PARTNERSHIP FINAL ACCOUNTS Definition Partnership is defined under the Indian Partnership Act, 9 the A t as the relatio et ee the perso s ho ha e agreed to share the Profits of a business carried on by all or any of them acting for all. The persons forming the Partnership are called individually Part ers and Collectively a fir . The written agreement among all partners is known as the Part ership deed . Partners Accounts (Fixed Capital Method) M/s X & Y Partners Capital Account Dr. Particulars To Balance c/d Cr. X (Rs.) xx Y (Rs.) Particulars xx By Balance b/d By Cash/Bank X (Rs.) Y (Rs.) xx xx xx xx xx xx (Fresh Capital brought) xx xx Partners Current Account Dr. Particulars Cr. X (Rs.) Y (Rs.) Particulars X (Rs.) Y (Rs.) To Bala e /d …… OR xx xx By Balance b/d xx xx To Cash/Bank / Goods (drawings) xx xx By Salary, Commission etc. xx xx To Interests on drawings xx xx By Interest on Capital xx xx To Share of Loss tfd. xx xx By Share of Profit tfd. xx xx To Balance c/d (If Credit Larger) xx xx By Balance c/d (If debit larger) xx xx xx xx xx xx Partners Accounts (Fluctuating Capital Method) M/s X & Y Partners Capital Account Particulars X (Rs.) Y (Rs.) Particulars X (Rs.) Y (Rs.) To Bala e /d …… OR xx xx By Balance b/d xx xx To Cash/Bank (Withdrawn) xx xx By Cash or Bank xx xx To Goods (drawings) xx xx By Salary, Commission etc. xx xx To Interest on Drawings xx xx By Interest on Capital xx xx To Share of Loss tfd. xx xx By Share of Profit tfd. xx xx To Balance c/d (If Credit Larger) xx xx By Balance c/d (If debit larger) xx xx xx xx xx xx Payments to Partners 1) Payments to Partners as per Act No. Particulars Rate as per Act 1 Interest On Capitals Nil 2 Interest On Drawings Nil 3 Interest On Loans/Advances @ 6% per year 4 Salary , Commission etc. Nil 5 Profits or Losses To be Shared equally Interest On capitals 2) No. Particulars Treatment in Accounts 1. If the Partnership deed provides that such interest is a charge against profits. Interest On capitals will be charge against the profits. i.e. allowed whether there are profits and losses , and debited to the P & L a/c. 2. If the Partnership deed provides for payment of Interest but is silent whether such interest is a charge or an appropriation. As per the Partnership Act, interest on capitals will be allowed only out of Profits (an appropriation) and debited to the P & L Appropriation a/c. 3) Interest On Drawings Since Interest on Drawing is an Income of the firm , it is always shown on the credit side of the P & L Appropriation. If date is not given then Interest on drawings is taken for 6 months. Partnership Final Accounts M/s X & Y Trading Account For the year Ended…………………. Particulars Rs. To Opening Stock Rs. Particulars xxxx By Sales To Purchases Xxx Less: Return Outward xxx Less: Returns Inward Rs. Rs. xxx xxx Xxxx xxxx By Goods Lost or Destroyed Xxxx To Carriage Inward/ Import Duties xxxx By Goods taken by Partner Xxxx To Wages (Manufacturing/ productive) Xxxx By Goods given as Free Samples Xxxx To Manufacturing Expenses xxxx By Closing Stock Xxxx To Gross Profit /d … O‘ xxxx By Gross Loss c/d Xxxx xxxx xxxx Profit & Loss Account For the year ended………………….. Particulars To Gross Loss b/d ….O‘………… Administrative Expenses Rs. Particulars xxxx By Gross Profit b/d Rs. xxxx Other Incomes or Gain To Insurance , Rent , Repair xxxx By Commission received xxxx To Electricity xxxx By Discount Received xxxx To salaries & Wages xxxx By Provision for Discount from Creditors xxxx To Postage , Telegram, Fax etc xxxx By Interest on loan given to outsiders xxxx To fees( Legal / audit etc) xxxx By Income (Dividend )on Investment xxxx To sundry/ general/ Trade expenses xxxx By Profit on Sale of Fixed Asset xxxx Continue…………… Particulars Rs. Particulars Rs. Selling & Distribution Expenses To Sales e s Salaries, Commission , etc. xxxx To Travelling xxxx To Carriage Outward, Freight , Duties xxxx To Warehousing Charges xxxx To Packing expenses xxxx To Royalties on Sale xxxx To Advertising & Sale Promotion xxxx To Goods given as free samples xxxx Continue…………… Particulars Rs. Particulars Rs. Financial Expenses To Interest & bank charges xxxx To Bad debts & prov. For Bad debts xxxx To Discount given & Provision for Discount on Debtors xxxx Depreciation To Depreciation on: xxxx - Plant & Machinery xxxx - Building xxxx - Vehicles xxxx - Other xxxx Continue…………… Particulars Rs. Particulars Rs. Other Expenses & Losses To Goods Lost or Destroyed ( Cost Less Insurance Claim) xxxx To Loss on sale of Fixed assets xxxx To Net Profit /d……….O‘….. xxxx BY Net Loss c/d xxxx xxxx xxxx Profit & Loss Appropriation Account For the year ended……….. Particulars Rs. Particulars Rs. To Net Loss /d….O‘……… xxxx By Net Profit b/d To I terest o Part er s Capital xxxx By Interest on Drawings To I terest o Part er s Loan xxxx -X