In: Accounting
Amanah Berhad is a furniture manufacturer which is based in Pasir Gudang. The following trial balance was taken from the books of Amanah Berhad on 31 December 2020.
Amanah Berhad Trial Balance as at 31 December 2020 |
||
Account |
Debit (RM) |
Credit (RM) |
Cash |
12,000 |
|
Inventory (1 January 2020) |
44,000 |
|
Accounts receivables |
40,000 |
|
Note receivables |
7,000 |
|
Allowances for Doubtful Debt Account |
1,800 |
|
Prepaid insurance |
4,800 |
|
Equipment |
105,000 |
|
Accumulated depreciation –Equipment |
15,000 |
|
Account payable |
10,800 |
|
Share capital - Ordinary |
44,000 |
|
Retained earnings |
60,360 |
|
Sales revenue |
260,000 |
|
Cost of goods sold |
111,000 |
|
Salaries and wages expense |
50,000 |
|
Advertising expense |
5,360 |
|
Rent expense |
12,800 |
_____ _ |
Total |
391,960 |
391,960 |
Additional information:
(i) Insurance expired during the year, RM2,000.
(ii) Estimated bad debts, 5% of the accounts receivable.
(iii) Depreciation on equipment, 10% per year.
(iv) Interest at 5% is receivable on the note for one full year.
(v) Rent paid in advance, RM5,400 (originally charged to expense).
(vi) Accrued salaries and wages at December 31, RM5,800.
(vii) Advertising paid in advance, RM560 (originally charged to expense).
Required;
(a) Prepare adjusting journal entries for the above items.
(b) Prepare Income Statement of Amanah Berhad for the year ended 31 December 2020.
(c) Prepare Statement of Financial Position of Amanah Berhad as at 31 December 2020.
Date | Particulars | Debit | Credit |
Insurance Charges A/c | 2000 | ||
Prepaid Insurance A/c | 2000 | ||
( Insurance expired during the year, RM2,000.) | |||
Allowance for doubtful Accounts | 200 | ||
Accounts Receivable A/c | 200 | ||
(Estimated bad debts, 5% of the accounts receivable,1800 already provided) | |||
Depreciation A/c | 9000 | ||
Accumulated depreciation –Equipment | 9000 | ||
(Depreciation on equipment, 10% per year)(105000-15000)*10% | |||
Profit and Loss A/c | 9000 | ||
Depreciation A/c | 9000 | ||
(Charged to incone statement) | |||
Interest On Note Receivable A/c | 350 | ||
Interest Income A/c | 350 | ||
(Interest at 5% is receivable on the note for one full year) | |||
Prepaid Rent A/c | 5400 | ||
Rent Expenses A/c | 5400 | ||
(Rent paid in advance, RM5,400 (originally charged to expense)) | |||
Salaries and wages Expense A/c | 5800 | ||
Salaries and wages Payable A/c | 5800 | ||
(Accrued salaries and wages at December 31, RM5,800) | |||
Prepaid Advertising Charges A/c | 560 | ||
Advertising Expense A/c | 560 | ||
(Advertising paid in advance, RM560 (originally charged to expense)) |
Amanah Berhad | |
Statement of Income for the year ending 31 December 2020 | |
Particulars | Amount |
Income | |
Revenue From Sales | 260000 |
Other Income | |
Interest Income | 350 |
Total | 260350 |
Expenses | |
Cost of Goods Sold | 111000 |
Salaries and Wages | 55800 |
Advertising Expenses | 4800 |
Depreciation and Amortization | 9000 |
Rent expense | 7400 |
Insurance Charges | 2000 |
Provision for Bad debts | 200 |
Total Expense | 190200 |
Net Profit | 70150 |
Amanah Berhad | |
Statement of Financial Position as at 31 December 2020 | |
LIABILITIES | |
Equity and Share Capital | |
Share capital Ordinary | 44000 |
Reserves and Surplus | |
Retained earnings | 60360 |
Net Income for the year ended 31-December-2020 | 70150 |
Short term Liabilities | |
Provision for Doubtful debts at 31-December-2020 | 2000 |
Accumulated Depreciation | |
- Equipment | 24000 |
Other Current Liabilities | |
Trades Payable | 10800 |
Salaries and wages Payable A/c | 5800 |
Total | 217110 |
ASSETS | |
(I)Fixed Assets | |
(a) Tangible Assets | |
Equipment | 105000 |
Other Non Current Assets | |
Notes Receivable | 7000 |
Current Assets | |
Trade Receivable | 40000 |
Inventory | 44000 |
Cash and Cash equivalents | 12000 |
Other Current Assets | |
Prepaid Insurance | 2800 |
Interest On Note Receivable A/c | 350 |
Prepaid Rent | 5400 |
Prepaid Advertising Charges | 560 |
Total | 217110 |