Nothing Special   »   [go: up one dir, main page]

CA Foundation PDF

Download as pdf or txt
Download as pdf or txt
You are on page 1of 34

PARTNERSHIP AND LLP ACCOUNTS 10.

41

UNIT – 2: TREATMENT OF GOODWILL IN


PARTNERSHIP ACCOUNTS

LEARNING OUTCOMES
After studying this unit, you will be able to:
♦ Understand when does the need for valuation of goodwill arise.
♦ Learn the accounting of goodwill.

UNIT OVERVIEW

Necessity for valuation of goodwill


Change in profit Admission of Retirement or When business is
sharing ratio partner death of partner dissolved or sold

Annuity
basis

Average Methods of
profit valuation of Super profit
goodwill

Capitalization
basis

© The Institute of Chartered Accountants of India


1.42
10.42 ACCOUNTING

2.1 GOODWILL
Goodwill is the value of reputation of a firm in respect of profits expected in future over and
above the normal rate of profits.

In simpler terms, Goodwill is nothing more than the probability that old customer will resort
to old place again and again. The capacity of a business to earn super profits in the future is
basically what is meant by term goodwill. Goodwill is an intangible asset; it cannot be seen;
it cannot be felt; it cannot be transported physically. Even then it is very real. From
accounting point of view, it is necessary that it has some monetary or saleable value. The
implication of the term over and above is that there is always a certain normal rate of profits
earned by similar firms in the same locality. The excess profit earned by a firm may be due to
its locational advantage, better customer service, possession of a unique patent right, personal
reputation of the partner or for similar other reasons. The necessity for valuation of goodwill
in a firm arises in the following cases:
a) When the profit sharing ratio amongst the partners is changed;
b) When a new partner is admitted;

c) When a partner retires or dies; and


d) When the business is dissolved or sold.
Let us take a simple example. There is a small Book business owned by a firm. Its net worth
i.e. Asset–liabilities, is ` 140,000. Now if a purchaser is willing to pay ` 150,000 for it, the extra
` 10,000 is known in accounting as goodwill. The next question is: Why the purchaser is willing
to pay ` 10,000 for goodwill.
One reason may be the future capability of the business to earn more profit than the normal
profit. It may be on account of favourable location.
The major factors which affect value of goodwill are as follows:

The list is in no way exhaustive but only provides the basic guidelines:
(i) The quality of the goods sold.
(ii) The personal reputation of the owners i.e., their ability to attract the customers.

(iii) The location of the business premises e.g., a good position in a congested market.
(iv) The possession of near monopoly right e.g. main agent for a particular vehicle like,
Maruti car, Bajaj scooter, etc.

(v) The possession of trademarks and patents.


(vi) The presence of managerial skill.

© The Institute of Chartered Accountants of India


PARTNERSHIP AND LLP ACCOUNTS 10.43

(vii) The cost of research and development which enables the production at low cost and
of good quality.

(viii) The possession of special contracts for the availability of materials


RECOMMENDATION OF ACCOUNTING STANDARD
Accounting Standards require an enterprise to recognize an intangible asset, only if and only
if, certain conditions are satisfied, namely:
(i) An intangible asset must have the characteristics of an asset. It means that it must
have some value and must be clearly identifiable, so that it can be sold without
disposing other assets or future benefits flowing from other assets.

(ii) An intangible asset should be recognized only if the future probable economic
benefits (i.e., increased revenue from sales) will flow to the business enterprise and
not to others. It means that management can make reasonable estimates of future
benefits.
(iii) The cost of the intangible asset can be measured reliably, that is, the cost is
objectively verifiable. If the cost cannot be measured reliably, then it cannot be
recognized as an asset.
It is thus clear that none of the conditions is satisfied by internally generated goodwill or
inherent goodwill. The reasons are simple to explain. First, it is not an identifiable resource
like patent, trademark or copyright. Second, it is very difficult to assess its future benefits.
Finally, the cost of internally generated goodwill cannot be reliably measured in the absence
of any consideration in money or money’ worth. There is no documentary evidence to support
the value of goodwill as a resource.
Goodwill should be recorded in the books only when some consideration in money or money’
worth has been paid for it. Accordingly, on admission or retirement/death of a partner or even
when there is a change in profit sharing ratio amongst the existing partners, goodwill should
not be raised in the books of account of the partnership firm because no consideration in
money or money’ worth has been paid for it. The conclusion is that only purchased goodwill
should be recorded in the books of account whether the payment is made directly in cash or
money’ worth. For example, ‘A’ and ‘B’ purchase the net assets (assets minus liabilities) of ‘C’
amounting to ` 2,50,000 for ` 3,00,000 in cash, the additional payment of ` 50,000 is a payment
for goodwill in cash. It is a case of purchased goodwill (an asset) and can be validly recorded
in the books of A and B. When no payment is made for the purchase of goodwill and goodwill
account is raised in the books, it is a case of internally generated goodwill or inherent goodwill
and as per Accounting Standards, it is not permitted. For example, in the event of
reconstitution of the firm due to admission, or retirement or death of a partner or even a
change in the profit sharing ratio without reconstitution, goodwill of the firm is evaluated. In

© The Institute of Chartered Accountants of India


1.44
10.44 ACCOUNTING

such a situation, the value of goodwill should not be brought into books of account because
it is inherent or self-generated goodwill since no money or money’ worth has been paid for
it. The only way out is that the value of goodwill as calculated with the help of different
valuation methods should be adjusted through capital accounts of the partner(s) of the firm.
In no case the goodwill account is to be raised in the books of account, either on the
reconstitution of the firm or change in the profit sharing ratio.
The amount of goodwill is written off over a period of time. In case when the goodwill account
exists at the time of reconstitution of firm, it should be written off immediately whether it is
internally generated or goodwill has been bought for some consideration.

