ... ... ...
013 - Loans to Greater Calcutta Gas Supply Corp.(CI) [CI]
55- Loans and Advances ... 3,47,00,000 ... ... ... ... ...
Total - Administrative Expenditure-6860-60-600-013 ... 3,47,00,000 ... ... ... ... ...
Total - Administrative Expenditure-6860-60-600 ... 3,47,00,000 ... ... ... ... ...
Total - 6860-60-600 ... 3,47,00,000 ... ... ... ... ...
DETAILED ACCOUNT NO. 6860 - DEDUCT RECOVERIES IN REDUCTION OF EXPENDITURE_PUBLICATION
60 - OTHERS
600 - Others
003- Loans to West Bengal Industrial Infrastructure Development Corporation [CI]
70-Deduct Recoveries

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
117
LOAN EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 6860
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

01-Others ... ... ... ... ... ... ...


02-W.B.H.S. 2008 ... ... ... ... ... ... ...
Total - 600 - Deduct - Recoveries ... ... ... ... ... ... ...
Total - 6860 - Deduct - Recoveries ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
118
LOAN EXPENDITURE
DEMAND No. 09
Commerce & Industries Department
F-Loans and Advances -
Head of Account : 6885 - Other Loans To Industries And Minerals
.

Voted Rs. Nil Charged Rs. Nil Total Rs. Nil


-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
Voted Rs. Charged Rs. Total Rs.
Gross Expenditure ... ... ...
Deduct - Recoveries ... ... ...
Net Expenditure ... ... ...

LOAN EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

01 - LOANS TO INDUSTRIAL FINANCIAL INSTUTUTIONS


190 - Loans to Public Sector and Other Undertakings ... ... ... ... ... ... ...
Total - 01 ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
60 - OTHERS
800 - Other Loans ... ... ... ... ... ... ...
Total - 60 ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Grand Total - Gross ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
119
LOAN EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Administrative Expenditure ... ... ... ... ... ... ...


State Development Schemes ... ... ... ... ... ... ...
State Development Schemes (Central Assistance) ... ... ... ... ... ... ...
Central Sector Scheme ... ... ... ... ... ... ...
Deduct Recoveries ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Grand Total - Net ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
120
LOAN EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 6885
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

DETAILED ACCOUNT NO. 6885-01-190 - LOANS TO PUBLIC SECTOR AND OTHER UNDERTAKINGS
01 -LOANS TO INDUSTRIAL FINANCIAL INSTUTUTIONS
190 - Loans to Public Sector and Other Undertakings
Administrative Expenditure
001 - Loans to West Bengal Industrial Development Corporation Ltd [CI]
55- Loans and Advances ... ... ... ... ... ... ...
Total - 6885-01-190 ... ... ... ... ... ... ...
DETAILED ACCOUNT NO. 6885-60-800 - OTHER LOANS
60 -OTHERS
800 - Other Loans
Administrative Expenditure
008 - Loans to West Bengal Industrial Infrastructure Development corporation for Pormotion of Infrastrucutre facilities [CI]
55- Loans and Advances ... ... ... ... ... ... ...
009 - Loans to india Belting [CI]
55- Loans and Advances ... ... ... ... ... ... ...
State Development Schemes
001 - Loans to West Bengal Industrial Infrastucture Development corporation [CI]
55- Loans and Advances ... ... ... ... ... ... ...
006 - Loans to West Bengal Industrial Development Corporation Ltd [CI] [CI]
55- Loans and Advances ... ... ... ... ... ... ...
007 - Loans to District Magistrates as a Corpus Fund for preparation of Mine Plan and others [CI]
55- Loans and Advances ... ... ... ... ... ... ...
Total - 6885-60-800 ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
121
LOAN EXPENDITURE
DEMAND No. 09
Commerce & Industries Department
F-Loans and Advances -
Head of Account : 7465 - Loans for General Financial and Trading Institutions
.

Voted Rs. Nil Charged Rs. Nil Total Rs. Nil


-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
Voted Rs. Charged Rs. Total Rs.
Gross Expenditure ... ... ...
Deduct - Recoveries ... ... ...
Net Expenditure ... ... ...

LOAN EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

102 - Trading Institutions ... ... ... ... ... ... ...
Total - 00 ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Grand Total - Gross ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Administrative Expenditure ... ... ... ... ... ... ...
State Development Schemes ... ... ... ... ... ... ...
State Development Schemes (Central Assistance) ... ... ... ... ... ... ...
Central Sector Scheme ... ... ... ... ... ... ...
Deduct Recoveries ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
122
LOAN EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Charged ... ... ... ... ... ... ...


Grand Total - Net ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
123
LOAN EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 7465
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

DETAILED ACCOUNT NO. 7465-00-102 - TRADING INSTITUTIONS


102 - Trading Institutions
Administrative Expenditure
002 - Loans to West Bengal Mineral Development and Trading Corporation [CI]
55- Loans and Advances ... ... ... ... ... ... ...
State Development Schemes
001 - Loans to West Bengal Mineral Development and Trading Corporation [CI]
55- Loans and Advances ... ... ... ... ... ... ...
Total - 7465-00-102 ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
124
REVENUE EXPENDITURE
DEMAND No. 10
Consumer Affairs Department
A-General Services - (d) Administrative Services
Head of Account : 2052 - Secretariat--General Services
.

Voted Rs. 3,59,94,000 Charged Rs. Nil Total Rs. 3,59,94,000


-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
Voted Rs. Charged Rs. Total Rs.
Gross Expenditure 3,59,94,000 ... 3,59,94,000
Deduct - Recoveries -4,000 ... -4,000
Net Expenditure 3,59,90,000 ... 3,59,90,000

REVENUE EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

090 - Secretariat ... 2,62,45,198 ... 2,86,51,000 ... 3,30,18,000 3,59,94,000


Total - 00 ... 2,62,45,198 ... 2,86,51,000 ... 3,30,18,000 3,59,94,000
Voted ... 2,62,45,198 ... 2,86,51,000 ... 3,30,18,000 3,59,94,000
Charged ... ... ... ... ... ... ...
Grand Total - Gross ... 2,62,45,198 ... 2,86,51,000 ... 3,30,18,000 3,59,94,000
Voted ... 2,62,45,198 ... 2,86,51,000 ... 3,30,18,000 3,59,94,000
Charged ... ... ... ... ... ... ...
Administrative Expenditure ... 2,62,45,198 ... 2,86,51,000 ... 3,30,18,000 3,59,94,000
State Development Schemes ... ... ... ... ... ... ...
State Development Schemes (Central Assistance) ... ... ... ... ... ... ...
Central Sector Scheme ... ... ... ... ... ... ...
Deduct Recoveries ... ... ... -4,000 ... -4,000 -4,000
Voted ... ... ... -4,000 ... -4,000 -4,000

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
125
REVENUE EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Charged ... ... ... ... ... ... ...


Grand Total - Net ... 2,62,45,198 ... 2,86,47,000 ... 3,30,14,000 3,59,90,000
Voted ... 2,62,45,198 ... 2,86,47,000 ... 3,30,14,000 3,59,90,000
Charged ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
126
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2052
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

DETAILED ACCOUNT NO. 2052-00-090 - SECRETARIAT


090 - Secretariat
Administrative Expenditure
020 - Department of Consumer Affairs [CA]
01- Salaries
01-Pay ... 76,38,069 ... 69,75,000 ... 95,00,000 1,00,00,000
14-Grade Pay ... 15,77,347 ... 17,44,000 ... 19,67,000 20,26,000
02-Dearness Allowance ... 60,22,623 ... 75,57,000 ... 76,00,000 84,00,000
03-House Rent Allowance ... 11,03,477 ... 12,21,000 ... 12,00,000 12,50,000
04-Ad hoc Bonus ... 81,534 ... 82,000 ... 98,000 1,01,000
05-Interim Relief ... 3,63,465 ... 6,98,000 ... 5,24,000 5,24,000
07-Other Allowances ... 1,25,357 ... 96,000 ... 1,30,000 1,40,000
12-Medical Allowances ... 7,248 ... 5,000 ... 7,000 7,000
Total - 2052-00-090-020-01 ... 1,69,19,120 ... 1,83,78,000 ... 2,10,26,000 2,24,48,000
02- Wages ... 9,73,789 ... 11,77,000 ... 15,00,000 16,50,000
07- Medical Reimbursements ... 87,078 ... 44,000 ... 65,000 70,000
11- Travel Expenses ... 1,00,126 ... 3,92,000 ... 1,50,000 1,75,000
12- Medical Reimbursements under WBHS 2008 ... 5,13,499 ... 83,000 ... 3,20,000 3,50,000
13- Office Expenses
01-Electricity ... ... ... 19,000 ... 50,000 60,000
02-Telephone ... 3,76,104 ... 3,92,000 ... 3,92,000 4,19,000
03-Maintenance / P.O.L. for Office Vehicles ... 10,11,275 ... 10,85,000 ... 13,00,000 13,50,000
04-Other Office Expenses ... 12,84,524 ... 13,86,000 ... 13,86,000 14,83,000
Total - 2052-00-090-020-13 ... 26,71,903 ... 28,82,000 ... 31,28,000 33,12,000

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
127
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2052
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

27- Minor Works/ Maintenance ... ... ... 26,000 ... 26,000 27,000
28- Payment of Professional and Special Services
02-Other charges ... ... ... ... ... 5,59,000 6,15,000
50- Other Charges ... 17,100 ... 44,000 ... 44,000 47,000
77- Computerisation ... 1,16,298 ... 1,75,000 ... 2,00,000 3,00,000
78- Outsourcing of Security, Cleaning, Housekeeping ... 48,46,285 ... 54,50,000 ... 60,00,000 70,00,000
Total - Administrative Expenditure-2052-00-090 ... 2,62,45,198 ... 2,86,51,000 ... 3,30,18,000 3,59,94,000
Total - 2052-00-090 ... 2,62,45,198 ... 2,86,51,000 ... 3,30,18,000 3,59,94,000
DETAILED ACCOUNT NO. 2052 - DEDUCT RECOVERIES IN REDUCTION OF EXPENDITURE_PUBLICATION

090 - Secretariat
020- Department of Consumer Affairs [CA]
70-Deduct Recoveries
01-Others ... ... ... -4,000 ... -4,000 -4,000
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
Total - 090 - Deduct - Recoveries ... ... ... -4,000 ... -4,000 -4,000
Total - 2052 - Deduct - Recoveries ... ... ... -4,000 ... -4,000 -4,000

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
128
REVENUE EXPENDITURE
DEMAND No. 10
Consumer Affairs Department
C-Economic Services - (j) General Economic Services
Head of Account : 3456 - Civil Supplies
.

Voted Rs. 79,33,32,000 Charged Rs. Nil Total Rs. 79,33,32,000


-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
Voted Rs. Charged Rs. Total Rs.
Gross Expenditure 79,33,32,000 ... 79,33,32,000
Deduct - Recoveries -3,03,000 ... -3,03,000
Net Expenditure 79,30,29,000 ... 79,30,29,000

REVENUE EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

001 - Direction and Administration ... 25,52,51,395 ... 31,43,80,000 ... 28,88,85,000 40,03,32,000
104 - Consumer Welfare Fund ... ... ... 5,46,56,000 ... 1,50,00,000 4,30,00,000
800 - Other Expenditure 32,41,81,688 5,63,54,508 34,50,00,000 9,00,00,000 34,50,00,000 6,00,00,000 35,00,00,000
Total - 00 32,41,81,688 31,16,05,903 34,50,00,000 45,90,36,000 34,50,00,000 36,38,85,000 79,33,32,000
Voted 32,41,81,688 31,16,05,903 34,50,00,000 45,90,36,000 34,50,00,000 36,38,85,000 79,33,32,000
Charged ... ... ... ... ... ... ...
Grand Total - Gross 32,41,81,688 31,16,05,903 34,50,00,000 45,90,36,000 34,50,00,000 36,38,85,000 79,33,32,000
Voted 32,41,81,688 31,16,05,903 34,50,00,000 45,90,36,000 34,50,00,000 36,38,85,000 79,33,32,000
Charged ... ... ... ... ... ... ...
Administrative Expenditure ... 31,16,05,903 ... 45,90,36,000 ... 36,38,85,000 44,33,32,000
State Development Schemes 29,41,84,261 ... 34,50,00,000 ... 34,50,00,000 ... 35,00,00,000
State Development Schemes (Central Assistance) ... ... ... ... ... ... ...
Central Sector Scheme 2,99,97,427 ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
129
REVENUE EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Deduct Recoveries -30,000 -1,91,463 ... -2,18,000 ... -2,88,000 -3,03,000


Voted -30,000 -1,91,463 ... -2,18,000 ... -2,88,000 -3,03,000
Charged ... ... ... ... ... ... ...
Grand Total - Net 32,41,51,688 31,14,14,440 34,50,00,000 45,88,18,000 34,50,00,000 36,35,97,000 79,30,29,000
Voted 32,41,51,688 31,14,14,440 34,50,00,000 45,88,18,000 34,50,00,000 36,35,97,000 79,30,29,000
Charged ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
130
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 3456
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

DETAILED ACCOUNT NO. 3456-00-001 - DIRECTION AND ADMINISTRATION


001 - Direction and Administration
Administrative Expenditure
004 - Directorate of Consumers Affairs. [CA]
01- Salaries
01-Pay ... 5,02,38,148 ... 5,28,03,000 ... 5,45,00,000 6,00,00,000
14-Grade Pay ... 1,64,78,896 ... 1,32,01,000 ... 1,29,36,000 1,33,24,000
02-Dearness Allowance ... 5,04,12,830 ... 5,72,06,000 ... 6,20,00,000 6,82,87,000
03-House Rent Allowance ... 93,31,708 ... 92,41,000 ... 1,02,00,000 1,10,00,000
04-Ad hoc Bonus ... 7,07,200 ... 7,59,000 ... 7,20,000 7,50,000
05-Interim Relief ... 33,47,124 ... 52,80,000 ... 55,00,000 55,00,000
07-Other Allowances ... 1,53,524 ... 8,29,000 ... 3,00,000 3,50,000
11-Compensatory Allowance ... 1,43,565 ... 11,000 ... 1,51,000 1,59,000
12-Medical Allowances ... 2,44,451 ... 3,05,000 ... 2,44,000 2,44,000
Total - 3456-00-001-004-01 ... 13,10,57,446 ... 13,96,35,000 ... 14,65,51,000 15,96,14,000
02- Wages ... 71,000 ... 3,21,000 ... 90,000 1,10,000
07- Medical Reimbursements ... ... ... 55,000 ... 10,000 10,000
11- Travel Expenses ... 5,64,519 ... 20,17,000 ... 7,00,000 7,50,000
12- Medical Reimbursements under WBHS 2008 ... 24,06,461 ... 17,44,000 ... 17,44,000 18,66,000
13- Office Expenses
01-Electricity ... 3,80,750 ... 4,91,000 ... 4,91,000 5,25,000
02-Telephone ... 7,15,530 ... 11,99,000 ... 7,50,000 8,00,000
03-Maintenance / P.O.L. for Office Vehicles ... 14,87,635 ... 18,12,000 ... 18,12,000 19,39,000
04-Other Office Expenses ... 30,93,829 ... 34,43,000 ... 34,43,000 36,84,000

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
131
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 3456
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Total - 3456-00-001-004-13 ... 56,77,744 ... 69,45,000 ... 64,96,000 69,48,000


14- Rents, Rates and Taxes ... 79,11,941 ... 1,09,00,000 ... 90,00,000 1,00,00,000
50- Other Charges ... 7,82,453 ... 8,72,000 ... 8,72,000 9,33,000
Total - Administrative Expenditure-3456-00-001-004 ... 14,84,71,564 ... 16,24,89,000 ... 16,54,63,000 18,02,31,000
005 - Implementation of Consumer Protection Act. 1956 Setting up of State Commission and Distt. Forums [CA]
01- Salaries
01-Pay ... 4,25,52,469 ... 4,05,50,000 ... 4,38,29,000 4,51,44,000
14-Grade Pay ... 41,64,093 ... 1,01,38,000 ... 42,00,000 44,00,000
02-Dearness Allowance ... 1,89,52,178 ... 4,39,31,000 ... 2,02,00,000 2,05,00,000
03-House Rent Allowance ... 58,27,367 ... 70,96,000 ... 60,00,000 62,00,000
04-Ad hoc Bonus ... 3,01,200 ... 4,18,000 ... 2,30,000 2,50,000
05-Interim Relief ... 9,81,241 ... 40,55,000 ... 14,16,000 14,16,000
07-Other Allowances ... 22,97,403 ... 29,28,000 ... 24,00,000 26,00,000
11-Compensatory Allowance ... 49,104 ... 10,000 ... 52,000 55,000
12-Medical Allowances ... 1,67,632 ... 2,75,000 ... 1,68,000 1,68,000
Total - 3456-00-001-005-01 ... 7,52,92,687 ... 10,94,01,000 ... 7,84,95,000 8,07,33,000
02- Wages ... 29,94,439 ... 21,40,000 ... 60,00,000 66,00,000
07- Medical Reimbursements ... ... ... 1,54,000 ... 1,54,000 1,65,000
11- Travel Expenses ... 1,24,673 ... 5,45,000 ... 2,50,000 2,75,000
12- Medical Reimbursements under WBHS 2008 ... 3,33,727 ... 16,35,000 ... 5,00,000 5,50,000
13- Office Expenses
01-Electricity ... 10,90,764 ... 18,50,000 ... 13,00,000 14,00,000
02-Telephone ... 8,95,438 ... 21,41,000 ... 9,00,000 9,90,000
03-Maintenance / P.O.L. for Office Vehicles ... 50,79,144 ... 97,32,000 ... 52,00,000 60,00,000

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
132
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 3456
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

04-Other Office Expenses ... 54,17,338 ... 43,60,000 ... 43,60,000 46,65,000
Total - 3456-00-001-005-13 ... 1,24,82,684 ... 1,80,83,000 ... 1,17,60,000 1,30,55,000
14- Rents, Rates and Taxes ... 60,10,023 ... 87,20,000 ... 65,00,000 70,00,000
50- Other Charges ... 18,06,600 ... 65,40,000 ... 65,40,000 69,98,000
77- Computerisation ... ... ... ... ... 1,000 1,000
Total - Administrative Expenditure-3456-00-001-005 ... 9,90,44,833 ... 14,72,18,000 ... 11,02,00,000 11,53,77,000
006 - Commission for Implementation of The West Bengal Right to Public Services [W.B.R.T.P.S.] Act, 2013 [CA]
01- Salaries
01-Pay ... 23,61,760 ... 6,71,000 ... 60,00,000 66,00,000
14-Grade Pay ... 69,600 ... 1,68,000 ... 6,08,000 6,27,000
02-Dearness Allowance ... 28,73,704 ... 7,27,000 ... 26,61,000 32,11,000
03-House Rent Allowance ... 6,36,000 ... 1,17,000 ... 12,00,000 13,20,000
04-Ad hoc Bonus ... ... ... 25,000 ... 30,000 31,000
05-Interim Relief ... 32,176 ... 67,000 ... 60,000 60,000
07-Other Allowances ... 6,68,000 ... 26,000 ... 7,00,000 7,70,000
12-Medical Allowances ... ... ... 25,000 ... 25,000 25,000
13-Dearness Pay ... ... ... ... ... ... ...
Total - 3456-00-001-006-01 ... 66,41,240 ... 18,26,000 ... 1,12,84,000 1,26,44,000
02- Wages ... ... ... 21,000 ... 1,000 1,000
07- Medical Reimbursements ... ... ... 4,00,000 ... 1,00,000 1,00,000
11- Travel Expenses ... 67,014 ... 1,00,000 ... 1,00,000 1,07,000
12- Medical Reimbursements under WBHS 2008 ... ... ... 2,00,000 ... 1,000 1,000
13- Office Expenses
01-Electricity ... ... ... 2,00,000 ... 10,000 10,000

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
133
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 3456
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

02-Telephone ... 70,881 ... 1,50,000 ... 1,00,000 1,10,000


03-Maintenance / P.O.L. for Office Vehicles ... 2,97,988 ... 5,00,000 ... 3,50,000 3,85,000
04-Other Office Expenses ... 6,12,146 ... 12,00,000 ... 12,00,000 12,84,000
Total - 3456-00-001-006-13 ... 9,81,015 ... 20,50,000 ... 16,60,000 17,89,000
14- Rents, Rates and Taxes ... ... ... 10,000 ... 10,000 11,000
50- Other Charges ... ... ... 11,000 ... 11,000 12,000
77- Computerisation ... 45,729 ... 55,000 ... 55,000 59,000
Total - Administrative Expenditure-3456-00-001-006 ... 77,34,998 ... 46,73,000 ... 1,32,22,000 1,47,24,000
009 - Awareness Programme related to West Bengal Right To Public Service Act,2013 [CA]
26- Advertising and Publicity Expenses ... ... ... ... ... ... 9,00,00,000
Total - Administrative Expenditure-3456-00-001-009 ... ... ... ... ... ... 9,00,00,000
Total - Administrative Expenditure-3456-00-001 ... 25,52,51,395 ... 31,43,80,000 ... 28,88,85,000 40,03,32,000
Total - 3456-00-001 ... 25,52,51,395 ... 31,43,80,000 ... 28,88,85,000 40,03,32,000
DETAILED ACCOUNT NO. 3456-00-104 - CONSUMER WELFARE FUND
104 - Consumer Welfare Fund
Administrative Expenditure
001 - State Matching Liability towards Consumer walefare Fund [CA]
50- Other Charges ... ... ... 5,46,56,000 ... 1,50,00,000 4,30,00,000
Total - Administrative Expenditure-3456-00-104-001 ... ... ... 5,46,56,000 ... 1,50,00,000 4,30,00,000
003 - Central Govts.Contribution towards seed money for Consumer Walefare Fund [CA]
50- Other Charges ... ... ... ... ... ... ...
Total - Administrative Expenditure-3456-00-104 ... ... ... 5,46,56,000 ... 1,50,00,000 4,30,00,000
Total - 3456-00-104 ... ... ... 5,46,56,000 ... 1,50,00,000 4,30,00,000
DETAILED ACCOUNT NO. 3456-00-800 - OTHER EXPENDITURE

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
134
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 3456
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

800 - Other Expenditure


Administrative Expenditure
014 - Office of the publicity Production [CA]
13- Office Expenses
02-Telephone ... ... ... ... ... ... ...
016 - Directorate of Inspection and Quality Control [CA]
01- Salaries
01-Pay ... ... ... ... ... ... ...
02-Dearness Allowance ... ... ... ... ... ... ...
03-House Rent Allowance ... ... ... ... ... ... ...
13-Dearness Pay ... ... ... ... ... ... ...
12- Medical Reimbursements under WBHS 2008 ... ... ... ... ... ... ...
13- Office Expenses
02-Telephone ... ... ... ... ... ... ...
017 - Directorate of Inspection and Quality Control [CA]
01- Salaries
01-Pay ... ... ... ... ... ... ...
02-Dearness Allowance ... ... ... ... ... ... ...
03-House Rent Allowance ... ... ... ... ... ... ...
13-Dearness Pay ... ... ... ... ... ... ...
13- Office Expenses
01-Electricity ... ... ... ... ... ... ...
02-Telephone ... ... ... ... ... ... ...
018 - Office of the Publicity Production [CA]

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
135
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 3456
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

13- Office Expenses


02-Telephone ... ... ... ... ... ... ...
019 - Awarness Programme related to West Bengal Right to Public Service Act,2013 [CA]
26- Advertising and Publicity Expenses ... 5,63,54,508 ... 9,00,00,000 ... 6,00,00,000 ...
Total - Administrative Expenditure-3456-00-800-019 ... 5,63,54,508 ... 9,00,00,000 ... 6,00,00,000 ...
Total - Administrative Expenditure-3456-00-800 ... 5,63,54,508 ... 9,00,00,000 ... 6,00,00,000 ...
State Development Schemes
006 - Setting of new District Forums [CA]
50- Other Charges 1,24,60,346 ... 2,00,00,000 ... 2,00,00,000 ... 2,00,00,000
Total - State Development Schemes-3456-00-800-006 1,24,60,346 ... 2,00,00,000 ... 2,00,00,000 ... 2,00,00,000
007 - Setting up and strengthening of the Directorate of Consumer Affairs and its District/Sub-Divisional Offices [CA]
50- Other Charges 8,48,20,377 ... 12,00,00,000 ... 12,00,00,000 ... 12,50,00,000
Total - State Development Schemes-3456-00-800-007 8,48,20,377 ... 12,00,00,000 ... 12,00,00,000 ... 12,50,00,000
009 - Setting up of five Counselling and Guidance Bureau [CA]
50- Other Charges ... ... ... ... ... ... ...
010 - Setting up of a National Institute for Consumer Education and Consumer Centres in different Districts [CA]
50- Other Charges 22,29,977 ... 50,00,000 ... 50,00,000 ... 50,00,000
Total - State Development Schemes-3456-00-800-010 22,29,977 ... 50,00,000 ... 50,00,000 ... 50,00,000
011 - Interface Development and Organising awareness programme etc [CA]
26- Advertising and Publicity Expenses ... ... ... ... 10,31,81,000 ... 10,00,00,000
50- Other Charges 19,46,73,561 ... 20,00,00,000 ... 9,68,19,000 ... 10,00,00,000
Total - State Development Schemes-3456-00-800-011 19,46,73,561 ... 20,00,00,000 ... 20,00,00,000 ... 20,00,00,000
Total - State Development Schemes-3456-00-800 29,41,84,261 ... 34,50,00,000 ... 34,50,00,000 ... 35,00,00,000
Central Sector Scheme

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
136
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 3456
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

001 - Strengthening of Consumar Disputes Redressal Commission (OTHER) [CA]


50- Other Charges 2,92,12,427 ... ... ... ... ... ...
Total - Central Sector Scheme-3456-00-800-001 2,92,12,427 ... ... ... ... ... ...
013 - Strengthening of Legal Metrology [CA]
31- Grants-in-aid-GENERAL
02-Other Grants ... ... ... ... ... ... ...
015 - Consumer Awareness Programme (OTHER) [CA]
50- Other Charges 7,85,000 ... ... ... ... ... ...
Total - Central Sector Scheme-3456-00-800-015 7,85,000 ... ... ... ... ... ...
Total - Central Sector Scheme-3456-00-800 2,99,97,427 ... ... ... ... ... ...
Total - 3456-00-800 32,41,81,688 5,63,54,508 34,50,00,000 9,00,00,000 34,50,00,000 6,00,00,000 35,00,00,000
DETAILED ACCOUNT NO. 3456 - DEDUCT RECOVERIES IN REDUCTION OF EXPENDITURE_PUBLICATION

001 - Direction and Administration


001- Directorate of Non-cereal Essential Commodities [CA]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... -1,000
002- Directorate of Consumar Goods [CA]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... -1,000
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
004- Directorate of Consumers Affairs. [CA]
70-Deduct Recoveries
01-Others ... -33,373 ... -31,000 ... -35,000 -37,000
02-W.B.H.S. 2008 ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
137
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 3456
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

005- Implementation of Consumer Protection Act. 1956 Setting up of State Commission and Distt. Forums [CA]
70-Deduct Recoveries
01-Others ... -1,38,907 ... -24,000 ... -1,46,000 -1,53,000
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
Total - 001 - Deduct - Recoveries ... -1,72,280 ... -55,000 ... -1,81,000 -1,92,000
800 - Other Expenditure
002- Implementation of Consumer Protection Act.1986- Setting up of State Commission and District Forums [CA]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
003- Awareness Programme under Jagriti Shivir Yojana (JSY) [CA]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... -1,000
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
005- Implementation of Consumer Protection Act.1986-Setting up of State Commission and District Forums [CA]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
011- Interface Development and Organising awareness programme etc [CA]
70-Deduct Recoveries
01-Others -10,000 ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
016- Directorate of Inspection and Quality Control [CA]
70-Deduct Recoveries

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
138
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 3456
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

01-Others ... ... ... ... ... ... -1,000


02-W.B.H.S. 2008 ... ... ... ... ... ... ...
Total - 800 - Deduct - Recoveries -10,000 ... ... ... ... ... -2,000
911 - Deduct Recoveries of Overpayments
001- Strengthening of Consumer Disputes Redressal Commission [CA]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
002- Implementation of Consumer ProtectionAct.1986-Setting up of State Commission and Distt. forums [CA]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
003- Consumer Awareness Programme [CA] [CA]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
004- Directorate of Consumers Affairs [CA] [CA]
70-Deduct Recoveries
01-Others ... ... ... -24,000 ... -24,000 -24,000
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
005- Directorate of Inspection and Quality Control [CA] [CA]
70-Deduct Recoveries
01-Others ... -19,183 ... -76,000 ... -20,000 -21,000
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
007- Setting up and Strengthening of the Director of Consumer Affairs and its District/Sub-divisional Offices [CA]
70-Deduct Recoveries

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
139
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 3456
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

01-Others ... ... ... ... ... ... ...


011- Interface Development and Organising Awareness Programme [CA]
70-Deduct Recoveries
01-Others -20,000 ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
012- Refund of unutilised funds under various Schemes [CA]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
013- Directorate of Inspection and Quality Control [CA]
70-Deduct Recoveries
01-Others ... ... ... -63,000 ... -63,000 -63,000
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
014- Directorate of Consumer Goods [CA] [CA]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... -1,000
Total - 911 - Deduct - Recoveries -20,000 -19,183 ... -1,63,000 ... -1,07,000 -1,09,000
Total - 3456 - Deduct - Recoveries -30,000 -1,91,463 ... -2,18,000 ... -2,88,000 -3,03,000

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
140
REVENUE EXPENDITURE
DEMAND No. 10
Consumer Affairs Department
C-Economic Services - (j) General Economic Services
Head of Account : 3475 - Other General Economic Services
.

Voted Rs. 16,88,80,000 Charged Rs. Nil Total Rs. 16,88,80,000


-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
Voted Rs. Charged Rs. Total Rs.
Gross Expenditure 16,88,80,000 ... 16,88,80,000
Deduct - Recoveries -91,000 ... -91,000
Net Expenditure 16,87,89,000 ... 16,87,89,000

REVENUE EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

106 - Regulation of Weights and Measures 3,31,12,565 10,70,48,157 3,50,00,000 11,79,66,000 3,59,84,000 11,98,26,000 16,88,80,000
Total - 00 3,31,12,565 10,70,48,157 3,50,00,000 11,79,66,000 3,59,84,000 11,98,26,000 16,88,80,000
Voted 3,31,12,565 10,70,48,157 3,50,00,000 11,79,66,000 3,59,84,000 11,98,26,000 16,88,80,000
Charged ... ... ... ... ... ... ...
Grand Total - Gross 3,31,12,565 10,70,48,157 3,50,00,000 11,79,66,000 3,59,84,000 11,98,26,000 16,88,80,000
Voted 3,31,12,565 10,70,48,157 3,50,00,000 11,79,66,000 3,59,84,000 11,98,26,000 16,88,80,000
Charged ... ... ... ... ... ... ...
Administrative Expenditure ... 10,70,48,157 ... 11,79,66,000 ... 11,98,26,000 13,18,80,000
State Development Schemes 2,74,54,720 ... 3,50,00,000 ... 3,59,84,000 ... 3,70,00,000
State Development Schemes (Central Assistance) ... ... ... ... ... ... ...
Central Sector Scheme 56,57,845 ... ... ... ... ... ...
Deduct Recoveries ... -82,571 ... -65,000 ... -86,000 -91,000
Voted ... -82,571 ... -65,000 ... -86,000 -91,000

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
141
REVENUE EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Charged ... ... ... ... ... ... ...


Grand Total - Net 3,31,12,565 10,69,65,586 3,50,00,000 11,79,01,000 3,59,84,000 11,97,40,000 16,87,89,000
Voted 3,31,12,565 10,69,65,586 3,50,00,000 11,79,01,000 3,59,84,000 11,97,40,000 16,87,89,000
Charged ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
142
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 3475
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

DETAILED ACCOUNT NO. 3475-00-106 - REGULATION OF WEIGHTS AND MEASURES


106 - Regulation of Weights and Measures
Administrative Expenditure
001 - Adoption of Metric System of Weights and Measures [CA]
01- Salaries
01-Pay ... 4,05,57,304 ... 4,18,92,000 ... 4,17,74,000 4,30,27,000
14-Grade Pay ... 1,11,94,886 ... 1,04,73,000 ... 1,20,00,000 1,25,00,000
02-Dearness Allowance ... 3,95,54,749 ... 4,53,85,000 ... 4,56,91,000 5,51,29,000
03-House Rent Allowance ... 73,12,244 ... 73,31,000 ... 73,11,000 75,30,000
04-Ad hoc Bonus ... 4,72,600 ... 5,36,000 ... 5,22,000 5,38,000
05-Interim Relief ... 27,03,273 ... 41,89,000 ... 42,00,000 42,00,000
07-Other Allowances ... 1,05,500 ... 5,80,000 ... 1,20,000 1,30,000
11-Compensatory Allowance ... 1,22,339 ... 5,000 ... 1,28,000 1,34,000
12-Medical Allowances ... 3,84,924 ... 4,09,000 ... 3,85,000 3,85,000
Total - 3475-00-106-001-01 ... 10,24,07,819 ... 11,08,00,000 ... 11,21,31,000 12,35,73,000
02- Wages ... 3,63,960 ... 4,28,000 ... 3,72,000 3,83,000
07- Medical Reimbursements ... ... ... 1,09,000 ... 10,000 10,000
11- Travel Expenses ... 8,67,043 ... 10,00,000 ... 10,00,000 10,70,000
12- Medical Reimbursements under WBHS 2008 ... 6,30,452 ... 10,90,000 ... 32,00,000 35,00,000
13- Office Expenses
01-Electricity ... 3,04,225 ... 2,18,000 ... 2,18,000 2,33,000
02-Telephone ... 2,42,437 ... 3,04,000 ... 3,04,000 3,25,000
03-Maintenance / P.O.L. for Office Vehicles ... 6,53,751 ... 7,47,000 ... 7,47,000 7,99,000
04-Other Office Expenses ... 10,92,989 ... 13,34,000 ... 13,34,000 14,27,000

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
143
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 3475
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Total - 3475-00-106-001-13 ... 22,93,402 ... 26,03,000 ... 26,03,000 27,84,000


14- Rents, Rates and Taxes ... 4,58,780 ... 18,81,000 ... 5,00,000 5,50,000
50- Other Charges ... 26,701 ... 55,000 ... 10,000 10,000
Total - Administrative Expenditure-3475-00-106-001 ... 10,70,48,157 ... 11,79,66,000 ... 11,98,26,000 13,18,80,000
005 - Change over to the Metric System of Weights and Measures [CA]
01- Salaries
01-Pay ... ... ... ... ... ... ...
14-Grade Pay ... ... ... ... ... ... ...
02-Dearness Allowance ... ... ... ... ... ... ...
03-House Rent Allowance ... ... ... ... ... ... ...
04-Ad hoc Bonus ... ... ... ... ... ... ...
07-Other Allowances ... ... ... ... ... ... ...
12-Medical Allowances ... ... ... ... ... ... ...
13-Dearness Pay ... ... ... ... ... ... ...
02- Wages ... ... ... ... ... ... ...
07- Medical Reimbursements ... ... ... ... ... ... ...
11- Travel Expenses ... ... ... ... ... ... ...
12- Medical Reimbursements under WBHS 2008 ... ... ... ... ... ... ...
13- Office Expenses
01-Electricity ... ... ... ... ... ... ...
02-Telephone ... ... ... ... ... ... ...
03-Maintenance / P.O.L. for Office Vehicles ... ... ... ... ... ... ...
04-Other Office Expenses ... ... ... ... ... ... ...
14- Rents, Rates and Taxes ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
144
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 3475
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

21- Materials and Supplies/Stores and Equipment


01-Diet ... ... ... ... ... ... ...
04-Others ... ... ... ... ... ... ...
27- Minor Works/ Maintenance ... ... ... ... ... ... ...
50- Other Charges ... ... ... ... ... ... ...
51- Motor Vehicles ... ... ... ... ... ... ...
52- Machinery and Equipment/Tools and Plants ... ... ... ... ... ... ...
77- Computerisation ... ... ... ... ... ... ...
90- Miscellaneous works ... ... ... ... ... ... ...
Total - Administrative Expenditure-3475-00-106 ... 10,70,48,157 ... 11,79,66,000 ... 11,98,26,000 13,18,80,000
State Development Schemes
004 - Change over to the Metric System of Weights and Measures [CA]
01- Salaries
01-Pay ... ... ... ... ... ... ...
14-Grade Pay ... ... ... ... ... ... ...
02-Dearness Allowance ... ... ... ... ... ... ...
03-House Rent Allowance ... ... ... ... ... ... ...
04-Ad hoc Bonus ... ... ... ... ... ... ...
07-Other Allowances ... ... ... ... ... ... ...
12-Medical Allowances ... ... ... ... ... ... ...
13-Dearness Pay ... ... ... ... ... ... ...
02- Wages ... ... ... ... ... ... ...
07- Medical Reimbursements ... ... ... ... ... ... ...
11- Travel Expenses ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
145
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 3475
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

12- Medical Reimbursements under WBHS 2008 ... ... ... ... ... ... ...
13- Office Expenses
01-Electricity 1,12,533 ... 3,80,000 ... 3,80,000 ... 5,00,000
02-Telephone 2,53,047 ... 4,20,000 ... 4,20,000 ... 5,00,000
03-Maintenance / P.O.L. for Office Vehicles 37,49,880 ... 50,00,000 ... 50,00,000 ... 50,00,000
04-Other Office Expenses 25,26,239 ... 42,00,000 ... 42,00,000 ... 52,00,000
Total - 3475-00-106-004-13 66,41,699 ... 1,00,00,000 ... 1,00,00,000 ... 1,12,00,000
14- Rents, Rates and Taxes 24,76,809 ... 30,00,000 ... 30,00,000 ... 25,00,000
21- Materials and Supplies/Stores and Equipment
04-Others 12,96,041 ... 28,00,000 ... 28,00,000 ... 43,00,000
27- Minor Works/ Maintenance 49,20,757 ... 64,00,000 ... 64,00,000 ... 25,00,000
50- Other Charges 24,57,836 ... 30,00,000 ... 30,00,000 ... 65,00,000
51- Motor Vehicles ... ... ... ... ... ... ...
52- Machinery and Equipment/Tools and Plants 23,81,252 ... 20,00,000 ... 20,00,000 ... ...
77- Computerisation 70,25,291 ... 50,00,000 ... 50,00,000 ... 60,00,000
90- Miscellaneous works 2,55,035 ... 28,00,000 ... 37,84,000 ... 40,00,000
Total - State Development Schemes-3475-00-106 2,74,54,720 ... 3,50,00,000 ... 3,59,84,000 ... 3,70,00,000
Central Sector Scheme
003 - Strengthening of Weights and Measures Infrastructure [CA]
75- Purchase 56,57,845 ... ... ... ... ... ...
Total - Central Sector Scheme-3475-00-106 56,57,845 ... ... ... ... ... ...
Total - 3475-00-106 3,31,12,565 10,70,48,157 3,50,00,000 11,79,66,000 3,59,84,000 11,98,26,000 16,88,80,000
DETAILED ACCOUNT NO. 3475 - DEDUCT RECOVERIES IN REDUCTION OF EXPENDITURE_PUBLICATION

106 - Regulation of Weights and Measures

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
146
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 3475
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

001- Adoption of Metric System of Weights and Measures [CA]


70-Deduct Recoveries
01-Others ... -5,991 ... -65,000 ... -6,000 -6,000
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
002- Regulation of Weights & Measures. [CA]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
004- Change over to the Metric System of Weights and Measures [CA]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
005- Change over to the Metric System of Weights and Measures [CA]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... -1,000
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
Total - 106 - Deduct - Recoveries ... -5,991 ... -65,000 ... -6,000 -7,000
911 - Deduct Recoveries of Overpayments
001- Change over to the Metric System of Weights and Measures [CA]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
004- Adoption of Metric System of Weights and Measures [CA] [CA]
70-Deduct Recoveries
01-Others ... -76,580 ... ... ... -80,000 -84,000

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
147
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 3475
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

02-W.B.H.S. 2008 ... ... ... ... ... ... ...


