NOTES


CA-Foundation > Principles and Practice of Accounting > Financial Statements of Not-for-Profit Organizations (Old & New)

The following is the Receipts and Payments Account of Lion Club for the year ended 31st March, 2016.

Receipts

Rs.

Payments

Rs.

Opening balance:

 

Salaries

1,20,000

   Cash

10,000

Creditors

15,20,000

   Bank

3,850

Printing and stationary

70,000

Subscription received

2,02,750

Postage

40,000

Entrance donation

1,00,000

Telephones and telex

52,000

Interest received

58,000

Repairs and maintenance

48,000

Sale of assets

8,000

Glass and table linen

12,000

Miscellaneous income

9,000

Crockery and cutlery

14,000

Receipts at Coffee room

10,70,000

Garden upkeep

8,000

Soft drinks

5,10,000

Membership fees

4,000

Swimming pool

80,000

Insurance

5,000

Tennis court

1,02,000

Electricity

28,000

 

 

Closing balance:

 

 

 

    Cash

8,000

 

 

    Bank

2,24,000

 

21,53,600

 

21,53,600

 

The assets and liabilities as on 1.4.2015 were as follows:

 

Rs.

Fixed assets (net)

5,00,000

Stock

3,80,000

Investment in 12% Government securities

5,00,000

Outstanding subscription

12,000

Prepaid insurance

1,000

Sundry creditors

1,12,000

Subscription received in advance

15,000

Entrance donation received pending membership

1,00,000

Gratuity fund

1,50,000

 The following adjustments are to be made while drawing up the accounts:

(i) Subscription received in advance as on 31st March, 2016 was Rs.18,000.

(ii) Outstanding subscription as on 31st March, 2016 was Rs.7,000.

(iii) Outstanding expenses are salaries Rs.8,000 and electricity Rs.15,000.

(iv) 50% of the entrance donation was to be capitalized. There was no pending membership as on 31st March, 2016.

(v) The cost of assets sold net as on 1.4.2015 was Rs.10,000.

(vi) Depreciation is to be provided at the rate of 10% on assets.

(vii) A sum of Rs.20,000 received in October 2015 as entrance donation from an applicant was to be refunded as he has not fulfilled the requisite membership qualifications. The refund was made on 3.6.2016.

(viii) Purchases made during the year amounted Rs.15,00,000.

(ix) The value of closing stock was Rs.2,10,000.

(x) The club as a matter of policy, charges off to income and expenditure account all purchases made on account of crockery, cutlery, glass and linen in the year of purchase.

You are required to prepare an Income and Expenditure Account for the year ended 31st March, 2016 and the Balance Sheet as on 31st March, 2016 along with necessary workings.



Ans.

Income and Expenditure Account of Lion Club for the year ended 31st March, 2016

Expenditure

Rs.

Income

Rs.

To Salaries

1,28,000

By Subscription

1,94,750

To Printing and stationary

70,000

By Entrance donation

90,000

To Postage

40,000

By Interest

60,000

To Telephone and telex

52,000

By Miscellaneous income

9,000

To Repairs and maintenance

48,000

By Profit from operations

92,000

To Glass and table linen

12,000

By Excess of expenditure over income (deficit) transferred to capital fund

30,250

To Crockery and cutlery

14,000

 

 

To Garden upkeep

8,000

 

 

To Membership fees

4,000

 

 

To Insurance

6,000

 

 

To Electricity charges

43,000

 

 

To Loss on sale of assets

2,000

 

 

To Depreciation

49,000

 

 

 

4,76,000

 

4,76,000

 Balance sheet of Lion Club as on 31st March,2016

Liabilities

Rs.

Assets

Rs.

Capital fund

10,89,600

Fixed assets

4,41,000

Gratuity fund

1,50,000

Stock

2,10,000

Sundry creditors

92,000

Investments

5,00,000

Subscription received in advance

18,000

Subscription outstanding

7,000

Entrance donation refundable

20,000

Interest accrued

2,000

Outstanding expenses

23,000

Bank

2,24,600

 

 

Cash

8,000

 

13,92,600

 

13,92,600

 Working Notes:

Opening Balance Sheet Balance Sheet of Lion Club as on 1st April, 2015

Liabilities

Rs.

Assets

Rs.

Sundry creditors

1,12,000

Fixed assets

5,00,000

Subscription received in advance

15,000

Stock

3,80,000

Entrance donation received in advance

1,00,000

Investments

5,00,000

Gratuity fund

1,50,000

Subscription outstanding

12,000

Capital fund (balance figure)

10,29,850

Prepaid expenses

1,000

 

 

Bank

10,000

 

 

Cash

3,850

 

14,06,850

 

14,06,850

 Subscription

 

Rs.

