Receipts
|
Amount
|
Payments
|
Amount
|
To Balance
b/d
To
Revenue Receipts:
a.
Subscriptions
b. General
Donations
C. Proceeds
from sale of Tickets, grass and old newspapers.
d. Locker
Rents.
e. Entrance
fees, if not capitalized
To
Capital Receipts:
a. Specific
purpose donations
b. Legacies
c. Specific
Purpose donations
d. sale of
fixed assets and Investment
e.
Capitalised Entrance fees
f. life
membership fees
|
Note: all
revenue receipts goes to Income Side of Income and Expenditure Account
Note:
Capital Receipts goes to Balance sheets
|
By Revenue
Payment:
a. Rent
rates and taxes.
b.
newspapers, magazines, periodicals
c. salaries
d.
electricity expenses.
e.
consumable items.
By
Capital Payment:
a. fixed
assets
b.
Investments etc.
|
Note: all
revenue Payments goes to Expenditure Side of Income and Expenditure Account
Note:
Capital Payment goes to Balance sheets
|
- CALULATION
OF SUBSCRIPTION INCOME TO BE SHOWN IN INCOME SIDE OF INCOME AND
EXPENDITURE ACCOUNT:
Particular/Income
|
Amount
|
Total Subscription received during the year
Add:
1. Subscription received in advance during
Previous Year{p.y advance}
2. Outstanding (arrear) Subscription of
Current year(C.Y O/S}
|
Xxx
Xxx
xxx
|
Less:
1.
Subscription received in advance during current
year(N.Y){C.Y. advance}
2.
Outstanding(arrear) Subscription of Previous year,
received during current year.{P.Y. o/s}
|
Xxx
Xxx
xxx
|
Subscription income of Current Year
|
xxx
|
Particular/Income
|
Amount
|
Total Subscription received of Current year
Add:
1. Subscription received in advance during
Previous Year
2. Outstanding (arrear) Subscription of
Current year
|
Xxx
Xxx
xxx
|
Subscription income of Current Year
|
xxx
|
Particular/Expenditure
|
Amount
|
Amount paid for Consumable items
Add:
|
Xxx
Xxx
Xxx
Xxx
|
Less:
1. Closing
stock of Consumable items (End of current year)
2. Closing Advance Paid to
suppliers of Consumable items y(end of
current year)
3. Opening creditor of
Consumable items (Beginning of current
year)
|
Xxx
Xxx
Xxx
xxx
|
Amount spent on Stationery Consumed during current Year to
be shown in expenditure side of Income and Expenditure A/c
|
XXX
|
Liabilities
|
Amount
|
Assets
|
Amount
|
Tournament Fund
xxx
Add:
Xxx
Less:
1.
Tournament Expenses
Paid xxx
2.
O/s Tournament
expenses xxx
O/S tournament expenses
|
XXX
XXX
|
Tournament fund Investment
Income O/s from Tournament or Tournament fund
investment
|
XXX
XXX
|
Particular/Income
|
Amount
|
Total Subscription received during the year
Add:
1. Subscription received in advance during
Previous Year{p.y advance}
2. Outstanding (arrear) Subscription of
Current year(C.Y O/S}
|
30,250
4,750
6,000
|
Less:
1.
Subscription received in advance during current
year(N.Y){C.Y. advance}
2.
Outstanding(arrear) Subscription of Previous year,
received during current year.{P.Y. o/s}
|
41,000
1,000
2,500
|
Subscription income of Current Year
|
37,500
|
Particular/Income
|
Amount
|
Total Subscription received of Current year
Add:
1. Subscription received in advance during
Previous Year
2. Outstanding (arrear) Subscription of
Current year
|
26,750
4,750
6,000
|
Subscription income of Current Year
|
37,500
|
Liabilities
|
Amount
|
Assets
|
Amount
|
Tournament Fund
1,50,000
Add:
a. Income from
Tournament fund
investment. 18,000
b. Interest accrued on
tournament fund
investment 6,000
c. Donation for tourn-
ament 2,000
1,76,000
Less:
a. Tournament Expenses
12,000
b. O/s Tournament
expenses 3,000
O/S tournament expenses
|
1,61,000
3,000
|
Tournament fund Investment
Interest accrued on tournament fund investment
|
1,50,000
6,000
|
Particular/Expenditure
|
Amount
|
Amount paid for stationery
Add:
|
10,800
3,000
1,300
|
Less:
1. Closing
stock of Stationery(End of current year)
2. Opening
creditor(Beginning of current year)
|
15,100
500
2,000
|
Amount spent on Stationery Consumed during current Year
|
12,600
|
Receipts
|
Amount
(Rs.)
|
Payments
|
Amount
(Rs.)
|
To cash in Hand
To Subscriptions
To Entrance Fees
To Sale of refreshments
To Sale of Dance Tickets
To Interests on Investments @7%
|
8,320
26,000
3,900
9,880
5,850
4,550
|
By Rent of Hall
By Salaries
By Purchase of Sports Equipment
By Dance Expenses
By Supply of Refreshment
By Honorarium
By Sundry Expenses
By Electricity changes
By Cash at Bank
|
3,600
5,200
16,640
4,940
6,760
1,040
3,250
1,820
15,210
|
Total
|
58,500
|
Total
|
58,500
|
Expenditure
|
Amount (Rs)
|
Income
|
Amount (Rs)
|
To Rent of Hall 3,640
Add: Accrued Rent
(Current
Year) +390
4,030
Less: Accrued Rent
(Previous
Year) 780
To Salaries
To Honorarium
To Sundry
Expenses
To Electricity
charges
To Supply of
Refreshment
To Dance expenses
To
Depreciation Rs.
