BUDGET - 2024-25 - Main - Final 38% 21-2-2024-Kausar Bohra
BUDGET - 2024-25 - Main - Final 38% 21-2-2024-Kausar Bohra
BUDGET - 2024-25 - Main - Final 38% 21-2-2024-Kausar Bohra
)
3. FEE STRUCTURE : PER STUDENT
SESSION 2024-25
% age of Monthly/
Enhancement Annually
(upto 2
2023-2024 2024-2025 decimal
points)
NOTE: Specify against each fee structure Head whether it is charged monthly/ quarterly/
annually. For Tuition fee indicate how much it comes to be per month even though it is
being charged quarterly.
NAME & SIGNATURES OF THE HEAD OF THE SCHOOL NAME & SIGNATURE OF CHAIRMAN
Existing (2023-24) Proposed (2024-25)
DAV BR PUBLIC SCHOOL, BINA
All Total
All Total
STAFF
STAFF
Other
Other
Class
Class
RTE
RTE
Total Expected Income from fee for the year 2024-25
BR
BR
Nur - A/B 29 23 1 12 65 Nur - A/B 23 20 2 15 60
No. of No. of LKG - A/B 27 24 0 8 59 LKG - A/B 32 25 1 12 70
Fee Head Amt. Total
Student Months UKG -A/B 36 23 5 13 77 UKG -A/B 33 29 0 8 70
Registration fee Rs. 200 100 p.a. 20000 I - A/B 29 38 0 0 67 I - A/B 36 23 5 13 77
Admission Fee Rs. 1600 60 p.a. 96000 II - A/B 21 33 4 12 70 II - A/B 32 38 0 0 70
Development Fund Rs. 2200 575 p.a. 1265000 III - A/B 34 29 3 14 80 III - A/B 22 38 4 12 76
Annual Charges Rs. 1320 946 p.a. 1248720 IV - A/B 23 52 1 9 85 IV - A/B 34 29 3 14 80
Total 2629720 V - A/B/C 28 39 1 4 72 V - A/B 23 53 1 9 86
VI - A/B 31 50 1 13 95 VI - A/B 30 39 1 4 74
No. of No. of VII - A/B 18 42 4 4 68 VII - A/B/C 33 55 1 13 102
Tuition Fee Amt. Total
Student Months VIII - A/B 13 52 3 2 70 VIII - A/B 20 42 4 4 70
Nursery,LKG-UKG Rs. 715 162 12 1389960 IX - A/B 12 49 4 0 65 IX - A/B 13 52 3 2 70
I - II Rs. 790 129 12 1222920 X - A/B 20 40 0 0 60 X - A/B 12 49 4 0 65
III-V Rs. 870 199 12 2077560 XI Sc 5 11 0 0 16 XI Sc 10 20 0 0 30
VI-VII Rs. 960 157 12 1808640 XI Com 3 32 2 0 37 XI Com 10 20 0 0 30
VIII-X Rs. 1110 188 12 2504160 XII Sc. 3 27 1 0 31 XII Sc. 5 11 0 0 16
XI-XII - Science Rs. 1600 46 12 883200 XII Com 3 24 1 0 28 XII Com 3 32 2 0 37
XI-XII - Com. Rs. 1440 65 12 1123200 Total 335 588 31 91 1045 371 575 31 106 1083
No. of No. of
Comp. Fees Amt. Total
Student Months
I-VII Rs. 60.00 485 12 349200
VIII-X Rs. 80.00 188 12 180480
XI-XII Rs. 100.00 111 12 133200
No of Student for fee 784 Total 662880
G.Total 16005040
1 2 3 4 5 6 7 8 9
A INCOME
1 Admission Fee 205400 56760 97150 0 97150 96000
2 Tution Fee 9208590 9979320 6849350 3884290 10733640 11009640
3 Other Annual / Monthly Charges 0 0 0 0 0
4 Yearly Development Charges 1394800 1232000 1150600 143000 1293600 1265000
1 Registration Fee 38400 20000 56220 0 56220 20000
2 Science Fee 0 0 0 0 0 0 -
3 Home Science Fee 0 0 0 0 0 0 -
4 Computer Science Fee 0 0 0 0 0 0 -
5 Building Fund 0 0 0 0 0 0 -
6 Late fee etc. 376200 50000 154600 0 154600 0 -
7 Licence Fee 0 0 0 0 0 0 -
8 Annual Charges 0 0 0 0 0 0 -
9 Donation 0 0 0 0 0 0 -
10 Misc. Receipts 29204 0 2325 0 2325 0 -