Subscription received during the year

2,02,750

Add: Outstanding subscription on 31.3.2016

7,000

 

2,09,750

Add: Received in advance as on 1.4.2015

15,000

 

2,24,750

Less: Outstanding subscription as on 1.4.2015

(12,000)

 

2,12,750

Less: Received in advance as on 31.3.2016

(18,000)

 

1,94,750

 Entrance donation

 

Rs.

Entrance donation received during the year

1,00,000

Add: Received in advance as on 1.4.2015

1,00,000

 

2,00,000

Less: Entrance donation in respect of ineligible member

(20,000)

 

1,80,000

Less: 50% capitalized

(90,000)

Taken to income and expenditure account

90,000

   Loss on sale of asset

 

Rs.

Cost of asset sold

10,000

Less: Sale proceeds

(8,000)

Loss on sale of asset

2,000

 Depreciation

 

Rs.

Fixed asset as per trial balance

5,00,000

Less: Cost of asset sold

(10,000)

 

4,90,000

Depreciation on Rs.4,90,000 @ 10%

49,000

 Salaries

 

Rs.

Salary paid during the year

1,20,000

Add: Outstanding as on 31.3.2016

8,000

 

1,28,000

 Electricity charges

 

Rs.

Electricity charges paid during the year

28,000

Add: Outstanding as on 31.3.2016

15,000

 

43,000

 Interest

 

Rs.

Interest on 12% Government securities investment (Rs.5,00,000 @ 12% p.a.)

60,000

Less: Interest received during the year

(58,000)

Interest accrued

2,000

Interest credited to Income and Expenditure Account

60,000

   Profit from operations

 

Rs.

Cost of goods sold:

 

Opening stock

3,80,000

Add: Purchases

15,00,000

 

18,80,000

Less: Closing stock

(2,10,000)

Cost of goods sold (A)

16,70,000

Receipts from operations:

 

Receipts from coffee room

10,70,000

Receipts from soft drinks

5,10,000

Receipts from swimming pool

80,000

Receipts from tennis court

1,02,000

Total receipts (B)

17,62,000

Profits from operations (B-A)

92,000

 Insurance

 

Rs.

Insurance paid during the year

5,000

Add: Prepaid insurance as on 1.4.2015

1,000

 

6,000

 Sundry creditors

 

Rs.

Opening balance as on 1.4.2015

1,12,000

Add: Purchases made during the year

15,00,000

 

16,12,000

Less: Payments made during the year

(15,20,000)

Closing balance as on 31.3.2016

92,000

 Outstanding expenses

 

Rs.

Outstanding salaries

8,000

Outstanding electricity charges

15,000

Outstanding expenses

23,000

 Fixed assets

 

Rs.

Fixed assets as on 1.4.2015

5,00,000

Less: Cost of assets sold

(10,000)

 

4,90,000

Less: Depreciation

(49,000)

Fixed assets as on 31.3.2016

4,41,000

 Capital fund

 

Rs.

Capital fund as on 1.4.2015

10,29,850

Add: Entrance donation capitalised

90,000

 

11,19,850

Less: Excess of expenditure over income

(30,250)

Balance as on 31.3.2016

10,89,600


PreviousNext


Notes of Financial Statements of Not-for-Profit Organizations (Old & New)



  1. Distinguish Between Receipt and Payment and Income and Expenditure Account.


    see in detail

  2. The following is the Receipts and Payments Account of Lion Club for the year ended 31st March, 2016.

    Receipts

    Rs.

    Payments

    Rs.

    Opening balance:

     

    Salaries

    1,20,000

       Cash

    10,000

    Creditors

    15,20,000

       Bank

    3,850

    Printing and stationary

    70,000

    Subscription received

    2,02,750

    Postage

    40,000

    Entrance donation

    1,00,000

    Telephones and telex

    52,000

    Interest received

    58,000

    Repairs and maintenance

    48,000

    Sale of assets

    8,000

    Glass and table linen

    12,000

    Miscellaneous income

    9,000

    Crockery and cutlery

    14,000

    Receipts at Coffee room

    10,70,000

    Garden upkeep

    8,000

    Soft drinks

    5,10,000

    Membership fees

    4,000

    Swimming pool

    80,000

    Insurance

    5,000

    Tennis court

    1,02,000

    Electricity

    28,000

     

     

    Closing balance:

     

     

     

        Cash

    8,000

     

     

        Bank

    2,24,000

     

    21,53,600

     

    21,53,600

     

    The assets and liabilities as on 1.4.2015 were as follows:

     

    Rs.

    Fixed assets (net)

    5,00,000

    Stock

    3,80,000

    Investment in 12% Government securities

    5,00,000

    Outstanding subscription

    12,000

    Prepaid insurance

    1,000

    Sundry creditors

    1,12,000

    Subscription received in advance

    15,000

    Entrance donation received pending membership

    1,00,000

    Gratuity fund

    1,50,000

     The following adjustments are to be made while drawing up the accounts:

    (i) Subscription received in advance as on 31st March, 2016 was Rs.18,000.