Total - 911 - Deduct - Recoveries ... -76,580 ... ... ... -80,000 -84,000
Total - 3475 - Deduct - Recoveries ... -82,571 ... -65,000 ... -86,000 -91,000

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
148
CAPITAL EXPENDITURE
DEMAND No. 10
Consumer Affairs Department
A-Capital Account of General Services -
Head of Account : 4059 - Capital Outlay on Public Works
.

Voted Rs. Nil Charged Rs. Nil Total Rs. Nil


-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
Voted Rs. Charged Rs. Total Rs.
Gross Expenditure ... ... ...
Deduct - Recoveries ... ... ...
Net Expenditure ... ... ...

CAPITAL EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

01 - OFFICE BUILDINGS
051 - Construction ... ... ... ... ... ... ...
Total - 01 ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Grand Total - Gross ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Administrative Expenditure ... ... ... ... ... ... ...
State Development Schemes ... ... ... ... ... ... ...
State Development Schemes (Central Assistance) ... ... ... ... ... ... ...
Central Sector Scheme ... ... ... ... ... ... ...
Deduct Recoveries ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
149
CAPITAL EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Voted ... ... ... ... ... ... ...


Charged ... ... ... ... ... ... ...
Grand Total - Net ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
150
CAPITAL EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 4059
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

DETAILED ACCOUNT NO. 4059-01-051 - CONSTRUCTION


01 -OFFICE BUILDINGS
051 - Construction
State Development Schemes (Central Assistance)
082 - Strengthening Consumer Fora,Phase II for Construction of Office Buildings (Central Share) (OTHER) [CA]
53- Major Works / Land and Buildings ... ... ... ... ... ... ...
085 - Setting up of Working Standard Laboratories (WSL) (OTHER) [CA]
53- Major Works / Land and Buildings ... ... ... ... ... ... ...
Total - 4059-01-051 ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
151
CAPITAL EXPENDITURE
DEMAND No. 10
Consumer Affairs Department
C-Capital Account of Economic Services - (j) Capital Account of General Economic Services
Head of Account : 5475 - Capital Outlay on Other General Economic Services
.

Voted Rs. 30,00,000 Charged Rs. Nil Total Rs. 30,00,000


-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
Voted Rs. Charged Rs. Total Rs.
Gross Expenditure 30,00,000 ... 30,00,000
Deduct - Recoveries ... ... ...
Net Expenditure 30,00,000 ... 30,00,000

CAPITAL EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

001 - Direction and Administration ... ... ... ... ... ... 30,00,000
Total - 00 ... ... ... ... ... ... 30,00,000
Voted ... ... ... ... ... ... 30,00,000
Charged ... ... ... ... ... ... ...
Grand Total - Gross ... ... ... ... ... ... 30,00,000
Voted ... ... ... ... ... ... 30,00,000
Charged ... ... ... ... ... ... ...
Administrative Expenditure ... ... ... ... ... ... ...
State Development Schemes ... ... ... ... ... ... 30,00,000
State Development Schemes (Central Assistance) ... ... ... ... ... ... ...
Central Sector Scheme ... ... ... ... ... ... ...
Deduct Recoveries ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
152
CAPITAL EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Charged ... ... ... ... ... ... ...


Grand Total - Net ... ... ... ... ... ... 30,00,000
Voted ... ... ... ... ... ... 30,00,000
Charged ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
153
CAPITAL EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 5475
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

DETAILED ACCOUNT NO. 5475-00-001 - DIRECTION AND ADMINISTRATION


001 - Direction and Administration
State Development Schemes
001 - Change over to the Metric System of Weights and Measures [CA]
52- Machinery and Equipment/Tools and Plants ... ... ... ... ... ... 30,00,000
Total - State Development Schemes-5475-00-001 ... ... ... ... ... ... 30,00,000
Total - 5475-00-001 ... ... ... ... ... ... 30,00,000

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
154
REVENUE EXPENDITURE
DEMAND No. 11
Micro, Small & Medium Enterprises and Textiles Department
A-General Services - (c) Interest Payment and Servicing of Debt
Head of Account : 2049 - Interest Payments
.

Voted Rs. Nil Charged Rs. 4,57,99,000 Total Rs. 4,57,99,000


-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
Voted Rs. Charged Rs. Total Rs.
Gross Expenditure ... 4,57,99,000 4,57,99,000
Deduct - Recoveries ... ... ...
Net Expenditure ... 4,57,99,000 4,57,99,000

REVENUE EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

01 - INTEREST ON INTERNAL DEBT


200 - Interest on Other Intenal Debts Voted ... ... ... ... ... ... ...
Charged ... 4,15,41,136 ... 5,00,00,000 ... 4,36,18,000 4,57,99,000
Total - 01 ... 4,15,41,136 ... 5,00,00,000 ... 4,36,18,000 4,57,99,000
Voted ... ... ... ... ... ... ...
Charged ... 4,15,41,136 ... 5,00,00,000 ... 4,36,18,000 4,57,99,000
Grand Total - Gross ... 4,15,41,136 ... 5,00,00,000 ... 4,36,18,000 4,57,99,000
Voted ... ... ... ... ... ... ...
Charged ... 4,15,41,136 ... 5,00,00,000 ... 4,36,18,000 4,57,99,000
Administrative Expenditure ... 4,15,41,136 ... 5,00,00,000 ... 4,36,18,000 4,57,99,000
State Development Schemes ... ... ... ... ... ... ...
State Development Schemes (Central Assistance) ... ... ... ... ... ... ...
Central Sector Scheme ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
155
REVENUE EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Deduct Recoveries ... ... ... ... ... ... ...


Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Grand Total - Net ... 4,15,41,136 ... 5,00,00,000 ... 4,36,18,000 4,57,99,000
Voted ... ... ... ... ... ... ...
Charged ... 4,15,41,136 ... 5,00,00,000 ... 4,36,18,000 4,57,99,000

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
156
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2049
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

DETAILED ACCOUNT NO. 2049-01-200 - INTEREST ON OTHER INTENAL DEBTS


01 -INTEREST ON INTERNAL DEBT
200 - Interest on Other Intenal Debts
Administrative Expenditure
001 - Loans from NCDC [CS]
45- Interest/Dividend Charged ... ... ... ... ... ... ...
025 - Loans from NCDC [CS]
45- Interest/Dividend Charged ... 4,15,41,136 ... 5,00,00,000 ... 4,36,18,000 4,57,99,000
Total - Administrative Expenditure-2049-01-200-025 ... 4,15,41,136 ... 5,00,00,000 ... 4,36,18,000 4,57,99,000
Total - Administrative Expenditure-2049-01-200 ... 4,15,41,136 ... 5,00,00,000 ... 4,36,18,000 4,57,99,000
Total - 2049-01-200 ... 4,15,41,136 ... 5,00,00,000 ... 4,36,18,000 4,57,99,000

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
157
REVENUE EXPENDITURE
DEMAND No. 11
Micro, Small & Medium Enterprises and Textiles Department
C-Economic Services - (a) Agriculture and Allied Activities
Head of Account : 2401 - Crop Husbandry
.

Voted Rs. 1,41,21,000 Charged Rs. Nil Total Rs. 1,41,21,000


-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
Voted Rs. Charged Rs. Total Rs.
Gross Expenditure 1,41,21,000 ... 1,41,21,000
Deduct - Recoveries -6,000 ... -6,000
Net Expenditure 1,41,15,000 ... 1,41,15,000

REVENUE EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

108 - Commercial Crops ... 72,77,183 ... 92,26,000 ... 82,99,000 91,21,000
119 - Horticulture and Vegetable Crops 1,00,00,000 ... ... ... ... ... ...
789 - Special Component Plan for Scheduled Castes 1,00,56,583 ... 26,00,000 ... 26,00,000 ... 26,00,000
796 - Tribal Areas Sub-Plan 53,81,827 ... 24,00,000 ... 24,00,000 ... 24,00,000
800 - Other Expenditure ... ... ... ... ... ... ...
Total - 00 2,54,38,410 72,77,183 50,00,000 92,26,000 50,00,000 82,99,000 1,41,21,000
Voted 2,54,38,410 72,77,183 50,00,000 92,26,000 50,00,000 82,99,000 1,41,21,000
Charged ... ... ... ... ... ... ...
Grand Total - Gross 2,54,38,410 72,77,183 50,00,000 92,26,000 50,00,000 82,99,000 1,41,21,000
Voted 2,54,38,410 72,77,183 50,00,000 92,26,000 50,00,000 82,99,000 1,41,21,000
Charged ... ... ... ... ... ... ...
Administrative Expenditure ... 72,77,183 ... 92,26,000 ... 82,99,000 91,21,000
State Development Schemes 2,48,38,410 ... 50,00,000 ... 50,00,000 ... 50,00,000

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
158
REVENUE EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

State Development Schemes (Central Assistance) 6,00,000 ... ... ... ... ... ...
Central Sector Scheme ... ... ... ... ... ... ...
Deduct Recoveries ... ... ... ... ... ... -6,000
Voted ... ... ... ... ... ... -6,000
Charged ... ... ... ... ... ... ...
Grand Total - Net 2,54,38,410 72,77,183 50,00,000 92,26,000 50,00,000 82,99,000 1,41,15,000
Voted 2,54,38,410 72,77,183 50,00,000 92,26,000 50,00,000 82,99,000 1,41,15,000
Charged ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
159
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2401
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

DETAILED ACCOUNT NO. 2401-00-108 - COMMERCIAL CROPS


108 - Commercial Crops
Administrative Expenditure
016 - Schemes for Lac Development Programmes [CS]
01- Salaries
01-Pay ... 27,91,422 ... 30,91,000 ... 28,75,000 29,61,000
14-Grade Pay ... 6,07,700 ... 7,73,000 ... 7,19,000 7,40,000
02-Dearness Allowance ... 25,97,813 ... 33,49,000 ... 31,45,000 37,94,000
03-House Rent Allowance ... 5,07,849 ... 5,41,000 ... 5,03,000 5,18,000
04-Ad hoc Bonus ... 54,400 ... 75,000 ... 36,000 37,000
05-Interim Relief ... 1,88,188 ... 3,09,000 ... 2,72,000 2,72,000
07-Other Allowances ... 4,800 ... 42,000 ... 6,000 8,000
12-Medical Allowances ... 73,500 ... 96,000 ... 74,000 74,000
Total - 2401-00-108-016-01 ... 68,25,672 ... 82,76,000 ... 76,30,000 84,04,000
02- Wages ... 73,220 ... 83,000 ... 75,000 77,000
07- Medical Reimbursements ... ... ... 12,000 ... 12,000 13,000
11- Travel Expenses ... 30,300 ... 55,000 ... 55,000 59,000
12- Medical Reimbursements under WBHS 2008 ... ... ... 98,000 ... 98,000 1,05,000
13- Office Expenses
01-Electricity ... 6,891 ... 45,000 ... 8,000 10,000
02-Telephone ... 16,389 ... 31,000 ... 31,000 33,000
03-Maintenance / P.O.L. for Office Vehicles ... 12,023 ... 57,000 ... 14,000 16,000
04-Other Office Expenses ... 47,611 ... 69,000 ... 50,000 55,000
Total - 2401-00-108-016-13 ... 82,914 ... 2,02,000 ... 1,03,000 1,14,000

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
160
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2401
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

14- Rents, Rates and Taxes ... 1,14,580 ... 1,69,000 ... 1,69,000 1,81,000
19- Maintenance ... 6,000 ... 17,000 ... 7,000 8,000
50- Other Charges ... 1,44,497 ... 3,14,000 ... 1,50,000 1,60,000
Total - Administrative Expenditure-2401-00-108 ... 72,77,183 ... 92,26,000 ... 82,99,000 91,21,000
Total - 2401-00-108 ... 72,77,183 ... 92,26,000 ... 82,99,000 91,21,000
DETAILED ACCOUNT NO. 2401-00-119 - HORTICULTURE AND VEGETABLE CROPS
119 - Horticulture and Vegetable Crops
State Development Schemes
050 - Backward Region Grant (Special) funded by the State (BRGFSW) [CS]
31- Grants-in-aid-GENERAL
02-Other Grants 1,00,00,000 ... ... ... ... ... ...
Total - State Development Schemes-2401-00-119 1,00,00,000 ... ... ... ... ... ...
State Development Schemes (Central Assistance)
043 - National Fibre Mission under BRGF (Central Share) (BRGFS) [CS]
31- Grants-in-aid-GENERAL
02-Other Grants ... ... ... ... ... ... ...
Total - 2401-00-119 1,00,00,000 ... ... ... ... ... ...
DETAILED ACCOUNT NO. 2401-00-789 - SPECIAL COMPONENT PLAN FOR SCHEDULED CASTES
789 - Special Component Plan for Scheduled Castes
State Development Schemes
011 - Development of Lac Industry under BSAI Act 1931 [CS]
50- Other Charges ... ... ... ... ... ... ...
026 - Industrial Centre for manufacturing Lac Products [CS]
50- Other Charges 3,00,000 ... 4,00,000 ... 4,00,000 ... 4,00,000

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
161
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2401
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Total - State Development Schemes-2401-00-789-026 3,00,000 ... 4,00,000 ... 4,00,000 ... 4,00,000
027 - Price Support Scheme [CS]
50- Other Charges 6,00,000 ... 8,00,000 ... 8,00,000 ... 8,00,000
Total - State Development Schemes-2401-00-789-027 6,00,000 ... 8,00,000 ... 8,00,000 ... 8,00,000
053 - establishment of Broodlac Farms [CS]
50- Other Charges 5,51,208 ... 10,00,000 ... 10,00,000 ... 10,00,000
Total - State Development Schemes-2401-00-789-053 5,51,208 ... 10,00,000 ... 10,00,000 ... 10,00,000
058 - Modernization of Lac Industry [CS]
50- Other Charges 2,05,375 ... 4,00,000 ... 4,00,000 ... 4,00,000
Total - State Development Schemes-2401-00-789-058 2,05,375 ... 4,00,000 ... 4,00,000 ... 4,00,000
Total - State Development Schemes-2401-00-789 16,56,583 ... 26,00,000 ... 26,00,000 ... 26,00,000
State Development Schemes
076 - Backward Region Grant (Special) funded by the State (BRGFSW) [CS]
31- Grants-in-aid-GENERAL
02-Other Grants 84,00,000 ... ... ... ... ... ...
Total - State Development Schemes-2401-00-789 84,00,000 ... ... ... ... ... ...
State Development Schemes (Central Assistance)
057 - National Fibre Mission under BRGF (Central Share) (BRGFS) [CS]
31- Grants-in-aid-GENERAL
02-Other Grants ... ... ... ... ... ... ...
Total - 2401-00-789 1,00,56,583 ... 26,00,000 ... 26,00,000 ... 26,00,000
DETAILED ACCOUNT NO. 2401-00-796 - TRIBAL AREAS SUB-PLAN
796 - Tribal Areas Sub-Plan
State Development Schemes

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
162
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2401
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

009 - Establishment of Broodlac Farms [CS]


50- Other Charges 5,51,659 ... 10,00,000 ... 10,00,000 ... 10,00,000
Total - State Development Schemes-2401-00-796-009 5,51,659 ... 10,00,000 ... 10,00,000 ... 10,00,000
010 - Industrial Centres for manufacturing Lac Products [CS]
50- Other Charges 2,24,793 ... 3,00,000 ... 3,00,000 ... 3,00,000
Total - State Development Schemes-2401-00-796-010 2,24,793 ... 3,00,000 ... 3,00,000 ... 3,00,000
011 - Price Support Scheme [CS]
50- Other Charges ... ... 8,00,000 ... 8,00,000 ... 8,00,000
Total - State Development Schemes-2401-00-796-011 ... ... 8,00,000 ... 8,00,000 ... 8,00,000
044 - Modernization of Lac Indutries [CS]
50- Other Charges 2,05,375 ... 3,00,000 ... 3,00,000 ... 3,00,000
Total - State Development Schemes-2401-00-796-044 2,05,375 ... 3,00,000 ... 3,00,000 ... 3,00,000
Total - State Development Schemes-2401-00-796 9,81,827 ... 24,00,000 ... 24,00,000 ... 24,00,000
State Development Schemes
060 - Backward Region Grant (Special) funded by the State (BRGFSW) [CS]
31- Grants-in-aid-GENERAL
02-Other Grants 38,00,000 ... ... ... ... ... ...
Total - State Development Schemes-2401-00-796 38,00,000 ... ... ... ... ... ...
State Development Schemes (Central Assistance)
032 - Price Support Scheme [CS] (BRGF) [CS]
50- Other Charges 6,00,000 ... ... ... ... ... ...
Total - State Development Schemes (Central Assistance)-2401-00-796-032 6,00,000 ... ... ... ... ... ...
043 - National Fibre Mission under BRGF (Central Share) (BRGFS) [CS]
31- Grants-in-aid-GENERAL

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
163
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2401
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

02-Other Grants ... ... ... ... ... ... ...


Total - State Development Schemes (Central Assistance)-2401-00-796 6,00,000 ... ... ... ... ... ...
Total - 2401-00-796 53,81,827 ... 24,00,000 ... 24,00,000 ... 24,00,000
DETAILED ACCOUNT NO. 2401-00-800 - OTHER EXPENDITURE
800 - Other Expenditure
State Development Schemes
028 - Scheme for Sericulture under Rastriya Krishi Vikash Yojana (State Share) (RKVY) [CS]
31- Grants-in-aid-GENERAL
02-Other Grants ... ... ... ... ... ... ...
State Development Schemes (Central Assistance)
016 - ACA towards scheme for Sericulture under Rastriya Krishi Vikash Yojana ( Central Share ) ( RKVY) (RKVY) [CS]
31- Grants-in-aid-GENERAL
02-Other Grants ... ... ... ... ... ... ...
Total - 2401-00-800 ... ... ... ... ... ... ...
DETAILED ACCOUNT NO. 2401 - DEDUCT RECOVERIES IN REDUCTION OF EXPENDITURE_PUBLICATION

108 - Commercial Crops


001- Lac Development [CS]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
006- Establishment of Brodlac Farm-cum Demonstration Centre and Free Distribution of Brodlac to Adivasis and Poor Cultivators [CS]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
164
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2401
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

008- Sugarcane Development [CS]


70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
009- Scheme for Industrial Centres for Manufacture of Lac Product [CS]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
010- Operation of Price Support Scheme [CS]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
011- Scheme for Development of Lac Cultivation and Estate of Brodlac Farms [CS]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
016- Schemes for Lac Development Programmes [CS]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... -5,000
02-W.B.H.S. 2008 ... ... ... ... ... ... -1,000
Total - 108 - Deduct - Recoveries ... ... ... ... ... ... -6,000
789 - Special Component Plan for Scheduled Castes
057- National Fibre Mission under BRGF (Central Share) (BRGFS) [CS]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
165
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2401
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Total - 789 - Deduct - Recoveries ... ... ... ... ... ... ...
911 - Deduct Recoveries of Overpayments
053- Establishment of Broodlac Farms [CS] (BRGF) [CS]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
Total - 911 - Deduct - Recoveries ... ... ... ... ... ... ...
Total - 2401 - Deduct - Recoveries ... ... ... ... ... ... -6,000

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
166
REVENUE EXPENDITURE
DEMAND No. 11
Micro, Small & Medium Enterprises and Textiles Department
C-Economic Services - (c) Special Areas Programmes
Head of Account : 2551 - Hill Areas
.

Voted Rs. 5,00,00,000 Charged Rs. Nil Total Rs. 5,00,00,000


-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
Voted Rs. Charged Rs. Total Rs.
Gross Expenditure 5,00,00,000 ... 5,00,00,000
Deduct - Recoveries ... ... ...
Net Expenditure 5,00,00,000 ... 5,00,00,000

REVENUE EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

60 - OTHER HILL AREAS


191 - Assistance to the Darjeeling Gorkha Autonomous ... ... 20,00,000 ... 20,00,000 ... 2,50,00,000
Hill Council
789 - Special Component Plan for Scheduled Castes ... ... 15,00,000 ... 15,00,000 ... 1,50,00,000
796 - Tribal Areas Sub-Plan ... ... 5,00,000 ... 5,00,000 ... 1,00,00,000
Total - 60 ... ... 40,00,000 ... 40,00,000 ... 5,00,00,000
Voted ... ... 40,00,000 ... 40,00,000 ... 5,00,00,000
Charged ... ... ... ... ... ... ...
Grand Total - Gross ... ... 40,00,000 ... 40,00,000 ... 5,00,00,000
Voted ... ... 40,00,000 ... 40,00,000 ... 5,00,00,000
Charged ... ... ... ... ... ... ...
Administrative Expenditure ... ... ... ... ... ... ...
State Development Schemes ... ... 40,00,000 ... 40,00,000 ... 5,00,00,000

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
167
REVENUE EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

State Development Schemes (Central Assistance) ... ... ... ... ... ... ...
Central Sector Scheme ... ... ... ... ... ... ...
Deduct Recoveries ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Grand Total - Net ... ... 40,00,000 ... 40,00,000 ... 5,00,00,000
Voted ... ... 40,00,000 ... 40,00,000 ... 5,00,00,000
Charged ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
168
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2551
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

DETAILED ACCOUNT NO. 2551-60-191 - ASSISTANCE TO THE DARJEELING GORKHA AUTONOMOUS HILL COUNCIL
60 -OTHER HILL AREAS
191 - Assistance to the Darjeeling Gorkha Autonomous Hill Council
State Development Schemes
001 - C& SSI Sector [CS]
31- Grants-in-aid-GENERAL
02-Other Grants ... ... 20,00,000 ... 20,00,000 ... 2,50,00,000
Total - State Development Schemes-2551-60-191 ... ... 20,00,000 ... 20,00,000 ... 2,50,00,000
Total - 2551-60-191 ... ... 20,00,000 ... 20,00,000 ... 2,50,00,000
DETAILED ACCOUNT NO. 2551-60-789 - SPECIAL COMPONENT PLAN FOR SCHEDULED CASTES
60 -OTHER HILL AREAS
789 - Special Component Plan for Scheduled Castes
State Development Schemes
001 - C&SSI Sector - Assistance to DGHC [CS]
31- Grants-in-aid-GENERAL
02-Other Grants ... ... 15,00,000 ... 15,00,000 ... 1,50,00,000
Total - State Development Schemes-2551-60-789 ... ... 15,00,000 ... 15,00,000 ... 1,50,00,000
Total - 2551-60-789 ... ... 15,00,000 ... 15,00,000 ... 1,50,00,000
DETAILED ACCOUNT NO. 2551-60-796 - TRIBAL AREAS SUB-PLAN
60 -OTHER HILL AREAS
796 - Tribal Areas Sub-Plan
State Development Schemes
001 - C&SSI Sector - Assistance to DGHC [CS]
31- Grants-in-aid-GENERAL

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
169
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2551
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

02-Other Grants ... ... ... ... ... ... ...


006 - C&SSI Sector-Assistance to DGHC [CS] [CS]
31- Grants-in-aid-GENERAL
02-Other Grants ... ... 5,00,000 ... 5,00,000 ... 1,00,00,000
Total - State Development Schemes-2551-60-796-006 ... ... 5,00,000 ... 5,00,000 ... 1,00,00,000
Total - State Development Schemes-2551-60-796 ... ... 5,00,000 ... 5,00,000 ... 1,00,00,000
Total - 2551-60-796 ... ... 5,00,000 ... 5,00,000 ... 1,00,00,000

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
170
REVENUE EXPENDITURE
DEMAND No. 11
Micro, Small & Medium Enterprises and Textiles Department
C-Economic Services - (f) Industry and Minerals
Head of Account : 2851 - Village and Small Industries
.

Voted Rs. 706,95,72,000 Charged Rs. Nil Total Rs. 706,95,72,000


-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
Voted Rs. Charged Rs. Total Rs.
Gross Expenditure 706,95,72,000 ... 706,95,72,000
Deduct - Recoveries -155,71,17,000 ... -155,71,17,000
Net Expenditure 551,24,55,000 ... 551,24,55,000

REVENUE EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

001 - Direction and Administration ... 21,38,98,414 ... 26,46,26,000 ... 23,55,55,000 26,27,32,000
101 - Industrial Estates ... ... 17,54,00,000 ... ... ... 1,00,00,000
102 - Small Scale Industries 137,66,20,434 16,99,52,480 150,77,00,000 19,07,06,000 146,77,00,000 18,69,20,000 126,68,85,000
103 - Handloom Industries 73,16,82,223 16,09,38,045 116,45,00,000 15,09,75,000 88,00,00,000 13,46,84,000 93,36,34,000
104 - Handicraft Industries 30,47,95,042 3,79,27,587 27,50,00,000 4,96,71,000 27,00,00,000 3,76,33,000 32,89,06,000
105 - Khadi and Village Industries 35,87,39,000 15,35,39,000 51,47,00,000 20,04,00,000 41,47,00,000 16,41,97,000 95,07,81,000
106 - Coir Industries 4,00,000 11,72,233 9,00,000 15,34,000 9,00,000 13,41,000 19,73,000
107 - Sericulture Industries ... ... ... ... ... 87,37,000 90,00,000
110 - Composite Village and Small Industries and Co- 23,74,36,726 5,91,26,929 30,41,00,000 6,90,08,000 31,99,70,000 6,90,25,000 45,98,45,000
operatives
200 - Other Village Industries ... ... ... ... ... ... 46,56,000
789 - Special Component Plan for Scheduled Castes 40,71,58,977 75,57,000 66,65,50,000 98,10,000 60,15,50,000 98,10,000 80,78,00,000
796 - Tribal Areas Sub-Plan 15,55,92,316 32,59,000 31,77,50,000 12,00,000 30,00,50,000 12,00,000 48,33,60,000

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
171
REVENUE EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

797 - Transfer To Reserve Funds/Deposit Account ... ... 145,00,00,000 ... 100,00,00,000 ... 155,00,00,000
800 - Other Expenditure 1,00,67,990 57,36,340 1,07,00,000 83,51,000 1,02,00,000 68,06,000 ...
Total - 00 358,24,92,708 81,31,07,028 638,73,00,000 94,62,81,000 526,50,70,000 85,59,08,000 706,95,72,000
Voted 358,24,92,708 81,31,07,028 638,73,00,000 94,62,81,000 526,50,70,000 85,59,08,000 706,95,72,000
Charged ... ... ... ... ... ... ...
Grand Total - Gross 358,24,92,708 81,31,07,028 638,73,00,000 94,62,81,000 526,50,70,000 85,59,08,000 706,95,72,000
Voted 358,24,92,708 81,31,07,028 638,73,00,000 94,62,81,000 526,50,70,000 85,59,08,000 706,95,72,000
Charged ... ... ... ... ... ... ...
Administrative Expenditure ... 81,31,07,028 ... 94,62,81,000 ... 85,59,08,000 93,50,72,000
State Development Schemes 358,24,92,708 ... 638,73,00,000 ... 526,50,70,000 ... 613,45,00,000
State Development Schemes (Central Assistance) ... ... ... ... ... ... ...
Central Sector Scheme ... ... ... ... ... ... ...
Deduct Recoveries -31,78,71,176 -62,59,239 -145,00,00,000 -1,56,76,000 -129,19,67,000 -67,14,000 -155,71,17,000
Voted -31,78,71,176 -62,59,239 -145,00,00,000 -1,56,76,000 -129,19,67,000 -67,14,000 -155,71,17,000
Charged ... ... ... ... ... ... ...
Grand Total - Net 326,46,21,532 80,68,47,789 493,73,00,000 93,06,05,000 397,31,03,000 84,91,94,000 551,24,55,000
Voted 326,46,21,532 80,68,47,789 493,73,00,000 93,06,05,000 397,31,03,000 84,91,94,000 551,24,55,000
Charged ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
172
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

DETAILED ACCOUNT NO. 2851-00-001 - DIRECTION AND ADMINISTRATION


001 - Direction and Administration
Administrative Expenditure
003 - Directorate of C.& S.S.I. [CS]
01- Salaries
01-Pay ... 1,91,087 ... 2,06,000 ... 1,97,000 2,03,000
14-Grade Pay ... 43,300 ... 52,000 ... 49,000 51,000
02-Dearness Allowance ... 1,78,042 ... 2,45,000 ... 2,15,000 2,60,000
03-House Rent Allowance ... 35,162 ... 40,000 ... 34,000 36,000
04-Ad hoc Bonus ... 3,400 ... 16,000 ... 2,000 3,000
05-Interim Relief ... 14,268 ... 30,000 ... 21,000 21,000
07-Other Allowances ... ... ... 2,000 ... 2,000 3,000
12-Medical Allowances ... 3,600 ... 9,000 ... 4,000 4,000
Total - 2851-00-001-003-01 ... 4,68,859 ... 6,00,000 ... 5,24,000 5,81,000
11- Travel Expenses ... ... ... 7,000 ... 7,000 7,000
12- Medical Reimbursements under WBHS 2008 ... ... ... ... ... ... ...
13- Office Expenses
04-Other Office Expenses ... ... ... ... ... ... ...
Total - Administrative Expenditure-2851-00-001-003 ... 4,68,859 ... 6,07,000 ... 5,31,000 5,88,000
004 - Directorate of M.& S.S.E. [CS]
01- Salaries
01-Pay ... 8,33,89,634 ... 9,62,16,000 ... 8,58,91,000 8,84,68,000
14-Grade Pay ... 2,16,42,533 ... 2,40,54,000 ... 2,14,73,000 2,21,17,000
02-Dearness Allowance ... 7,97,48,959 ... 10,42,38,000 ... 9,39,44,000 11,33,50,000

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
173
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

03-House Rent Allowance ... 1,39,44,554 ... 1,68,38,000 ... 1,50,31,000 1,54,82,000
04-Ad hoc Bonus ... 6,42,600 ... 12,88,000 ... 8,00,000 10,00,000
05-Interim Relief ... 54,30,086 ... 96,22,000 ... 78,36,000 78,36,000
07-Other Allowances ... 4,59,202 ... 3,60,000 ... 5,00,000 6,00,000
12-Medical Allowances ... 4,15,142 ... 7,58,000 ... 4,15,000 4,15,000
Total - 2851-00-001-004-01 ... 20,56,72,710 ... 25,33,74,000 ... 22,58,90,000 24,92,68,000
02- Wages ... ... ... 2,000 ... 2,000 2,000
07- Medical Reimbursements ... 20,271 ... 15,000 ... 15,000 16,000
11- Travel Expenses ... 10,03,657 ... 25,87,000 ... 12,00,000 15,00,000
12- Medical Reimbursements under WBHS 2008 ... 30,05,396 ... 24,88,000 ... 32,00,000 35,00,000
13- Office Expenses
01-Electricity ... 2,11,801 ... 2,62,000 ... 2,62,000 2,80,000
02-Telephone ... 1,47,952 ... 4,12,000 ... 1,50,000 2,00,000
03-Maintenance / P.O.L. for Office Vehicles ... 16,47,450 ... 20,38,000 ... 20,38,000 21,81,000
04-Other Office Expenses ... 17,20,318 ... 22,67,000 ... 22,67,000 24,26,000
Total - 2851-00-001-004-13 ... 37,27,521 ... 49,79,000 ... 47,17,000 50,87,000
14- Rents, Rates and Taxes ... ... ... ... ... ... ...
20- Other Administrative Expenses ... ... ... 16,000 ... ... ...
50- Other Charges ... ... ... 51,000 ... ... ...
99- Employees Provident Fund ... ... ... 5,07,000 ... ... ...
Total - Administrative Expenditure-2851-00-001-004 ... 21,34,29,555 ... 26,40,19,000 ... 23,50,24,000 25,93,73,000
005 - Survey Statistics and Data Bank [CS]
01- Salaries
01-Pay ... ... ... ... ... ... 6,94,000

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
174
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

14-Grade Pay ... ... ... ... ... ... 1,74,000


02-Dearness Allowance ... ... ... ... ... ... 8,90,000
03-House Rent Allowance ... ... ... ... ... ... 1,22,000
04-Ad hoc Bonus ... ... ... ... ... ... 9,000
05-Interim Relief ... ... ... ... ... ... 62,000
07-Other Allowances ... ... ... ... ... ... 9,000
12-Medical Allowances ... ... ... ... ... ... 1,000
Total - 2851-00-001-005-01 ... ... ... ... ... ... 19,61,000
07- Medical Reimbursements ... ... ... ... ... ... 10,000
11- Travel Expenses ... ... ... ... ... ... 11,000
12- Medical Reimbursements under WBHS 2008 ... ... ... ... ... ... 27,000
13- Office Expenses
01-Electricity ... ... ... ... ... ... 34,000
02-Telephone ... ... ... ... ... ... 18,000
03-Maintenance / P.O.L. for Office Vehicles ... ... ... ... ... ... 2,64,000
04-Other Office Expenses ... ... ... ... ... ... 4,10,000
Total - 2851-00-001-005-13 ... ... ... ... ... ... 7,26,000
14- Rents, Rates and Taxes ... ... ... ... ... ... ...
50- Other Charges ... ... ... ... ... ... 36,000
Total - Administrative Expenditure-2851-00-001-005 ... ... ... ... ... ... 27,71,000
Total - Administrative Expenditure-2851-00-001 ... 21,38,98,414 ... 26,46,26,000 ... 23,55,55,000 26,27,32,000
Central Sector Scheme
006 - Project Package Scheme for Handloom Weavers setting of Handloom Development Centres & Quality Dyeing Units [CS]
50- Other Charges ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
175
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Total - 2851-00-001 ... 21,38,98,414 ... 26,46,26,000 ... 23,55,55,000 26,27,32,000


DETAILED ACCOUNT NO. 2851-00-101 - INDUSTRIAL ESTATES
101 - Industrial Estates
Administrative Expenditure
003 - Small Industrial Estate under C.M.P.O.Manicktola Work-cum -Living Centre [CS]
01- Salaries
01-Pay ... ... ... ... ... ... ...
14-Grade Pay ... ... ... ... ... ... ...
02-Dearness Allowance ... ... ... ... ... ... ...
03-House Rent Allowance ... ... ... ... ... ... ...
04-Ad hoc Bonus ... ... ... ... ... ... ...
12-Medical Allowances ... ... ... ... ... ... ...
13-Dearness Pay ... ... ... ... ... ... ...
07- Medical Reimbursements ... ... ... ... ... ... ...
12- Medical Reimbursements under WBHS 2008 ... ... ... ... ... ... ...
State Development Schemes
001 - Upgradation/Renovation/Maintenace of existing CETP & its Network at Calcutta Leather Complex [CS]
13- Office Expenses
03-Maintenance / P.O.L. for Office Vehicles ... ... 4,00,000 ... ... ... ...
04-Other Office Expenses ... ... 10,00,000 ... ... ... 10,00,000
Total - 2851-00-101-001-13 ... ... 14,00,000 ... ... ... 10,00,000
31- Grants-in-aid-GENERAL
01-Salary Grants ... ... 3,10,00,000 ... ... ... ...
02-Other Grants ... ... 10,00,000 ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
176
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Total - 2851-00-101-001-31 ... ... 3,20,00,000 ... ... ... ...


