| PROPERTY
AND ASSETS |
NOTES |
AMOUNT (IN TAKA) |
| 30.06.
2011 |
30.06.
2010 |
| FIXED
ASSETS
|
| Fixed
Assets at cost less depreciation |
3 |
16,712,715.00 |
14,669,669 |
| INVESTMENTS |
|
80,661,728 |
50,758,090 |
| Investment
in FDR, Savings |
4 |
57,000,000 |
40,150,000 |
| Investment
in FDR, LLP |
5 |
13,000,000 |
15,100,000 |
| Investment,
in FDR, DMP |
6 |
3,500,000 |
- |
| Investment,
LLP |
7 |
2,834,119 |
3,328,023 |
| Investment,
DMF |
8 |
27,609 |
180,067 |
| Investment
Scurity money |
9 |
300,00 |
- |
| Investment,
Depreciation Provision |
10 |
2,000,000 |
2,000,000 |
| Investment,
Emergency Fund FDR |
11 |
2,000,000 |
- |
|
|
| CURRENT
ASSETS |
|
741,796,229 |
634,353,873 |
| Assets
in Stock |
12 |
893,920 |
516,215 |
| Loan
receivable balance |
13 |
615,831,091 |
510,880,709 |
Secrued
Interest on FDR |
14 |
7,068,900 |
7,204,475 |
Staff
Advance |
15 |
6,240,088 |
3,611,295 |
Other
advance |
16 |
41,926,628 |
23,699,208 |
Cash
and bank balance |
17 |
69,835,602 |
88,441,971 |
|
Total Taka |
839,170,672 |
699,781,632 |
|
FUND AND LIABILITIES
CAPITAL ACCOUNT |
Capital Fund |
18 |
163,690,478 |
148,401,381 |
| FUND
LIABILITIES |
|
102,570,492 |
90,835,812 |
Staff
wlfare fund |
19 |
1,164,848 |
918,557 |
| Provident
Fund |
20 |
5,277,730 |
3,030,771 |
| Gratuity Fund
|
21 |
1,715,948 |
- |
| Emergency
Fund |
22 |
38,187,971 |
28,027,668 |
| Loan
Loss Provision Fund |
23 |
39,942,881 |
44,005,750 |
| Disaster
Management Fund |
24 |
5,930,425 |
4,786,454 |
Education
Scholarship Fund |
25 |
9,566,261 |
9,412,701 |
Innovation
Fund |
26 |
83,365 |
75,786 |
Center
Fund |
27 |
701,063 |
578,126 |
LONG
TERM LOAN |
|
257,310,073 |
191,550,502 |
Loan
from PKSF |
28 |
123,661,254 |
125,500,000 |
Loan
from other sources |
29 |
133,648,819 |
66,050,502 |
|
|
CURRENT
LIABILITIES |
|
295,090,422 |
252,398,924 |
Members
Savings |
30 |
219,873,118 |
193,232,066 |
Special
Savings |
31 |
64,627,414 |
52,186,899 |
Paribaric
Savings |
32 |
7,856,860 |
4,944,466 |
Savings
Account |
33 |
2,733,030 |
2,035,493 |
OTHER
CURRENT LIABILITIES |
|
20,509,208 |
16,595,013 |
Risk
Insurance |
34 |
5,448,174 |
3,148,352 |
Health
Program |
35 |
5,504,736 |
5,832,620 |
Security
money, Staff |
36 |
2,361,757 |
1,758,910 |
Others |
37 |
7,194,540 |
5,855,131 |
Total
Taka
|
839,170,672 |
699,781,632 |
| INCOME
AND EXPENDITURE ACCOUNT |
PARTICULARS |
30.06.11
(TK.) |
30.06.10
(TK.) |
INCOME
|
Service
Charges |
129,436,715 |
100,823,056 |
Interest
on Staff Advance |
157,133 |
97,393 |
Interest
on FDR |
5,130,771 |
4,040,514 |
House
Rent |
1,139,227 |
887,753 |
Bank
Interest |
76,173 |
388,239 |
Pass
book Sale |
159,628 |
154,205 |
Account
Closing Fee |
316,330 |
365,376 |
Interest
on Solar Loan |
1,914,062 |
1,158,318 |
Interest
on permanet program |
332,333 |
- |
News
Paper Sale |
12,762 |
13,165 |
Attendance
Register sale |
17,164 |
26,039 |
Other
Income |
1,955,012 |
348,606 |
Total
Taka |
140,647,311 |
108,302,664
|
EXPENDITURE:
|
OPERATING
EXPENSES: |
92,791,318 |
73,152,718 |
Salary
and Allowance |
59,569,466 |
45,032,207 |
Traveling
& conveyance |
4,713,360 |
3,747,403 |
Reporting,
Printing & Publication |
1,417,612 |
1,280,837 |
Stationery |
815,342 |
627,187 |
Office
Rent |
4,321,170 |
3,605,142 |
Utilities |
806,153 |
734,992 |
Postage,
Telephone |
665,208 |
626,472 |
Operarion
& Maintenance of Equitment |
474,325 |
572,126 |
Workshop/Seminer |
792,540 |
656,799 |
Fuel
& Maintenance |
1,114,544 |
620,775 |
