2.Reconstitution of partnership firm-Admission of Partner

Solution-

Old profit sharing ratio of A and B     =     3:2

C admitted for 1/6th share

Remaining share would be shared by A and B their profit sharing ratio i.e.        3:2

A’s new share    = 5/6 x 3/5

                            = 15/30

B’s new share    = 5/6 x 2/5

                           = 10/30

New profit sharing ratio of A, B and C

     =    15/30 : 10/30 : 1/6 x 5/5

     =    15/30 : 10/30 : 5/30

    =     3:2:1

Solution-

Old profit sharing ratio of A, B and C    =   3:2:1

D admitted for 10% profits                    = 10/100

                                                                  = 1/10

Remaining share                                     = 1- 1/10

                                                                  = 9/10

Remaining share would be shared by A, B and C in their sharing ratio i.e.  3:2:1

A’ new share      =   9/10 x 3/6

                            =   27/60

B’ new share     =    9/10 x 2/6

                           =    18/60

C’ new share     =    9/10 x 1/6

                           =     9/60

New profit sharing ratio of A, B, C and D after making base equal

    =   27/60 : 18/60 : 9/60 : 1/10 x 6/6

   =    27/60 : 18/60 : 9/10 : 6/60

   =   9 : 6 : 3 : 2

Solution-

Old profit sharing ratio of X and Y    = 5 : 3

Z admitted for 1/10th share which he acquired equally from X and Y

Z acquired from X    =  1/10 x 1/2

                                   = 1/20

Z acquired from Y    =  1/10 x ½

                                  =   1/20

X’s new share          = 5/8 – 1/20

                                 = 25 – 2/40

                                 = 23 / 40

Y’s new share         = 3/8 – 1/20

                                = 15 – 2 / 40

                                 = 13/40

New profit sharing ratio of X, Y and Z after making base equal

     =   23/40 : 13/40 : 1/10 x 4/4

     =  23 : 13 : 4

Solution –

Old profit sharing ratio of A, B and C    = 2:2:1

D admitted for 1/8th share which he acquired entirely form A

A’ new share     =  2/5 – 1/8

                           = 16 – 5 / 40

                           = 11/40

B’ new share     = 2/5 – 0/1

                           = 2 – 0/5

                          = 2/5

C’ new share   = 1/5 – 0/1

                          = 1 – 0 / 5

                          = 1/5

New profit sharing ratio of A, B, C and D after making base equal

  = 11/40 : 2/5 x 8/8 : 1/5 x 8/8 : 1/8 x 5/5

  = 11 /40 : 16/40 : 8/40 :5/40

  = 11 : 16 : 8 : 5

Solution –

Old profit sharing ratio of P and Q is  = 2:1

R admitted for 1/5th share which he acquired from P and Q  = 1:2

P sacrificed to R    = 1/5 x 1/3

                               = 1/15

Q sacrificed to R   = 1/5 x 2/3

                               = 2/15

P’s new share         = 2/3 – 1/15

                               = 20 – 2 /30

                               = 18/30

Q’s new share      = 1/3 – 2 /15

                              = 10 – 4 /30

                              = 6/30

New profit sharing ratio of P, Q and R after making base equal

  = 18 / 30 : 6 / 30 : 1/5 x 6/6

  = 18 / 30 : 6 / 30 : 6 / 30

  = 3: 1: 1

Solution –

Old profit sharing ratio of A, B and C is 3 : 2 : 2

D is admitted for 1/5 share which he acquired from A, B and C in 2:2:1 

A Sacrifices    =   1/5 x 2/5

                       =   2/ 25

B sacrifices   =   1/5 x 2/5

                      =   2/25

C Sacrifices   = 1/ 5 x 1/5

                      = 1/25

A’s new share = 3/7 – 2/25

                          =  75 – 14 / 7 x 25

                          =  61 / 7 x 25

B’s new share  = 2/7 – 2/25

                          = 50 – 14 / 7 x 25

                          = 36 / 7 x 25

C’s new share = 2/7 – 1/25

                         = 50 – 7 / 7 x 25

                         = 43 / 7 x 25

New profit sharing ratio of A, B, C and D is

    =   61 / 7 x 25 : 36 / 7 x 25 : 43 / 7 x 25 : 1/5 x 35 /7×5

   =    61 : 36 : 43 : 35

Solution –

Old Profit sharing Ratio of A and B in 3:2

C admitted for 3/7th share which he took 2/7 from A and 1/7 from B.

