Ram, Ravi and Rohan were partners sharing profits in the ratio of 2:3:1. On 31st March, 2023, their Balance Sheet was as follows:
Balance Sheet of Ram, Ravi and Rohan as on 31.3.2023
\begin{center}
\begin{tabular}{|l|r|l|r|}
Liabilities & Amount (\rupee) & Assets & Amount (\rupee)
Creditors & 3,62,000 & Cash & 14,000
General Reserve & 18,000 & Bank & 2,96,000
Capitals: & & Stock & 80,000
Ram & 1,00,000 & Debtors & 3,00,000
Ravi & 2,00,000 & Less: Provision for Doubtful Debts & (10,000)
Rohan & 3,00,000 & & 2,90,000
Total & 9,80,000 & Total & 9,80,000
\end{tabular}
\end{center}
Rohan died on 30th September, 2023. On the death of a partner the partnership deed provided for the following:
Goodwill was to be valued at two years purchase of average profit of last three years. The profits for the last three years were: 2020-21 \rupee 45,000, 2021-22 \rupee 90,000, and 2022-23 \rupee 1,35,000.
Deceased partner’s share of profit till the date of his death will be calculated on the basis of average profit of last three years.
Prepare Rohan’s Capital Account to be rendered to his executors.