50- Other Charges ... ... 10,00,000 ... ... ... 90,00,000
52- Machinery and Equipment/Tools and Plants ... ... 14,10,00,000 ... ... ... ...
Total - State Development Schemes-2851-00-101 ... ... 17,54,00,000 ... ... ... 1,00,00,000
Total - 2851-00-101 ... ... 17,54,00,000 ... ... ... 1,00,00,000
DETAILED ACCOUNT NO. 2851-00-102 - SMALL SCALE INDUSTRIES
102 - Small Scale Industries
Administrative Expenditure
008 - Scheme for S.S.I. [CS]
01- Salaries
01-Pay ... 5,56,55,413 ... 5,76,19,000 ... 5,73,25,000 5,90,45,000
14-Grade Pay ... 1,44,48,704 ... 1,44,05,000 ... 1,43,31,000 1,47,61,000
02-Dearness Allowance ... 5,36,86,898 ... 6,24,23,000 ... 6,26,99,000 7,56,51,000
03-House Rent Allowance ... 91,99,293 ... 1,00,83,000 ... 1,00,32,000 1,03,33,000
04-Ad hoc Bonus ... 5,52,783 ... 7,76,000 ... 1,20,000 2,00,000
05-Interim Relief ... 37,35,802 ... 57,62,000 ... 53,91,000 53,91,000
07-Other Allowances ... 1,81,784 ... 75,000 ... 1,20,000 2,00,000
12-Medical Allowances ... 2,94,683 ... 4,58,000 ... 2,95,000 2,95,000
Total - 2851-00-102-008-01 ... 13,77,55,360 ... 15,16,01,000 ... 15,03,13,000 16,58,76,000
02- Wages ... 24,61,711 ... 20,00,000 ... 25,13,000 25,88,000
07- Medical Reimbursements ... ... ... 37,000 ... 37,000 40,000
11- Travel Expenses ... 8,00,697 ... 8,66,000 ... 8,66,000 9,00,000
12- Medical Reimbursements under WBHS 2008 ... 8,42,040 ... 9,11,000 ... 9,11,000 9,75,000
13- Office Expenses

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
177
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

01-Electricity ... 22,81,263 ... 19,25,000 ... 19,25,000 20,60,000


02-Telephone ... 5,43,494 ... 6,99,000 ... 6,99,000 7,48,000
03-Maintenance / P.O.L. for Office Vehicles ... 39,70,803 ... 47,10,000 ... 47,10,000 50,40,000
04-Other Office Expenses ... 39,82,354 ... 53,08,000 ... 53,08,000 54,80,000
Total - 2851-00-102-008-13 ... 1,07,77,914 ... 1,26,42,000 ... 1,26,42,000 1,33,28,000
14- Rents, Rates and Taxes ... 16,16,492 ... 23,84,000 ... 23,84,000 24,51,000
27- Minor Works/ Maintenance ... 21,69,986 ... 22,80,000 ... 22,80,000 23,94,000
31- Grants-in-aid-GENERAL
01-Salary Grants ... 43,76,974 ... 67,71,000 ... 46,88,000 ...
36- Grants-in-aid-Salaries ... ... ... ... ... ... 51,65,000
50- Other Charges ... ... ... 85,000 ... 85,000 10,000
99- Employees Provident Fund ... ... ... 1,24,000 ... ... ...
Total - Administrative Expenditure-2851-00-102-008 ... 16,08,01,174 ... 17,97,01,000 ... 17,67,19,000 19,37,27,000
011 - District Industries Centre Kolkata [CS]
01- Salaries
01-Pay ... 31,93,371 ... 33,37,000 ... 32,89,000 33,88,000
14-Grade Pay ... 8,10,200 ... 8,34,000 ... 8,22,000 8,47,000
02-Dearness Allowance ... 31,23,990 ... 36,15,000 ... 35,97,000 43,41,000
03-House Rent Allowance ... 5,71,561 ... 5,84,000 ... 5,76,000 5,93,000
04-Ad hoc Bonus ... 3,400 ... 42,000 ... 4,000 5,000
05-Interim Relief ... 2,21,135 ... 3,34,000 ... 3,19,000 3,19,000
07-Other Allowances ... 49,000 ... 75,000 ... 41,000 42,000
12-Medical Allowances ... 4,200 ... 14,000 ... 4,000 4,000
Total - 2851-00-102-011-01 ... 79,76,857 ... 88,35,000 ... 86,52,000 95,39,000

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
178
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

02- Wages ... 26,000 ... 43,000 ... 27,000 28,000


07- Medical Reimbursements ... ... ... 1,000 ... 1,000 1,000
11- Travel Expenses ... 2,055 ... 27,000 ... 3,000 4,000
12- Medical Reimbursements under WBHS 2008 ... 17,869 ... 1,09,000 ... 20,000 25,000
13- Office Expenses
01-Electricity ... 23,227 ... 68,000 ... 25,000 30,000
02-Telephone ... 47,413 ... 61,000 ... 61,000 65,000
03-Maintenance / P.O.L. for Office Vehicles ... 1,85,678 ... 2,95,000 ... 2,95,000 3,00,000
04-Other Office Expenses ... 2,23,709 ... 3,27,000 ... 3,27,000 3,00,000
Total - 2851-00-102-011-13 ... 4,80,027 ... 7,51,000 ... 7,08,000 6,95,000
14- Rents, Rates and Taxes ... ... ... 23,000 ... 23,000 25,000
50- Other Charges ... ... ... 1,000 ... 1,000 1,000
Total - Administrative Expenditure-2851-00-102-011 ... 85,02,808 ... 97,90,000 ... 94,35,000 1,03,18,000
012 - Strengthening of Cottage and Small Scale Industries Units [CS]
01- Salaries
01-Pay ... 2,80,240 ... 2,86,000 ... 2,89,000 2,98,000
14-Grade Pay ... 52,800 ... 72,000 ... 72,000 75,000
02-Dearness Allowance ... 2,55,394 ... 3,10,000 ... 3,16,000 3,82,000
03-House Rent Allowance ... 2,760 ... 50,000 ... 5,000 6,000
04-Ad hoc Bonus ... 6,800 ... 10,000 ... 10,000 12,000
05-Interim Relief ... 18,904 ... 29,000 ... 27,000 27,000
12-Medical Allowances ... 3,600 ... 7,000 ... 4,000 4,000
Total - 2851-00-102-012-01 ... 6,20,498 ... 7,64,000 ... 7,23,000 8,04,000
12- Medical Reimbursements under WBHS 2008 ... ... ... 3,000 ... 3,000 3,000

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
179
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

13- Office Expenses


01-Electricity ... ... ... 3,000 ... ... ...
02-Telephone ... ... ... 1,000 ... ... ...
03-Maintenance / P.O.L. for Office Vehicles ... ... ... 1,000 ... ... ...
04-Other Office Expenses ... ... ... 9,000 ... ... ...
Total - 2851-00-102-012-13 ... ... ... 14,000 ... ... ...
14- Rents, Rates and Taxes ... 28,000 ... 31,000 ... 31,000 33,000
50- Other Charges ... ... ... 9,000 ... 9,000 ...
Total - Administrative Expenditure-2851-00-102-012 ... 6,48,498 ... 8,21,000 ... 7,66,000 8,40,000
022 - Support for Statistical Strrengthening [CS]
01- Salaries
01-Pay ... ... ... 1,42,000 ... ... ...
14-Grade Pay ... ... ... 36,000 ... ... ...
02-Dearness Allowance ... ... ... 1,54,000 ... ... ...
03-House Rent Allowance ... ... ... 25,000 ... ... ...
04-Ad hoc Bonus ... ... ... 2,000 ... ... ...
05-Interim Relief ... ... ... 14,000 ... ... ...
07-Other Allowances ... ... ... 16,000 ... ... ...
12-Medical Allowances ... ... ... 5,000 ... ... ...
Total - 2851-00-102-022-01 ... ... ... 3,94,000 ... ... ...
Total - Administrative Expenditure-2851-00-102-022 ... ... ... 3,94,000 ... ... ...
031 - Small Scale Industries [CS]
50- Other Charges ... ... ... ... ... ... ...
Total - Administrative Expenditure-2851-00-102 ... 16,99,52,480 ... 19,07,06,000 ... 18,69,20,000 20,48,85,000

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
180
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

State Development Schemes


001 - Enterpreneurship Development Programme [CS]
31- Grants-in-aid-GENERAL
02-Other Grants 21,87,000 ... 35,00,000 ... 35,00,000 ... 1,35,00,000
50- Other Charges ... ... 50,00,000 ... 50,00,000 ... 60,00,000
Total - State Development Schemes-2851-00-102-001 21,87,000 ... 85,00,000 ... 85,00,000 ... 1,95,00,000
013 - Incentive for encouraging the setting up of new enterprises & expansion of existing enterprises [CS]
31- Grants-in-aid-GENERAL
02-Other Grants 113,26,08,201 ... 103,92,00,000 ... 103,92,00,000 ... 60,00,00,000
Total - State Development Schemes-2851-00-102-013 113,26,08,201 ... 103,92,00,000 ... 103,92,00,000 ... 60,00,00,000
014 - Micro & Small Enterprises Cluster Development Programme [CS]
28- Payment of Professional and Special Services
02-Other charges 50,00,000 ... 50,00,000 ... 50,00,000 ... 50,00,000
31- Grants-in-aid-GENERAL
01-Salary Grants ... ... 1,00,00,000 ... ... ... ...
02-Other Grants 11,43,30,960 ... 22,40,00,000 ... 21,40,00,000 ... 5,00,00,000
Total - 2851-00-102-014-31 11,43,30,960 ... 23,40,00,000 ... 21,40,00,000 ... 5,00,00,000
Total - State Development Schemes-2851-00-102-014 11,93,30,960 ... 23,90,00,000 ... 21,90,00,000 ... 5,50,00,000
016 - Repairing , Renovation & Upgradation of Industrial Estate [CS]
31- Grants-in-aid-GENERAL
02-Other Grants 1,62,00,000 ... 4,00,00,000 ... 4,00,00,000 ... 7,50,00,000
Total - State Development Schemes-2851-00-102-016 1,62,00,000 ... 4,00,00,000 ... 4,00,00,000 ... 7,50,00,000
017 - Scheme for Development of SSI [CS]
31- Grants-in-aid-GENERAL

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
181
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

02-Other Grants 8,69,09,113 ... 15,60,00,000 ... 15,60,00,000 ... 30,00,00,000


50- Other Charges 1,93,85,160 ... 50,00,000 ... 50,00,000 ... 75,00,000
77- Computerisation ... ... ... ... ... ... 50,00,000
Total - State Development Schemes-2851-00-102-017 10,62,94,273 ... 16,10,00,000 ... 16,10,00,000 ... 31,25,00,000
032 - Eletronic Test and Development Centre [CS]
31- Grants-in-aid-GENERAL
02-Other Grants ... ... ... ... ... ... ...
Total - State Development Schemes-2851-00-102 137,66,20,434 ... 148,77,00,000 ... 146,77,00,000 ... 106,20,00,000
State Development Schemes
021 - Cluster Development under WB Entry Tax Fund for improvement of various infrastructure (WBETF) [CS]
31- Grants-in-aid-GENERAL
02-Other Grants ... ... 2,00,00,000 ... ... ... ...
Total - State Development Schemes-2851-00-102 ... ... 2,00,00,000 ... ... ... ...
Central Sector Scheme
025 - Prime Ministers Rozger Yojana [CS]
50- Other Charges ... ... ... ... ... ... ...
028 - Collection of Statistics of Small Scale Industries- [CS]
01- Salaries
01-Pay ... ... ... ... ... ... ...
14-Grade Pay ... ... ... ... ... ... ...
02-Dearness Allowance ... ... ... ... ... ... ...
03-House Rent Allowance ... ... ... ... ... ... ...
04-Ad hoc Bonus ... ... ... ... ... ... ...
07-Other Allowances ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
182
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

12-Medical Allowances ... ... ... ... ... ... ...


13-Dearness Pay ... ... ... ... ... ... ...
07- Medical Reimbursements ... ... ... ... ... ... ...
11- Travel Expenses ... ... ... ... ... ... ...
12- Medical Reimbursements under WBHS 2008 ... ... ... ... ... ... ...
13- Office Expenses
03-Maintenance / P.O.L. for Office Vehicles ... ... ... ... ... ... ...
04-Other Office Expenses ... ... ... ... ... ... ...
50- Other Charges ... ... ... ... ... ... ...
030 - Prime Ministers Employment Generation Programme [CS]
50- Other Charges ... ... ... ... ... ... ...
Total - 2851-00-102 137,66,20,434 16,99,52,480 150,77,00,000 19,07,06,000 146,77,00,000 18,69,20,000 126,68,85,000
DETAILED ACCOUNT NO. 2851-00-103 - HANDLOOM INDUSTRIES
103 - Handloom Industries
Administrative Expenditure
001 - Implementation of the Handloom (Reservation of Articles for Production) act. 1985 for Eastblishing Enforcement Mechinery [CS]
01- Salaries
01-Pay ... 13,27,276 ... 20,60,000 ... 13,67,000 14,08,000
14-Grade Pay ... 3,08,800 ... 6,00,000 ... 3,42,000 3,52,000
02-Dearness Allowance ... 12,57,246 ... 18,60,000 ... 14,95,000 18,04,000
03-House Rent Allowance ... 2,16,280 ... 5,00,000 ... 2,39,000 2,46,000
04-Ad hoc Bonus ... ... ... 9,000 ... 17,000 18,000
05-Interim Relief ... 88,714 ... 4,00,000 ... 1,28,000 1,28,000
07-Other Allowances ... ... ... 64,000 ... 17,000 18,000

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
183
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

12-Medical Allowances ... ... ... 2,000 ... 2,000 2,000


Total - 2851-00-103-001-01 ... 31,98,316 ... 54,95,000 ... 36,07,000 39,76,000
02- Wages ... ... ... 5,000 ... 5,000 5,000
11- Travel Expenses ... 45,883 ... 50,000 ... 50,000 54,000
12- Medical Reimbursements under WBHS 2008 ... 2,49,765 ... 1,19,000 ... 1,19,000 1,27,000
13- Office Expenses
01-Electricity ... ... ... 12,000 ... 12,000 13,000
02-Telephone ... 24,966 ... 60,000 ... 60,000 64,000
03-Maintenance / P.O.L. for Office Vehicles ... ... ... 1,19,000 ... 1,19,000 1,27,000
04-Other Office Expenses ... 1,19,250 ... 1,30,000 ... 1,30,000 1,39,000
Total - 2851-00-103-001-13 ... 1,44,216 ... 3,21,000 ... 3,21,000 3,43,000
50- Other Charges ... 4,650 ... 30,000 ... 30,000 32,000
Total - Administrative Expenditure-2851-00-103-001 ... 36,42,830 ... 60,20,000 ... 41,32,000 45,37,000
007 - Directorate of Handloom and Textiles [CS]
01- Salaries
01-Pay ... 65,44,126 ... 73,40,000 ... 67,40,000 69,42,000
14-Grade Pay ... 15,74,193 ... 18,35,000 ... 16,85,000 17,36,000
02-Dearness Allowance ... 62,08,772 ... 79,52,000 ... 73,72,000 88,95,000
03-House Rent Allowance ... 11,67,046 ... 12,85,000 ... 11,80,000 12,15,000
04-Ad hoc Bonus ... 57,800 ... 68,000 ... 84,000 87,000
05-Interim Relief ... 4,38,591 ... 7,34,000 ... 6,33,000 6,33,000
07-Other Allowances ... 7,200 ... 16,000 ... 16,000 20,000
12-Medical Allowances ... 42,900 ... 62,000 ... 43,000 43,000
Total - 2851-00-103-007-01 ... 1,60,40,628 ... 1,92,92,000 ... 1,77,53,000 1,95,71,000

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
184
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

02- Wages ... 29,500 ... 1,16,000 ... 30,000 31,000


04- Pension/Gratuities ... ... ... ... ... ... ...
07- Medical Reimbursements ... ... ... 25,000 ... 16,000 20,000
11- Travel Expenses ... 73,000 ... 1,50,000 ... 1,50,000 1,55,000
12- Medical Reimbursements under WBHS 2008 ... 44,428 ... 81,000 ... 81,000 87,000
13- Office Expenses
01-Electricity ... 87,617 ... 1,47,000 ... 1,47,000 1,57,000
02-Telephone ... 1,10,702 ... 1,86,000 ... 1,86,000 1,99,000
03-Maintenance / P.O.L. for Office Vehicles ... 1,97,921 ... 2,10,000 ... 2,10,000 2,25,000
04-Other Office Expenses ... 4,57,681 ... 5,07,000 ... 5,07,000 5,42,000
Total - 2851-00-103-007-13 ... 8,53,921 ... 10,50,000 ... 10,50,000 11,23,000
14- Rents, Rates and Taxes ... 1,25,438 ... 1,85,000 ... 1,85,000 1,98,000
27- Minor Works/ Maintenance ... ... ... 1,000 ... 1,000 1,000
34- Scholarships and Stipends ... ... ... 1,000 ... 1,000 1,000
50- Other Charges ... 1,42,540 ... 1,86,000 ... 1,86,000 1,99,000
51- Motor Vehicles ... ... ... 1,000 ... ... ...
Total - Administrative Expenditure-2851-00-103-007 ... 1,73,09,455 ... 2,10,88,000 ... 1,94,53,000 2,13,86,000
009 - Grant for rehabilitations and modernization of West Bengal Cooperative Spinning Mills Ltd. [CS]
31- Grants-in-aid-GENERAL
02-Other Grants ... 4,00,00,000 ... ... ... ... ...
Total - Administrative Expenditure-2851-00-103-009 ... 4,00,00,000 ... ... ... ... ...
018 - Schemes for Handloom Industries [CS]
01- Salaries
01-Pay ... 3,84,92,276 ... 4,46,35,000 ... 3,96,47,000 4,08,36,000

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
185
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

14-Grade Pay ... 91,52,839 ... 1,11,59,000 ... 99,12,000 1,02,09,000


02-Dearness Allowance ... 3,61,29,930 ... 4,83,57,000 ... 4,33,64,000 5,23,21,000
03-House Rent Allowance ... 62,06,342 ... 78,11,000 ... 69,38,000 71,46,000
04-Ad hoc Bonus ... 3,29,800 ... 68,000 ... 4,96,000 5,10,000
05-Interim Relief ... 25,47,515 ... 44,64,000 ... 36,76,000 36,76,000
07-Other Allowances ... 1,69,265 ... 2,68,000 ... 4,96,000 5,10,000
10-Overtime Allowance ... ... ... ... ... ... ...
12-Medical Allowances ... 1,29,686 ... 2,78,000 ... 1,30,000 1,30,000
13-Dearness Pay ... ... ... ... ... ... ...
Total - 2851-00-103-018-01 ... 9,31,57,653 ... 11,70,40,000 ... 10,46,59,000 11,53,38,000
02- Wages ... 2,06,959 ... 2,71,000 ... 2,11,000 2,17,000
07- Medical Reimbursements ... ... ... 68,000 ... 68,000 73,000
11- Travel Expenses ... 3,09,252 ... 4,10,000 ... 2,50,000 2,60,000
12- Medical Reimbursements under WBHS 2008 ... 18,49,769 ... 16,52,000 ... 16,52,000 17,68,000
13- Office Expenses
01-Electricity ... 5,64,351 ... 5,32,000 ... 5,32,000 5,69,000
02-Telephone ... 6,12,311 ... 5,52,000 ... 5,52,000 5,91,000
03-Maintenance / P.O.L. for Office Vehicles ... 4,60,692 ... 6,10,000 ... 6,10,000 6,53,000
04-Other Office Expenses ... 12,53,886 ... 6,10,000 ... 6,10,000 6,53,000
Total - 2851-00-103-018-13 ... 28,91,240 ... 23,04,000 ... 23,04,000 24,66,000
14- Rents, Rates and Taxes ... 9,04,479 ... 10,11,000 ... 10,11,000 10,82,000
21- Materials and Supplies/Stores and Equipment
04-Others ... ... ... 1,00,000 ... 1,00,000 1,07,000
34- Scholarships and Stipends ... 25,697 ... 2,67,000 ... 1,00,000 1,50,000

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
186
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

50- Other Charges ... 6,40,711 ... 7,44,000 ... 7,44,000 7,50,000
51- Motor Vehicles ... ... ... ... ... ... ...
52- Machinery and Equipment/Tools and Plants ... ... ... ... ... ... ...
Total - Administrative Expenditure-2851-00-103-018 ... 9,99,85,760 ... 12,38,67,000 ... 11,10,99,000 12,22,11,000
Total - Administrative Expenditure-2851-00-103 ... 16,09,38,045 ... 15,09,75,000 ... 13,46,84,000 14,81,34,000
State Development Schemes
008 - Scheme for Development of Handloom Industries through Expansion and Promotional Activities [CS]
28- Payment of Professional and Special Services
02-Other charges 57,91,500 ... 1,00,00,000 ... 50,00,000 ... 1,00,00,000
31- Grants-in-aid-GENERAL
02-Other Grants 56,11,17,446 ... 49,95,00,000 ... 22,00,00,000 ... 21,55,00,000
35- Grants for creation of Capital Assets 8,88,00,521 ... ... ... 35,00,00,000 ... 30,00,00,000
50- Other Charges 16,41,295 ... 50,00,000 ... 50,00,000 ... 1,00,00,000
Total - State Development Schemes-2851-00-103 65,73,50,762 ... 51,45,00,000 ... 58,00,00,000 ... 53,55,00,000
State Development Schemes
013 - Rehabilitation of Kangsabati Co-Operative Spinning Mills Ltd. (NCDC) [CS]
33- Subsidies
05-Other Subsidies ... ... ... ... ... ... ...
014 - Industrial Infrastructure Development of Handloom Industries under Entry Tax Fund (WBETF)(CS) [CS]
31- Grants-in-aid-GENERAL
02-Other Grants 7,43,31,461 ... 40,00,00,000 ... ... ... ...
35- Grants for creation of Capital Assets ... ... ... ... 30,00,00,000 ... 25,00,00,000
Total - State Development Schemes-2851-00-103-014 7,43,31,461 ... 40,00,00,000 ... 30,00,00,000 ... 25,00,00,000
Total - State Development Schemes-2851-00-103 7,43,31,461 ... 40,00,00,000 ... 30,00,00,000 ... 25,00,00,000

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
187
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

State Development Schemes


015 - Murshidabad Mega Handloom Cluster Project under Comprehensive Handloom Cluster Development Scheme(CHCDS)(State Share). OCAS [CS]
31- Grants-in-aid-GENERAL
02-Other Grants ... ... 25,00,00,000 ... ... ... ...
50- Other Charges ... ... ... ... ... ... ...
Total - State Development Schemes-2851-00-103 ... ... 25,00,00,000 ... ... ... ...
State Development Schemes (Central Assistance)
012 - Development of Handloom Industries under BRGF (Central Share) (BRGFS) [CS]
31- Grants-in-aid-GENERAL
02-Other Grants ... ... ... ... ... ... ...
50- Other Charges ... ... ... ... ... ... ...
016 - Murshidabad Mega Handloom Cluster Project under Comprehensive Handloom Cluster Development Scheme(CHCDS)(Central Share). OCAS [CS]
31- Grants-in-aid-GENERAL
02-Other Grants ... ... ... ... ... ... ...
50- Other Charges ... ... ... ... ... ... ...
Central Sector Scheme
017 - Setting up of Handloom Development Centres and Quality Dyeing Units [CS]
84- Margin Money ... ... ... ... ... ... ...
Total - 2851-00-103 73,16,82,223 16,09,38,045 116,45,00,000 15,09,75,000 88,00,00,000 13,46,84,000 93,36,34,000
DETAILED ACCOUNT NO. 2851-00-104 - HANDICRAFT INDUSTRIES
104 - Handicraft Industries
Administrative Expenditure
004 - Handicrafts [CS]
01- Salaries

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
188
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

01-Pay ... 14,09,328 ... 17,03,000 ... 14,52,000 14,96,000


14-Grade Pay ... 3,10,980 ... 4,26,000 ... 3,63,000 3,74,000
02-Dearness Allowance ... 13,18,691 ... 18,45,000 ... 15,88,000 19,17,000
03-House Rent Allowance ... 2,58,109 ... 2,98,000 ... 2,54,000 2,62,000
04-Ad hoc Bonus ... 20,400 ... 20,000 ... 18,000 19,000
05-Interim Relief ... 93,634 ... 1,70,000 ... 1,35,000 1,35,000
07-Other Allowances ... 1,581 ... 5,000 ... 4,000 5,000
12-Medical Allowances ... 17,400 ... 25,000 ... 17,000 17,000
Total - 2851-00-104-004-01 ... 34,30,123 ... 44,92,000 ... 38,31,000 42,25,000
02- Wages ... ... ... 6,000 ... 6,000 6,000
07- Medical Reimbursements ... ... ... 1,000 ... 1,000 1,000
11- Travel Expenses ... ... ... 15,000 ... 15,000 16,000
12- Medical Reimbursements under WBHS 2008 ... ... ... 24,000 ... 24,000 26,000
13- Office Expenses
01-Electricity ... 52,789 ... 80,000 ... 80,000 86,000
02-Telephone ... 4,209 ... 9,000 ... 9,000 10,000
04-Other Office Expenses ... 3,216 ... 55,000 ... 5,000 6,000
Total - 2851-00-104-004-13 ... 60,214 ... 1,44,000 ... 94,000 1,02,000
14- Rents, Rates and Taxes ... ... ... 55,000 ... 55,000 59,000
31- Grants-in-aid-GENERAL
01-Salary Grants ... 78,18,000 ... 86,78,000 ... 83,73,000 ...
02-Other Grants ... 1,98,000 ... 2,08,000 ... 2,08,000 2,18,000
Total - 2851-00-104-004-31 ... 80,16,000 ... 88,86,000 ... 85,81,000 2,18,000
34- Scholarships and Stipends ... ... ... 2,000 ... 2,000 2,000

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
189
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

36- Grants-in-aid-Salaries ... ... ... ... ... ... 92,25,000


50- Other Charges ... ... ... 24,000 ... 24,000 26,000
Total - Administrative Expenditure-2851-00-104-004 ... 1,15,06,337 ... 1,36,49,000 ... 1,26,33,000 1,39,06,000
005 - Payment of Pension to Handicraft Artisans [CS]
31- Grants-in-aid-GENERAL
02-Other Grants ... 2,64,21,250 ... 3,60,22,000 ... 2,50,00,000 3,00,00,000
Total - Administrative Expenditure-2851-00-104-005 ... 2,64,21,250 ... 3,60,22,000 ... 2,50,00,000 3,00,00,000
Total - Administrative Expenditure-2851-00-104 ... 3,79,27,587 ... 4,96,71,000 ... 3,76,33,000 4,39,06,000
State Development Schemes
001 - Design And Service Centre for Handicrafts in Districts including Infrastructural Support to Experimental Workshop at Baruipur [CS] [CS]
50- Other Charges ... ... ... ... ... ... ...
007 - Development Schemes for Handicrafts Industries [CS]
31- Grants-in-aid-GENERAL
02-Other Grants 20,00,00,000 ... 20,00,00,000 ... 20,00,00,000 ... 1,50,00,000
50- Other Charges 5,17,62,803 ... 1,00,00,000 ... 1,00,00,000 ... 1,00,00,000
Total - State Development Schemes-2851-00-104-007 25,17,62,803 ... 21,00,00,000 ... 21,00,00,000 ... 2,50,00,000
015 - State Export Promotion Society [CS]
31- Grants-in-aid-GENERAL
02-Other Grants 1,00,00,000 ... 1,00,00,000 ... 1,00,00,000 ... 25,00,00,000
Total - State Development Schemes-2851-00-104-015 1,00,00,000 ... 1,00,00,000 ... 1,00,00,000 ... 25,00,00,000
016 - Design and Service Centre for Handicrafts in districts including infrastructureal support to experimental workshop at Baruipur [CS]
50- Other Charges ... ... 50,00,000 ... ... ... ...
Total - State Development Schemes-2851-00-104-016 ... ... 50,00,000 ... ... ... ...
017 - Setting up of Urban Haat [CS]

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
190
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

31- Grants-in-aid-GENERAL
02-Other Grants 4,30,32,239 ... 5,00,00,000 ... 5,00,00,000 ... 1,00,00,000
Total - State Development Schemes-2851-00-104-017 4,30,32,239 ... 5,00,00,000 ... 5,00,00,000 ... 1,00,00,000
020 - Payment of Pension to handicrafts Artisans under B.S.A.I. Act1931 [CS]
50- Other Charges ... ... ... ... ... ... ...
Total - State Development Schemes-2851-00-104 30,47,95,042 ... 27,50,00,000 ... 27,00,00,000 ... 28,50,00,000
State Development Schemes (Central Assistance)
018 - Setting up of Rural Haat under BRGF (Central Share) (BRGFS) [CS]
31- Grants-in-aid-GENERAL
02-Other Grants ... ... ... ... ... ... ...
Total - 2851-00-104 30,47,95,042 3,79,27,587 27,50,00,000 4,96,71,000 27,00,00,000 3,76,33,000 32,89,06,000
DETAILED ACCOUNT NO. 2851-00-105 - KHADI AND VILLAGE INDUSTRIES
105 - Khadi and Village Industries
Administrative Expenditure
002 - Assistance to Khadi Board- [CS]
31- Grants-in-aid-GENERAL
01-Salary Grants ... 14,19,25,000 ... 18,82,05,000 ... 15,20,02,000 ...
02-Other Grants ... 1,16,14,000 ... 1,21,95,000 ... 1,21,95,000 1,28,05,000
Total - 2851-00-105-002-31 ... 15,35,39,000 ... 20,04,00,000 ... 16,41,97,000 1,28,05,000
36- Grants-in-aid-Salaries ... ... ... ... ... ... 16,74,76,000
Total - Administrative Expenditure-2851-00-105-002 ... 15,35,39,000 ... 20,04,00,000 ... 16,41,97,000 18,02,81,000
004 - Other Miscellaneous Cottage Industries including Bee-keeping Industries [CS]
01- Salaries
01-Pay ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
191
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

02-Dearness Allowance ... ... ... ... ... ... ...