A’s new share = 3/5 – 2/7

                         = 21 – 10 / 35

                         = 11 / 35

B’s new share = 2/5 – 1/7

                        = 14 – 5 /35

                        = 9 / 35

New profit sharing ratio of A, B and C is

  = 11/35 : 9/35 : 3/7 x 5/5

  = 11 : 9 : 15

Solution –

Old profit sharing ratio of A, B and C is 3:2:2

D admitted for 4/7the share which he acquired from A 2/7, B 1/7 and C 1/7

A’s new share = 3/8 – 2/7

                        = 21 – 16 / 56

                        = 5 / 56

B’s new share = 3/8 – 1/7

                         = 21 – 8 / 56

                         = 13 / 56

C’s new share = 2/8 – 1/7

                         = 14 – 8 / 56

                         = 6 / 56

New profit sharing ratio of A, B, C and D after making base equal

   = 5 / 56 : 13 / 56 : 6 / 56 : 4/7x 8/8

   = 5 : 13 : 6 : 32

Solution –

Old profit sharing Ratio of Radha and Rukmani = 3:2

Gopi admitted at a new partner

Radha Surrendered = 3 /5 x 1/3

                                  = 3 / 15

Rukmani Surrendered = 2 / 5 x ¼

                                   = 2 /20

Radha’s new share  = 3 /5 – 3 / 15

                                   = 9 – 3 / 15

                                   = 6 / 15

Rukmani new share = 2 / 5 – 2 /20

                                   = 8 – 2 / 20

                                   = 6 / 20

New profit sharing ratio of Radha, Rukmani and Gopi is

Gopi share = 3 / 15 + 2 /20

                   = 12 +6 / 60

                   = 18 / 60

                 =  6 / 15 x 4 / 4 : 6 / 20 x 3/3 : 18 / 60

                   = 24 : 18 : 18

                  = 4 : 3 : 3

Solution –

Old profit sharing ratio of singh Gupta & Khan in 3:2:3 ratio

Jain admitted as a new Partners

Singh Surrendered  = 3/ 8 x 1/3

                                  = 3 /24

Gupta Surrendered = 2 / 8 x 1/ 4

                                  = 2 / 32

Khan Surrendered   = 3 / 8 x 1 /5

                                  = 3 / 40

Singh’s new share = 3 / 8 – 3 / 24

                                = 9 – 3 / 24

                                = 6 / 24

Gupta new share   = 2/8 – 2/32

                                  = 16 – 4 / 64

                                  = 12 / 64

Khan’s new share   = 3 / 8 – 3 /40

                                 = 15 – 3 / 40

                                = 12 / 40

New profit sharing ratio of singh, Gupta, khan and Jain

Jain share = 3/ 24 + 2 / 32 + 3 /40

                 = 60 + 30 + 36 / 480

                 = 126 / 480

New profit sharing ratio of singh, Gupta, khan and Jain is

         = 6 / 24 x 20 /20 : 12 / 64 x 7.5 /7.5 : 12 / 40 x 12 /12 : 126 / 480

   = 120/480 : 90 /480 : 144/480 : 126/ 480

  = 20 : 15 : 24 : 21

Solution –

Calculation of Sacrificing ratio of Sandeep and Navdeep

Old Ratio of Sandeep and Navdeep is 5:3

C is admitted

New profit sharing ratio of Sandeep, Navdeep and = 4 : 2: 1

Sandeep Sacrifices = 5 / 8 – 4 / 7

                                 = 35 – 32 / 56

                                = 3 / 56 (Sacrifice)

Navdeep sacrifices = 3 / 8 – 2 / 7

                                 = 21 – 16 / 56

                                 = 5 / 56 (Sacrifice)