2.2 METHODS FOR GOODWILL VALUATION


There are three methods for valuation of goodwill
1) Average profit basis,-Simple and Weighted

2) Super profit basis,-Number of Year Purchase, Annuity basis, and Capitalization of Super
Profit
3) Capitalization basis- Average Profits
(1) Average Profit Basis: In this case the average profits of past years are adjusted for
any expected change in future. The number of year are decided on the basis of judgement
and negotiation.
♦ For averaging the past profit, either simple average or weighted average may be
employed depending upon the circumstances. If there exists clear increasing or
decreasing trend of profits, it is better to give more weight to the profits of the recent
years than those of earlier years. But, if there is no clear trend of profit, it is better to
go by simple average.
♦ Let us suppose profits of a partnership firm for the last five years were ` 30,000,
` 40,000,` 50,000, ` 60,000 and ` 70,000. In this case, a clear increasing trend is noticed
and therefore, average profit may be arrived at by assigning appropriate weights as
shown below :

1 2 3 4=2×3
Year Profit Weight Weighted Profit
` `
1 30,000 1 30,000
2 40,000 2 80,000

© The Institute of Chartered Accountants of India


PARTNERSHIP AND LLP ACCOUNTS 10.45

3 50,000 3 1,50,000
4 60,000 4 2,40,000
5 70,000 5 3,50,000
15 8,50,000

8,50,000
So, Weighted Average Profit = = ` 56,667 (approx)
15

If goodwill is valued at three years’ purchase of profit, then in this case the value of goodwill
is ` 56,667 (approx) × 3 = ` 1,70,000.
However, if any such trend is not visible from the figures of past profits, then one should take
simple average profit and calculate goodwill accordingly. Let us suppose, profits of a
partnership firm for five years were ` 30,000, ` 25,000, ` 20,000, ` 30,000 and ` 28,000. In this
case, there is no clear increasing or decreasing trend of profit. So average profit comes to
` 26,600 (arrived at by taking simple average). If the goodwill is valued by taking three years’
of purchase of profit, the ninth is case, value of goodwill becomes ` 79,800.
Weighted average is used when profit has increasing or decreasing Trend. Highest weight is
always given to current year, as it reflects the more realistic view of the future profitability
Example
The past profits of five years of a partnership firm are: ` 50,000; ` 40,000; ` 52,000; ` 48,000
and ` 56,000 respectively. Calculate the value of goodwill on the basis of 4 years’ purchase of
the average profits of the last five years.
Answer
Total profits for five years = ` (50,000 + 40,000 + 52,000 + 48,000 + 56,000) = ` 2,46,000
Average profit = Sum of profits/No. of years
Average Profit = ` 2,46,000 ÷ 5 = ` 49,200
Value of goodwill (being four years’ purchase of the average profit of five years) = 4 ×
` 49,200 = ` 1,96,800.
(2) Super Profit Basis: In case of super profit method, goodwill is valued on the basis of
super profits earned by the firm.

Super Profit=Actual Profit-Normal Profit


Actual Profit is average maintainable profit
Normal Profit=Normal rate of Return (NRR) x Capital Employed

© The Institute of Chartered Accountants of India


1.46
10.46 ACCOUNTING

The rationale for using the super profit is the partner who gains excess earning owing to
reconstitution of firm should compensate to partners sacrificing their share in the
reconstitution. Super profit means, excess profit that can be earned by a firm over and above
the normal profit usually earned by similar firms under similar circumstances. Under this
method, the partner who gains in terms of profit sharing ratio has to contribute only for excess
profit because normal profit he can earn by joining any partnership firm. Under super profit
method, what excess profit a partnership firm can earn is to be determined first.
Calculation of super profit:
(i) Identify the capital employed by the partnership firm;
(ii) Identify the average profit earned by the partnership firm based on past few years’
figures;
(iii) Determine normal rate of return prevailing in the locality of similar firms;
(iv) Apply normal rate of return on capital employed to arrive at normal profit;
(v) Deduct normal profit from the average profit of the firm. If the average profit of the
firm is more than the normal profit, there exists super profit and goodwill.
Let us suppose, total capital employed by a partnership firm was ` 1,00,000 and its average
profit was ` 25,000. Normal rate of return is 22% in case of similar firms working under similar
conditions. So, normal profit is ` 22,000 and average profit is ` 25,000. The partnership firm
earns ` 3,000 super profit.
(a) Number of Years Purchase Method: Goodwill is generally valued by multiplying the
amount of super profit by certain number of years depending upon the expectation
about the maintenance of such profit in future. If it is expected that the super profit
can be maintained for another five years in future, then value of goodwill may be taken
as ` 3,000 × 5 = ` 15,000.
Example
A firm of A, B and C has a total capital investment of ` 4,50,000. The firm earned net
profits during the last four years as: I-` 70,000; II-` 80,000; III-` 1,20,000 and IV-
` 1,00,000. The reasonable expected return is 15 per cent having regard to the risk
involved. The value of goodwill of the business, if it is based on 3 years’ purchase of
the average super profits of the past four years is as follows:
Average Profit = Sum of profits/no. of years
Normal Profit = NRR x Capital Employed

Super Profit = Average maintable profit- Normal Profit

© The Institute of Chartered Accountants of India


PARTNERSHIP AND LLP ACCOUNTS 10.47

`
Total profits earned during four years : 3,70,000

Average annual profit ` 3,70,000 ÷ 4 92,500


Normal Profit (15% of ` 4,50,000) 67,500
Super Profit ` 92,500–` 67,500 25,000

Value of goodwill (being 3 years’ purchase of the average super profit:


` 25,000 x 3 = 75,000
(b) Annuity Method: The major drawback of number of number of years purchase
method is that time value of money is not considered. Although it was expected that
super profit would be earned in five future years, still no devaluation was done on the
value of money for the time difference. In fact when money will be received in different
points of time, its value should be different depending upon the rate of interest. If 15%
rate of interest is considered appropriate, then discounted value of super profit to be
earned in different future years will be as follows:

Year Super Profit Discount Factor Discounted value of Super


` @15% Profit
1 3,000 .8696 2,608.80
2 3,000 .7561 2,268.30
3 3,000 .6575 1,972.50
4 3,000 .5718 1,715.40
5 3,000 .4972 1,491.60
3.3522 10,056.60

So, under the annuity method, discounted value of total super profit becomes ` 10,056.60 and
not ` 15,000 as was done under super profit method.
The word annuity is used to mean identical annual amount of super profit. So, for discounting
it is possible to refer to annuity table. As per the annuity table, present value of ` 1 to be
received at the end of each year for 5 years @15% interest p.a. is 3.3522. So value of goodwill
under annuity method is ` 3,000×3.3522 = ` 10,056.60.