xxx To salaries, Commission to Partners xxxx -Y xxx To Transfer to Reserve xxxx By Net Loss tfd. To Capital a/cs (In PSR) To net Profit tfd. To capital a/ s……O‘…… IN PS‘ xxxx -X xxx -Y xxx -X xxx -Y xxx xxxx xxxx xxxx xxxx xxxx xxxx Continue…………… Balance sheet as on……………. Particulars Rs. Rs. Capital accounts Particulars Rs. Rs. Fixed Assets -X xxx -Y xxx Goodwill xxxx Land Current Accounts -X xxx -Y xxx xxxx xxxx Plant & Machinery xxx Less: Depreciation (xxx) xxxx Building (Gross cost) Reserves Less: Depreciation General Reserve Vehicles (Gross cost) Loans from Partners Less: Depreciation -X xxx -Y xxx xxxx xxx (xxx) xxxx xxx (xxx) Investment xxxx xxxx xxxx Continue…………… Particulars Rs. Rs. Other Liabilities Particulars Rs. Rs. Current Assets Loans from Bank xxx Add: Accrued Interest xxx Bank Overdraft Stock xxxx Debtors xxxx Less: prov. For bad debts Sundry Creditors xxx Less: Provision for Discount xxx Less: Prov. For Discounts xxxx xxx (xxx) (xxx) xxxx xxxx Bills Receivable xxxx Bills Payable xxxx Loans and Advances given xxxx Outstanding Expenses xxxx Insurance claim Receivable xxxx Income received in Advances xxxx Prepaid Expenses xxxx Xxxx Cash in Hand xxxx Bank Balance Xxxx xxxx Adjustment in Final Account Adjustment Profit & Loss A/c Balance Sheet A. Errors 1. Sales Not Recorded Add to Sales as per T.B. Add to Debtors as per T.B. 2. Purchases Not Recorded Add to Purchases as per T.B. Add to Creditors as per T.B. 3. Goods on Sale or Return a) Deduct Sale Value from Sales a) Deduct Sales value from Debtors b) Add Cost to Closing Stock b) Add Cost to closing stock 4. Revenue Expenses Treated Add to Expenses a/c as capital expenses Deduct from Assets a/c 5. Capital Expenses treated as Revenue Expenses Deduct from Expenses a/c Add to Asset a/c 6. Prepaid Expenses Deduct from Expenses a/c Show on Asset side 7. Outstanding Expenses Add to Expenses a/c Show on Liability side B. Current Expenses Adjustment Profit & Loss A/c Balance Sheet 8. Depreciation Show on Debit side Deduct from gross Cost of each asset 9. Closing Stock Shown on Credit side Show on Asset Side 10. Deferred Revenue Expenditure written off Show Amt written off on Debit side Show on Remaining Balance on Asset side 11. Income due not received Add to Income a/c Show on Asset side 12. Income Received in Advance Deduct from Income a/c Show on Liability Side C. Current Income D. Provision / Reserve 13. Reserve for Doubtful Debts Bad debts Deduct New Reserve from Add: New Reserve Sundry Debtors Less : Old Reserve Final Figure Note :1 If Final Figure (+) show on Debits side P &L a/c If Final Figure (-) Show on Credit side P & L a/c Adjustment Profit & Loss A/c Balance Sheet 14. Reserve for Discount on Debtors Discount Deduct New Reserve from Add: new Reserve Sundry Debtors Less: Old Reserve Final Figure Note :1 If Final Figure (+) show on Debits side P &L a/c If Final Figure (-) Show on Credit side P & L a/c 15. Reserve for Discount on Creditors Discount Add: New Reserve Less: Old Reserve Final Figure Note :1 If Final Figure (+) show on Credit side P &L a/c If Final Figure (-) Show on Debit side P & L a/c Deduct New Reserve from Sundry Creditors Adjustment Profit & Loss A/c Balance Sheet E. Losses / Gains 16. Goods Given away as Samples a) Show Cost on Cr. Of Trading a/c b) Show cost on Dr. of P & L a/c --- 17. Goods Entirely Lost on Assets side a) Show Cost on Cr. Of Trading a/c b) Show cost on Dr. of P & L a/c --- 18. Goods Lost; Insurance Claim Due a) Show full Cost on Cr. Of Show Insurance Claim due on Asset side Trading A/c b) Show Loss (Cost less Claim ) on Dr. of P & L a/c 19.Goods taken by partner Show Cost on Cr. Of Trading a/c De it to Part er s Capital/ Current a/c 20. Profit on Sale of Asset Show Profit on Cr. Of P & L a/c Deduct W.D.V from Asset a/c 21. Loss on sale of Asset Show Loss on Dr. of P & L a/c Deduct W.D.V from Asset a/c Adjusting Appropriation in Final accounts Adjustments Profit & Loss Appropriation a/c Balance Sheet 1. Transfer to Reserve Show on Dr. of P & L Appr. A/c Show on Liability Side 2. Interest to Partners Show on Dr. of P & L Appr. A/c Credit Capital / Current a/c 3. Salary etc. to Partners Show on Dr. of P & L Appr. A/c Credit Capital / Current a/c 4. Interest on Drawings Show on Cr. of P & L Appr. A/c Debit Capital / Current a/c 5. Net Profit Distributed Show on Dr. of P & L Appr. A/c Credit Capital / Current a/c 6. Net Loss Transferred Show on Cr. of P & L Appr. A/c Debit Capital / Current a/c Adjustment already in T.B. Adjustment P & L a/c Balance Sheet 1. Prepaid Expenses a/c in T.B. -- Show on Asset side 2. Outstanding expense a/c in T.B. -- Show on Liability side 3. Income received in advance a/c in T.B. -- Show on Liability side 4. Income due not received a/c in T.B. -- Show on Asset side 5. Depreciation a/c in T.B. Show on Debit