Sacrificing Ratio of Sandeep and Navdeep is 3:5

Solution –

Old profit sharing ratio of Rao and Swami = 3:2

Ravi is admitted for 1/8th share

Remaining share = 1 – 1/8

                              = 7 / 8

Remaining share would be distributed by Rao and Swami = 4:3

Rao’s new share = 7/ 8 x 4 / 7

                             = 28 / 56

Swami new share = 7 / 8 x 3/ 7

                               = 21 / 56

New profit sharing ratio after making base equal

    = 28 / 56 : 21 / 56 : 1 / 8 x 7 / 7

   = 28 : 21 : 7

   = 4 : 3: 1

Calculation of Sacrificing Ratio of Rao & Swami

Old Rati = 3:2

New Ratio = 4:3:1

Rao = 3/5 – 4/8

        = 24 – 20 /40

        = 4 / 40

Swami = 2/5 – 3/8

        = 16 – 15 / 40

       = 1/40

Sacrificing Ratio of Rao & Swami  = 4:1

Solution –

Calculation of Goodwill of the firm

Average profit of cost

5 years         =           40,000 + 50,000 + 60,000 + 50,000 + 60,000 / 5

                                                               

                     =   2, 60,000 /5

                             

                     = Rs.52,000

Goodwill of the firm = Average profit of Cost x 4 years of purchase 5 years

                                         = 52,000 x 4

                                         = Rs.2,08,000

Solution –

Calculation of Goodwill of the firm

Normal Profit = Capital Employed x Normal Rate of Return

                       = 2,00,000 x 15%

                       = 30,000

Super profit   = Average profit – Normal profit

                       = 48,000 – 30,000

                       = 18,000

                       = 54,000

Solution –

Average profit of cost 5 years =      40000 + 50000 + 55000 + 70000 + 85000 / 5

                                                     =      3,00,000 / 5

                                           =   60,000

Normal profit = Capital Employed x normal Rate of Return

                         = 5,00,000 x 10%

                         = 50,000

Super profit     = Average profit – Normal profit

                          = 60,000 – 50,000

                          = 10,000

Goodwill          = super profit x 3 years purchase

                         = 10,000 x 3

                         = Rs.30,000

Solution –

Capital Employed = Rajan’s Capital + Rajani’s Capital

                              = 3,00,000 + 2,00,000

                              = 5,00,000

Capitalised valued of Ave. profit = Ave. profit/normal rate of return

                                                        = 1,50,000 x 100 / 20

                                                        = 7,50,000

Goodwill of the Frim = Capitalised value – Capital Emp. of Ave. profit

                                    = 7,50,000 – 5,00,000

                                    = 2,50,000

Solution –

Calculation of Goodwill of the firm

Capital Employed     = Assets – External liabilities

                                    =   10,00,000 – 1,80,000

                                    =   8,20,000

Capitalised valued of Ave. profit = Ave. profit / Normal rate of return

                                                        = 1,00,000 x 100 / 10

                                                        = 10,00,000

Goodwill of the Frim = Capitalised value of – Capital Employed Ave. profit

                                      = 10,00,000 – 8,20,000

                                     = 1,80,000

  1. When the amount of goodwill is retained in the business.
  2. When the amount of goodwill is fully withdrawn.
  3. When 50% of the amount of goodwill is fully withdrawn.
  4. When goodwill is paid privately.

Solution –

 Case – a)

Journal

Case – b)

Journal

Case – c)

Journal

Case – d)

When goodwill is paid privately, no entry is passed in the books of the accounts.

Solution –

Journal

Calculation of Sacrificing Ratio of the Partners.

