To close the books of the partnership business, we’ll go through the necessary steps and prepare the required accounts:
Step 1: Prepare the Profit and Loss Appropriation Account for the years 2020-2021 and 2021-2022
Year ending March 31, 2021:
- Profit = Rs. 30,000
- Interest on Mohan’s capital (10% of Rs. 30,000) = Rs. 3,000
- Interest on Sohan’s capital (10% of Rs. 20,000) = Rs. 2,000
Year ending March 31, 2022:
- Profit = Rs. 22,000
- Interest on Mohan’s capital (10% of Rs. 30,000) = Rs. 3,000
- Interest on Sohan’s capital (10% of Rs. 20,000) = Rs. 2,000
Now, prepare the Profit and Loss Appropriation Account:
Profit and Loss Appropriation Account
| Particulars | 2020-2021 (Rs.) | 2021-2022 (Rs.) |
|---------------------|------------------|------------------|
| Profit (Before Interest) | 30,000 | 22,000 |
| Interest on Mohan’s Capital | 3,000 | 3,000 |
| Interest on Sohan’s Capital | 2,000 | 2,000 |
| Balance (Transferred to Capital Accounts) | 25,000 | 17,000 |
| Total | 30,000 | 22,000 |
Step 2: Prepare Mohan and Sohan’s Capital Accounts
Mohan’s Capital Account:
Opening Balance (April 1, 2020) = Rs. 30,000
Add: Share of Profit (2020-2021) = Rs. 25,000
Add: Share of Profit (2021-2022) = Rs. 17,000
Less: Drawings (2 years at Rs. 4,000 each) = Rs. 8,000
Less: Interest on Capital (2020-2021) = Rs. 3,000
Less: Interest on Capital (2021-2022) = Rs. 3,000
Balance (Transferred to Bank Account) = Rs. 58,000
Sohan’s Capital Account:
Opening Balance (April 1, 2020) = Rs. 20,000
Add: Share of Profit (2020-2021) = Rs. 0 (Since his share of profit for this year is zero)
Add: Share of Profit (2021-2022) = Rs. 17,000
Less: Drawings (2 years at Rs. 4,000 each) = Rs. 8,000
Less: Interest on Capital (2020-2021) = Rs. 2,000
Less: Interest on Capital (2021-2022) = Rs. 2,000
Balance (Transferred to Bank Account) = Rs. 25,000
Step 3: Prepare the Realization Account
Assets realized Rs. 75,000 at an expense of Rs. 550.
Realization Account:
| Particulars | Amount (Rs.) |
|---------------------------|--------------|
| Realization Expenses | 550 |
| Cash (Realization Amount) | 74,450 |
Step 4: Prepare the Cash Account
Cash Account:
| Particulars | Amount (Rs.) |
|---------------------------|--------------|
| Realization Amount | 74,450 |
| Balance (Transferred to Capital Accounts) | 58,000 (Mohan) and 25,000 (Sohan)|
Step 5: Prepare the Creditors Account
Creditors Account:
| Particulars | Amount (Rs.) |
|---------------------------|--------------|
| Creditors (as of dissolution) | 16,400 |
| Cash (Payment to Creditors) | 16,400 |
Step 6: Prepare the Balance Sheet as of March 31, 2022
Liabilities:
1. Mohan’s Capital (as per his Capital Account) = Rs. 58,000
2. Sohan’s Capital (as per his Capital Account) = Rs. 25,000
3. Creditors (as per the Creditors Account) = Rs. 0 (Paid off)
Assets:
1. Cash (as per Cash Account) = Rs. 83,000 (Total in Cash Account)
2. Realization Amount (as per Realization Account) = Rs. 74,450