11 Grant/ Subsidy to meet deficit (for 28800000 46321935 5703669 26406452 32110121 48934825
project Schools only)
12 Loan 0 0 0 0 0 0 -
13 Other Sources 0 0 0 0 0 0
14 Transfer from Reserve Fund etc. 0 0 0 0 0 0 -
15 Interest received on FD etc. 101027 50000 0 50000 50000 0
16 Any Other 0 0 191150 0 191150 0 -
17 Regional Director Fund 0 0 0 0 0 0
Grand Total 40153621 57710015 14205064 30483742 44688806 61325465
NAME & SIGNATURES OF THE HEAD OF THE SCHOOL NAME & SIGNATURE OF MANAGER NAME & SIGNATURE OF CHAIRMAN
EMIAL-I.D
1 2 3 4 5 6 7 8 9
1 INCOME
1.4 Yearly Development Charges 1394800 1232000 1150600 143000 1293600 1265000
1 2 3 4 5 6 7 8 8 9
1 RECURRING EXPENDITURE - - - -
1.1 Establishment
1.1.1 Basic Pay 22030549 28959800 17224688 6773174 23997862 29196796 29196796
1.1.2 Dearness Pay/Grade Pay 0 0 0 0 0 0 0
1.1.3 Dearness Allowance 6411671 10811692 4712966 2043431 6756397 13293843 13293843
1.1.4 H.R.A 0 0 0 0 0 0 0
1.1.5 C.C.A 0 0 0 0 0 0 0
1.1.6 Medical Allowance 0 0 0 0 0 0 0
1.1.7 Transport Allowance 0 0 0 0 0 0 0
1.1.8 Other Allowances 0 0 0 0 0 0 0
1.2 Statutory Payment
1.2.1 PF Contribution 2905214 3867628 2194646 954777 3149423 3892999 3892999
1.2.2 Gratuity Fund Contribution 2247585 3340884 1671696 687508 2359204 3825355 3825355
1.2.3 Leave Encashment Contribution 749203 1113667 557219 229182 786401 1275125 1275125
1.2.4 EDLI Contribution 38885 48392 30150 10738 40888 46288 46288
1.2.5 Bonus 0 0 0 0 0 0 0
1.2.6 ESI 0 0 0 0 0 0 0
1.2.7 Arrears 0 0 0 0 0 0
Sub Total (1.1.1 to 1.2.7) 34383107 48142063 26391365 10698810 37090175 51530406 51530406
2 OTHER RECURRING EXP.
2.1 Administrative Charges 1982258 2749052 1528917 617159 2146076 2974359 2974359
2.2 Regional Directorate Fund 158250 162900 156900 0 156900 164700 164700
2.3 Buiding Rent (RRT) 0 0 0 0 0 0
2.4 Lease Amount (RRT) 0 0 0 0 0 0
2.5 Property Tax (RRT) 0 0 0 0 0 0
2.6 Electricity & Water Charges (RRT) 0 0 0 0 0 0
Total 36523615 51054015 28077182 11315969 39393151 54669465 54669465
PAYMENTS
1 2 3 4 5 6 7 8 8 9
2.7 Advertisement + Interview Exp. 26901 200000 0 200000 200000 200000 200000
2.8 Legal & Professional Charges +Audit 32400 60000 39900 15000 54900 60000 60000
Fee
2.9 In-Service Education 133775 200000 140395 50000 190395 200000 200000
2.10 Telephone /Fax expenses + Internet 22792 50000 35334 14000 49334 50000 50000
charges
2.11 Postage and Telegram 5185 10000 1375 8000 9375 10000 10000
2.12 Uniform Exp. (for Class IV) 0 0 0 0 0
2.13 Staff Welfare (Teacher's Day + 365704 954000 377274 300000 677274 954000 954000
insurance)
2.14 Misc. Expenditure 71642 300000 49206 230000 279206 300000 300000
2.15 Travelling expenditure e.g. T.A./D.A. 137759 300000 158941 125000 283941 300000 300000
2.16 Printing & Stationery 138320 200000 62243 135000 197243 200000 200000
2.17 Newpaper & Periodicals 14012 50000 2679 10000 12679 50000 50000
2.18 Vechicles Hire Charges (Running & 367229 800000 199097 400000 599097 800000 800000
Maint.)