Registration
& Insurance |
120,982 |
141,536 |
Bank
Charges |
834,017 |
913,734 |
Legal
Expense |
224,855 |
256,916 |
Carrying
& Transportation |
29,913 |
48,412 |
Advertisement |
211,503 |
110,730 |
Audit
fee |
35,000 |
54,000 |
Work
Aid |
58,410 |
79,221 |
| News Paper
|
190,536 |
167,080 |
| Resarch &
Development |
734,584 |
590,626 |
| Karmashala |
68,450 |
- |
| LLPE |
7,081,337 |
6,679,975 |
| DMFE |
1,298,145 |
1,124,896 |
| Agriculture
Program |
338,387 |
100,296 |
| Depreciation |
7,515,652 |
1,640,383 |
| Donation |
- |
40,000 |
| Contingencies |
406,064 |
312,608 |
| Education
Expenses |
563,006 |
595,512 |
| Contribution
to Provident Fund |
1,943,882 |
1,125,127 |
| Contribution
to Staff welfare Fund |
154,435 |
151,006 |
| Contribution
to Emergency Fund |
- |
151,006 |
| Contribution
to Gratuity |
1,715,948 |
- |
| INTEREST
ON LOAN |
8,957,931 |
8,942,897 |
| PKSF |
6,413,003 |
2,750,875 |
| Grhayan Tahbil |
- |
19,601 |
| Bank ASIA
Ltd. |
2,722,596 |
1,222,534 |
| BASIC Bank |
156,000 |
208,779 |
| Krishi Bank |
3,485,502 |
231,867 |
| BRAC Bank |
2,375,603 |
1,855,786 |
| Prime Bank
Ltd. |
624,658 |
- |
| One Bank
Ltd. |
163,836 |
- |
| Merkantile
Bank Ltd. |
92,603 |
- |
| Interest
on Staff welfare Found |
91,856 |
- |
| Interest
on Health Found |
541,447 |
- |
| Interest
on Scholarship Found |
903,760 |
- |
| Interest
on Provident Found (Staff) |
488,299 |
376,100 |
| Interest
on Staff welfare Found-Loan |
55,000 |
- |
| Interest
on Security money |
172,392 |
130,000 |
| Interest
on Innovation Found |
7,579 |
6,890 |
| Interest
on Provident Found (IDF) |
303,077 |
173,240 |
| Education
Scholarship Found |
- |
862,551 |
| Staff Welfare
Fund |
- |
50,000 |
| Grameen Foundation-USA |
360,720 |
327,927 |
| Health Program |
- |
504,301 |
| CDF |
- |
222,446 |
| INTEREST
PAID ON MEMBER'S SAVINGS: |
13,608,966 |
11,257,494 |
| Members Savings |
8,588,073 |
7,800,989 |
| Special Savings |
2,294,501 |
1,728,800 |
| Paribaric
Savings |
588,771 |
307,600 |
| Savings Account |
73,353 |
63,184 |
| Emergency
Fund |
1,847,964 |
1,221,394 |
| Risk Fund |
185,710 |
111,333 |
| Center Fund |
30,594 |
24,194 |
| EXCESS OF
INCOME OVER EXPENDITURE |
15,289,096 |
14,949,556 |
TOTAL
TAKA |
140,647,311 |
108,302,665 |
| RECEIPT
AND PAYMENT ACCOUNTS FOR THE YEAR ENDED 30 JUNE 2011 |
| RECEIPTS |
|
|
| Opening Balance
1 July 2010 |
88,441,971 |
41,641,223 |
| Cash in Hand |
1,500,453 |
2,733,947 |
| Cash at Bank |
86,941,518 |
38,907,276 |
| |
| Encashment
(Savings) of FDR |
36,650,000 |
11,000,000 |
| Encashment
(LLP) of FDR |
2,100,000 |
- |
| Loan Loss
Provision Found Investment |
684,023 |
303,418 |
| Disaster
Management Found Investment |
180,067 |
- |
| Interest
on FDR |
5,266,346 |
340,241 |
| Asset in
Stock |
743,515 |
469,144 |
| Loan Realised
from Members |
1,057,518,118 |
796,419,020 |
| Staff Advance
Realised |
2,906,514 |
2,165,118 |
| Other Advance |
28,652,261 |
9,013,138 |
| Members Savings |
102,695,400 |
80,663,954 |
| Special Savings |
63,890,375 |
56,315,599 |
| Paribaric
Savings |
3,346,182 |
2,667,944 |
| Savings Account |
3,807,738 |
16,107,791 |
| Emergency
Fund |
32,900,610 |
9,501,957 |
| Risk Insurance |
2,255,216 |
950,150 |
| Center Fund |
116,186 |
127,661 |
| Health Program |
- |
220,447 |
| Loan from
PKSF |
79,384,290 |
100,500,000 |
| Loan from
other Sources |
222,094,878 |
52,581,867 |
| Security
Money-Staff |
558,350 |
696,530 |
| Other Liabilities |
3,218,984 |
