7.2 Malcolm’s trial balance as at 30 June 20X2 was as follows:

£ £

Capital account as at 1 July 20X1 29,000 Creditors 21,000 Debtors 22,650 Cost of goods sold 144,000 Drawings 32,100 Sales 243,000 Stock 36,000 Vehicles 21,000 Wages expense 14,250 Sundry expenses 3,000 Rent expense 13,500 Insurance expense 2,000 Cash at bank 4,500 293,000 293,000 The following information is relevant:

1. Wages payable but unpaid at 30 June 20X2 amounted to £750.

2. Rent accrued but unpaid at 30 June 20X2 amounted to £3,000.

3. The figure of insurance expenses includes a prepayment at 30 June 20X2 of £1,000.

4. The vehicles are to be depreciated at the rate of 25 per cent per annum. As the vehicles were purchased at the beginning of the year, no depreciation has yet been charged. A full year’s depreciation is now to be charged.

5. Bad debts of £2,650 are to be written off and provision is to be made for doubtful debts amounting to 10 per cent of the remaining debtors.

Required:

Prepare Malcolm’s profit and loss account for the year ended 30 June 20X2 and his balance sheet as at that date.