UNIVERSITI TUNKU ABDUL RAHMAN
UKAF1083 FINANCIAL ACCOUNTING II
ACADEMIC YEAR 2012/2013 (May 2012 trimester)
TUTORIAL ANSWERS
TUTORIAL 02
Perniagaan Rose
Statement of Comprehensive Income for the year ended 31 December 2010
RM
RM
RM
Sales
1,921,000
Less: Cost of goods sold
Opening inventories
58,600
Purchases
1,100,000
Less: Drawings of goods
(3,000)
Add: Carriage inwards
5,800
1,102,800
1,161,400
Less: Closing inventories
(25,000)
(1,136,400)
GROSS PROFIT
784,600
Less: Operating expenses
Carriage outwards
(20,000)
Discount allowed
(22,500)
Salaries expense
(280,000)
Stationeries expense
(50,000)
Insurance expense
(80,000)
Interest expense [17200+4000]
(21,200)
General expense
(37,000)
Depreciation exp Machinery
(2,000)
Depreciation exp Building
(24,000)
Bad debts [8400+1500]
(9,900)
Provision for doubtful debts
(2,995)
(549,595)
NET PROFIT
235,005
Statement of Financial Position as at 31 December 2010
Non current assets
Land
Machinery
Building
Current assets
Inventories
Account receivables
Less Provision for doubtful debts
Stationeries
Prepaid insurance
Cash [3000-1000]
Cost
RM
250,000
30,000
120,000
400,000
Acc. Dep
RM
12,000
48,000
60,000
RM
250,000
18,000
72,000
340,000
25,000
59,900
(2,995)
56,905
30,000
16,000
2,000
Equities & liabilities
Capital
Add: Net Profit
129,905
469,905
200,000
235,005
435,005
(44,000)
391,005
Less: Drawings
Long Term Liabilities
Long term Loan
Current Liabilities
Account payables
Interest payable
Bank Overdraft
NBV
40,000
12,400
4,000
22,500
38,900
469,905