© The Institute of Chartered Accountants of India


1.48
10.48 ACCOUNTING

Example
Calculate the goodwill by annuity method of super profit from the following facts:
(a) Annual maintainable profit after tax is ` 65,000.
(b) Capital employed is ` 4,00,000.
(c) Normal rate of return is expected at 12% p.a.
(d) Present value of an annuity of ` 1 for five years @ 12% interest is 3.604776.
Answer

Annual maintainable profit 65,000


Less: Normal profit based on capital employed and normal rate of return (48,000)
i.e., 12% of ` 4,00,000
Super profit 17,000
The present value of an annuity of ` 1 for five years at 12% compound 3.604776
interest is

The present value of annuity of ` 17,000 for five years at 12% compound interest = 17,000 x
3.604776 = ` 61,281 (Approx.)
Capitalization of Super Profit:
Super Profit 17, 000
Goodwill = = = ` 14,1667
Normal Rate of Return (NRR) 12%

3 Capitalization Basis: Under this basis, value of whole business is determined applying
normal rate of return. If such value (arrived at by applying normal rate of return) is higher than
the capital employed in the business, then the difference is goodwill. The steps to be followed
under this method are given below:

a. Determine the normal rate of return.


b. Find out the average profit of the partnership firm for which goodwill is to be
determined.

c. Determine the capital employed by the partnership firm for which goodwill is to be
determined.
d. Find out normal value of the business by dividing average profit by normal rate of
return.

© The Institute of Chartered Accountants of India


PARTNERSHIP AND LLP ACCOUNTS 10.49

e. Deduct average capital employed from the normal value of the business to arrive at
goodwill.

Goodwill = Normal Capital-Actual Capital


Normal capital = Average Profit/NRR
Let us suppose capital employed by a partnership firm is ` 1,00,000. Its average profit is
` 20,000. Normal rate of return is 15%.
20,000
Normal Value of business= = ` 1,33,333 Value of goodwill = ` 1,33,333 – ` 1,00,000 =
15%
` 33,333
Example
The net tangible assets of a firm are worth ` 4,10,000 and the average profit of last four years
amounts to ` 60,000. Find out of the value of goodwill under capitalization method if the
reasonable return on capital invested is 12%.
Answer

Capital invested in the business 4,10,000


Normal rate of return 12%
Average profit earned by the firm 60,000
Value of the firm (Capitalization of average profit): 60,000/12%= 5,00,000
Goodwill = Value of the firm –Net Assets = ` 5,00,000 – ` 4,10,000 90,000

Above methods are explained below with the help of following illustrations:
ILLUSTRATION 1
Lee and Lawson are in equal partnership. They agreed to take Hicks as one-fourth partner. For
this it was decided to find out the value of goodwill. M/s. Lee and Lawson earned profits during
2019-2022 as follows:

Year Profits (`)


2019 1,20,000
2020 1,25,000
2021 1,30,000
2022 1,50,000

© The Institute of Chartered Accountants of India


1.50
10.50 ACCOUNTING

On 31.12.2022 capital employed by M/s. Lee and Lawson was ` 5,00,000. Rate of normal profit
is 20%.

Required
Find out the value of goodwill following various methods.
SOLUTION
Average Profit:

Year Profit Weight Weighted Profit `


2019 1,20,000 1 1,20,000
2020 1,25,000 2 2,50,000
2021 1,30,000 3 3,90,000
2022 1,50,000 4 6,00,000
10 13,60,000

Weighted Average Profit = ` 13,60,000 divided by 10 = ` 1,36,000


Method (1): Average Profit Basis

Assumption: Goodwill is valued at 3 year’s purchase


Valuation of Goodwill: ` 1,36,000 ×3 = ` 4,08,000
Method (2): Super Profit Basis
`
Average Profit 1,36,000
Less: Normal Profit
20% on ` 5,00,000 (1,00,000)
` 36,000

Assumption: Goodwill is valued at 3 years’ purchase.

Value of Goodwill = ` 36,000 × 3 = ` 1,08,000

Method (3): Annuity Basis


Assumptions:
(a) Interest rate is equivalent to normal profit rate i.e. 20%p.a.
(b) Goodwill is valued at 3 years’ purchases
Valuation of Goodwill: ` 36,000 × 2.1065 =` 75,834

© The Institute of Chartered Accountants of India


PARTNERSHIP AND LLP ACCOUNTS 10.51

Method (4): Capitalisation Basis

` 1,36,000 = ` 6,80,000
Normal Value of business: × 100
20
Less: Capital Employed in M/s. Lee and Lawson = (` 5,00,000)
Goodwill = ` 1,80,000

ILLUSTRATION 2
The following particulars are available in respect of the business carried on by Rathore

(1) Capital Invested 1,50,000


(2) Trading Results:
2019 Profit 40,000
2020 Profit 36,000
2021 Loss 6,000
2022 Profit 50,000
(3) Market Rate of interest on investment 10%
(4) Rate of risk return on capital invested in business 2%
(5) Remuneration from alternative
employment of the proprietor ` 6,000

(if not engaged in business). per


annum

You are required to compute the value of goodwill on the basis of 5years’ purchase of super
profit of the business calculated on the average profits of the last four years.
SOLUTION

Average maintainable profits: `

Trading profit during 2019 40,000


2020 36,000
2021 50,000

1,26,000

© The Institute of Chartered Accountants of India


1.52
10.52 ACCOUNTING

Less: Loss during 2022 (6,000)


Total 1,20,000
Average Profits 30,000
Less: Remuneration for the proprietor (6,000)

Average maintainable Profit 24,000


Less: Normal Profit (12% on capital employed of ` 1,50,000) (18,000)

Super Profit 6,000

Goodwill at 5 year’s purchase of super Profit 30,000

Hidden or Inferred or implied Goodwill


Sometimes the value of goodwill is not specifically given and has to be inferred or implied
from the arrangement of capital or profit-sharing ratio. For example A’s capital is ` 20,000
and B’s Capital is ` 15,000 and they share profits equally. C is admitted as a partner with
` 18,000 as his capital for 1/4 share in the profits. The total capital of the firm now ought
to be ` 72,000 for the simple reason that if C contributes ` 18,000 for 1/4 share, then for
full or unit profit he ought to have contributed ` 72,000 (18,000 x 4). But the total capital
of A, B and C becomes only ` 53,000. So the hidden value of the goodwill should be
taken as ` 19,000 so that the total capital becomes ` 72,000

2.3 NEED FOR VALUATION OF GOODWILL


Whenever there is any change in the existing relationship of the partners in terse, some
partners have to sacrifice their future profit and some others would gain. Those who are
sacrificing future profit should be compensated by the others who are gaining. This
adjustment of the partnership rights may arise due to admission of a new partner, change in
the profit sharing ratio, retirement or death of a partner and a dissolution of the partnership.
The partners, who gain in terms of profit sharing ratio, have to pay for such gain as a
proportion to the value of goodwill. The partners, who lose in terms of profit sharing ratio,
receive payments for the sacrifice as a proportion to the value of goodwill.

