|
|
2000-2001 |
1999-2000 |
Numeric Code |
Discription |
B.E |
Exp. Upto 11/2000 |
% to B.E. |
Exp. Upto 11/1999 |
% to B.E. |
|
Revenue Section (Non Plan) |
|
|
|
|
|
2852 |
Industries |
|
|
|
|
|
,06 |
Engineering Industries |
|
|
|
|
|
.06.102 |
Transport Equipment Industry |
|
|
|
|
|
10 |
Hindustan Shipyard Ltd. |
|
|
|
|
|
10.01 |
Ship Building Subsidy |
|
|
|
|
|
10.01.33 |
Subsidy |
30000 |
|
0.00 |
17480 |
24.97 |
10.02 |
Cochin Shipyard Ltd. |
|
|
|
|
|
10.02.33 |
Subsidy |
70000 |
70000 |
100.00 |
|
0.00 |
13 |
Interest Subsidy To HSL |
|
|
|
|
|
13.00.33 |
Subsidy |
40000 |
17038 |
42.60 |
|
0.00 |
|
Total Transport Equipment Industries |
140000 |
87038 |
62.17 |
17480 |
11.65 |
2852 |
Total Major Head |
140000 |
87038 |
62.17 |
17480 |
11.65 |
3051 |
Ports and Lighthouses |
|
|
|
|
|
,01 |
Major Ports |
|
|
|
|
|
,02 |
River Dredging and Maintenance of River Hooghly and
Haldia Channel by Calcutta Port Trust |
|
|
|
|
|
.02.00.33 |
Subsidy |
582500 |
530000 |
90.99 |
480266 |
77.28 |
,01 |
Maintennce and Dredging in Haldia Channel by Calcutta
Port trust |
|
|
|
0 |
|
.01.00.33 |
Subsidy |
1599600 |
1470000 |
91.90 |
1853900 |
100.00 |
|
Total Major Ports |
2182100 |
2000000 |
91.65 |
2334166 |
94.29 |
,02 |
Minor Ports |
|
|
|
|
|
,02.103 |
Dredging and Suveying |
|
|
|
|
|
,01 |
Dredging and survey Organisation |
|
|
|
|
|
01.00.01 |
Salaries |
18000 |
11486 |
63.81 |
11351 |
63.06 |
01.00.11 |
Travel Expences (Domestic) |
2200 |
1916 |
87.09 |
1187 |
79.13 |
01.00.13 |
Office Expences |
600 |
269 |
44.83 |
370 |
74.00 |
01.00.27 |
Minor Works |
4800 |
2411 |
50.23 |
2863 |
62.24 |
|
Total Dredging and Surveying |
25600 |
16082 |
62.82 |
15771 |
64.11 |
,02.001 |
Direction and Administration |
|
|
|
|
|
0.01 |
Estt. Charges in respect of CE-cum-Administrator
office at Port-Blair & E.E. and Liaison Office at New Delhi. |
|
|
|
|
|
01.00.01 |
Salaries |
57530 |
27186 |
47.26 |
29674 |
62.21 |
01.00.11 |
Travel Expenses(Domestic) |
3000 |
2101 |
70.03 |
1676 |
67.04 |
01.00.13 |
Office Expenses |
3200 |
1503 |
46.97 |
1423 |
50.82 |
01.00.27 |
Minor Works |
17500 |
10416 |
59.52 |
2783 |
81.85 |
|
Total - ALHW |
81230 |
41206 |
50.73 |
35556 |
63.04 |
|
Total Direction & Admn. |
106830 |
57288 |
53.63 |
51327 |
63.37 |
.02.798 |
International Cooperation |
|
|
|
|
|
|
|
2000-2001 |
1999-2000 |
Numeric Code |
Discription |
B.E |
Exp. Upto 11/2000 |
% to B.E. |
Exp. Upto 11/1999 |
% to B.E. |
02.00.32 |
Contribution |
|
|
|
|
0.00 |
O3 |
Permanent Internatioinal Association of Navigational
Congress(PIANC) |
|
|
|
|
|
03.00.32 |
Contribution |
70 |
|
0.00 |
|
0.00 |
|
Total-Internatiional Cooperatioin |
70 |
0 |
0.00 |
0 |
0.00 |
|
Total - Minor Ports |
106900 |
57288 |
53.59 |
51327 |
63.29 |
|
Total - Ports |
2289000 |
2057288 |
89.88 |
2385493 |
93.31 |
O3 |
Lighthouses & Lightships |
|
|
|
|
|
.03.001 |
Direction and Administration |
