305, Govt. Polytechnic Building, Ali Yawar Jung Marg, Bandra (E), Mumbai - 400 051 (M.S.), INDIA |
| APPROVED FORMAT FOR COMPUTATION OF FEES FOR THE ACADEMIC YEAR 2025-26 FOR BDSPG STREAM | |||||
| 1 | Name of the College/Institute: Maharashtra Institute of Dental Sciences & Research (Dental College),Latur. Code: BDS0016 Stream: BDSPG Year: 2025-26 Location: Vishwanathpura, Ambajogai Road, Latur. |
||||
| 2 | |||||
| Fee for Academic Year 2024-25 | |
|
|
|
|
| Fee for Academic Year 2023-24 | |
|
|
|
|
| Fee for Academic Year 2022-23 | |
|
|
|
|
| Fee for Academic Year 2021-22 | |
|
|
|
|
| Fee for Academic Year 2020-21 | |
|
|
|
|
| Fee for Academic Year 2019-20 | |
|
|
|
|
| b) Fee Proposed by College for AY 2025-26 | Proposal Status Y and Proposed fee for 2025-26 Rs. 441446 | ||||
| C) Hospital Status: | Own | Date of Hospital Establishment : | 06/10/2006 | ||
| 3. | Whether undertaking on stamp paper submitted reg. refund? | Y | |||
| 4 | Computation of final tuition fee and development fee: | Expenditure incurred (in Rs.) | |
| Total | Per Student (divided by 4.8) | ||
| 4.1.1 | Salary Expenditure for 2023-24 to approved teaching /non teaching staff as per Competent Authority / University Norms. | 18305972 | 247378 |
| 4.1.2 | Honorarium/Remuneration Paid to Visiting Faculty/Guest Lecturers. | 565504 | 7642 |
| 4.1.3 | Stipend paid to the students | 0 | 0 |
| 4.1.4 | Total Salary Expenditure ( 4.1.1+4.1.2+4.1.3) | 18871476 | 255020 |
| 4.2 | Non salary revenue expenditure (Rent, Interest on loan, Penalties if any legal charges and unrelated expenditure to be excluded
) for 2023-24 |
4970870 | 67174 |
| 4.2.1 | a) Less income |
269441 | 3641 |
| b) Hostel expenses, |
0 | ||
| 4.2.2 | Total (4.1.4 + 4.2) - (4.2.1) | 23572905 | 318553 |
| 4.2.2.1 | Actual Bank Interest on Working Capital Loan Amount Claimed (482040) or Total interest allowable limited to 2% of 4.2.2 (471458) whichever is lower | 471458 | 6371 |
| 4.2.2.2 | Total 4.2.2 + 4.2.2.1 | 24044363 | 324924 |
| 4.2.3 | 10% of 4.2.2.2 for increase in cost for 2023-24 | 2404436 | 32492 |
| 4.2.3.1 | Equalization Factor - Duration of Course 3 Years - 3.03% of 4.2.2 | 714259 | 9652 |
| 4.2.4 | Hospital deficit | 0 | |
| 4.3 | Usage charge for building Rs. 10000 per student for total sanctioned intake 1. Usage Charges: 10000 2. Additional Usage Charges: 0 3. For New Colleg Additional: 0 4. Land/Building alloted by Gov. or Public Body: N |
740000 | 10000 |
| 4.4 | Depreciation on other assets at approved rates |
878434 | 11871 |
| 4.5 | Total of (4.2.2.2 to 4.4) | 28781492 | 388939 |
| 4.6 | Sanctioned strength in the course run in Academic Year 2023-24 (No.) (This is to exclude the Tuition Waiver Scheme (TWS) students) |
74 | |
| 4.7 | Actual strength in the course run in Academic Year 2023-24 (No.) (Merit Quota+DSY+Management/ Institutional+NRI+EWS+Transfer)=(36+0+36+1+0+0) (Excluding TFWS, J&K, and Repeaters) |
73 | |
| 4.8 | Controlling strength (No.)(Higher of 4.6 & 4.7) | 74 | |
| 4.9 | Per Student Fee (4.5/4.8) | 388939 | |
| 4.9.1 | Total Tuition Fee (4.9 + 0 Vacancy Allowance) (0% increase due to less admissions if any) | 388939 | |
| 4.10 | Development fee (10% of 4.9.1) | 38894 | |
| 4.10.1 | Total fee (4.9.1 + 4.10) | 427833 | |
| 4.10.2 | Credit for accreditation/quality improvement etc NAAC Grade - A(11668) / NBA Courses - 0(0%)/ NIRF within top 500 - N(0) / ICAR Grade- (0) / MCAER/Agriculture University Grade- (0) - Add = 11668 Ph.D Holder - 3.33% - Add = 0 Research Publications in international journals & Patents - 1.23 per faculty per year - Add = 1945 Placement of students - 11% - Add = 0 |
13613 |
|
| 4.10.3 | Total Development Fee (4.10 + 4.10.2-(52507)) or Limited 15% of Tuition Fee(4.9.1- (58341)) whichever is less. | 52507 | |
| 4.10.4 | Total Fee (4.9.1 + 4.10.3) | 441446 | |
| Additional Income Consideration - Ref: - Point No. 4.2.1 a) Less Income | ||||||
| |
||||||
| All Receipts other than above under whatsoever head collected | 159676 |
|||||
| Fine and Penalties | 40632 |
|||||
| Discipline Fine/Fee | 3587 |
|||||
| Library Fee / Library Maintenance Income | 2282 |
|||||
| Laboratory fees | 14 |
|||||
| Stationary charges collected | 28984 |
|||||
| L.C. (Leaving Certificate) Fees Income | 9310 |
|||||
| Bonafide Certificate Fees | 3514 |
|||||
| Admission Cancellation Fees | 4082 |
|||||
| Training & Placement Fees | 17360 |
|||||
| Total | 269441 |
|||||
| Date Place Signature and Seal of person authorised in terms of section 2 (l) of the Act with Code No. |
||||||
|
Date Disallowance:- 1) 2) 3) 4) Prepared by: Checked by (Chartered Accountant) |