|
VVN Budget
Dated :15/4/10
REVISED BUDGET ESTIMATE -2009-10 & PROPOSED EXPN.
2010-11 AS PER NEW NORMS OF VVN
1. OPENING BALANCE AS ON 01/04/2010
- Rs. 649139 /-
2. EXPECTED VVN RECEIPT DURING THE YEAR
2010-11 - Rs. 3456000 /-
3. EXPECTED COMPUTER FUND RECEIPT DURING THE YEAR 2010-11
- Rs750000 /-
4. STUDENT ENROLMENT AS ON
01/04/10 Approx.1200
|
S.No. |
HEAD OF EXPENDITURE |
ACT.EXPN.
2009-10 |
PROPOSED EXPN.
2010-11 |
|
1 |
VOCATIONAL
TRAINING/SPORTS/PART
TIME TEACHERS/ |
321214/- |
350000/- |
|
2 |
PETTY CONSTRUCTION WORK |
NIL |
200000/- |
|
3 |
REPAIRS & MAINTENANCE OF : |
|
|
|
3(A) |
SCHOOL BUILDING. |
274001/- |
400000/- |
|
(B) |
R& M OF CLASS ROOM FURNITURE
& FIX. |
31200/- |
70000/- |
|
(C) |
R & M OF LAB EQUIPPMENTS |
11778/- |
35000/- |
|
(D) |
REPAIR OF PA SYSTEM &
MUSICAL INST. |
12140/- |
20,000/- |
|
(E) |
HOUSE KEEPING/CONSERVANCY
SER. |
NIL |
300000/- |
|
4 |
FURNITURE |
237563/- |
240000/- |
|
5 |
PURCHASE OF LAB
EQUIP./CONSUMABLE |
237104/- |
240000/- |
|
6 |
PURCHASE OF A.V. AIDS &
MUSICAL INST. |
58018/- |
60000/- |
|
7 |
GAMES & SPORTS |
301540/- |
360000/- |
|
8 |
P.SOCIETY/SPL.OCCASION/ANNUAL
FUNCTION/SUPW/ |
227557/- |
240000/- |
|
9 |
TREKKING /EXCURSION |
2772/- |
100000/- |
|
10 |
EXAMINATION |
326337/- |
360000/- |
|
11 |
INCIDENTAL EXPENSES |
NIL |
10000/- |
|
12 |
BEAUTIFICATION &
HORTICULTURE DEV. |
168991/- |
100000/- |
|
13 |
LIBRARY BOOKS / READING
ROOM/MAGAZINE/STUDENT DIARY |
143356/- |
180000/- |
|
14 |
COMPUTERHARDWARE/SOFTWARE/INTERACTIVE
BOARD/VISUALIZER/ ETC. |
404927/- |
750000/- OR
ACTUALS |
|
15 |
PROVISION OF MEDICAL
FACILITIES |
|
|
|
(A) |
PROV. OF MED. FAC. EMERGENT
NATURE |
NIL |
10000/- |
|
(B) |
FOR TWO MEDICAL CHECK UPS |
NIL |
50000/- |
|
16 |
EXPENDITURE ON WATCH & WARD
STAFF ( SECURITY OF SCHOOL) |
158046/- |
200000/- |
|
17 |
MISC. OFFICE EXPENSES (A)
TAXES |
NIL |
NIL |
|
(B) |
ELECTRICITY/WATER CHARGES |
102299/- |
150000/- |
|
(C) |
OTHER EXPENDITURE |
57133/- |
60000/- |
|
18 |
MISC. PRINTING AS PER KVS
DIRECTION |
NIL |
NIL |
|
19 |
SPORTS CONTROL BOARD FUND |
227882/- |
180000/- |
|
20 |
TO AC KVS(DR) |
227882/- |
180000/- |
|
|
TOTAL |
3531740/- |
4845000/- |
All the members unanimously
approved the actual expenditure incurred for the year 2009-10 as well as Budget
Estimates for the year 2010-11.
( SMT. P. DATTA ) PRINCIPAL
|