side -- 6. Closing stock a/c in T.B. -- Show on Asset side 7. Provision for Depreciation a/c in T.B. -- Deduct from Asset a/c Hidden Adjustments in T.B. Trial Balance As On 31-3-2014 Trading , Profit & Loss a/c For the year ended 31-3-2014 Balance Sheet As On 31-3-2014 Deduct Rs. 100 from Rent Paid a/c Show Rs.100 as Rent prepaid on Asset side 2. Rent Paid (upto Feb.2014 ) Rs.1,100 Add Rs. 100 to rent Paid a/c Show Rs. 100 as Outstanding Rent 3. Rent Received (upto Feb.2014) , Rs.2,200 Add Rs.200 to Rent Received a/c Show Rs.200 as Rent Receivable on Asset side Deduct Rs.200 from rent Received a/c Show Rs.200 as Advance Rent on Liability side Write off Rs. 20,000 on Dr. side Deduct Rs.20,000 from Leasehold Land on Asset side 1. Rent Paid (including Rs.100 for April 2014) 4. Rent Received (Including Rs.200 for April 2014) 5. Leasehold Land: Rs.1,00,000 (For 5 years from 1-4-2013) Trial Balance As On 31-3-2014 Trading , Profit & Loss a/c For the year ended 31-3-2014 Balance Sheet As On 31-3-2014 6. a) Loan from XYZ Rs.10,000 taken on 1-42013 b) Interest to XYZ @ 10% p.a. Rs.500 Add Rs.500 to Interest Paid a/c Show Rs.500 as Interest due on Liability side Show Profit Rs. 1,200 on Cr.side Deduct Rs.4,200 from Machinery a/c in balance Sheet 7. a) Machinery (W.D.V.) : Rs. 4,200 b)Machinery Sold: Rs.5,400 Adjustments On Admission of a Partner Full Goodwill Brought in Cash and Retained When the new partner brings his share of Goodwill in Cash 1) Cash a/ …………………………Dr To Goodwill a/c Amount brought in as share of goodwill When the Goodwill is transferred to the Old Partners 2) Good ill a/ …………………..Dr To Sa rifi i g Part ers apital / Current a/c Share of Goodwill in Ratio of sacrifice Note: 1) Goodwill brought in Cash is like a sale of an unrecorded asset. 2) Goodwill is credited only to the sacrificing partners . In case any existing partner has gained , Goodwill is not credited to him. 3) Since the Goodwill a/c closing balance is Nil , it will not appear in the Balance Sheet . 4) If the Cash towards Goodwill is to be retained in Business , only the above two entries are passed – no further entries need to be passed Only Part goodwill brought in cash & Retained When the new partner brings his share of Goodwill in Cash 1) Cash a/ …………………………Dr To Goodwill a/c Goodwill Paid When the Goodwill is transferred to the Old Partners 2) Good ill a/ ……………………………………..Dr Ne Part er s apital/ urre t a/ ………Dr To Sa rifi i g Part ers apital / Current a/c Goodwill Paid Balance Goodwill Unpaid Full Goodwill in ratio of Sacrifice Note: 1)Goodwill a/c will be credited for the amt of Goodwill brought in by the new partner. 2)At the ti e of re ordi g the tra sfer e tr e part er s apital a/ ill e de ited with his unpaid share of Goodwill in addition to debiting Goodwill a/c with the amt of Goodwill paid by him. Thus, his capital will be reduced to that extent. When fixed capital method is followed , then the current a/c of the new partner will be debited for the unpaid amt of Goodwill. Note: 3) Goodwill a/c closing balance is Nil. Hence Goodwill a/c will not appear in the Balance sheet of the reconstituted firm. 4) If the Cash towards Goodwill is to be retained in Business , only the above two entries are passed – no further entries need to be passed. Goodwill withdrawn by Old partners 3) Sa rifi i g Part ers apital / Curre t a/ …Dr To Cash a/c Amt withdrawn Note: The Goodwill may be withdrawn either fully or partly. Revaluation Method When the new Goodwill a/c is revalued 1) Good ill a/ ………………….Dr To Old Part ers Capital a/ Surplus on Revaluation in Old PSR When the Goodwill a/c is written off 2) All Part ers Capital a/ ………….Dr To Goodwill a/c In new PSR Value of Goodwill w/o Note: 1. Value of Goodwill The value of he goodwill to be considered in different cases is shown belowa) Surplus on revaluation: The above entries are to be passed if there is surplus on revaluation i.e. the new value of goodwill is more than the recovered value. The amount debited to Goodwill a/c will be the difference between the recorded value already appearing in the books and the new value of goodwill on revaluation. b) No change on revaluation : If there is no change on revaluation , i.e. the new value of goodwill is the same as the recorded value, no entry is to be passed in the books. Note: c) Deficit on revaluation: If there is deficit on revaluation , i.e., the new value of goodwill is less than the recorded value, the entry 1) shown above is to be passed i the opposite a er , i.e. the Old Part ers Capital a/ are to e de ited a d the goodwill a/c is to be credited , so that the excess goodwill is written off. Alternative Entry Instead of the above two entries , when Goodwill a/c is not raised at all, only the following one entry may be passed1) Ne Part er s apital/ urre t a/ ………Dr To Sa rifi i g Part ers apital / Current a/c His Share of goodwill in sacrificing ratio Note: Compulsory written off as per AS-10 According to Accounting standard 10, issued by the Institute of Chartered Accountants of India , Goodwill account being an Intangible asset should not appear in the books i.e. it should be compulsorily written off and should not appear in the Balance sheet. 