|
|
|
|
|
O1 |
Directorate General |
|
|
|
|
|
01.00.01 |
Salaries |
63000 |
38129 |
60.52 |
37158 |
58.98 |
01.00.42 |
Wages |
300 |
32 |
10.67 |
128 |
51.20 |
01.00.03 |
Overtime Allowances |
450 |
77 |
17.11 |
162 |
40.50 |
01.00.11 |
Travel Expenses(Domestic) |
3300 |
1819 |
55.12 |
1774 |
59.13 |
01.00.12 |
Travel Expenses(Foreign) |
1100 |
193 |
17.55 |
206 |
25.75 |
01.00.13 |
Office Expenses |
7000 |
5252 |
75.03 |
4008 |
95.43 |
01.00.28 |
Professioinal services |
500 |
13 |
2.60 |
|
0.00 |
01.00.14 |
Rent,Rates and Taxes |
4000 |
1234 |
30.85 |
1188 |
28.29 |
|
Total - Direction & Admn. |
79650 |
46749 |
58.69 |
44624 |
58.45 |
O3.101 |
Lighthouses Working Expenses |
|
|
|
|
|
O1 |
Management |
|
|
|
|
|
01.00.01 |
Salaries |
64000 |
35932 |
56.14 |
35435 |
55.37 |
01.00.02 |
Wages |
450 |
278 |
61.78 |
331 |
73.56 |
01.00.03 |
Overtime Allowances |
100 |
21 |
21.00 |
19 |
19.00 |
01.00.11 |
Travel Expenses(Domestic) |
2500 |
1168 |
46.72 |
1078 |
53.90 |
01.00.13 |
Office Expenses |
20000 |
9739 |
48.70 |
10035 |
66.90 |
01.00.28 |
Professional Services |
4000 |
1611 |
40.28 |
2641 |
88.03 |
01.00.14 |
Rents, Rates, and Taxes |
3500 |
648 |
18.51 |
745 |
21.29 |
|
Total - Management |
94550 |
49397 |
52.24 |
50284 |
57.11 |
O2 |
Operatioin & Maintenance |
|
|
|
|
|
02.00.01 |
Salaries |
2500 |
1220 |
48.80 |
1266 |
50.64 |
02.00.02 |
Wages |
150 |
27 |
18.00 |
57 |
57.00 |
02.00.03 |
Overtime Allowances |
50 |
0 |
0.00 |
|
0.00 |
02.00.11 |
Travel Expenses (Domestic) |
50 |
13 |
26.00 |
5 |
12.50 |
02.00.21 |
Material and Supplies |
500 |
115 |
23.00 |
24 |
4.80 |
02.00.52 |
Machinery & Equipment |
50 |
0 |
0.00 |
|
0.00 |
02.00.28 |
Professioinal services |
160000 |
58026 |
36.27 |
101009 |
72.15 |
|
Total - Operatioin and Maintenance |
163300 |
59401 |
36.38 |
102361 |
71.48 |
O3 |
Pension |
|
|
|
|
|
03.00.04 |
Pensioinary Charges |
3400 |
|
0.00 |
|
0.00 |
O4 |
Depreciatioin Reserve Fund |
|
|
|
|
|
04.00.62 |
Depreciatioin Reserve Fund |
20000 |
|
0.00 |
|
0.00 |
O5 |
General Reserve Fund |
|
|
|
|
|
05.00.62 |
Reserve |
395000 |
|
0.00 |
|
0.00 |
O6 |
Interest on Capital Outlay |
|
|
|
|
|
06.00.45 |
Interest |
500 |
|
0.00 |
|
0.00 |
|
|
418900 |
0 |
0.00 |
0 |
0.00 |
|
Total Lighthouse Working exp |
676750 |
108798 |
16.08 |
152645 |
32.97 |
|
|
2000-2001 |
1999-2000 |
Numeric Code |
Discription |
B.E |
Exp. Upto 11/2000 |
% to B.E. |
Exp. Upto 11/1999 |
% to B.E. |
O3.102 |
Lightships Working Expenses |
|
|
|
|
|
O1 |
Management |
|
|
|
|
|
01.00.42 |
Lum Sum Provision |
100 |
|
0.00 |
|
0.00 |
|
Total - Lightship - Working Expenses |
100 |
0 |
0.00 |
|
0.00 |
O3.798 |
Internatiional Cooperation |
|
|
|
|
|
O1 |
Contribution to Internatiional Associatiion of
Lighthouses Authorities, Paris |
|
|
|
|
|
01.00.32 |
Contribution |
500 |
|
0.00 |
|
0.00 |
|
Total - Lighthouses & Lightships |
757000 |
155547 |
