Liabilities | Amount (Rs.) | Assets | Amount (Rs.) |
Trade Creditors | 3,000 | Cash-in-Hand | 1,500 |
Bills Payable | 4,500 | Cash at Bank | 7,500 |
Expenses Owing | 4,500 | Debtors | 15,000 |
General Reserve | 13,500 | Stock | 12,000 |
Capitals: | 45,000 | Factory Premises | 22,500 |
Radha 15,000 | Machinery | 8,000 | |
Sheela 15,000 | Losse Tools | 4,000 | |
Meena 15,000 | 45,000 | ||
70,500 | 70,500 |
b) Expenses owing to be brought down to Rs 3,750.
c) Machinery and Loose Tools are to be valued at 10% less than their book value.
d) Factory premises are to be revalued at Rs 24,300.
Prepare:
1. Revaluation account
2. Partner’s capital accounts and
3. Balance sheet of the firm after retirement of Sheela.
Books of Radha,Sheela and Meena
Revaluation account
Particulars | Amount (Rs.) | Particulars | Amount (Rs.) | |
To Machinery | 800 | By Expense owing | 750 | |
To Loose Tools | 400 | By Factory premise | 1,800 | |
To Profit transferred to: | ||||
Meena’s Capital A/c | 675 | |||
Radha’s Capital A/c | 450 | |||
Sheela’s Capital A/c | 225 | 1,350 | ||
2,250 | 2,250 | |||
Partner’s Capital A/c
Particulars | Radha | Sheela | Meena | Particulars | Radha | Sheela | Meena |
To Sheela’s Capital A/c | 3,375 | 1,125 | By balance b/d | 15,000 | 15,000 | 15,000 | |
To Sheela’s loan A/c | 24,450 | By Reserve | 6,750 | 4,500 | 2,250 | ||
To balance c/d | 19,050 | 16,350 | By Revaluation A/c | 675 | 450 | 225 | |
By Radha’s Capital A/c | 3,375 | ||||||
By Meena’s Capital A/c | 1,125 | ||||||
22,425 | 24,450 | 17,475 | 22,425 | 24,450 | 17,475 | ||
Balance Sheet
as on April 01,2017
Liabilities | Amount (Rs.) | Assets | Amount (Rs.) | ||
To Bills Payable | 4,500 | By Cash at Bank | 7,500 | ||
To Expense owing | 3,750 | By Cash in hand | 1,500 | ||
To Trade Creditors | 3,000 | By Debtors | 15,000 | ||
To Sheela’s loan | 24,450 | By stock | 12,000 | ||
By Machinery | 8,000 | ||||
Less: 10%(revaluation) | 800 | 7,200 | |||
To Partner’s Capital | By Factory premisses | 24,300 | |||
Radha | 19,050 | By lose tools | 4,000 | ||
Meena | 16,350 | 35,400 | Less: 10% | 400 | 3,600 |
71,100 | 71,100 | ||||
WN.1.
(i) General reserve is to be written off among all partners in old profit sharing ratio.
(ii) Sheela’s share of goodwill = 13,000×2/6
= Rs. 4,333
(iii) Gaining ratio of remaining partner’s
Calculations for Radha’s gain
= `3/3`-`3/6` = `"18 - 12"/"24"` = `6/24`
Calculations for Meena’s gain
= `1/4`-`1/6` = `"6 - 4"/"24"` = `2/6`
(iv) Contribution for goodwill of retiring partner by remaining partners
Radha
= 4,333×`3/4`
= Rs. 3,250
Meena
= Rs. 3,250
Meena