1) Written off existing Goodwill a/c Old Partner Capital/Current a/c ….Dr To Goodwill a/c Goodwill w/o in Old PSR Existing value (Note 2) Note: 1) Compulsory written off as per AS-10 According to Accounting standard 10, issued by the Institute of Chartered Accountants of India , Goodwill account being an Intangible asset should not appear in the books i.e. it should be compulsorily written off. 2) Value of Goodwill The value of the goodwill , to be considered for computing the share of the new partner in it , is decided as shown belowa) When no goodwill a/c appears in the books , it is his share in the Full value of Goodwill. b) When goodwill a/c appears in the books , and the partners decided not to maintain it, it is his share in the present value of Goodwill. c) When goodwill a/c appears in the books , and the partners decided to maintain it, it is his share in the Unrecorded value of Goodwill. Step Hidden Goodwill Particulars Rs. A. Net Worth o the asis of e part er s apital. Ne Part er's apital / Ne Part er s PS‘ xxxx B. Actual Net worth after admission of new partner xxxx C Value of Goodwill (A – B) xxxx Note: Net Worth = Asset Less Outside Liabilities Or, , capitals + Accumulated Profits and reserves. Division of profits when a partner is admitted during year Step What is to be done How is it to be done 1. Divide a/c year in 2 periods a. Period upto admission b. Period after admission 2. Divide income between these 2 periods a. Specifically arising in a particulars period b. As per details available c. On basis of time d. On the basis of sales Step What is to be done 3. Divide expenses between these 2 periods 4. Divide Net Profit (NP) between these 2 periods How is it to be done a. Specifically arising in a particulars period b. As per details available c. On basis of time(Fixed exp) d. On the basis of sales(Other exp) a. NP upto admission among old partner in Old PSR b. NP after admission among all partner in New PSR. Problem With Solution for Admission of partner 1) A & B carried on a retail business in partnership sharing profit & Loss A 2/3 & B 1/3 . Interest was allowed on Part ers fi ed apitals at the rate of % p.a. No I terest as charged on drawings. On October 1 ,2013 , C & D were admitted as partners and as from that date profits & losses were shared : A 6/12, B 3/12 , C 2/12 & D 1/12. In Addition to his share of the profit D was to be created with a salary at Rs. 6,000 p.a. The arrangements as to interest are to continue. A trial balance extracted from the books as on December 31,2013 was as follows : Particulars Dr (Rs.) Cr (Rs.) Part er s Dra i g & Capital Fi ed a/ -A 40,000 60,000 -B 25,000 32,000 -C (Capital paid on Oct.31 , 2013) 2,000 24,000 -D (Capital paid on Oct.31 , 2013) 2,400 18,000 Stock – January 1, 2013 Purchases Sales (up to Sept. 30 , 2013 Rs. 3,60,00) 75,000 2,77,000 -- Direct wages 40,000 Overheads & Trading expenses (excluding depreciation) 47,200 Fixed assets at Cost 60,000 Depreciation of Fixed Assets January 1,2013 Debtors 20,000 38,000 Provision for Doubtful debts 1,400 Creditors Bank account 4,84,350 27,400 60,750 1) 2) 3) 4) Other Information given to you is as follows: Stock was valued as on December 31,2013 at Rs.69,100 Trade expenses accrued but not entered in the books amounted Rs.1,200 Unsold goods costing Rs.4,000 which were on sale or return had been invoiced on December 5, 2013 at Rs.6000 which amount was included in sales and debtors. Rs.8,000 is to be provided for depreciation for the year on fixed assets. 5) The provision for Doubtful debts is to be increased to Rs. 5,000. 6) Allocate the Gross profit to the period before and after admission in ratio of the respective sales 7)Expenses are to be allocated in the ratio of the no. of months. Prepare the Trading & Profit & Loss A/c for the year ending on 31-12-013 and the Balance Sheet as at that date. Solution: M/s A , B ,C and D Trading a/c for the year ended 31-12-2013 Particulars Rs. Rs. Particulars To Opening Stock By Sales To Purchases Less: goods on Sale or return To Direct wages By Closing Stock To gross Profit c/d Add: goods on sale or return 5,51,450 Rs. Rs. 4,84,350 6,000 4,78,350 69,100 4,000 73,100 5,51,450 Profit & Loss Account For the year ended 31-12-2013 Particulars Jan-Sept (Rs.) To Overhead & Trading expenses (47,200 + 1,200) 36,300 Oct- Dec (Rs.) Particulars 12,100 By Gross profit b/d (In Ratio of Sales) To Depreciation 6,000 2,000 To Provision