Page 125 - MA12

Model Test Papers M.31

Dr. PARTNERS’ CAPITAL ACCOUNTS Cr.
Particulars Lokesh Mansoor Nihal Particulars Lokesh Mansoor Nihal
` ` ` ` ` `
To Profit and Loss A/c 10,000 6,000 4,000 By Balance b/d 1,40,000 80,000 50,000
To Revaluation A/c (Loss) 20,000 12,000 8,000 By Lokesh’s Capital A/c ... 21,857 ...
To Goodwill A/c 20,000 12,000 8,000 (WN 2)
To Mansoor’s Capital A/c 21,857 ... 8,743 By Nihal’s Capital A/c (WN 2) ... 8,743 ...
To Bank A/c ... 20,600 ... By Bank A/c ... ... 4,286
To Mansoor’s Loan A/c ... 60,000 ... (Balancing Figure)
To Bank A/c (Bal. Fig.) 4,286 ... ...
To Balance c/d (WN 3) 63,857 ... 25,543
1,40,000 1,10,600 54,286 1,40,000 1,10,600 54,286

BALANCE SHEET OF THE NEW FIRM at at 1st April, 2020
Liabilities ` Assets `
Creditors 34,000 Cash at Bank 47,400
Provident Fund 10,000 (` 68,000 + ` 4,286 – ` 4,286 – ` 20,600)
Workmen Compensation Claim 12,000 Stock 38,000
Mansoor’s Loan 60,000 Debtors 94,000
Capital A/cs: Less: Provision for Doubtful Debts 4,000 90,000
Lokesh 63,857 Investments 30,000
Nihal 25,543 89,400
2,05,400 2,05,400

Working Notes:
1. Decrease in the Value of investments adjusted through Investment Fluctuation Reserve and Revaluation Account
by passing the following accounting entry:
Investment Fluctuation Reserve A/c ...Dr. ` 20,000
Revaluation A/c (` 50,000 – ` 20,000) ...Dr. ` 30,000
To Investments A/c ` 50,000
2. Adjustment of Goodwill:
3
Mansoor’s Share of Goodwill = ` 1,02,000 × = ` 30,600, which is to be contributed by Lokesh and Nihal
in their gaining ratio, i.e., 5 : 2. Thus, 10
5
Lokesh will contribute = ` 30,600 × = ` 21,857; and
7
2
Nihal will contribute = ` 30,600 × = ` 8,743.
7
3. Calculation of Total Capital of the new firm after Mansoor’s Retirement:
A. Capital of Lokesh after all adjustments:
= ` 1,40,000 – ` 10,000 – ` 20,000 – ` 20,000 – ` 21,857 = ` 68,143.
B. Capital of Nihal after all adjustments:
= ` 50,000 – ` 4,000 – ` 8,000 – ` 8,000 – ` 8,743 = ` 21,257
C. Total capital of the New Firm (A + B) = ` 89,400

5
• Lokesh’s capital in the New Firm = ` 89,400 × = ` 63,857
7
2
• Nihal’s capital in the New Firm = ` 89,400 × = ` 25,543.
7