Q.A and B are partners sharing profits and losses in the ratio of 3 : 2. They decided to admit C as a new partner on 1st April, 2021 from effective date. On 1st April, 2021 the Balance sheet and terms of entries of A and B are as follows:
Balance Sheet
Capital and Liabilities | Amount (Rs.) | Assets | Amount (Rs.)
Capital A/c: A 3,00,000; B 3,00,000 | 6,00,000 | Plant | 4,53,000
Creditors | 60,000 | Furniture | 62,000
Outstanding expenses | 15,000 | Stock | 84,000
| | Debtors | 36,000
| | Cash | 40,000
Total | 6,75,000 | Total | 6,75,000
The following are conditions of entries: i) The profit in future will be distributed equally. ii) The capital of the firm was determined Rs. 6,00,000 which will be given in the profit ratio by the partners. iii) C will give the share of capital and goodwill in cash. iv) The valuation of goodwill will be done on the basis of over-value of purchases of two years. The average net profit of the firm is Rs. 90,000 per year. The nominal profit on capital is 10% in nominal business. Calculate goodwill and prepare capital account of partners, cash A/c and balance sheet of the new firm. (2+2+2+4)
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 →Goodwill (super-profit, 2 years) = Rs.60,000; C brings capital Rs.2,00,000 + goodwill Rs.20,000; capitals adjusted to Rs.2,00,000 each; Balance Sheet tallies at Rs.6,75,000.
Old ratio A:B = 3:2; new ratio equal (1:1:1), so C's share = 1/3.
Sacrificing ratio: A = 3/5 - 1/3 = 4/15; B = 2/5 - 1/3 = 1/15 -> 4:1.
Step 1 - Goodwill (super-profit method):
Capital employed = Rs.6,00,000; Normal rate 10% -> Normal profit = Rs.60,000.
Average profit = Rs.90,000; Super profit = 90,000 - 60,000 = Rs.30,000.
Goodwill = 30,000 x 2 = Rs.60,000.
C's share of goodwill = 60,000 x 1/3 = Rs.20,000 (brought in cash).
Step 2 - Goodwill premium distributed to old partners in sacrificing ratio 4:1 -> A Rs.16,000, B Rs.4,000.
Step 3 - Capital of firm fixed at Rs.6,00,000, in equal ratio -> each partner's capital = Rs.2,00,000. C brings Rs.2,00,000; A and B adjust their capitals to Rs.2,00,000 by withdrawing the excess.
Step 4 - Partners' Capital Accounts:
A: 3,00,000 + goodwill 16,000 = 3,16,000; adjust to 2,00,000 -> withdraw Rs.1,16,000.
B: 3,00,000 + goodwill 4,000 = 3,04,000; adjust to 2,00,000 -> withdraw Rs.1,04,000.
C: brings Rs.2,00,000.
Final capitals: A 2,00,000; B 2,00,000; C 2,00,000.
Step 5 - Cash Account:
Debit: Opening cash 40,000; C's capital 2,00,000; C's goodwill 20,000 = 2,60,000. …
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.