1
Question
A, B and C are partners sharing profits and losses in the ratio of 2 : 3 : 5. On 31st March, 2019, their Balance Sheet was:
Liabilities
Amount
(₹)
Assets
Amount
(₹)
Creditors
64,000
Cash
18,000
Bills Payable
22,000
Bills Receivable
14,000
General Reserve
14,000
Stock
44,000
Capital A/cs:
Debtors
42,000
A
36,000
Machinery
94,000
B
44,000
Goodwill
20,000
C
52,000
1,32,000
2,32,000
2,32,000
They admit D into partnership on the following terms:
(a) Machinery is to be depreciated by 15%.
(b) Stock is to be revalued at ₹ 48,000.
(c) It is found that the Creditors included a sum of ₹ 12,000 which was not to be paid.
(d) Outstanding Rent is ₹ 1,900.
(e) D is to bring in ₹ 6,000 as goodwill and sufficient capital for 2/5th share.
(f) The partners decided to use 10% of the profits every year in providing drinking water in schools, where required.
Prepare Revaluation Account, Partners' Capital Accounts, Cash Account and Balance Sheet of the new firm.
| Liabilities | Amount (₹) |
Assets | Amount (₹) |
||
| Creditors | 64,000 | Cash |
18,000
|
||
| Bills Payable | 22,000 | Bills Receivable | 14,000 | ||
| General Reserve | 14,000 | Stock | 44,000 | ||
| Capital A/cs: | Debtors | 42,000 | |||
| A | 36,000 | Machinery | 94,000 | ||
| B | 44,000 | Goodwill | 20,000 | ||
| C | 52,000 | 1,32,000 | |||
| 2,32,000 | 2,32,000 | ||||
They admit D into partnership on the following terms:
(a) Machinery is to be depreciated by 15%.
(b) Stock is to be revalued at ₹ 48,000.
(c) It is found that the Creditors included a sum of ₹ 12,000 which was not to be paid.
(d) Outstanding Rent is ₹ 1,900.
(e) D is to bring in ₹ 6,000 as goodwill and sufficient capital for 2/5th share.
(f) The partners decided to use 10% of the profits every year in providing drinking water in schools, where required.
Prepare Revaluation Account, Partners' Capital Accounts, Cash Account and Balance Sheet of the new firm.
Open in App
Solution
In the books of A, B, C and D
Dr.
Revaluation A/c
Cr.
Particulars
Amount
(₹)
Particulars
Amount
(₹)
To Machinery A/c
14,100
By Stock A/c
4,000
To Outstanding Rent A/c
1,900
By Creditors A/c
12,000
16,000
16,000
Dr.
Partner’s Capital A/c
Cr.
Particulars
A
(₹)
B
(₹)
C
(₹)
D
(₹)
Particulars
A
(₹)
B
(₹)
C
(₹)
D
(₹)
To Goodwill A/c
4,000
6,000
10,000
By balance b/d
36,000
44,000
52,000
By Bank A/c (WN2)
88,000
To balance c/d
36,000
44,000
52,000
88,000
By Premium for Goodwill A/c
1,200
1,800
3,000
By General Reserve A/c
2,800
4,200
7,000
40,000
50,000
62,000
88,000
40,000
50,000
62,000
88,000
Working Notes:
1. Calculation of New profit-sharing ratio
D’s Share of Profits
=
2/5
Remaining Profits
=
(1 –2/5) = 3/5
A’s New Share of Profits
=
(3/5 × 2/10) = 6/50
B’s New Share of Profits
=
(3/5 × 3/10) = 9/50
C’s New Share of Profits
=
(3/5 × 5/10) = 15/50
A : B : C : D
=
6 : 9 : 15 : 20
2. Calculation of D’s Capital
Total Adjusted Capital of the Old Partners = A’s Capital + B’s Capital + C’s Capital = ₹ (36,000 + 44,000 + 52,000) = ₹ 1,32,000 Combined New Share of the Old Partners = (6/50 + 9/50 + 15/50) = 30/50 or 3/5