© The Institute of Chartered Accountants of India


PARTNERSHIP AND LLP ACCOUNTS 10.53

2.4 VALUATION OF GOODWILL IN CASE OF


ADMISSION OF A PARTNER
When a new partner is admitted into a partnership, certain adjustments in accounts become
necessary. Chiefly, this is because the new partner will acquire a share in the profits of the firm
and because of this, the old partners will stand to lose. Suppose, A and B are partners sharing
profits in the ratio of 3:2. If their profits are ` 20,000, A will get ` 12,000 and B will get ` 8,000.
If C is admitted and given one fourth share in profits, then out of ` 20,000 he will get ` 5,000.
The remaining ` 15,000 will be divided between A and B; A will get ` 9,000 and B will get
` 6,000. Thus on C’s admission A loses ` 3,000 per year and B loses ` 2,000 per year. C will
have to compensate A and B for this loss. It is no argument to say that on C’s admission the
profits will not remain at ` 20,000; extra profits will arise and therefore, A and B will both get
more than what they previously got. But it should be noted that the additional profits will be
earned by the combined efforts of all the partners A, B and C. Therefore, if A and B get a share
of the extra profits they are not particularly obliged to C. Out of the present profits of
` 20,000 they have to give up a share in favour of C and, therefore, they are entitled to a
compensation. The problem of compensation is the chief problem while dealing with
admission of a partner. This is tackled through goodwill.
But one point should be made clear here. Goodwill is a compensation to old partners for their
sacrifice in connection with admission of a new partner. So it is to be credited to the partners
according to their profit sacrificing ratio. Whatever share the new partner is getting, it may be
sacrificed by the old partners in proportion to their old profit sharing ratio or in different
proportion.
For example, Nigam and Dhameja are in partnership sharing profits and losses equally. They
agreed to take Ghosh as one-third partner. Now one-third share of Ghosh may come out of
sacrifice made by Nigam and Dhameja equally (i.e. at their old profit sharing ratio). See the
following profit sharing pattern:
Profit Sharing Pattern

Partners Old Share New Share Sacrifice Gain

[ ]
Nigam 1 1 1 2 1 1 1 –1 =1 –
2 2 1– 3 = 3 × 2 = 3 2 3 6

[ ]
Dhameja 1 1 1 2 1 1 1 –1 =1 –
2 2 1– 3 = 3 × 2 = 3 2 3 6

Ghosh – – 1
3
In other words, one-third share of Ghosh was borne by Nigam and Dhameja at their old profit
sharing ratio. By this process Nigam sacrificed 1/2–1/3 = 1/6 in share and Dhameja sacrificed

© The Institute of Chartered Accountants of India


1.54
10.54 ACCOUNTING

1/2–1/3 = /1/6 in share. So the profit sacrificing ratio becomes:


Nigam = Dhameja
1/6 = 1/6
1 : 1
Which is the same as old profit sharing ratio.

But if the new profit sharing ratio of Nigam, Dhameja and Ghosh becomes 4:2:3, then profit
sacrificed by Nigam and Dhameja on Ghosh’s admission is not at the old profit sharing ratio.
In this case profit sacrificing ratio is as follows:

Nigam = 1/2 – 4/9 = 1/18


Dhameja = 1/2 – 2/9 = 5/18
i.e. 1 : 5

If Ghosh pays goodwill of ` 24,000, then in the first case, Nigam and Dhameja should share it
equally; but in second case Nigam should get ` 4,000 and Dhameja should get ` 20,000.
Take another example: Nigam and Dhameja are equal partners. They agreed to take Ghosh as
one-third partner. The new profit sharing ratio is 4:2:3. Nigam and Dhameja agreed ` 27,000
as value of goodwill.
Journal Entry

Ghosh’s Capital Account Dr. 9,000


To Nigam’s Capital Account 1,500
To Dhameja’s Capital Account 7,500
(Goodwill adjustment in the profit sacrificing ratio)

Nigam - ` 27,000 × 1/18


Dhameja - ` 27,000 × 5/18

As per the Accounting Standards, it is not recommended to raise goodwill account but
to show the adjustment of goodwill through partners’ capital accounts.

© The Institute of Chartered Accountants of India


PARTNERSHIP AND LLP ACCOUNTS 10.55

2.5 ACCOUNTING TREATMENT OF GOODWILL IN CASE


OF ADMISSION OF A NEW PARTNER
The goodwill should be recorded in the books only when some consideration in money or
money’s worth has been paid for it. Therefore, only purchased goodwill should be recorded
in the books of the firm. In case of admission of a partner, goodwill cannot be raised in the
books of the firm because no consideration in money or money’s worth is paid for it. If the
incoming partner brings any premium over and above his capital contribution at the time of
his admission, such premium should be distributed to other existing partners. When a new
partner is admitted to a firm, the old partners generally sacrifice in favour of the new partner
in terms of lower profit sharing ratio in the future. Therefore, the premium for goodwill
brought in by the new partner shall be given to the existing partners on the basis of profit
sacrificing ratio. The profit sacrificing ratio is computed by deducting the new profit sharing
ratio from the old profit sharing ratio. If the difference is positive, then there is a profit sacrifice
and in case the difference is negative, then there is a gain in terms of higher future profit
sharing ratio. In case of admission of a partner, only those existing partners are entitled to a
share for goodwill who have sacrificed a part of their profits in favour of the new partner.
Sometimes, goodwill may be evaluated in case of admission of a partner when incoming
partner is unable to bring in cash any premium for goodwill. In that situation also, the value
of goodwill should not be raised in the books since it is inherent goodwill. Rather it is
preferable that such value of goodwill should be adjusted through partners’ capital accounts.
It may also be noted that when the incoming partner pays any premium for goodwill privately
to the existing partners, no entry is required in the books of the firm. In that case, the amount
to be paid to each partner should be calculated as per the profit sacrificing ratio. If only new
partner's profit sharing is given then profit sacrificing ratio of old paterns would be same as
old profit sharing ratio.
Example 1: A, B & C are in partnership sharing profits and losses in the ratio 2:2:1. They want
to admit D into partnership with one-fifth share. D brings in ` 30,000 as capital and ` 10,000
as premium for goodwill.
The necessary journal entry will be:

Bank A/c Dr. ` 40,000

To A’s Capital A/c ` 4,000

To B’s Capital A/c ` 4,000

To C’s Capital A/c ` 2,000

© The Institute of Chartered Accountants of India


1.56
10.56 ACCOUNTING

To D’s Capital A/c ` 30,000

(Amount brought in by D as Capital and premium for


goodwill which is credited to the old partners’ Capital
accounts in profit sacrificing ratio which is same as old
profit sharing ratio)