20.55 |
197269 |
36.53 |
O2 |
Reimbursement of port charges to Major Ports on duty
free imports of Relief under bilateral agreements |
|
|
|
|
|
02.00.31 |
Grants-in-aid |
8000 |
8000 |
100.00 |
|
0.00 |
|
Total General |
8000 |
8000 |
100.00 |
0 |
0.00 |
3051 |
Total Major Head |
3054000 |
2220835 |
72.72 |
2582762 |
83.31 |
3052 |
Shipping |
|
|
|
|
|
O2 |
Coastal Shipping |
|
|
|
|
|
O2.001 |
Direction & Administration |
|
|
|
|
|
O1 |
Director General Shipping |
|
|
|
|
|
01.00.01 |
Salaries |
28927 |
15315 |
52.94 |
15574 |
69.04 |
01.00.03 |
Overtime Allowances |
48 |
15 |
31.25 |
21 |
45.65 |
01.00.11 |
Travel Expenses(Domestic) |
2550 |
780 |
30.59 |
1034 |
68.93 |
01.11.12 |
Travel Expenses(Foreign) |
1800 |
624 |
34.67 |
559 |
37.27 |
01.00.13 |
Office Expenses |
6500 |
3864 |
59.45 |
3491 |
71.54 |
01.00.28 |
Professional Services |
5000 |
1731 |
34.62 |
4615 |
94.15 |
|
Total - Director General of Shipping |
44825 |
22329 |
49.81 |
25294 |
71.48 |
|
Total - Direction & Admn. |
44825 |
22329 |
49.81 |
25294 |
71.48 |
O2.003 |
Training & Education |
|
|
|
|
|
O1 |
Marine Engg. Training |
|
|
|
|
|
01.00.01 |
Salaries |
24500 |
14560 |
59.43 |
14108 |
73.22 |
01.00.03 |
Overtime Allowances |
50 |
39 |
78.00 |
33 |
84.62 |
01.00.11 |
Travel Expenses(Domestic) |
214 |
207 |
96.73 |
165 |
77.10 |
01.00.13 |
Office Expenses |
10000 |
3501 |
35.01 |
5582 |
57.43 |
|
Total - Marine Engg. Training |
34764 |
18307 |
52.66 |
19888 |
68.01 |
O2 |
Training Ship |
|
|
|
|
|
02.00.01 |
Salaries |
12000 |
7416 |
61.80 |
6457 |
61.46 |
02.00.03 |
Overtime Allowances |
620 |
202 |
32.58 |
266 |
28.51 |
02.00.11 |
Travel Expenses(Domestic) |
350 |
135 |
38.57 |
54 |
100.00 |
02.00.13 |
Office Expenses |
12500 |
5814 |
46.51 |
6128 |
70.03 |
|
Total Training Ship |
25470 |
13567 |
53.27 |
12905 |
63.75 |
O3 |
Nautical Engg. College |
|
|
|
|
|
03.00.01 |
Salaries |
10800 |
6533 |
60.49 |
6385 |
74.44 |
|
|
2000-2001 |
1999-2000 |
Numeric Code |
Discription |
B.E |
Exp. Upto 11/2000 |
% to B.E. |
Exp. Upto 11/1999 |
% to B.E. |
03.00.03 |
Overtime Allowances |
25 |
|
|
|
|
03.00.11 |
Travel Expenses(Domestic) |
96 |
47 |
48.96 |
55 |
57.29 |
03.00.13 |
Office Expenses |
10000 |
3285 |
32.85 |
3038 |
31.26 |
03.00.34 |
Scholorship/Stipend |
103 |
|
0.00 |
|
0.00 |
|
Total Nautical Engg. College |
21024 |
9865 |
46.92 |
9478 |
51.24 |
|
Total - Training & Education |
81258 |
41739 |
51.37 |
42271 |
62.18 |
O2.101 |
Regulation & Inspection |
|
|
|
|
|
O1 |
Mercantile Marine Deptt. |
|
|
|
|
|
O1.01. |
Principal Offices & their Estt. |
|
|
|
|
|
01.01.01 |
Salaries |
25900 |
21128 |
81.58 |
19769 |
95.97 |
01.01.02 |
Wages |
215 |
129 |
60.00 |
133 |
95.00 |
01.01.03 |
Overtime Allowances |
91 |
29 |
31.87 |
73 |
62.39 |
01.01.11 |
Travel Expenses(Domestic) |
1042 |
410 |
39.35 |
505 |
67.33 |
01.01.13 |
Office Expenses |
4000 |
3421 |
85.53 |
