1.Puneet, Pankaj and Pammy are partners in a business sharing profits and losses in the ratio of 2:2:1 respectively. Their balance sheet as on March 31, 2007 was as follows:
Books of Puneet, Pankaj and Pammy
Balance Sheet as on March 31, 2007
Liabilities
Amount
Rs
Assets
Amount
Rs
Sundry Creditors
1,00,000
Cash at Bank
20,000
Capital Accounts:
Stock
30,000
Puneet
60,000
Sundry Debtors
80,000
Pankaj
1,00,000
Investments
70,000
Pammy
40,000
2,00,000
Furniture
35,000
Reserve
50,000
Buildings
1,15,000
3,50,000
3,50,000
Mr. Pammy died on September 30, 2007. The partnership deed provided the following:
(i)
The deceased partner will be entitled to his share of profit up to the date of death calculated on the basis of previous year’s profit.
(ii)
He will be entitled to his share of goodwill of the firm calculated on the basis of 3 years’ purchase of average of last 4 years’ profit. The profits for the last four financial years are given below: for 2003–04; Rs 80,000; for 2004–05, Rs 50,000; for 2005–06, Rs 40,000; for 2006–07, Rs 30,000.
The drawings of the deceased partner up to the date of death amounted to Rs 10,000. Interest on capital is to be allowed at 12% per annum.
Surviving partners agreed that Rs 15,400 should be paid to the executors immediately and the balance in four equal yearly instalments with interest at 12% p.a. on outstanding balance.
Show Mr. Pammy’s Capital account, his Executor’s account till the settlement of the amount due.
Dear Student
Regards
Pammy's Executors A/c | |||||
Date | Particulars | Amount (in Rs) | Date | Particulars | Amount (in Rs) |
30-09-07 | Bank A/c | 15,400 | Pammy's Capital A/c | 65,400 | |
31-03-08 | Bal C/d | 53,000 | 31-03-08 | Interest A/c | 3,000 |
(50,000 x 12% x 6/12) | |||||
68,400 | 68,400 | ||||
30-09-08 | Bank A/c | 18,500 | 01-04-08 | Bal B/d | 53,000 |
30-09-08 | Interest A/c | 3,000 | |||
(50,000 x 12% x 6/12) | |||||
31-03-09 | Interest A/c | 2,250 | |||
31-03-09 | Bal C/d | 39,750 | (37,500 x 12% x 6/12) | ||
58,250 | 58,250 | ||||
30-09-09 | Bank A/c | 17,000 | 01-04-09 | Bal B/d | 39,750 |
30-09-09 | Interest A/c | 2,250 | |||
(37,500 x 12% x 6/12) | |||||
31-03-10 | Interest A/c | 1,500 | |||
31-03-10 | Bal C/d | 26,500 | (25,000 x 12% x 6/12) | ||
43,500 | 43,500 | ||||
30-09-10 | Bank A/c | 15,500 | 01-04-10 | Bal B/d | 26,500 |
30-09-10 | Interest A/c | 1,500 | |||
(25,000 x 12% x 6/12) | |||||
31-03-11 | Interest A/c | 750 | |||
31-03-11 | Bal C/d | 13,250 | (12,500 x 12% x 6/12) | ||
28,750 | 28,750 | ||||
30-09-11 | Bank A/c | 14,000 | 01-04-11 | Bal B/d | 13,250 |
30-09-11 | Interest A/c | 750 | |||
(12,500 x 12% x 6/12) | |||||
31-03-12 | Bal C/d | 0 | |||
14,000 | 14,000 |
Pummy's Capital A/c | |||||
Date | Particulars | Amount (in Rs) | Date | Particulars | Amount (in Rs) |
Drawings | 10,000 | Bal B/d | 40,000 | ||
Profit and Loss Suspense A/c | 3,000 | ||||
Puneet's Capital A/c | 15,000 | ||||
Pankaj's Capital A/c | 15,000 | ||||
Interest on Capital (40,000 x 12% x 6/12) | 2,400 | ||||
Pammy's Executors A/c | 65,400 | ||||
75,400 | 75,400 |
Profit till Death | ||
Profit / (Loss) of last year | 30,000 | |
Profit of 6 months on the basis of profit of last year | (30,000 x 6/12) | 15,000 |
Pammy's Share | (15,000 x 1/5) | 3,000 |
Average Profit for goodwill | ||
Sum of Preceding 4 Years Profit | (80,000 + 50,000 + 40,000 + 30,000) | 200,000 |
Average Profit | (80,000 + 50,000 + 40,000 + 30,000)/4 | 50,000 |
Calculation of Goodwill | ||
Average Profits | 50,000 | |
Goodwill at 3 Years Purchase | (50,000 x 3) | 150,000 |
Share of Pammy | (1,50,000 x 1/5) | 30,000 |
Gaining Ratio | 1:1 | |
Goodwill Adjustment for Pammy | ||
Puneet's Capital A/c | (30,000 x 1/2) | 15,000 |
Pankaj's Capital A/c | (30,000 x 1/2) | 15,000 |
Regards