Example 2: A & B are equal partners. They wanted to take C as a third partner and for this
purpose goodwill was valued at ` 1,20,000. The journal entry for adjustment of value of
goodwill through partners’ capital accounts will be:

C’s Capital A/c Dr. ` 40,000

To A’s Capital A/c ` 20,000

To B’s Capital A/c ` 20,000

(Adjustment for goodwill)

The net effect in partners’ capital accounts is shown on the basis of profit sacrificing ratio:
A = 1/6 × ` 1,20,000 = ` 20,000 (Cr.)
B = 1/6 × ` 1,20,000 = ` 20,000 (Cr.)
C = 1/3 × ` 1,20,000 = ` 40,000 (Dr.)
Example 3: A & B are equal partners. They wanted to admit C as 1/6th partner who brought
` 60,000 as goodwill. The new profit sharing ratio is 3:2:1. Profit sacrificing ratio is to be
computed as follows:
Old Share – New Share = Share Sacrificed
A = 1/2 – 3/6 = 0
B = 1/2 – 2/6 = 1/6

So the entire goodwill should be credited to B’s Capital A/c.


Cash A/c Dr. ` 60,000
To B’s Capital A/c ` 60,000

(Goodwill brought in by C credited to B’s Capital A/c)


Example 4: A, B & C are equal partners. They decided to take D who brought in ` 36,000 as
goodwill. The new profit sharing ratio is 3:3:2:2.
Old Share – New Share = Share Sacrificed
A = 1/3 – 3/10 = 1/30

© The Institute of Chartered Accountants of India


PARTNERSHIP AND LLP ACCOUNTS 10.57

B = 1/3 – 3/10 = 1/30


C = 1/3 – 2/10 = 4/30
So goodwill should be shared in the ratio 1:1:4

Bank A/c Dr. ` 36,000

To A’s Capital A/c ` 6,000

To B’s Capital A/c ` 6,000

To C’s Capital A/c ` 24,000

(Goodwill brought in by D credited to old partners’


accounts in their profit sacrificing ratio 1:1:4)

ILLUSTRATION 3
The following is the Balance Sheet of Yellow and Green as at 31st December, 2022:

Liabilities ` Assets `

Trade payables 20,000 Cash at Bank 10,000


Capital: Sundry Assets 55,000
Yellow 25,000
Green 20,000

65,000 65,000

The partners shared profits and losses in the ratio 3:2. On the above date, Black was admitted
as partner on the condition that he would pay ` 20,000 as Capital. Goodwill was to be valued
at 3 years’ purchase of the average of four years’ profits which were:

` `

2019 9,000 2021 12,000


2020 14,000 2022 13,000

The new profit sharing ratio is 6:5:5.


Give journal entries and Balance Sheet if goodwill is adjusted through partners’ capital accounts.

© The Institute of Chartered Accountants of India


1.58
10.58 ACCOUNTING

SOLUTION

` `

(i) Bank Account Dr. 20,000


To Black’s Capital Account 20,000
(Amount brought in by Black as capital)
(ii) Black’s Capital Account Dr. 11,250
To Yellow’s Capital Account 8,100
To Green’s Capital Account 3,150
(Black’s share of goodwill adjusted through old
partners’ capital accounts in the profit sacrificing
ratio 18:7)

Balance Sheet as on.31st December, 2022

Liabilities ` ` Assets `
Trade payables 20,000 Cash at Bank 30,000
Capital: Sundry Assets 55,000
Yellow 33,100
Green 23,150
Black 8,750 65,000
85,000 85,000

Note: Calculation of Profit Sacrificing Ratio

Old Share – New Share = Share Sacrificed


3 6 18
Yellow – =
5 16 80
2 5 7
Green – =
5 16 80

Calculation of Goodwill
9,000 + 14,000 + 12,000 + 13,000
Average profit = = 12,000
4

Goodwill of the firm = 3 × 12,000 = 36,000


 36,000 
Black share =   × 5 = 11,250
 16 

© The Institute of Chartered Accountants of India


PARTNERSHIP AND LLP ACCOUNTS 10.59

ILLUSTRATION 4
With the information given in illustration 3, let us give journal entries and prepare balance sheet
assuming that goodwill is brought in cash.
SOLUTION
Goodwill brought in cash

Bank Account Dr. 31,250


To Black’s Capital Account 20,000
To Yellow’s Capital Account 8,100
To Green’s Capital Account 3,150
(Amount brought in by Black as capital and as goodwill;
goodwill credited to Yellow and Green’s Capital accounts in
the profit sacrificing ratio)

Balance Sheet as on 31st December, 2022

Liabilities ` ` Assets `
Trade payables 20,000 Cash at Bank 41,250
Capital: Sundry Assets 55,000
Yellow 33,100
Green 23,150
Black 20,000 76,250
96,250 96,250

ILLUSTRATION 5
Continuing with the same illustration 3, let us give journal entries and prepare balance sheet
assuming that goodwill is brought in cash, but withdrawn.
SOLUTION
Goodwill brought in cash, but withdrawn
In addition to the treatment under Illustration 3 the following additional entry will be made:

Yellow’s Capital Account Dr. 8,100


Green’s Capital Account Dr. 3,150
To Bank Account 11,250
(Amount withdrawn by Yellow and Green in respect of
goodwill credited to them)

© The Institute of Chartered Accountants of India


1.60
10.60 ACCOUNTING

Balance Sheet as on 31st December, 2022

Liabilities ` ` Assets `

Trade payables 20,000 Cash at Bank 30,000


Capital: Sundry Assets 55,000
Yellow 25,000
Green 20,000
Black 20,000 65,000

85,000 85,000

ILLUSTRATION 6
On the basis of information given in illustration 3, let us give journal entries and prepare balance
sheet assuming that goodwill is paid privately.
SOLUTION
There will be no entry for goodwill but Black will pay ` 8,100 to Yellow and ` 3,150 to Green.
For capital brought in by Black, the entry is:

Bank Account Dr. 20,000


To Black’s Capital Account 20,000
(Amount brought in by Black as capital)

Balance Sheet as on....................