3526 |
99.18 |
01.01.28 |
Professional Services |
320 |
31 |
9.69 |
59 |
18.44 |
|
Total - Principal Offices & their Estt. |
31568 |
25148 |
79.66 |
24065 |
94.44 |
O1.02 |
Shipping Offices |
|
|
|
|
|
01.02.01 |
Salaries |
12655 |
7321 |
57.85 |
7090 |
67.62 |
01.02.03 |
Overtime Allowances |
10 |
3 |
30.00 |
3 |
30.00 |
01.02.11 |
Travel Expenses(Domestic) |
85 |
12 |
14.12 |
5 |
5.88 |
01.02.13 |
Office Expenses |
2500 |
587 |
23.48 |
538 |
23.19 |
01.02.16 |
Publicatiions |
20 |
|
0.00 |
1 |
5.26 |
01.02.28 |
Professiional Services |
731 |
398 |
54.45 |
294 |
40.22 |
|
Total Shipping Offices |
16001 |
8321 |
52.00 |
7931 |
58.10 |
O1.03 |
Other Schemes Ship Survey Department |
|
|
|
|
|
01.03.50 |
Other Charges |
7000 |
2443 |
34.90 |
3227 |
49.03 |
O1.04 |
Sailing Vessels Organisatiion |
|
|
|
|
|
01.04.50 |
Other Charges |
1500 |
844 |
56.27 |
866 |
61.86 |
|
Total Other Schemes |
8500 |
3287 |
38.67 |
4093 |
51.28 |
|
Total Regulatiion & Inspection |
56069 |
36756 |
65.55 |
36089 |
76.60 |
O2.102 |
Seamen's Welfare |
|
|
|
|
|
O2 |
Employment Offices |
|
|
|
|
|
02.00.01 |
Salaries |
11108 |
7248 |
65.25 |
6685 |
74.09 |
02.00.03 |
Overtime Allowances |
20 |
3 |
15.00 |
9 |
45.00 |
02.00.11 |
Travel Expenses(Domestic) |
65 |
42 |
64.62 |
35 |
53.85 |
02.00.13 |
Office Expenses |
445 |
401 |
90.11 |
337 |
82.80 |
02.00.16 |
Publicatiions |
5 |
|
0.00 |
|
0.00 |
02.00.28 |
Professioinal services |
90 |
|
0.00 |
|
0.00 |
|
Total Employment Offices |
11733 |
7694 |
65.58 |
7066 |
73.59 |
O1 |
Other Organisations |
|
|
|
|
|
O1.01. |
Seamen's Welfare Organisatiion in India |
|
|
|
|
|
01.01.42 |
Lum Sum Provision |
375 |
373 |
99.47 |
428 |
142.67 |
O1.02 |
Seamen"s Welfare Organisation |
|
|
|
|
|
01.02.42 |
Lum Sum Provision |
900 |
|
0.00 |
|
0.00 |
|
Total Other Organisation |
1275 |
373 |
29.25 |
428 |
35.67 |
|
|
2000-2001 |
|
|
1999-2000 |
|
Numeric Code |
Discription |
B.E |
Exp. Upto 11/2000 |
% to B.E. |
Exp. Upto 11/1999 |
% to B.E. |
|
Total Seamens Welfare |
13008 |
8067 |
62.02 |
7494 |
69.38 |
O2.103 |
Shipping Services |
|
|
|
|
|
O1.02 |
Andaman Services |
|
|
|
|
|
01.02.33 |
Subsidy |
90640 |
|
0.00 |
134117 |
67.06 |
|
Total Shipping Services |
90640 |
0 |
0.00 |
134117 |
67.06 |
O2.800 |
Other Expenditure |
|
|
|
|
|
|
|
|
|
|
|
|
O1 |
Interest differentials on loans for acquisition of
ships and Interest on Bank loans granted to SCI |
|
|
|
|
|
01.00.31 |
Grants in aid |
310000 |
310000 |
100.00 |
238352 |
76.89 |
O3 |
Departmental Canteen |
|
|
|
|
|
03.00.20 |
Other Administrative Expenses |
600 |
405 |
67.50 |
361 |
87.62 |
|
Total Other Expenditure |
310600 |
310405 |
99.94 |
238713 |
76.90 |
O2.798 |
International Cooperation |
|
|
|
|
|
O1 |
Contribution to IMO |
|
|
|
|
|
01.00.32 |
Contributiion |
17000 |
18 |
0.11 |
|
0.00 |
O2 |
Contributiions to World Maritime University |
|
|
|
0 |
|
02.00.32 |
