Unit 4
FINAL ACCOUNTS OF CO OPERATIVE SOCIETIES
Co-operative society came into existence due to the exploitation of the economically and socially weaker section of the society; by manufactures / big businesspersons / whole / Retailers.
The Co-operative movement first started in Europe; particularly in England and Germany.
When weaker section of society are finding out difficult with less earning;they were organised them self for mutual help. These organizations lead to firm a Co-operative society.
In Maharashtra Co-op movements, give way to Co-op. Sugar Factories, Left Irrigation, and Co-op Housing Society. A Co-operating society is a voluntary organisation formed for the purpose of promoting & protecting interest of its members. The main objective of Co-operative society is to protecting interest of its members. it does earn profit which may be partly distributed among its members and partly kept as reserves.
Definition: A Co-operative society can be defined as an association of people usually of a limited means, who have voluntarily joined the organisation making equitable contribution to the capital required and excepting a share and risks and benefits of the organisation. Normally a Co- operative society is a service organizations is not interested in making profit.
A Co-operative society is most important form of organisation in Indian economic screen. Co-operative societies are covered by different state Laws which differs from state to state. In Maharashtra, we have State Co-operative Societies Act & Rule 1961.
Co-operative societies as form of organistation doing the business is assuming a growing importance, next to corporate sector on the Indian economic sense. Co-operative Society is a collective effort of large number of people, operating in various fields of activities such as co- operative sugar factories, spinning and weaving mills, co-operative credit societies, Urban co- operative Banks, consumers co-operative societies, Industrial co-operative societies, housing societies and so on.
Maharashtra is considered as a most progressive state in the development of Co-operative Societies. The Accounting Procedures and Final Accounts Formats differ from state to state as each state in India has its own Co-operative Act. Let us study the main provisions of the Maharashtra Co- operative Societies (MCS) Act, 1960 and the Maharashtra State Co-operative Societies Rules, 1961.
The Maharashtra Co-operative societies Act classifies societies under various categories as under :
(1) Credit Co-operative Society :
This is oldest type of co-operative in India. It comes into existence around 1904 with the passing of co-operative societies Act 1904.
The main purpose of this type of societies is to provide loans to members, at low rate of interest.
(2) Consumers co-operative society :
Consumers form it. The consumers co-operative society purchases in bulk and in large quantities and sells it to members / to consumers at reasonable prices and also good quality. Therefore consumers co-operative society eliminate intermediaries between buyers and sellers / manufacturers.
Consumers co-operative society can be classified as under :
Such societies meets needs of direct customers. The controller goods purchased from central stores to which affiliated and others in bulk purchases in open market and sales at reasonal price to members, in some cases to non-members also.
b. Central Whole Stores :
These type of society deal in whole-sale business, and fulfil the needs of primary society.
c. Departmental stores :
In cities super market / Departmental stores are set up which stock are requirement of consumers under one roof. These type of societies need substantial amount for capital.
3. Industrial Co-operative Society :
It is organised by small producers to carry out certain production activities e.g. sugar mills / milk / cotton cloths co- operative societies.
4. Agricultural Marketing Society :
It means that a society which is marketing agricultural produce ii) At least ¾ of its member are agriculturist.
5. Co-operative Bank :
For doing banking business as per section 5 of Bank Companies Act. / For doing Banking business permission of R.B.I. required.
6. Co-operative Housing Societies :
These type of societies are formed for the purpose providing to its members dwelling houses or flats acquired by its members with common amenities and services. In Maharashtra house construction activities are regulated by Maharashtra Ownership Flat Act, 1963.
7. Apex society.
8. Central Bank.
9. Farming society.
10. Crop protection society.
11. Federal society:
It is a society which has not less than five members are societies and has also regulated 80% of voting rights is held by co-operative societies.
12. Lift Irrigation society.
Definitions under MCS Act
2. Working Capital : Under section 2(31) of the Act, ‘Working Capital’means funds at the disposal of society inclusive of paid up share capital, funds build up out of profits and money raised by borrowing and other means. The definition of the term is different as generally working capital means Net Current Assets represented by Current Assets Less Current Liabilities.
3. Auditor: Rule No.69 of Co-operative Societies Rules states that the audit co-operative societies shall be conducted either by departments auditor or certified auditors. The term certified auditors includes the following:
(a) Chartered Accountant
(b) A person who holds a Government diploma in Co-operative Accounts and Audit.
