Table 3
General journal for 01 January 2013 y.
№ п/п
Content of transaction
Correspondence
Amount, uah.
Type of transaction
Дебет
Кредит
1
Thermal stoves received in LTD “Spektr”
15
63
13333,3
3
2
VAT
64
63
2666,7
2
3
Payment for stoves
63
31
16000,0
4
4
Sugar transmitted in production (230kg)
23
20
1288,0
1
5
All debts repaid to PE "Krems"
63
31
3000,0
4
6
Money received in repayment of the debt from PE "Tima"
31
36
900,0
1
7
Advance received from LTD “Lion”
31
681
51000,0
3
8
VAT
643
641
8500,0
2
9
Depreciation of software PC program 1S:Accounting accrued
92
133
240,0
1
10
Intangible assets purchased
15
63
1000,0
3
11
Cash received from current bank account to cashier's office to pay salaries
30
63
14000,0
3
12
Advances paid to accountable person for LVI purchasing
37
30
114,0
1
13
LVI received from accountable person
22
37
214,0
1
14
The amount of overspend money returned to accountable person
22
30
100,0
1
15
Salaries paid from cash account
66
30
12000,0
4
16
Unpaid salaries deposited
661
662
2000,0
2
17
Salaries accrued to production stuff
23
66
12000,0
3
18
Unified single social tax accrued on wage fond of production stuff (37%)
23
65
4440,0
3
19
Salaries accrued to sale stuff
93
66
35000,0
3
20
Unified single social tax accrued on wage fond of sale stuff (37%)
93
65
12950,0
3
21
Dept repaid to the budget
64
31
900,0
4
22
1st sort flour transmitted in production (500 kg)
23
20
2250,0
1
23
Special clothes spend on production needs
23
22
230,0
1
24
Tax on individual income withheld from salary
66
64
1000,0
2
25
Unified social tax withheld from accrued salary
66
65
2300,0
2
26
- 100 kg of oat cookie
- 200 kg of sweet straw
- 900 pack. of corn sticks
- 330 kg of milk crackers *
Transmitted from production to the warehouse
26
23
630,0
1340,0
2070,0
2145,0
6185,0
1
27а
Securities purchased
333
31
3400,0
1
27б
Foreign currency purchased
312
333
3400,0
1
28
Corn sticks, straw with sesame seeds and wafers sold to the LTD “Lion”
36
701
51000,0
3
29
VAT
701
641
8500,0
2
30
Проведено взаємозалік заборгованостей з ТзОВ “Ліон”
681
31
51000,0
4
31
Cost of sold:
- 2000 packs of corn sticks.
- 500kg of straw with sesame
- 250kg of lemon waffles
901
26
460,0
3700,0
2750,0
6910,0
1
32
Sale revenues written-off on financial results
701
79
42500,0
2
33
Cost of sold production written-off on financial results
79
90
6910,0
4
34
Sale expenditures written-off on financial results
79
93
47950,0
4
35
Financial results reflected
44
79
12360
2
Table.6
Turnover journal for 01 January 2013 y.
