In: Accounting
The following beginning balances are given for ATB Company at 01.01.2020.
Account Name |
Amount (TL) |
Cash |
83.600 |
Banks |
19.000 |
Checks |
43.000 |
Accounts Receivable |
56.000 |
Notes Receivable |
67.400 |
Allowance for Uncollectible Accounts |
16.000 |
Inventory |
750.000 |
Prepaid Expenses - Rent |
50.400 |
Accounts Payable |
135.000 |
Notes Payable |
152.600 |
Dividends |
26.000 |
Tax payable |
71.800 |
Bank Loan |
228.000 |
Bonds Issued |
230.000 |
Buildings |
675.000 |
Furniture and fixture |
250.000 |
Accumulated Depreciation - Buildings |
30.000 |
Capital Stock |
537.000 |
Unearned Revenue |
110.000 |
Retained Earnings |
510.000 |
Required:
Propose a value for the accounts with a missing balance (marked with red) and/or add more accounts in order to make sure that the main accounting equation and the rule of totals for trial balance are applied.
WHAT İS İFRS ? İT REALLY HELPS ME A A LOT THANKS FOR YOUR CONCERN.
1) The initial trial balance at 001.2020.
In the Books of ABD
Trial Balance
For the month of Jan 2020
Debit Side | Credit Side | ||||
Sr no | Particular | Amt | Sr no | Particular | Amt |
1 | Cash | 83,600.00 | 1 | Accounts Payble | 1,35,000.00 |
2 | Banks | 19,000.00 | 2 | Notes Payble | 1,52,600.00 |
3 | Accounts Receivables | 56,000.00 | 3 | Dividends | 26,000.00 |
4 | Cheques | 43,000.00 | 4 | Tax Payble | 71,800.00 |
5 | Inventory | 7,50,000.00 | 5 | Bank loan | 2,28,000.00 |
6 | Prepaid Expensess-Rent | 50,400.00 | 6 | Bonds Issued | 2,30,000.00 |
7 | Buillding | 6,75,000.00 | 7 | Accumalated Depreciation-Buillding | 30,000.00 |
8 | Furniture & Fixture | 2,50,000.00 | 8 | Unearned revenues | 1,10,000.00 |
9 | Allowances for uncontrollable accounts | 16,000.00 | 9 | Retained Earnings | 5,10,000.00 |
10 | Missing Balance | 87,400.00 | 10 | Captial Stock | 5,37,000.00 |
Grand Total | 20,30,400.00 | 20,30,400.00 |
Note:- The missing balance marked with ...... which we have mentioned in the Red colour.
3)Unadjusted Trial Balance for the month of Jan 2020
In the Books of ABD
Trial Balance
For the month of Jan 2020
Debit Side | Credit Side | ||||
Sr no | Particular | Amt | Sr no | Particular | Amt |
1 | Cash | 83,600.00 | 1 | Accounts Payble | 1,35,000.00 |
2 | Banks | 19,000.00 | 2 | Notes Payble | 1,52,600.00 |
3 | Accounts Receivables | 56,000.00 | 3 | Dividends | 26,000.00 |
4 | Cheques | 43,000.00 | 4 | Tax Payble | 71,800.00 |
5 | Inventory | 7,50,000.00 | 5 | Bank loan | 2,28,000.00 |
6 | Prepaid Expensess-Rent | 50,400.00 | 6 | Bonds Issued | 2,30,000.00 |
7 | Buillding | 6,75,000.00 | 7 | Accumalated Depreciation-Buillding | 30,000.00 |
8 | Furniture & Fixture | 2,50,000.00 | 8 | Unearned revenues | 1,10,000.00 |
9 | Allowances for uncontrollable accounts | 16,000.00 | 9 | Retained Earnings | 5,10,000.00 |
10 | Captial Stock | 5,37,000.00 | |||
Grand Total | 19,43,000.00 | 20,30,400.00 |
5) The adjusted trial balance at 31.01.2020.