for Doubtful debts (5000 – 1400) 2,700 900 To Net Profit c/d 75,000 24,450 1,20,000 39,450 Jan-Sept (Rs.) Oct- Dec (Rs.) 1,20,000 39,450 1,20,000 39,450 Profit & Loss Appropriation Account For the year ended 31-12-2013 Particulars To Salary to D (6000/12 x 3) Jan-Sept (Rs.) ---- Oct- Dec (Rs.) Particulars 1,500 By Net Profit b/d Jan-Sept (Rs.) Oct- Dec (Rs.) 75,000 To Interest on Capitals: A: 5% on 60,000 2,250 750 B: 5% on 32,000 1,200 400 C: 5% on 24,000/12 x2 200 D: 5% on 18,000/12 x2 150 Continue…………… 24,450 Particulars Jan-Sept (Rs.) Oct- Dec (Rs.) Particulars Jan-Sept (Rs.) Oct- Dec (Rs.) To Net Profit transferred to Capital: 1. Profit up to 30-9 : 71,550 (75,000 – 2250 -1200) A : 2/3 x 71,550 = 47,700 B: 1/3 X 71,550 = 23,850 2. Profit after 1-10 : 21,450 A: 6/12 x 21,450 = 10,725 B: 3/12 x 21,450 = 5,362 C: 2/12 x 21,450 = 3,575 D: 1/12 x 21,450 = 1,788 75,000 24,450 75,000 24,450 Balance Sheet As at 31-12-2013 Liabilities (Rs.) (Rs.) Capital Accounts: A 81,425 B 37,812 C 25,775 D 19,038 Sundry Creditors Trade expense outstanding Assets (Rs.) Fixed Asset (Gross Cost) 60,000 Less: Depreciation up to 31-12-2013 20,000 (Rs.) 40,000 Less: Depreciation for 2013 1,64,050 Stock 8,000 32,000 69,100 27,600 Add: Goods on sale or return 4,000 1,200 Continue…………… 73,100 Liabilities (Rs.) (Rs.) Assets Debtors Less: Goods on sale or return (Rs.) (Rs.) 38,000 6,000 32,000 Less: Provision for Bad debts Bank Account 1,92,850 5,000 27,000 60,750 1,92,850 Working Note: 1) The GP dividend in ratio of sales as follows: a) 1,59,450 x 3,60,000 = 1,20,000 4,78,350 b) 1,59,450 – 1,20,000 = 39,450 2) The selling price (Rs.6,000) of goods on sale or return is deducted from both sales and debtors. 3) The cost of goods on sales or return (Rs.4,000) is added to the value of closing stock. 4) Partners Capital a/c Particula A rs B C D To Drawings 40,000 25,000 2,000 To Bal c/d 81,425 37,812 25,775 Particula A rs 2,400 By Bal b/d 62,812 27,775 D 32,000 24,000 18,000 3,000 1,600 200 150 --- --- --- 1,500 By Profit up to 30/9 47,700 23,850 --- --- By Profit after 1/10 10,725 5,362 3,575 1,788 19,038 By Interest 21,438 C 60,000 By Salary 1,21,425 B 1,21,425 62,812 27,775 21,438 5) Gross Profit is divided in ratio of sales up to and after the admission as specifically mentioned. 6) Expenses are divided in ratio of number of months before and after admission as specifically mentioned. 7) NP up to date of admission is distributed only to the old partners in their old PSR. NP after admission is distributed to all partners in their new PSR. Problems for Assignment. 1) The following is the Trial Balance of Firm as on 31st December 2013. Debit Rs Cash 29700 Creditors Debtors 93000 Sales Rent & Rates 17700 Capital:- Salary 36000 D 72000 Sundry Expenses 15600 E 36000 Stock 75000 F (including Goodwill) 12000 Purchases Sundry Asset 330000 31500 Credit Rs 40500 540000 Debit Rs Credit Rs Drawings:D 45000 E 22500 F 4500 7,00,500 7,00,500 Adjustments: 1) D and E were partners sharing profits and losses equally. 2) Mr.F was admitted to the partnership on 1st July ,2013. 3) On 31st December ,2013 stock was valued at Rs.70,500. 4) Rent and rates paid in advance Rs.700. 5) Sundry expenses were outstanding Rs.400. 6) Depreciate Sundry Assets by 20% p.a. 7) Goodwill of the firm was valued at Rs.6,000 on 1st July ,2013 and not to appear in the Balance Sheet. 8) Interest on capital to be charged at the rate of 10% p.a. You are required to prepare Trading , Profit & Loss a/c for the year ended on 31st December ,2013 and Balance Sheet as on the date. 2) A & B were partners sharing profit and losses in two third (A) and One third (B) . Interest on Fixed capital was credited at the rate of 5% p.a. No Interest was charged on drawings. On 1-1-2014 C was admitted as a partner ,and the new profit sharing was A six-tenths, B three –tenths and C one-tenth. C was to be credited with a salary at the rate of Rs.6,000 p.a. It as agreed A that C s total share of profit i ludi g his salary and Interest on Capital should be 5) Gross Profit is divided in ratio of sales up to and after the admission as specifically Mentioned 6) Expenses are divided in Ratio of number of months before and after admission as specifically Mentioned. 7) NP up to date of admission is distributed only to the old partners in their old PSR.NP after admission is distributed to all partners in their new PSR. 3) Following is the Trail Balance of Partnership of A,B and C as on 31st December 2013. Particular Amt Amt Particulars Amt Capital A 30,000 Debtors 30,000 B 20,000 Creditors C 10,000 Purchases 35,000 Amt 31,000 Drawings A 3,000 Wages 3,500 B 2,000 Carriage Inwards 1,500 C 1,000 Sales 70,000 Continue…………… Particular Amt Building Amt Particulars Amt 20,000 Office & Administrative Expenses 10,000 Machinery 10,000 Selling & Distribution Exp. 5,000 Furniture 5,000 Cash 8,000 Stock 3,000 Bank 8,000 Advance 16,000 Amt Additional Information:-1) On 31st July ,2013 C was admitted who brought Rs 10,000 as his Capital for which the entry is passed he later on brought Rs 2,400 for goodwill for which the entry is to be Passed. 