Part (a): Convert ABC Club's Receipts & Payments A/c into an Income & Expenditure A/c and Balance Sheet, adjusting for accruals, depreciation (by estimated values) and unpresented cheques → Surplus ₹60; Balance Sheet ₹7,650.
Part (b): Admit D — prepare Revaluation A/c (profit ₹9,450), Partners' Capital A/cs and the new Balance Sheet (₹94,725).
(All figures below are in ₹ '000, exactly as given in the question.)
Part (a) — Income & Expenditure A/c and Balance Sheet (12 Marks)
Step 1 — Working notes (accrual adjustments)
(W1) Subscriptions & Donations (income):
3,900+150 (closing due)−225 (opening due)=3,825
(W2) Printing & Office expenses:
420+120 (closing due)−150 (opening due)=390
(W3) Bank interest: ₹45 received + ₹30 accrued (not yet in the pass book) = 75.
(W4) Honorarium: the ₹600 paid was for 2024 (a liability outstanding at the start of the year). This year's honorarium = previous 600 + increase 300 = 900, and it remains outstanding.
(W5) Ground man: fee 1,125 + outstanding bonus 450 = 1,575.
(W6) Depreciation on machinery & equipment (revaluation/estimated-value method):
| Particulars | ₹ |
|---|
| Opening estimated value | 1,200 |
| Add: Mowing machine purchased | 2,250 |
| Less: Sale proceeds of equipment | (120) |
| Less: Closing estimated value | (2,625) |
| Depreciation (balancing figure) | 705 |
(W7) Repairs (bank-reconciliation adjustment): the R&P shows ₹750, which is the amount of cheques cleared per the pass book. Cheques actually issued this year = 750 − 450 (last year's cheques cleared now) + 390 (this year's cheques still unpresented) = 690 → this is the repairs expense.
(W8) Cash-Book bank balances (Pass Book − unpresented cheques):
- Opening: (3,345 + 900) − 450 = 3,795
- Closing: (4,635 + 225) − 390 = 4,470
Step 2 — Opening Balance Sheet (1 April 2024) → the Capital Fund
| Liabilities | ₹ | Assets | ₹ |
|---|
| Creditors for printing | 150 | Cash in hand | 150 |
| Honorarium outstanding (2024) | 600 | Bank — Deposit A/c | 3,345 |
| Capital Fund (bal. fig.) | 4,620 | Bank — Current A/c (900 − 450) | 450 |
| | Subscription due | 225 |
| | Machinery & equipment | 1,200 |
| Total | 5,370 | Total | 5,370 |
Answer — Capital Fund on 1 April 2024 = ₹4,620.
Step 3 — Income & Expenditure Account for the year ended 31 March 2025
| Expenditure | ₹ | Income | ₹ |
|---|
| To Ground man's fee (1,125 + 450) | 1,575 | By Subscriptions & Donations (W1) | 3,825 |
| To Ground rent | 375 | By Bank interest (W3) | 75 |
| To Cost of teas | 375 | By Receipts from teas | 450 |
| To Fares | 600 | By Contribution to fares | 150 |
| To Printing & office exp. (W2) | 390 | By Net proceeds of variety entertainment | 1,170 |
| To Repairs to equipment (W7) | 690 | | |
| To Honorarium (W4) | 900 | | |
| To Depreciation (W6) | 705 | | |
| To Surplus (excess of income over exp.) | 60 | | |