Pankaj, Naresh and Saurabh are partners sharing profits in the ratio of 3:2:1. Naresh retired from the firm due to his illness on September 30, 2017. On that date the Balance Sheet of the firm was as follows
| Liabilities | Amount (₹) | Assets | Amount (₹) |
|---|---|---|---|
| General Reserve | 12,000 | Bank | 7,600 |
| Sundry Creditors | 15,000 | Debtors 6,000 − Provision for Doubtful Debt 400 | 5,600 |
| Bills Payable | 12,000 | Stock | 9,000 |
| Outstanding Salary | 2,200 | Furniture | 41,000 |
| Provision for Legal Damages | 6,000 | Premises | 80,000 |
| Capitals: | |||
| Pankaj | 46,000 | ||
| Naresh | 30,000 | ||
| Saurabh | 20,000 | ||
| Total | 1,43,200 | Total | 1,43,200 |
Additional Information:
- Premises have appreciated by 20%, stock depreciated by 10% and provision for doubtful debts was to be made 5% on debtors. Further, provision for legal damages is to be made for ₹1,200 and furniture to be brought up to ₹45,000.
- Goodwill of the firm be valued at ₹42,000.
- ₹26,000 from Naresh's Capital account be transferred to his loan account and balance be paid through bank; if required, necessary loan may be obtained from Bank.
- Naresh's share of profit till the date of retirement is to be calculated on the basis of last year's profit, i.e., ₹60,000.
- New profit sharing ratio of Pankaj and Saurabh is decided to be 5:1. Give the necessary ledger accounts and balance sheet of the firm after Naresh's retirement.
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 →On Naresh's retirement the revaluation yields a profit of ₹18,000, the General Reserve is distributed, and Naresh's ₹14,000 share of goodwill is borne entirely by Pankaj (the only gaining partner). Pankaj's capital becomes ₹47,000 and Saurabh's ₹25,000. The amount at credit in Naresh's capital is ₹54,000 — ₹26,000 to his Loan Account and ₹28,000 paid through the bank (funded by a ₹20,400 bank loan). The Balance Sheet totals ₹1,54,800.
Concept
Pankaj, Naresh and Saurabh share profits 3:2:1; Naresh retires and the new ratio of Pankaj and Saurabh is 5:1. Revaluation profit/loss and the General Reserve go to all partners in the old ratio; Naresh's share of goodwill is charged to the gaining partners in their gaining ratio.
Working Note 1: Gaining ratio and goodwill
Gaining ratio = new − old. Pankaj: 5/6 − 3/6 = 2/6; Saurabh: 1/6 − 1/6 = 0. So Pankaj alone gains and bears Naresh's whole share of goodwill. Naresh's share = 2/6 × ₹42,000 = ₹14,000, debited to Pankaj and credited to Naresh.
Revaluation Account
| Particulars | Amount (₹) | Particulars | Amount (₹) |
|---|---|---|---|
| To Stock A/c (9,000 − 8,100) | 900 | By Premises A/c (96,000 − 80,000) | 16,000 |
| To Provision for Legal Damages A/c (new) | 1,200 | By Provision for Doubtful Debts A/c (400 − 300) | 100 |
| To Profit trf. to Capitals — Pankaj 9,000, Naresh 6,000, Saurabh 3,000 | 18,000 | By Furniture A/c (45,000 − 41,000) | 4,000 |
| Total | 20,100 | Total | 20,100 |
The ₹1,200 provision for legal damages is a fresh charge; the existing ₹6,000 provision is unaffected and remains on the Balance Sheet (total ₹7,200). Premises appreciate 20% (₹16,000), stock falls 10% (₹900), the doubtful-debts provision falls from ₹400 to 5% of ₹6,000 = ₹300 (a ₹100 write-back), and furniture rises to ₹45,000.
Partners' Capital Accounts
| Particulars | Pankaj (₹) | Naresh (₹) | Saurabh (₹) | Particulars | Pankaj (₹) | Naresh (₹) | Saurabh (₹) |
|---|---|---|---|---|---|---|---|
| To Naresh's Capital (goodwill) | 14,000 | — | — | By Balance b/d | 46,000 | 30,000 | 20,000 |
| To Naresh's Loan A/c | — | 26,000 | — | By General Reserve (3:2:1) | 6,000 | 4,000 | 2,000 |
| To Bank A/c | — | 28,000 | — | By Revaluation A/c (profit) | 9,000 | 6,000 | 3,000 |
| To Balance c/d | 47,000 | — | 25,000 | By Pankaj's Capital (goodwill) | — | 14,000 | — |
| Total | 61,000 | 54,000 | 25,000 | Total | 61,000 | 54,000 | 25,000 |
Working Note 2: Bank Account
Opening bank ₹7,600 is not enough to pay Naresh the ₹28,000 due through the bank, so the firm raises a bank loan of ₹20,400 (₹28,000 − ₹7,600). Bank = ₹7,600 + ₹20,400 − ₹28,000 = nil.
Balance Sheet of Pankaj and Saurabh (after Naresh's retirement)
| Liabilities | Amount (₹) | Assets | Amount (₹) |
|---|---|---|---|
| Sundry Creditors | 15,000 | Debtors 6,000 − Provision 300 | 5,700 |
| Bills Payable | 12,000 | Stock | 8,100 |
| Outstanding Salary | 2,200 | Furniture | 45,000 |
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.