03-House Rent Allowance ... ... ... ... ... ... ...
04-Ad hoc Bonus ... ... ... ... ... ... ...
05-Interim Relief ... ... ... ... ... ... ...
07-Other Allowances ... ... ... ... ... ... ...
12-Medical Allowances ... ... ... ... ... ... ...
07- Medical Reimbursements ... ... ... ... ... ... ...
11- Travel Expenses ... ... ... ... ... ... ...
12- Medical Reimbursements under WBHS 2008 ... ... ... ... ... ... ...
13- Office Expenses
01-Electricity ... ... ... ... ... ... ...
02-Telephone ... ... ... ... ... ... ...
04-Other Office Expenses ... ... ... ... ... ... ...
14- Rents, Rates and Taxes ... ... ... ... ... ... ...
31- Grants-in-aid-GENERAL
01-Salary Grants ... ... ... ... ... ... ...
02-Other Grants ... ... ... ... ... ... ...
Total - Administrative Expenditure-2851-00-105 ... 15,35,39,000 ... 20,04,00,000 ... 16,41,97,000 18,02,81,000
State Development Schemes
005 - Training Scheme for Beekeeping. [CS]
50- Other Charges ... ... 3,00,000 ... 3,00,000 ... 5,00,000
Total - State Development Schemes-2851-00-105-005 ... ... 3,00,000 ... 3,00,000 ... 5,00,000
006 - Marketing assistance programme for K&VI [CS]
31- Grants-in-aid-GENERAL

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
192
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

02-Other Grants 8,90,00,000 ... 15,00,00,000 ... 15,00,00,000 ... 25,00,00,000


Total - State Development Schemes-2851-00-105-006 8,90,00,000 ... 15,00,00,000 ... 15,00,00,000 ... 25,00,00,000
007 - Development Scheme for K&VI [CS]
31- Grants-in-aid-GENERAL
02-Other Grants 2,64,59,000 ... 6,00,00,000 ... 6,00,00,000 ... 11,00,00,000
35- Grants for creation of Capital Assets 3,75,000 ... 44,00,000 ... 44,00,000 ... 1,00,00,000
Total - State Development Schemes-2851-00-105-007 2,68,34,000 ... 6,44,00,000 ... 6,44,00,000 ... 12,00,00,000
Total - State Development Schemes-2851-00-105 11,58,34,000 ... 21,47,00,000 ... 21,47,00,000 ... 37,05,00,000
State Development Schemes
008 - Industrial Infrastructure Development of Khadi & Village Industries under W.B. Entry Tax Fund(WBETF)(CS) [CS]
31- Grants-in-aid-GENERAL
02-Other Grants 24,29,05,000 ... 30,00,00,000 ... 20,00,00,000 ... 40,00,00,000
Total - State Development Schemes-2851-00-105 24,29,05,000 ... 30,00,00,000 ... 20,00,00,000 ... 40,00,00,000
Total - 2851-00-105 35,87,39,000 15,35,39,000 51,47,00,000 20,04,00,000 41,47,00,000 16,41,97,000 95,07,81,000
DETAILED ACCOUNT NO. 2851-00-106 - COIR INDUSTRIES
106 - Coir Industries
Administrative Expenditure
003 - Coir Industry [CS]
01- Salaries
01-Pay ... 4,43,640 ... 5,24,000 ... 4,57,000 4,71,000
14-Grade Pay ... 1,11,600 ... 1,31,000 ... 1,14,000 1,18,000
02-Dearness Allowance ... 4,25,782 ... 5,68,000 ... 5,00,000 6,04,000
03-House Rent Allowance ... 83,292 ... 92,000 ... 80,000 82,000
04-Ad hoc Bonus ... 13,600 ... 20,000 ... 20,000 20,000

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
193
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

05-Interim Relief ... 29,944 ... 52,000 ... 43,000 43,000


07-Other Allowances ... 4,800 ... 5,000 ... 6,000 6,000
12-Medical Allowances ... 3,600 ... 25,000 ... 4,000 4,000
Total - 2851-00-106-003-01 ... 11,16,258 ... 14,17,000 ... 12,24,000 13,48,000
07- Medical Reimbursements ... ... ... 1,000 ... 1,000 1,000
11- Travel Expenses ... ... ... 3,000 ... 3,000 3,000
12- Medical Reimbursements under WBHS 2008 ... ... ... 17,000 ... 17,000 18,000
13- Office Expenses
01-Electricity ... 41,960 ... 69,000 ... 69,000 74,000
04-Other Office Expenses ... 14,015 ... 23,000 ... 23,000 25,000
Total - 2851-00-106-003-13 ... 55,975 ... 92,000 ... 92,000 99,000
50- Other Charges ... ... ... 4,000 ... 4,000 4,000
Total - Administrative Expenditure-2851-00-106 ... 11,72,233 ... 15,34,000 ... 13,41,000 14,73,000
State Development Schemes
005 - Financial Assistance to Tiny Coir Units [CS]
50- Other Charges ... ... 3,00,000 ... 3,00,000 ... 2,00,000
Total - State Development Schemes-2851-00-106-005 ... ... 3,00,000 ... 3,00,000 ... 2,00,000
006 - Training Centre for Manufacture of Coir Products [CS]
50- Other Charges 4,00,000 ... 6,00,000 ... 6,00,000 ... 3,00,000
Total - State Development Schemes-2851-00-106-006 4,00,000 ... 6,00,000 ... 6,00,000 ... 3,00,000
Total - State Development Schemes-2851-00-106 4,00,000 ... 9,00,000 ... 9,00,000 ... 5,00,000
Total - 2851-00-106 4,00,000 11,72,233 9,00,000 15,34,000 9,00,000 13,41,000 19,73,000
DETAILED ACCOUNT NO. 2851-00-107 - SERICULTURE INDUSTRIES
107 - Sericulture Industries

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
194
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Administrative Expenditure
013 - Directorate of Sericulture Industries [CS]
01- Salaries
01-Pay ... ... ... ... ... ... ...
14-Grade Pay ... ... ... ... ... ... ...
02-Dearness Allowance ... ... ... ... ... ... ...
03-House Rent Allowance ... ... ... ... ... ... ...
04-Ad hoc Bonus ... ... ... ... ... ... ...
07-Other Allowances ... ... ... ... ... ... ...
11-Compensatory Allowance ... ... ... ... ... ... ...
12-Medical Allowances ... ... ... ... ... ... ...
02- Wages ... ... ... ... ... ... ...
07- Medical Reimbursements ... ... ... ... ... ... ...
11- Travel Expenses ... ... ... ... ... ... ...
12- Medical Reimbursements under WBHS 2008 ... ... ... ... ... ... ...
13- Office Expenses
01-Electricity ... ... ... ... ... ... ...
02-Telephone ... ... ... ... ... ... ...
03-Maintenance / P.O.L. for Office Vehicles ... ... ... ... ... ... ...
04-Other Office Expenses ... ... ... ... ... ... ...
14- Rents, Rates and Taxes ... ... ... ... ... ... ...
50- Other Charges ... ... ... ... ... ... ...
77- Computerisation ... ... ... ... ... ... ...
048 - Intensive Sericulture Developmental Scheme [CS]

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
195
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

01- Salaries
01-Pay ... ... ... ... ... ... ...
14-Grade Pay ... ... ... ... ... ... ...
02-Dearness Allowance ... ... ... ... ... ... ...
03-House Rent Allowance ... ... ... ... ... ... ...
04-Ad hoc Bonus ... ... ... ... ... ... ...
07-Other Allowances ... ... ... ... ... ... ...
12-Medical Allowances ... ... ... ... ... ... ...
13-Dearness Pay ... ... ... ... ... ... ...
11- Travel Expenses ... ... ... ... ... ... ...
12- Medical Reimbursements under WBHS 2008 ... ... ... ... ... ... ...
049 - Intensification of Sericulture-Supply of Silkworm Eggs [CS]
50- Other Charges ... ... ... ... ... ... ...
050 - Scheme for Sericulture Industries [CS]
01- Salaries
01-Pay ... ... ... ... ... ... ...
14-Grade Pay ... ... ... ... ... ... ...
02-Dearness Allowance ... ... ... ... ... ... ...
03-House Rent Allowance ... ... ... ... ... ... ...
04-Ad hoc Bonus ... ... ... ... ... ... ...
05-Interim Relief ... ... ... ... ... ... ...
07-Other Allowances ... ... ... ... ... ... ...
10-Overtime Allowance ... ... ... ... ... ... ...
11-Compensatory Allowance ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
196
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

12-Medical Allowances ... ... ... ... ... ... ...


13-Dearness Pay ... ... ... ... ... ... ...
02- Wages ... ... ... ... ... ... ...
04- Pension/Gratuities ... ... ... ... ... ... ...
07- Medical Reimbursements ... ... ... ... ... ... ...
11- Travel Expenses ... ... ... ... ... ... ...
12- Medical Reimbursements under WBHS 2008 ... ... ... ... ... ... ...
13- Office Expenses
01-Electricity ... ... ... ... ... ... ...
02-Telephone ... ... ... ... ... ... ...
03-Maintenance / P.O.L. for Office Vehicles ... ... ... ... ... ... ...
04-Other Office Expenses ... ... ... ... ... ... ...
14- Rents, Rates and Taxes ... ... ... ... ... ... ...
19- Maintenance ... ... ... ... ... ... ...
50- Other Charges Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
51- Motor Vehicles ... ... ... ... ... ... ...
77- Computerisation ... ... ... ... ... ... ...
051 - Assistance to Paschim Banga Resham Silpi Samaboya Mahasangha L.T.D. [CS]
31- Grants-in-aid-GENERAL
02-Other Grants Voted ... ... ... ... ... 87,37,000 90,00,000
Charged ... ... ... ... ... ... ...
50- Other Charges ... ... ... ... ... ... ...
Total - Administrative Expenditure-2851-00-107-051 ... ... ... ... ... 87,37,000 90,00,000

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
197
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

052 - Intensive Sericulture Developmental Scheme [CS]


01- Salaries
01-Pay ... ... ... ... ... ... ...
14-Grade Pay ... ... ... ... ... ... ...
02-Dearness Allowance ... ... ... ... ... ... ...
03-House Rent Allowance ... ... ... ... ... ... ...
04-Ad hoc Bonus ... ... ... ... ... ... ...
06-Constituency Allowance ... ... ... ... ... ... ...
07-Other Allowances ... ... ... ... ... ... ...
12-Medical Allowances ... ... ... ... ... ... ...
13-Dearness Pay ... ... ... ... ... ... ...
07- Medical Reimbursements ... ... ... ... ... ... ...
11- Travel Expenses ... ... ... ... ... ... ...
12- Medical Reimbursements under WBHS 2008 ... ... ... ... ... ... ...
50- Other Charges ... ... ... ... ... ... ...
053 - Old Age Pension Scheme for Silk Weavers [CS]
31- Grants-in-aid-GENERAL
02-Other Grants ... ... ... ... ... ... ...
Total - Administrative Expenditure-2851-00-107 ... ... ... ... ... 87,37,000 90,00,000
State Development Schemes
002 - Other Developmental Scheme for Sericulture Industries. [CS]
50- Other Charges ... ... ... ... ... ... ...
State Development Schemes
019 - Catalytic Development programme under West Bengal Compensatory Entry Tax Fund (WBETF) [CS]

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
198
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

31- Grants-in-aid-GENERAL
02-Other Grants ... ... ... ... ... ... ...
State Development Schemes
016 - Catalytic Development Project (State Share) OCAS [CS]
50- Other Charges ... ... ... ... ... ... ...
036 - Catalytic Development Programme under Sericulture (State Share) OCAS [CS]
50- Other Charges ... ... ... ... ... ... ...
State Development Schemes (Central Assistance)
018 - Catalytic Developments programme under Sericulture (Central Share) OCAS [CS]
50- Other Charges ... ... ... ... ... ... ...
037 - Catalytic Development Programme under Sericulture (Central Share) OCAS [CS]
50- Other Charges ... ... ... ... ... ... ...
Total - 2851-00-107 ... ... ... ... ... 87,37,000 90,00,000
Voted ... ... ... ... ... 87,37,000 90,00,000
Charged ... ... ... ... ... ... ...
DETAILED ACCOUNT NO. 2851-00-110 - COMPOSITE VILLAGE AND SMALL INDUSTRIES AND CO-OPERATIVES
110 - Composite Village and Small Industries and Co-operatives
Administrative Expenditure
003 - Scheme for reimbursement of Special Rebate 10% of the value of Handloom Products sold out of the accumulative stock [CS]
31- Grants-in-aid-GENERAL
02-Other Grants ... ... ... ... ... ... ...
007 - Expenditure for payment of outstanding dues of Tantuja/Tantusree/Manjusha to the Primary Weavers Cooperative Societies [CS]
50- Other Charges ... 21,29,650 ... 10,50,000 ... 10,50,000 11,24,000
Total - Administrative Expenditure-2851-00-110-007 ... 21,29,650 ... 10,50,000 ... 10,50,000 11,24,000

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
199
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

008 - Scheme for extension of Pension facilities to Weavers under Cooperative Fold [CS]
01- Salaries
01-Pay ... ... ... ... ... ... ...
14-Grade Pay ... ... ... ... ... ... ...
02-Dearness Allowance ... ... ... ... ... ... ...
03-House Rent Allowance ... ... ... ... ... ... ...
05-Interim Relief ... ... ... ... ... ... ...
07-Other Allowances ... ... ... ... ... ... ...
31- Grants-in-aid-GENERAL
02-Other Grants ... 5,61,84,000 ... 6,70,38,000 ... 6,70,38,000 6,80,90,000
Total - Administrative Expenditure-2851-00-110-008 ... 5,61,84,000 ... 6,70,38,000 ... 6,70,38,000 6,80,90,000
009 - Old Age Pension Scheme for Powerloom / Hosiery and R/G Workers [CS]
31- Grants-in-aid-GENERAL
02-Other Grants ... ... ... ... ... ... ...
069 - Organisation of Handicraft Co-operative [CS]
01- Salaries
01-Pay ... 3,38,542 ... 3,43,000 ... 3,49,000 3,59,000
14-Grade Pay ... 71,200 ... 86,000 ... 87,000 90,000
02-Dearness Allowance ... 3,15,428 ... 3,72,000 ... 3,82,000 4,60,000
03-House Rent Allowance ... 61,686 ... 60,000 ... 61,000 63,000
04-Ad hoc Bonus ... 3,400 ... 4,000 ... 4,000 4,000
05-Interim Relief ... 23,023 ... 34,000 ... 33,000 33,000
07-Other Allowances ... ... ... 4,000 ... 4,000 4,000
12-Medical Allowances ... ... ... 4,000 ... 4,000 4,000

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
200
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

13-Dearness Pay ... ... ... ... ... ... ...


Total - 2851-00-110-069-01 ... 8,13,279 ... 9,07,000 ... 9,24,000 10,17,000
07- Medical Reimbursements ... ... ... 1,000 ... 1,000 1,000
12- Medical Reimbursements under WBHS 2008 ... ... ... 12,000 ... 12,000 13,000
Total - Administrative Expenditure-2851-00-110-069 ... 8,13,279 ... 9,20,000 ... 9,37,000 10,31,000
071 - Subsidy on Sales of Handloom Cloth (rebate) [CS]
31- Grants-in-aid-GENERAL
02-Other Grants ... ... ... ... ... ... ...
078 - National Handloom Development Programme [CS]
01- Salaries
01-Pay ... ... ... ... ... ... ...
14-Grade Pay ... ... ... ... ... ... ...
02-Dearness Allowance ... ... ... ... ... ... ...
03-House Rent Allowance ... ... ... ... ... ... ...
04-Ad hoc Bonus ... ... ... ... ... ... ...
05-Interim Relief ... ... ... ... ... ... ...
07-Other Allowances ... ... ... ... ... ... ...
12-Medical Allowances ... ... ... ... ... ... ...
02- Wages ... ... ... ... ... ... ...
Total - Administrative Expenditure-2851-00-110 ... 5,91,26,929 ... 6,90,08,000 ... 6,90,25,000 7,02,45,000
State Development Schemes
001 - Assistance under B.S.A.I. Act to Industrial Co-operatives [CS]
31- Grants-in-aid-GENERAL
02-Other Grants ... ... 15,00,000 ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
201
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Total - State Development Schemes-2851-00-110-001 ... ... 15,00,000 ... ... ... ...
012 - Acquisition of Modern Looms and Accessories Suitable for Polyester Weaving for Powerloom Co-op Societies [CS]
31- Grants-in-aid-GENERAL
02-Other Grants ... ... 20,00,000 ... ... ... ...
Total - State Development Schemes-2851-00-110-012 ... ... 20,00,000 ... ... ... ...
013 - Introduction of Provident Fund , Thrift Fund Scheme for Handloom Weavers [CS]
50- Other Charges ... ... ... ... ... ... ...
022 - Financial Assistance to Handicraft Co-operatives [CS]
31- Grants-in-aid-GENERAL
02-Other Grants ... ... 6,00,000 ... 6,00,000 ... 6,00,000
Total - State Development Schemes-2851-00-110-022 ... ... 6,00,000 ... 6,00,000 ... 6,00,000
028 - Institute of Fashion Technology [CS]
50- Other Charges ... ... ... ... ... ... ...
043 - Introduction on Silk Weaving [CS]
31- Grants-in-aid-GENERAL
02-Other Grants ... ... 50,00,000 ... ... ... 3,00,00,000
Total - State Development Schemes-2851-00-110-043 ... ... 50,00,000 ... ... ... 3,00,00,000
044 - Handloom Cluster Development [CS]
31- Grants-in-aid-GENERAL
02-Other Grants 5,09,67,700 ... 9,00,00,000 ... 9,00,00,000 ... 3,00,00,000
50- Other Charges ... ... 10,00,000 ... ... ... ...
Total - State Development Schemes-2851-00-110-044 5,09,67,700 ... 9,10,00,000 ... 9,00,00,000 ... 3,00,00,000
045 - Handloom Export Cluster Development [CS]
31- Grants-in-aid-GENERAL

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
202
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

02-Other Grants ... ... 3,00,00,000 ... 20,70,000 ... ...


Total - State Development Schemes-2851-00-110-045 ... ... 3,00,00,000 ... 20,70,000 ... ...
046 - Tailors/Artisans Cluster Development [CS]
31- Grants-in-aid-GENERAL
02-Other Grants 8,00,000 ... 20,00,000 ... 4,00,000 ... ...
50- Other Charges ... ... 1,00,00,000 ... 10,00,000 ... 75,00,000
Total - State Development Schemes-2851-00-110-046 8,00,000 ... 1,20,00,000 ... 14,00,000 ... 75,00,000
048 - Modernisation of machinery of RMG Cooperatives [CS]
50- Other Charges ... ... ... ... ... ... 5,00,000
Total - State Development Schemes-2851-00-110-048 ... ... ... ... ... ... 5,00,000
049 - Modernisation of machinery of Hosiery Cooperatives [CS]
31- Grants-in-aid-GENERAL
02-Other Grants ... ... 30,00,000 ... ... ... ...
50- Other Charges ... ... 20,00,000 ... ... ... ...
Total - State Development Schemes-2851-00-110-049 ... ... 50,00,000 ... ... ... ...
050 - Handloom & Textile Complex [CS]
50- Other Charges ... ... ... ... ... ... ...
051 - Special Expo [CS]
50- Other Charges 1,98,03,214 ... 3,00,00,000 ... 3,00,00,000 ... 4,00,00,000
Total - State Development Schemes-2851-00-110-051 1,98,03,214 ... 3,00,00,000 ... 3,00,00,000 ... 4,00,00,000
052 - Health Insurance Scheme for Handloom Weavers [CS]
50- Other Charges 45,36,579 ... 2,00,00,000 ... 1,21,00,000 ... 2,00,00,000
Total - State Development Schemes-2851-00-110-052 45,36,579 ... 2,00,00,000 ... 1,21,00,000 ... 2,00,00,000
054 - Skill Upgradation Training / Supply of Looms and Accessories / construction of Workshed for individual Weavers/ Handloom Entrepreneur [CS]

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
203
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

50- Other Charges ... ... ... ... ... ... ...
055 - Margin Money to individual weavers / Handloom Entrepreneur [CS]
50- Other Charges ... ... ... ... ... ... ...
056 - Upgradation of Government Tailoring Institute [CS]
50- Other Charges ... ... 20,00,000 ... ... ... ...
Total - State Development Schemes-2851-00-110-056 ... ... 20,00,000 ... ... ... ...
057 - Incentive for the Upgradation of Existing Powerloom/ Hosiery and R/G Units [CS]
50- Other Charges ... ... ... ... ... ... ...
058 - Incentive for new Powerloom Units under the W.B. Incentive scheme [CS]
33- Subsidies
05-Other Subsidies ... ... ... ... ... ... ...
50- Other Charges ... ... ... ... ... ... ...
059 - Powerloom Cluster Development Programmes [CS]
31- Grants-in-aid-GENERAL
02-Other Grants ... ... 30,00,000 ... ... ... ...
50- Other Charges 5,11,280 ... 20,00,000 ... 3,00,000 ... 1,10,00,000
Total - State Development Schemes-2851-00-110-059 5,11,280 ... 50,00,000 ... 3,00,000 ... 1,10,00,000
062 - Revival,Reform and Restructuring Package for State Level Apex Society /PWCS/Individual Handloom Weavers/SHGs etc. [CS]
31- Grants-in-aid-GENERAL
02-Other Grants ... ... ... ... ... ... ...
Total - State Development Schemes-2851-00-110 7,66,18,773 ... 20,41,00,000 ... 13,64,70,000 ... 13,96,00,000
State Development Schemes
065 - Incentives to the PWCSS/Handloom Clusters/Handloom SHG/Handloom Fabtics exporters etc.under Textiles policy 2013-18 in the State of W.B.(CS) (WBETF) [CS]
31- Grants-in-aid-GENERAL

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
204
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

02-Other Grants ... ... ... ... ... ... ...


067 - Incentives to the PWCSS/Handloom Clusters/Handloom SHG/Handloom Fabtics exporters etc.under Textiles policy 2013-18 in the State of W.B. (WBETF) [CS]
31- Grants-in-aid-GENERAL
02-Other Grants ... ... ... ... ... ... ...
33- Subsidies
04-To Co-operatives 9,20,18,038 ... ... ... 12,00,00,000 ... 15,00,00,000
Total - State Development Schemes-2851-00-110-067 9,20,18,038 ... ... ... 12,00,00,000 ... 15,00,00,000
Total - State Development Schemes-2851-00-110 9,20,18,038 ... ... ... 12,00,00,000 ... 15,00,00,000
State Development Schemes
063 - National Handloom Development Programme (State Share) OCAS [CS]
50- Other Charges 6,87,99,915 ... 10,00,00,000 ... 6,35,00,000 ... 10,00,00,000
Total - State Development Schemes-2851-00-110 6,87,99,915 ... 10,00,00,000 ... 6,35,00,000 ... 10,00,00,000
State Development Schemes (Central Assistance)
064 - National Handloom Development Programme (Central Share) OCAS [CS]
50- Other Charges ... ... ... ... ... ... ...
066 - Implementation of the Handloom (Reservation of Articles for Production) act. 1985 for Eastblishing Enforcement Mechinery [CS] OCAS [CS]
01- Salaries
01-Pay ... ... ... ... ... ... ...
14-Grade Pay ... ... ... ... ... ... ...
02-Dearness Allowance ... ... ... ... ... ... ...
03-House Rent Allowance ... ... ... ... ... ... ...
04-Ad hoc Bonus ... ... ... ... ... ... ...
07-Other Allowances ... ... ... ... ... ... ...
12-Medical Allowances ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
205
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

02- Wages ... ... ... ... ... ... ...


11- Travel Expenses ... ... ... ... ... ... ...
12- Medical Reimbursements under WBHS 2008 ... ... ... ... ... ... ...
13- Office Expenses
01-Electricity ... ... ... ... ... ... ...
02-Telephone ... ... ... ... ... ... ...
03-Maintenance / P.O.L. for Office Vehicles ... ... ... ... ... ... ...
04-Other Office Expenses ... ... ... ... ... ... ...
50- Other Charges ... ... ... ... ... ... ...
Central Sector Scheme
068 - Project Package Scheme for Handloom Weavers- Setting up of Handloom Development Centres and Quality Dyeing Units [CS]
50- Other Charges ... ... ... ... ... ... ...
070 - Health Package Scheme [CS]
50- Other Charges ... ... ... ... ... ... ...
072 - Implementation of the Handloom (Reservation of Articles for Production) Act, 1985 for Establishing Enforcement Machinery [CS]
01- Salaries
01-Pay ... ... ... ... ... ... ...
14-Grade Pay ... ... ... ... ... ... ...
02-Dearness Allowance ... ... ... ... ... ... ...
03-House Rent Allowance ... ... ... ... ... ... ...
04-Ad hoc Bonus ... ... ... ... ... ... ...
07-Other Allowances ... ... ... ... ... ... ...
12-Medical Allowances ... ... ... ... ... ... ...
02- Wages ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
206
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

07- Medical Reimbursements ... ... ... ... ... ... ...
11- Travel Expenses ... ... ... ... ... ... ...
12- Medical Reimbursements under WBHS 2008 ... ... ... ... ... ... ...
13- Office Expenses
01-Electricity ... ... ... ... ... ... ...
02-Telephone ... ... ... ... ... ... ...
03-Maintenance / P.O.L. for Office Vehicles ... ... ... ... ... ... ...
04-Other Office Expenses ... ... ... ... ... ... ...
31- Grants-in-aid-GENERAL
02-Other Grants ... ... ... ... ... ... ...
50- Other Charges ... ... ... ... ... ... ...
Total - 2851-00-110 23,74,36,726 5,91,26,929 30,41,00,000 6,90,08,000 31,99,70,000 6,90,25,000 45,98,45,000
DETAILED ACCOUNT NO. 2851-00-200 - OTHER VILLAGE INDUSTRIES
200 - Other Village Industries
Administrative Expenditure
001 - Other Miscellaneous Cottage Industries including Beekeeping Industries [CS]
01- Salaries
01-Pay ... ... ... ... ... ... 6,43,000
14-Grade Pay ... ... ... ... ... ... 1,61,000
02-Dearness Allowance ... ... ... ... ... ... 8,24,000
03-House Rent Allowance ... ... ... ... ... ... 1,13,000
04-Ad hoc Bonus ... ... ... ... ... ... 8,000
05-Interim Relief ... ... ... ... ... ... 56,000
07-Other Allowances ... ... ... ... ... ... 8,000

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
207
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

12-Medical Allowances ... ... ... ... ... ... 6,000


Total - 2851-00-200-001-01 ... ... ... ... ... ... 18,19,000
07- Medical Reimbursements ... ... ... ... ... ... ...
11- Travel Expenses ... ... ... ... ... ... 11,000
12- Medical Reimbursements under WBHS 2008 ... ... ... ... ... ... 27,000
13- Office Expenses
01-Electricity ... ... ... ... ... ... 1,000
02-Telephone ... ... ... ... ... ... 1,000
03-Maintenance / P.O.L. for Office Vehicles ... ... ... ... ... ... ...
04-Other Office Expenses ... ... ... ... ... ... 18,000
Total - 2851-00-200-001-13 ... ... ... ... ... ... 20,000
14- Rents, Rates and Taxes ... ... ... ... ... ... 18,000
31- Grants-in-aid-GENERAL
01-Salary Grants ... ... ... ... ... ... ...
02-Other Grants ... ... ... ... ... ... 10,01,000
Total - 2851-00-200-001-31 ... ... ... ... ... ... 10,01,000
36- Grants-in-aid-Salaries ... ... ... ... ... ... 17,60,000
50- Other Charges ... ... ... ... ... ... ...
Total - Administrative Expenditure-2851-00-200 ... ... ... ... ... ... 46,56,000
Total - 2851-00-200 ... ... ... ... ... ... 46,56,000
DETAILED ACCOUNT NO. 2851-00-789 - SPECIAL COMPONENT PLAN FOR SCHEDULED CASTES
789 - Special Component Plan for Scheduled Castes
Administrative Expenditure
001 - Payment of Pension to Handicraft Artisans [CS]

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
208
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

31- Grants-in-aid-GENERAL
02-Other Grants ... 49,17,000 ... 60,64,000 ... 60,64,000 55,00,000
Total - Administrative Expenditure-2851-00-789-001 ... 49,17,000 ... 60,64,000 ... 60,64,000 55,00,000
003 - Old Age Pension Scheme for Powerloom /Hosiery and R/G Workers [CS]
31- Grants-in-aid-GENERAL
02-Other Grants ... ... ... ... ... ... ...
004 - Old Age Pension Scheme for Silk weavers [CS]
31- Grants-in-aid-GENERAL
02-Other Grants ... ... ... ... ... ... ...
061 - Scheme for extension of Pension facilities to Weavers under Cooperative Fold [CS]
31- Grants-in-aid-GENERAL
02-Other Grants ... 26,40,000 ... 37,46,000 ... 37,46,000 30,00,000
Total - Administrative Expenditure-2851-00-789-061 ... 26,40,000 ... 37,46,000 ... 37,46,000 30,00,000
Total - Administrative Expenditure-2851-00-789 ... 75,57,000 ... 98,10,000 ... 98,10,000 85,00,000
State Development Schemes
002 - Development Scheme for Handcraft Industries [CS]
31- Grants-in-aid-GENERAL
02-Other Grants 1,68,37,077 ... 1,00,00,000 ... 1,00,00,000 ... 1,00,00,000
50- Other Charges 1,71,47,705 ... 80,00,000 ... 80,00,000 ... 50,00,000
Total - State Development Schemes-2851-00-789-002 3,39,84,782 ... 1,80,00,000 ... 1,80,00,000 ... 1,50,00,000
005 - Other development Schemes for Sericulture [CS]
50- Other Charges ... ... ... ... ... ... ...
009 - Marketing assistance programme for K&VI [CS]
31- Grants-in-aid-GENERAL

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
209
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

02-Other Grants 1,50,00,000 ... 1,50,00,000 ... 1,50,00,000 ... 3,49,50,000


Total - State Development Schemes-2851-00-789-009 1,50,00,000 ... 1,50,00,000 ... 1,50,00,000 ... 3,49,50,000
011 - Training Centre for Manufacture of Coir Products [CS]
50- Other Charges 2,00,000 ... 5,00,000 ... 5,00,000 ... 2,00,000
Total - State Development Schemes-2851-00-789-011 2,00,000 ... 5,00,000 ... 5,00,000 ... 2,00,000
012 - Training Scheme for Beekeeping [CS]
50- Other Charges ... ... 5,00,000 ... 5,00,000 ... 3,00,000
Total - State Development Schemes-2851-00-789-012 ... ... 5,00,000 ... 5,00,000 ... 3,00,000
016 - Incentive for encouraging the setting up of new enterprises & expansion of existing enterprises. [CS]
31- Grants-in-aid-GENERAL
02-Other Grants 24,54,78,337 ... 25,00,00,000 ... 25,00,00,000 ... 30,00,00,000
Total - State Development Schemes-2851-00-789-016 24,54,78,337 ... 25,00,00,000 ... 25,00,00,000 ... 30,00,00,000
017 - Scheme for development of Handloom Industries through expansion & promotional activities [CS]
31- Grants-in-aid-GENERAL
02-Other Grants 42,68,800 ... 8,00,00,000 ... 4,00,00,000 ... 3,00,00,000
50- Other Charges ... ... ... ... ... ... ...
Total - State Development Schemes-2851-00-789-017 42,68,800 ... 8,00,00,000 ... 4,00,00,000 ... 3,00,00,000
020 - Introduction of P.F./ Thrift Fund for Handloom Weavers [CS]
50- Other Charges ... ... 1,00,000 ... ... ... 1,00,000
Total - State Development Schemes-2851-00-789-020 ... ... 1,00,000 ... ... ... 1,00,000
025 - Introduction on Silk Weaving [CS]
31- Grants-in-aid-GENERAL
02-Other Grants ... ... 1,00,000 ... ... ... 1,00,000
Total - State Development Schemes-2851-00-789-025 ... ... 1,00,000 ... ... ... 1,00,000

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
210
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

026 - Handloom Cluster Development [CS]


31- Grants-in-aid-GENERAL
02-Other Grants 57,31,200 ... 1,00,00,000 ... 1,00,00,000 ... 95,00,000
50- Other Charges ... ... ... ... ... ... ...
Total - State Development Schemes-2851-00-789-026 57,31,200 ... 1,00,00,000 ... 1,00,00,000 ... 95,00,000
027 - Handloom Export Cluster Development [CS]
31- Grants-in-aid-GENERAL
02-Other Grants ... ... ... ... ... ... ...
028 - Tailors / Artisans Cluster Development [CS]
31- Grants-in-aid-GENERAL
02-Other Grants 2,82,071 ... 50,00,000 ... ... ... ...
50- Other Charges ... ... 1,00,00,000 ... ... ... 5,00,000
Total - State Development Schemes-2851-00-789-028 2,82,071 ... 1,50,00,000 ... ... ... 5,00,000
031 - Promotion of District Specific Traditional Crafts/Handicrafts/Micro & Small Scale Industries [CS]
31- Grants-in-aid-GENERAL
02-Other Grants 5,57,000 ... 2,50,000 ... 2,50,000 ... 25,00,000
Total - State Development Schemes-2851-00-789-031 5,57,000 ... 2,50,000 ... 2,50,000 ... 25,00,000
032 - Micro & Small Enterprises Cluster Development Programme [CS]
28- Payment of Professional and Special Services
02-Other charges 30,00,000 ... 30,00,000 ... 30,00,000 ... 30,00,000
31- Grants-in-aid-GENERAL
01-Salary Grants ... ... 50,00,000 ... ... ... ...
02-Other Grants 4,71,89,123 ... 12,50,00,000 ... 12,50,00,000 ... 2,60,00,000
Total - 2851-00-789-032-31 4,71,89,123 ... 13,00,00,000 ... 12,50,00,000 ... 2,60,00,000

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
211
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Total - State Development Schemes-2851-00-789-032 5,01,89,123 ... 13,30,00,000 ... 12,80,00,000 ... 2,90,00,000
035 - Setting up of Urban Haat [CS]
31- Grants-in-aid-GENERAL
02-Other Grants 2,15,00,000 ... 2,50,00,000 ... 2,50,00,000 ... 50,00,000
Total - State Development Schemes-2851-00-789-035 2,15,00,000 ... 2,50,00,000 ... 2,50,00,000 ... 50,00,000
036 - Development Scheme for K&VI [CS]
31- Grants-in-aid-GENERAL
02-Other Grants 75,00,000 ... 3,00,00,000 ... 3,00,00,000 ... 5,50,00,000
35- Grants for creation of Capital Assets 3,75,000 ... 40,00,000 ... 40,00,000 ... 1,00,00,000
Total - State Development Schemes-2851-00-789-036 78,75,000 ... 3,40,00,000 ... 3,40,00,000 ... 6,50,00,000
037 - Repairing, Renovation & Upgradation of Industrial Estate [CS]
50- Other Charges 8,20,671 ... 1,00,00,000 ... 1,00,00,000 ... 1,50,00,000
Total - State Development Schemes-2851-00-789-037 8,20,671 ... 1,00,00,000 ... 1,00,00,000 ... 1,50,00,000
038 - Health Insurance Scheme for Handloom Weavers [CS]
50- Other Charges 10,57,099 ... 75,00,000 ... 27,00,000 ... 75,00,000
Total - State Development Schemes-2851-00-789-038 10,57,099 ... 75,00,000 ... 27,00,000 ... 75,00,000
039 - Scheme for Development of SSI [CS]
31- Grants-in-aid-GENERAL
02-Other Grants 1,97,55,594 ... 6,00,00,000 ... 6,00,00,000 ... 27,50,50,000
50- Other Charges ... ... 30,00,000 ... 30,00,000 ... 30,00,000
Total - State Development Schemes-2851-00-789-039 1,97,55,594 ... 6,30,00,000 ... 6,30,00,000 ... 27,80,50,000
041 - Incentive for the Upgradation of the Existing Powerloom/ Hosiery and R/G Units [CS]
50- Other Charges ... ... ... ... ... ... ...
042 - Incentive for new Powerloom Units under the W.B. Incentive Scheme [CS]

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
212
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

50- Other Charges ... ... ... ... ... ... ...
046 - Entrepreneurship Development Programe [CS]
31- Grants-in-aid-GENERAL
02-Other Grants ... ... 15,00,000 ... 15,00,000 ... 25,00,000
50- Other Charges 4,59,300 ... 30,00,000 ... 30,00,000 ... 40,00,000
Total - State Development Schemes-2851-00-789-046 4,59,300 ... 45,00,000 ... 45,00,000 ... 65,00,000
049 - Financial Assistance to Tiny Coir Units [CS]
50- Other Charges ... ... 1,00,000 ... 1,00,000 ... 1,00,000
Total - State Development Schemes-2851-00-789-049 ... ... 1,00,000 ... 1,00,000 ... 1,00,000
Total - State Development Schemes-2851-00-789 40,71,58,977 ... 66,65,50,000 ... 60,15,50,000 ... 79,93,00,000
State Development Schemes
060 - Scheme for Development of S.S.I. (ACA) [CS]
31- Grants-in-aid-GENERAL
02-Other Grants ... ... ... ... ... ... ...
50- Other Charges ... ... ... ... ... ... ...
State Development Schemes
008 - Catalytic Development Project (State Share) OCAS [CS]
50- Other Charges ... ... ... ... ... ... ...
State Development Schemes (Central Assistance)
047 - Development of Handloom Industries under BRGF (Central Share) (BRGFS) [CS]
31- Grants-in-aid-GENERAL
02-Other Grants ... ... ... ... ... ... ...
048 - Setting up of Rural Haat under BRGF (Central Share) (BRGFS) [CS]
31- Grants-in-aid-GENERAL

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
213
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

02-Other Grants ... ... ... ... ... ... ...