Total Capital of the new firm
=
(Adjusted Capital of the Old Partners × Reciprocal of Combined New Share of the Old Partners)
=
₹ (1,32,000 × 5/3) = ₹ 2,20,000
D’s Capital
=
(Total Capital of the new firm × His Share of Profits)
=
₹ (2,20,000 × 2/5) = ₹ 88,000
Balance Sheet
as at 31st March, 2020
Liabilities
Amount
(₹)
Assets
Amount
(₹)
Capitals A/cs:
Cash (18,000 + 88,000 + 6,000)
1,12,000
A
36,000
Bills Receivable
14,000
B
44,000
Stock
48,000
C
52,000
Debtors
42,000
D
88,000
2,20,000
Machinery
94,000
Creditors
52,000
Less: Depreciation
14,100
79,900
Bills Payable
22,000
Outstanding Rent
1,900
2,95,900
2,95,900
|
In the books of A, B, C and D |
|||||
| Dr. |
Revaluation A/c |
Cr. | |||
|
Particulars |
Amount (₹) |
Particulars |
Amount (₹) |
||
| To Machinery A/c |
14,100 |
By Stock A/c |
4,000 |
||
| To Outstanding Rent A/c |
1,900 |
By Creditors A/c |
12,000 |
||
|
|
|
||||
|
16,000 |
16,000 |
||||
|
|
|
||||
| Dr. |
Partner’s Capital A/c |
Cr. |
|||||||||
|
Particulars |
A (₹) |
B (₹) |
C (₹) |
D (₹) |
Particulars |
A (₹) |
B (₹) |
C (₹) |
D (₹) |
||
| To Goodwill A/c |
4,000 |
6,000 |
10,000 |
|
By balance b/d |
36,000 |
44,000 |
52,000 |
|
||
|
|
|
|
|
By Bank A/c (WN2) |
|
|
|
88,000 |
|||
| To balance c/d |
36,000 |
44,000 |
52,000 |
88,000 |
By Premium for Goodwill A/c |
1,200 |
1,800 |
3,000 |
|
||
|
|
|
|
|
By General Reserve A/c |
2,800 |
4,200 |
7,000 |
|
|||
|
|
|
|
|
|
|
|
|
||||
|
40,000 |
50,000 |
62,000 |
88,000 |
40,000 |
50,000 |
62,000 |
88,000 |
||||
|
|
|
|
|
|
|
|
|
||||
Working Notes:
1. Calculation of New profit-sharing ratio| D’s Share of Profits | = | 2/5 |
| Remaining Profits | = | (1 –2/5) = 3/5 |
| A’s New Share of Profits | = | (3/5 × 2/10) = 6/50 |
| B’s New Share of Profits | = | (3/5 × 3/10) = 9/50 |
| C’s New Share of Profits | = | (3/5 × 5/10) = 15/50 |
| A : B : C : D | = |
6 : 9 : 15 : 20 |
2. Calculation of D’s Capital
Total Adjusted Capital of the Old Partners = A’s Capital + B’s Capital + C’s Capital = ₹ (36,000 + 44,000 + 52,000) = ₹ 1,32,000 Combined New Share of the Old Partners = (6/50 + 9/50 + 15/50) = 30/50 or 3/5
| Total Capital of the new firm | = | (Adjusted Capital of the Old Partners × Reciprocal of Combined New Share of the Old Partners) |
| = | ₹ (1,32,000 × 5/3) = ₹ 2,20,000 | |
| D’s Capital | = | (Total Capital of the new firm × His Share of Profits) |
| = | ₹ (2,20,000 × 2/5) = ₹ 88,000 |
|
Balance Sheet |
|||||
|
as at 31st March, 2020 |
|||||
|
Liabilities |
Amount (₹) |
Assets |
Amount (₹) |
||
| Capitals A/cs: |
|
Cash (18,000 + 88,000 + 6,000) |
1,12,000 |
||
| A |
36,000 |
|
Bills Receivable |
14,000 |
|
| B |
44,000 |
|
Stock |
48,000 |
|
| C |
52,000 |
|
Debtors |
42,000 |
|
| D |
88,000 |
2,20,000 |
Machinery |
94,000 |
|
| Creditors |
52,000 |
Less: Depreciation |
14,100 |
79,900 |
|
| Bills Payable |
22,000 |
|
|||
| Outstanding Rent |
1,900 |
|
|||
|
|
|
||||
|
2,95,900 |
2,95,900 |
||||
|
|
|
||||
Suggest Corrections
23
Similar questions