Hockey Sporting Club had 92 members each of whom paid $150 for monthly subscriptions.

On April 1, 2020 the club owned fixtures valued at $15,500. Cash balance amounted to $6600 and 25 members were in arrears for March 31, 2020 subscriptions. Bar Stock was valued at $4000 and $2000 was owed for rent.

The following relates to the Clubs affairs during the month of April 2020.

Subscriptions received (including arrears for March 31, 2020) 11 750

Cash purchases for bar 2 750

Cash sales for bar 5 800

Rent paid (arrears for March 31, 2020 included) 8 000

Secretarys salary 5 000

Cash paid for repairs to premises 2 900

Cash purchase of an office chair 6 350

Donations received 6 000

Telephone bill paid 1 500

Sale of raffle tickets 4 800

Bar stocks on April 30, 2020 2 750

The fixtures were depreciated at the rate of 25% per annum.

You are required to prepare for the month ended April 30, 2020:

1. A statement showing the computation of the Accumulated Fund on April 1, 2020.