Partnership Accounts
During the year ending 31st December 2002 Smith and Jones mad drawings of
Lm2,000 each. The rate of interest charged on such drawings being of 10% p.a.
The balances on the partners current account on 1 January were: Smith
Lm550 (Cr) and Jones Lm700 (Dr). The Net Profit registered for the year was
Lm5,000.
You are required to prepare:
(a) The Profit and Loss Appropriation Account;
(b) The Partners Current Account;
(c) The Balance Sheet (extract) showing the current account balances only.
(a)
Add
Less
Less
Less
450
450
Salary:
Smith
900
500
Share of Profits:
Smith (1/2 x 3,000)
Jones (1/2 x 3,000)
(b)
Dr
Smith
2,000
200
1,300
3,500
Balance b/d
400
5,400
1,000
Commission:
Jones
Balance b/d
Drawings
Interest on drawings
Balance c/d
5,000
2,400
3,000
1,500
1,500
Partners' Current Account
Jones
700
2,000
200
2,900
450
Pg . 65
Balance b/d
Interest on Capital
Salary
Commission
Share of Profits
Balance c/d
Balance b/d
3,000
Cr
Smith
550
450
1,000
1,500
3,500
1,300
Jones
450
500
1,500
450
2,900
The Balance in the Current Account may be either a credit or a debit balance.
A Credit Balance is that part of profit for the year, which the partner has not
yet taken. Therefore the partner is a creditor because the business owes
money to the partner.
A Debit Balance represents an excess of money taken by the partner over
profits earned. This leaves the partner to be a debtor for the sum because the
partner owes money to the business.
(c)
Balance Sheet (Extract) as at 31 December 2002
Financed by:
Capital Account Balances:
Smith
Jones
4,500
4,500
1,300
(450)
Notes:
Pg . 66
9,000
850
9,850
Example 2
Jimmy and Billy are in partnership and according to their partnership agreement they
share profits and losses equally; interest is allowed on capital at 5% p.a.
Jimmy is entitled to a salary of Lm500. The following Trial Balance is extracted from their
books on 31 December 2001.
Trial Balance as at 31 December 2001
Premises
Carriage
Bad Debts
Purchases and Sales
Returns
Salaries
Rates and Taxes
Insurance
Cash in hand
Stock 1 January 2001
Fixtures and Fittings (cost)
Wages
Capital: Jimmy
Billy
Current: Jimmy
Billy
Drawings: Jimmy
Billy
Debtors and Creditors
Provision for Bad Debts
Discounts
Office Expenses
Dr
Lm
6,000
100
50
16,000
80
1,400
400
140
700
3,500
4,500
2,600
Cr
Lm
28,000
60
6,000
6,000
100
150
800
900
8,000
100
110
45,480
Additional Information
1) Stock on 31 December 2001 was Lm2,800.
2) Lm60 of the carriage is for carriage in.
3) Depreciate Fixtures and Fittings by 10% p.a.
4) wages accrued Lm400.
5) Provision for Bad Debts to equal 10% of Debtors.
You are required to prepare in vertical format:
a) A Trading, Profit and Loss and Appropriation Account for the
year ending 31 December 2001;
b) A Current Account
c) A Balance Sheet as at 31 December 2001.
Pg . 67
5,000
250
20
45,480
(a)
Trading, Profit and Loss and Appropriation Account for the year ending
31-Dec-01
Sales
28,000
Returns Inwards
(80)
Net Sales
27,920
Cost of sales
Opening Stock 1 Jan 2001
3,500
Purchases
16,000
Returns Outwards
( 60)
Net Purchases
15,940
Carriage Inwards
60
19,500
Closing Stock 31 December 2001
2,800 (16,700)
Gross Profit
11,220
add Discount Received
20
11,240
Expenses:
Discount Allowed
100
Office Expenses
110
Carriage Outwards
40
Bad Debts
50
Salaries
1,400
Rates
400
Wages (+400)
3,000
Insurance
140
Bad Debts Provision (800-250)
550
Depreciation (10% x4,500)
450
(6,240)
Net Profit
5000
Interest on Capital:
Jimmy: (5% x 6,000)
300
Billy: (5% x 6,000)
300
600
Salary:
Jimmy
500
(1,100)
3,900
Share of Profits
Jimmy (1/2 x 3,900)
1,950
Billy (1/2 x 3,900)
1,950
3,900
Notes:
Pg . 68
(b)
Dr
Balance b/d
Drawings
Balance c/d
Current Account
Jimmy Billy
Jimmy
100
Balance b/d
800
900 Interest on Capital
300
1,850
1,500 Salary
500
Share of Profits
1,950
2,750
2,400
2,750
Balance b/d
1,850
Cr
Billy
150
300
1,950
2,400
1,500
(c)
Capital Balances
Current Balances
Notes:
Pg . 69
Billy
6,000
1,500
7,500
15,350
Example 3
Jack and Richard are in partnership as retail grocers. Their partnership agreement allows
interest on capital at 1 January 2001 at the rate of 8% p.a. Jack is allowed an annual salary
of Lm5,000 and Richard, who works part-time a salary of Lm3,000. Profits or Losses are
shared equally. The following Trial Balance was extracted from their books on 31 December
2001.
