Beruflich Dokumente
Kultur Dokumente
þ™!Øþ›îD ¢îû„þyîû
DETAILED
DEMANDS FOR GRANTS FOR 2018-2019
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
.
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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
.
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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
.
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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
.
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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
.
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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
.
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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
.
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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
.
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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
.
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.
_____________________________________________________________________________________________________________________________________________________________________________
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
.
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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
.
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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
.
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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
.
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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
.
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
102
LOAN EXPENDITURE
DEMAND No. 09
Commerce & Industries Department
F-Loans and Advances -
Head of Account : 6407 - Loans for Plantations
.
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.
_____________________________________________________________________________________________________________________________________________________________________________
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
.
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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
.
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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
.
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.
_____________________________________________________________________________________________________________________________________________________________________________
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
.
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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
.
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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
.
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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
.
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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
.
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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
.
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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
.
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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
.
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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
.
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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
.
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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
.
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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
.
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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
.
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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
.
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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
.
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.
_____________________________________________________________________________________________________________________________________________________________________________
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
.
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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
.
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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
.
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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
.
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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
.
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.
_____________________________________________________________________________________________________________________________________________________________________________
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
.
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.
_____________________________________________________________________________________________________________________________________________________________________________
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
.
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.
_____________________________________________________________________________________________________________________________________________________________________________
Budget Publication No. 13
276
REVENUE EXPENDITURE
DEMAND No. 12
Planning Department
C-Economic Services - (b) Rural Development
Head of Account : 2505 - Rural Employment
.
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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
.
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.
_____________________________________________________________________________________________________________________________________________________________________________
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
.
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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
.
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.
_____________________________________________________________________________________________________________________________________________________________________________
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
.
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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
.
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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
.
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.
_____________________________________________________________________________________________________________________________________________________________________________
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
.
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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
.
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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
.
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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
_____________________________________________________________________________________________________________________________________________________________________________
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
.
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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.
_____________________________________________________________________________________________________________________________________________________________________________
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
.
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.
_____________________________________________________________________________________________________________________________________________________________________________
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