Liabilities ` ` Assets `

Trade payables 20,000 Cash at Bank 30,000


Capital: Sundry Assets 55,000
Yellow 25,000
Green 20,000
Black 20,000 65,000

85,000 85,000

© The Institute of Chartered Accountants of India


PARTNERSHIP AND LLP ACCOUNTS 10.61

2.6 ACCOUNTING TREATMENT OF GOODWILL IN CASE


OF CHANGE IN PROFIT SHARING RATIO
In case of change in profit sharing ratio, the value of goodwill should be determined and
preferably adjusted through capital accounts of the partners on the basis of profit sacrificing
ratio.
ILLUSTRATION 7
A, B & C are equal partners. They wanted to change the profit sharing ratio into 4:3:2. Make the
necessary journal entries. Goodwill of the firm is valued at ` 90,000.
SOLUTION
Journal Entry
` `
A’s Capital Dr. 10,000
To C’s Capital A/c 10,000

In this case due to change in profit sharing ratio


A’s gain is = 4/9 less 1/3 = 1/9
B’s gain is = 1/3 less 1/3 = 0
C’s loss is = 1/3 less 2/9 = 1/9
So, A should compensate C to the extent of 1/9th of goodwill i.e. ` 90,000 × 1/9 = ` 10,000

ILLUSTRATION 8
A, B and C are in partnership sharing profits and losses in the ratio of 4:3:3. They decided to
change the profit sharing ratio to 7:7:6. Goodwill of the firm is valued at ` 20,000. Calculate the
sacrifice / gain by the partners and make the necessary journal entry.
SOLUTION

Partner New Share Old Share Difference


A 7 — 4 =  1 
20 10  
 20 
B 7 — 3 = 1
20 10 20
C 6 — 3 = 0
20 10

Thus, B gained 1/20th share while A sacrificed 1/20th share i.e. ` 20,000 x = ` 1,000. For C
1
20
there was no loss no gain.

© The Institute of Chartered Accountants of India


1.62
10.62 ACCOUNTING

Journal Entry

` `

B’s Capital A/c Dr. 1,000


To A’s Capital A/c 1,000
(Being goodwill adjusted through partners’ capital accounts
in sacrificing/gaining ratio)

ILLUSTRATION 9
A, B, C and D are in partnership sharing profits and losses equally. They mutually agreed to
change the profit sharing ratio to 3:3:2:2. Goodwill of the firm is valued at ` 20,000. Give
necessary journal entry.
SOLUTION
3 1 1
A gains by – =
10 4 20
3 1 1
B gains by – =
10 4 20
1 2 1
C loses by – =
4 10 20
1 2 1
D loses by – =
4 10 20

A and B should pay @` 1,000 each (i.e., ` 20,000×1/20) as compensation to C and D


respectively for their sacrifice.
Journal Entry

A’s Capital Account Dr. 1,000


B’s Capital Account Dr. 1,000
To C’s Capital Account 1,000
To D’s Capital Account 1,000
(Being goodwill adjusted through partners’ capital A/cs at
sacrificing/gaining ratio)

© The Institute of Chartered Accountants of India


PARTNERSHIP AND LLP ACCOUNTS 10.63

2.7 ACCOUNTING TREATMENT OF GOODWILL IN


CASE OF RETIREMENT OR DEATH OF A PARTNER
In case of retirement of a partner, the continuing partners will gain in terms of profit sharing
ratio. Therefore, they have to pay to retiring partner for his share of goodwill in the firm in the
gaining ratio. Similarly, in case of death of the partner, the continuing partners should bear
the share of goodwill due to the heirs of the deceased partner. For this purpose, the goodwill
is valued on the date of the retirement or death and adjusted through the capital accounts of
the partners.
Example: A, B & C are equal partners. C wanted to retire for which value of goodwill is
considered as ` 90,000. The necessary journal entry will be:
A’s Capital A/c Dr. ` 15,000
B’s Capital A/c Dr. ` 15,000
To C’s Capital A/c ` 30,000
(C’s share of goodwill adjusted to existing partners’
capital accounts in profit gaining ratio)

ILLUSTRATION 10
Antoo, Bantoo and Chintoo were in partnership sharing profits and losses 3:4:3 respectively. The
accounts of the firm are made up to 31st March every year. The partnership provided, interalia,
that: On the retirement of a partner the goodwill was to be valued at three years’ purchase of
average profits of the past four years up to the date of the retirement after deducting interest
@12%p.a. on capital employed and remuneration of ` 2,000 p.m.to each partner. On 1st April
2022, Antoo retired and it was agreed on his retirement to adjust goodwill in the capital accounts
without showing any amount of goodwill in the Balance Sheet. It was agreed that the capital
employed would be ` 6,50,000. Bantoo and Chintoo were to continue the partnership, sharing
profits and losses equally after the retirement of Antoo. The following were the amounts of
profits of earlier years before charging salary to partners and interest on capital employed.

Year Profit
2018-19 2,60,000
2019-20 2,75,000

2020-21 2,65,000
2021-22 2,80,000
You are required to compute the value of goodwill and show the adjustment there of in the
books of the firm.

© The Institute of Chartered Accountants of India


1.64
10.64 ACCOUNTING

SOLUTION
Valuation of Goodwill
Calculation of Average Profit

2018-19 2,60,000
2019-20 2,75,000
2020-21 2,65,000

2021-22 2,80,000
Total 10,80,000
Average Profit (10,80,000/4) 2,70,000
Less: Interest on capital @ 12%p.a. 78,000
Less: Salaries of partners’(3 x 12 x 2,000) 72,000
Adjusted Average profit 1,20,000
Goodwill (3 years purchase =3 x 1,20,000) 3,60,000
Antoo’s Share of Goodwill (3/10) i.e. 1,08,000
Adjustment Journal entry for Goodwill

Particulars Dr. ` Cr. `


Bantoo’s Capital Account Dr. 36,000
Chintoo’s Capital Account Dr. 72,000
To Antoo’s Capital Account 1,08,000
(Adjusting entry passed for share of goodwill of Antoo through
remaining partners’ capital accounts in gaining ratio)

Working Note:

Partner New Share Old Share Difference

Antoo 0 – 3/ 10 = –3/ 10
Bantoo 1/ 2 – 4/ 10 = 1/ 10
Chintoo 1/ 2 – 3/ 10 = 2/ 10

