Answer Key of Paper - 3
Answer Key of Paper - 3
Part A
1. (d) 2:1:1.
Working Note:
Sacrificing ratio = 40,000 :60,000 or 2:3
Ram's sacrifice = 1 2 2
4 5 20
13 3
Shyam's sacrifice = -x-=
4 5 20
New profit share of old partners = Old profit share - Share of profit sacrificed
Ram's new profit share 3 2 12-2 10
5 20 20 20
2 3 8-3 5
Shyam's new profit share =
5 20 20 20
1 5
Mohan's profit share = or
4 20
3. (a) 4
Note: Reissue price cannot be less than the amount unpaid on forfeited
shares.
Or
(c) 6,60,000.
Working Note:
Loss on Issue of Debentures ( 60,00,000 x 15/100)
9,00,000
Less: Securities Premium
2,40,000
Loss on Issue of Debentures to be written-off fromn Statement of Profit &Loss
6,60,000
4. (d) 22,500
Total LOSs on Workmen Compensation = 3,150 x 10/3
10,500
Add: Workmen Compensation Reserve
12,000
Claim for Workmen Compensation 22,500
Or
(c) 2,27,500.
Working Note:
Correct Profit = Net Profit (Given) + Rent for personal use (Drawings) + Repair For Abhay's Private
Car - Salaries to Abhay and Arun
=?2,30,000 + 60,000(30.000x2) + 7.500 - 70,000 =?2,27,500.
M.43
Model Test Papers
9. (c) 3,00,000.
Working Note: 10
x =73,00,000.
Vidya's Commission = (36,00,000 -3,00,000) 110
10. (c) 4,41,750
Working Note:
Amount transferred to GeneralReserve
Drawings)*-3,60,000 (nterest on Capital) -3,00,000 (Salary)
= R36,00,000+ 10,500 (Interest on
20
-3,00,000 (Commission)] =26,50,500 x 120 =4,41,750.
*Interest on Drawings: 3,900
6 6.5
Amit = 1,20,000 x
100 12
6 5.5 6,600
Vidya =2,40,000 x X
100 12 10,500
Total
M.44 An AidIto Accountancy-CBSE XII
Or
(c) Both Assertion (A) and Reason (R) are
correct
16. (c)1,03,000.
Working Note:
() Cash paid to 50% creditors
8,000
(i) Remaining creditors were paid at a discount of 59%
1.00.000- 5% OT 00 95,000
Total amount paid to Creditors
1,03,000
Mode1 Te
Particulars Particulars
By Profit &Loss A/c (Net Profit) 147,000
To Peter's Current A/c(4/7 x?147,000) 84,000
Less: Deficiency Borne (1/2 x? 18,000) 9,000 75,000
To Max's Current A/c (2/7 x?1,47,000) 42,000
Less: Deficiency Borne (1/2 x? 18,000) 9,000 33,000
To Som's Current Ac(1/7 x* 147,000) 21,000
Add: Deficiency from:
Peter 9,000
Max 9,000 39,000
1,47,000
1,47,000
An A1d
M.46
Working Note:
Som's Actual Share of Profit =?1,47,000 x 1/7 =721,000
Som's Guaranteed Profit =39,000
Deficiency =39,000 - 21,000=18,000.
It is contributed by Peter and Max equally, i.e.,9,000 each.
19. JOURNAL
Date Particulars LF Dr. () Cr. ()
2023
April Assets A/c ..Dr. 10,80,000
Goodwill A/c(Balancing Figure) ...Dr. 40,000
To Liabilities A/c 80,000
To Asim Ltd. 10,40,000
(Assets and Liabilities of Asim Ltd. taken over)
Asim Ltd. 10,40,000
..Dr.
Loss on Issue of Debentures A/c (1,500 x30) .Dr. 45,000
To Bank A/c 10,40,000 x 25%) 2,60,000
To 9% Debentures A/c (1,500 x 500)
7,50,000
To Securities Premium A/c ( 7,50,000 x
4/100) 30,000
To Premium on Redemption of Debentures A/c
45,000
(Purchase consideration discharged by issue of cheque &Debentures)
Working Note:
Tuchar's total drawing for the year = 10,000 x
12=71,20,000
When equal amount is Withdrawn at the end of every month. interest is calculated for an average period or
55months [i.e., (11 + 0)/21.
Interest on Drawings =?1,20,000 x 12 5.5
100 12 =6,600.
TABLE SHOWING ADJUSTMENT
Particulars Tushar ) Kapil () Total (3)
Interest on Drawings (Dr.) 6,600 6,600
Division of 6,600 in 3:2 (Cr) 3,960 2,640 6,600
Difference 2,640 (Dr.) 2,640 (Cr)
21. EXTRACT OF BALANCE SHEET
as at ...
