SOLUTIONS OF EXAMPLE-3:
(Example-3 ile ilgili konuların ayrıntılı açıklaması Chapter 2 ve Chapter 3’tedir)
1.
a.
(1)
|
Debit
|
Credit
|
Prepaid expenses
|
48,000
|
|
Deposits and guarantees extended
|
8,000
|
|
Bank accounts
|
|
56,000
|
(2)
|
Detail
|
Debit
|
Credit
|
770 General administrative expenses
|
|
4,000
|
|
- Miscellaneous expenses
- Rent expense
|
4,000
4,000
|
|
|
Prepaid expenses
|
|
|
4,000
|
Since there are administrative offices in the apartment flat, the flat is used to carry out administrative functions. So it is 770 general administrative expenses.
b.
(1)
3,000 * 0.18 = 540 TL VAT
|
Debit
|
Credit
|
Materials inventory
|
3,000
|
|
VAT deductible
|
540
|
|
Cash
|
|
3,540
|
(2)
|
Detail
|
Debit
|
Credit
|
770 General administrative expenses
|
|
1,800
|
|
- Materials costs
|
1,800
|
|
|
Materials Inventory
|
|
|
1,800
|
Use of office supplies is 770 general administrative expenses.
c.
|
Detail
|
Debit
|
Credit
|
770 General administrative expenses
|
|
2,500
|
|
- Outsourced services
- Communication expenses
|
2,500
2,500
|
|
|
Prepaid expenses
|
|
|
2,500
|
Since it is related to the administrative offices, it is 770 general administrative expenses.
d.
30,000 * 0.8 = 24,000 TL
30,000 * 0.2 = 6,000 TL
|
Detail
|
Debit
|
Credit
|
740 Service cost
|
|
24,000
|
|
770 General administrative expenses
|
|
6,000
|
|
- Outsourced services
- Utility expenses
|
30,000
30,000
|
|
|
Bank accounts
|
|
|
30,000
|
Since 80 % of the building is used to provide medical service, 30,000 * 0.8 = 24,000 TL is related to providing service and 740 service cost. Since 20 % of the building is used for administrative functions, 30,000 * 0.2 = 6,000 TL is 770 general administrative expenses.
e.
|
Detail
|
Debit
|
Credit
|
770 General administrative expenses
|
|
20,000
|
|
- Miscellaneous expenses
- Legal expenses
|
20,000
20,000
|
|
|
Bank accounts
|
|
|
20,000
|
Court expenses are general expenses, so they are 770 general administrative expenses.
f.
|
Detail
|
Debit
|
Credit
|
770 General administrative expenses
|
|
1,500
|
|
- Taxes and duties
|
1,500
|
|
|
Cash
|
|
|
1,500
|
Since the sign tax is related to the administrative offices, it is 770 general administrative expenses.
g.
10,000 * 0.18 = 1,800 TL VAT
|
Detail
|
Debit
|
Credit
|
760 Selling, marketing, and delivery expenses
|
|
10,000
|
|
VAT deductible
|
|
1,800
|
|
- Miscellaneous expenses
- Advertising and promotion expenses
|
10,000
10,000
|
|
|
Bank accounts
|
|
|
11,800
|
Since the expense is related to advertisement, it is 760 selling, marketing, and delivery expenses.
h.
18,000 * 0.18 = 3,240 TL VAT
|
Detail
|
Debit
|
Credit
|
740 Service cost
|
|
18,000
|
|
VAT deductible
|
|
3,240
|
|
- Outsourced services
- Repair and maintenance expenses
|
18,000
18,000
|
|
|
Accounts payable
|
|
|
21,240
|
Since the buses are used to provide transportation service, repair and maintenance expenses of the buses are 740 service cost.
i.
5,000 * 0.18 = 900 TL VAT
|
Detail
|
Debit
|
Credit
|
760 Selling, marketing, and delivery expenses
|
|
5,000
|
|
VAT deductible
|
|
900
|
|
- Outsourced services
- Delivery expenses
|
5,000
5,000
|
|
|
Bank accounts
|
|
|
5,900
|
Since the expense is related to delivery, it is 760 selling, marketing, and delivery expenses.