Furniture 1,300
Sports Equipment 3,640
To Excess of
Income
Over Expenditure (Surplus) Transferred to
Capital Fund
|
3,250
5,200
1,
040
3,250
1,820
6,760
4,
940
4,940
13,000
|
By Subscription Rs. 26, 000
Add:
Subscription in
Advance in Previous Year 520
26,520
Add:
Subscription in
Arrear for Current Year 1,690
28,260
Less: Last Year’s arrear 1,950
26,260
Less:
Subscription-received in
Advance for next Year
–2,340
By Sale of Refreshment
By Sale of
Dance Tickets
By Interest on
Investments
|
23,920
9,880
5,850
4,550
|
Total
|
44,200
|
|
44,200
|
Receipts
|
Amount (Rs.)
|
Payments
|
Amount (Rs.)
|
To Balance b/d
To
Subscriptions
2007-08
Rs. 8,910
2008-09
Rs. 2,31,000
2009-10
Rs. 2,750
To Legacies
To Donations
for Building
To Sale of Old
Furniture
(at book value)
To
Miscellaneous Receipts
|
19,800
2,42,660
7,920
46,200
6,600
79,408
|
By Salaries
and Wages
By 10%
Investments
(Face value
13, 750)
Purchased on
1-10-08
By Rates and
Taxes
By office
Expenses
By
Entertainment Material
By Telephone
Charges
By Advance for
Building
By Internet
Charge
By Balance c/d
|
1,42,802
11,000
6,809
8,602
64,020
2,860
16,500
1,320
1,48,675
|
Total
|
4,02,588
|
|
4,02,588
|
Expenditure
|
Amount
(Rs.)
|
Income
|
Amount
(Rs.)
|
To Salaries
and Wages
To Rates and
Taxes
To Entertainment Material
64,020
Less: Payment for last year
2,200
61,820
Less: Closing stock
28,732
To Office
Expenses
To Telephone
Charge
To Internet Charges
Rs.
1,320
Add: Outstanding 1,650
To
Depreciation on:
a. Furniture
20% of 81,400
b. Machinery 20% of 61,600
c. Fax Machine 20% of 18,700
To Excess of
Income
Over Expenditure (Surplus)
|
1,42802
6,809
33,088
8,602
2,860
2,970
16,280
12,320
3,740
1,21,225
|
By
Subscriptions: Rs. 2,42,660
Less:
Outstanding
Subscription
Received
(2007-08) 8,910
2,33,750
Less: Received
In Advance 2,750
2,31,000
Add:
Subscription
Received in
2007-08
As
Advance 2,310
2,33,310
Add: Outstanding
Subscription for Current
year 20,790
By Interest on
Investments
Rs.
1,65,000 X 10 = 16,500
100
Rs.
13,750 X10X6 = 688
100
X 2
By Sunday
Receipts
|
2,54,100
17,188
79,408
|
Total
|
3,50,696
|
|
3,50,696
|
Liabilities
|
Amount
(Rs.)
|
Assets
|
Amount
(Rs.)
|
Rs.
*Capital Fund 2,77,310
Add: Legacies 7,920
2,85,230
Add: Surplus 1,21,225
Building Fund Rs. 55,000
Add: Donation for
Building 46,200
1,01,200
Less: Advance for
Building 16,500
Creditors for Entertainment
Material (Rs. 5,500–Rs. 2,200)
Prepaid Subscription
Outstanding Internet Charges
|
4,06,455
84,700
3,300
2,750
1,650
|
Rs.
Furniture 88,000
– Sale –6,600
81,400
–Depreciation 16,280
Musical Instrument
Machinery 61,600
–Depreciation 12,320
Fax Machines Rs. 18,700
–Depreciation –3,740
10% Investments Rs.
1,21,000
Add: Purchases 11,000
Outstanding Interest
On Investments
Entertainment Material
Outstanding Subscription 2003-04 =
8,690
2004-05 =
20,790
Cash
|
65,120
13,420
49,280
14,960
1,32,000
17,188
28,732
29,480
1,48,675
|
Total
|
4,98,855
|
|
4,98,855
|
Liabilities
|
Amount
(Rs.)
|
Assets
|
Amount
(Rs.)
|
Creditors for
Entertainment
Material
Subscription
Received
In Advance
Building Fund
Capital Fund
(Balancing
Figure)
|
5,500
2,310
55,000
2,77,310
|
Cash
Subscription
Outstanding
10%
Investments
(Face value
Rs. 1,65,000)
Fax Machine
Musical
Instrument
Machinery
Furniture
|
19,800
17,600
1,21,000
18,700
13,420
61,600
88,000
|
Total
|
3,40,120
|
|
3,40,120
|