In the Books of ABD
Trial Balance
AS ON 31.01.2020
Debit Side |
Credit Side |
||||
Sr no |
Particular |
Amt |
Sr no |
Particular |
Amt |
1 |
CASH |
83.600 |
1 |
ALLOWANCE FOR BAD DEBT |
16.000 |
2 |
BANKS |
19.000 |
2 |
ACCOUNTS PAYABLE |
135.000 |
3 |
CHECKS |
43.000 |
3 |
NOTES PAYABLE |
152.600 |
4 |
ACCOUNTS RECEIVABLES |
56.000 |
4 |
TAX PAYABLE |
71.800 |
5 |
NOTES RECEIVABLES |
67.400 |
5 |
BANK LOAN |
228.000 |
6 |
INVENTORY |
750.000 |
6 |
BONDS ISSUED |
230.000 |
7 |
PREPAID EXPENSES-RENT |
50.400 |
7 |
ACCUMULATED DEP.-BUILDING |
30.000 |
8 |
INVENTORY |
750.000 |
8 |
CAPITAL STOCK |
537.000 |
9 |
BUILDINGS |
675.000 |
9 |
UNEARNED REVENUE |
110.000 |
10 |
FURNITURE & FIXTURE |
250.000 |
10 |
RETAINED EARNINGS |
510.000 |
Grand Total |
20,20,400 |
20,20,400 |
8) The statement of financial position at 31.01.2020.
ATP COMPANY STATEMENT OF FINANCIAL POSITION AS AT 31.01.2020 |
||
Particulars | Notes | |
Amount (TL) | ||
NON CURRENT ASSETS | ||
Property, plant and equipment and Investment Property | 1 | 895,000 |
Goodwill | ||
Advances for Capital Assets | ||
Intangible assets | ||
Investments | ||
Investments in associates | ||
Available for sale investments | ||
Receivables and other non-current Assets | ||
Deferred tax assets | ||
TOTAL NON CURRENT ASSETS | 895,000 | |
CURRENT ASSETS | ||
Inventories | 750,000 | |
Trade receivables | 2 | 123,400 |
Other current assets | 50,400 | |
Income tax assets | ||
Investments and financial receivables | ||
Cash and cash equivalents | 3 | 145,600 |
TOTAL CURRENT ASSETS | 1,069,400 | |
TOTAL ASSETS | 1,964,400 | |
SHAREHOLDERS' EQUITY | ||
Share capital | 537,000 | |
Reserves | ||
Retained earnings | 4 | 484,000 |
TOTAL SHAREHOLDERS’ EQUITY | 1,021,000 | |
NON CURRENT LIABILITIES | ||
Interest-bearing loans and short term borrowings | 5 | 458,000 |
Employee benefits liabilities | ||
Provisions | 16,000 | |
Deferred tax liabilities | ||
TOTAL NON CURRENT LIABILITIES | 474,000 | |
CURRENT LIABILITIES | ||
Banks overdrafts and short-term borrowings | ||
Interest-bearing loans and short term borrowings | ||
Trade payables | 6 | 287,600 |
Provisions | ||
Income tax liabilities | 71,800 | |
Other liabilities | 7 | 110,000 |
TOTAL CURRENT LIABILITIES | 469,400 | |
TOTAL LIABILITIES | 943,400 | |
TOTAL SHAREHOLDERS’ EQUITY AND LIABILITIES | 1,964,400 |
Notes to Accounts - | |
Note 1 - Property, plant and equipment and Investment Property | |
Particulars | Amount |
Buildings | 675,000 |
Less : Accumulated Depreciation | 30,000 |
Furniture and Fixtures | 250,000 |
895,000 | |
Note 2 - Trade Receivables | |
Particulars | Amount |
Account Receivable | 56,000 |
Notes Receivable | 67,400 |
123,400 | |
Note 3 - Cash and cash equivalents | |
Particulars | Amount |
Cash | 83,600 |
Bank | 19,000 |
Cheques | 43,000 |
145,600 | |
Note 4 - Retained Earnings | |
Particulars | Amount |
Opening Balance | 510,000 |
Less : Dividend | 26,000 |
484,000 | |
Note 5 - Interest-bearing loans and short term borrowings | |
Particulars | Amount |
Bank Loan | 228,000 |
Bonds Issued | 230,000 |
458,000 | |
Note 6 - Trade payables | |
Particulars | Amount |
Accounts Payable | 135,000 |
Notes Payable | 152,600 |
287,600 | |
Note 7 - Other Liabilities | |
Particulars | Amount |
Unearned Revenue | 110,000 |