(c) A person who has served as an auditor in the co-operative department of the state government (Retired officers of the co-operative department.
4. Bye-Laws: Under section 2(5) ‘Bye-laws’registered under this Act and for the time being in force, and includes registered amendments of such bye-laws. Bye-laws of a co-operative society may be compared with the articles of a company.
The Provision in the bye-laws cannot be contrary to the Provision of the co-operative Societies Act. The bye-laws generally include the following clauses for internal management of co-operative society.
(a) Name and address of company
(b) Area of operation
(c) The manner in which and the limit upto which the funds of the society should be raised.
(d) Objects of society
(e) Maximum amount of share capital that my held by a member
(f) Terms and qualifications for admission of membership
(g) Rights, duties and liabilities of members.
(h) Maximum loan admissible to a member.
(i) Disposal of net profit
5. Co-operative Year: The Act has fixed 31st day of March as the day of balancing the accounts of the society. However, any other day can be fixed by the society for this purpose with the prior approval of the registrar. It means that the co-operative year need not necessarily be from 1st April to 31st March. Normally, now a days societies follow 31st March as the year ending to conform with the Income Tax Act.
6. Members: Under section 2(19) , a member of a co-operative society means a person joining in an application for the registration of a co-operative society, which is subsequently registered or a person duly admitted to a member. Following are the different types of members-
(a) Associate Member: Associate member means a member who hold jointly a share of society with others, but whose name does not stand first in share certificate.
(b) Nominal Member: ‘Nominal Member’means a person admitted to membership as such after registration in accordance with its laws.
(c) Symoathiser Member: Sympathiser member means a person who symapthises with aims and objects of the society and who is admitted by society as such manner.
Books of Accounts and Records
According to section 79(1) of M.S.C.S. Act, the Registrar may direct to keep proper accounts in relation to
(a) All sums of money received and expanded by the society and the matters in respect of which receipts and expenditure take place.
(b) All sales and purchases of goods by the society, and of the stock in hand and its valuation.
(c) The assets and liabilities belonging to the society.
(d) He may call the society to furnish such statements and returns and to produce such returns as he may require from time to time.
Rule no.65 of M.S.C.S. Rules gives a specific list of the following books to be maintained by society
(1) Cash Book.
(2) General Ledger and Personal Ledger.
(3) Stock Register.
(4) Property Register.
(5) Register of audit objections and their rectifications.
(6) Such other accounts and books as from time to time be specified by the Government.
Broadly speaking, books of accounts should be so maintained as to give the necessary financial statistical and other information.
Statutory Registers:
Under section 38 of the co-operative societies act read with Rule no.32, a co-operative society shall have to maintain a Register of Members in I form. Nominations should be obtained from the members. According to Rule No.33 read will section 39 the list of members shall have to be maintained in U form.
Payment by Cheque:
Rule No.107-D prescribes that all payments made by the society exceeding Rs.1,000 shall be made by cheque, except the loan sanctioned to members.
Maximum cash Balance:
Rule No.107-C prescribed the maximum amount of cash allowable to be kept by different kind of societies. Some of the limits prescribed by the Rule are as follows:
Types of Society | Maximum Cash Rs. |
Sugar Factories | 5,000 |
Consumer Societies | 1,000 |
Dairy Societies | 500 |
Industrial Estates | 500 |
Salary Earners Societies | 500 |
Housing Societies | 300 |
Security from Employees:
Rule No.107-B deals with securities to be taken from the officers and employees of the society who are required to handle cash, securities and property belonging to the society. The amount of security shall be different on the basis of paid up Share Capital of the society being either less than Rs.1.50 Lacs or more than Rs.1.50 Lakhs. It shall be partly in cash and partly in the form of personal security of Fidelity Guarantee Policy.
Writing off of Bad Debts and Losses:
According to Rule No.49 no bad debts or losses shall be written off without the sanction of General Body. All Debts which are found irrecoverable and are certified as Bad Debts, by the auditor appointed U/s 81, shall be written off, first against bad debts fund, and the Balance Sheet if any, may be written off against the Reserve Fund and the Share Capital of the society. An approval from Register is necessary before writing off the Bad Debts.
Financial Statement:
According to Rule No.61 of M.S.C.S. Rules, the society will have to prepare, within 45 days of the close of accounting year, the following financial statements.
