You are on page 1of 3

Indian Institute of Management Bangalore

Actual Budget Estimates for 2010-11 & April 2011-Aug 2011


Name of the course
Particulars
Income
Hostel Receipts
Sale of Assets/Stores
Other Receipts
Total Income

Expenditure
Travel Expenses
Honoraria-Staff
Local Conveyance
Course Matl. (Xerox/Pur of books)
Campus Maintenance
Computer Maintenance
Food & Catering
M&R-Furniture & Equipments
Other Maintenance
Periodicals/Books/Binding
Printing/Xerox Charges
Security Services
Stores & Consumables
Telephone/Fax Charges
General Expenses
AMC
Postal/Courier Charges
Faculty Teaching/Research Incentive
Asset Insurance
Total Expenditure

Computer Facility Centre


2010-2011

April 2011 -Aug 2011

2,199.00
148,000.00
987,180.00

161,745.00

1,137,379.00

161,745.00

45,300.00
10,899.00
4,000.00
15,075,454.38
31,047.00
34,111.00
1,208.00
87,928.00
30,308.00
304,301.00
1,329,930.00
85,428.00
2,893,291.00
1,809.00
103,423.00
355,727.00

900.00
3,720.00
2,580.00
-

20,394,164.38

6,713,861.00
11,782.00
51,973.00
375.00
10,584.00
154,840.00
90,375.00
1,925,379.00
1,589,786.00
409.00
400,383.00

10,956,947.00

Indian Institute of Management Bangalore


Actual Budget Estimates for 2010-11 & April 2011-Aug 2011
Name of the course

Particulars

Computer Facility Centre

2010-2011

April 2011 -Aug 2011

Income
Hostel Receipts

2,199.00

Sale of Assets/Stores

148,000.00

Other Receipts

987,180.00

161,745.00

Total Income

1,137,379.00

161,745.00

Expenditure
Travel Expenses

900.00

Honoraria-Staff

45,300.00

9,810.00

Local Conveyance

10,899.00

2,580.00

Campus Maintenance
Computer Maintenance

7,491.00
15,082,104.38

6,713,861.00

Food & Catering

31,127.00

11,782.00

M&R-Furniture & Equipments

34,111.00

Other Maintenance

1,208.00

51,973.00

Periodicals/Books/Binding

87,928.00

375.00

Printing/Xerox Charges

31,008.00

10,584.00

327,543.00

154,840.00

1,329,930.00

90,375.00

617,800.00

1,925,379.00

Security Services
Stores & Consumables
Telephone/Fax Charges (Internet Charges)
General Expenses
AMC

85,428.00
2,957,340.00

1,589,786.00

Postal/Courier Charges

1,809.00

Faculty Teaching/Research Incentive

103,423.00

Asset Insurance

355,727.00

Asset Insurance

486,793.00

Total Expenditure

21,596,969.38

409.00
400,383.00

10,963,037.00

You might also like