050 - Catalytic Developments programme under Sericulture (Central Share) OCAS [CS]
50- Other Charges ... ... ... ... ... ... ...
055 - National Handloom Development Program (Central Share) OCAS [CS]
31- Grants-in-aid-GENERAL
02-Other Grants ... ... ... ... ... ... ...
Total - 2851-00-789 40,71,58,977 75,57,000 66,65,50,000 98,10,000 60,15,50,000 98,10,000 80,78,00,000
DETAILED ACCOUNT NO. 2851-00-796 - TRIBAL AREAS SUB-PLAN
796 - Tribal Areas Sub-Plan
Administrative Expenditure
001 - Payment of Pension to Handicrafts Artisans [CS]
31- Grants-in-aid-GENERAL
02-Other Grants ... 31,27,000 ... 10,00,000 ... 10,00,000 10,50,000
Total - Administrative Expenditure-2851-00-796-001 ... 31,27,000 ... 10,00,000 ... 10,00,000 10,50,000
002 - Scheme for extension of pension facilities to Weavers under Cooperative Fold [CS]
31- Grants-in-aid-GENERAL
02-Other Grants ... 1,32,000 ... 2,00,000 ... 2,00,000 2,10,000
Total - Administrative Expenditure-2851-00-796-002 ... 1,32,000 ... 2,00,000 ... 2,00,000 2,10,000
054 - Old Age Pension Scheme for Powerloom /Hosiery and R/G Workers [CS]
31- Grants-in-aid-GENERAL
02-Other Grants ... ... ... ... ... ... ...
055 - Old Age Pension scheme for Silk Weavers [CS]
31- Grants-in-aid-GENERAL
02-Other Grants ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
214
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Total - Administrative Expenditure-2851-00-796 ... 32,59,000 ... 12,00,000 ... 12,00,000 12,60,000
State Development Schemes
003 - Other Development Schemes for Sericulture [CS]
50- Other Charges ... ... ... ... ... ... ...
005 - Development Scheme for Handicraft Industries [CS]
31- Grants-in-aid-GENERAL
02-Other Grants 1,74,99,643 ... 70,00,000 ... 70,00,000 ... 80,00,000
50- Other Charges ... ... 30,00,000 ... 30,00,000 ... 20,00,000
Total - State Development Schemes-2851-00-796-005 1,74,99,643 ... 1,00,00,000 ... 1,00,00,000 ... 1,00,00,000
006 - Marketing assistance programme for K&VI [CS]
31- Grants-in-aid-GENERAL
02-Other Grants 52,50,000 ... 50,00,000 ... 50,00,000 ... 1,50,00,000
Total - State Development Schemes-2851-00-796-006 52,50,000 ... 50,00,000 ... 50,00,000 ... 1,50,00,000
007 - Training Scheme for Beekeeping [CS]
50- Other Charges ... ... 2,00,000 ... 2,00,000 ... 2,00,000
Total - State Development Schemes-2851-00-796-007 ... ... 2,00,000 ... 2,00,000 ... 2,00,000
009 - Training Centre for manufacturing of Coir Products [CS]
50- Other Charges 2,50,000 ... 4,00,000 ... 4,00,000 ... 1,00,000
Total - State Development Schemes-2851-00-796-009 2,50,000 ... 4,00,000 ... 4,00,000 ... 1,00,000
010 - Incentive for encouraging the setting up of new enterprises & expansion of existing enterprises. [CS]
31- Grants-in-aid-GENERAL
02-Other Grants 9,78,21,088 ... 10,00,00,000 ... 10,00,00,000 ... 20,75,00,000
Total - State Development Schemes-2851-00-796-010 9,78,21,088 ... 10,00,00,000 ... 10,00,00,000 ... 20,75,00,000
012 - Scheme for development of Handloom Industries through expansion & promotional activities [CS]

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
215
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

31- Grants-in-aid-GENERAL
02-Other Grants ... ... 60,00,000 ... 60,00,000 ... 50,00,000
50- Other Charges ... ... ... ... ... ... ...
Total - State Development Schemes-2851-00-796-012 ... ... 60,00,000 ... 60,00,000 ... 50,00,000
021 - Handloom Cluster Development [CS]
31- Grants-in-aid-GENERAL
02-Other Grants ... ... 5,00,000 ... ... ... 5,00,000
Total - State Development Schemes-2851-00-796-021 ... ... 5,00,000 ... ... ... 5,00,000
022 - Handloom Export Cluster Development [CS]
31- Grants-in-aid-GENERAL
02-Other Grants ... ... ... ... ... ... ...
023 - Tailors / Artisans Cluster Development [CS]
31- Grants-in-aid-GENERAL
02-Other Grants 5,00,000 ... 50,00,000 ... ... ... ...
50- Other Charges ... ... 40,00,000 ... ... ... 5,00,000
Total - State Development Schemes-2851-00-796-023 5,00,000 ... 90,00,000 ... ... ... 5,00,000
024 - Promotion of District Specific Traditional Crafts/Handicrafts/Micro & Small Scale Industries [CS]
31- Grants-in-aid-GENERAL
02-Other Grants 2,82,900 ... 50,000 ... 50,000 ... 50,000
Total - State Development Schemes-2851-00-796-024 2,82,900 ... 50,000 ... 50,000 ... 50,000
025 - Micro & Small Enterprises Cluster Development Programme [CS]
28- Payment of Professional and Special Services
02-Other charges 18,58,907 ... 20,00,000 ... 20,00,000 ... 20,00,000
31- Grants-in-aid-GENERAL

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
216
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

01-Salary Grants ... ... 10,00,000 ... ... ... ...


02-Other Grants 39,86,595 ... 10,50,00,000 ... 10,00,00,000 ... 1,40,00,000
Total - 2851-00-796-025-31 39,86,595 ... 10,60,00,000 ... 10,00,00,000 ... 1,40,00,000
Total - State Development Schemes-2851-00-796-025 58,45,502 ... 10,80,00,000 ... 10,20,00,000 ... 1,60,00,000
028 - Setting up of Urban Haat [CS]
31- Grants-in-aid-GENERAL
02-Other Grants 43,18,999 ... 50,00,000 ... 50,00,000 ... 50,00,000
Total - State Development Schemes-2851-00-796-028 43,18,999 ... 50,00,000 ... 50,00,000 ... 50,00,000
029 - Development Scheme for K&VI [CS]
31- Grants-in-aid-GENERAL
02-Other Grants 52,50,000 ... 2,70,00,000 ... 2,70,00,000 ... 5,50,00,000
35- Grants for creation of Capital Assets 3,75,000 ... 40,00,000 ... 40,00,000 ... 1,00,00,000
Total - State Development Schemes-2851-00-796-029 56,25,000 ... 3,10,00,000 ... 3,10,00,000 ... 6,50,00,000
030 - Repairing, Renovation& Upgradation of Industrial Estate [CS]
50- Other Charges ... ... 1,00,00,000 ... 1,00,00,000 ... 1,00,00,000
Total - State Development Schemes-2851-00-796-030 ... ... 1,00,00,000 ... 1,00,00,000 ... 1,00,00,000
031 - Health Insurance Scheme for Handloom Weavers [CS]
50- Other Charges 95,042 ... 25,00,000 ... 3,00,000 ... 25,00,000
Total - State Development Schemes-2851-00-796-031 95,042 ... 25,00,000 ... 3,00,000 ... 25,00,000
032 - Scheme for Development of SSI [CS]
31- Grants-in-aid-GENERAL
02-Other Grants 1,37,59,546 ... 2,50,00,000 ... 2,50,00,000 ... 13,86,50,000
50- Other Charges 43,44,596 ... 20,00,000 ... 20,00,000 ... 20,00,000
Total - State Development Schemes-2851-00-796-032 1,81,04,142 ... 2,70,00,000 ... 2,70,00,000 ... 14,06,50,000

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
217
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

033 - Skill Upgradation Training / Supply of Looms and Accessories / Construction of Workshed for individual Weavers/ Handloom Entrepreneur [CS]
31- Grants-in-aid-GENERAL
02-Other Grants ... ... ... ... ... ... ...
034 - Incentive for the Upgradation of Existing Powerloom /Hosiery and R/G Units [CS]
50- Other Charges ... ... ... ... ... ... ...
038 - Entrepreneurship Development Programme [CS]
31- Grants-in-aid-GENERAL
02-Other Grants ... ... 20,00,000 ... 20,00,000 ... 20,00,000
50- Other Charges ... ... 10,00,000 ... 10,00,000 ... 20,00,000
Total - State Development Schemes-2851-00-796-038 ... ... 30,00,000 ... 30,00,000 ... 40,00,000
041 - Financial Assistance to Tiny Coir Units [CS]
50- Other Charges ... ... 1,00,000 ... 1,00,000 ... 1,00,000
Total - State Development Schemes-2851-00-796-041 ... ... 1,00,000 ... 1,00,000 ... 1,00,000
053 - UNDP Sub-Programme on Development of Non-Mulberry Silk [CS]
50- Other Charges ... ... ... ... ... ... ...
Total - State Development Schemes-2851-00-796 15,55,92,316 ... 31,77,50,000 ... 30,00,50,000 ... 48,21,00,000
State Development Schemes
052 - Catalytic Development Scheme (State Share) OCAS [CS]
50- Other Charges ... ... ... ... ... ... ...
State Development Schemes (Central Assistance)
039 - Development of Handloom Industries under BRGF (Central Share) (BRGFS) [CS]
31- Grants-in-aid-GENERAL
02-Other Grants ... ... ... ... ... ... ...
50- Other Charges ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
218
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

040 - Setting up of Rural Haat under BRGF (Central Share) (BRGFS) [CS]
31- Grants-in-aid-GENERAL
02-Other Grants ... ... ... ... ... ... ...
042 - Catalytic Developments programme under Sericulture (Central Share) OCAS [CS]
50- Other Charges ... ... ... ... ... ... ...
047 - National Handloom Development Program (Central Share) OCAS [CS]
31- Grants-in-aid-GENERAL
02-Other Grants ... ... ... ... ... ... ...
Total - 2851-00-796 15,55,92,316 32,59,000 31,77,50,000 12,00,000 30,00,50,000 12,00,000 48,33,60,000
DETAILED ACCOUNT NO. 2851-00-797 - TRANSFER TO RESERVE FUNDS/DEPOSIT ACCOUNT
797 - Transfer To Reserve Funds/Deposit Account
State Development Schemes
001 - West Bengal Compensatory Entry Tax Fund (WBCETF) (WBETF) [CS]
63- Inter-Account Transfer ... ... 145,00,00,000 ... 100,00,00,000 ... 155,00,00,000
Total - State Development Schemes-2851-00-797 ... ... 145,00,00,000 ... 100,00,00,000 ... 155,00,00,000
Total - 2851-00-797 ... ... 145,00,00,000 ... 100,00,00,000 ... 155,00,00,000
DETAILED ACCOUNT NO. 2851-00-800 - OTHER EXPENDITURE
800 - Other Expenditure
Administrative Expenditure
001 - Other Miscellaneous Cottage Industries including Beekeeping Industries [CS]
01- Salaries
01-Pay ... 6,05,980 ... 9,04,000 ... 6,24,000 ...
14-Grade Pay ... 1,33,600 ... 2,26,000 ... 1,56,000 ...
02-Dearness Allowance ... 5,61,140 ... 9,79,000 ... 6,83,000 ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
219
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

03-House Rent Allowance ... 1,10,216 ... 1,58,000 ... 1,09,000 ...
04-Ad hoc Bonus ... 13,600 ... 10,000 ... 8,000 ...
05-Interim Relief ... 38,728 ... 90,000 ... 56,000 ...
07-Other Allowances ... 2,400 ... 5,000 ... 8,000 ...
12-Medical Allowances ... 6,000 ... 9,000 ... 6,000 ...
Total - 2851-00-800-001-01 ... 14,71,664 ... 23,81,000 ... 16,50,000 ...
11- Travel Expenses ... ... ... 52,000 ... 10,000 ...
12- Medical Reimbursements under WBHS 2008 ... ... ... 25,000 ... 25,000 ...
13- Office Expenses
01-Electricity ... ... ... 1,000 ... 1,000 ...
02-Telephone ... ... ... 1,000 ... 1,000 ...
04-Other Office Expenses ... ... ... 17,000 ... 17,000 ...
Total - 2851-00-800-001-13 ... ... ... 19,000 ... 19,000 ...
14- Rents, Rates and Taxes ... ... ... 17,000 ... 17,000 ...
31- Grants-in-aid-GENERAL
01-Salary Grants ... 14,90,885 ... 18,05,000 ... 15,97,000 ...
02-Other Grants ... 7,27,814 ... 9,53,000 ... 9,53,000 ...
Total - 2851-00-800-001-31 ... 22,18,699 ... 27,58,000 ... 25,50,000 ...
Total - Administrative Expenditure-2851-00-800-001 ... 36,90,363 ... 52,52,000 ... 42,71,000 ...
008 - Survey Statistic and Data Bank [CS]
01- Salaries
01-Pay ... 6,53,909 ... 8,61,000 ... 6,74,000 ...
14-Grade Pay ... 1,52,877 ... 2,15,000 ... 1,69,000 ...
02-Dearness Allowance ... 6,19,722 ... 9,33,000 ... 7,38,000 ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
220
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

03-House Rent Allowance ... 1,21,114 ... 1,51,000 ... 1,18,000 ...
04-Ad hoc Bonus ... ... ... 12,000 ... 8,000 ...
05-Interim Relief ... 43,057 ... 86,000 ... 62,000 ...
07-Other Allowances ... ... ... 5,000 ... 8,000 ...
12-Medical Allowances ... 755 ... 7,000 ... 1,000 ...
Total - 2851-00-800-008-01 ... 15,91,434 ... 22,70,000 ... 17,78,000 ...
07- Medical Reimbursements ... ... ... 9,000 ... 9,000 ...
11- Travel Expenses ... 3,587 ... 82,000 ... 10,000 ...
12- Medical Reimbursements under WBHS 2008 ... 45,746 ... 25,000 ... 25,000 ...
13- Office Expenses
01-Electricity ... ... ... 32,000 ... 32,000 ...
02-Telephone ... ... ... 17,000 ... 17,000 ...
03-Maintenance / P.O.L. for Office Vehicles ... 1,58,067 ... 2,47,000 ... 2,47,000 ...
04-Other Office Expenses ... 2,47,143 ... 3,83,000 ... 3,83,000 ...
Total - 2851-00-800-008-13 ... 4,05,210 ... 6,79,000 ... 6,79,000 ...
50- Other Charges ... ... ... 34,000 ... 34,000 ...
Total - Administrative Expenditure-2851-00-800-008 ... 20,45,977 ... 30,99,000 ... 25,35,000 ...
Total - Administrative Expenditure-2851-00-800 ... 57,36,340 ... 83,51,000 ... 68,06,000 ...
State Development Schemes
024 - Promotion of District Specific Traditional Crafts/Handicrafts/Micro & Small Scale Industries [CS]
31- Grants-in-aid-GENERAL
02-Other Grants 90,93,490 ... 77,00,000 ... 77,00,000 ... ...
Total - State Development Schemes-2851-00-800-024 90,93,490 ... 77,00,000 ... 77,00,000 ... ...
025 - Implementation of e-Governance Projects [CS]

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
221
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

28- Payment of Professional and Special Services


02-Other charges 4,50,000 ... 5,00,000 ... ... ... ...
50- Other Charges 5,24,500 ... 25,00,000 ... 25,00,000 ... ...
Total - State Development Schemes-2851-00-800-025 9,74,500 ... 30,00,000 ... 25,00,000 ... ...
Total - State Development Schemes-2851-00-800 1,00,67,990 ... 1,07,00,000 ... 1,02,00,000 ... ...
Total - 2851-00-800 1,00,67,990 57,36,340 1,07,00,000 83,51,000 1,02,00,000 68,06,000 ...
DETAILED ACCOUNT NO. 2851 - DEDUCT RECOVERIES IN REDUCTION OF EXPENDITURE_PUBLICATION

001 - Direction and Administration


001- Directorate [CS]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
003- Directorate of C.& S.S.I. [CS]
70-Deduct Recoveries
01-Others ... -1,800 ... -3,000 ... -2,000 -2,000
02-W.B.H.S. 2008 ... ... ... ... ... ... -1,000
004- Directorate of M.& S.S.E. [CS]
70-Deduct Recoveries
01-Others ... -1,46,259 ... -5,05,000 ... -1,54,000 -1,62,000
02-W.B.H.S. 2008 ... ... ... ... ... ... -20,000
005- Survey Statistics and Data Bank [CS]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... -80,000
02-W.B.H.S. 2008 ... ... ... ... ... ... -1,000

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
222
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Total - 001 - Deduct - Recoveries ... -1,48,059 ... -5,08,000 ... -1,56,000 -2,66,000
101 - Industrial Estates
003- Small Industrial Estate under C.M.P.O.Manicktola Work-cum -Living Centre [CS]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
Total - 101 - Deduct - Recoveries ... ... ... ... ... ... ...
102 - Small Scale Industries
008- Scheme for S.S.I. [CS]
70-Deduct Recoveries
01-Others ... -1,15,747 ... -27,000 ... -1,22,000 -1,28,000
02-W.B.H.S. 2008 ... ... ... ... ... ... -10,000
009- Scheme for Development of S.S.I. (ACA) [CS]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
010- Small Industry Development Agency [CS]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
011- District Industries Centre Kolkata [CS]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... -10,000
02-W.B.H.S. 2008 ... ... ... ... ... ... -1,000

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
223
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

012- Strengthening of Cottage and Small Scale Industries Units [CS]


70-Deduct Recoveries
01-Others ... ... ... ... ... ... -1,000
02-W.B.H.S. 2008 ... ... ... ... ... ... -1,000
013- Incentive for encouraging the setting up of new enterprises & expansion of existing enterprises [CS]
70-Deduct Recoveries
01-Others -5,95,572 ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
017- Scheme for Development of SSI [CS]
70-Deduct Recoveries
01-Others -38,117 ... ... ... ... ... ...
028- Collection of Statistics of Small Scale Industries- [CS]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
Total - 102 - Deduct - Recoveries -6,33,689 -1,15,747 ... -27,000 ... -1,22,000 -1,51,000
103 - Handloom Industries
007- Directorate of Handloom and Textiles [CS]
70-Deduct Recoveries
01-Others ... -7,950 ... -5,000 ... -8,000 -8,000
02-W.B.H.S. 2008 ... ... ... ... ... ... -1,000
012- Development of Handloom Industries under BRGF (Central Share) (BRGFS) [CS]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
224
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

018- Schemes for Handloom Industries [CS]


70-Deduct Recoveries
01-Others ... -87,907 ... -78,41,000 ... -92,000 -97,000
02-W.B.H.S. 2008 ... ... ... ... ... ... -5,000
Total - 103 - Deduct - Recoveries ... -95,857 ... -78,46,000 ... -1,00,000 -1,11,000
104 - Handicraft Industries
004- Handicrafts [CS]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... -10,000
02-W.B.H.S. 2008 ... ... ... ... ... ... -1,000
007- Development Schemes for Handicrafts Industries [CS]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
015- State Export Promotion Society [CS]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
020- Payment of Pension to handicrafts Artisans under B.S.A.I. Act1931 [CS]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
Total - 104 - Deduct - Recoveries ... ... ... ... ... ... -11,000
106 - Coir Industries
003- Coir Industry [CS]

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
225
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

70-Deduct Recoveries
01-Others ... ... ... ... ... ... -1,000
02-W.B.H.S. 2008 ... ... ... ... ... ... -1,000
Total - 106 - Deduct - Recoveries ... ... ... ... ... ... -2,000
107 - Sericulture Industries
001- Schemes for Sericulture Industries [CS]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... -1,000
02-W.B.H.S. 2008 ... ... ... ... ... ... -1,000
002- Other Developmental Scheme for Sericulture Industries. [CS]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
013- Directorate of Sericulture Industries [CS]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
048- Intensive Sericulture Developmental Scheme [CS]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
050- Scheme for Sericulture Industries [CS]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
226
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

02-W.B.H.S. 2008 ... ... ... ... ... ... ...


052- Intensive Sericulture Developmental Scheme [CS]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
Total - 107 - Deduct - Recoveries ... ... ... ... ... ... -2,000
110 - Composite Village and Small Industries and Co-operatives
007- Expenditure for payment of outstanding dues of Tantuja/Tantusree/Manjusha to the Primary Weavers Cooperative Societies [CS]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
008- Scheme for extension of Pension facilities to Weavers under Cooperative Fold [CS]
70-Deduct Recoveries
01-Others ... -2,15,002 ... -2,000 ... -2,26,000 -2,37,000
02-W.B.H.S. 2008 ... ... ... ... ... ... -1,000
029- Scheme for Extension of Pension Facilities to Weavers under Co-op Fold [CS]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
044- Handloom Cluster Development [CS]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
051- Special Expo [CS]
70-Deduct Recoveries

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
227
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

01-Others ... ... ... ... ... ... ...


052- Health Insurance Scheme for Handloom Weavers [CS]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
069- Organisation of Handicraft Co-operative [CS]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... -1,000
02-W.B.H.S. 2008 ... ... ... ... ... ... -1,000
Total - 110 - Deduct - Recoveries ... -2,15,002 ... -2,000 ... -2,26,000 -2,40,000
200 - Other Village Industries
001- Other Miscellaneous Cottage Industries including Beekeeping Industries [CS]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... -1,000
02-W.B.H.S. 2008 ... ... ... ... ... ... -1,000
Total - 200 - Deduct - Recoveries ... ... ... ... ... ... -2,000
789 - Special Component Plan for Scheduled Castes
001- Payment of Pension to Handicraft Artisans [CS]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... -1,000
016- Incentive for encouraging the setting up of new enterprises & expansion of existing enterprises. [CS]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
228
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

017- Scheme for development of Handloom Industries through expansion & promotional activities [CS]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
031- Promotion of District Specific Traditional Crafts/Handicrafts/Micro & Small Scale Industries [CS]
70-Deduct Recoveries
01-Others -900 ... ... ... ... ... ...
038- Health Insurance Scheme for Handloom Weavers [CS]
70-Deduct Recoveries
01-Others -120 ... ... ... ... ... ...
061- Scheme for extension of Pension facilities to Weavers under Cooperative Fold [CS]
70-Deduct Recoveries
01-Others ... -70,140 ... -1,76,000 ... -74,000 -78,000
Total - 789 - Deduct - Recoveries -1,020 -70,140 ... -1,76,000 ... -74,000 -79,000
796 - Tribal Areas Sub-Plan
001- Payment of Pension to Handicrafts Artisans [CS]
70-Deduct Recoveries
01-Others ... -1,500 ... ... ... -2,000 -2,000
003- Other Development Schemes for Sericulture [CS]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
005- Development Scheme for Handicraft Industries [CS]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
229
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

010- Incentive for encouraging the setting up of new enterprises & expansion of existing enterprises. [CS]
70-Deduct Recoveries
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
027- Payment of Pension to Handicrafts Artisans [CS]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
030- Repairing, Renovation& Upgradation of Industrial Estate [CS]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
032- Scheme for Development of SSI [CS]
70-Deduct Recoveries
01-Others -6 ... ... ... ... ... ...
Total - 796 - Deduct - Recoveries -6 -1,500 ... ... ... -2,000 -2,000
797 - Transfer To Reserve Funds/Deposit Account
001- West Bengal Compensatory Entry Tax Fund (WBCETF) (WBETF) [CS]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
Total - 797 - Deduct - Recoveries ... ... ... ... ... ... ...
800 - Other Expenditure
001- Other Miscellaneous Cottage Industries including Beekeeping Industries [CS]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
230
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

008- Survey Statistic and Data Bank [CS]


70-Deduct Recoveries
01-Others ... ... ... -78,000 ... -78,000 ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
022- New incentive scheme for encouraging the setting up of new industrial units [CS]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
024- Promotion of District Specific Traditional Crafts/Handicrafts/Micro & Small Scale Industries [CS]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
Total - 800 - Deduct - Recoveries ... ... ... -78,000 ... -78,000 ...
902 - Deduct Refund
001- West Bengal Compensatory Entry Tax Fund (WBCETF) (WBETF) [CS]
70-Deduct Recoveries
01-Others -31,72,36,461 ... -145,00,00,000 ... -100,00,00,000 ... -155,00,00,000
Total - 902 - Deduct - Recoveries -31,72,36,461 ... -145,00,00,000 ... -100,00,00,000 ... -155,00,00,000
911 - Deduct Recoveries of Overpayments
001- Catalytic Development Scheme(CS) [CS]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
002- Development Scheme for Handcraft Industries [CS]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
231
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

02-W.B.H.S. 2008 ... ... ... ... ... ... ...


003- Training Centre for Manufacture of Coir Products (BRGF) [CS]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
004- Handicrafts [CS]
70-Deduct Recoveries
01-Others ... -84,330 ... -1,44,000 ... -89,000 -93,000
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
005- Other Development Scheme for Sericulture (BRGF) [CS]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
007- Development Scheme for Handicrafts Industries [CS]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
008- Catalytic Development Project(CS) [CS]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
009- Training Centre for Manufacturing of Coir Products (BRGF) [CS]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
010- New Incentive Scheme for Encouraging the setting up of New Industrial Units [CS]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
232
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

011- Training Centre for Manufacture of Coir Products (BRGF) [CS]


70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
012- Accutision of Modern Looms and accesaries suitable for Polyester Weaving for Powerloom Co-opp Societies [CS]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
013- Incentive for encouraging the setting up of new enterprises & expansion of existing enterprises [CS]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
016- Catalytic Development Project [CS]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
017- Scheme for Development of SSI [CS]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
024- Promotion of District Specific Traditional Crafts /Handicrafts/Micro&Small Scale Industries [CS]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
029- nil [CS]
70-Deduct Recoveries
01-Others ... -24,69,476 ... ... ... -25,93,000 -27,23,000

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
233
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

032- Scheme for Development of S S I(CS) [CS]


70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
038- Entrepreneurship Development Programe (BRGF) [CS]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
039- Scheme for development of SSI [CS]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
040- Market incentive scheme under DDHPY for PWCS/SHGS/NGOs Association and SLOS [CS]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
043- Introduction on Silk Weaving(CS) [CS]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
044- Handloom Cluster Development [CS]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
046- Tailors/Artisans Cluster Development (BRGF) [CS]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
234
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

047- Scheme for development of Handloom Industries through expansion & promotional activities [CS]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
048- Refund of unutilised funds under various Schemes [CS]
70-Deduct Recoveries
01-Others ... ... ... ... -29,19,67,000 ... ...
049- Project Package Scheme for Handloom Weavers-- Setting of Handloom Development Centres and Quality Dyeing Units [CS]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
050- Organisation of Handicraft [CS]
70-Deduct Recoveries
01-Others ... -14,489 ... -1,000 ... -15,000 -16,000
051- Kalyani Industrial Estate [CS]
70-Deduct Recoveries
01-Others ... -2,27,663 ... -2,13,000 ... -2,39,000 -2,51,000
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
052- Directorate of C.&S.S.I. [CS]
70-Deduct Recoveries
01-Others ... -15,418 ... ... ... -16,000 -17,000
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
053- Directorate of Handloom and Textiles(CS) [CS]
70-Deduct Recoveries
01-Others ... ... ... -52,000 ... -52,000 -52,000

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
235
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

054- Schemes for Handloom Industries [CS]


70-Deduct Recoveries
01-Others ... -16,88,702 ... -17,78,000 ... -17,73,000 -18,62,000
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
055- Scheme for [CS]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
057- catalytic Development Scheme [CS]
70-Deduct Recoveries
01-Others ... -452 ... -11,000 ... -11,000 -11,000
058- Scheme for Sericulture Industries [CS]
70-Deduct Recoveries
01-Others ... -1,28,104 ... -70,000 ... -1,35,000 -1,42,000
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
060- Scheme for [CS]
70-Deduct Recoveries
01-Others ... -81,000 ... -1,71,000 ... -85,000 -89,000
061- nil [CS]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
062- nil [CS]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
063- Scheme for [CS]

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
236
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

70-Deduct Recoveries
01-Others ... -9,03,300 ... -45,99,000 ... -9,48,000 -9,95,000
064- Expenditure for payment of outstanding dues of Tantuja/Tantusree/Manjusha to the Primary Weavers Cooperative Societies [CS]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
Total - 911 - Deduct - Recoveries ... -56,12,934 ... -70,39,000 -29,19,67,000 -59,56,000 -62,51,000
Total - 2851 - Deduct - Recoveries -31,78,71,176 -62,59,239 -145,00,00,000 -1,56,76,000 -129,19,67,000 -67,14,000 -155,71,17,000

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
237
REVENUE EXPENDITURE
DEMAND No. 11
Micro, Small & Medium Enterprises and Textiles Department
C-Economic Services - (j) General Economic Services
Head of Account : 3451 - Secretariat-Economic Services
.

Voted Rs. 5,48,14,000 Charged Rs. Nil Total Rs. 5,48,14,000


-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
Voted Rs. Charged Rs. Total Rs.
Gross Expenditure 5,48,14,000 ... 5,48,14,000
Deduct - Recoveries -36,000 ... -36,000
Net Expenditure 5,47,78,000 ... 5,47,78,000

REVENUE EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

090 - Secretariate ... 4,25,90,505 ... 4,83,74,000 ... 4,97,49,000 5,48,14,000


800 - Other Expenditure 1,79,164 ... 1,00,00,000 ... 25,00,000 ... ...
Total - 00 1,79,164 4,25,90,505 1,00,00,000 4,83,74,000 25,00,000 4,97,49,000 5,48,14,000
Voted 1,79,164 4,25,90,505 1,00,00,000 4,83,74,000 25,00,000 4,97,49,000 5,48,14,000
Charged ... ... ... ... ... ... ...
Grand Total - Gross 1,79,164 4,25,90,505 1,00,00,000 4,83,74,000 25,00,000 4,97,49,000 5,48,14,000
Voted 1,79,164 4,25,90,505 1,00,00,000 4,83,74,000 25,00,000 4,97,49,000 5,48,14,000
Charged ... ... ... ... ... ... ...
Administrative Expenditure ... 4,25,90,505 ... 4,83,74,000 ... 4,97,49,000 5,48,14,000
State Development Schemes 1,79,164 ... 1,00,00,000 ... 25,00,000 ... ...
State Development Schemes (Central Assistance) ... ... ... ... ... ... ...
Central Sector Scheme ... ... ... ... ... ... ...
Deduct Recoveries ... ... ... -29,000 ... -29,000 -36,000

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
238
REVENUE EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Voted ... ... ... -29,000 ... -29,000 -36,000


Charged ... ... ... ... ... ... ...
Grand Total - Net 1,79,164 4,25,90,505 1,00,00,000 4,83,45,000 25,00,000 4,97,20,000 5,47,78,000
Voted 1,79,164 4,25,90,505 1,00,00,000 4,83,45,000 25,00,000 4,97,20,000 5,47,78,000
Charged ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
239
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 3451
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

DETAILED ACCOUNT NO. 3451-00-090 - SECRETARIATE


090 - Secretariate
Administrative Expenditure
017 - Department of Cottage and Small Scale Industries [CS]
01- Salaries
01-Pay ... 1,67,30,465 ... 1,57,69,000 ... 1,72,32,000 1,77,49,000
14-Grade Pay ... 39,14,689 ... 39,42,000 ... 43,08,000 44,37,000
02-Dearness Allowance ... 1,43,50,633 ... 1,70,84,000 ... 1,88,48,000 2,27,41,000
03-House Rent Allowance ... 24,15,095 ... 27,60,000 ... 30,16,000 31,06,000
04-Ad hoc Bonus ... 1,73,400 ... 2,18,000 ... 2,15,000 2,22,000
05-Interim Relief ... 9,18,173 ... 15,77,000 ... 13,25,000 13,25,000
07-Other Allowances ... 54,240 ... 2,16,000 ... 2,15,000 2,22,000
12-Medical Allowances ... 20,854 ... 52,000 ... 21,000 21,000
Total - 3451-00-090-017-01 ... 3,85,77,549 ... 4,16,18,000 ... 4,51,80,000 4,98,23,000
02- Wages ... 6,29,601 ... 13,38,000 ... 6,43,000 6,62,000
07- Medical Reimbursements ... ... ... 1,10,000 ... 1,10,000 1,18,000
11- Travel Expenses ... 43,883 ... 1,10,000 ... 1,10,000 1,18,000
12- Medical Reimbursements under WBHS 2008 ... 3,88,899 ... 11,79,000 ... 5,00,000 6,00,000
13- Office Expenses
01-Electricity ... 9,09,932 ... 11,00,000 ... 11,00,000 11,77,000
02-Telephone ... 3,43,356 ... 3,50,000 ... 3,50,000 3,75,000
03-Maintenance / P.O.L. for Office Vehicles ... 4,45,486 ... 11,88,000 ... 5,00,000 6,00,000
04-Other Office Expenses ... 10,91,301 ... 9,81,000 ... 9,81,000 10,50,000
Total - 3451-00-090-017-13 ... 27,90,075 ... 36,19,000 ... 29,31,000 32,02,000

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
240
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 3451
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

14- Rents, Rates and Taxes ... ... ... 1,75,000 ... 50,000 50,000
20- Other Administrative Expenses ... 19,647 ... 69,000 ... 69,000 74,000
77- Computerisation ... 1,40,851 ... 1,56,000 ... 1,56,000 1,67,000
Total - Administrative Expenditure-3451-00-090 ... 4,25,90,505 ... 4,83,74,000 ... 4,97,49,000 5,48,14,000
Total - 3451-00-090 ... 4,25,90,505 ... 4,83,74,000 ... 4,97,49,000 5,48,14,000
DETAILED ACCOUNT NO. 3451-00-800 - OTHER EXPENDITURE
800 - Other Expenditure
State Development Schemes
001 - Implementation of e-Governance Projects [CS]
50- Other Charges 1,79,164 ... 1,00,00,000 ... 25,00,000 ... ...
Total - State Development Schemes-3451-00-800 1,79,164 ... 1,00,00,000 ... 25,00,000 ... ...
Total - 3451-00-800 1,79,164 ... 1,00,00,000 ... 25,00,000 ... ...
DETAILED ACCOUNT NO. 3451 - DEDUCT RECOVERIES IN REDUCTION OF EXPENDITURE_PUBLICATION

090 - Secretariate
017- Department of Cottage and Small Scale Industries [CS]
70-Deduct Recoveries
01-Others ... ... ... -29,000 ... -29,000 -35,000
02-W.B.H.S. 2008 ... ... ... ... ... ... -1,000
Total - 090 - Deduct - Recoveries ... ... ... -29,000 ... -29,000 -36,000
911 - Deduct Recoveries of Overpayments
017- Department of Cottage and Small Scale Industries [CS]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
Total - 911 - Deduct - Recoveries ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
241
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 3451
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Total - 3451 - Deduct - Recoveries ... ... ... -29,000 ... -29,000 -36,000

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
242
CAPITAL EXPENDITURE
DEMAND No. 11
Micro, Small & Medium Enterprises and Textiles Department
C-Capital Account of Economic Services - (f) Capital Account of Industry and Minerals
Head of Account : 4851 - Capital Outlay on Village and Small Industries
.