2) A & B were sharing Profit and Losses as 3:2 after C admission they shared Profit and Loss as 2:1:1. 3) The sales ratio for the first 6 months and second 6 months has been 3:2. selling expenses are in direct proportion to sales. 4) Out of Administrative expense Rs 1,000 belonged to second half of the year only balance of the administrative expense to be divided equally. Closing stock Rs 3,000 on 30/6/2013 Rs 2,500 on 31/12/2013. Depreciate building @5% p.a. Machinery@ 10% p.a. Interest on Capital to be allowed on 10% p.a. You are required to prepare Trading , Profit & Loss a/c for the year ended on 31st December ,2013 and Balance Sheet as on the date. Also Prepare partners Capital account showing the final Balance Adjustments On Retirementof a Partner Adjustment of Goodwill on day of Retirement. A.) If Goodwill is raised to its full Value 1) Good ill a/ …………………………Dr To All Partners Capital a/c Full/ Surplus Value (in old PSR) Note: 1) If Goodwill does not appear in the Books its Full value is considered . If Goodwill already appeared in the Books its surplus value (the new value of G/W- Recorded value) is considered. If Goodwill is written off. 1) Continuing Partners Capitala/ …………………………Dr To Goodwill a/c In New PSR B.) If only retiring Partners share in G/W is Raised 1) Good ill a/ …………………………Dr To Retiring Partners Capital a/c Retiring partners share in full/surplus valve. Note: 1) If Goodwill does not appear in the Books Retiring partners share in its Full value is considered . If Goodwill already appeared in the Books , His share in its surplus value (the new value of G/W- Recorded value) is considered. If Goodwill is written off. 1) Continuing Partners Capital a/ …………………………Dr To Goodwill a/c In Ratio of gain Alternati ely, if only the retiring partner s share of good ill is adjusted in Continuing partner s capital , ithout raising good ill a/c. 1) Continuing Partners Capital a/ …………………………Dr To Retiring Partners Capital a/c In ratio of gain His share in full/ surplus value of goodwill Note: If the continuing partners cash privately to the retiring partner against his share in goodwill , no entry is passed in the books of the firm. 2) The value of goodwill to be considered in different cases is shown below— A) Full Value or Surplus: - If Goodwill does not appear in the Books its Full value is considered . If Goodwill already appeared in the Books its surplus value (the new value of G/W- Recorded value) is considered. B) No Change:- If the new value of goodwill is same as the recorded value, no entry is passed in the books. C) Deficit :- If there is deficit . i.e. the new value of goodwill is less than the recorded value, the above entries are to be passed in the opposite manner. Division of profits when a partner is Retires during year Step What is to be done How is it to be done 1. Divide a/c year in 2 periods a. Period upto retirement b. Period after retirement 2. Divide income between these 2 periods a. Specifically arising in a particulars period b. As per details available c. On basis of time d. On the basis of sales Step What is to be done 3. Divide expenses between these 2 periods 4. Divide Net Profit (NP) between these 2 periods How is it to be done a. Specifically arising in a particulars period b. As per details available c. On basis of time(Fixed exp) d. On the basis of sales(Other exp) a. NP up to retirement among old partner in Old PSR b. NP after retirement among Continuing partner in New PSR. Computing Retiring Partner’s dues. Particulars Amt Amt Capital a/c(Cr.) , bal b/d Add: Current a/c (Cr.) Bal xxxx Xxx Share in Reserve Xxx Interest on Capital till date of retirement Xxx Salary till date of Retirement Xxx Share in profits till date of retirement Xxx Loan a/c bal b/d Xxx Interest on loan a/c till it is repaid xxx xxxx Particulars Amt Amt Less: Current a/c (Dr.) Bal Xxx Drawings a/c Xxx Interest on Drawings xxx Total Amt payable to retiring partner xxxx xxxx Death Of a Partner Death is a Compulsory Retirement: When a partner retires he leaves the firm voluntarily. When Partner dies , he ceases to be a partner compulsorily. The Partner who dies is known a the deceased partner and the other partner who remain in the firm are known as the continuing or surviving partner. Accounting Adjustments:When a partner dies the following adjustments are made in the accounts. There is change in the profit sharing ratio of the continuing partner. The undistributed profits , reserves or losses are divided among all partners. Goodwill may be