On 31-3-2010 the Balance Sheet of W and R who shared profits in 3:2 ratio was as follows:
Liabilities |
Amount( Rs) |
Assets |
Amount ( Rs) |
Creditors Profit and Loss Account Capital account W 40,000 R 30,000
|
20,000 15,000
70,000 |
Cash Sundry Debtors 20,000 Less:Provision 700
Stock Plant and Machinery Patent |
5,000
35,000 20,700 |
|
1,05,000 |
|
1,05,000 |
On this date B was admitted as a partner on the following conditions:
(a) 'B' will get 4/15th share of profits.
(b) 'B' had to bring Rs. 30,000 as his capital to which amount other Partners capitals shall have to be adjusted.
(c) He would pay cash for his share of goodwill which would be based on 2½ years purchase of average profits of past 4 years.
(d) The assets would be revalued as under:
Sundry debtors at book value less 5% provision for bad debts. Stock at Rs. 20,000, Plant and Machinery at Rs. 40,000.
(e) The profits of the firm for the years 2007, 2008 and 2009 were Rs. 20,000; Rs. 14,000 and Rs. 17,000 respectively.
Prepare Revaluation Account, Partner's Capital Accounts and the Balance Sheet of the new firm.
Revaluation Account
Particulars |
Rs |
Particulars |
Rs |
||||||||||||||||||||||||
To Provision for bad debts a/c To Stock a/c |
300 5000 |
By Plant and machinery a/c By loss transferred to W’s capital a/c 180 R’s capital a/c 120 |
5000
300 |
||||||||||||||||||||||||
5300 |
5300 |
||||||||||||||||||||||||||
Partner’s Capital a/c
|
Balance Sheet of W, R & B as on 31st Mar 2010
Liabilities |
Rs |
Assets |
Rs |
Creditors
Capital Accounts W 49500 R 33000 B 30000 |
20000
112500
|
Cash
Sundry Debtors 20000
Less Provision for Bad Debts 1000
Stock
Plant & Machinery
Patents
|
32800
19000
20000
40000
20700 |
|
132500 |
|
132500 |
Working Note:
1. Average Profit = Total profit / No. of Years = Rs.66,000 / 4 = 16,500.
2. Calculation of Good Will = Average Profit x No. Of Year of Purchase = 16500 x 2 ½ = Rs. 41,250.
3. B’s Share in Goodwill = 41250 x 4 /15 = Rs. 11,000
4. New Profit Share is calculated as under:
Let Total Profit = 1
B’ share = 4 / 15th share
Remaining Profit = 1 – 4/15 = 11 / 15
W’s Share = 11 / 15 x 3 / 5 = 33 / 75
R’s Share = 11 / 15 x 2 / 5 = 22 / 75
New Ratio of W :R :B = 33/75 : 22/75 : 4/15 or 33:22:20
5. Adjustment of Capital
For 4 / 15 share, B Brought Capital = Rs. 30,000
Therefore Total Capital of the firm = Rs. 30,000 x 15 / 4 = 1,12,500
W’s Capital = 1,12,500 x 33 / 75 = Rs. 49,500
R’s Capital = 1,12,500 x 22 / 75 = Rs. 33,000
B’s Capital = 1,12,500 x 20 / 75 = Rs. 30,000