In: Accounting
Question 1
The following trial balance was extracted from Perniagaan Kucar
Kacir (PKK) on 31 st December 2013.
Debit Credit
Capital 14,500
Cash at bank 900
Cash in hand 21000
Discount allowed 560
Discount received 500
Drawings 2,500
Machine at cost 1 ,700
Fittings at cost 10,500
Electricity 900
Rent 1 ,850
Purchases 13,000
Sales 20,000
Inventory as at 1 st January 2013 1 ,800
Account payables 6,910
Account receivables 2,200
41ß10 41 910
Additional information:
Inventory as at 31 st December 2013 RM3,000. ii. Prepaid rent is
RM200.
Accrued electricity is RMI 50.
Depreciation for fittings is RM500 per annum.
Machine is depreciated at 10% per annum on the original cost.
From the above information, you are required to:
a) Prepare Statements of Comprehensive Income (Income Statement)
for the year ended
31 st December 2013.
b) Prepare Statements of Financial Position (Balance Sheet) as at
that date.
Perniangaan Kucar Kachir | ||
Income Statement | ||
For the year ended 31 December 2013 | ||
Sales | 20000 | |
Less:- Cost of Goods Sold | ||
Opening Inventory | 1800 | |
Add:- Purchases | 13000 | |
Less:- Closing Inventory | 3000 | |
Cost of Goods sold | 11800 | |
Gross Profit | 8200 | |
LESS:- Operating Expense | ||
Electricity Expense | 900 | |
Add:- Accured Electricity | 150 | 1050 |
Rent | 1850 | |
Less:- Prepaid Rent | 200 | 1650 |
Depreciation:- | ||
Fitting | 500 | |
Machine(10% of 1700) | 170 | 670 |
Operating Income | 4830 | |
Less:- Non Operating Income/expense | ||
Discount Received | 500 | |
Discount Allowed | -560 | |
Net Income | 4770 |
Perniangaan Kucar Kachir | |||||||
Balance Sheet as on 31 December 2013 | |||||||
Asset | Amount | Liabilities | Amount | ||||
Machine | 1700 | Capital | 14500 | ||||
Less:- Depreciation | 170 | 1530 | Add:- Profit for the year | 4770 | |||
Fitting | 10500 | Less:- Drawings | -2500 | 16770 | |||
Less:- Depreciation | 500 | 10000 | |||||
Inventory | 3000 | ||||||
Account Receivable | 2200 | Account Payable | 6910 | ||||
Cash at Bank | 900 | Accured Electricity | 150 | ||||
Cash in Hand | 21000 | ||||||
Prepaid Rent | 200 | ||||||
TOTAL | 38830 | TOTAL | 23830 | 15000 | |||
Trial Balance | |||||
Debit | Credit | ||||
1800 | |||||
900 | 14500 | ||||
21000 | 500 | ||||
560 | |||||
2500 | |||||
1700 | |||||
10500 | |||||
900 | |||||
1850 | 20000 | ||||
13000 | |||||
2200 | 6910 | ||||
56910 | 41910 | 15000 | difference | ||
One Figure is missing in the trail balance as there is a difference of 15000 is trial balance and the same difference is in Balance SHeet please check the given details again and adjust accordinglly.