Year Ended | 31st March, 2015 | 31st March, 2016 | 31st March, 2017 | 31st March, 2018 | 31st March, 2019 |
Profits (₹) | 90,000 (Loss) | 1,60,000 | 1,50,000 | 65,000 | 1,77,000 |
(i) The firm had gain (profit) of ₹ 50,000 from sale of machinery sold in the year ended 31st March, 2016. The gain (profit) was credited in Profit and Loss Account.
(ii) There was an abnormal loss of ₹ 20,000 incurred in the year ended 31st March, 2017 because of a machine becoming obsolete in accident.
(iii) Overhauling cost of second hand machinery purchased on 1st July, 2017 amounting to ₹ 1,00,000 was debited to Repairs Account. Depreciation is charged @ 20% p.a. on Written Down Value Method.
Calculate the value of goodwill.
Calculation for Normal Profit
Particulars | 31st Mar., 2015 | 31st Mar., 2016 | 31st Mar., 2017 | 31st Mar., 2018 | 31st Mar., 2019 |
Profit/Loss | (90,000) | 1,60,000 | 1,50,000 | 65,000 | 1,77,000 |
Less: Gain on Sale of Machinery | 50,000 | ||||
Add: Abnormal Loss | 20,000 | ||||
Add: Overhaul of existing machinery | |||||
Debited to Repairs A/c | 1,00,000 | ||||
Less: Depreciation @20% p.a. | 15,000 | 17,000 | |||
Normal Profit/Loss | (90,000) | 1,10,000 | 1,70,000 | 1,50,000 | 1,60,000 |
Average Profits
= `("Normal Profits for the year ended 31st March , 2015 to 31st March , 2019"/5)`
= `([ -90,000 + 1,10,000 + 1,70,000 + 1,50,000 + 1,60,000]/5)`
= Rs. 1,00,000.
Goodwill = Average Profits of last years ❌ No. of years Purchase
Goodwill = Rs. 1,00,000 ❌ 3
= Rs. 3,00,000.
0 Comments