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.
a.) | S.No. | Account Titles | Debit RM | Credit RM | |
(i) | Insurance Expense | 2,000 | |||
Prepaid insurance | 2,000 | ||||
(ii) | Bad Debt Expense | 200 | |||
Allowance for Doubtful Debt Account | 200 | ||||
(40,000 x 5% ) - 1,800 | |||||
(iii) | Depreciation Expense | 10,500 | |||
Accumulated Depreciation -Equipment | 10,500 | ||||
(105,000 x 10% ) | |||||
(iv) | Interest Receivable | 350 | |||
Interest revenue | 350 | ||||
(7,000 x 5% ) | |||||
(v) | Prepaid Rent | 5,400 | |||
Rent Expense | 5,400 | ||||
(vi) | Salaries and wages expense | 5,800 | |||
Salaries and wages payable | 5,800 | ||||
(vii) | Prepaid Advertising | 560 | |||
Advertising Expense | 560 | ||||
b.) | Amanah Berhad | ||
Income Statement | |||
Year Ended December 31,2020 | |||
Amount in RM | |||
Revenue: | |||
Sales Revenue | 260,000 | ||
Interest Revenue | 350 | ||
Total revenue | 260,350 | ||
less: Expenses: | |||
Cost of Goods sold | 111,000 | ||
Salary & wages Expense ( 50,000 + 5,800 ) | 55,800 | ||
Insurance Expense | 2,000 | ||
Bad Debt Expense | 200 | ||
Depreciation expense | 10,500 | ||
Rent Expense ( 12,800 - 5,400 ) | 7,400 | ||
Advertising Expense ( 5,360 - 560 ) | 4,800 | ||
Net Income (loss) | 68,650 | ||
2.) | Amanah Berhad Balance Sheet at December 31,2020 | ||
Assets | Amount in RM | ||
Non-current assets | |||
Equipment , Net of Depreciation | 79,500 | ||
( 105,000 - 15,000 - 10,500 ) | |||
Current assets | |||
Cash | 12,000 | ||
Accounts Receivables (net of allowance ) | 38,000 | ||
( 40,000 - 1,800 - 200 ) | |||
Notes Receivable | 7,000 | ||
Interest receivable | 350 | ||
Prepaid Insurance ( 4,800 - 2,000 ) | 2,800 | ||
Prepaid Rent | 5,400 | ||
Prepaid Advertising | 560 | ||
Inventory | 44,000 | ||
Total Assets | 89,610 | ||
Equity & Liabilities | |||
Equity | |||
Share Capital -ordinary | 44,000 | ||
Retained Earnings ( 60,360 + 68,650 ) | 129,010 | ||
Current Liabilities | |||
Accounts Payable | 10,800 | ||
Salaries Payable | 5,800 | ||
Total Equity & Liabilities | 189,610 | ||
- |