    (ii) Outstanding subscription as on 31st March, 2016 was Rs.7,000.

    (iii) Outstanding expenses are salaries Rs.8,000 and electricity Rs.15,000.

    (iv) 50% of the entrance donation was to be capitalized. There was no pending membership as on 31st March, 2016.

    (v) The cost of assets sold net as on 1.4.2015 was Rs.10,000.

    (vi) Depreciation is to be provided at the rate of 10% on assets.

    (vii) A sum of Rs.20,000 received in October 2015 as entrance donation from an applicant was to be refunded as he has not fulfilled the requisite membership qualifications. The refund was made on 3.6.2016.

    (viii) Purchases made during the year amounted Rs.15,00,000.

    (ix) The value of closing stock was Rs.2,10,000.

    (x) The club as a matter of policy, charges off to income and expenditure account all purchases made on account of crockery, cutlery, glass and linen in the year of purchase.

    You are required to prepare an Income and Expenditure Account for the year ended 31st March, 2016 and the Balance Sheet as on 31st March, 2016 along with necessary workings.


    see in detail

  3. During the year ended 31st March, 2016, Sachin Cricket Club received subscriptions as follows:

     

    Rs.

    For year ending 31st March, 2015

    12,000

    For year ending 31st March, 2016

    6,15,000

    For year ending 31st March, 2017

    18,000

    Total

    6,45,000

     There are 500 members and annual subscription is Rs.1,500 per member.

    On 31st March, 2016, a sum of Rs.15,000 was still in arrears for subscriptions for the year ended 31st  March, 2015.

    Ascertain the amount of subscriptions that will appear on the credit side of Income and Expenditure Account for the year ended 31st March, 2016. Also show how the items would appear in the Balance Sheet as on 31st March, 2015 and the Balance Sheet as on 31st March, 2017.


    see in detail

  4. Summary of receipts and payments of Bombay Medical Aid society for the year ended 31.12.2016 are as follows:

    Opening cash balance in hand Rs.8,000, subscription Rs.50,000, donation Rs.15,000 (raised for meeting revenue expenditure), interest on investments @ 9% p.a. Rs.9000, payments for medicine supply Rs.30,000 Honorarium to doctor Rs.10,000, salaries Rs.28,000, sundry expenses Rs.1,000, equipment purchase Rs.15,000, charity show expenses Rs.1,500, charity show collections Rs.12,500.

    Additional information:

     

    1.1.2016

    31.12.2016

    Subscription due

    1,500

    2,200

    Subscription received in advance

    1,200

    700

    Stock of medicine

    10,000

    15,000

    Amount due for medicine supply

    9,000

    13,000

    Value of equipment

    21,000

    30,000

    Value of building

    50,000

    48,000

     You are required to prepare receipts and payments account and income and expenditure account for the year ended 31.12.2016 and balance sheet as on 31.12.2016.


    see in detail

  5. From the following Receipts & Payments Account of Cricket Club started pm 01st April, 2014 and other additional information supplied to you, prepare an Income & Expenditure A/c for the year ended 31st Mar, 13. 

    Receipts & Payments A/c for the year ended 31st March 

    Receipts

    Amt.

    Payments

    Amt.

    To Subscription

    1,100

    By Salaries

    1,000

    To Bar Receipts

    600

    By Printing & Stationery

    100

    To Interest on Securities

    150

    By Telephone

    150

    To Cricket fees

    250

    By Gardening

    120

    To Tennis fees

    300

    By Cricket

    200

    To Billiard fees

    250

    By Insurance

    100

    To Life Members fees

    2,000

    By Tennis

    300

    To Donations

    24,800

    By Billiards

    400

    To Entrance fees

    3,000

    By Bar expenses

    1,200

    To Tournament Fund

    1,000

    By Investments

    5,000

     

     

    By Land & Buildings

    20,000

     

     

    By Tournament expenses

    1,000

     

     

    By Furniture

    1,200

     

     

    By Sports Material

    1,000

     

     

    By Current A/c Balance

    1,000

     

     

    By Cash in hand

    680

     

    33,450

     

    33,450

     

    Additional Information:

    1.      Subscriptions outstanding for the year Rs. 550.

    2.      Subscriptions of Rs. 100 were received in advance.

    3.      Half of the entrance fees received was to be capitalized.

    4.      Donations and Life Member’s fees were to be capitalized.

    5.      Interest due but not received Rs. 100.

    6.      Depreciate furniture by 5% and land & building by 2 ½ %

    From the above information, prepare an Income & Expenditure A/c for the year ended 31st Mar, 2013.


    see in detail