2.
|
Debit
|
Credit
|
622 Cost of service sold
|
180,000
|
|
631 Selling, marketing, and delivery expenses
|
80,000
|
|
632 General administrative expenses
|
50,000
|
|
741 Service cost transfer account
|
|
180,000
|
761 Selling, marketing, and delivery expenses transfer account
|
|
80,000
|
771 General administrative expenses transfer account
|
|
50,000
|
3.
End of February
|
Debit
|
Credit
|
VAT Payable
|
52,000
|
|
VAT deductible
|
|
45,000
|
Taxes payable
|
|
7,000
|
End of March
|
Debit
|
Credit
|
VAT Payable
|
50,000
|
|
VAT carried forward
|
7,000
|
|
VAT deductible
|
|
57,000
|
End of April
|
Debit
|
Credit
|
VAT Payable
|
48,000
|
|
VAT deductible
|
|
38,000
|
VAT carried forward
|
|
7,000
|
Taxes payable
|
|
3,000
|
4.
Gross pay
|
Social security premium employee share (0.14)
|
Unemployment insurance premium employee share (0.01)
|
Income tax base
|
1,800
|
252
|
18
|
1,530
|
Income tax (0.15)
|
MLA
|
Income tax payable
|
Stamp duty (0.0075)
|
230
|
70
|
160
|
14
|
Net pay
|
Social security premium employer share (0.145)
|
Unemployment insurance premium employer share (0.02)
|
Total Cost
|
1,356
|
261
|
36
|
2,097
|
Calculations:
Social security premium employee share = 1,800 * 0.14 = 252 TL.
Unemployment insurance premium employee share = 1,800 * 0.01 = 18 TL.
Income tax base = 1,800 – 252 – 18 = 1,530 TL
Income tax = 1,530 * 0.15 = 230 TL.
Income tax payable = 230 – 70 = 160 TL.
Stamp duty = 1,800 * 0.0075 = 14 TL
Net pay = 1,800 – 252 – 18 – 160 – 14 = 1,356 TL
Social security premium employer share = 1,800 * 0.145 = 261 TL.
Unemployment insurance premium employer share = 1,800 * 0.02 = 36 TL.
Total cost = 1,800 + 261 + 36 = 2,097 TL.
Accounting record:
|
Detail |
Debit
|
Credit
|
770 General administrative expenses
|
2,097
|
|
|
- Salaries | 2,097 | ||
Bank accounts
|
|
1,356
|
|
Taxes payable
|
|
174
|
|
Social security premiums payable
|
|
567 |
770 General administrative expenses = Total cost (since the person is performing an administrative function)
Bank accounts = Net pay
Taxes payable = 160 + 14
Social security premiums payable = 252 + 18 + 261 + 36
5.
Gross pay
|
Social security premium employee share (0.14)
|
Unemployment insurance premium employee share (0.01)
|
Income tax base
|
5,800
|
812
|
58
|
4,930
|
Income tax (0.15)
|
MLA
|
Income tax payable
|
Stamp duty (0.0075)
|
740
|
55
|
685
|
44
|
Net pay
|
Social security premium employer share (0.145)
|
Unemployment insurance premium employer share (0.02)
|
Total Cost
|
4,201
|
841
|
116
|
6,757
|
Calculations:
Social security premium employee share = 5,800 * 0.14 = 812 TL.
Unemployment insurance premium employee share = 5,800 * 0.01 = 58 TL.
Income tax base = 5,800 – 812 – 58 = 4,930 TL
Income tax = 4,930 * 0.15 = 2740 TL.
Income tax payable = 740 – 55 = 685 TL.
Stamp duty = 5,800 * 0.0075 = 44 TL
Net pay = 5,800 – 812 – 58 – 685 – 44 = 4,201 TL
Social security premium employer share = 5,800 * 0.145 = 841 TL.
Unemployment insurance premium employer share = 5,800 * 0.02 = 116 TL.
Total cost = 5,800 + 841 + 116 = 6,757 TL.
Accounting record:
|
Detail |
Debit
|
Credit
|
740 Service cost
|
6,757
|
|
|
- Salaries | 6,757 | ||
Bank accounts
|
|
4,201
|
|
Taxes payable
|
|
729
|
|
Social security premiums payable
|
|
1,827 |
740 Service cost = Total cost (since the hostess is providing service)
Bank accounts = Net pay
Taxes payable = 685 + 44
Social security premiums payable = 812 + 58 + 841 + 116
6.
a.
