Final account goodwill sum solution

RAXIT PATEL (Student CA Final ) (107 Points)

03 June 2014  
Hello friends can anybody give me some hint or solution regarding question ask in final FR paper GOODWILL SUM?bcz I calculate with 9 assumption but not confident about 100%corect or not so please give me some solution.