Old Ratio     =  3:2

New Ratio   = 2:1:1

A                  = 3/5 – 2/4

                   = 12 – 10 / 20

                   = 2/20

B                 = 2/5 – 1/4

                   = 8 – 5 /20

                  = 3/20

Sacrificing Ratio of A & B is = 2:3

Solution –

Journal

Calculation of Sacrificing Ratio of the Partners

Old Ratio     =   3:2

New Ratio    = 2:1:1

Arti                = 3/5 – 2/4

                      = 12 – 10 / 20

                      = 2 / 20

Bharti          = 2/5 – 1/4

                    = 8 – 5 /20

                    = 3 / 20

Sacrificing Ratio of A & B is 2:3

Solution –

Solution –

Journal

Calculation of Sacrificing Ratio of the Partners

Old Ratio    =   3:2

New Ratio   = 2:1:1

Aditya         = 3/5 – 2/4

                    = 12 – 10 / 20

                    = 2/ 20

Balan         = 2/5 – 1/4

                  = 8 – 5/20

                  = 3/20

Solution –

Journal

  1. Goodwill already appears in the books at Rs.2,02,500.
  2. Goodwill appears in the books at Rs.2,500.
  3. Goodwill appears in the books at Rs.2,05,000.

Solution –

Journal

Calculation of Goodwill of the firm

Average profit of cost 4 Years = 50,000 + 60,000 + 90,000 + 70,000/4

                                                     =       270000/4

                                                     = Rs.67500

Goodwill of the firm = Aver. Profit of cost 4 years x 3 years Purchase

                                      =     67500 x 3

                                     = 202500

Ram Lal’s share in Goodwill = 202500 x 1/4

                                                  = Rs.50625

    Solution –

    Journal

    Calculation of Sacrificing Ratio of the partners

    Old Ratio  = 1:1

    New Ratio = 4:3:2

    Rajesh  = 1.2 – 4/9

                 = 9 – 8 / 18

                = 1/ 18

    Mukesh = ½ – 3/9

                    = 9 – 6 / 18

                   = 3/18

    Sacrificing Ratio of Rajesh & Mukesh is 1:3

      Solution –

      Journal

      Calculation of Sacrificing Ratio of the Partners

      Old Ratio   = 1:1

      New Ratio = 4:3:2

      Amar         =  1/2 – 4/9

                        =  9 – 8 / 18

                       = 1/ 18

      Akbar      = 1/ 2 – 3/9

                      = 9 – 6 /18

                     = 3/18

      Sacrificing Ratio of Amar & Akbar is 1:3

        Balance Sheet of A and B as at March 31, 2016

        C is admitted as a partner on the date of the balance sheet on the following terms:

        • C will bring in Rs.1,00,000 as his capital and Rs.60,000 as his share of goodwill for 1/4 share in the profits.
        • Plant is to be appreciated to Rs.1,20,000 and the value of buildings is to be appreciated by 10%.
        • Stock is found over valued by Rs.4,000.
        • A provision for bad and doubtful debts is to be created at 5% of debtors.
        • Creditors were unrecorded to the extent of Rs.1,000.

        Pass the necessary journal entries, prepare the revaluation account and partners’ capital accounts, and show the Balance Sheet after the admission of C.

        Solution –

        Journal

          Solution –

          Journal

            Solution –

            Journal

              Balance Sheet of A and B as at March 31, 2016

              On April 1. 2017, C were admitted into partnership on the following terms:

              1. That C pays Rs.10,000 as his capital.
              2. That C pays Rs.5, 000 for goodwill. Half of this sum is to be withdrawn by A and B.
              3. That stock and fixtures be reduced by 10% and a 5% provision for doubtful debts be created on Sundry Debtors and Bills Receivable.
              4. That the value of Land and buildings be appreciated by 20%
              5. There being a claim against the firm for damages, a liability to the extent of Rs.1,000 should be created.
              6. An item of Rs.650 included in sundry creditors is not likely to be claimed and hence should be written back.

              Record the above transactions (journal entries) in the books of the firm assuming that the profit sharing ratio between A and B has not changed. Prepare the new Balance Sheet on the admission of C.

