Skip to content
Question of 97
Q.

The following is the Balance Sheet of Hari and Suraj on 31.03.2024 who shared profit and losses in the ratio of 4:3 :

Balance Sheet of Hari and Suraj as at 31st March, 2024

LiabilitiesRs.AssetsRs.
Surdry Creditors72,000Cash in hand10,000
Bank Loan80,000Bills Receivable20,000
General Reserve28,000Debtors80,000
Capital AccountsPlant and Machinary75,000
Hari1,60,000Furniture75,000
Suraj1,20,000Land and Building2,00,000
4,60,0004,60,000

John was admitted as a partner on 1st April, 2024 under the following terms:

  1. The new profit sharing ratio of Hari, Suraj and John will be 5 : 3 : 2 respectively.
  2. John pays Rs. 1,00,000 as capital.
  3. Goodwill is valued at Rs. 70,000. However, John is unable to bring his share of goodwill in cash.
  4. Furniture and Plant and Machinery be depreciated by 5% and 10%.
  5. Provision for doubtful debts be created on Debtors and Bills Receivables at 5%.
  6. Land and Buildings is to be appreciated by Rs. 24,650. Prepare : (a) Capital Accounts of partners and (b) New Balance Sheet. 5+3=8 OR P, Q and R were in partnerships sharing Profit in the ratio of 2:1:1. Their Balance Sheet as at 31st December, 2023 was as follows : Balance Sheet of P, Q and R as at 31st December, 2023
LiabilitiesRs.AssetsRs.
Capital: P40,000Cash at Bank10,000
Q20,000Stock60,000
R20,000Debtors-30,000
Sundry creditors40,000Less: Provision-2,00028,000
Bills payable10,000Goodwill18,000
P's Loan20,000Furniture20,000
Mrs. P's Loan16,000Fixed Assets50,000
Workmen Compensation Reserve20,000
1,86,0001,86,000

The firm was dissolved on the above date under the following terms :

  1. P agreed to take over furniture at 20% less than the book value.
  2. Stock was realised for Rs. 52,400 and Fixed Assets Rs. 32,000.
  3. Bad Debts amounted to Rs. 5,000.
  4. Expenses of realisation were Rs. 3,000. Sundry creditors were paid at a discount of 5%.
  5. There was a claim of Rs. 6,400 for damages against the firm. It had to be paid. Prepare : (i) Realisation Account and

(ii) Partners' Capital Accounts 5+3=8

Manipur CohsemCOHSEM Manipur Higher Secondary Board (Commerce) 2025Subjective· 8mImportance★★★★★
0% · 0/97 Questions
🔒 Locked · start free trial →

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 →

Sacrificing Ratio (Hari:Suraj = 5:9) is used to credit John's unpaid goodwill (Rs. 14,000) to Hari and Suraj; a Rs. 8,400 revaluation profit and the Rs. 28,000 General Reserve go to Hari and Suraj in the old ratio 4:3; the new Balance Sheet balances at Rs. 5,68,400.

Step 1 — Sacrificing Ratio:

Old ratio Hari : Suraj = 4 : 7 share... i.e. Hari = 4/7, Suraj = 3/7. New ratio Hari : Suraj : John = 5 : 3 : 2 (out of 10), i.e. Hari = 1/2, Suraj = 3/10, John = 2/10 = 1/5.

Sacrifice = Old share − New share

Hari = 4/7 − 1/2 = (8 − 7)/14 = 1/14 = 5/70

Suraj = 3/7 − 3/10 = (30 − 21)/70 = 9/70

Sacrificing Ratio Hari : Suraj = 5 : 9 (total 14/70 = 1/5, matching John's share — confirms the calculation)

Step 2 — Goodwill adjustment:

Goodwill of the firm = Rs. 70,000. John's share = 1/5 × 70,000 = Rs. 14,000. Since John cannot bring this in cash, it is adjusted through the Capital Accounts in the sacrificing ratio (5:9):

John's Capital A/c Dr. 14,000

To Hari's Capital A/c 5,000 (14,000 × 5/14)

To Suraj's Capital A/c 9,000 (14,000 × 9/14)

Step 3 — Revaluation Account:

Dr.Rs.Cr.Rs.
To Furniture (5% of 75,000)3,750By Land and Building (appreciation)24,650
To Plant and Machinery (10% of 75,000)7,500
To Provision for D/D on Debtors (5% of 80,000)4,000
To Provision for D/D on Bills Receivable (5% of 20,000)1,000
To Profit transferred to: Hari 4,800; Suraj 3,600 (old ratio 4:3)8,400
Total24,650Total24,650

Step 4 — General Reserve (Rs. 28,000) distributed in old ratio 4:3: Hari = 16,000; Suraj = 12,000

(a) Partners' Capital Accounts:

Dr.HariSurajJohnCr.HariSurajJohn
To John's Capital A/c (goodwill)——14,000By Balance b/d1,60,0001,20,000—
To Balance c/d1,85,8001,44,60086,000By General Reserve16,00012,000—
By Revaluation A/c (profit)4,8003,600—
By Hari's/Suraj's Capital A/c (goodwill from John)5,0009,000—
By Bank (capital introduced)——1,00,000
Total1,85,8001,44,6001,00,000Total1,85,8001,44,6001,00,000

(John's Capital: Cr. 1,00,000 cash brought in; Dr. 14,000 goodwill adjustment; closing balance = 86,000)

(b) New Balance Sheet of Hari, Suraj and John as at 1st April, 2024:

LiabilitiesRs.AssetsRs.
Sundry Creditors72,000Cash in hand (10,000 + 1,00,000)1,10,000
Bank Loan80,000Bills Receivable (20,000 − 1,000)19,000
Capital: Hari1,85,800Debtors (80,000 − 4,000)76,000
Suraj1,44,600Plant and Machinery (75,000 − 7,500)67,500
John86,000Furniture (75,000 − 3,750)71,250
Land and Building (2,00,000 + 24,650)2,24,650
Total5,68,400Total5,68,400
…

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.