In: Accounting
The Distance Plus partnership has the following capital balances at the beginning of the current year: |
Tiger (50% of profits and losses) | $ | 70,000 | |||
Phil (40%) | 40,000 | ||||
Ernie (10%) | 55,000 | ||||
|
Account Tittle and Explaination | Debit | Credit | |
Goodwill | $ 75,000 | ||
Tiger | $ 37,500 | ||
Phil | $ 30,000 | ||
Erni | $ 7,500 | ||
(Being goodwill recognized will be allocated to the existing partners based on their profit and loss ratio) | |||
Cash | $ 60,000 | ||
Sergio | $ 60,000 | ||
(Being cash received from Sergio)) | |||
Implied value of business based on new investment | = | $3,00,000 | |
Less: | Total capital after new investment | = | $2,25,000 |
Goodwill | $ 75,000 | ||
Workings - | |||
Implied value of business based on new investment | = | ($60,000 / 20%) | |
= | $3,00,000 | ||
Total capital after new investment: | |||
Tiger | = | $ 70,000 | |
Phil | = | $ 40,000 | |
Erni | = | $ 55,000 | |
Sergio | = | $ 60,000 | |
= | $2,25,000 | ||
Goodwill allocation to existing partners: | |||
Tiger ($75,000 X 50%) | = | $ 37,500 | |
Phil ($75,000 X 40%) | = | $ 30,000 | |
Erni ($75,000 X 10%) | = | $ 7,500 |