© The Institute of Chartered Accountants of India


PARTNERSHIP AND LLP ACCOUNTS 10.65

ILLUSTRATION 11
Cu and Au were in partnership sharing profits and losses in the ratio 5:3. On 1st April 2022, they
decided to admit Ag the partnership on the following terms:
1. Ag will bring ` 2,00,000/- as capital for ¼ share.
2. New profit sharing ratio shall be 2:1:1 among Cu, Au and Ag.
3. Cu was entitled to salary of ` 2,000/- p.m., it was revised to ` 3,000 p.m. from
1st October 2020.
4. Interest on capital was paid at 8% p.a.
5. Capitals as on 31st March 2022 were Cu ` 4,00,000 Au ` 3,00,000, which had remained
unchanged since last four years.
6. Goodwill was to be valued on the basis of 3 years purchase of average adjusted weighted
average profits of past 4 years. The profits of previous four years, before charging interest
on capital and salary to Cu were as follows:
Year Profit
2018-19 2,10,000
2019-20 2,60,000
2020-21 2,10,000
2021-22 3,05,000
These profits were subject to following rectification
(a) A machine costing ` 40,000 purchased on 1st October, 2020 was wrongly charged
to revenue. The machinery was depreciated at 20% p.a. on written down value
method
(b) Stock on 31st March 2020 was over valued by ` 20,000/-
(c) There was a loss by fire amounting to ` 10,000/- in the year 2018-19 which was
not considered in trading account but correctly debited in the Profit & Loss a/c
for that year.
(d) Debtors as on 31st March 2022 included bad debts of ` 5 ,800/-
7. Ag shall bring his share of goodwill in cash.
You are required to calculate amount of goodwill Ag is supposed to bring and journal entry for
the same.

© The Institute of Chartered Accountants of India


1.66
10.66 ACCOUNTING

SOLUTION
Valuation of goodwill

Particulars 2018-19 2019-20 2020-21 2021-22


Profits 2,10,000 2,60,000 2,10,000 3,05,000
Less: Salary to Cu (24,000) (24,000) (30,000) (36,000)
Less: Interest on Capital of Partners (56,000) (56,000) (56,000) (56,000)
Add: Machine to be capitalised 40,000
Less: Depreciation on above (4,000) (7,200)
Less: Over valuation of closing stock (20,000)
Add: Over valuation of opening stock 20,000
Add: Loss by fire 10,000
Less: Bad debts to be written off (5,800)
Adjusted profits 1,40,000 1,60,000 1,80,000 2,00,000
Weights 1 2 3 4
Product 1,40,000 3,20,000 5,40,000 8,00,000

Weighted Average profit = total product/ total weights


= 18,00,000/10 = 1,80,000
Goodwill (3 years purchase) = 3 x 1,80,000 = 5,40,000
Ag’s share ¼th = 5,40,000/4 = 1,35,000
Adjustment Journal entry for Goodwill

Particulars Dr. ` Cr. `


Bank A/c Dr. 1,35,000
To Cu’s Capital Account 67,500
To Au’s Capital Account 67,500
(Adjusting amount brought in by Ag towards goodwill credited to
remaining partners’ capital accounts in sacrifice ratio)

Working Note:

Partner New Share Old Share Difference


Cu 2/4 – 5/8 = 1/8
Au 1/4 – 3/8 = 1/8
Ag 1/ 4 – = 1/4

© The Institute of Chartered Accountants of India


PARTNERSHIP AND LLP ACCOUNTS 10.67

SUMMARY
♦ Goodwill is the value of reputation of a firm in respect of profits expected in future
over and above the normal rate of profits.
♦ Necessity for valuation of goodwill in a firm arises in the following cases:
 When the profit sharing ratio amongst the partners is changed;
 When a new partner is admitted;
 When a partner retires or dies, or
 When the business is dissolved or sold.
♦ Methods for valuation of goodwill:-
(1) Average profit basis :
Average Profit = Total profit/Number of years
Goodwill = Average Profit x No. of Years’ purchased
The profits taken into consideration are adjusted with abnormal losses,
abnormal gains, return on non-trade investments and errors. The average can
be simple average or weighted average depending upon the circumstances.

(2) Super profit basis:


Calculate Capital Employed
Assets …….
Less: Liability …….
Capital Employed ……..
o Find the normal Rate of Return (NRR)
o Find Normal Profit=Capital Employed X Normal rate of Return
o Find Average Actual Profit
o Find Super Profit=Average Actual Profit-Normal Profit
o Find Goodwill=Super Profit X Number of Years Purchased
(3) Annuity basis:
Goodwill=Super Profit x Annuity Number

(4) Capitalization basis:


Goodwill = Super Profit / Normal Rate of Return

© The Institute of Chartered Accountants of India


1.68
10.68 ACCOUNTING

TEST YOUR KNOWLEDGE


True and False
1. Goodwill is intangible asset therefore it cannot be valued.

2. Goodwill is valued whenever there is change in the profit sharing ratio among the
partners.
3. Goodwill is the value of reputation of a firm in respect of profits expected in future over
and above the normal rate of profits.
4. At the time of admission or retirement of a partner, goodwill can be raised in the books
of accounts and shown as an asset.
5. Only simple average method can be used for valuation of goodwill.
6. Super profit means excess of actual average profit over normal profit.
7. Normal profit means profit earned by similar companies in the same industry.
8. Normal profit depends upon Normal Rate of Return and past profits.
9. At the time of admission/retirement of a partner, since goodwill can not be raised in the
books of accounts is recorded through capital accounts of the partners.

10. At the time of admission of a partner, goodwill brought in by the new partner is shared
equally by old partners.

Multiple Choice Questions


1. Goodwill brought in by incoming partner in cash for joining in a partnership firm is taken
away by the old partners in their………ratio.
(a) Capital.
(b) New Profit Sharing.
(c) Sacrificing.
2. A & B are partners sharing profits and losses in the ratio 5:3. On admission, C brings
` 70,000 cash and ` 48,000 against goodwill. New profit sharing ratio between A, B and
C are 7:5:4. Find the sacrificing ratio of A:B.
(a) 3:1.
(b) 4:7.
(c) 5:4.

© The Institute of Chartered Accountants of India


PARTNERSHIP AND LLP ACCOUNTS 10.69

3. Following are the factors affecting goodwill except:


(a) Nature of business.
(b) Efficiency of management.
(c) Location of the customers.
4. Weighted average method of calculating goodwill should be followed when:
(a) Profits has increasing trend.
(b) Profits has decreasing trend.
(c) Either ‘a’ or ‘b’.
5. In the absence of any provision in the partnership agreement, profits and losses are
shared
(a) In the ratio of capitals.