Demand Deposit Account (Euro)
|
|
|
|
|
|
|
|
|
|
318,000
|
220,000
|
98,000
|
|
98,000 TL is the accounting account balance (the difference between debit total and credit total).
42,500 * 2.47 = 104,975 (The TL equivalent of Euro in the bank account as of 31 December)
The TL equivalent of the bank account as of 31 December must be equal to the accounting account balance as of 31 December. 104,975 – 98,000 = 6,975 TL. The accounting account balance is 6,975 TL less than the TL equivalent of the bank account. 6,975 TL must be debited (added) to the accounting account in order to make it equal to the TL equivalent of the bank account. The accounting record is shown below:
|
Debit
|
Credit
|
Bank accounts
- Demand deposit account Euro
|
6,975
|
|
Foreign exchange gain
|
|
6,975
|
b.
Demand Deposit Account (Euro)
|
|
|
|
|
|
|
|
|
|
270,000
|
150,000
|
120,000
|
|
120,000 TL is the accounting account balance (the difference between debit total and credit total).
45,000 * 2.45 = 110,250 (The TL equivalent of Euro in the bank account as of 31 December)
The TL equivalent of the bank account as of 31 December must be equal to the accounting account balance as of 31 December. 120,000 – 110,250 = 9,750 TL. The accounting account balance is 9,750 TL more than the TL equivalent of the bank account. 9,750 TL must be credited (subtracted) to the accounting account in order to make it equal to the TL equivalent of the bank account. The accounting record is shown below:
|
Debit
|
Credit
|
Foreign exchange loss
|
9,750
|
|
Bank accounts
- Demand deposit account Euro
|
|
9,750
|
7.
a.
|
Debit
|
Credit
|
Bank accounts
- Time deposit account (TL)
|
70,000
|
|
Bank accounts
- Demand deposit account (TL)
|
|
70,000
|
b. Interest = 70,000 * 0.09 * 30/365 = 518 TL.
|
Debit
|
Credit
|
Bank accounts
- Demand deposit account (TL)
|
70,518
|
|
Bank accounts
- Time deposit account (TL)
|
|
70,000
|
Interest Revenue
|
|
518
|
8.
a.
|
Debit
|
Credit
|
Bank accounts
- Time deposit account (TL)
|
50,000
|
|
Bank accounts
- Demand deposit account (TL)
|
|
50,000
|
b. Interest between 25 November-31 December 2013 (36 days) = 50,000 * 0.1 * 36/365 = 493 TL.
|
Debit
|
Credit
|
Accrued revenues
|
493
|
|
Interest revenue
|
|
493
|
c. Total interest = 50,000 * 0.1 * 90/365 = 1,233 TL.
493 TL of this interest belongs to 2013 and it was debited as accrued revenues on 31 December 2013. The remaining (1,233 – 493) 740 TL of interest is earned after 31 December. So, this interest belongs to 2014 and it must be recorded 2014’s interest revenue.
|
Debit
|
Credit
|
Bank accounts
- Demand deposit account (TL)
|
51,233
|
|
Bank accounts
- Time deposit account (TL)
|
|
50,000
|
Interest Revenue
|
|
740
|
Accrued revenues
|
|
493
|
9.
a. 60,000 * 2.76 = 165,600 TL.
|
Debit
|
Credit
|
Accounts receivable
|
165,600
|
|
Foreign sales
|
|
165,600
|
Cost of goods sold
|
120,000
|
|
Finished goods
|
|
120,000
|
b. 60,000 * 2.80 = 168,000 TL.
|
Debit
|
Credit
|
Bank accounts
|
168,000
|
|
Accounts receivable
|
|
165,600
|
Foreign exchange gain
|
|
2,400
|
10.
a. 80,000 * 2.82 = 225,600 TL.
|
Debit
|
Credit
|
Accounts receivable
|
1225,600
|
|
Foreign sales
|
|
225,600
|
Cost of goods sold
|
160,000
|
|
Finished goods
|
|
160,000
|
b. 80,000 * 2.74 = 219,200 TL.
|
Debit
|
Credit
|
Bank accounts | 219,200 | |
Foreign exchange loss
|
6,400
|
|
Accounts receivable
|
|
225,600
|
11.
a.
|
Debit
|
Credit
|
Allowance expenses
|
60,000
|
|
Allowance for doubtful accounts
|
|
60,000
|
b.
|
Debit
|
Credit
|
Bank accounts
|
60,000
|
|
Notes receivable
|
|
60,000
|
Allowance for doubtful accounts
|
60,000
|
|
Recovery from allowance loss
|
|
60,000
|
c.
|
Debit
|
Credit
|
Allowance for doubtful accounts
|
60,000
|
|
Notes receivable
|
|
60,000
|
12.
a.