2.19 Purchase of Book 17 existing staffs
+1 Supervisor
Agency Charges & Insurance (Salary Group
2.20 'D') 2021476 3000000 1430289 1200000 2630289 3000000 3000000 payment
+Housekeeping
2.21 Building (Repair & Maint.) 0 material.
2.22 Other (R&M) 0
2.23 Furniture & Equipments (Repair & 13170 20000 0 15000 15000 20000 20000
Maint.)
2.24 Office Vechicles (Running & Maint.) 0 0
2.25 School Buses (Running & Maint.) 0 0 0
2.26 Lab. Expenses 29889 30000 0 25000 25000 30000 30000
2.27 Computer Expenses (Repair & Maint.) 45997 200000 23404 150000 173404 200000 200000
PAYMENTS
1 2 3 4 5 6 7 8 8 9
2.28 Interest on Loan 0 0 0 0 0
Function & Co-curricular activities
2.29 (Annual Continuation fee+ CBSE 22000 0 10000 10000 22000 22000
Sports Fee)
2.30 Any Other Exp. (CBSE Aff. Fee) 0 0 0 0 0 0 0
Sub Totals S.Nos. (2.1 to 2.30) 5566759 9307952 4205954 3504159 7710113 9535059 9535059
A Total ( 1.1.1 and 2.29) 39949866 57450015 30597319 14202969 44800288 61065465 61065465
3 CAPITAL EXPENDITURE
3.1 Purchase of Land 0 0 0 0 0 0 0
3.2 Building 0 0 0 0 0 0 0
3.3 Vechicles 0 0 0 0 0 0 0
3.4 Furniture & Fixtures 0 50000 0 20000 20000 50000 50000
3.5 Computers / Smart Board /Projectors 0 0 0 0 0 0 0
3.6 Telephone/ Fax 0 10000 0 0 0 10000 10000
3.7 Equipment- Science, Sports, Music, 7050 200000 44075 100000 144075 200000 200000
Teaching Aid etc.