(b) Equally.
(c) In the ratio of loans given by them to the partnership firm.
6. The profits and losses for the last 4 years are 2018-19 Losses ` 10,000; 2019-20 Losses `
2,500; 2020-21 Profits ` 98,000 & 2021-22 Profits ` 76,000. The average capital
employed in the business is ` 2,00,000. The rate of interest expected from capital invested
is 12%.
The remuneration of partners is estimated to be ` 1,000 per month not charged in the
above losses/profits. Calculate the value of goodwill on the basis of two years purchase
of super profits based on the average of four years.
(a) ` 9,000.
(b) ` 8,750.
(c ) ` 8,250.
7. A, B and C are partners sharing profits and losses in the ratio 3:2:1. They decide to change
their profit sharing ratio to 2:2:1. To give effect to this new profit sharing ratio they decide
to value the goodwill at ` 30,000. Pass the necessary journal entry if Goodwill not
appearing in the old balance sheet and should not appear in the new balance sheet.
(a) B’s Capital Account Dr. ` 2,000
C’s Capital Account Dr. ` 1,000

To A’s Capital Account ` 3,000

© The Institute of Chartered Accountants of India


1.70
10.70 ACCOUNTING

(b) Goodwill Account Dr. ` 30,000


To A’s Capital Account ` 15,000

To B’s Capital Account ` 10,000


To C’s Capital Account ` 5,000
(c) A’s Capital Account Dr. ` 12,000

B’s Capital Account Dr. ` 12,000


C’s Capital Account Dr. ` 6,000
To Goodwill Account ` 30,000

Theory questions
1. Write short note on methods for valuation of goodwill.
2. Explain Accounting treatment of goodwill in case of change in profit sharing ratio.
Distinguish between Super profit basis and Capitalisation Basis.

Practical questions
1. Wise, Clever and Dull were trading in partnership sharing profits and losses 4:3:3
respectively. The accounts of the firm are made upto 31st December every year.
The partnership provided, interalia, that:
On the death of a partner the goodwill was to be valued at three years’ purchase of average
profits of the three years upto the date of the death after deducting interest @8 percent
on capital employed and a fair remuneration of each partner. The profits are assumed to
be earned evenly throughout the year.
On 30th June, 2022, Wise died and it was agreed on his death to adjust goodwill in the
capital accounts without showing any amount of goodwill in the Balance Sheet.
It was agreed for the purpose of valuation of goodwill that the fair remuneration for work
done by each partner would be ` 15,000 per annum and that the capital employed would
be ` 1,56,000. Clever and Dull were to continue the partnership, sharing profits and losses
equally after the death of Wise.
The following were the amounts of profits of earlier years before charging interest on
capital employed.

© The Institute of Chartered Accountants of India


PARTNERSHIP AND LLP ACCOUNTS 10.71

2019 67,200
2020 75,600
2021 72,000
2022 62,400

You are required to compute the value of goodwill and show the adjustment there of
in the books of the firm.

ANSWERS/HINTS
True and False
1. False: Even though Goodwill is intangible asset it can be valued in terms of money.

2. True: Goodwill has to be valued every time whenever there is a reconstitution.

3. True: Goodwill is the brand image the firm has in the market due to which it enjoys an
advantageous position over the other players in the market.

4. False: At the time of admission or retirement of a partner, goodwill should not be raised
in the books of account of partnership firm because no consideration in money or
money worth has been paid for it.

5. False: Weighted average profit method, capitalisation method, super profits methods
also can be used for valuation of Goodwill.

6. True: Super profit means excess profit that can be earned by the firm over and above
the normal profit usually earned by similar firms under similar circumstances.

7. True: The rate of return is considered as an average for the industry, which is applied
to the capital employed in the concerned firm.

8. False: Normal profit depends upon Normal rate of return only and not on past profits.

9. True: Generally, the goodwill at the time of admission is adjusted through the capital
accounts and not shown in the books of the firm.

10. False: Goodwill brought in by new partner is shared by old partners in sacrificing ratio
and not equally.

© The Institute of Chartered Accountants of India


1.72
10.72 ACCOUNTING

Multiple Choice Questions


1. (c) 2. (a) 3. (c) 4. (c) 5. (b) 6. (b)

7. (a)

Theoretical Questions
1. There are three methods for valuation of goodwill

(i) Average profit basis - Simple and Weighted

(ii) Super profit basis - Number of Year Purchase, Annuity basis, and Capitalization
of Super Profit

(iii) Capitalization basis

2. In case of change in profit sharing ratio, the value of goodwill should be determined
and preferably adjusted through capital accounts of the partners on the basis of profit
sacrificing ratio.

3. Super Profit Basis: In case of average profit basis, goodwill is calculated on the basis
of average profit multiplied by certain number of years.

Super Profit=Actual Profit-Normal Profit

Actual Profit is average profit and Normal Profit = Normal rate of Return (NRR)

Capitalization Basis: Under this basis, value of whole business is determined applying
normal rate of return. If such value (arrived at by applying normal rate of return) is
higher than the capital employed in the business, then the difference is goodwill.

Practical Questions
1. Computation of the value of goodwill:

(i) Average Profit for three years, ending 30th June; before death:
Year ending 30th June, 2020: ` `

1/2 of 2019 profits 33,600


1/2 of 2020 Profits 37,800 71,400

© The Institute of Chartered Accountants of India


PARTNERSHIP AND LLP ACCOUNTS 10.73

Year ending 30th June, 2021:


1/2 of 2020 37,800
1/2 of 2021 Profits 36,000 73,800

Year ending 30th June, 2022:


1/2 of 2021 36,000
1/2 of 2022 Profits 31,200 67,200

Total 2,12,400

Average Profits
Alternatively it can be calculated as below :
1/2 profit of 2019 + profit of 2020 + profit of 2021 + 70,800
33,600+75,600+72,000+31,200
profit of 2022 = =
3
70,800
(ii) Average future maintainable profit :
Average profits earned 70,800
Less : Partner’s remuneration 45,000
Less: 8% on capital employed 12,480 (57,480)

13,320
(iii) Goodwill of the firm @ three years’ purchase 39,960
(iv) Wise's share of Goodwill = 4/10 of 39,960 =15,984

Adjustment entry for Goodwill


Journal Entry

Dr. ` Cr. `

Clever’s Capital Account Dr. 7,992


Dull’s Capital Account Dr. 7,992
To Wise’s Capital Account 15,984
(Adjusting entry passed for share of goodwill of Wise
through remaining partners’ capital accounts in gaining
ratio)

© The Institute of Chartered Accountants of India


1.74
10.74 ACCOUNTING

Working Note:

Partner New Share Old Share Difference


Wise - 4/10 4/10
Clever 1/2 3/10 2/10
Dull 1/2 3/10 2/10

There is no change in profit sharing ratio of containing partners therefore gain ratio
will be same as profit sharing ratio.

© The Institute of Chartered Accountants of India

You might also like