              Solution –

              Journal

                Solution –Journal

                Calculation on of New Profit Sharing Ratio of A & B in 3:1

                Old Ratio of A & B   =  3:1

                C admitted for 1/4th share

                Remaining share  = 1- 1/4 

                                                = 3/4

                A’s new share      =  3/4 x 3/4

                                              = 9 / 16

                B’s New share    = 3/4 x 1/4

                                              = 3/16

                New profit sharing ratio after making base equal

                = 9/16 : 3/16 : 1/4 x 4/4

                = 9: 3: 4

                Calculation of Partner’s capital in New firm

                Total capital in new firm = C’s Capital x Reciprocal of his share

                                                             = 20000 x 4

                                                         = Rs.80,000

                A’s Capital in new firm = 80,000 x 9/16

                                                          = 45000

                B’s Capital in new firm  = 80,000 x 3/16

                                                          = 15000

                C’s capital in new firm   = 80,000 x 4/16

                                                           = 20,000

                  Solution –

                  Journal

                  Calculation of New profit sharing ratio of partners

                  Old Ratio of Pinky, Qumar & Roopa is 3:2:1

                  S admitted for 1/4th share which he gets 1/8 from pinky and 1/16th each from Qumar and Roopa

                  Pinky’s New share = 3/6 – 1/8

                                                  = 12 – 3/24

                                                 = 9/24

                  Qumar’s New share = 2/6 – 1/16

                                                     = 16 – 3/48

                                                     = 13 / 48

                  Roopa’s New share = 1/6 – 1/16

                                                    = 8 – 3/48

                                                    = 5/48

                  New Profit sharing ratio after making base equal

                    = 9/24 x 2/2 : 13/48 : 5/48 : 1/4 x 12/12

                    = 10 : 13 : 5 : 12

                  Calculation of Partner’s Capital in new firm

                  Total Capital in New Firm = Rs.240000

                  Pinky capital in new firm = 24,0000 x 18/48

                                                              = 90,000

                  Qumar Capital in new firm = 240000 x 13/ 48

                                                                 = 65000

                  Roopa Capital in new firm = 240000 x 5/48

                                                               = 25000

                  S Capital in new firm          = 240000 x 12 / 48

                                                               = 60,000

                  The agreed to take Deepak into partnership and give him a share of 1/8 on the following terms: a) that Deepak should bring in Rs.4,200 as goodwill and Rs.7,000 as his Capital; (b) that furniture be depreciated by 12%; (c) that stock be depreciated by 10% (d) that a Reserve of 5% be created for doubtful debts; (e) that the value of land and buildings having appreciated be brought upto Rs.31,000; (f) that after making the adjustments the capital accounts of the old partners (who continue to share in the same proportion as before) be adjusted on the basis of the proportion of Deepak’s Capital to his share in the business, i.e., actual cash to be paid off to , or brought in by the old partners as the case may be.

                      Prepare Cash Account, Profit and Loss Adjustment Account (Revaluation Account) and the Opening Balance Sheet of the new frim.

                  Solution –

                       Dr.                                         Revaluation A/c                                      Cr.