10,346,359 |
| Service Charge |
129,436,715 |
100,823,056 |
| Interest
from Staff Advance |
157,133 |
97,393 |
| Bank Interst |
76,173 |
388,239 |
| House Rent |
1,139,227 |
887,753 |
| Pass Book
Sale |
159,628 |
154,205 |
| Interest
on Solar Loan |
568,539 |
1,158,318 |
| News Paper
Sale |
12,762 |
13,165 |
| Account Clossing
Fee |
316,330 |
365,376 |
| Attendance
Register Sale |
17,164 |
26,039 |
| Other Income |
1,955,012 |
348,606 |
TOTAL
TAKA |
1,871,250,408 |
1,296,293,711 |
| PAYMENTS
|
| Loan
Disbursed |
1,162,468,500 |
884,646,500 |
| OPERATING
AND ADMINISTRATIVE COST: |
92,536,006 |
67,522,532 |
| Salary
and Allowance |
59,490,012 |
45,068,969 |
| Travelling
& Conveyance |
4,636,242 |
3,643,362 |
| Reporting,
Printing & Publication |
1,417,612 |
1,280,237 |
| Stationery |
815,342 |
627,187 |
| Office
Rent |
4,312,720 |
3,599,142 |
| Utilities |
772,710 |
708,412 |
| Postage
& Telephone |
661,165 |
626,042 |
| Operation
& Maintenance of Equipment |
474,325 |
572126 |
| Workshop/Seminer |
792,540 |
656,799 |
| Motor
Fuel & repair |
1,098,978 |
613,475 |
| Registration
and Insurance |
100,582 |
141,536 |
| Bank
Charges |
834,017 |
913,734 |
| Legal
Expense |
224,855 |
256,916 |
| Carrying
& Transport |
29,913 |
48,412 |
| Advertisment |
211,503 |
110,730 |
| Education
Expenses |
563,006 |
14,000 |
| Agriculture
Expenses |
338,387 |
- |
| Miscellaneous
Expenses |
406,064 |
312,608 |
| Work
Aid |
58,410 |
79,221 |
| News
Paper |
189,373 |
167,080 |
| Cost
of fund (Interst on Loan) |
13,928,724 |
5,939,354 |
| Research
& development |
734,584 |
586,471 |
| Human
research development |
444,942 |
138,161 |
| Contribution
to Emergency fund expenses |
- |
1,387,558 |
| Danation
Payment |
- |
40,000 |
| CAPITAL
EXPENDITURE |
3,758,698 |
6,748,822 |
| Land |
1,583,578 |
1,772,860 |
| Vehicle |
46,100 |
1,310,000 |
| Building |
150,102 |
2,398,990 |
| Equipment |
1,887,176 |
856,941 |
| Electrical
Installation |
184,233 |
210,270 |
| Furniture |
407,509 |
199,761 |
| CAPITAL
FUND |
486,880,439 |
222,777,723 |
| Investment
of FDR (Savings) |
57,000,000 |
14,000,000 |
| Investment
of FDR (LLP) |
10,000,000 |
1,500,000 |
| Investment,
Depreciation Provision |
- |
2,000,000 |
| Investment
of LLP |
190,119 |
- |
| Investment
of FDR (Emergency) |
2,000,000
|
- |
| Investment
of DMP |
27,609 |
- |
| Security
money, FDR |
300,000 |
- |
| Asset
in Stock |
1,121,220 |
516,215 |
| Security
Money-Staff |
127,895 |
365,400 |
| Health Program |
869,331 |
1799836 |
| Loan Refund
(PKSF) |
81,223,036 |
36,300,000 |
| Loan Refund
(other Sources) |
155,400,579 |
18,568,940 |
| Agriculture
Fund |
- |
74,238 |
| LLP Refund |
11,144,206 |
- |
| DMP Refund |
154,174 |
- |
| Members Savings
Returned |
84,642,421 |
83,574,761 |
| Special Savings
|
53,744,361 |
42,193,369 |
| Paribaric
Savings |
1,022,559 |
1,186,147 |
| Savings Account |
3,183,554 |
16,642,795 |
| Emergency
Grant Disbursed |
24,588,271 |
3,991,022 |
| Risk Insurance |
141,104 |
65,000 |
| OTHER
FUND |
55,771,163 |
26,156,163 |
| Other Advance |
45,202,525 |
13,417,831 |
| Staff Advance |
5,535,307 |
2,534,710 |
| Education
Scholarship Fund |
750,200 |
1,341,739 |
| Center Fund |
23,843 |
40,093 |
| Other |
4,259,288 |
8,821,790 |
| Closing Balance
30 June 2010 |
69,835,602 |
8,844,971 |
| Cash in Hand |
1,361,545 |
1,500,453 |
| Cash in Bank |
68,474,057 |
86,941,518 |
TOTAL
TAKA |
1,871,250,408 |
1,296,293,711 |
|
| [
Next Page ] » »
» |
|