Download as pdf or txt
Download as pdf or txt
You are on page 1of 1

PAGE 1

CPA REVIEW SCHOOL OF THE PHILIPPINES


Manila
PRACTICAL ACCOUNTING PROBLEMS I

Prac. 1 Handouts

SUGGESTED SOLUTIONS
SHARE BASED PAYMENT COMPENSATION 5745
1.
2013

(500 x 100) x 30 / 3

2014

(440 x 100) x 30 / 3 x 2

2015

(450 x 100) x 30

Total Comp.
Expense
500,000

Current Year
Comp. Expense
500,000

880,000

* 380,000

1,350,000

**470,000

* 880,000 500,000 = 380,000


** 1,350,000 880,000 = 470,000
2.1

2.2

Total compensation expense for vesting period


Less: Compensation expense recognized
2015 Compensation expense

6,000,000
2,800,000
3,200,000

Cash payment to settle share options


Less: Compensation expense recognized
2015 Compensation expense

5,000,000
2,800,000
2,200,000

3.

Total Comp.
Expense
40,000

Current Year
Comp. Expense
40,000

2013

60,000 x (62 60) / 3

2014

60,000 x (66 60) / 3 x 2

240,000

* 200,000

2015

60,000 x (75 60)

900,000

**660,000

2016

60,000 x (85 60)

1,500,000

***600,000

* 240,000 40,000 = 200,000


** 900,000 240,000 = 660,000
*** 1,500,000 900,000 = 600,000
4.

Total Comp.
Expense
400,000

Current Year
Comp. Expense
400,000

2013

50,000 x (124 100) / 3

2014

50,000 x (151 100) / 3 x 2

1,700,000

*1,300,000

2015

50,000 x (151 100)

2,550,000

**850,000

* 1,700,000 400,000 = 1,300,000


** 2,550,000 1,700,000 = 850,000
5.

6.

Liability for appreciation rights (50,000 x (115 100))


Less: Payment on December 31, 2009 (50,000 x (110 100))
Gain on reversal of share appreciation rights

750,000
500,000
250,000

Fair value of share alternative (25,000 x 48)


Fair value of cash alternative (20,000 x 51)
Fair value of equity component

1,200,000
1,020,000
180,000

Allocation of equity component over vesting period (180k / 3)


2013
Liability component:
(54 x 20,000) / 3
((66 x 20,000) / 3 x 2) 360,000
((65 x 20,000) (360,000 + 520,000)
Equity component
Total compensation expense

60,000
2014

2015

360,000
520,000
60,000
420,000

60,000
580,000

420,000
60,000
480,000

2.

Share premium under share alternative (1.3M + 180k) (25,000 x 30)

730,000

3.

Share premium under cash alternative

180,000

5745

You might also like