(a) Receipts and Payments accounts during the previous year co-operative accounting year ending 30th June.
(b) The Profit and Loss Account for the year (or Income and Expenditure A/c)
(c) The Balance Sheet as on that date of accounting year i.e. 30th June.
Rule no.62 of M.S.C.S. Rules deals with the prescribed form of Balance Sheet and Profit and Loss Account (Form N). The Financial statements duly prepared in this form are to be laid down before the Annual General Meeting, which is to be held within three months from the end of accounting year. The registrar may permit a particular society to prepare their financial statements in some other form as per the provision of this rule.
| Class of society | Rate |
1 | Primary Consumers Society | 2 Paise per Rs.100 of the working capital subject to a maximum of Rs.1,000. |
2 | Urban Credit Society | 10% of the working capital in respect of those which have earned |
|
| profit during the previous year subject to maximum of Rs.500 |
3 | Co-operative Sugar Factories | 25 paise per ton of sugarcane crushed subject to maximum of Rs.25,000. |
4 | Housing Society Backward class housing society | Re.1 per member having a tenement Rs.10. |
5 | Urban credit bank | 1/10% of working capital subject to a maximum of Rs.1,000. |
Section 66(1) and (2) state that every society deriving profits, shall transfer 25% of the profit to the Reserve Fund. According to the provision of the section, the registrar may fix the contribution not less than 10% in some cases of any society having regards to its financial position.
FORMAT OF INCOME & EXPENDITURE ACCOUNT
Particulars | Rs | Rs | Particulars | Rs | Rs |
I. Property Expenses |
|
| I. Collection from Members for |
|
|
Property Taxes |
|
| -Property Expenses |
|
|
Water Charges |
|
|
|
|
|
Common Electricity charges |
|
|
|
|
|
Repairs & Maintenance |
|
|
|
|
|
Insurance charges |
|
| II. Collection from Members for |
|
|
Club House Expenses |
|
| -Establishment Expenses |
|
|
II. Establishment Expenses |
|
|
|
|
|
Salaries |
|
|
|
|
|
Office Expenses |
|
|
|
|
|
Accounting charges |
|
|
|
|
|
Printing & Stationery |
|
|
|
|
|
Conveyance |
|
|
|
|
|
Election Fund |
|
| III. Interest & Dividend |
|
|
Subscriptions of Hsg Federation |
|
| Interest on Savings Bank |
|
|
Audit Fees |
|
| Interest on Fixed Deposits |
|
|
Security Charges |
|
| Interest on Investments |
|
|
Salaries |
|
| Dividend on Shares/MF |
|
|
III. Other Expenses |
|
|
|
|
|
Depreciation |
|
| IV. Other Income |
|
|
|
|
|
|
|
|
IV. Surplus/(Deficit) |
|
|
|
|
|
|
|
|
|
|
|
Total |
|
| Total |
|
|
FORMAT OF Balance Sheet
Liabilities | Amount | Assets | Amount |
Share Capital |
| Cash & Bank Balance |
|
Authorised, Issued and Paid- up |
| Cash in hand |
|
Purchased by the Government |
| At Bank (also called Deposits) |
|
Purchased by Co-operative Societies |
| Investments |
|
Purchased by Individuals |
| Government Securities |
|
Shares in Advance |
| Shares in Co-operative Institution |
|
Less : Calls in Arrears |
| Fixed Deposits with Banks |
|
Add: Calls in Advance |
| Provident Fund Investments |
|
Subscription/Deposits towards shares |
| (including advances to provident fund) |
|
Reserve Fund and Other Funds |
| Loans and Advances |
|
Reserve Fund |
| Loans |
|
Building Fund |
| Cash Credit |
|
Development Fund |
| Due from the Managing Committee |
|
Reserve for Doubtful Debts |
| Sundry Debtors |
|
Depreciation Fund |
| For Credit Sales |
|
Dividend Fund |
| For Advances |
|
Bonus Equalisation Fund |
| Current Assets |
|
Other Equalisation Fund |
| Tools and Equipments |
|
Staff Provident Fund |
| Closing Stock |
|
Debentures |
| Work in Progress |
|
Cash credit |
| Fixed Assets |
|
Overdraft |
| Land and Building |
|
Loans |
| Plant and Machinery |
|
Government Loans |
| Live stocks |
|
Other secured Loans |
| Dead socks |
|
Secured Loans |
| Vehicles |
|
Unsecured Loans |
| Other Expenses and Losses |
|
From Banks |
| (not written off) |
|
From Government |
| Preliminary Expenses |
|
Bills payable |
| Advances |
|
Others |
| Payment of Taxes |
|
Deposits |
| Goodwill |
|
Fixed Deposits |
| Deferred Revenue Expenses |
|
Saving Deposits |
| Expenses in connection with issue of Debentures |
|
Recurring Deposits |
| Losses |
|
Other Deposits |
| Add: Current Loss |
|
Current Liabilities and Provisions |
|
|
|
Sundry Liabilities |
|
|
|
Outstanding Salaries etc. |
|
|
|
Advances |
|
|
|
Unclaimed Dividend |
|
|
|
Interest due but not paid |
|
|
|
Other Liabilities |
|
|
|
Income & Expenditure account |
|
|
|
Opening Balance |
|
|
|
Add: Current Year Profit |
|
|
|
|
|
|
|
Total |
| Total |
|
Q.1. From the following trail balance, prepare final accounts in the prescribed format.