Code of account
Name of account
Balance on 01.01
Turnovers for month
Balance on 31.01
Debit
Credit
Debit
Credit
Debit
Credit
10
Fixed assets
2028260
2028260
12
Intangible assets
29960
29960
131
Depreciation of fixed assets
(1046700)
(1046700)
133
Depreciation of intangible assets
(7200)
240
(6960)
333
Money in national currency
22936
3400
3400
26336
14
Long-term financial investments
7400
7400
15
Capital investments
14333
14333
20
Production inventories
55614
3538
52076
22
LVI
12980
314
230
13064
23
Work in progress
20208
6185
25
Semi-finished products
14580
14580
26
Finished Products
36060
6185
6910
35335
30
Cash
134936
14000
12214
136722
311
Money on bank account in national currency
22936
51900
78500
(3664)
312
Money on bank account in foreign currency
112000
3400
115400
34
Notes Receivable-Current
361
Accounts Receivable
15880
51000
900
65980
371
Other Receivables
1000
114
214
900
38
Allowance for bad debts
(2000)
(2000)
39
Prepaid Expenses
1960
1960
40
Authorized capital
800000
800000
42
Additional capital
54800
54800
425
Other additional capital
22000
22000
43
Capital reserves
66081
66081
44
Retained earnings
24000
2348,4
21651.6
471
Ensure of Future Expenses and Payments
18000
18000
501
Long-term bank loan
90000
90000
601
Short-term bank loan
20000
20000
631
Accounts Payable
74400
23200
31000
82200
641
Payable to budget on taxes
13740
900
18000
30840
643
Tax liabilities
8500
-8500
644
Tax Credit
2667
-2667
65
Payments for insurance
16400
19690
36090
661
Payable to employees for remuneration
15200
17300
47000
44900
662
Payments to depositors
2000
2000
681
Payments for other operations
51000
51000
0
685
Payments to other creditors
28900
28900
701
Revenues from sales
51000
51000
0
791
Financial Results
54860
44848,4
(10011,6)
90
Product Cost
6910
6910
0
92
Administrative Costs
240
(240)
93
Advertasung expences
47950
47950
Total
1436682
1436682
431729,4
431729,4
1482982
1482982
Assets
Code of the line
At the beginning of the reporting period
At the end of the reporting period
1
2
3
4
І. Non-current assets
Intangible assets:
net book value
10
original value
11
7,788
7,788
depreciation
12
(2,16)
-2,184
Capital expenditures in progress
20
1,4333
Fixed assets (Property, Plant and Equipment (PPE)):
0
net book value
30
609,678
609,678
original value
31
0
depreciation
32
(314,01)
(314,01)
Long-term financial investments:
that are accounted for by the equity method
40
other financial investments
45
2,22
2,22
Long-term receivables
50
Deferred tax assets
60
Other non-current assets
70
303,516
304,7093
Total in section I
80
ІІ. Current assets
Inventories:
production inventories
100
24,9522
24,6068
animals in growing and fattening
110
work in progress
120
1,4023
finished products
130
11,6553
11,5828
Goods
140
Notes receivable
150
1,188
1,188
Receivables for goods, works and services:
net realizable value
160
2,976
7,986
original value
161
allowance for bad debts
162
Receivables on settlements:
with the budget
170
on advances paid
180
0,3
0,29
accrued incomes
190
internal settlements
200
Other current receivables
210
Current financial investments
220
Cash and its equivalents:
in national currency
230
6,8808
4,3994
in foreign currency
240
33,6
33,94
Other current assets
250
Total in section ІІ
260
81,5523
85,3953
ІІІ. PREPAID EXPENSES
270
0,588
0,588
Balance
280
385,6563
438,1793
Claim
Code of the line
At the beginning of the reporting period
At the end of the reporting period
І. Owners’ equity
Authorized capital
300
240
240
Share capital
310
Additional contributed capital
320
16,44
16,44
Other additional capital
330
6,6
6,6
Capital reserves
340
19,8243
19,8243
Retained earnings (Non-covered loss)
350
7,2
4,8516
Unpaid capital
360
( )
( )
Withdrawn capital
370
( )
( )
Total in section I
380
290,0643
287,7159
ІІ. Provisions for deferred expenses and payments
Provisions of payments to staff
400
18
18
Other provisions
410
Ear-market financing
415
( )
( )
Total in section ІІ
416
( )
( )
Withdrawn capital
420
Total in section I
430
18
18
ІІІ. Long-term liabilities
Long-term bank loans
440
27
27
Long-term financial liabilities
450
Deferred tax liabilities
460
Other long-term liabilities
470
Total in section ІІІ
480
27
27
ІV. Current liabilities
Short-term bank loans
500
6
6
Current maturity of long-term liabilities
510
Notes payable (issued)
520
Payables for goods, works and services
530
33,72
41,52
Current liabilities on settlements:
of prepayments received
540
1,47
1,47
with the budget
550
4,1220
10,055
of non-budget payments
560
of insurance
570
0,72
20,410
of labour remuneration
580
4,56
36,260
with participants
590
other settlements
600
Other current liabilities
610
(10,2516)
Total in section ІV
620
50,592
57,9434
V. Deferred Revenues
630
Balance
640
385,6563
438179,3