Find the best answers to your questions at Westonci.ca, where experts and enthusiasts provide accurate, reliable information. Experience the ease of finding precise answers to your questions from a knowledgeable community of experts. Discover in-depth answers to your questions from a wide network of professionals on our user-friendly Q&A platform.
Sagot :
To prepare a consolidated balance sheet for M Ltd and C Ltd, we need to combine both companies' assets and liabilities, while accounting for the minority shareholders' interest. Let's go step-by-step:
### Initial Liabilities and Assets
#### Liabilities:
- M Ltd Liabilities:
- Share capital of Rs. 10 each: 150,000
- Reserves: 20,000
- Creditors: 25,000
- Profit and Loss account: 30,000
- Profit for the year: 25,000
- C Ltd Liabilities:
- Share capital of Rs. 10 each: 30,000
- Creditors: 9,500
- Profit and Loss account: 4,500
- Profit for the year: 6,000
#### Assets:
- M Ltd Assets:
- Sundry assets: 140,000
- 2,000 shares in C Ltd: 27,000
- Current assets: 58,000
- C Ltd Assets:
- Sundry assets: 40,000
- Current assets: 10,000
### Consolidated Liabilities Calculation
1. Share capital of Rs. 10 each:
[tex]\[ 150,000 (M Ltd) + 30,000 (C Ltd) = 180,000 \][/tex]
2. Reserves:
[tex]\[ 20,000 (M Ltd) + 0 (C Ltd) = 20,000 \][/tex]
3. Creditors:
[tex]\[ 25,000 (M Ltd) + 9,500 (C Ltd) = 34,500 \][/tex]
4. Profit and Loss account:
[tex]\[ 30,000 (M Ltd) + 4,500 (C Ltd) = 34,500 \][/tex]
5. Profit for the year:
[tex]\[ 25,000 (M Ltd) + 6,000 (C Ltd) = 31,000 \][/tex]
### Consolidated Assets Calculation
1. Sundry assets:
[tex]\[ 140,000 (M Ltd) + 40,000 (C Ltd) = 180,000 \][/tex]
2. Current assets:
[tex]\[ 58,000 (M Ltd) + 10,000 (C Ltd) = 68,000 \][/tex]
3. 2,000 shares in C Ltd:
[tex]\[ 27,000 (M Ltd only) \][/tex]
### Minority Interest Calculation
- The minority interest is calculated as the difference between the share capital of C Ltd and the value of shares in C Ltd owned by M Ltd:
[tex]\[ Minority Interest = 30,000 (C Ltd Share Capital) - 27,000 (Value of 2,000 shares in C Ltd) = 3,000 \][/tex]
### Consolidated Balance Sheet
#### Consolidated Liabilities
[tex]\[ \begin{array}{|c|} \hline \textbf{Consolidated Liabilities} \\ \hline \text{Share capital of Rs. 10 each} & 180,000 \\ \hline \text{Reserves} & 20,000 \\ \hline \text{Creditors} & 34,500 \\ \hline \text{Profit and Loss account} & 34,500 \\ \hline \text{Profit for the year} & 31,000 \\ \hline \text{Minority Interest} & 3,000 \\ \hline \end{array} \][/tex]
#### Consolidated Assets
[tex]\[ \begin{array}{|c|} \hline \textbf{Consolidated Assets} \\ \hline \text{Sundry assets} & 180,000 \\ \hline \text{Current assets} & 68,000 \\ \hline \text{2,000 shares in C Ltd} & 27,000 \\ \hline \end{array} \][/tex]
These calculations represent a bird’s-eye view of M Ltd and C Ltd's financial status after the consolidation. The interests of the minority shareholders are properly accounted for as a separate item in the liabilities.
### Initial Liabilities and Assets
#### Liabilities:
- M Ltd Liabilities:
- Share capital of Rs. 10 each: 150,000
- Reserves: 20,000
- Creditors: 25,000
- Profit and Loss account: 30,000
- Profit for the year: 25,000
- C Ltd Liabilities:
- Share capital of Rs. 10 each: 30,000
- Creditors: 9,500
- Profit and Loss account: 4,500
- Profit for the year: 6,000
#### Assets:
- M Ltd Assets:
- Sundry assets: 140,000
- 2,000 shares in C Ltd: 27,000
- Current assets: 58,000
- C Ltd Assets:
- Sundry assets: 40,000
- Current assets: 10,000
### Consolidated Liabilities Calculation
1. Share capital of Rs. 10 each:
[tex]\[ 150,000 (M Ltd) + 30,000 (C Ltd) = 180,000 \][/tex]
2. Reserves:
[tex]\[ 20,000 (M Ltd) + 0 (C Ltd) = 20,000 \][/tex]
3. Creditors:
[tex]\[ 25,000 (M Ltd) + 9,500 (C Ltd) = 34,500 \][/tex]
4. Profit and Loss account:
[tex]\[ 30,000 (M Ltd) + 4,500 (C Ltd) = 34,500 \][/tex]
5. Profit for the year:
[tex]\[ 25,000 (M Ltd) + 6,000 (C Ltd) = 31,000 \][/tex]
### Consolidated Assets Calculation
1. Sundry assets:
[tex]\[ 140,000 (M Ltd) + 40,000 (C Ltd) = 180,000 \][/tex]
2. Current assets:
[tex]\[ 58,000 (M Ltd) + 10,000 (C Ltd) = 68,000 \][/tex]
3. 2,000 shares in C Ltd:
[tex]\[ 27,000 (M Ltd only) \][/tex]
### Minority Interest Calculation
- The minority interest is calculated as the difference between the share capital of C Ltd and the value of shares in C Ltd owned by M Ltd:
[tex]\[ Minority Interest = 30,000 (C Ltd Share Capital) - 27,000 (Value of 2,000 shares in C Ltd) = 3,000 \][/tex]
### Consolidated Balance Sheet
#### Consolidated Liabilities
[tex]\[ \begin{array}{|c|} \hline \textbf{Consolidated Liabilities} \\ \hline \text{Share capital of Rs. 10 each} & 180,000 \\ \hline \text{Reserves} & 20,000 \\ \hline \text{Creditors} & 34,500 \\ \hline \text{Profit and Loss account} & 34,500 \\ \hline \text{Profit for the year} & 31,000 \\ \hline \text{Minority Interest} & 3,000 \\ \hline \end{array} \][/tex]
#### Consolidated Assets
[tex]\[ \begin{array}{|c|} \hline \textbf{Consolidated Assets} \\ \hline \text{Sundry assets} & 180,000 \\ \hline \text{Current assets} & 68,000 \\ \hline \text{2,000 shares in C Ltd} & 27,000 \\ \hline \end{array} \][/tex]
These calculations represent a bird’s-eye view of M Ltd and C Ltd's financial status after the consolidation. The interests of the minority shareholders are properly accounted for as a separate item in the liabilities.
Thanks for using our service. We aim to provide the most accurate answers for all your queries. Visit us again for more insights. We appreciate your time. Please come back anytime for the latest information and answers to your questions. We're glad you chose Westonci.ca. Revisit us for updated answers from our knowledgeable team.