Particulars Note No. Current Year
Particulars
1. Share Capital
Authorised Capital
'...Equity Shares of 100 each
Issued Capital 10,00,000
Cr 10,000 Equity Shares of ? 100 each
Subscribed Capital
Subscribed and Fully Paid-up 9,85,000
0
9,850 Equity Shares of 100each 9,000
Forfeited Shares Ac (150 x ?60)
9,94,000
JOURNAL
0 22.
L.F. Dr. () Cr. )
Date Particulars
..Dr. 2,000
() Realisation A/c
2,000
To Cash/Bank A/c
(Note 1)
(Amount paid to a creditor, Shiv) ...Dr. 35,000
Cash/Bank A/c (Note 2) 35,000
um
To Realisation A/c
a loss of 30%)
re (Sale of half of the investment at .Dr. 50,000
(ii) Nisha's Loan A/c 50,000
To Cash/Bank A/c
(Loan by Nisharepaid) ...Dr. 10,000
(iv) Nisha's Capital A/c 10,000
..Dr.
Kamal's Capital A/c ...Dr.
10,000
Vijay's Capital A/c 30,000
To Realisation A/c
realisation)
(Transfer of loss on
An Aid to Accountancy-CBSE XII
M.48
Notes:
entry
1. Ifan asset (recorded or unrecorded) is given in payment of a liability (recorded or unrecorded), then no
ispassed for such payment.
Or
Dr. CASH BOOK (With Bank Column Only) Cr.
Date Particulars Date Particulars
To Shares Application A/c 3,90,000 By Shares Application A/c 90,000
(65,000x 6) (15,000 x6)
To Shares Allotment A/c 144,000 By Balance cld 4,79,200
(WN 1, 2 &3)
To Share Capital A/c (3,200 x 10) 32,000
To Securities Premium A/c 3,200
5,69,200 5,69,200
Working Notes:
1. Total No. of Shares applied by Arun = 8, 000x 50,000 10,000 shares.
40,000
2. Amount Due but not received from Arun
(a) Application money received on shares applied (10,000 x*6) 60,000
Less: Application money due on share allotted(8,000 x6) 48,000
Excess Application money adjusted on Allotment 12,000
(b) Allotment money due on Shares Allotted (8,000 x6) 48,000
Less: Excess Application money adjusted (a) 12,000
Allotment money due but not received 36,000
3. Calculation of Allotment Money Received Later on:
Total Allotment money due (40,000 x 6) 2,40,000
Less: Allotment money already received
60,000
Allotment money note received (WN 2) 36,000 96,000
Allotment Money received 1,44,000
4. Calculation of Amount to be forfeited:
Amount received from Arun
Less: Premium received (8,000x1) 60,000
Note:
Calculation of Sacrificing Ratio:
6-5 1
3 5
Pankaj's Sacrifice = 5 10 10 10
2 3 4-3
Naresh's Sacrifice = 10
5 10 10
Working Notes:
1. Adjustment of Capital:
Kushal's Capital (before adjustment of capital) = 3,00,000 + 72,000 3,000 -6,000 =3,63,000
Kumar's Capital (before adjustment of capital) =2,80,000 + 24,000 1,000-2,000 = 3,01,000
T6,64,000
Kushal's adjusted capital = 6,64,000 x 3/4 =4,98,000
Kumar's adjusted capital = 6,64,000 x 1/4=1,66,000
2. Kavita's Share of Goodwill = 40,000 x 1/5 = 8,000, which is contributed by Kushal and Kumar in their
gaining ratio, i.e., 3:1.
25.
Dr. SHYAM'S CAPITAL ACCOUNT
Particulars Particulars
To Shyam's Executor's A/c (Bal. Fig.) 34,700 By Balance b/d 12,0
By General Reserve A/c R 12,000x 2/6) 4,000
By Interest on Capital A/c 300
R12,000 x 10/100 x3/12)
By Profit &Loss Suspense A/c 4,000
?1,20,000 x 10/100 x2/6)
By Ram's Capital A/c (Goodwill) 10,800
By Rahim's Capital A/c (Goodwil) 3,600
34,700 34,700
Particulars Particulars
Working Note:
Calculation of ShyamsShare of Goodwill:
Total Profit of 3years = 8.200 +9.000 +79.800 =?27,000
Firm's Goodwill = 27.000 x 2) - (20% of 54,000) =K 54,000-(10,800 -43 00
2
Shyam's Share of Goodwill = 43,200 X 6 =14,400
Shyam's Share of Goodwil?14,200 adjusting by debiting gaining partners in gaining ratio, i.e., 3:1
1
Rahim's contribution = 14,400 x -3,600.
Part B