Model: Goodwill—Valuation of—Comprehensive The following particulars are available in respect of the business of X Ltd:

  1. Profits earned for the years:

2006–07

Rs.9,00,000

2008–09

Rs.11,00,000

2009–10

Rs.10,00,000

  1. Normal rate of return: 10 %
  2. Capital employed: Rs.50,00,000
  3. Present value of an annuity of Rs.1 for 5 years as 10% = Rs.3.78.
  4. The profits included non-recurring profits on an average basis of Rs.50,000 a year.

You are required to calculate the value of goodwill:

  1. As per 5 years’ purchase of super profits
    1. As per capitalization of super profits method
    2. As per annuity method