Roshni Co-Op Housing Society Ltd
Trial Balance
Particulars | Debit (Rs) | Particulars | Credit (Rs) |
Cash in Hand | 3,995 | Collection from Members |
|
Cash at Bank | 93,144 | -For Property Expenses | 37,056 |
Dues from Members | 52,903 | -For Service Charges | 5,140 |
Water pump | 4,113 | Members Deposit | 7,100 |
Deposits for Electricity | 595 | Interest- FD | 3,017 |
Deposits for Water | 380 | Interest- SB | 1,005 |
Property taxes | 10,346 | Sinking Fund(Bal b/d) | 34,560 |
Water Charges | 7,513 | Statutory Reserve Fund(Bal b/d) | 38,470 |
Common Electricity Charges | 10,240 | Subscribed Share Capital |
|
Subscriptions to Election Fund | 36 | 60 shares of Rs 50 each | 3,000 |
Office Expenses | 3,425 | Surplus for last year | 74,038 |
Printing & Postage | 776 |
|
|
Conveyance | 570 |
|
|
Subscriptions to Housing Federation | 500 |
|
|
Audit Fees | 1,000 |
|
|
Security Charges | 13,850 |
|
|
|
|
|
|
Total | 203,386 | Total | 203,386 |
|
|
|
|
Additional Information:
- Entrance fees Rs 100
- Contribution for sinking fund Rs 1,440
Solution:
Roshni Co-Op Housing Society Ltd
INCOME & EXPENDITURE ACCOUNTParticulars | Rs | Rs | Particulars | Rs | Rs |
I. Property Expenses |
|
| I. Collection from Members for |
|
|
Property Taxes | 10,346 |
| -Property Expenses |
| 37,056 |
Water Charges | 7,513 |
|
|
|
|
Common Electricity charges | 10,240 | 28,099 |
|
|
|
|
|
|
|
|
|
|
|
| II. Collection from Members for |
|
|
|
|
| -Establishment Expenses |
|
|
II. Establishment Expenses |
|
| Vide Trial Balance | 5,140 |
|
Office Expenses | 3,425 |
| Less: Entrance Fees | (100) |
|
Printing & Postage | 776 |
| Less: Sinking Fund | (1,440) | 3,600 |
Conveyance | 570 |
|
|
|
|
Election Fund | 36 |
| III. Interest & Dividend |
|
|
Subscriptions of Hsg Federation | 500 |
|
|
|
|
Audit Fees | 1,000 |
| Interest SB | 1,005 |
|
Security Charges | 13,850 | 20,157 | Interest FD | 3,017 | 4,022 |
|
|
|
|
|
|
III. Other Expenses |
|
|
|
|
|
Depreciation |
| 617 | IV. Other Income |
|
|
|
|
|
|
|
|
IV. Surplus/(Deficit) |
| (4,195) |
|
|
|
|
|
|
|
|
|
Total |
| 44,678 | Total |
| 44,678 |
Balance Sheet
Liabilities | Amount | Amount | Assets | Amount | Amount |
Share Capital |
|
| Cash & Bank Balance |
|
|
Authorised |
|
| Cash in hand | 3,995 |
|
2000 shares of Rs 50 each |
| 1,00,000 | At Bank (also called Deposits) | 93,144 | 97,139 |
Subscribed |
|
| Investments |
| - |
60 shares of Rs 50 each |
| 3,000 | Provident Fund Investments |
| - |
Subscription/Deposits towards shares |
| - | (including advances to provident fund) |
|
|
Reserve Fund and Other Funds |
|
| Loans and Advances |
| - |
Statutory Reserve Fund |
|
| Sundry Debtors |
|
|
Opening Less: Entrance Fees | 38,470 100 | 38,570 | Dues from Members |
| 52,903 |
Sinking Fund |
|
|
|
|
|
Opening Additions to SF | 34,560 1,440 | 36,000 | Current Assets |