valued and adjusted. The assets and liabilities are revalued. The de eased part er s share i the profit of the fir till his death is calculated and credited to him. the total amount due to the deceased partner is calculated. This amount is payable. To the legal heirs, successors or executors of the will of the deceased partner. Share in Profits till death 1) Death at Year end: If a partner dies on the last day of accounting year, he will get his share of the profits earned during the year. Thus if a partner dies on 31st december2004 which is the last day of the firms accounting year, he will get his share of profit earn during the year 2004 at the end of the year (i.e. total profit x his profit sharing ratio) 2) Dies During the Year: However it is more likely that the partner may die on any other day during the year. Thus in the above example if the partner dies on 31st march, 2004. he has right to share the profit earned only during the period 1/1/2004 to 31/3/2004. How the share of the deceased partner in the profit up to death is calculated in such cases is shown in the following example. ENTRY 1) On Date of Death: Profit & Loss A/ ……… Dr To De eased Part er s apital a/ 2) At Year End: Profit & Loss Appropriatio a/ ………..Dr To Profit & Loss Suspense a/c Joint Life Policy • Joint life policy is an insurance policy taken on the life of the partners of the firm. The policy amount is paid by the Insurance Company on the death of a partner.\ i. The amt received from the Insurance Company against the Joint Life Policy (i.e. the assured amount ), is to be credited to All the Part er s Capital a/ i ludi g the de eased partner in their Profit sharing ratio; and ii. The total amt payable to the deceased partner is paid to his legal successor e.g. his wife or son or executor etc. iii. Treatment of Joint life Policy is explained in the following illustration. E.g. For Joint life Policy X, Y and Z are partners sharing profits and losses in the ratio 2:2:1. On 1st January 2011, they took out a Joint Life policy of Rs.1,00,000 . Annual premium of Rs.5,000 was payable on 1st January each year. Last premium was paid on 1st January , 2014. Y died on 1st March 2014 and Policy money was received on 31st March 2014. The surrender value of policy as on 31st December each year were as follows : 2011 – Nil ; 2012 –Rs. 1000 ; 2013 –Rs.2,500. Show necessary a/c and balance sheet as on 31st December , each year , assuming in each case that: 1) The premium is charged to P & L a/c every year. 2) The premium is debited to Joint Life policy a/c and the Balance of the year of the Joint life policy a/c is adjusted every year to surender value; or 3) The premium is debited to Joint Life policy a/c and a sum equal to premium is debited to P & L appropriation a/c and credited to Joint Life Policy Fund. Case 1: Date 31-3-2014 Joint Life Policy a/c Particulars To Part ers Capital a/c (X – 40,000 ; Y – Rs.40,000 ; Z – 20,000) Rs. 1,00,000 1,00,000 Date Particulars 31-3-2014 By bank a/c (Policy money received) Rs. 1,00,000 1,00,000 • Case 2: Date Joint Life Policy a/c Particulars Rs. Date Particulars Rs. 1-1-11 To bank a/c premium 5000 31-12-11 By P & L a/c 5,000 1-1-12 To bank a/c premium 5000 31-12-12 By P & L a/c 4,000 31-12-12 By balance c/d 1,000 5,000 5,000 1-1-13 To balance b/d 1,000 31-12-13 By P & L a/c 3,500 1-1-13 To bank a/c premium 5,000 31-12-13 By balance c/d 2,500 6,000 6,000 Cont……….. Date Particulars Rs. Date Particulars 31-3-14 By bank a/c (Policy money received) 1-1-14 To balance b/d 2,500 1-1-14 To bank a/c premium 5,000 31-3-14 To Part er s apital a/c( X- 37,000 , Y – 37,000 , Z -18,500) 92,500 1,00,000 Rs. 1,00,000 1,00,000 Balance Sheet as on 31-12-2011 Liabilities Rs. Assets Joint Life policy Rs. Nil Balance Sheet as on 31-12-2012 Liabilities Rs. Assets Joint Life policy Rs. 1,000 Balance Sheet as on 31-12-2013 Liabilities Rs. Assets Joint Life policy Rs. 2,500 • Case 3: Date Joint Life Policy a/c Particulars Rs. Date Particulars Rs. 1-1-11 To bank a/c premium 5000 31-12-11 By Joint life policy fund a/c 5,000 1-1-12 To bank a/c premium 5000 31-12-12 By Joint life policy fund a/c 4,000 31-12-12 By balance c/d 1,000 5,000 5,000 1-1-13 To balance b/d 1,000 31-12-13 By Joint life policy fund a/c 3,500 1-1-13 To bank a/c premium 5,000 31-12-13 By balance c/d 2,500 6,000 6,000 Cont……….. Date Particulars Rs. Date Particulars 31-3-14 By bank a/c (Policy money received) 1-1-14 To balance b/d 2,500 1-1-14 To bank a/c premium 5,000 31-3-14 To Joint life policy fund a/c 92,500 1,00,000 Rs. 1,00,000 1,00,000 • Date Joint Life Policy Fund a/c Particulars Rs. Date Particulars Rs. 31-12-11 To Joint life policy a/c 5000 31-12-11 By P & L Appropriation a/c 5,000 31-12-12 To Joint life policy a/c 4000 31-12-12 By P & L Appropriation a/c 5,000 31-12-12 To balance c/d 