Trial Balance as at 31 December 2001
Dr
Cr
Lm
Lm
Capital 1 January 2001: Jack
90,000
Richard
45,000
Current Account 1 January 2001 Jack
150
Richard
70
Sales
120,000
Stock 1 January 2001
2,500
Purchases
104,780
Premises
100,000
Delivery Van
15,000
Rates
1,500
Van Expenses
950
Insurance
360
Cash at Bank
3,500
Cash in Hand
60
Creditors
1,170
Repairs to Premises
12,300
Drawings: John
10,000
Richard
5,000
256,170 256,170
Taking into consideration the following:
1) Stock 31 December 2001 Lm4,600.
2) Insurance prepaid Lm90.
3) Depreciation of delivery van 10 of book value.
4) An extension costing Lm10,000 had been posted as repairs to premises.
You are required to prepare:
a) Trading and Profit and Loss Accounts, including the Appropriation section for the year
ending 31 December 2001.
b) Partners Current Account for the year ending 31 December 2001.
c) A Balance Sheet as at 31 May 2001.
Pg . 70
Trading, Profit and Loss and Appropriation Accounts for the year ending
31-Dec-01
Lm
Lm
Lm
Sales
120,000
Cost of Sales
Opening Stock 1 Jan 2001
2,500
Purchases
104,780
107,280
Closing Stock 31 Dec 2001
(4,600) (102,680)
Gross Profit
17,320
Expenses
Rates
1,500
Van Expenses
950
Insurance (-90)
270
Repairs to Premises (-10,000)
1,500
Depreciation (10% x 15,000)
1,500
(6,520)
Net Profit
10,800
Interest on Capital:
less
Jack (8% x 90,000)
7,200
Richard (8% x 45,000)
3,600
10,800
less
Salary:
Jack
Richard
5,000
3,000
Share of Loss
Jack (1/2 x 8,000)
Richard ( 1/2 x 8,000)
Dr
Balance b/d
Drawings
Share of Loss
Balance b/d
8,000
4,000
4,000
Notes:
Pg . 71
Jack
7,200
5,000
1,950
14,150
(18,800)
(8,000)
(8,000)
Cr
Richard
3,600
3,000
2,470
9,070
Cost
Premises (+10,000)
Delivery Van
110,000
15,000
125,000
Current Assets
Stock 31 Dec 2001
Cash at Bank
Cash in Hand
Insurance Prepaid
Total
Dep
1,500
1,500
1,500
Net Book
Value
110,000
13,500
123,500
4,600
3,500
60
90
8,250
Current Liabilities
Creditors
Net Current Assets
Net Assets
(1,170)
7,080
130,580
Financed by:
Jack Richard
90,000 45,000 135,000
(1,950) (2,470) (4,420)
Capital
Current
130,580
Pg . 72
Exercises
1.
agreement, they share profits or losses in the ratio Sandro : Stephen 3:2.
Stephen is entitled to a Salary of Lm5,000 p.a. Both partners are entitled to
5% Interest on capital.
Capital Account :
Current Account :
Stephen
Lm
27,500
(860) Dr
the Appropriation Account for the year ended 31 October 1996 for
Sandro and Stephen;
the Partners Current Account for the year ended 31 October 1996.
the Balance Sheet Extract as at 31 October 1996.
Peter and Paul are partners in a retail business. Their partnership agreement
provides for :
a.
Profits or losses to be shared equally;
b.
Interest to be paid on Fixed Capital at 5%p.a.;
c.
Peter to receive a salary of Lm10,000 p.a.
The following information is also available :
i.
ii.
iii.
iv.
Pg . 73
3.