Voted Rs. 291,05,00,000 Charged Rs. Nil Total Rs. 291,05,00,000


-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
Voted Rs. Charged Rs. Total Rs.
Gross Expenditure 291,05,00,000 ... 291,05,00,000
Deduct - Recoveries ... ... ...
Net Expenditure 291,05,00,000 ... 291,05,00,000

CAPITAL EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

101 - Industrial Estates ... ... 22,46,00,000 ... 97,36,000 ... 60,00,00,000
102 - Small Scale Industries 30,66,24,651 ... 113,40,00,000 ... 81,86,00,000 ... 132,00,00,000
103 - Handloom Industries ... ... ... ... ... ... 1,00,00,000
104 - Handicraft Industries 5,00,00,000 ... 7,00,00,000 ... 7,00,00,000 ... 10,00,00,000
105 - Khadi and Village Industries ... ... 2,00,000 ... 2,00,000 ... 1,00,000
109 - Composite Village And Small Industries Co- 26,19,15,000 ... 64,41,00,000 ... 22,20,00,000 ... 49,93,00,000
Operatives
789 - Special Component Plan for Scheduled Castes 3,71,42,001 ... 20,92,00,000 ... 21,98,00,000 ... 24,10,00,000
796 - Tribal Areas Sub-Plan 1,36,10,654 ... 10,16,00,000 ... 10,45,00,000 ... 14,01,00,000
Total - 00 66,92,92,306 ... 238,37,00,000 ... 144,48,36,000 ... 291,05,00,000
Voted 66,92,92,306 ... 238,37,00,000 ... 144,48,36,000 ... 291,05,00,000
Charged ... ... ... ... ... ... ...
Grand Total - Gross 66,92,92,306 ... 238,37,00,000 ... 144,48,36,000 ... 291,05,00,000

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
243
CAPITAL EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Voted 66,92,92,306 ... 238,37,00,000 ... 144,48,36,000 ... 291,05,00,000


Charged ... ... ... ... ... ... ...
Administrative Expenditure ... ... ... ... ... ... ...
State Development Schemes 66,92,92,306 ... 238,37,00,000 ... 144,48,36,000 ... 291,05,00,000
State Development Schemes (Central Assistance) ... ... ... ... ... ... ...
Central Sector Scheme ... ... ... ... ... ... ...
Deduct Recoveries ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Grand Total - Net 66,92,92,306 ... 238,37,00,000 ... 144,48,36,000 ... 291,05,00,000
Voted 66,92,92,306 ... 238,37,00,000 ... 144,48,36,000 ... 291,05,00,000
Charged ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
244
CAPITAL EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 4851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

DETAILED ACCOUNT NO. 4851-00-101 - INDUSTRIAL ESTATES


101 - Industrial Estates
State Development Schemes
002 - Setting up of CETP & its Network at Calcutta Leather Complex [CS]
52- Machinery and Equipment/Tools and Plants ... ... 10,46,00,000 ... ... ... 28,00,00,000
53- Major Works / Land and Buildings ... ... 12,00,00,000 ... ... ... 28,00,00,000
60- Other Capital Expenditure ... ... ... ... 97,36,000 ... 4,00,00,000
Total - State Development Schemes-4851-00-101 ... ... 22,46,00,000 ... 97,36,000 ... 60,00,00,000
Total - 4851-00-101 ... ... 22,46,00,000 ... 97,36,000 ... 60,00,00,000
DETAILED ACCOUNT NO. 4851-00-102 - SMALL SCALE INDUSTRIES
102 - Small Scale Industries
State Development Schemes
002 - West Bengal Small Industries Corporation Ltd. [CS]
54- Investment 2,00,00,000 ... 4,00,00,000 ... 4,00,00,000 ... 5,00,00,000
55- Loans and Advances ... ... ... ... ... ... ...
Total - State Development Schemes-4851-00-102-002 2,00,00,000 ... 4,00,00,000 ... 4,00,00,000 ... 5,00,00,000
022 - Scheme for Development of SSI [CS]
52- Machinery and Equipment/Tools and Plants ... ... ... ... ... ... ...
53- Major Works / Land and Buildings 2,77,01,114 ... 36,40,00,000 ... 36,40,00,000 ... 40,00,00,000
Total - State Development Schemes-4851-00-102-022 2,77,01,114 ... 36,40,00,000 ... 36,40,00,000 ... 40,00,00,000
025 - WB MSME Venture Capital Fund [CS]
54- Investment 4,80,46,154 ... ... ... ... ... 12,00,00,000
Total - State Development Schemes-4851-00-102-025 4,80,46,154 ... ... ... ... ... 12,00,00,000
Total - State Development Schemes-4851-00-102 9,57,47,268 ... 40,40,00,000 ... 40,40,00,000 ... 57,00,00,000

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
245
CAPITAL EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 4851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

State Development Schemes


019 - Industrial Infrastructure Development Scheme (RIDF) [CS]
54- Investment ... ... ... ... 3,46,00,000 ... ...
Total - State Development Schemes-4851-00-102-019 ... ... ... ... 3,46,00,000 ... ...
023 - Infrastructure Development and Cluster Development out of WBCETF (WBETF) [CS]
54- Investment ... ... 73,00,00,000 ... 38,00,00,000 ... 75,00,00,000
Total - State Development Schemes-4851-00-102-023 ... ... 73,00,00,000 ... 38,00,00,000 ... 75,00,00,000
024 - Cost of Agency Charges for Land and Construction of Buildings under Backward Region Grant (Special) funded by the State (BRGFSW) [CS]
53- Major Works / Land and Buildings 21,08,77,383 ... ... ... ... ... ...
Total - State Development Schemes-4851-00-102-024 21,08,77,383 ... ... ... ... ... ...
Total - State Development Schemes-4851-00-102 21,08,77,383 ... 73,00,00,000 ... 41,46,00,000 ... 75,00,00,000
State Development Schemes (Central Assistance)
020 - Cost of Agency Charges for Land and Construction of Buildings or the projects under BRGF(Special) (BRGFS) [CS]
52- Machinery and Equipment/Tools and Plants ... ... ... ... ... ... ...
53- Major Works / Land and Buildings ... ... ... ... ... ... ...
Total - 4851-00-102 30,66,24,651 ... 113,40,00,000 ... 81,86,00,000 ... 132,00,00,000
DETAILED ACCOUNT NO. 4851-00-103 - HANDLOOM INDUSTRIES
103 - Handloom Industries
State Development Schemes
002 - Murshidabad Mega Handloom Cluster Project under Comprehensive Handloom Cluster Development Scheme(CHCDS)(State Share) OCAS [CS]
52- Machinery and Equipment/Tools and Plants ... ... ... ... ... ... 1,00,00,000
53- Major Works / Land and Buildings ... ... ... ... ... ... ...
Total - State Development Schemes-4851-00-103-002 ... ... ... ... ... ... 1,00,00,000
012 - Murshidabad Mega Handloom Cluster Project under Comprehensive Handloom Cluster Development Scheme(CHCDS)(State Share) OCAS [CS]

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
246
CAPITAL EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 4851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

52- Machinery and Equipment/Tools and Plants ... ... ... ... ... ... ...
Total - State Development Schemes-4851-00-103 ... ... ... ... ... ... 1,00,00,000
State Development Schemes (Central Assistance)
003 - Murshidabad Mega Handloom Cluster Project under Comprehensive Handloom Cluster Development Scheme(CHCDS)(Central Share) OCAS [CS]
52- Machinery and Equipment/Tools and Plants ... ... ... ... ... ... ...
53- Major Works / Land and Buildings ... ... ... ... ... ... ...
013 - Murshidabad Mega Handloom Cluster Project under Comprehensive Handloom Cluster Development Scheme(CHCDS)(Central Share) OCAS [CS]
53- Major Works / Land and Buildings ... ... ... ... ... ... ...
Total - 4851-00-103 ... ... ... ... ... ... 1,00,00,000
DETAILED ACCOUNT NO. 4851-00-104 - HANDICRAFT INDUSTRIES
104 - Handicraft Industries
State Development Schemes
001 - West Bengal Handicraft Development Corporation [CS]
54- Investment 5,00,00,000 ... 7,00,00,000 ... 7,00,00,000 ... 10,00,00,000
Total - State Development Schemes-4851-00-104 5,00,00,000 ... 7,00,00,000 ... 7,00,00,000 ... 10,00,00,000
Total - 4851-00-104 5,00,00,000 ... 7,00,00,000 ... 7,00,00,000 ... 10,00,00,000
DETAILED ACCOUNT NO. 4851-00-105 - KHADI AND VILLAGE INDUSTRIES
105 - Khadi and Village Industries
State Development Schemes
001 - Development Scheme for Khadi & Village Industries (CS) [CS]
52- Machinery and Equipment/Tools and Plants ... ... ... ... ... ... ...
53- Major Works / Land and Buildings ... ... ... ... ... ... ...
002 - Development Scheme for Khadi & Village Industries [CS]
52- Machinery and Equipment/Tools and Plants ... ... 1,00,000 ... 1,00,000 ... 50,000

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
247
CAPITAL EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 4851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

53- Major Works / Land and Buildings ... ... 1,00,000 ... 1,00,000 ... 50,000
Total - State Development Schemes-4851-00-105-002 ... ... 2,00,000 ... 2,00,000 ... 1,00,000
Total - State Development Schemes-4851-00-105 ... ... 2,00,000 ... 2,00,000 ... 1,00,000
Total - 4851-00-105 ... ... 2,00,000 ... 2,00,000 ... 1,00,000
DETAILED ACCOUNT NO. 4851-00-109 - COMPOSITE VILLAGE AND SMALL INDUSTRIES CO-OPERATIVES
109 - Composite Village And Small Industries Co-Operatives
Administrative Expenditure
075 - Equity Participation in Co-operative Spining Mills [CS]
54- Investment ... ... ... ... ... ... ...
076 - Participation in the Equity Share of Proposed co-operative Spinning Mills [CS]
54- Investment ... ... ... ... ... ... ...
077 - Loans to Primary HL Weavers Co-Operative Societies for construction of Wrokshed [CS]
54- Investment ... ... ... ... ... ... ...
078 - Loans for strengthening of Primary Weavers Co-operative Societies [CS]
50- Other Charges ... ... ... ... ... ... ...
079 - Loans for Strengthening of Primary Weavers co- Operative societies [CS]
54- Investment ... ... ... ... ... ... ...
080 - Margin money/ Share capital base of P.W.C.S. [CS]
54- Investment ... ... ... ... ... ... ...
081 - Establishment of Pre/Post loom processing/Garments/Knitting units [CS]
54- Investment ... ... ... ... ... ... ...
State Development Schemes
001 - State Participation in Share Capital of Co-operative Spinning Mills at Serampur [CS]
54- Investment 12,00,00,000 ... 6,00,00,000 ... 4,00,00,000 ... 7,00,00,000

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
248
CAPITAL EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 4851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Total - State Development Schemes-4851-00-109-001 12,00,00,000 ... 6,00,00,000 ... 4,00,00,000 ... 7,00,00,000
003 - Share Capital in the West Bengal State Handloom Weavers Co-operative Society Ltd. [CS]
54- Investment 4,00,00,000 ... 8,00,00,000 ... 8,00,00,000 ... 10,00,00,000
Total - State Development Schemes-4851-00-109-003 4,00,00,000 ... 8,00,00,000 ... 8,00,00,000 ... 10,00,00,000
004 - State Participation in Share Capital of Primary Societies [CS]
54- Investment ... ... 10,00,000 ... ... ... 5,43,00,000
Total - State Development Schemes-4851-00-109-004 ... ... 10,00,000 ... ... ... 5,43,00,000
005 - West Bengal State Handicraft Co-operatives [CS]
54- Investment ... ... 10,00,000 ... ... ... ...
Total - State Development Schemes-4851-00-109-005 ... ... 10,00,000 ... ... ... ...
006 - Share Participation in Paschimbanga Resham Silpi Samabaya Mahasangha [CS]
54- Investment ... ... ... ... ... ... ...
009 - Assistance to Industrial Co-operative Society - Share Participation [CS]
54- Investment ... ... 1,00,000 ... ... ... ...
Total - State Development Schemes-4851-00-109-009 ... ... 1,00,000 ... ... ... ...
010 - Readymade Garments Co-operative Societies - Equity/Share Participation [CS]
54- Investment ... ... ... ... ... ... ...
017 - Kalyani Spinning Mills Ltd [CS]
54- Investment ... ... ... ... ... ... ...
018 - West-Dinajpur Spinning Mills [CS]
54- Investment ... ... ... ... ... ... ...
019 - Mayurakshi Cotton Mills Ltd [CS]
54- Investment 1,49,15,000 ... 40,00,00,000 ... ... ... ...
Total - State Development Schemes-4851-00-109-019 1,49,15,000 ... 40,00,00,000 ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
249
CAPITAL EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 4851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

060 - Production of Cheaper Saree [CS]


54- Investment ... ... ... ... ... ... ...
061 - Tant Hat [CS]
54- Investment ... ... ... ... ... ... 15,00,00,000
Total - State Development Schemes-4851-00-109-061 ... ... ... ... ... ... 15,00,00,000
064 - Ewuity Participation in Powerloom Cooperative Societies [CS]
54- Investment ... ... ... ... ... ... ...
067 - Equity Participation for Kangsabati Co-operative Spinning Mill [CS]
54- Investment 50,00,000 ... 2,00,00,000 ... 2,00,00,000 ... 2,50,00,000
Total - State Development Schemes-4851-00-109-067 50,00,000 ... 2,00,00,000 ... 2,00,00,000 ... 2,50,00,000
068 - Equity Participation for Tamralipta Co-operative Spinning Mill [CS]
54- Investment 8,20,00,000 ... 8,20,00,000 ... 8,20,00,000 ... 10,00,00,000
Total - State Development Schemes-4851-00-109-068 8,20,00,000 ... 8,20,00,000 ... 8,20,00,000 ... 10,00,00,000
Total - State Development Schemes-4851-00-109 26,19,15,000 ... 64,41,00,000 ... 22,20,00,000 ... 49,93,00,000
State Development Schemes
072 - Equity Participation for Kangasabati Co-operative Spinning Mills Ltd. (NCDC) [CS]
54- Investment ... ... ... ... ... ... ...
Total - 4851-00-109 26,19,15,000 ... 64,41,00,000 ... 22,20,00,000 ... 49,93,00,000
DETAILED ACCOUNT NO. 4851-00-789 - SPECIAL COMPONENT PLAN FOR SCHEDULED CASTES
789 - Special Component Plan for Scheduled Castes
State Development Schemes
006 - Production of Cheaper Saree [CS]
54- Investment ... ... ... ... ... ... ...
017 - Scheme for Development of SSI [CS]

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
250
CAPITAL EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 4851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

53- Major Works / Land and Buildings 55,27,071 ... 20,90,00,000 ... 20,90,00,000 ... 24,00,00,000
Total - State Development Schemes-4851-00-789-017 55,27,071 ... 20,90,00,000 ... 20,90,00,000 ... 24,00,00,000
020 - Development Scheme for Khadi & Village Industries(CS) [CS]
52- Machinery and Equipment/Tools and Plants ... ... 1,00,000 ... 1,00,000 ... 5,00,000
53- Major Works / Land and Buildings ... ... 1,00,000 ... 1,00,000 ... 5,00,000
Total - State Development Schemes-4851-00-789-020 ... ... 2,00,000 ... 2,00,000 ... 10,00,000
Total - State Development Schemes-4851-00-789 55,27,071 ... 20,92,00,000 ... 20,92,00,000 ... 24,10,00,000
State Development Schemes
004 - Industrial Infrastructure Development Scheme (RIDF) [CS]
54- Investment ... ... ... ... 1,06,00,000 ... ...
Total - State Development Schemes-4851-00-789-004 ... ... ... ... 1,06,00,000 ... ...
021 - Cost of Agency Charges for Land and Construction of Buildings under Backward Region Grant (Special) funded by the State (BRGFSW) [CS]
53- Major Works / Land and Buildings 3,16,14,930 ... ... ... ... ... ...
Total - State Development Schemes-4851-00-789-021 3,16,14,930 ... ... ... ... ... ...
Total - State Development Schemes-4851-00-789 3,16,14,930 ... ... ... 1,06,00,000 ... ...
State Development Schemes (Central Assistance)
015 - Cost of Agency Charges for Land and Construction of Buildings or the projects under BRGF(Special) (BRGFS) [CS]
52- Machinery and Equipment/Tools and Plants ... ... ... ... ... ... ...
53- Major Works / Land and Buildings ... ... ... ... ... ... ...
Total - 4851-00-789 3,71,42,001 ... 20,92,00,000 ... 21,98,00,000 ... 24,10,00,000
DETAILED ACCOUNT NO. 4851-00-796 - TRIBAL AREAS SUB-PLAN
796 - Tribal Areas Sub-Plan
State Development Schemes
006 - Production of Cheaper Saree [CS]

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
251
CAPITAL EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 4851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

54- Investment ... ... ... ... ... ... ...


020 - Scheme for Development of SSI [CS]
53- Major Works / Land and Buildings 25,59,516 ... 10,14,00,000 ... 10,14,00,000 ... 14,00,00,000
Total - State Development Schemes-4851-00-796-020 25,59,516 ... 10,14,00,000 ... 10,14,00,000 ... 14,00,00,000
023 - Development Scheme for Khadi & Village Industries (CS) [CS]
52- Machinery and Equipment/Tools and Plants ... ... 1,00,000 ... 1,00,000 ... 50,000
53- Major Works / Land and Buildings ... ... 1,00,000 ... 1,00,000 ... 50,000
Total - State Development Schemes-4851-00-796-023 ... ... 2,00,000 ... 2,00,000 ... 1,00,000
Total - State Development Schemes-4851-00-796 25,59,516 ... 10,16,00,000 ... 10,16,00,000 ... 14,01,00,000
State Development Schemes
004 - Industrial Infrastructure Development Scheme (RIDF) [CS]
54- Investment ... ... ... ... 29,00,000 ... ...
Total - State Development Schemes-4851-00-796-004 ... ... ... ... 29,00,000 ... ...
024 - Cost of Agency Charges for Land and Construction of Buildings under Backward Region Grant (Special) funded by the State (BRGFSW) [CS]
53- Major Works / Land and Buildings 1,10,51,138 ... ... ... ... ... ...
Total - State Development Schemes-4851-00-796-024 1,10,51,138 ... ... ... ... ... ...
Total - State Development Schemes-4851-00-796 1,10,51,138 ... ... ... 29,00,000 ... ...
State Development Schemes (Central Assistance)
018 - Cost of Agency Charges for Land and Construction of Buildings or the projects under BRGF(Special) (BRGFS) [CS]
52- Machinery and Equipment/Tools and Plants ... ... ... ... ... ... ...
53- Major Works / Land and Buildings ... ... ... ... ... ... ...
Total - 4851-00-796 1,36,10,654 ... 10,16,00,000 ... 10,45,00,000 ... 14,01,00,000
DETAILED ACCOUNT NO. 4851 - DEDUCT RECOVERIES IN REDUCTION OF EXPENDITURE_PUBLICATION

797 - Transfer To Reserve Funds/Deposit Accounts

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
252
CAPITAL EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 4851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

001- West Bengal Compensatory Entry Tax Fund (WBCETF) (WBETF) [CS]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
Total - 797 - Deduct - Recoveries ... ... ... ... ... ... ...
911 - Deduct Recoveries of Overpayments
006- Share Participation in Paschimbanga Resham Silpi Samabaya Mahasangha [CS]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
Total - 911 - Deduct - Recoveries ... ... ... ... ... ... ...
Total - 4851 - Deduct - Recoveries ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
253
LOAN AND ADVANCES-DISBURSEMENT
DEMAND No. 11
Micro, Small & Medium Enterprises and Textiles Department
E-Public Debt -
Head of Account : 6003 - Internal Debt of the State Government
.

Voted Rs. Nil Charged Rs. 5,50,00,000 Total Rs. 5,50,00,000


-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
Voted Rs. Charged Rs. Total Rs.
Gross Expenditure ... 5,50,00,000 5,50,00,000
Deduct - Recoveries ... ... ...
Net Expenditure ... 5,50,00,000 5,50,00,000

LOAN AND ADVANCES-DISBURSEMENT


ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

108 - Loans from National Co-oprative Development Voted ... ... ... ... ... ... ...
Corporation
Charged ... 4,29,39,400 ... 3,27,00,000 ... 5,50,00,000 5,50,00,000
Total - 00 ... 4,29,39,400 ... 3,27,00,000 ... 5,50,00,000 5,50,00,000
Voted ... ... ... ... ... ... ...
Charged ... 4,29,39,400 ... 3,27,00,000 ... 5,50,00,000 5,50,00,000
Grand Total - Gross ... 4,29,39,400 ... 3,27,00,000 ... 5,50,00,000 5,50,00,000
Voted ... ... ... ... ... ... ...
Charged ... 4,29,39,400 ... 3,27,00,000 ... 5,50,00,000 5,50,00,000
Administrative Expenditure ... 4,29,39,400 ... 3,27,00,000 ... 5,50,00,000 5,50,00,000
State Development Schemes ... ... ... ... ... ... ...
State Development Schemes (Central Assistance) ... ... ... ... ... ... ...
Central Sector Scheme ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
254
LOAN AND ADVANCES-DISBURSEMENT
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Deduct Recoveries ... ... ... ... ... ... ...


Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Grand Total - Net ... 4,29,39,400 ... 3,27,00,000 ... 5,50,00,000 5,50,00,000
Voted ... ... ... ... ... ... ...
Charged ... 4,29,39,400 ... 3,27,00,000 ... 5,50,00,000 5,50,00,000

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
255
LOAN AND ADVANCES-DISBURSEMENT
DETAILED ACCOUNT - MAJOR HEAD 6003
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

DETAILED ACCOUNT NO. 6003-00-108 - LOANS FROM NATIONAL CO-OPRATIVE DEVELOPMENT CORPORATION
108 - Loans from National Co-oprative Development Corporation
Administrative Expenditure
001 - Loans from National Co-operative Development Corporation [CS]
56- Repayment of Loans Charged ... ... ... 3,27,00,000 ... ... ...
Total - Administrative Expenditure-6003-00-108-001 ... ... ... 3,27,00,000 ... ... ...
011 - Loans from National Co-operative Development Corporation [CS]
56- Repayment of Loans Charged ... 4,29,39,400 ... ... ... 5,50,00,000 5,50,00,000
Total - Administrative Expenditure-6003-00-108-011 ... 4,29,39,400 ... ... ... 5,50,00,000 5,50,00,000
Total - Administrative Expenditure-6003-00-108 ... 4,29,39,400 ... 3,27,00,000 ... 5,50,00,000 5,50,00,000
Total - 6003-00-108 ... 4,29,39,400 ... 3,27,00,000 ... 5,50,00,000 5,50,00,000

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
256
LOAN EXPENDITURE
DEMAND No. 11
Micro, Small & Medium Enterprises and Textiles Department
F-Loans and Advances -
Head of Account : 6851 - Loans for Village and Small Industries
.

Voted Rs. 60,00,000 Charged Rs. Nil Total Rs. 60,00,000


-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
Voted Rs. Charged Rs. Total Rs.
Gross Expenditure 60,00,000 ... 60,00,000
Deduct - Recoveries ... ... ...
Net Expenditure 60,00,000 ... 60,00,000

LOAN EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

102 - Small Scale Industries ... ... ... ... ... ... ...
104 - Handicrafts Industries ... ... ... ... ... ... ...
195 - Loans to Co-operatives ... ... ... 1,00,00,000 ... 60,00,000 60,00,000
Total - 00 ... ... ... 1,00,00,000 ... 60,00,000 60,00,000
Voted ... ... ... 1,00,00,000 ... 60,00,000 60,00,000
Charged ... ... ... ... ... ... ...
Grand Total - Gross ... ... ... 1,00,00,000 ... 60,00,000 60,00,000
Voted ... ... ... 1,00,00,000 ... 60,00,000 60,00,000
Charged ... ... ... ... ... ... ...
Administrative Expenditure ... ... ... 1,00,00,000 ... 60,00,000 60,00,000
State Development Schemes ... ... ... ... ... ... ...
State Development Schemes (Central Assistance) ... ... ... ... ... ... ...
Central Sector Scheme ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
257
LOAN EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Deduct Recoveries ... ... ... ... ... ... ...


Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Grand Total - Net ... ... ... 1,00,00,000 ... 60,00,000 60,00,000
Voted ... ... ... 1,00,00,000 ... 60,00,000 60,00,000
Charged ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
258
LOAN EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 6851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

DETAILED ACCOUNT NO. 6851-00-102 - SMALL SCALE INDUSTRIES


102 - Small Scale Industries
Administrative Expenditure
004 - Loans under the state-aid Industries Act [CS]
55- Loans and Advances ... ... ... ... ... ... ...
005 - Loans to Dist-Industries centre [CS]
55- Loans and Advances ... ... ... ... ... ... ...
Total - 6851-00-102 ... ... ... ... ... ... ...
DETAILED ACCOUNT NO. 6851-00-104 - HANDICRAFTS INDUSTRIES
104 - Handicrafts Industries
State Development Schemes
003 - Mobilisation Advance toW.B.Handicrafts Development Corporation Ltd. for wholesale business [CS]
55- Loans and Advances ... ... ... ... ... ... ...
Total - 6851-00-104 ... ... ... ... ... ... ...
DETAILED ACCOUNT NO. 6851-00-195 - LOANS TO CO-OPERATIVES
195 - Loans to Co-operatives
Administrative Expenditure
010 - Loans to Handloom- Industries(WB state Handloom weavers coop society Ltd) [CS]
55- Loans and Advances ... ... ... 50,00,000 ... 30,00,000 30,00,000
Total - Administrative Expenditure-6851-00-195-010 ... ... ... 50,00,000 ... 30,00,000 30,00,000
019 - Loans to West Bengal State Handloom Weavers Co-operative Limited for payment of outstanding Bank dues (Tantuja) [CS]
55- Loans and Advances ... ... ... 50,00,000 ... 30,00,000 30,00,000
Total - Administrative Expenditure-6851-00-195-019 ... ... ... 50,00,000 ... 30,00,000 30,00,000
040 - Loans for craft of Handloom Dev. centre as quality area centre [CS]

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
259
LOAN EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 6851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

55- Loans and Advances ... ... ... ... ... ... ...
041 - Industrial Cooperative Loan for Margin money/ Financial Assistance to Powerloom and Hosiery Coop.Societies. [CS]
55- Loans and Advances ... ... ... ... ... ... ...
043 - Loans for Handloom Dev. centre and quality dying centre [CS]
55- Loans and Advances ... ... ... ... ... ... ...
044 - Integrated cair dev. Project [CS]
55- Loans and Advances ... ... ... ... ... ... ...
045 - Loans for Handloom Development Centre and Quality Dying Centre [CS]
55- Loans and Advances ... ... ... ... ... ... ...
046 - Loans to coop. for installation of powerloom [CS]
55- Loans and Advances ... ... ... ... ... ... ...
047 - Other loan assistance for Industeial coop. [CS]
54- Investment ... ... ... ... ... ... ...
Total - Administrative Expenditure-6851-00-195 ... ... ... 1,00,00,000 ... 60,00,000 60,00,000
State Development Schemes
037 - Mobilization Advance to W.B. State Handloom Co-operative Society Ltd. (Tantuja) for wholesale business [CS]
55- Loans and Advances ... ... ... ... ... ... ...
048 - Loans for Project Package Scheme for Handloom [CS]
55- Loans and Advances ... ... ... ... ... ... ...
Total - 6851-00-195 ... ... ... 1,00,00,000 ... 60,00,000 60,00,000

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
260
LOAN EXPENDITURE
DEMAND No. 11
Micro, Small & Medium Enterprises and Textiles Department
F-Loans and Advances -
Head of Account : 6860 - Loans for Consumer Industries
.

Voted Rs. 84,95,00,000 Charged Rs. Nil Total Rs. 84,95,00,000


-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
Voted Rs. Charged Rs. Total Rs.
Gross Expenditure 84,95,00,000 ... 84,95,00,000
Deduct - Recoveries ... ... ...
Net Expenditure 84,95,00,000 ... 84,95,00,000

LOAN EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

01 - TEXTILES
101 - Loans to Co-operative Spinning Mills 18,00,00,000 11,02,99,036 ... 8,50,00,000 ... 8,50,00,000 12,50,00,000
190 - Loans to Public Sector and Other Undertakings ... 58,26,05,653 20,00,00,000 56,66,80,000 ... 59,62,80,000 72,45,00,000
Total - 01 18,00,00,000 69,29,04,689 20,00,00,000 65,16,80,000 ... 68,12,80,000 84,95,00,000
Voted 18,00,00,000 69,29,04,689 20,00,00,000 65,16,80,000 ... 68,12,80,000 84,95,00,000
Charged ... ... ... ... ... ... ...
Grand Total - Gross 18,00,00,000 69,29,04,689 20,00,00,000 65,16,80,000 ... 68,12,80,000 84,95,00,000
Voted 18,00,00,000 69,29,04,689 20,00,00,000 65,16,80,000 ... 68,12,80,000 84,95,00,000
Charged ... ... ... ... ... ... ...
Administrative Expenditure ... 69,29,04,689 ... 65,16,80,000 ... 68,12,80,000 70,95,00,000
State Development Schemes 18,00,00,000 ... 20,00,00,000 ... ... ... 14,00,00,000
State Development Schemes (Central Assistance) ... ... ... ... ... ... ...
Central Sector Scheme ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
261
LOAN EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Deduct Recoveries ... ... ... ... ... ... ...


Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Grand Total - Net 18,00,00,000 69,29,04,689 20,00,00,000 65,16,80,000 ... 68,12,80,000 84,95,00,000
Voted 18,00,00,000 69,29,04,689 20,00,00,000 65,16,80,000 ... 68,12,80,000 84,95,00,000
Charged ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
262
LOAN EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 6860
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

DETAILED ACCOUNT NO. 6860-01-101 - LOANS TO CO-OPERATIVE SPINNING MILLS


01 -TEXTILES
101 - Loans to Co-operative Spinning Mills
Administrative Expenditure
002 - Loans to West bengal Co-operative spinning Mills Ltd. [CS]
55- Loans and Advances ... ... ... 8,50,00,000 ... 8,50,00,000 8,50,00,000
Total - Administrative Expenditure-6860-01-101-002 ... ... ... 8,50,00,000 ... 8,50,00,000 8,50,00,000
003 - Loans to West Bengal Co-operative Spinning Mills for payment of Bank Dues [CS]
55- Loans and Advances ... 11,02,99,036 ... ... ... ... ...
Total - Administrative Expenditure-6860-01-101-003 ... 11,02,99,036 ... ... ... ... ...
Total - Administrative Expenditure-6860-01-101 ... 11,02,99,036 ... 8,50,00,000 ... 8,50,00,000 8,50,00,000
State Development Schemes
001 - Loans To West Bengal Cooperative Spinning Mills (NCDC) [CS]
55- Loans and Advances 18,00,00,000 ... ... ... ... ... 4,00,00,000
Total - State Development Schemes-6860-01-101 18,00,00,000 ... ... ... ... ... 4,00,00,000
Total - 6860-01-101 18,00,00,000 11,02,99,036 ... 8,50,00,000 ... 8,50,00,000 12,50,00,000
DETAILED ACCOUNT NO. 6860-01-190 - LOANS TO PUBLIC SECTOR AND OTHER UNDERTAKINGS
01 -TEXTILES
190 - Loans to Public Sector and Other Undertakings
Administrative Expenditure
001 - Kalyani Spinning Mill [CS]
55- Loans and Advances ... 26,41,69,986 ... 26,47,80,000 ... 26,47,80,000 28,00,00,000
Total - Administrative Expenditure-6860-01-190-001 ... 26,41,69,986 ... 26,47,80,000 ... 26,47,80,000 28,00,00,000
003 - West Dinajpur Spinning Mill [CS]

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
263
LOAN EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 6860
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

55- Loans and Advances ... 18,13,83,000 ... 16,54,00,000 ... 19,00,00,000 19,00,00,000
Total - Administrative Expenditure-6860-01-190-003 ... 18,13,83,000 ... 16,54,00,000 ... 19,00,00,000 19,00,00,000
005 - Mayurakshi Cotton Mill [CS]
55- Loans and Advances ... 11,91,17,667 ... 11,90,00,000 ... 12,00,00,000 13,00,00,000
Total - Administrative Expenditure-6860-01-190-005 ... 11,91,17,667 ... 11,90,00,000 ... 12,00,00,000 13,00,00,000
006 - Tamralipta Spinning Mill. [CS]
55- Loans and Advances ... 63,20,000 ... 65,00,000 ... 75,00,000 85,00,000
Total - Administrative Expenditure-6860-01-190-006 ... 63,20,000 ... 65,00,000 ... 75,00,000 85,00,000
007 - Loans to Kangsabati Spinning Mill [CS]
55- Loans and Advances ... 1,16,15,000 ... 1,10,00,000 ... 1,40,00,000 1,60,00,000
Total - Administrative Expenditure-6860-01-190-007 ... 1,16,15,000 ... 1,10,00,000 ... 1,40,00,000 1,60,00,000
Total - Administrative Expenditure-6860-01-190 ... 58,26,05,653 ... 56,66,80,000 ... 59,62,80,000 62,45,00,000
State Development Schemes
018 - Modernisation of Tamralipta Co-operative Spinning Mills Ltd. (NCDC) [CS]
55- Loans and Advances ... ... 20,00,00,000 ... ... ... 10,00,00,000
Total - State Development Schemes-6860-01-190-018 ... ... 20,00,00,000 ... ... ... 10,00,00,000
019 - Rehabilitation of Kangsabati Co-Operative Spinning Mills Ltd. (NCDC) [CS]
55- Loans and Advances ... ... ... ... ... ... ...
Total - State Development Schemes-6860-01-190 ... ... 20,00,00,000 ... ... ... 10,00,00,000
Total - 6860-01-190 ... 58,26,05,653 20,00,00,000 56,66,80,000 ... 59,62,80,000 72,45,00,000

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
264
REVENUE EXPENDITURE
DEMAND No. 12
Planning Department
A-General Services - (d) Administrative Services
Head of Account : 2059 - Public Works
.

Voted Rs. Nil Charged Rs. Nil Total Rs. Nil


-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
Voted Rs. Charged Rs. Total Rs.
Gross Expenditure ... ... ...
Deduct - Recoveries ... ... ...
Net Expenditure ... ... ...

REVENUE EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

01 - OFFICE BUILDINGS
053 - Maintenance and Repairs ... 39,21,904 ... ... ... ... ...
Total - 01 ... 39,21,904 ... ... ... ... ...
Voted ... 39,21,904 ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Grand Total - Gross ... 39,21,904 ... ... ... ... ...
Voted ... 39,21,904 ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Administrative Expenditure ... 39,21,904 ... ... ... ... ...
State Development Schemes ... ... ... ... ... ... ...
State Development Schemes (Central Assistance) ... ... ... ... ... ... ...
Central Sector Scheme ... ... ... ... ... ... ...
Deduct Recoveries ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
265
REVENUE EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Voted ... ... ... ... ... ... ...


Charged ... ... ... ... ... ... ...
Grand Total - Net ... 39,21,904 ... ... ... ... ...
Voted ... 39,21,904 ... ... ... ... ...
Charged ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
266
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2059
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

DETAILED ACCOUNT NO. 2059-01-053 - MAINTENANCE AND REPAIRS


01 -OFFICE BUILDINGS
053 - Maintenance and Repairs
Administrative Expenditure
046 - Maintenance of Joint Administrative Building at Bidhannagar by the Department of Planning-Civil Works-27-Minor Works/Maintenance [DP]
27- Minor Works/ Maintenance ... 2,32,688 ... ... ... ... ...
Total - Administrative Expenditure-2059-01-053-046 ... 2,32,688 ... ... ... ... ...
047 - Maintenance of Joint Administrative Building at Bidhannagar by the Department of Planning - Electrical Works [DP]
27- Minor Works/ Maintenance ... 36,89,216 ... ... ... ... ...
Total - Administrative Expenditure-2059-01-053-047 ... 36,89,216 ... ... ... ... ...
Total - Administrative Expenditure-2059-01-053 ... 39,21,904 ... ... ... ... ...
Total - 2059-01-053 ... 39,21,904 ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
267
REVENUE EXPENDITURE
DEMAND No. 12
Planning Department
A-General Services - (e) Pensions and Miscellaneous General Services
Head of Account : 2075 - Miscellaneous General Services
.

Voted Rs. Nil Charged Rs. Nil Total Rs. Nil


-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
Voted Rs. Charged Rs. Total Rs.
Gross Expenditure ... ... ...
Deduct - Recoveries ... ... ...
Net Expenditure ... ... ...

REVENUE EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

795 - Irrecoverable Loan Written off ... 3,748 ... ... ... ... ...
Total - 00 ... 3,748 ... ... ... ... ...
Voted ... 3,748 ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Grand Total - Gross ... 3,748 ... ... ... ... ...
Voted ... 3,748 ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Administrative Expenditure ... 3,748 ... ... ... ... ...
State Development Schemes ... ... ... ... ... ... ...
State Development Schemes (Central Assistance) ... ... ... ... ... ... ...
Central Sector Scheme ... ... ... ... ... ... ...
Deduct Recoveries ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
268
REVENUE EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Charged ... ... ... ... ... ... ...


Grand Total - Net ... 3,748 ... ... ... ... ...
Voted ... 3,748 ... ... ... ... ...
Charged ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
269
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2075
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

DETAILED ACCOUNT NO. 2075-00-795 - IRRECOVERABLE LOAN WRITTEN OFF


795 - Irrecoverable Loan Written off
Administrative Expenditure
001 - Grants towards Irrecoverable Loans Written Off. [DP]
50- Other Charges Voted ... 3,748 ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Total - Administrative Expenditure-2075-00-795 ... 3,748 ... ... ... ... ...
Total - 2075-00-795 ... 3,748 ... ... ... ... ...
Voted ... 3,748 ... ... ... ... ...
Charged ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
270
REVENUE EXPENDITURE
DEMAND No. 12
Planning Department
B-Social Services - (f) Labour and Labour Welfare
Head of Account : 2230 - Labour and Employment
.