                  Calculation of Partner’s Capital In New Firm

                  Total Capital in new firm = Deepak’s Capital x Reciprocal of his share

                                                               = 7000 x 8

                                                               = 56,000

                  Arun’s share in new firm = 56000 x 6/16

                                                                = 21,000

                  Bablu’s share in new firm = 56000 x 5/16

                                                                = 17500

                  Chetan’s Share in new firm = 56000 x 3/16

                                                                   = 10,500

                  Calculation of Partner’s New Profit sharing Ratio

                  Old Ratio of Arun Bablu & Chetan = 6 : 5: 3

                  Deepak admitted for = 1/8 share

                  Remaining share = 1 – 1/8

                                                 = 7/8

                  Arun’s new share = 7/8 x 6/14

                                                  = 42 / 112

                  Bablu’s New share = 7/8 x 5/14

                                                     = 35 / 112

                  Chetan’s New share = 7 / 8 x 3/14

                                                       = 21 / 112

                  New profit sharing Ratio of Arun, Bablu chetan & Deepak

                   = 42/112 : 35/112 : 21/112 : 1/8 x 14/14

                  = 6 : 5 : 3 : 2

                  Calculation of partner’s share in Goodwill of the firm

                  Deepak Premium for goodwill = Rs.4200

                  It would be shared by old partners in their profit sharing ratio 6 : 5 : 3

                  Arun’s share = 4200 x 6/14

                                          = 1800

                  Bablu’s share = 4200 x 5/14

                                           = 1500

                  Chetan’s share = 4200 x 3/14

                                              = 900

                  Journal

                  Premium for Goodwill A/c      Dr.          4200

                    To Arun capital a/c                                                1800

                    To Bablu capital A/c                                              1500

                    To Chetan capital A/c                                               900

                    Balance Sheet of A and B as on 31.03.2016

                    It was agreed that:

                    1. Chintan will bring in Rs.12,000 as his share of goodwill premium.
                    2. Buildings were valued at Rs.45,000 and Machinery at Rs.23,000.
                    3. A provision for doubtful debts is to be created @ 6% on debtors.
                    4. The capital accounts of Azad and Babli are to be adjusted by opening current accounts.

                    Record necessary journal entries, show necessary ledger accounts and prepare the Balance Sheet after admission.

                    Solution –

                    Balance Sheet of A and B as on 31.03.2016

                    Calculation of new profit sharing ratio of partners

                    Old ratio of Azad, Babli = 2:1

                    Chintan admitted for 1/4th share

                    Remaining share = 1 – 1/4

                                                   = 3/4

                    Azad’s new share = 3/4 x 2/3

                                                    = 6/12

                    Babli’s new share = 3/4 x 1/3

                                                    = 3/12

                    New profit sharing ratio of Azad, Babli and chintan is

                     = 6/12 : 3/12 : 1/4 x 3/3

                     = 2:1:1

                    Calculation of Partner’s Capital in New Firm

                    Total Capital of the new firm = Chintan’s Capital x Reciprocal of his share

                                                                        = 30,000 x 4

                                                                        = 1,20,000

                    Azad capital in new firm        = 120000 x 2/4

                                                                        = 60,000

                    Babli capital in new firm        = 120000 x 1/4

                                                                       = 60,000

                    Chintan capital in new firm  = 120000 x 1/4

                                                                      = 30,000

                    Calculation of partner’s share in goodwill of the firm

                    Chintan premium for Goodwill is = 12000

                    Azad and Babli will share it in their sacrificing ratio i.e. 2:1

                    Azad’s share = 12000 x 2/3

                                           = 8000

                    Babli’s share = 12000 x 1/3

                                           = 4000

                    Journal

                    Premium for Goodwill A/c    Dr.           12000

                         To Azad capital A/c                                           8000

                       To babli Capital A/c                                             4000

                      Balance Sheet of A and B as on 1.03.2016

                      It was agreed that:

                      1. The value of Land and Building be increased by Rs.15,000.
                      2. The value of plant be increased by 10,000.
                      3. Goodwill of the firm be valued at Rs.20,000.
                      4. Vimal to bring in capital to the extent of 1/5th of the total capital of the new firm.

                      Record the necessary journal entries and prepare the Balance Sheet of the firm after Vimal’s admission.

                      Solution –

                      Journal

                      Calculation of Partner’s share in Goodwill of the firm

                      Goodwill of the firm = Rs.20,000

                      Viaml share                = 20,000 x 1/5

                                                           = 4,000

                      Ashish share              = 4000 x 3/5

                                                          = 2400

                      Dutta share               = 4000 x 2/5

                                                          = 1600

                      Journal

                      Vimal’s Current A/c       Dr.    4000

                        To Ashish capital A/c                          2400

                        To Dutta Capital A/c                           1600

                      Calculation of Vimal Capital in new firm

                      Total Capital in new firm = Adjusted capital of the x reciprocal of combined share

                                                                    = (97400 + 46600) x (1 – 1/5)

                                                                    = 144000 x 5/4

                                                                    = 180000

                      Vimal Capital in new firm = 180000 x 1/5

                                                                     = 36000

                      Leave a Reply

                      Your email address will not be published. Required fields are marked *

                      Share via
                      error: Content is protected !!