Show your workings. “The following balances have been extracted from the books of Porter Ltd as at 31 December 2020. DR £ CR £ £1 ordinary shares 360,000 6% preference shares 360,000 5% debentures 288,000 Share premium account 198,000 Debenture interest paid 7,200 Interim dividend paid on preference shares 10,800 Bad debts written off 12,168 Provision for doubtful debts 14,688 Cash in hand 11,376 Debtors & Creditors 113,400 46,800 Bank balance 227,520 Land at cost 324,000 Buildings at cost 684,000 Fixtures and fittings at cost 396,000 Accumulated depreciation: Buildings 108,000 Accumulated depreciation: Fixtures 180,000 Retained profits 67,752 Purchases 789,408 Sales 1,440,000 Stock 256,464 Wages and salaries 105,819 General expenses 125,085 3,063,240 3,063,240 “Additional information” “Porter Ltd carries 5 separate items of inventory. Inventory at 31 December 2020 has been counted and valued as follows: Product Valued at cost Valued at Net Realisable value £ £ A 75,918 90,000 B 77,109 60,000 C 48,921 60,000 D 63,063 60,000 E 34,989 45,000 Total 300,000 315,000 “Included in general expenses is an invoice for business rates amounting to £5,400 covering the year to 30 April 2021, which has been paid in full.” “Wages and salaries for December 2020 amounting to £9,735 will be paid at the end of January 2021 and have not yet been accounted for.” “Depreciation is to be provided as follows:” “Buildings: 12% on a straight line basis.” “Fixtures and fittings: 22% on reducing balance basis.” “The directors wish to make the following adjustments to debtors:” “Write off a further debt of £2,190.” “Make a specific provision of 12% against a debtor who owes £1,000.” “Make a 10% general provision on remaining debtors.” “The corporation tax for the year has been estimated at £45,000 which is payable on 1st October 2021.” “The directors propose to pay the preference dividend and a 4% ordinary dividend.” “Required” “Prepare Porter Ltd’s Profit & Loss account for the year ended 31 December 2020 and a Balance Sheet as at that date.”
Show your workings.
“The following balances have been extracted from the books of Porter Ltd as at 31 December 2020.
|
DR |
CR |
£1 ordinary shares |
360,000 |
|
6% |
360,000 |
|
5% debentures |
288,000 |
|
Share premium account |
198,000 |
|
Debenture interest paid |
7,200 |
|
Interim dividend paid on preference shares |
10,800 |
|
|
12,168 |
|
Provision for doubtful debts |
14,688 |
|
Cash in hand |
11,376 |
|
Debtors & Creditors |
113,400 |
46,800 |
Bank balance |
227,520 |
|
Land at cost |
324,000 |
|
Buildings at cost |
684,000 |
|
Fixtures and fittings at cost |
396,000 |
|
|
108,000 |
|
Accumulated depreciation: Fixtures |
180,000 |
|
Retained profits |
67,752 |
|
Purchases |
789,408 |
|
Sales |
1,440,000 |
|
Stock |
256,464 |
|
Wages and salaries |
105,819 |
|
General expenses |
125,085 |
|
|
3,063,240 |
3,063,240 |
“Additional information”
- “Porter Ltd carries 5 separate items of inventory. Inventory at 31 December 2020 has been counted and valued as follows:
Product |
Valued at cost |
Valued at Net Realisable value |
£ |
£ |
|
A |
75,918 |
90,000 |
B |
77,109 |
60,000 |
C |
48,921 |
60,000 |
D |
63,063 |
60,000 |
E |
34,989 |
45,000 |
Total |
300,000 |
315,000 |
- “Included in general expenses is an invoice for business rates amounting to £5,400 covering the year to 30 April 2021, which has been paid in full.”
- “Wages and salaries for December 2020 amounting to £9,735 will be paid at the end of January 2021 and have not yet been accounted for.”
- “Depreciation is to be provided as follows:”
- “Buildings: 12% on a straight line basis.”
- “Fixtures and fittings: 22% on reducing balance basis.”
- “The directors wish to make the following adjustments to debtors:”
- “Write off a further debt of £2,190.”
- “Make a specific provision of 12% against a debtor who owes £1,000.”
- “Make a 10% general provision on remaining debtors.”
- “The corporation tax for the year has been estimated at £45,000 which is payable on 1st October 2021.”
- “The directors propose to pay the preference dividend and a 4% ordinary dividend.”
“Required”
“Prepare Porter Ltd’s Profit & Loss account for the year ended 31 December 2020 and a
Step by step
Solved in 5 steps with 4 images