Debit
|
Credit
|
|
Allowance expenses
|
30,000
|
|
Allowance for doubtful accounts
|
|
30,000
|
b.
|
Debit
|
Credit
|
Bank accounts
|
30,000
|
|
Accounts receivable
|
|
30,000
|
Allowance for doubtful accounts
|
30,000
|
|
Recovery from allowance loss
|
|
30,000
|
c.
|
Debit
|
Credit
|
Allowance for doubtful accounts
|
30,000
|
|
Accounts receivable
|
|
30,000
|
13.
a.
|
Debit
|
Credit
|
Domestic sales
|
137,000
|
|
Interest revenue
|
9,000
|
|
Foreign exchange gain
|
8,000
|
|
Recovery from allowance loss
|
10,000
|
|
Sale returns
|
|
7,000
|
Cost of merchandise sold
|
|
55,000
|
Selling, marketing, and delivery expenses
|
|
20,000
|
General administrative expenses
|
|
11,000
|
Commission expense
|
|
2,000
|
Allowance expenses
|
|
16,000
|
Foreign exchange loss
|
|
5,000
|
Period income
|
|
48,000
|
b.
|
Debit
|
Credit
|
Period income
|
48,000
|
|
Provision for corpoarate tax
|
|
9,000
|
Net period income
|
|
39,000
|
c.
BALANCE SHEET
ASSETS
|
|
LIABILITIES
|
|
Current assets
|
|
Short-term liabilities |
|
Cash and cash equivalents
|
93,000
|
Trade payables
|
85,000
|
Trade receivables (net)
|
121,000
|
Taxes and other duties payable
|
14,000
|
Inventories
|
42,000
|
Provision for corporate tax
|
9,000
|
Advance payments
|
9,000
|
Total short-term liabilities
|
108,000
|
Prepaid expenses and accrued revenues
|
20,000
|
Long-term liabilities
|
0
|
Total Current assets
|
285,000
|
SHAREHOLDERS' EQUITY
|
|
Non-current assets
|
|
Capital
|
503,000
|
Tangible assets
|
365,000
|
Net period income
|
39,000
|
Total non-current assets
|
365,000
|
Total shareholders’ equity
|
542,000
|
Total assets
|
650,000
|
Total liabilities and shareholders’ equity
|
650,000
|
INCOME STATEMENT
Sales revenue
|
137,000
|
Sale returns
|
(7,000)
|
Net sales revenue
|
130,000
|
Cost of merchandise sold
|
(55,000)
|
Gross Margin
|
75,000
|
Selling, marketing, and delivery expenses
|
(20,000)
|
General administrative expenses
|
(11,000)
|
Operating Income
|
44,000
|
Other gains and losses
|
|
Interest revenue
|
9,000
|
Foreign exchange gain
|
8,000
|
Recovery from allowance loss
|
10,000
|
Commission expense
|
(2,000)
|
Allowance expenses
|
(16,000)
|
Foreign exchange loss
|
(5,000)
|
Period Income
|
48,000
|
Corporate tax
|
(9,000)
|
Net Period Income
|
39,000
|
Explanations:
Cash and cash equivalents = Cash + bank accounts
Trade receivables (net) = Accounts receivable + notes receivable + credit card receivables + deposits and guarantees extended – allowance for doubtful accounts
Inventories = Materials inventory + merchandise inventory
Prepaid expenses and accrued revenues = Prepaid expenses + accrued revenues
Tangible assets = Buildings + furniture and fixtures + vehicles + machinery and equipment
Trade payables = Accounts payable + notes payable + deposits and guarantees received
Taxes and other duties payable = Taxes payable + social security premiums payable