बजट

 

A

B

C

D

E

F

G

H

I

J

K

L

1

KENDRIYA VIDYALAYA, NARANGI , GUWAHATI

2

STATEMENT   A

3

REVISED ESTIMATES FOR 2013-14 AND BUDGET ESTIMATES FOR 2014-15

4

STATEMENT SHOWING THE DETAILS OF STRENGTH OF STUDENTS, FEE AND MISC. RECEIPTS

5

SL. NO.

HEAD OF ACCOUNT

Rate per month (VVN Fee)

Total No. of sections

Total No. students as on

Actual receipts during 2012-13

Actual from 01.04.2013 to 31.07.2014

Revised Estimates 2013-14

Budget Estimates 2014-15

Remarks

6

2013-14

2014-15

2013-14

2014-15

7

1

2

3

4

5

6

7

8

9

10

11

12

8

1

V.V.N. Fee

Rs.

 

 

 

 

 

 

 

 

 

9

 

a) Primary (I to V)

500

20

20

799

800

2,168,486

2,063,817

4,794,000

4,800,000

 

10

 

b) Secondary VI to X

500

20

20

836

800

2,268,904

2,159,388

5,016,000

4,800,000

 

11

 

c) Higher Secondary

 

 

 

 

 

 

 

 

 

 

12

 

(i) XI & XII (Science)

500

4

4

112

160

303,950

289,296

672,000

960,000

 

13

 

(ii) XI & XII (Non Science)

500

4

4

148

160

401,600

383,389

888,000

960,000

 

14

 

Sub-Total

 

48

48

1,895

1,920

5,142,940

4,895,890

11,370,000

11,520,000

 

15

2

Pre-Primary Classes

 

 

 

 

 

 

 

 

 

 

16

3

COMPUTER FUND

 

 

 

 

 

 

 

 

 

 

17

 

(i) Computer Fund

100

 

 

 

 

831,240

748,169

1,645,000

1,830,000

 

18

 

(ii) I.T. Fees for +2 stage

150

 

 

 

 

134,400

153,621

165,600

156,000

 

19

 

Sub-Total

 

0

0

0

0

965,640

901,790

1,810,600

1,986,000

 

20

4

Misc. Income

 

 

 

 

 

38,090

12,715

25,000

25,000

 

21

5

Recoveries of Revenue Nature

 

 

 

 

 

 

 

 

 

 

22

6

Recoveries of Capital Nature

 

 

 

 

 

 

 

 

 

 

23

7

Bank Interest

 

 

 

 

 

31,734

 

30,000

30,000

 

24

 

Sub-Total

 

0

0

0

0

69,824

12,715

55,000

55,000

 

25

 

GRAND TOTAL

 

48

48

1,895

1,920

6,178,404

5,810,395

13,235,600

13,561,000

 

26

 

IMPORTANT

 

 

 

 

 

 

 

 

 

 

27

1.

For fee details, please refer latest instructions issued by K.V.S. and also chapter 5 of Accounts Code.

28

2.

Give details of other fee, if collected as per K.V.S. Instructions.

 

 

 

 

29

3.

Students exempted to pay VVN (like children of armed forces killed or disabled during hostilicty in 1962, 1965, 1971, 1999 & Kargil war are exempted form payment of VVN)

30

 

 

 

 

 

 

 

 

PRINCIPAL