Divya, Yasmin and Fatima are partners in a firm, sharing profits and losses in 11:7:2 respectively. The balance sheet of the firm as on 31st March 2018 was as follows:
Balance Sheet
As at 31.3.2018
| Liabilities | Amount (Rs.) | Assets | Amount (Rs.) |
| Sundry Creditors | 70,000 | Factory Building | 7,35,000 |
| Public Deposits | 1,19,000 | Plant and Machinery | 1,80,000 |
| Reserve fund | 90,000 | Furniture | 2,60,000 |
| Outstanding Expenses | 10,000 | Stock | 1,45,000 |
| Capital accounts | Debtors 1,50,000 | ||
| Divya 5,10,000 | Less: Provision (30,000) | 1,20,000 | |
| Yasmin 3,00,000 | Cash at bank | 1,59,000 | |
| Fatima 5,00,000 | 13,10,000 | ||
| Total | 15,99,000 | Total | 15,99,000 |
On 1.4.2018, Aditya is admitted as a partner for one-fifth share in the profits with a capital of ₹4,50,000 and necessary amount for his share of goodwill on the following terms:
i. Furniture of ₹2,40,000 were to be taken over Divya, Yasmin and Fatima equally.
ii. A creditor of ₹ 7,000 not recorded in books to be taken into account.
iii. Goodwill of the firm is to be valued at 2.5 years purchase of average profits of last two years. The profit of the last three years were:
2015-16 ₹6,00,000;
2016-17 ₹2,00,000;
2017-18 ₹6,00,000
iv. At time of Aditya’s admission Yasmin also brought in 50,000 as fresh capital
v. Plant and Machinery is re-valued to ₹2,00,000 and expenses outstanding were brought down to ₹ 9,000. Prepare Revaluation Account, Partners Capital Account and the balance sheet of the reconstituted firm.
Marks-8, CBSE:2018-19/Sample/Q-17*
Answer :