1000 5,000 31-12-13 To Joint life policy a/c 3,500 31-12-13 To balance c/d 2,500 5,000 1-1-13 By balance b/d 1,000 31-12-13 By P & L Appropriation a/c 5,000 6,000 6,000 Cont……….. Date 31-3-14 Particulars To Part er s Capital a/c (X – 38,000 , Y38,000 , Z -19,000) Rs. 95,000 95,000 Date Particulars Rs. 1-1-14 By Balance b/d 2,500 31-3-14 By joint life policy a/c 92,500 95,000 Balance Sheet as on 31-12-2011 Liabilities Joint Life policy fund Rs. Nil Assets Joint Life policy Rs. Nil Balance Sheet as on 31-12-2012 Liabilities Joint Life policy fund Rs. 1,000 Assets Joint Life policy Rs. 1,000 Balance Sheet as on 31-12-2013 Liabilities Joint Life policy fund Rs. 2,500 Assets Joint Life policy Rs. 2,500 Payment of Deceased Partner’s dues. Particulars Amt Amt Capital a/c(Cr.) , bal b/d Add: Current a/c (Cr.) Bal xxxx Xxx Interest on Capital till date of death Xxx Share in past profits and reserves Xxx Share in profits on revaluation Xxx Share in Goodwill Xxx Salary till death Xxx Interest on Capital till death xxx Share in profit till date of death xxx share in profit till date of death xxx Loan a/ c bal b/d xxx Interest on Loan a/c till it is repaid Xxx xxxx xxxxxx Particulars Amt Amt Less: Current a/c (Dr.) Bal Xxx Drawings a/c Xxx Interest on Drawings xxx Share in past losses xxx Share in loss on revaluation xxx Total Amt payable xxxx xxxx Entries 1) Transfer current a/c (Cr.) De eased part er s urre t a/ …………..Dr To De eased Part er s Capital a/ 2) Entire Amt paid: De eased part er s apital a/ ……Dr To Cash or Bank a/c 3) Amt transferred to Loan of legal heirs: De eased part er s apital a/ ……Dr To Loan of legal heirs a/c 4) Loan or Installments paid Loa of legal heirs a/ …….. ……Dr To Cash or Bank a/c 5) Interest on Loan a/c paid I terest o Loa a/ ………..Dr To cash or Bank a/c 6) Interest due on Loan a/c I terest o Loa a/ …….Dr To Loan of legal heirs a/c Problem with Solution for Death of a Partner 1) The following figures were extracted from the Account Books of Vimal & Co. , a Partnership firm having partners , Mr. A , Mr.B and Mr. V (Sharing profits & Losses in 2:1:1 ) as on 31st March 2014. Trial Balance As on 31-3-2014 Particulars Amt Amt Mr. A s Dra i g & apital 10,000 46,000 Mr. B s Dra i g & apital 3,000 6000 Mr. V s Dra i g & apital 6,000 20,000 -- 40,600 11,000 --- Gross profit Salaries Particulars Amt Amt Rates & taxes 8,000 Other Overheads 4,000 Commission Received Fixed Assets Furniture Cash & Bank --- 4,400 15,000 5,000 55,000 1,17,000 1,17,000 The Partnership provides that : 1) Interest @ 5% p.a. (on the opening balance) is to be allowed on capitals , but no interest is to be charged on drawings. 2) The deceased partner shall be entitled to his share of Goodwill of the firm calculated at two and half years purchase of the average profits of the preceding three years. The Profits of the preceding three years ended on 31-3-2011 , 31-3-2012, 31-3-2013 respectively were Rs.30,000, rs.25,000,Rs. 35,000 Mr. A died on 1-1. It as agreed that A s E e utors should be paid such an amount. So as to leave balance of Rs.40,000 , which should be paid @ 12% p.a. Interest after one year. A ou t as paid to A s e e utor ut o e tr as passed i the books. Prepare the P & L A/c and Balance Sheet after considering above mentioned partnership deed conditions. Profit & Loss Account For the year ended 31-12-2014 Particulars Apr-Dec (Rs.) Jan- Mar (Rs.) Particulars To Salaries 8,250 2,750 By Gross Profit b/d To Rates & taxes 6,000 2,000 By Commission To Other Overheads 3,000 1,000 To Interest On Loan to A s E e utors -- 1,200 16,500 4,300 33,750 11,250 To Net Profit Apr-Dec (Rs.) Jan- Mar (Rs.) 30,450 10,150 3,300 1,100 33,750 11,250 Profit & Loss Appropriation Account For the year ended 31-12-2014 Particulars Apr-Dec (Rs.) Jan- Mar (Rs.) Particulars Apr-Dec (Rs.) Jan- Mar (Rs.) To Interest on Capital: A( 46,000 X5% X 9/12 1725 B 225 75 V 750 250 To capital Pre A 13800 X 1/2 6900 B 13800 X 1/4 3450 Continue…………… Particulars C 13800X 1/4 Apr-Dec (Rs.) JanMar(Rs.) Particulars Jan-Sept (Rs.) Oct- Dec (Rs.) 3450 To capital Post B 3975 X 1/2 1987 C 3975 X 1/2 1988 ______1 6500_ _______ 11250 ______ 16500_ _______1 1250 Balance Sheet As at 31-12-2013 Liabilities (Rs.) Capital Accounts: (Rs.) Assets (Rs.) Goodwill 37500 Fixed Asset 15000 B 8737 V 20438 29175 Furniture A s E e utor Add Interest accured 40000 1200 Cash & bank 41200 Less paid to A s executor _______ 70375 (Rs.) 5000 55000 42125 12875 _______ 70375 Continue…………… Partners capital A/c Particulars A B V Particulars A B V To Drawing 10000 3000 6000 By balance b/d 46000 6000 20000 To A s E e utor 40000 - - By goodwill 37500 - - To Bank 42125 - By interest on capital 1725 300 1000 To Balance c/d - 8737 20438 By profit 6900 5437 5438 _____9 2125 _____1 1737 ______2 6438 _____ 92125 _____ 11737 _____ _2643 8