Contributiion |
200 |
|
0.00 |
0 |
0.00 |
|
Total Internatioinal Cooperation |
17200 |
18 |
0.10 |
0 |
0.00 |
|
Total Coastal Shipping |
613600 |
419314 |
68.34 |
483978 |
70.25 |
3052 |
Total Major Head |
613600 |
419314 |
68.34 |
483978 |
70.25 |
3056 |
Inland Water Transport |
|
|
|
|
|
,00.003 |
Training & Research |
|
|
|
|
|
0.01 |
Techinical Studies |
|
|
|
|
|
01.00.42 |
Lumpsum Provision |
|
|
|
|
|
O0.190 |
Assistance to Public Sector & Other Undertakings |
|
|
|
|
|
O1 |
Grants to Inland Water Ways Authority of India |
|
|
|
|
|
01.00.31 |
Grants in aid |
44500 |
11125 |
25.00 |
25950 |
75.00 |
O2 |
Subsidy to CIWTC Ltd., for river Conservancy |
|
|
|
|
|
02.00.33 |
Subsidy |
5000 |
|
0.00 |
|
0.00 |
|
Total Assistance to Public Sector & Other
Undertakings |
49500 |
11125 |
22.47 |
25950 |
65.53 |
3056 |
Total Major Head |
49500 |
11125 |
22.47 |
25950 |
65.53 |
3605 |
Technical and Economic Co-operation with other
countries |
|
|
|
|
|
OO.101 |
Cooperation with other countries |
|
|
|
|
|
O1 |
Bilateral Cooperatioin Programme |
|
|
|
|
|
O1.01. |
Aid to Bangladesh |
|
|
|
|
|
01.01.31 |
Grants in aid |
25000 |
|
0.00 |
0 |
0.00 |
3605 |
Total Major Head |
25000 |
0 |
0.00 |
0 |
0.00 |
|
Total Revenue Section |
3882100 |
2738685 |
70.55 |
3110598.1 |
77.67 |
|
|
2000-2001 |
1999-2000 |
Numeric Code |
Discription |
B.E |
Exp. Upto 11/2000 |
% to B.E. |
Exp. Upto 11/1999 |
% to B.E. |
5051 |
Capital oulay on Ports and Lighthouses |
|
|
|
|
|
O2 |
Minor Ports |
|
|
|
|
|
O2.200 |
Other Small Ports |
|
|
|
|
|
O1 |
Constructiion of Landing Facilities & jetties |
|
|
|
|
|
O1.01. |
Landing facilities |
|
|
|
|
|
01.01.43 |
Suspense |
140000 |
44079 |
31.49 |
112626 |
112.63 |
|
Total Minor Ports |
140000 |
44079 |
31.49 |
112626 |
112.63 |
O3 |
Lighthouse & Lightships |
|
|
|
|
|
O3.103 |
Constructioin & Development of other Navigational
Aids |
|
|
|
|
|
00.00.43 |
Suspense |
5000 |
2749 |
54.98 |
2014 |
40.28 |
|
Total Lighthouse & Lightships |
5000 |
2749 |
54.98 |
2014 |
40.28 |
5051 |
Total Major Head |
145000 |
46828 |
32.30 |
114640 |
109.18 |
6858 |
Loans for Engg. Industries |
|
|
|
|
|
25 |
Hooghly Dock and Ports Enginners Ltd., |
|
|
|
|
|
25.01 |
Working Capital Requirement |
|
|
|
|
|
25.01.55 |
Loans & Advances |
40000 |
23310 |
58.28 |
23310 |
58.28 |
|
Total Other Industrial & Machinery Industries |
|
|
|
|
|
6858 |
Total Major Head |
40000 |
23310 |
58.28 |
23310 |
58.28 |
7056 |
Loans for Inland Water Transport |
|
|
|
|
|
OO.190 |
Loans to Public Sector & Other Undertakings |
|
|
|
|
|
O1 |
Central Inland Water Transport Corporatioin |
|
|
|
|
|
01.00.55 |
Loans & Advances |
100000 |
75200 |
75.20 |
71000 |
74.27 |
7056 |
Total Major Head |
100000 |
75200 |
75.20 |
71000 |
74.27 |
|
Total Capital Section |
285000 |
145338 |
51.00 |
208950 |
86.85 |
|
Total Demand No.80 |
4167100 |
2884023 |
69.21 |
3319548.1 |
78.19 |