| - |
|
|
| Fixed Assets |
|
|
Staff Provident Fund |
| - | Water Pump | 4,113 |
|
Secured Loans |
| - | Less: Depreciation | (617) | 3,496 |
Unsecured Loans |
| - | (4113 x 15%) |
|
|
Deposits |
|
|
|
|
|
Members Deposits |
| 7,100 |
|
|
|
Current Liabilities and Provisions |
| - | Other Expenses and Losses |
| - |
Unclaimed Dividend |
| - | Other Assets |
|
|
Interest due but not paid |
| - | Deposits for Electricity | 595 |
|
Other Liabilities |
| - | Deposits for Water | 380 | 975 |
Income & Expenditure account |
|
|
|
|
|
Opening Balance | 74,038 |
|
|
|
|
Less: Current Year Deficit | (4,195) | 69,843 |
|
|
|
|
|
|
|
|
|
Total |
| 1,54,513 | Total |
| 1,54,513 |
Q.2. the following trail balance as on 31-3-18, prepare final accounts in the prescribed format.
Venkat Park Co-Op Housing Society Ltd
Trial Balance
Particulars | Debit (Rs) | Particulars | Credit (Rs) |
Cash in Hand | 5,443 | Collection from Members |
|
Cash at Bank | 351,595 | -For Property Expenses | 86,662 |
Accounting Charges | 5,000 | -For Establishment Charges | 23,040 |
Accumulated losses not w/off | 262,532 | Entrance Fees | 170 |
Audit Fees | 750 | Interest- FD | 44,503 |
BMC Deposit for Water | 1,664 | Interest- SB | 10,750 |
BSES Deposit | 1,195 | Redevelopment charges | 300,000 |
Clubhouse Expenses | 35,020 | Statutory Reserve Fund(Bal b/d) | 399,773 |
Electricity Charges | 18,070 | Subscribed Share Capital |
|
Dues from Members | 83,817 | 60 shares of Rs 50 each | 3,000 |
Insurance Charges | 14,615 | Transfer Fees | 90 |
Structural Audit Fees | 14,750 | Outstanding Expenses | 9,950 |
Postage | 1,679 |
|
|
Property Taxes | 9,410 |
|
|
Repairs & maintenance | 49,723 |
|
|
Salaries | 6,000 |
|
|
Conveyance | 500 |
|
|
Water Charges | 16,175 |
|
|
|
|
|
|
|
|
|
|
Total | 877,938 | Total | 877,938 |
|
|
|
|
Additional Information:
Solution:
Venkat Park Co-Op Housing Society Ltd
INCOME & EXPENDITURE ACCOUNTParticulars | Rs | Rs | Particulars | Rs | Rs |
I. Property Expenses |
|
| I. Collection from Members for |
|
|
Property Taxes |
| 9,410 | -Property Expenses |
| 86,662 |
Water Charges |
| 16,175 |
|
|
|
Electricity charges |
| 18,070 | II. Collection from Members for |
|
|
Repairs & Maintenance |
| 49,723 | -Establishment Expenses |
| 23,040 |
Insurance Charges | 14,615 |
|
|
|
|
Less: Prepaid | (11,242) | 3,373 |
|
|
|
Club House Expenses |
| 35,020 |
|
|
|
II. Establishment Expenses |
|
| III. Interest & Dividend |
|
|
Accounting charges | 5,000 |
|
|
|
|
Postage | 1,679 |
| Interest SB | 10,750 |
|
Conveyance | 500 |
| Interest FD | 44,503 | 55,253 |
Salaries | 6,000 |
|
|
|
|
Audit Fees | 750 |
| IV. Other Income |
|
|
Structural Audit Fees | 14,750 | 28,679 |
|
|
|
|
|
|
|
|
|
III. Other Expenses |
|
|
|
|
|
IV. Surplus/(Deficit) |
| 4,505 |
|
|
|
|
|
|
|
|
|
Total |
| 1,64,955 | Total |