Voted Rs. Nil Charged Rs. Nil Total Rs. Nil


-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
Voted Rs. Charged Rs. Total Rs.
Gross Expenditure ... ... ...
Deduct - Recoveries ... ... ...
Net Expenditure ... ... ...

REVENUE EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Grand Total - Gross ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Administrative Expenditure ... ... ... ... ... ... ...
State Development Schemes ... ... ... ... ... ... ...
State Development Schemes (Central Assistance) ... ... ... ... ... ... ...
Central Sector Scheme ... ... ... ... ... ... ...
Deduct Recoveries ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Grand Total - Net ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
271
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2230
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

DETAILED ACCOUNT NO. 2230 - DEDUCT RECOVERIES IN REDUCTION OF EXPENDITURE_PUBLICATION


02 - EMPLOYMENT SERVICE
004 - Research Survey and Statistics
004- Additional Employment Programme [DP]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
Total - 004 - Deduct - Recoveries ... ... ... ... ... ... ...
Total - 2230 - Deduct - Recoveries ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
272
REVENUE EXPENDITURE
DEMAND No. 12
Planning Department
C-Economic Services - (a) Agriculture and Allied Activities
Head of Account : 2401 - Crop Husbandry
.

Voted Rs. Nil Charged Rs. Nil Total Rs. Nil


-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
Voted Rs. Charged Rs. Total Rs.
Gross Expenditure ... ... ...
Deduct - Recoveries ... ... ...
Net Expenditure ... ... ...

REVENUE EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Grand Total - Gross ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Administrative Expenditure ... ... ... ... ... ... ...
State Development Schemes ... ... ... ... ... ... ...
State Development Schemes (Central Assistance) ... ... ... ... ... ... ...
Central Sector Scheme ... ... ... ... ... ... ...
Deduct Recoveries ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Grand Total - Net ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
273
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2401
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

DETAILED ACCOUNT NO. 2401 - DEDUCT RECOVERIES IN REDUCTION OF EXPENDITURE_PUBLICATION

111 - Agricultural Economics and Statistics


001- Crop survey [DP]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
Total - 111 - Deduct - Recoveries ... ... ... ... ... ... ...
Total - 2401 - Deduct - Recoveries ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
274
REVENUE EXPENDITURE
DEMAND No. 12
Planning Department
C-Economic Services - (a) Agriculture and Allied Activities
Head of Account : 2402 - Soil and Water Conservation
.

Voted Rs. Nil Charged Rs. Nil Total Rs. Nil


-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
Voted Rs. Charged Rs. Total Rs.
Gross Expenditure ... ... ...
Deduct - Recoveries ... ... ...
Net Expenditure ... ... ...

REVENUE EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Grand Total - Gross ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Administrative Expenditure ... ... ... ... ... ... ...
State Development Schemes ... ... ... ... ... ... ...
State Development Schemes (Central Assistance) ... ... ... ... ... ... ...
Central Sector Scheme ... ... ... ... ... ... ...
Deduct Recoveries ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Grand Total - Net ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
275
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2402
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

DETAILED ACCOUNT NO. 2402 - DEDUCT RECOVERIES IN REDUCTION OF EXPENDITURE_PUBLICATION

101 - Soil Survey and Testing


002- The State Land use Board [DP]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
006- The State Land Use Board. [DP]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
013- State Land Use Board [DP]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
Total - 101 - Deduct - Recoveries ... ... ... ... ... ... ...
911 - Deduct Recoveries of Overpayments
002- Establishment of Soil Conservation Demonstration -cum-Observation [DP]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
Total - 911 - Deduct - Recoveries ... ... ... ... ... ... ...
Total - 2402 - Deduct - Recoveries ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
276
REVENUE EXPENDITURE
DEMAND No. 12
Planning Department
C-Economic Services - (b) Rural Development
Head of Account : 2505 - Rural Employment
.

Voted Rs. Nil Charged Rs. Nil Total Rs. Nil


-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
Voted Rs. Charged Rs. Total Rs.
Gross Expenditure ... ... ...
Deduct - Recoveries ... ... ...
Net Expenditure ... ... ...

REVENUE EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

60 - OTHER PROGRAMMES
789 - Special Component Plan for Scheduled Castes 49,40,000 ... ... ... ... ... ...
796 - Tribal Areas Sub-Plan 48,35,000 ... ... ... ... ... ...
800 - Other Expenditure 2,41,70,000 33,67,08,574 ... ... ... ... ...
Total - 60 3,39,45,000 33,67,08,574 ... ... ... ... ...
Voted 3,39,45,000 33,67,08,574 ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Grand Total - Gross 3,39,45,000 33,67,08,574 ... ... ... ... ...
Voted 3,39,45,000 33,67,08,574 ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Administrative Expenditure ... 33,67,08,574 ... ... ... ... ...
State Development Schemes 3,39,45,000 ... ... ... ... ... ...
State Development Schemes (Central Assistance) ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
277
REVENUE EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Central Sector Scheme ... ... ... ... ... ... ...
Deduct Recoveries ... -1,52,863 ... ... ... ... ...
Voted ... -1,52,863 ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Grand Total - Net 3,39,45,000 33,65,55,711 ... ... ... ... ...
Voted 3,39,45,000 33,65,55,711 ... ... ... ... ...
Charged ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
278
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2505
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

DETAILED ACCOUNT NO. 2505-60-789 - SPECIAL COMPONENT PLAN FOR SCHEDULED CASTES
60 -OTHER PROGRAMMES
789 - Special Component Plan for Scheduled Castes
State Development Schemes
001 - District Plan Scheme [DP]
31- Grants-in-aid-GENERAL
02-Other Grants 49,40,000 ... ... ... ... ... ...
Total - State Development Schemes-2505-60-789 49,40,000 ... ... ... ... ... ...
Total - 2505-60-789 49,40,000 ... ... ... ... ... ...
DETAILED ACCOUNT NO. 2505-60-796 - TRIBAL AREAS SUB-PLAN
60 -OTHER PROGRAMMES
796 - Tribal Areas Sub-Plan
State Development Schemes
001 - District Plan Scheme [DP]
31- Grants-in-aid-GENERAL
02-Other Grants 48,35,000 ... ... ... ... ... ...
Total - State Development Schemes-2505-60-796 48,35,000 ... ... ... ... ... ...
Total - 2505-60-796 48,35,000 ... ... ... ... ... ...
DETAILED ACCOUNT NO. 2505-60-800 - OTHER EXPENDITURE
60 -OTHER PROGRAMMES
800 - Other Expenditure
Administrative Expenditure
006 - District Plan Scheme [DP]
01- Salaries

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
279
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2505
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

01-Pay ... 13,76,67,155 ... ... ... ... ...


14-Grade Pay ... 3,18,26,189 ... ... ... ... ...
02-Dearness Allowance ... 12,67,65,780 ... ... ... ... ...
03-House Rent Allowance ... 2,32,66,464 ... ... ... ... ...
04-Ad hoc Bonus ... 1,87,000 ... ... ... ... ...
05-Interim Relief ... 91,53,742 ... ... ... ... ...
07-Other Allowances ... 2,86,337 ... ... ... ... ...
08-Ex gratia Grant ... ... ... ... ... ... ...
11-Compensatory Allowance ... 18,000 ... ... ... ... ...
12-Medical Allowances ... 6,70,621 ... ... ... ... ...
13-Dearness Pay ... ... ... ... ... ... ...
Total - 2505-60-800-006-01 ... 32,98,41,288 ... ... ... ... ...
02- Wages ... 14,11,826 ... ... ... ... ...
04- Pension/Gratuities ... ... ... ... ... ... ...
07- Medical Reimbursements ... ... ... ... ... ... ...
11- Travel Expenses ... 15,06,159 ... ... ... ... ...
12- Medical Reimbursements under WBHS 2008 ... 21,17,542 ... ... ... ... ...
13- Office Expenses
01-Electricity ... 4,77,622 ... ... ... ... ...
02-Telephone ... 4,14,464 ... ... ... ... ...
03-Maintenance / P.O.L. for Office Vehicles ... 25,861 ... ... ... ... ...
04-Other Office Expenses ... 3,08,936 ... ... ... ... ...
Total - 2505-60-800-006-13 ... 12,26,883 ... ... ... ... ...
16- Publications ... 3,42,977 ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
280
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2505
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

19- Maintenance ... 48,111 ... ... ... ... ...


27- Minor Works/ Maintenance ... 64,522 ... ... ... ... ...
31- Grants-in-aid-GENERAL
01-Salary Grants ... ... ... ... ... ... ...
50- Other Charges ... 88,030 ... ... ... ... ...
77- Computerisation ... 61,236 ... ... ... ... ...
Total - Administrative Expenditure-2505-60-800 ... 33,67,08,574 ... ... ... ... ...
State Development Schemes
001 - District Plan Scheme [DP]
31- Grants-in-aid-GENERAL
02-Other Grants 2,41,70,000 ... ... ... ... ... ...
Total - State Development Schemes-2505-60-800 2,41,70,000 ... ... ... ... ... ...
Total - 2505-60-800 2,41,70,000 33,67,08,574 ... ... ... ... ...
DETAILED ACCOUNT NO. 2505 - DEDUCT RECOVERIES IN REDUCTION OF EXPENDITURE_PUBLICATION
01 - NATIONAL PROGRAMME
911 - Deduct Recoveries of Overpayments
001- Rural Works Programmes [DP]
70-Deduct Recoveries
01-Others ... -1,21,450 ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
Total - 911 - Deduct - Recoveries ... -1,21,450 ... ... ... ... ...
60 - OTHER PROGRAMMES
105 - National Food for Work Programme
001- Transportation and Distribution Charges of Foodgrains under Nastional Food for Work Programme [DP]

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
281
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2505
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
Total - 105 - Deduct - Recoveries ... ... ... ... ... ... ...
796 - Tribal Areas Sub-Plan
001- District Plan Scheme [DP]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
003- State Share of Expenditure under Sampoorna Grameen Rozgar Yojona (RSVY) [DP]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
Total - 796 - Deduct - Recoveries ... ... ... ... ... ... ...
800 - Other Expenditure
001- District Plan Scheme [DP]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
006- District Plan Scheme [DP]
70-Deduct Recoveries
01-Others ... -30,148 ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
Total - 800 - Deduct - Recoveries ... -30,148 ... ... ... ... ...
911 - Deduct Recoveries of Overpayments

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
282
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2505
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

001- District Plan Scheme. [DP]


70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
004- Rural Works Programmes [DP]
70-Deduct Recoveries
01-Others ... -1,265 ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
Total - 911 - Deduct - Recoveries ... -1,265 ... ... ... ... ...
Total - 2505 - Deduct - Recoveries ... -1,52,863 ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
283
REVENUE EXPENDITURE
DEMAND No. 12
Planning Department
C-Economic Services - (c) Special Areas Programmes
Head of Account : 2575 - Other Special Areas Programmes
.

Voted Rs. Nil Charged Rs. Nil Total Rs. Nil


-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
Voted Rs. Charged Rs. Total Rs.
Gross Expenditure ... ... ...
Deduct - Recoveries ... ... ...
Net Expenditure ... ... ...

REVENUE EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

60 - OTHERS
789 - Special Component Plan for Scheduled Castes 37,11,60,000 ... ... ... ... ... ...
796 - Tribal Areas Sub-Plan 9,19,20,000 ... ... ... ... ... ...
800 - Other Expenditure 111,73,20,000 ... ... ... ... ... ...
Total - 60 158,04,00,000 ... ... ... ... ... ...
Voted 158,04,00,000 ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Grand Total - Gross 158,04,00,000 ... ... ... ... ... ...
Voted 158,04,00,000 ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Administrative Expenditure ... ... ... ... ... ... ...
State Development Schemes 158,04,00,000 ... ... ... ... ... ...
State Development Schemes (Central Assistance) ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
284
REVENUE EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Central Sector Scheme ... ... ... ... ... ... ...
Deduct Recoveries -47,05,000 ... ... ... ... ... ...
Voted -47,05,000 ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Grand Total - Net 157,56,95,000 ... ... ... ... ... ...
Voted 157,56,95,000 ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
285
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2575
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

DETAILED ACCOUNT NO. 2575-60-789 - SPECIAL COMPONENT PLAN FOR SCHEDULED CASTES
60 -OTHERS
789 - Special Component Plan for Scheduled Castes
State Development Schemes
002 - Bidhayak Elaka Unnayan Prakalpa (BEUP) [DP]
31- Grants-in-aid-GENERAL
02-Other Grants 36,30,00,000 ... ... ... ... ... ...
50- Other Charges 81,60,000 ... ... ... ... ... ...
Total - State Development Schemes-2575-60-789 37,11,60,000 ... ... ... ... ... ...
Total - 2575-60-789 37,11,60,000 ... ... ... ... ... ...
DETAILED ACCOUNT NO. 2575-60-796 - TRIBAL AREAS SUB-PLAN
60 -OTHERS
796 - Tribal Areas Sub-Plan
State Development Schemes
007 - Bidhayak Elaka Unnayan Prakalpa (BEUP) [DP]
31- Grants-in-aid-GENERAL
02-Other Grants 9,00,00,000 ... ... ... ... ... ...
50- Other Charges 19,20,000 ... ... ... ... ... ...
Total - State Development Schemes-2575-60-796 9,19,20,000 ... ... ... ... ... ...
Total - 2575-60-796 9,19,20,000 ... ... ... ... ... ...
DETAILED ACCOUNT NO. 2575-60-800 - OTHER EXPENDITURE
60 -OTHERS
800 - Other Expenditure
State Development Schemes

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
286
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2575
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

017 - Bidhayak Elaka Unnayan Prakalpa (BEUP) [DP]


31- Grants-in-aid-GENERAL
02-Other Grants 109,20,00,000 ... ... ... ... ... ...
50- Other Charges 2,53,20,000 ... ... ... ... ... ...
Total - State Development Schemes-2575-60-800 111,73,20,000 ... ... ... ... ... ...
Total - 2575-60-800 111,73,20,000 ... ... ... ... ... ...
DETAILED ACCOUNT NO. 2575 - DEDUCT RECOVERIES IN REDUCTION OF EXPENDITURE_PUBLICATION
02 - BACKWARD AREAS
101 - Area Development
002- Development of Jhargram Area [DP]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
009- Comprehensive Area Development Project [DP]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
Total - 101 - Deduct - Recoveries ... ... ... ... ... ... ...
60 - OTHERS
789 - Special Component Plan for Scheduled Castes
002- Bidhayak Elaka Unnayan Prakalpa (BEUP) [DP]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
287
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2575
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Total - 789 - Deduct - Recoveries ... ... ... ... ... ... ...
800 - Other Expenditure
017- Bidhayak Elaka Unnayan Prakalpa (BEUP) [DP]
70-Deduct Recoveries
01-Others -47,05,000 ... ... ... ... ... ...
Total - 800 - Deduct - Recoveries -47,05,000 ... ... ... ... ... ...
Total - 2575 - Deduct - Recoveries -47,05,000 ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
288
REVENUE EXPENDITURE
DEMAND No. 12
Planning Department
C-Economic Services - (j) General Economic Services
Head of Account : 3451 - Secretariat-Economic Services
.

Voted Rs. Nil Charged Rs. Nil Total Rs. Nil


-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
Voted Rs. Charged Rs. Total Rs.
Gross Expenditure ... ... ...
Deduct - Recoveries ... ... ...
Net Expenditure ... ... ...

REVENUE EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

090 - Secretariate 69,28,303 6,96,46,395 ... ... ... ... ...


101 - Planning Commission / Planning Board 3,59,95,431 71,45,149 ... ... ... ... ...
Total - 00 4,29,23,734 7,67,91,544 ... ... ... ... ...
Voted 4,29,23,734 7,67,91,544 ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Grand Total - Gross 4,29,23,734 7,67,91,544 ... ... ... ... ...
Voted 4,29,23,734 7,67,91,544 ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Administrative Expenditure ... 7,67,91,544 ... ... ... ... ...
State Development Schemes 4,29,23,734 ... ... ... ... ... ...
State Development Schemes (Central Assistance) ... ... ... ... ... ... ...
Central Sector Scheme ... ... ... ... ... ... ...
Deduct Recoveries ... -76,614 ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
289
REVENUE EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Voted ... -76,614 ... ... ... ... ...


Charged ... ... ... ... ... ... ...
Grand Total - Net 4,29,23,734 7,67,14,930 ... ... ... ... ...
Voted 4,29,23,734 7,67,14,930 ... ... ... ... ...
Charged ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
290
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 3451
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

DETAILED ACCOUNT NO. 3451-00-090 - SECRETARIATE


090 - Secretariate
Administrative Expenditure
034 - Department of Development & Planning. [DP]
01- Salaries
01-Pay ... ... ... ... ... ... ...
14-Grade Pay ... ... ... ... ... ... ...
02-Dearness Allowance ... ... ... ... ... ... ...
03-House Rent Allowance ... ... ... ... ... ... ...
04-Ad hoc Bonus ... ... ... ... ... ... ...
07-Other Allowances ... ... ... ... ... ... ...
12-Medical Allowances ... ... ... ... ... ... ...
02- Wages ... ... ... ... ... ... ...
07- Medical Reimbursements ... ... ... ... ... ... ...
11- Travel Expenses ... ... ... ... ... ... ...
12- Medical Reimbursements under WBHS 2008 ... ... ... ... ... ... ...
13- Office Expenses
01-Electricity ... ... ... ... ... ... ...
02-Telephone ... ... ... ... ... ... ...
03-Maintenance / P.O.L. for Office Vehicles ... ... ... ... ... ... ...
04-Other Office Expenses ... ... ... ... ... ... ...
16- Publications ... ... ... ... ... ... ...
19- Maintenance ... ... ... ... ... ... ...
27- Minor Works/ Maintenance ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
291
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 3451
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

50- Other Charges ... ... ... ... ... ... ...
036 - Development and Planning Dept.- Natrual Resources Database Management System (NRDMS) [DP]
02- Wages ... 26,000 ... ... ... ... ...
11- Travel Expenses ... ... ... ... ... ... ...
13- Office Expenses
04-Other Office Expenses ... ... ... ... ... ... ...
Total - Administrative Expenditure-3451-00-090-036 ... 26,000 ... ... ... ... ...
038 - Department of Planning [DP] [DP]
01- Salaries
01-Pay ... 1,97,26,372 ... ... ... ... ...
14-Grade Pay ... 45,68,604 ... ... ... ... ...
02-Dearness Allowance ... 1,81,38,132 ... ... ... ... ...
03-House Rent Allowance ... 32,53,190 ... ... ... ... ...
04-Ad hoc Bonus ... 2,21,000 ... ... ... ... ...
05-Interim Relief ... 10,96,613 ... ... ... ... ...
07-Other Allowances ... 2,52,021 ... ... ... ... ...
12-Medical Allowances ... 72,460 ... ... ... ... ...
Total - 3451-00-090-038-01 ... 4,73,28,392 ... ... ... ... ...
02- Wages ... 5,93,196 ... ... ... ... ...
07- Medical Reimbursements ... 2,01,191 ... ... ... ... ...
11- Travel Expenses ... 1,77,528 ... ... ... ... ...
12- Medical Reimbursements under WBHS 2008 ... 14,47,785 ... ... ... ... ...
13- Office Expenses
01-Electricity ... 1,19,38,330 ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
292
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 3451
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

02-Telephone ... 3,77,667 ... ... ... ... ...


03-Maintenance / P.O.L. for Office Vehicles ... ... ... ... ... ... ...
04-Other Office Expenses ... 6,47,511 ... ... ... ... ...
Total - 3451-00-090-038-13 ... 1,29,63,508 ... ... ... ... ...
16- Publications ... ... ... ... ... ... ...
19- Maintenance ... ... ... ... ... ... ...
27- Minor Works/ Maintenance ... ... ... ... ... ... ...
28- Payment of Professional and Special Services
02-Other charges ... 16,96,465 ... ... ... ... ...
50- Other Charges ... ... ... ... ... ... ...
Total - Administrative Expenditure-3451-00-090-038 ... 6,44,08,065 ... ... ... ... ...
039 - Department of Planning -Natural Resources Database Management System(NRDMS)[DP] [DP]
02- Wages ... 51,00,933 ... ... ... ... ...
11- Travel Expenses ... 41,743 ... ... ... ... ...
13- Office Expenses
04-Other Office Expenses ... 69,654 ... ... ... ... ...
Total - Administrative Expenditure-3451-00-090-039 ... 52,12,330 ... ... ... ... ...
Total - Administrative Expenditure-3451-00-090 ... 6,96,46,395 ... ... ... ... ...
State Development Schemes
002 - Development and Planning Department - Strengthening of the Development and Planning Department for District Plan Scheme [DP]
16- Publications ... ... ... ... ... ... ...
77- Computerisation ... ... ... ... ... ... ...
003 - Development and Planning Department - National Informatic Centre [DP]
13- Office Expenses

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
293
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 3451
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

01-Electricity ... ... ... ... ... ... ...


02-Telephone ... ... ... ... ... ... ...
14- Rents, Rates and Taxes ... ... ... ... ... ... ...
021 - Development and Planning Department- Stengthening State Plan for Human Development (SSPHD) [DP]
16- Publications ... ... ... ... ... ... ...
022 - Development and Planning Department -Evalution, Manpower and Monitoring Branch. [DP]
50- Other Charges ... ... ... ... ... ... ...
040 - Department of Planning Strengthening Department of Planning for District Plan Schemes [DP] [DP]
16- Publications ... ... ... ... ... ... ...
19- Maintenance ... ... ... ... ... ... ...
27- Minor Works/ Maintenance ... ... ... ... ... ... ...
77- Computerisation 18,00,000 ... ... ... ... ... ...
Total - State Development Schemes-3451-00-090-040 18,00,000 ... ... ... ... ... ...
041 - Department of Planning Strengthening of State Plan Human Development (SSPHD)[DP] [DP]
16- Publications 3,51,960 ... ... ... ... ... ...
50- Other Charges 30,00,000 ... ... ... ... ... ...
77- Computerisation 17,76,343 ... ... ... ... ... ...
Total - State Development Schemes-3451-00-090-041 51,28,303 ... ... ... ... ... ...
042 - Department of Planning - Evaluation, Monitoring and Manpower Branch [DP] [DP]
11- Travel Expenses ... ... ... ... ... ... ...
16- Publications ... ... ... ... ... ... ...
Total - State Development Schemes-3451-00-090 69,28,303 ... ... ... ... ... ...
Total - 3451-00-090 69,28,303 6,96,46,395 ... ... ... ... ...
DETAILED ACCOUNT NO. 3451-00-101 - PLANNING COMMISSION / PLANNING BOARD

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
294
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 3451
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

101 - Planning Commission / Planning Board


Administrative Expenditure
001 - Planning Organisation State Planning Board [DP]
01- Salaries
01-Pay ... 28,08,296 ... ... ... ... ...
14-Grade Pay ... 7,34,980 ... ... ... ... ...
02-Dearness Allowance ... 26,25,520 ... ... ... ... ...
03-House Rent Allowance ... 5,12,693 ... ... ... ... ...
04-Ad hoc Bonus ... 47,600 ... ... ... ... ...
05-Interim Relief ... 1,86,460 ... ... ... ... ...
07-Other Allowances ... 40,761 ... ... ... ... ...
12-Medical Allowances ... 8,100 ... ... ... ... ...
Total - 3451-00-101-001-01 ... 69,64,410 ... ... ... ... ...
07- Medical Reimbursements ... ... ... ... ... ... ...
11- Travel Expenses ... ... ... ... ... ... ...
12- Medical Reimbursements under WBHS 2008 ... ... ... ... ... ... ...
13- Office Expenses
02-Telephone ... 1,57,812 ... ... ... ... ...
03-Maintenance / P.O.L. for Office Vehicles ... ... ... ... ... ... ...
04-Other Office Expenses ... 6,127 ... ... ... ... ...
Total - 3451-00-101-001-13 ... 1,63,939 ... ... ... ... ...
19- Maintenance ... ... ... ... ... ... ...
50- Other Charges ... 16,800 ... ... ... ... ...
Total - Administrative Expenditure-3451-00-101-001 ... 71,45,149 ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
295
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 3451
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

007 - Central Monitoring (Headquaters) [DP]


01- Salaries
01-Pay ... ... ... ... ... ... ...
14-Grade Pay ... ... ... ... ... ... ...
02-Dearness Allowance ... ... ... ... ... ... ...
03-House Rent Allowance ... ... ... ... ... ... ...
04-Ad hoc Bonus ... ... ... ... ... ... ...
07-Other Allowances ... ... ... ... ... ... ...
12-Medical Allowances ... ... ... ... ... ... ...
13-Dearness Pay ... ... ... ... ... ... ...
07- Medical Reimbursements ... ... ... ... ... ... ...
11- Travel Expenses ... ... ... ... ... ... ...
12- Medical Reimbursements under WBHS 2008 ... ... ... ... ... ... ...
13- Office Expenses
01-Electricity ... ... ... ... ... ... ...
02-Telephone ... ... ... ... ... ... ...
03-Maintenance / P.O.L. for Office Vehicles ... ... ... ... ... ... ...
04-Other Office Expenses ... ... ... ... ... ... ...
16- Publications ... ... ... ... ... ... ...
50- Other Charges ... ... ... ... ... ... ...
008 - Manpower Unit [DP]
01- Salaries
01-Pay ... ... ... ... ... ... ...
14-Grade Pay ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
296
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 3451
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

02-Dearness Allowance ... ... ... ... ... ... ...


03-House Rent Allowance ... ... ... ... ... ... ...
04-Ad hoc Bonus ... ... ... ... ... ... ...
07-Other Allowances ... ... ... ... ... ... ...
12-Medical Allowances ... ... ... ... ... ... ...
13-Dearness Pay ... ... ... ... ... ... ...
07- Medical Reimbursements ... ... ... ... ... ... ...
11- Travel Expenses ... ... ... ... ... ... ...
12- Medical Reimbursements under WBHS 2008 ... ... ... ... ... ... ...
13- Office Expenses
01-Electricity ... ... ... ... ... ... ...
02-Telephone ... ... ... ... ... ... ...
03-Maintenance / P.O.L. for Office Vehicles ... ... ... ... ... ... ...
04-Other Office Expenses ... ... ... ... ... ... ...
009 - Project Formulation Unit [DP]
01- Salaries
01-Pay ... ... ... ... ... ... ...
14-Grade Pay ... ... ... ... ... ... ...
02-Dearness Allowance ... ... ... ... ... ... ...
03-House Rent Allowance ... ... ... ... ... ... ...
04-Ad hoc Bonus ... ... ... ... ... ... ...
07-Other Allowances ... ... ... ... ... ... ...
12-Medical Allowances ... ... ... ... ... ... ...
13-Dearness Pay ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
297
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 3451
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

07- Medical Reimbursements ... ... ... ... ... ... ...
11- Travel Expenses ... ... ... ... ... ... ...
12- Medical Reimbursements under WBHS 2008 ... ... ... ... ... ... ...
13- Office Expenses
01-Electricity ... ... ... ... ... ... ...
02-Telephone ... ... ... ... ... ... ...
03-Maintenance / P.O.L. for Office Vehicles ... ... ... ... ... ... ...
04-Other Office Expenses ... ... ... ... ... ... ...
010 - Strengthening of the Planning Machinery- Planning Cell [DP]
01- Salaries
01-Pay ... ... ... ... ... ... ...
14-Grade Pay ... ... ... ... ... ... ...
02-Dearness Allowance ... ... ... ... ... ... ...
03-House Rent Allowance ... ... ... ... ... ... ...
04-Ad hoc Bonus ... ... ... ... ... ... ...
07-Other Allowances ... ... ... ... ... ... ...
12-Medical Allowances ... ... ... ... ... ... ...
13-Dearness Pay ... ... ... ... ... ... ...
07- Medical Reimbursements ... ... ... ... ... ... ...
11- Travel Expenses ... ... ... ... ... ... ...
12- Medical Reimbursements under WBHS 2008 ... ... ... ... ... ... ...
13- Office Expenses
01-Electricity ... ... ... ... ... ... ...
02-Telephone ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
298
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 3451
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

03-Maintenance / P.O.L. for Office Vehicles ... ... ... ... ... ... ...
04-Other Office Expenses ... ... ... ... ... ... ...
Total - Administrative Expenditure-3451-00-101 ... 71,45,149 ... ... ... ... ...
State Development Schemes
002 - Planning Organisation - Setting up of State Planning Organisation [DP]
13- Office Expenses
01-Electricity 18,00,000 ... ... ... ... ... ...
02-Telephone 18,00,000 ... ... ... ... ... ...
03-Maintenance / P.O.L. for Office Vehicles 1,26,00,000 ... ... ... ... ... ...
04-Other Office Expenses 1,25,98,120 ... ... ... ... ... ...
Total - 3451-00-101-002-13 2,87,98,120 ... ... ... ... ... ...
50- Other Charges 71,97,311 ... ... ... ... ... ...
Total - State Development Schemes-3451-00-101 3,59,95,431 ... ... ... ... ... ...
Total - 3451-00-101 3,59,95,431 71,45,149 ... ... ... ... ...
DETAILED ACCOUNT NO. 3451 - DEDUCT RECOVERIES IN REDUCTION OF EXPENDITURE_PUBLICATION

090 - Secretariate
002- Development and Planning Department - Strengthening of the Development and Planning Department for District Plan Scheme [DP]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
006- Rural Development Strengthening of Dev. Branch. [DP]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
299
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 3451
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

007- Science and Technology Deptt. Science and Technology. [DP]


70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
008- Development and Planning Department Development Branch [DP]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
031- Development and Planning Department Strenghthening of the Development and Planning Deptt for District Plan Scheme. [DP]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
034- Department of Development & Planning. [DP]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
036- Development and Planning Dept.- Natrual Resources Database Management System (NRDMS) [DP]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
038- Department of Planning [DP] [DP]
70-Deduct Recoveries
01-Others ... -76,614 ... ... ... ... ...
Total - 090 - Deduct - Recoveries ... -76,614 ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
300
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 3451
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

091 - Attached Offices


002- Development and Planning Department Evalution Machinery Setting up of an Evalution Organisation [DP]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
003- Development and Planning Department Rural Construction Cell [DP]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
Total - 091 - Deduct - Recoveries ... ... ... ... ... ... ...
101 - Planning Commission / Planning Board
001- Planning Organisation State Planning Board [DP]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
002- Planning Organisation - Setting up of State Planning Organisation [DP]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
006- Planning Organisation setting up of State Planning Organisation [DP]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
007- Central Monitoring (Headquaters) [DP]

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
301
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 3451
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
008- Manpower Unit [DP]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
009- Project Formulation Unit [DP]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
010- Strengthening of the Planning Machinery- Planning Cell [DP]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
Total - 101 - Deduct - Recoveries ... ... ... ... ... ... ...
911 - Deduct Recoveries of Overpayments
002- Planning Organisation - Setting up of State Planning Organisation [DP]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
034- Department of Development & Planning [DP]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
Total - 911 - Deduct - Recoveries ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
302
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 3451
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Total - 3451 - Deduct - Recoveries ... -76,614 ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
303
REVENUE EXPENDITURE
DEMAND No. 12
Planning Department
C-Economic Services - (j) General Economic Services
Head of Account : 3452 - Tourism
.

Voted Rs. Nil Charged Rs. Nil Total Rs. Nil


-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
Voted Rs. Charged Rs. Total Rs.
Gross Expenditure ... ... ...
Deduct - Recoveries ... ... ...
Net Expenditure ... ... ...

REVENUE EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Grand Total - Gross ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Administrative Expenditure ... ... ... ... ... ... ...
State Development Schemes ... ... ... ... ... ... ...
State Development Schemes (Central Assistance) ... ... ... ... ... ... ...
Central Sector Scheme ... ... ... ... ... ... ...
Deduct Recoveries ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Grand Total - Net ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
304
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 3452
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

DETAILED ACCOUNT NO. 3452 - DEDUCT RECOVERIES IN REDUCTION OF EXPENDITURE_PUBLICATION


01 - TOURIST INFRASTRUCTURE
800 - Other Expenditure
001- Maintenence of Tenements etc. Constructed at Digha [DP]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
Total - 800 - Deduct - Recoveries ... ... ... ... ... ... ...
Total - 3452 - Deduct - Recoveries ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
305
REVENUE EXPENDITURE
DEMAND No. 12
Planning Department
C-Economic Services - (j) General Economic Services
Head of Account : 3454 - Census, Surveys and Statistics
.

Voted Rs. Nil Charged Rs. Nil Total Rs. Nil


-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
Voted Rs. Charged Rs. Total Rs.
Gross Expenditure ... ... ...
Deduct - Recoveries ... ... ...
Net Expenditure ... ... ...

REVENUE EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

02 - SURVEYS AND STATISTICS


112 - Economic Advice and Statistics ... ... ... ... ... ... ...
800 - Other Expenditure ... ... ... ... ... ... ...
Total - 02 ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Grand Total - Gross ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Administrative Expenditure ... ... ... ... ... ... ...
State Development Schemes ... ... ... ... ... ... ...
State Development Schemes (Central Assistance) ... ... ... ... ... ... ...
Central Sector Scheme ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
306
REVENUE EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Deduct Recoveries ... -59,560 ... ... ... ... ...


Voted ... -59,560 ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Grand Total - Net ... -59,560 ... ... ... ... ...
Voted ... -59,560 ... ... ... ... ...
Charged ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
307
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 3454
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

DETAILED ACCOUNT NO. 3454-02-112 - ECONOMIC ADVICE AND STATISTICS


02 -SURVEYS AND STATISTICS
112 - Economic Advice and Statistics
Administrative Expenditure
008 - Improvement in Statistical System under the recommendation of 13th Finance Commission (13th FC) [DP]
50- Other Charges ... ... ... ... ... ... ...
Central Sector Scheme
009 - Basic Stattistics for Local Level Development [DP]
31- Grants-in-aid-GENERAL
02-Other Grants ... ... ... ... ... ... ...
Total - 3454-02-112 ... ... ... ... ... ... ...
DETAILED ACCOUNT NO. 3454-02-800 - OTHER EXPENDITURE
02 -SURVEYS AND STATISTICS
800 - Other Expenditure
Administrative Expenditure
010 - Bureau of Applied Economics and Statistics [DP]
01- Salaries
01-Pay ... ... ... ... ... ... ...
14-Grade Pay ... ... ... ... ... ... ...
02-Dearness Allowance ... ... ... ... ... ... ...
03-House Rent Allowance ... ... ... ... ... ... ...
04-Ad hoc Bonus ... ... ... ... ... ... ...
07-Other Allowances ... ... ... ... ... ... ...
11-Compensatory Allowance ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
308
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 3454
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

12-Medical Allowances ... ... ... ... ... ... ...


