The following is the Receipts and Payments Account of Golden Age Charitable Trust for the year ended 31st March 2024. Prepare the Income and Expenditure Account for the year and a Balance Sheet as on 31.3.2024.
Receipts and Payments Account for the year ended 31.3.2024
| Receipts | ₹ | Payments | ₹ |
|---|---|---|---|
| To Balance b/d (Cash ₹4,000 + Bank ₹36,000) | 40,000 | By Salaries | 60,000 |
| To Subscriptions | 2,10,000 | By Rent | 22,000 |
| To Donation for Building (specific) | 50,000 | By Printing and Stationery | 8,000 |
| To Interest on Investments | 9,000 | By Furniture purchased (1.10.2023) | 20,000 |
| To Life Membership Fees | 15,000 | By Investments purchased | 40,000 |
| By Balance c/d | 1,74,000 | ||
| Total | 3,24,000 | Total | 3,24,000 |
Balance Sheet as on 1.4.2023 showed: Cash in hand ₹4,000, Cash at Bank ₹36,000, Building ₹3,00,000, Furniture ₹40,000, 10% Investments ₹1,00,000, Outstanding Subscription ₹5,000; Outstanding Rent ₹2,000, Subscription received in advance ₹3,000.
Additional information: (i) Subscription outstanding on 31.3.2024 ₹9,000; subscription received in advance on 31.3.2024 ₹4,000. (ii) Rent outstanding on 31.3.2024 ₹3,000. (iii) Depreciate Furniture @10% p.a. (full year on the opening ₹40,000, half-year on the ₹20,000 furniture purchased on 1.10.2023). (iv) Depreciate Building @2.5% p.a. on ₹3,00,000. (v) No interest is accrued or receivable on the ₹40,000 Investments purchased during the year, but the full year's 10% interest on the opening ₹1,00,000 Investments should be accounted for on the accrual basis. (vi) The Donation for Building and the Life Membership Fees are to be capitalised, the former as a separate Building Fund.
Step 1 — Find the opening Capital Fund (Statement of Affairs as on 1.4.2023).
Total Assets = 4,000 + 36,000 + 3,00,000 + 40,000 + 1,00,000 + 5,000 = ₹4,85,000
Total Liabilities = 2,000 + 3,000 = ₹5,000
Opening Capital Fund = 4,85,000 − 5,000 = ₹4,80,000
Step 2 — Adjust Subscription.
2,10,000 − 5,000 (opening outstanding) + 9,000 (closing outstanding) − 4,000 (closing advance) + 3,000 (opening advance) = ₹2,13,000
Step 3 — Adjust Rent.
22,000 − 2,000 (opening outstanding) + 3,000 (closing outstanding) = ₹23,000
Step 4 — Depreciation on Furniture.
On opening ₹40,000 @10% (full year) = ₹4,000. On new ₹20,000 (purchased 1.10.2023, so 6 months) @10% = ₹1,000. Total depreciation = ₹5,000. Closing Furniture = 40,000 + 20,000 − 5,000 = ₹55,000.
Step 5 — Depreciation on Building.
2.5% of ₹3,00,000 = ₹7,500. Closing Building = 3,00,000 − 7,500 = ₹2,92,500.
Step 6 — Interest on Investments (accrual basis).
Full year's interest on opening ₹1,00,000 @10% = ₹10,000, but only ₹9,000 was received in cash, so ₹1,000 is accrued (outstanding) interest receivable. Interest for the Income and Expenditure Account = 9,000 + 1,000 = ₹10,000. (No interest is accrued on the ₹40,000 Investments purchased during the year, per the given information.) Closing Investments = 1,00,000 + 40,000 = ₹1,40,000.
Step 7 — Exclude capital items. Donation for Building (₹50,000, capitalised to a separate Building Fund) and Life Membership Fees (₹15,000, capitalised to the Capital Fund) are excluded from the Income and Expenditure Account. Furniture and Investments purchased are capital expenditure, excluded except for their depreciation impact already applied above.
Step 8 — Income and Expenditure Account for the year ended 31.3.2024
| Expenditure | ₹ | Income | ₹ |
|---|---|---|---|
| To Salaries | 60,000 | By Subscriptions | 2,13,000 |
| To Rent | 23,000 | By Interest on Investments | 10,000 |
| To Printing and Stationery | 8,000 | ||
| To Depreciation on Furniture | 5,000 | ||
| To Depreciation on Building | 7,500 | ||
| To Surplus | 1,19,500 | ||
| Total | 2,23,000 | Total | 2,23,000 |
Check: Income = 2,13,000 + 10,000 = 2,23,000. Expenditure (excl. Surplus) = 60,000 + 23,000 + 8,000 + 5,000 + 7,500 = 1,03,500. Surplus = 2,23,000 − 1,03,500 = 1,19,500.
Step 9 — Closing Capital Fund.
Opening Capital Fund ₹4,80,000 + Surplus ₹1,19,500 + Life Membership Fees ₹15,000 = ₹6,14,500
Step 10 — Balance Sheet as on 31.3.2024
| Liabilities | ₹ | Assets | ₹ |
|---|---|---|---|
| Capital Fund | 6,14,500 | Cash and Bank (Balance c/d) | 1,74,000 |
| Building Fund (Specific Donation) | 50,000 | Building (net of depreciation) | 2,92,500 |
| Outstanding Rent | 3,000 | Furniture (net of depreciation) | 55,000 |
| Subscription received in advance | 4,000 | Investments | 1,40,000 |
| Outstanding Subscription | 9,000 | ||
| Accrued Interest on Investments | 1,000 | ||
| Total | 6,71,500 | Total | 6,71,500 |
Surplus for the year ended 31.3.2024 = ₹1,19,500; Balance Sheet as on 31.3.2024 totals ₹6,71,500 on both sides.
Unlock everything free for 14 days
- Full step-by-step solutions
- Concept-first explanations
- Methods, shortcuts & mistakes
- PYQ mapping + timed mock tests
Full access for 14 days. No credit card required.