Step 1: Calculate Average Profit for Last 4 Years
The average profit for the last four years is calculated as ₹ (3,00,000 + 4,00,000 + 5,00,000 + 4,00,000) divided by 4, resulting in ₹ 4,00,000.
Step 2: Calculate Normal Profit
With a Capital Employed of ₹ 12,00,000 and a Normal Rate of Return of 10%, the Normal Profit is computed as 10% of ₹ 12,00,000, which equals ₹ 1,20,000.
Step 3: Calculate Super Profit
Super Profit is determined by subtracting Normal Profit from Average Profit: ₹ 4,00,000 – ₹ 1,20,000 = ₹ 2,80,000.
Step 4: Calculate Goodwill
Goodwill is calculated by multiplying Super Profit by 3: 3 × ₹ 2,80,000 = ₹ 8,40,000.
Note: Partner salaries have been accounted for within the provided profit figures, thus requiring no further adjustments.
Balance Sheet of Chandan, Deepak and Elvish as at 31st March, 2024
| Liabilities | Amount (₹) | Assets | Amount (₹) |
|---|---|---|---|
| Capitals: | Fixed Assets | 27,00,000 | |
| Chandan | 7,00,000 | Stock | 3,00,000 |
| Deepak | 5,00,000 | Debtors | 2,00,000 |
| Elvish | 3,00,000 | Cash | 1,00,000 |
| General Reserve | 4,50,000 | ||
| Creditors | 13,50,000 | ||
| Total | 33,00,000 | Total | 33,00,000 |