13-Dearness Pay ... ... ... ... ... ... ...
02- Wages ... ... ... ... ... ... ...
07- Medical Reimbursements ... ... ... ... ... ... ...
11- Travel Expenses ... ... ... ... ... ... ...
12- Medical Reimbursements under WBHS 2008 ... ... ... ... ... ... ...
13- Office Expenses
01-Electricity ... ... ... ... ... ... ...
02-Telephone ... ... ... ... ... ... ...
03-Maintenance / P.O.L. for Office Vehicles ... ... ... ... ... ... ...
04-Other Office Expenses ... ... ... ... ... ... ...
14- Rents, Rates and Taxes ... ... ... ... ... ... ...
16- Publications ... ... ... ... ... ... ...
50- Other Charges ... ... ... ... ... ... ...
98- Training ... ... ... ... ... ... ...
011 - Strengthening of the Method Branch and other Offices of the Bureau [DP]
01- Salaries
01-Pay ... ... ... ... ... ... ...
14-Grade Pay ... ... ... ... ... ... ...
02-Dearness Allowance ... ... ... ... ... ... ...
03-House Rent Allowance ... ... ... ... ... ... ...
04-Ad hoc Bonus ... ... ... ... ... ... ...
13-Dearness Pay ... ... ... ... ... ... ...
11- Travel Expenses ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
309
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 3454
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

12- Medical Reimbursements under WBHS 2008 ... ... ... ... ... ... ...
012 - Participation in the National Sample Survey Collaboration Programme [DP]
01- Salaries
01-Pay ... ... ... ... ... ... ...
14-Grade Pay ... ... ... ... ... ... ...
02-Dearness Allowance ... ... ... ... ... ... ...
03-House Rent Allowance ... ... ... ... ... ... ...
04-Ad hoc Bonus ... ... ... ... ... ... ...
13-Dearness Pay ... ... ... ... ... ... ...
11- Travel Expenses ... ... ... ... ... ... ...
12- Medical Reimbursements under WBHS 2008 ... ... ... ... ... ... ...
13- Office Expenses
01-Electricity ... ... ... ... ... ... ...
02-Telephone ... ... ... ... ... ... ...
03-Maintenance / P.O.L. for Office Vehicles ... ... ... ... ... ... ...
04-Other Office Expenses ... ... ... ... ... ... ...
14- Rents, Rates and Taxes ... ... ... ... ... ... ...
Total - 3454-02-800 ... ... ... ... ... ... ...
DETAILED ACCOUNT NO. 3454 - DEDUCT RECOVERIES IN REDUCTION OF EXPENDITURE_PUBLICATION
01 - CENSUS
911 - Deduct Recoveries of Overpayments
004- Honararia Enumerators/ Supervisors [DP]
70-Deduct Recoveries
01-Others ... -59,460 ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
310
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 3454
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Total - 911 - Deduct - Recoveries ... -59,460 ... ... ... ... ...
02 - SURVEYS AND STATISTICS
800 - Other Expenditure
005- Collection of Industrial Statistics from registered factories in West Bengal not covered by A.S.I. and collection of monthly production data [DP]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
006- Collection and maintenance of regional level statistics (Districts and Block levels) including creation of district statistical offices at Howrah and Darjeeling [DP]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
007- Creation of a unit for estimation of capital formation and savings of the State including Economic and Functional Classification of the State Budget [DP]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
008- Setting up of a regular Training Unit in the Bureau of Applied Economics and Statistics,West Bengal [DP]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
010- Bureau of Applied Economics and Statistics [DP]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
011- Strengthening of the Method Branch and other Offices of the Bureau [DP]

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
311
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 3454
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
012- Participation in the National Sample Survey Collaboration Programme [DP]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
Total - 800 - Deduct - Recoveries ... ... ... ... ... ... ...
911 - Deduct Recoveries of Overpayments
001- Bureau of Applied Economics and Statistics. [DP]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
009- Bureau of Applied Economics and Statistics [DP]
70-Deduct Recoveries
01-Others ... -100 ... ... ... ... ...
Total - 911 - Deduct - Recoveries ... -100 ... ... ... ... ...
Total - 3454 - Deduct - Recoveries ... -59,560 ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
312
CAPITAL EXPENDITURE
DEMAND No. 12
Planning Department
B-Capital Account of Social Services - (b) Health and Family Welfare
Head of Account : 4210 - Capital Outlay on Medical and Public Health
.

Voted Rs. Nil Charged Rs. Nil Total Rs. Nil


-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
Voted Rs. Charged Rs. Total Rs.
Gross Expenditure ... ... ...
Deduct - Recoveries ... ... ...
Net Expenditure ... ... ...

CAPITAL EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

03 - MEDICAL EDUCATION,TRAINING AND RESEARCH


105 - Allopathy ... ... ... ... ... ... ...
Total - 03 ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Grand Total - Gross ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Administrative Expenditure ... ... ... ... ... ... ...
State Development Schemes ... ... ... ... ... ... ...
State Development Schemes (Central Assistance) ... ... ... ... ... ... ...
Central Sector Scheme ... ... ... ... ... ... ...
Deduct Recoveries ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
313
CAPITAL EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Voted ... ... ... ... ... ... ...


Charged ... ... ... ... ... ... ...
Grand Total - Net ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
314
CAPITAL EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 4210
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

DETAILED ACCOUNT NO. 4210-03-105 - ALLOPATHY


03 -MEDICAL EDUCATION,TRAINING AND RESEARCH
105 - Allopathy
State Development Schemes
019 - Improvement of Medical Facilities at different Medical Colleges & Research Institutes [DP]
52- Machinery and Equipment/Tools and Plants ... ... ... ... ... ... ...
53- Major Works / Land and Buildings ... ... ... ... ... ... ...
Total - 4210-03-105 ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
315
CAPITAL EXPENDITURE
DEMAND No. 12
Planning Department
B-Capital Account of Social Services - (g) Social Welfare and Nutrition
Head of Account : 4235 - Capital Outlay on Social Security and Welfare
.

Voted Rs. Nil Charged Rs. Nil Total Rs. Nil


-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
Voted Rs. Charged Rs. Total Rs.
Gross Expenditure ... ... ...
Deduct - Recoveries ... ... ...
Net Expenditure ... ... ...

CAPITAL EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

02 - SOCIAL WELFARE
102 - Child Welfare 31,50,000 ... ... ... ... ... ...
789 - Special Component Plan for Scheduled Castes 10,80,000 ... ... ... ... ... ...
796 - Tribal Areas Sub-Plan 2,70,000 ... ... ... ... ... ...
Total - 02 45,00,000 ... ... ... ... ... ...
Voted 45,00,000 ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Grand Total - Gross 45,00,000 ... ... ... ... ... ...
Voted 45,00,000 ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Administrative Expenditure ... ... ... ... ... ... ...
State Development Schemes 45,00,000 ... ... ... ... ... ...
State Development Schemes (Central Assistance) ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
316
CAPITAL EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Central Sector Scheme ... ... ... ... ... ... ...
Deduct Recoveries ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Grand Total - Net 45,00,000 ... ... ... ... ... ...
Voted 45,00,000 ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
317
CAPITAL EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 4235
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

DETAILED ACCOUNT NO. 4235-02-102 - CHILD WELFARE


02 -SOCIAL WELFARE
102 - Child Welfare
State Development Schemes
004 - Construction of Model Anganwadi Buildings under ICDS - III Project [DP]
53- Major Works / Land and Buildings 31,50,000 ... ... ... ... ... ...
Total - State Development Schemes-4235-02-102 31,50,000 ... ... ... ... ... ...
Total - 4235-02-102 31,50,000 ... ... ... ... ... ...
DETAILED ACCOUNT NO. 4235-02-789 - SPECIAL COMPONENT PLAN FOR SCHEDULED CASTES
02 -SOCIAL WELFARE
789 - Special Component Plan for Scheduled Castes
State Development Schemes
004 - Construction of Model Anganwadi Buildings under ICDS - III Project [DP]
53- Major Works / Land and Buildings 10,80,000 ... ... ... ... ... ...
Total - State Development Schemes-4235-02-789 10,80,000 ... ... ... ... ... ...
Total - 4235-02-789 10,80,000 ... ... ... ... ... ...
DETAILED ACCOUNT NO. 4235-02-796 - TRIBAL AREAS SUB-PLAN
02 -SOCIAL WELFARE
796 - Tribal Areas Sub-Plan
State Development Schemes
004 - Construction of Model Anganwadi Buildings under ICDS - III Project [DP]
53- Major Works / Land and Buildings 2,70,000 ... ... ... ... ... ...
Total - State Development Schemes-4235-02-796 2,70,000 ... ... ... ... ... ...
Total - 4235-02-796 2,70,000 ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
318
CAPITAL EXPENDITURE
DEMAND No. 12
Planning Department
C-Capital Account of Economic Services - (c) Capital Account of Special Areas Programme
Head of Account : 4575 - Capital Outlay on Other Special Areas Programme
.

Voted Rs. Nil Charged Rs. Nil Total Rs. Nil


-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
Voted Rs. Charged Rs. Total Rs.
Gross Expenditure ... ... ...
Deduct - Recoveries ... ... ...
Net Expenditure ... ... ...

CAPITAL EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

02 - BACKWARD AREAS
001 - Backward Regions Grant Fund (BRGF) 115,00,00,000 ... ... ... ... ... ...
Total - 02 115,00,00,000 ... ... ... ... ... ...
Voted 115,00,00,000 ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
60 - OTHERS
789 - Special Component Plan for Scheduled Castes ... ... ... ... ... ... ...
796 - Tribal Areas Sub-Plan ... ... ... ... ... ... ...
800 - Other Expenditure 80,71,002 ... ... ... ... ... ...
Total - 60 80,71,002 ... ... ... ... ... ...
Voted 80,71,002 ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Grand Total - Gross 115,80,71,002 ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
319
CAPITAL EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Voted 115,80,71,002 ... ... ... ... ... ...


Charged ... ... ... ... ... ... ...
Administrative Expenditure ... ... ... ... ... ... ...
State Development Schemes 115,80,71,002 ... ... ... ... ... ...
State Development Schemes (Central Assistance) ... ... ... ... ... ... ...
Central Sector Scheme ... ... ... ... ... ... ...
Deduct Recoveries ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Grand Total - Net 115,80,71,002 ... ... ... ... ... ...
Voted 115,80,71,002 ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
320
CAPITAL EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 4575
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

DETAILED ACCOUNT NO. 4575-02-001 - BACKWARD REGIONS GRANT FUND (BRGF)


02 -BACKWARD AREAS
001 - Backward Regions Grant Fund (BRGF)
State Development Schemes
002 - JANGAL MAHAL ACTION PLAN FUNDED BY THE STATE (BRGF) (BRGFSW) [DP]
53- Major Works / Land and Buildings 115,00,00,000 ... ... ... ... ... ...
Total - State Development Schemes-4575-02-001 115,00,00,000 ... ... ... ... ... ...
State Development Schemes (Central Assistance)
001 - Implementation of Integrated Action Plan (Central Share) (BRGF) [DP]
53- Major Works / Land and Buildings ... ... ... ... ... ... ...
Total - 4575-02-001 115,00,00,000 ... ... ... ... ... ...
DETAILED ACCOUNT NO. 4575-60-789 - SPECIAL COMPONENT PLAN FOR SCHEDULED CASTES
60 -OTHERS
789 - Special Component Plan for Scheduled Castes
State Development Schemes
007 - JANGAL MAHAL ACTION PLAN FUNDED BY THE STATE (BRGF) (BRGFSW) [DP]
53- Major Works / Land and Buildings ... ... ... ... ... ... ...
Total - 4575-60-789 ... ... ... ... ... ... ...
DETAILED ACCOUNT NO. 4575-60-796 - TRIBAL AREAS SUB-PLAN
60 -OTHERS
796 - Tribal Areas Sub-Plan
State Development Schemes
025 - JANGAL MAHAL ACTION PLAN FUNDED BY THE STATE (BRGF) (BRGFSW) [DP]
53- Major Works / Land and Buildings ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
321
CAPITAL EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 4575
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Total - 4575-60-796 ... ... ... ... ... ... ...


DETAILED ACCOUNT NO. 4575-60-800 - OTHER EXPENDITURE
60 -OTHERS
800 - Other Expenditure
State Development Schemes
023 - land and Building of Development & Planning Deptt. [DP]
53- Major Works / Land and Buildings ... ... ... ... ... ... ...
027 - Land and Building of Department of Planning [DP]
53- Major Works / Land and Buildings 80,71,002 ... ... ... ... ... ...
Total - State Development Schemes-4575-60-800-027 80,71,002 ... ... ... ... ... ...
Total - State Development Schemes-4575-60-800 80,71,002 ... ... ... ... ... ...
State Development Schemes (Central Assistance)
028 - ACA for LWE-Affected of West Bengal (ACA) [DP]
53- Major Works / Land and Buildings ... ... ... ... ... ... ...
Total - 4575-60-800 80,71,002 ... ... ... ... ... ...
DETAILED ACCOUNT NO. 4575 - DEDUCT RECOVERIES IN REDUCTION OF EXPENDITURE_PUBLICATION
60 - OTHERS
800 - Other Expenditure
017- Police Sector [DP]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
02-W.B.H.S. 2008 ... ... ... ... ... ... ...
Total - 800 - Deduct - Recoveries ... ... ... ... ... ... ...
Total - 4575 - Deduct - Recoveries ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
322
REVENUE EXPENDITURE
DEMAND No. 66
Agriculture (Sericulture) Department
C-Economic Services - (a) Agriculture and Allied Activities
Head of Account : 2401 - Crop Husbandry
.

Voted Rs. Nil Charged Rs. Nil Total Rs. Nil


-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
Voted Rs. Charged Rs. Total Rs.
Gross Expenditure ... ... ...
Deduct - Recoveries ... ... ...
Net Expenditure ... ... ...

REVENUE EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

119 - Horticulture and Vegetable Crops ... ... ... ... ... ... ...
789 - Special Component Plan for Scheduled Castes ... ... ... ... ... ... ...
796 - Tribal Areas Sub-Plan ... ... ... ... ... ... ...
800 - Other Expenditure 1,44,78,985 ... ... ... ... ... ...
Total - 00 1,44,78,985 ... ... ... ... ... ...
Voted 1,44,78,985 ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Grand Total - Gross 1,44,78,985 ... ... ... ... ... ...
Voted 1,44,78,985 ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Administrative Expenditure ... ... ... ... ... ... ...
State Development Schemes 81,99,990 ... ... ... ... ... ...
State Development Schemes (Central Assistance) 62,78,995 ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
323
REVENUE EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Central Sector Scheme ... ... ... ... ... ... ...
Deduct Recoveries ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Grand Total - Net 1,44,78,985 ... ... ... ... ... ...
Voted 1,44,78,985 ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
324
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2401
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

DETAILED ACCOUNT NO. 2401-00-119 - HORTICULTURE AND VEGETABLE CROPS


119 - Horticulture and Vegetable Crops
State Development Schemes (Central Assistance)
047 - National Fibre Mission under BRGF (Central share ) (BRGFS) [SR]
31- Grants-in-aid-GENERAL
02-Other Grants ... ... ... ... ... ... ...
Total - 2401-00-119 ... ... ... ... ... ... ...
DETAILED ACCOUNT NO. 2401-00-789 - SPECIAL COMPONENT PLAN FOR SCHEDULED CASTES
789 - Special Component Plan for Scheduled Castes
State Development Schemes
018 - Scheme for introduction and populariation of improved implements and water lifts (BRGFS) [SR]
50- Other Charges ... ... ... ... ... ... ...
State Development Schemes (Central Assistance)
063 - National Fibre Mission under BRGF (Central share ) (BRGFS) [SR]
31- Grants-in-aid-GENERAL
02-Other Grants ... ... ... ... ... ... ...
Total - 2401-00-789 ... ... ... ... ... ... ...
DETAILED ACCOUNT NO. 2401-00-796 - TRIBAL AREAS SUB-PLAN
796 - Tribal Areas Sub-Plan
State Development Schemes (Central Assistance)
049 - National Fibre Mission under BRGF (Central share ) (BRGFS) [SR]
31- Grants-in-aid-GENERAL
02-Other Grants ... ... ... ... ... ... ...
Total - 2401-00-796 ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
325
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2401
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

DETAILED ACCOUNT NO. 2401-00-800 - OTHER EXPENDITURE


800 - Other Expenditure
State Development Schemes
026 - Scheme for Sericulture under Ratriya Krishi Vikash Yojana (State Share) (RKVY) [SR]
31- Grants-in-aid-GENERAL
02-Other Grants 81,99,990 ... ... ... ... ... ...
Total - State Development Schemes-2401-00-800 81,99,990 ... ... ... ... ... ...
State Development Schemes (Central Assistance)
018 - ACA towards scheme for Sericulture under Rustriya Krishi Vikash Yojona (Central Share) (RKVY) [SR]
31- Grants-in-aid-GENERAL
02-Other Grants 62,78,995 ... ... ... ... ... ...
Total - State Development Schemes (Central Assistance)-2401-00-800 62,78,995 ... ... ... ... ... ...
Total - 2401-00-800 1,44,78,985 ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
326
REVENUE EXPENDITURE
DEMAND No. 66
Agriculture (Sericulture) Department
C-Economic Services - (f) Industry and Minerals
Head of Account : 2851 - Village and Small Industries
.

Voted Rs. Nil Charged Rs. Nil Total Rs. Nil


-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
Voted Rs. Charged Rs. Total Rs.
Gross Expenditure ... ... ...
Deduct - Recoveries ... ... ...
Net Expenditure ... ... ...

REVENUE EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

107 - Sericulture Industries 22,47,37,929 60,01,18,258 ... ... ... ... ...
789 - Special Component Plan for Scheduled Castes 1,74,70,314 ... ... ... ... ... ...
796 - Tribal Areas Sub-Plan 55,52,225 ... ... ... ... ... ...
797 - Transfer To Reserve Funds/Deposit Account ... ... ... ... ... ... ...
Total - 00 24,77,60,468 60,01,18,258 ... ... ... ... ...
Voted 24,77,60,468 60,01,18,258 ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Grand Total - Gross 24,77,60,468 60,01,18,258 ... ... ... ... ...
Voted 24,77,60,468 60,01,18,258 ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Administrative Expenditure ... 60,01,18,258 ... ... ... ... ...
State Development Schemes 24,77,60,468 ... ... ... ... ... ...
State Development Schemes (Central Assistance) ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
327
REVENUE EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Central Sector Scheme ... ... ... ... ... ... ...
Deduct Recoveries -16,62,84,201 -93,395 ... ... ... ... ...
Voted -16,62,84,201 -93,395 ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Grand Total - Net 8,14,76,267 60,00,24,863 ... ... ... ... ...
Voted 8,14,76,267 60,00,24,863 ... ... ... ... ...
Charged ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
328
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

DETAILED ACCOUNT NO. 2851-00-107 - SERICULTURE INDUSTRIES


107 - Sericulture Industries
Administrative Expenditure
023 - Directorate of Sericulture Industries [SR]
01- Salaries
01-Pay ... ... ... ... ... ... ...
14-Grade Pay ... ... ... ... ... ... ...
02-Dearness Allowance ... ... ... ... ... ... ...
03-House Rent Allowance ... ... ... ... ... ... ...
04-Ad hoc Bonus ... ... ... ... ... ... ...
07-Other Allowances ... ... ... ... ... ... ...
11-Compensatory Allowance ... ... ... ... ... ... ...
12-Medical Allowances ... ... ... ... ... ... ...
02- Wages ... ... ... ... ... ... ...
07- Medical Reimbursements ... ... ... ... ... ... ...
11- Travel Expenses ... ... ... ... ... ... ...
12- Medical Reimbursements under WBHS 2008 ... ... ... ... ... ... ...
13- Office Expenses
01-Electricity ... ... ... ... ... ... ...
02-Telephone ... ... ... ... ... ... ...
03-Maintenance / P.O.L. for Office Vehicles ... ... ... ... ... ... ...
04-Other Office Expenses ... ... ... ... ... ... ...
14- Rents, Rates and Taxes ... ... ... ... ... ... ...
50- Other Charges ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
329
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

77- Computerisation ... ... ... ... ... ... ...


024 - Scheme for Sericulture Industries [SR]
01- Salaries
01-Pay ... 15,33,33,288 ... ... ... ... ...
14-Grade Pay ... 3,29,34,657 ... ... ... ... ...
02-Dearness Allowance ... 14,11,77,979 ... ... ... ... ...
03-House Rent Allowance ... 2,52,19,647 ... ... ... ... ...
04-Ad hoc Bonus ... 29,13,800 ... ... ... ... ...
05-Interim Relief ... 1,00,35,347 ... ... ... ... ...
07-Other Allowances ... 3,81,021 ... ... ... ... ...
11-Compensatory Allowance ... 2,85,000 ... ... ... ... ...
12-Medical Allowances ... 28,06,320 ... ... ... ... ...
Total - 2851-00-107-024-01 ... 36,90,87,059 ... ... ... ... ...
02- Wages ... 84,56,791 ... ... ... ... ...
07- Medical Reimbursements ... 71,582 ... ... ... ... ...
11- Travel Expenses ... 13,13,384 ... ... ... ... ...
12- Medical Reimbursements under WBHS 2008 ... 14,53,262 ... ... ... ... ...
13- Office Expenses
01-Electricity ... 55,01,030 ... ... ... ... ...
02-Telephone ... 6,27,471 ... ... ... ... ...
03-Maintenance / P.O.L. for Office Vehicles ... 14,52,812 ... ... ... ... ...
04-Other Office Expenses ... 5,98,438 ... ... ... ... ...
Total - 2851-00-107-024-13 ... 81,79,751 ... ... ... ... ...
14- Rents, Rates and Taxes ... 13,29,092 ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
330
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

19- Maintenance ... 9,900 ... ... ... ... ...


50- Other Charges Voted ... 35,05,779 ... ... ... ... ...
Charged ... ... ... ... ... ... ...
77- Computerisation ... 1,05,386 ... ... ... ... ...
Total - Administrative Expenditure-2851-00-107-024 ... 39,35,11,986 ... ... ... ... ...
025 - Assistance to Paschim Banga Resham Shilpi Samabaya Mahasangha L.T.D. [SR]
31- Grants-in-aid-GENERAL
02-Other Grants ... 83,21,000 ... ... ... ... ...
Total - Administrative Expenditure-2851-00-107-025 ... 83,21,000 ... ... ... ... ...
026 - Intensive Sericulture Developmental Scheme [SR]
01- Salaries
01-Pay ... 53,88,167 ... ... ... ... ...
14-Grade Pay ... 12,37,518 ... ... ... ... ...
02-Dearness Allowance ... 50,82,236 ... ... ... ... ...
03-House Rent Allowance ... 9,04,193 ... ... ... ... ...
04-Ad hoc Bonus ... 27,200 ... ... ... ... ...
05-Interim Relief ... 3,58,122 ... ... ... ... ...
07-Other Allowances ... ... ... ... ... ... ...
12-Medical Allowances ... 43,548 ... ... ... ... ...
Total - 2851-00-107-026-01 ... 1,30,40,984 ... ... ... ... ...
07- Medical Reimbursements ... ... ... ... ... ... ...
11- Travel Expenses ... 41,184 ... ... ... ... ...
12- Medical Reimbursements under WBHS 2008 ... 87,719 ... ... ... ... ...
50- Other Charges ... 15,570 ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
331
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Total - Administrative Expenditure-2851-00-107-026 ... 1,31,85,457 ... ... ... ... ...
027 - Old Age Pension Scheme for Silk Weavers [SR]
31- Grants-in-aid-GENERAL
02-Other Grants ... ... ... ... ... ... ...
054 - Directorate of Sericulture Industries [SR]
01- Salaries
01-Pay ... 7,09,58,518 ... ... ... ... ...
14-Grade Pay ... 1,57,81,097 ... ... ... ... ...
02-Dearness Allowance ... 6,62,67,633 ... ... ... ... ...
03-House Rent Allowance ... 1,16,71,187 ... ... ... ... ...
04-Ad hoc Bonus ... 8,67,000 ... ... ... ... ...
05-Interim Relief ... 46,74,678 ... ... ... ... ...
07-Other Allowances ... 2,10,534 ... ... ... ... ...
11-Compensatory Allowance ... 4,18,242 ... ... ... ... ...
12-Medical Allowances ... 9,96,933 ... ... ... ... ...
Total - 2851-00-107-054-01 ... 17,18,45,822 ... ... ... ... ...
02- Wages ... 21,38,801 ... ... ... ... ...
04- Pension/Gratuities ... ... ... ... ... ... ...
07- Medical Reimbursements ... ... ... ... ... ... ...
11- Travel Expenses ... 9,44,613 ... ... ... ... ...
12- Medical Reimbursements under WBHS 2008 ... 7,48,675 ... ... ... ... ...
13- Office Expenses
01-Electricity ... 25,29,059 ... ... ... ... ...
02-Telephone ... 2,45,394 ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
332
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

03-Maintenance / P.O.L. for Office Vehicles ... 4,81,796 ... ... ... ... ...
04-Other Office Expenses ... 1,91,167 ... ... ... ... ...
Total - 2851-00-107-054-13 ... 34,47,416 ... ... ... ... ...
14- Rents, Rates and Taxes ... 4,37,396 ... ... ... ... ...
50- Other Charges ... 54,85,977 ... ... ... ... ...
77- Computerisation ... 51,115 ... ... ... ... ...
Total - Administrative Expenditure-2851-00-107-054 ... 18,50,99,815 ... ... ... ... ...
Total - Administrative Expenditure-2851-00-107 ... 60,01,18,258 ... ... ... ... ...
State Development Schemes
028 - Other Development Scheme for Sericulture Industries [SR]
50- Other Charges ... ... ... ... ... ... ...
032 - Other Development Scheme for Sericulture Industries [SR]
31- Grants-in-aid-GENERAL
02-Other Grants ... ... ... ... ... ... ...
50- Other Charges 3,76,98,696 ... ... ... ... ... ...
Total - State Development Schemes-2851-00-107-032 3,76,98,696 ... ... ... ... ... ...
Total - State Development Schemes-2851-00-107 3,76,98,696 ... ... ... ... ... ...
State Development Schemes
031 - Catalytic Development Programme under West Bengal Compensatory Entry Tax Fund(WBETF) [SR]
31- Grants-in-aid-GENERAL
02-Other Grants ... ... ... ... ... ... ...
035 - Catalytic Development Programme under West Bengal Compensatory Entry Tax Fund(WBETF (WBETF) [SR]
27- Minor Works/ Maintenance 1,88,49,485 ... ... ... ... ... ...
31- Grants-in-aid-GENERAL

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
333
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

02-Other Grants 14,74,34,716 ... ... ... ... ... ...


Total - State Development Schemes-2851-00-107-035 16,62,84,201 ... ... ... ... ... ...
Total - State Development Schemes-2851-00-107 16,62,84,201 ... ... ... ... ... ...
State Development Schemes
029 - Catalytic Development Projects (State Share) ( OCAS) [SR]
50- Other Charges ... ... ... ... ... ... ...
033 - Catalytic Development Program under Sericulture (State Share) OCAS [SR]
50- Other Charges 2,07,55,032 ... ... ... ... ... ...
Total - State Development Schemes-2851-00-107-033 2,07,55,032 ... ... ... ... ... ...
Total - State Development Schemes-2851-00-107 2,07,55,032 ... ... ... ... ... ...
State Development Schemes (Central Assistance)
030 - Catalytic Development Program under Sericulture (Central Share) ( OCAS) [SR]
50- Other Charges ... ... ... ... ... ... ...
034 - Catalytic Development Program under Sericulture (Central Share) OCAS [SR]
50- Other Charges ... ... ... ... ... ... ...
Total - 2851-00-107 22,47,37,929 60,01,18,258 ... ... ... ... ...
Voted 22,47,37,929 60,01,18,258 ... ... ... ... ...
Charged ... ... ... ... ... ... ...
DETAILED ACCOUNT NO. 2851-00-789 - SPECIAL COMPONENT PLAN FOR SCHEDULED CASTES
789 - Special Component Plan for Scheduled Castes
Administrative Expenditure
062 - Old Age Pension Scheme for Silk Weavers [SR]
31- Grants-in-aid-GENERAL
02-Other Grants ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
334
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

State Development Schemes


051 - Other Development Schemes for Sericulture [SR]
50- Other Charges ... ... ... ... ... ... ...
054 - Other Development Schemes for Sericulture [SR]
50- Other Charges 1,08,77,438 ... ... ... ... ... ...
Total - State Development Schemes-2851-00-789-054 1,08,77,438 ... ... ... ... ... ...
Total - State Development Schemes-2851-00-789 1,08,77,438 ... ... ... ... ... ...
State Development Schemes
052 - Catalytic Development Projects (State Share) ( OCAS) [SR]
50- Other Charges 65,92,876 ... ... ... ... ... ...
Total - State Development Schemes-2851-00-789 65,92,876 ... ... ... ... ... ...
State Development Schemes (Central Assistance)
053 - Catalytic Development Programme under Sericulture (Central Share) ( OCAS) [SR]
50- Other Charges ... ... ... ... ... ... ...
Total - 2851-00-789 1,74,70,314 ... ... ... ... ... ...
DETAILED ACCOUNT NO. 2851-00-796 - TRIBAL AREAS SUB-PLAN
796 - Tribal Areas Sub-Plan
Administrative Expenditure
056 - Old Age Pension Scheme for Silk Weavers [SR]
31- Grants-in-aid-GENERAL
02-Other Grants ... ... ... ... ... ... ...
State Development Schemes
044 - Other Development Scheme for Sericulture [SR]
50- Other Charges 38,41,914 ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
335
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Total - State Development Schemes-2851-00-796 38,41,914 ... ... ... ... ... ...
State Development Schemes
043 - Catalytic Development Scheme(State Share) ( OCAS) [SR]
50- Other Charges ... ... ... ... ... ... ...
046 - Catalytic Development Scheme(State Share) OCAS [SR]
50- Other Charges 17,10,311 ... ... ... ... ... ...
Total - State Development Schemes-2851-00-796-046 17,10,311 ... ... ... ... ... ...
Total - State Development Schemes-2851-00-796 17,10,311 ... ... ... ... ... ...
State Development Schemes (Central Assistance)
045 - Catalytic Development Programme under Sericulture (Central Share) ( OCAS) [SR]
50- Other Charges ... ... ... ... ... ... ...
Total - 2851-00-796 55,52,225 ... ... ... ... ... ...
DETAILED ACCOUNT NO. 2851-00-797 - TRANSFER TO RESERVE FUNDS/DEPOSIT ACCOUNT
797 - Transfer To Reserve Funds/Deposit Account
State Development Schemes
002 - West Bengal Compensatory Entry Tax Fund (WBCETF) (WBETF) [SR]
63- Inter-Account Transfer ... ... ... ... ... ... ...
Total - 2851-00-797 ... ... ... ... ... ... ...
DETAILED ACCOUNT NO. 2851 - DEDUCT RECOVERIES IN REDUCTION OF EXPENDITURE_PUBLICATION

107 - Sericulture Industries


023- Directorate of Sericulture Industries [SR]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
024- Scheme for Sericulture Industries [SR]

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
336
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 2851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

70-Deduct Recoveries
01-Others ... -21,832 ... ... ... ... ...
026- Intensive Sericulture Developmental Scheme [SR]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
054- Directorate of Sericulture Industries [SR]
70-Deduct Recoveries
01-Others ... -71,563 ... ... ... ... ...
Total - 107 - Deduct - Recoveries ... -93,395 ... ... ... ... ...
797 - Transfer To Reserve Funds/Deposit Account
002- West Bengal Compensatory Entry Tax Fund (WBCETF) (WBETF) [SR]
70-Deduct Recoveries
01-Others ... ... ... ... ... ... ...
Total - 797 - Deduct - Recoveries ... ... ... ... ... ... ...
902 - Deduct Refund
002- West Bengal Compensatory Entry Tax Fund (WBCETF) (WBETF) [SR]
70-Deduct Recoveries
01-Others -16,62,84,201 ... ... ... ... ... ...
Total - 902 - Deduct - Recoveries -16,62,84,201 ... ... ... ... ... ...
Total - 2851 - Deduct - Recoveries -16,62,84,201 -93,395 ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
337
REVENUE EXPENDITURE
DEMAND No. 66
Agriculture (Sericulture) Department
C-Economic Services - (j) General Economic Services
Head of Account : 3451 - Secretariat-Economic Services
.

Voted Rs. Nil Charged Rs. Nil Total Rs. Nil


-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
Voted Rs. Charged Rs. Total Rs.
Gross Expenditure ... ... ...
Deduct - Recoveries ... ... ...
Net Expenditure ... ... ...

REVENUE EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

090 - Secretariate ... ... ... ... ... ... ...


800 - Other Expenditure ... ... ... ... ... ... ...
Total - 00 ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Grand Total - Gross ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Administrative Expenditure ... ... ... ... ... ... ...
State Development Schemes ... ... ... ... ... ... ...
State Development Schemes (Central Assistance) ... ... ... ... ... ... ...
Central Sector Scheme ... ... ... ... ... ... ...
Deduct Recoveries ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
338
REVENUE EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Voted ... ... ... ... ... ... ...


Charged ... ... ... ... ... ... ...
Grand Total - Net ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
339
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 3451
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

DETAILED ACCOUNT NO. 3451-00-090 - SECRETARIATE


090 - Secretariate
Administrative Expenditure
044 - Department of Sericulture [SR]
01- Salaries
01-Pay ... ... ... ... ... ... ...
14-Grade Pay ... ... ... ... ... ... ...
02-Dearness Allowance ... ... ... ... ... ... ...
03-House Rent Allowance ... ... ... ... ... ... ...
04-Ad hoc Bonus ... ... ... ... ... ... ...
05-Interim Relief ... ... ... ... ... ... ...
07-Other Allowances ... ... ... ... ... ... ...
12-Medical Allowances ... ... ... ... ... ... ...
02- Wages ... ... ... ... ... ... ...
07- Medical Reimbursements ... ... ... ... ... ... ...
11- Travel Expenses ... ... ... ... ... ... ...
12- Medical Reimbursements under WBHS 2008 ... ... ... ... ... ... ...
13- Office Expenses
01-Electricity ... ... ... ... ... ... ...
02-Telephone ... ... ... ... ... ... ...
03-Maintenance / P.O.L. for Office Vehicles ... ... ... ... ... ... ...
04-Other Office Expenses ... ... ... ... ... ... ...
14- Rents, Rates and Taxes ... ... ... ... ... ... ...
20- Other Administrative Expenses ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
340
REVENUE EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 3451
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

28- Payment of Professional and Special Services


02-Other charges ... ... ... ... ... ... ...
77- Computerisation ... ... ... ... ... ... ...
Total - 3451-00-090 ... ... ... ... ... ... ...
DETAILED ACCOUNT NO. 3451-00-800 - OTHER EXPENDITURE
800 - Other Expenditure
State Development Schemes
002 - Implementation of e-Governance Projects [SR]
50- Other Charges ... ... ... ... ... ... ...
Total - 3451-00-800 ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
341
CAPITAL EXPENDITURE
DEMAND No. 66
Agriculture (Sericulture) Department
C-Capital Account of Economic Services - (f) Capital Account of Industry and Minerals
Head of Account : 4851 - Capital Outlay on Village and Small Industries
.

Voted Rs. Nil Charged Rs. Nil Total Rs. Nil


-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
Voted Rs. Charged Rs. Total Rs.
Gross Expenditure ... ... ...
Deduct - Recoveries ... ... ...
Net Expenditure ... ... ...

CAPITAL EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

109 - Composite Village And Small Industries Co- ... ... ... ... ... ... ...
Operatives
Total - 00 ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Grand Total - Gross ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...
Administrative Expenditure ... ... ... ... ... ... ...
State Development Schemes ... ... ... ... ... ... ...
State Development Schemes (Central Assistance) ... ... ... ... ... ... ...
Central Sector Scheme ... ... ... ... ... ... ...
Deduct Recoveries ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
342
CAPITAL EXPENDITURE
ABSTRACT ACCOUNT
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Voted ... ... ... ... ... ... ...


Charged ... ... ... ... ... ... ...
Grand Total - Net ... ... ... ... ... ... ...
Voted ... ... ... ... ... ... ...
Charged ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
343
CAPITAL EXPENDITURE
DETAILED ACCOUNT - MAJOR HEAD 4851
Actuals Budget Estimate Revised Estimate Budget
2016-2017 2017-2018 2017-2018 Estimate
Plan Non-Plan Plan Non-Plan Plan Non-Plan 2018-2019
Rs. Rs. Rs. Rs. Rs. Rs. Rs.

DETAILED ACCOUNT NO. 4851-00-109 - COMPOSITE VILLAGE AND SMALL INDUSTRIES CO-OPERATIVES
109 - Composite Village And Small Industries Co-Operatives
State Development Schemes
073 - Share Participation in Paschimbanga Resham Silpi Samabaya Mahasangha [SR]
54- Investment ... ... ... ... ... ... ...
Total - 4851-00-109 ... ... ... ... ... ... ...

_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
344

Das könnte Ihnen auch gefallen