| | | | | | | | Khan Limited |
| | Adjusting Entries | | | | | | Adjusted Trial Balance |
| | Transaction | Particulars | Debit | Credit | | | For the period ending 31, 3, 2015 |
| | 2 | salaries &Wages Expense | 3610 | | | | | Dr. (£) | Cr. (£) |
| | | Salaries &Wages payable | | 3610 |
| | | (Salaries &Wages accrued) | | | | | Plant and Machinery (cost) | 14,000 |
| | 3 | Prepaid Rent | 670 | | | | Plant and Machinery- accumulated depreciation | | 4,500 |
| | | Rent | | 670 | | | Equipment (cost) | 9,500 |
| | | (Prepaid Rent) | | | | | Equipment - accumulated depreciation | | 2,475 |
| | | | | | | | Motor vehicle (purchased 1 April 2011) | 12,000 |
| | 4 | Depreciation Expenses | 475 | | | | Motor vehicle- accumulated depreciation | | 4,980 |
| | | Equipment-Accumulated dep. | | 475 | | | Opening inventory (stock) | 5,600 |
| | | (To record depreciation)5%*9500 | | | | | Trade receivables | 12,000 |
| | | | | | | | Wages and Salaries Payable | | 3610 |
| | | Depreciation Expenses | 1400 | | | | Tax Payable | | 3200 |
| | | Plant& Machinery-Accumulated dep. | | 1400 | | | Trade payables | | 17,000 |
| | | (To record depreciation)10%*9500 | | | | | Cash in hand / Bank | 15,610 |
| | | | | | | | Prepaid Rent | 670 |
| | | Depreciation Expenses | 1400 | | | | Ordinary Share Capital of £1 share each | | 26,660 |
| | | Motor Vehicle-Accumulated dep. | | 1400 | | | Revenue | | 167,150 |
| | | (To record depreciation)10%*9500 | | | | | Purchases | 54,100 |
| | | | | | | | Returns outwards | | 1,200 |
| | 5 | Tax expense | 3200 | | | | Water bills | 4,150 |
| | | Tax payable | | 3200 | | | Delivery Cost | 3,600 |
| | | (Tax accrued) | | | | | Discount allowed to customers | 2,150 |
| | | | | | | | Wages and Salaries Expense | 45,710 |
| | | | | | | | Rent Expense | 13,630 |
| | | | | | | | Insurance | 5,600 |
| | | | | | | | Miscellaneous expenses | 26,600 |
| | | | | | | | Tax expense | 3200 |
| | | | | | | | Depreciation expense | 2655 |
| | | | | | | | | 230,775 | 230,775 |
| | | Khan Limited |
| | | For the period ended 31, 3 , 2015 |
| | | Revenue | | 167150 | | | Khan Limited |
| | | Discount allowed | | -2150 | | | Statement of financial position |
| | | Net Sales | | 165000 | | | For the period ended 31, 3 , 2015 |
| | | Less; Cost of goods sold |
| | | Opening Inventory | 5600 | | | | Assets | | | Current Liabilities |
| | | Purchases | 54100 | | | | Current Assets | | | Trade Payables | | 17000 |
| | | Return Outwards | -1200 | | | | Cash | 15610 | | Salaries & Wages payable | | 3610 |
| | | Closing Inventory | -7120 | 51380 | | | Trade Receivables | 12000 | | Tax Payable | | 3200 | 23810 |
| | | Gross Profit | | 113620 | | | Opening Inventory | 7120 |
| | | | | | | | Prepaid Rent | 670 | 35400 |
| | | Operating Expenses: |
| | | Water Bills | 4150 | | | | Non-current Assets |
| | | Delivery Cost | 3600 | | | | Plant and Machinery | 14000 |
| | | Salaries and wages expense | 45710 | | | | Accumulated Dep. -Plant& Machinery | -4500 | 9500 |
| | | Rent | 13630 | | | | Equipment | 9500 |
| | | Insurance | 5600 | | | | Accumulated Dep. -Equipment | -2475 | 7025 | Share capital |
| | | Miscellaneous Expense | 26600 | | | | Motor Vehicle | 12000 | | Ordinary Share Capital | | 26660 |
| | | Depreciation Expense | 2655 | 101945 | | | Accumulated Dep. -Motor Vehicle | -4980 | 7020 | Retained Earnings | | 8475 | 35135 |
| | | Profit before Taxation | | 11675 | | | Total Assets | | 58945 | Total Liabilities & Equity | | | 58945 |
| | | Tax Expense | | -3200 |
| | | Net Income | | 8475 |