17. Cost Sheet
Operating Costsheet for the year ended 31st Dec 2012
Particulars
Fixed Cost
Rent(48000*9)
Deposit
Salary to staff(5000*2*9)+(2000*9)
Furnitures
Computers(30000*2)
Telephones(1000*5)
Portal Expense
Depreciation
Total Fixed Cost
Variable Cost
Repairs and Maintainance
Electricity
Telephone expenses
Printing ans Stationary
Miscellaneous Expenses
Travelling Expenses
Legal Expenses
Advertisement Expense
Total Variable Cost
Total Cost
Amount
432000
350000
108000
50000
60000
5000
7000
5000
1017000
20000
24000
18000
5000
10000
3000
20000
34000
134000
1151000
18. Particulars
Amount
Particulars
To Advertisement
34000By Fees Received
To Salaries to staff
Amount
176040
(27 Clients)
(5000*2*9)
(2000*9)
108000
By Commission Received (12000*27)
324000
By Membership Fees
To Electricity
15000
24000By Loss
To Travelling Expenses
158960
3000
To Repair and Maintenance
20000
To Rent (48000*9)
432000
To Telephone Expenses
18000
To Printing and Stationary
5000
To Miscellaneous Expenses
10000
To legal Expenses
20000
674000
674000