The following is the Balance sheet of partners Aditya and Chaitanya on 31
st
March, 2019 they share profits and losses in the ratio of 3 : 2:
Balance sheet as on 31st march 2019
| Liabilities | Amount ₹ | Assets | Amount ₹ |
|---|---|---|---|
| Creditors | 60,000 | Building | 30,000 |
| Capital Accounts: | Furniture | 1,800 | |
| Aditya | 42,000 | Machinery | 42,000 |
| Chaitanya | 42,000 | Stock | 24,600 |
| Current Accounts: | Debtors | 54,000 | |
| Aditya | 7,500 | Cash | 6,000 |
| Chaitanya | 6,900 | ||
| 1,58,400 | 1,58,400 | ||
| Adjustments: | |||
| They admitted Sachin into partnership on 1 | |||
| st | |||
| April, 2019 on the following terms: | |||
| Building to be valued at ₹ 36,000, machinery and furniture to be reduced by 10%. | |||
| Sachin should pay ₹ 6,000 as his share of Goodwill. 50% of goodwill withdrawn by partners in cash. | |||
| A provision of 5% on debtors to be made for doubtful debts. | |||
| He should bring ₹ 18,000 as capital for 1/4th share in future profit. | |||
| Stock is to be taken at the value of ₹ 30,000. | |||
| Prepare: | |||
| Profit and Loss Adjustment Account. | |||
| Partners’ Current Account. | |||
| Balance Sheet of the New Firm. |
You're viewing a preview — the full solution, concept, methods & PYQ mapping are locked.
Start your 14-day free trial to unlock the full solution →Revalue the assets → the Profit & Loss Adjustment (Revaluation) A/c shows a profit of ₹4,320, shared 3:2 (Aditya 2,592, Chaitanya 1,728). Sachin's ₹6,000 goodwill is credited to old partners 3:2, and 50% (₹3,000) is withdrawn by them. Since capitals are fixed, revaluation profit and goodwill go through the Current Accounts (Aditya ₹11,892, Chaitanya ₹9,828). Cash becomes ₹27,000 and the new Balance Sheet totals ₹1,83,720.
Working Note 1 — Revaluation of assets
| Item | Old value ₹ | New value ₹ | Effect |
|---|---|---|---|
| Building | 30,000 | 36,000 | Profit 6,000 |
| Stock | 24,600 | 30,000 | Profit 5,400 |
| Machinery (−10%) | 42,000 | 37,800 | Loss 4,200 |
| Furniture (−10%) | 1,800 | 1,620 | Loss 180 |
| Debtors — new R.D.D. @5% of 54,000 | — | 2,700 | Loss 2,700 |
Profit and Loss Adjustment Account
| Dr — Particulars | ₹ | Cr — Particulars | ₹ |
|---|---|---|---|
| To Machinery A/c | 4,200 | By Building A/c | 6,000 |
| To Furniture A/c | 180 | By Stock A/c | 5,400 |
| To R.D.D. A/c | 2,700 | ||
| To Partners' Current A/cs (profit): | |||
| Aditya 2,592 | |||
| Chaitanya 1,728 | 4,320 | ||
| Total | 11,400 | Total | 11,400 |
Working Note 2 — Goodwill
- Sachin brings ₹6,000 for goodwill; credited to old partners in sacrificing (old) ratio 3:2 → Aditya ₹3,600, Chaitanya ₹2,400.
- 50% of goodwill = ₹3,000 withdrawn in cash by old partners 3:2 → Aditya ₹1,800, Chaitanya ₹1,200.
Partners' Current Account
| Particulars | Aditya ₹ | Chaitanya ₹ | Particulars | Aditya ₹ | Chaitanya ₹ |
|---|---|---|---|---|---|
| To Cash (goodwill withdrawn) | 1,800 | 1,200 | By Balance b/d | 7,500 | 6,900 |
| To Balance c/d | 11,892 | 9,828 | By P&L Adjustment A/c | 2,592 | 1,728 |
| By Goodwill (from Sachin) | 3,600 | 2,400 | |||
| Total | 13,692 | 11,028 | Total | 13,692 | 11,028 |
Working Note 3 — Cash
| Particulars | ₹ |
|---|---|
| Opening cash | 6,000 |
| Add: Sachin's capital | 18,000 |
| Add: Sachin's goodwill | 6,000 |
Unlock everything free for 14 days
- Full step-by-step solutions
- Concept-first explanations
- Methods, shortcuts & mistakes
- PYQ mapping + timed mock tests
Full access for 14 days. No credit card required.