| 1,64,955 |
Balance Sheet
Liabilities | Amount | Amount | Assets | Amount | Amount |
Share Capital |
|
| Cash & Bank Balance |
|
|
Authorised |
|
| Cash in hand | 5,443 |
|
2000 shares of Rs 50 each |
| 1,00,000 | At Bank (also called Deposits) | 3,51,595 | 3,57,038 |
Subscribed |
|
| Investments |
| - |
60 shares of Rs 50 each |
| 3,000 | Provident Fund Investments |
| - |
Subscription/Deposits towards shares |
| - | (including advances to provident fund) |
|
|
Reserve Fund and Other Funds |
|
| Loans and Advances |
|
|
Statutory Reserve Fund |
|
| Prepaid Insurance |
| 11,242 |
Opening | 3,99,773 |
| Sundry Debtors |
|
|
Add: Entrance Fees | 170 |
| Dues from Members |
| 83,817 |
Add: Transfer Fees | 90 | 4,00,033 | Current Assets |
| - |
|
|
| Fixed Assets |
| - |
Staff Provident Fund |
| - | Other Expenses and Losses |
| - |
Secured Loans |
| - |
|
|
|
Unsecured Loans |
| - |
|
|
|
Deposits |
| - | Other Assets |
|
|
|
|
| BSES Deposit | 1,195 |
|
Current Liabilities and Provisions |
|
| BMC Deposit for Water | 1,664 | 2,859 |
Outstanding Expenses | 9,950 |
|
|
|
|
Redevelopment charges refundable | 3,00,000 | 3,09,950 | Income & Expenditure account |
|
|
Unclaimed Dividend |
| - |
|
|
|
Interest due but not paid |
| - | Opening Balance (Accumulated Losses) | 2,62,532 |
|
Other Liabilities |
| - | Less: Current Year Surplus | (4,505) | 2,58,027 |
Income & Expenditure account |
| - |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
| 7,12,983 | Total |
| 7,12,983 |
Q.3. From the following trail balance, prepare final accounts in the prescribed format.
Shark CHS Ltd
Trial Balance
Particulars | Debit (Rs) | Particulars | Credit (Rs) |
Cash in Hand | 14,984 | Collection from Members |
|
Cash at Bank | 2,36,071 | -For Property Expenses | 16,99,152 |
Water Pump | 12,390 | -For Establishment Charges | 11,57,017 |
Fixed Deposits | 61,37,752 | Entrance Fees | 200 |
Audit Fees | 17,524 | Interest on sinking fund investment | 7,61,946 |
BMC Deposit for Water | 6,625 | Interest- SB | 1,212 |
Tata Power Deposit | 14,200 | Redevelopment charges |
|
Fixed Deposits- Sinking Fund | 26,90,000 | Statutory Reserve Fund(Bal b/d) | 1,35,515 |
Electricity Charges | 3,41,324 | Subscribed Share Capital |
|
Dues from Members | 60,236 | 350 shares of Rs 50 each | 17,500 |
Insurance Charges | 27,695 | Transfer Fees | 500 |
Equipments | 3,90,256 | Surplus for last year | 6,19,986 |
Furniture & Fittings | 11,718 | Tower Rent | 1,96,542 |
Property Taxes | 5,89,710 | Sinking Fund(Bal b/d) | 67,12,745 |
Repairs & maintenance | 1,40,616 | Collected for Sinking Fund | 5,71,596 |
Salaries | 6,75,783 |
|
|
Security charges | 1,31,952 |
|
|
Water Charges | 1,30,485 |
|
|
Accrued Interest FD- Sinking Fund | 70,299 |
|
|
Housekeeping Exps | 1,48,310 |
|
|
Advances Staff | 26,081 |
|
|
Additional Information:
- Equipments Rs 71,996
- Water Pump Rs 1,858
- Furniture Rs 1,172
3. Prepaid Insurance Rs 13,660
4. Prepaid Maintenance Rs 15,571
5. O/s Property Taxes Rs 5,97,603
6. Advance from members for service charges Rs 30,181
7. Tower rent received in advance Rs 44,065.
Solution:
Shark Co-Op Housing Society Ltd
INCOME & EXPENDITURE ACCOUNTParticulars | Rs | Rs | Particulars | Rs | Rs |
I. Property Expenses |
|
| I. Collection from Members for |
|
|
Property Taxes | 5,89,710 |
| -Property Expenses |
| 16,99,152 |
Add: O/s Property Taxes | 5,97,603 | 11,87,313 |
|
|
|
Water Charges |
| 1,30,485 |
|
|
|
Electricity charges |
| 3,41,324 |
|
|
|
Repairs & Maintenance | 1,40,616 |
|
|
|
|
Less: Prepaid | (15,571) | 1,25,045 | II. Collection from Members for |
|
|
|
|
| -Establishment Expenses | 11,57,017 |
|
Insurance Charges | 27,695 |
| Less: Advance | (30,181) | 11,26,836 |
Less: Prepaid | (13,660) | 14,035 |
|
|
|
|
|
|
|
|
|
II. Establishment Expenses |
|
| III. Interest & Dividend |
|
|
Housekeeping | 1,48,310 |
|
|
|
|
Security | 1,31,952 |
| Interest SB |
| 1,212 |
Salaries | 6,75,783 |
|
|
|
|
Audit Fees | 17,524 |
|
|
|
|
III. Other Expenses |
|
| IV. Other Income |
|
|
Depreciation |
|
| Tower Rent | 1,96,642 |
|
Equipments | 71,996 |
| Less: Advance | (44,065) | 1,52,577 |
Water Pump | 1,858 |
|
|
|
|
Furniture | 1,172 | 75,026 |
|
|
|
|
|
|
|
|
|
IV. Surplus/(Deficit) |
| 1,32,980 |
|
|
|
|
|
|
|
|
|
Total |
| 29,79,777 | Total |
| 29,79,777 |
Balance Sheet
Liabilities | Amount | Amount | Assets | Amount | Amount |
Share Capital |
|
| Cash & Bank Balance |
|
|
Authorised |
|
| Cash in hand | 14,984 |
|
28000 shares of Rs 50 each |
| 14,00,000 | At Bank (also called Deposits) | 2,36,071 | 2,51,055 |
Subscribed |
|
| Investments |
|
|
350 shares of Rs 50 each |
| 17,500 | Fixed Deposits | 61,37,752 |
|
Subscription/Deposits towards shares |
| - | Fixed Deposits SF | 26,90,000 |
|
Reserve Fund and Other Funds |
|
| Add: Accrued Interest | 70,299 | 88,98,051 |
Statutory Reserve Fund |
|
| Provident Fund Investments |
| - |
Opening | 1,35,515 |
| (including advances to provident fund) |
|
|
Add: Entrance Fees | 200 |
| Loans and Advances |
|
|
Add: Transfer Fees | 500 | 1,36,215 | Prepaid Insurance | 13,660 |
|
Sinking Fund |
|
| Prepaid Maintenance | 15,571 | 29,281 |
Opening | 67,12,745 |
| Sundry Debtors |
|
|
Addition | 5,71,596 |
| Dues from Members | 60,236 |
|
Interest on SF FD | 7,61,946 | 80,46,287 | Advances- Staff | 26,081 | 86,317 |
|
|
| Current Assets |
|
|
Staff Provident Fund |
| - | Fixed Assets |
|
|
Secured Loans |
| - | Equipments | 3,90,256 |
|
Unsecured Loans |
| - | Less: Depreciation | (71,996) | 3,18,260 |
Deposits |
| - | Furniture | 11,718 |
|
Current Liabilities and Provisions |
|
| Less: Depreciation | (1,172) | 10,546 |
Outstanding Expenses | 5,97,603 |
| Water Pump | 12,390 |
|
Advance from Members | 30,181 |
| Less: Depreciation | (1,858) | 10,532 |
Income received in advance | 44,065 | 6,71,849 |
|
|
|
|
|
| Other Expenses and Losses |
|
|
Unclaimed Dividend |
| - | Other Assets |
|
|
Interest due but not paid |
| - | Tata Power Deposit | 14,200 |
|
Other Liabilities |
| - | BMC Deposit for Water | 6,625 | 20,825 |
Income & Expenditure account |
|
|
|
|
|
Surplus for last year | 6,19,986 |
| Income & Expenditure account |
|
|
Add: Current year surplus | 1,32,980 | 7,52,966 |
|
|
|
|
|
|
|
|
|
Total |
| 96,24,817 | Total |
| 96,24,817 |