Karl and Kurt are in Partnership. Their agreement allows them 10% interest
per annum on Capital, Karl is to have a salary of Lm6,000 and Profits or
Losses to be shared equally.
On 31 May 1998 their accounts showed the following :
1 June 1997 CAPITAL:
Karl
Lm20,000
Kurt
Lm 7,000
CURRENT: Karl
Lm 470 (Cr)
Kurt
Lm 300 (Cr)
Year ended 31 May 1998:
Drawings for year:
Karl
Kurt
Cash
Lm8,000
Lm4,000
Goods
Lm700
Lm900
4.
Write up the Partners Profit and Loss Appropriation Account for the
year ended 31 May 1998.
Write up the Partners Current Account for the year ended 31 May
1998.
Draw up the Balance Sheet (Extract ) as at 31 May 1998.
Gorg and Mario have been partners in business for several years. The terms
of Partnership agreement include:
i.
interest on fixed capital to be 10% p.a.
ii.
Profits to be shared between Gorg and Mario in the ratio 1:1
iii.
Mario is to receive an annual salary of Lm8000.
i.v.
Interest on drawings is 5% p.a.
The following information relates to the year ended 31 December 1999.
a.
Balances at 1 January 1999:
Capital Accounts:
Lm
Gorg
10,000
Mario
12,000
Current Accounts:
Gorg
150 Dr
Mario
230 Cr
b.
c.
Goods
Lm400
Lm1000
Pg . 74
5.
Tom and Jerry are in partnership, sharing profits in the ratio Tom:Jerry 3:2,
after allowing for interest on capital of 10% p.a. and a salary for Jerry of
Lm12,000 p.a.
The following is their Trial Balance for the year ended 30 April 1999:
Dr (Lm)
Cr (Lm)
90,000
60,000
Tom
Jerry
2,700
1,340
Drawings :
Tom
Jerry
Employees Salaries
General Expenses
Car Expenses including repairs
Advertising
Insurance
Carriage Inwards
Returns Inwards
Premises
Purchases and Sales
Stock at 1 May 1998
Office Equipment (Cost)
Provision for Depreciation :
Office Equipment 1 May 1998
Debtors and Creditors
Bank Overdraft
15,500
21,250
116,240
39,920
5,350
2,300
1,270
600
1,900
130,000
123,450
17,930
34,200
40,000
551,250
343,300
13,600
36,400
5,250
551,250
Pg . 75
6.
Dr
Cr
Lm
Lm
6,000
4,000
500
300
2,500
4,000
15,000
6,500
95
1,200
6,500
1,300
535
25,000
150
840
3,200
30
42,000
4,500
1,850
42,000
From the above information prepare for the partners for the year
ending 30 April 1999:
Profit and Loss Account;
Appropriation Account;
Current Account.
Pg . 76
7.
Dr
Cr
Lm
Lm
140,000
110,000
30,000
10,000
182,500
40,000
25,600
85,000
45,000
22,700
25,500
12,500
277,900
6,000
134,300
2,600
1,900
2,150
2,880
4,970
57,000
34,000
2,500
627,500
627,500
ii.
iii.
iv.
v.
vi.
Pg . 77
b.
c.
8.
Joe and Charles are partners in a retail business selling cameras and
photographic equipment. Their partnership agreement provides that profits
and losses are to be shared in the ratio 3:1 to Joe and Charles respectively;
that interest on fixed capital be allowed at 5% p.a. ; and that Charles be paid
on annual salary of Lm8000. The following Trial Balance was extracted from
their books on 30 April 1999, the end of the financial year of the Partnership.
Trial Balance as at 30 April 1999
Dr
Lm
Cr
Lm
20,000
10,000
500
300
4,500
9,000
5,300
10,000
21,000
12,100
2,500
8,000
9,000
87,400
25,000
12,000
2,000
3,000
145,000
10,000
8,000
202,300
202,300
Additional Information:
1.
Stock at 30 April 1999 was Lm27,500.
2.
The Motor Vehicles and Fixtures and Fittings are to be depreciated by
10% of cost per annum.
3.
Interest at 10% p.a. on the loan is to be paid to Joe, through his
current account.
4.
Goods costing, Lm1,200 have been taken by Charles for his own use
but no entries have been made in the accounts.
5.
General Expenses Lm400 had not been paid at 30 April 1999.
From the above information, prepare the partnership set of final
accounts.
Pg . 78
Pg . 79