To find goodwill based on weighted average profits, we need to assign weights to each year's profit and calculate the weighted average.
Assigning weights: The most recent year gets the highest weight (5) and the oldest year gets the lowest weight (1).
| Year | Profit (Rs.) | Weight | Weighted Profit (Rs.) |
|---|---|---|---|
| 2012-13 | 20,000 | 1 | 20,000 |
| 2013-14 | 24,000 | 2 | 48,000 |
| 2014-15 | 30,000 | 3 | 90,000 |
| 2015-16 | 25,000 | 4 | 1,00,000 |
| 2016-17 | 18,000 | 5 | 90,000 |
| Total | 15 | 3,48,000 |
Weighted Average Profit Formula:
Weighted Average Profit=Sum of WeightsSum of Weighted Profits
Weighted Average Profit=153,48,000=23,200
Goodwill Calculation:
Goodwill=Weighted Average Profit×Number of years’ purchase
Goodwill=23,200×3=69,600
Therefore, Goodwill = Rs. 69,600