3.8 Library 0 0 0 0 0 0 0
3.9 Any Other Exp. ( Mobile) 0 0 0 0 0 0 0
B TOTAL ( 3.1 to 3.9) 7050 260000 44075 120000 164075 260000 260000
4 SECURED/UNSECURED LOAN 0
4.1 Loan Repayment 0 0 0 0 0 0 0
C Total 0 0 0 0 0 0 0
Grand Total A+B+C 39956916 57710015 30641394 14322969 44964363 61325465 61325465
NAME & SIGNATURES OF THE HEAD OF THE SCHOOL NAME & SIGNATURE OF MANAGER NAME & SIGNATURE OF CHAIRMAN
NAME & ADDRESS OF THE SCHOOL D.A.V. BR PUBLIC SCHOOL, BINA (M.P) ANNEXURE III
SCHOOL CODE AS GIVEN BY PUBLIC SCHOOL CELL 494 Present Student Strength 1045
PROVIDENT FUND CODE NUMBER 639 Proposed Student Strength 1083
Present Status New Posts Reason Present Status of posts New Posts Reason
(2023-2024) provided in the for new (2023-2024) provided in the for new
budget 2024-25 posts budget 2024-25 posts
( C) (D) (E) (F)
II) Ministerial & Non- III) Peon
Teaching( C ) Drafty
Generator Operator
LDC 1 Packers
UDC 0 Electricians
Assistant 1 Reneo Operators
Sr. Assistant Photocopier
Acountant Aya
Accountants Assistant Carpenter
Accounts Officer Plumber
Librarian 1 Lift Man
Lib. Assistant Chowkidar/Night Guard
Superintendent Mali
Sr.Superintendent Safaiwala
Lab. Assistant 1 Farashe
Computer Operator 1 Driver
Part Time Nurse Any Other ( Supervisor)
Part Time Doctor
Receptionist 1
Jr. Engineer Total (existing posts) Total (new posts)
Telephone Operator
Caretaker/Estate Officer Total (including new posts)
Any Other 0
i) D.A.V. C.M.C
ii) Bank NIL
iii) Lease Company
NIL
NAME & SIGNATURES OF THE HEAD OF THE SCHOOL NAME & SIGNATURE OF CHAIRMAN
40
Details of Fixed assets as on 31-03-2022 Main account
after depriciation
Value as on Rate of Depriciation Depriciati Value as 01-
Sl No Particulars Value as on 31-3- Add: New
31-03-2023 Depriciation amount on 04-2024
2024
1 Furniture & Fixture 79729.11 10% 7972.91 71756.20 71756.20
2 Other Equipment 12497.0825 15% 1874.56 10622.52 10622.52
3 Teching Aids(Music,Lab and Sports) 156370.6525 15% 23455.60 132915.05 24075 1806 22269 155184.05
4 Computers,Priter,Servers, Laptops 3587.76 40% 1435.10 2152.66 20000 4000 16000 18152.66
TOTAL AMOUNT Rs. 252184.605 34738.17525 217446.42975 44075 5806 255715.43
40544.17525
Details of Fixed assets purchases 2023-24 Pupil Fund
after depriciation
Month of Rate of Depriciation
Sl No Head Value as on 31-3-
purchase Depriciation amount
2023
1 Furniture & Fixture 2361.96 10% 236.20 2125.76
2 Electrical Equipment 4798.1225 15% 719.72 4078.40
3 Teching Aids(Music,Lab and Sports) 81123.745 15% 12168.56 68955.18
4 Computers,Priter,Servers, Laptops 18887.76 40% 7555.10 11332.66
5 Library books 185003.35 15% 27750.50 157252.85
Library books 24657 15% 3698.55 20958.45
TOTAL AMOUNT Rs. 316831.9375 52128.63 243744.85
92672.81
Details of Fixed assets as on 31-03-2022 Main account
after depriciation
Value as on Rate of Depriciation Add: Value as 01-
Sl No Particulars Value as on 31-3- Dep
31-03-2022 Depriciation amount New 04-2023
2023
1 Furniture & Fixture 88587.9 10% 8858.79 79729.11 79729.11
2 Other Equipment 14702.45 15% 2205.37 12497.08 12497.08
3 Teching Aids(Music,Lab and Sports) 180156.65 15% 27023.50 153133.15 3500 262.5 3237.5 156370.65
4 Computers,Priter,Servers, Laptops 5979.6 40% 2391.84 3587.76 3587.76
TOTAL AMOUNT Rs. 289426.6 40479.495 248947.105 252184.60
89172.07762
D.A.V. COLLEGE MANAGING COMMITTEE
Chitra Gupta Road, New Delhi 110055
ANNEXURE II
NOTE :Please tick as applicable
give details where required
If any columns is not applicable write N.A. for that column
1.1 MANAGEMENT
i) Directly managed by the D.A.V Yes No
College Managing Committee
ii) Project School Yes √ No
4.1 Payment of salary in accordance 5TH PAY 6TH PAY 7TH PAY √
ii) If yes,
Provision of DA to the head of school at the rate of
iii) If no,
Provision of DA to the head of school at the rate of