(1) Computation of Shares and Debentures to be Issued
Step 1 — Average Net Profit (basis for equity share allocation)
The 6,20,000 equity shares are to be allocated in proportion to the average net profit of the last four years.
X Ltd.: (₹42,50,000 + ₹44,45,760 − ₹75,000 + ₹37,79,240) ÷ 4 = ₹1,24,00,000 ÷ 4 = ₹31,00,000
Y Ltd.: (₹26,50,000 + ₹27,60,000 + ₹34,00,000 + ₹35,90,000) ÷ 4 = ₹1,24,00,000 ÷ 4 = ₹31,00,000
Ratio of average profits = 31:31 = 1:1
Equity Shares Issued (assuming face value ₹10 each):
— X Ltd.: 3,10,000 shares × ₹10 = ₹31,00,000
— Y Ltd.: 3,10,000 shares × ₹10 = ₹31,00,000
Step 2 — Capital Employed (basis for debenture issue)
Capital Employed is computed from the revised balance sheets as on March 2023 (after revaluation of assets).
X Ltd.:
Revised PPE ₹71,00,000 + Revised Current Assets ₹29,95,000 = Total Assets ₹1,00,95,000
Less: External Liabilities ₹25,95,000
Capital Employed = ₹75,00,000
Y Ltd.:
Revised PPE ₹39,00,000 + Revised Current Assets ₹15,77,500 = Total Assets ₹54,77,500
Less: External Liabilities ₹17,27,500
Capital Employed = ₹37,50,000
Step 3 — Debentures to be Issued
The 7.5% Debentures are issued at par to generate an income equivalent to 4% return on capital employed.
Let D = debenture face value.
7.5% × D = 4% × Capital Employed → D = (4 ÷ 7.5) × CE = 8/15 × CE
X Ltd.: (8/15) × ₹75,00,000 = ₹40,00,000
Y Ltd.: (8/15) × ₹37,50,000 = ₹20,00,000
Total 7.5% Debentures = ₹60,00,000
Summary of Purchase Consideration:
| Component | X Ltd. | Y Ltd. | Total |
|---|---|---|---|
| Equity Shares (₹10 each) | ₹31,00,000 | ₹31,00,000 | ₹62,00,000 |
| 7.5% Debentures | ₹40,00,000 | ₹20,00,000 | ₹60,00,000 |
| Total PC | ₹71,00,000 | ₹51,00,000 | ₹1,22,00,000 |
---
(2) Balance Sheet of XY Ltd. immediately after Amalgamation
First, Goodwill / Capital Reserve is computed under the Purchase Method as per AS 14 (Accounting for Amalgamations).
X Ltd.: Net Assets ₹75,00,000 > PC ₹71,00,000 → Capital Reserve = ₹4,00,000
Y Ltd.: Net Assets ₹37,50,000 < PC ₹51,00,000 → Goodwill = ₹13,50,000
Net Goodwill to be recognised = ₹13,50,000 − ₹4,00,000 = ₹9,50,000
Inter-company balance of ₹1,27,250 (included in liabilities of one and receivable of the other) is eliminated on amalgamation.
Balance Sheet of XY Ltd. (as at date of amalgamation)
Equity and Liabilities:
Share Capital — 6,20,000 Equity Shares of ₹10 each, fully paid: ₹62,00,000
7.5% Debentures (Non-Current): ₹60,00,000
Current Liabilities (₹25,95,000 + ₹17,27,500 − ₹1,27,250): ₹41,95,250
Total: ₹1,63,95,250
Assets:
Goodwill (Intangible): ₹9,50,000
Property, Plant & Equipment (₹71,00,000 + ₹39,00,000): ₹1,10,00,000
Current Assets (₹29,95,000 + ₹15,77,500 − ₹1,27,250): ₹44,45,250
Total: ₹1,63,95,250
The balance sheet balances at ₹1,63,95,250. Note: Under AS 14 (Purchase Method), goodwill arising on amalgamation is shown as an intangible asset and should be amortised over its useful life, not exceeding five years unless a longer period can be justified.