Financial Accounting 2 Chapter 3 Solman

You might also like

Download as rtf, pdf, or txt
Download as rtf, pdf, or txt
You are on page 1of 28

CHAPTER 3

SHAREHOLDERS EQUITY
PROBLEMS
3-1.

(Budomo Company)
Cash (20,000 x 300)
Ordinary share

6,000,000
6,000,000

Legal expense/Professional fees


Ordinary share (250 x 300)
Share premium - Ordinary

90,000

Land
Building
Ordinary share (12,500 x 300)
Share premium - Ordinary

1,000,000
2,950,000

Cash (6,500 x 380)


Ordinary share (6,500 x 300)
Share premium - Ordinary

2,470,000

Cash (10,000 x 200)


Ordinary share (10,000 x 150)
Share premium - Ordinary

2,000,000

75,000
15,000

3,750,000
200,000
1,950,000
520,000

3-2.
a.

Share premium-Ordinary
Cash
b.

c.

d.

e.

Land (3,500 x 560)


Ordinary share (3,500 x 200)
Share premium Ordinary
Cash
Preference share
Ordinary share
Share premium Preference
Share premium Ordinary
MV: Pref 5,000 x 800=4M
Ord 100,000 x 120 = 12M
Allocation:
Pref: 18M x 4/16 = 4.5M
Ord: 18M x 12/16 = 13.5M
Subscription receivable
Cash
Subscribed ordinary share
Share premium Ordinary
Land
Cash
Donated capital

1,500,000
500,000
60,000
60,000
1,960,000
700,000
1,260,000
18,000,000
2,500,000
10,000,000
2,000,000
3,500,000

450,000
150,000
500,000
100,000
5,000,000
40,000
4,960,000

Chapter 3 Shareholders Equity

3-3.

(Blazing Red Corporation)


Correction to the problem: RE balance on December 31, 2012, instead
of 2010. Shareholders Equity
Contributed
capital
10% Preference share, cumulative and non-participating, P100 par
30,000 shares authorized; 12,000 shares issued and outstanding
Ordinary share, P10 par, 100,000 shares authorized, 30,000 shares
issued, 29,000 shares outstanding
Subscribed ordinary share, 4,500 shares
Subscription receivable Ordinary
Share premium Preference
Share premium Ordinary
Total contributed capital
Retained earnings
Appropriated for treasury share
P 15,000
Unappropriated
335,000
Treasury shares, 1,000 ordinary shares, at cost
Total shareholders equity

P1,200,000
300,000
45,000
(43,200)
275,000
77,000
P1,853,800
350,000
( 15,000)
P2,188,800

The total amount of P2,048,800 may also be obtained without necessarily


preparing the shareholders equity in good format (if not required) as
follows:
P
350,000

Issue of 30,000 ordinary shares


Issue of preference shares in exchange of
equipment
Subscriptions for 4,500 ordinary shares at 16
Subscriptions receivable (60%)
Purchase of 1,000 treasury shares at 15
Retained earnings

1,475,000
72,000
(43,200)
(15,000)
350,000
P
2,188,800

Total shareholders equity, December 31, 2012


3-4.

(Millennium Company)
(a)
(1)
Treasury share
Cash
(2)

(3)

(4)

(b)

140,000
140,000

Cash
Treasury share
Paid in capital from treasury chare

60,000

Cash
Paid in capital from treasury share
Retained earnings
Treasury share

65,000
4,000
1,000

Ordinary share
Share premium
Retained earnings
Treasury share
Total shareholders equity, December 31,
2011
(1) Purchase of treasury share (10,000 x
14)

10,000
3,000
1,000

56,000
4,000

70,000

14,000
P2,200,000
(140,000)

(2) Sale of treasury share (4,000 x 15)


(3) Sale of treasury share (5,000 x 13)
Net income for the year

60,000
65,000
280,000

26

Chapter 3 Shareholders Equity

Dividends declared
(200,000)
Total shareholders equity, December 31,
2012
P2,265,000
The total shareholders equity may also be obtained by determining the
balance of
the shareholders equity accounts, as follows:
Ordinary Share, P10 par (99,000 shares issued and outstanding) P
990,000
Share Premium
297,000
Retained Earnings
978,000
P2,265,00
Total shareholders equity
0
3-5.

(Consuelo Enterprises, Inc.)


Preference share (4,000 x
(a)
20)
Share premium Preference (4,000 x 1.60)
Retained earnings
Cash (4,000 x 22)
Preference share (4,000 x
(b)
20)
Share premium Preference (4,000 x 1.60)
Retained earnings
Cash (4,000 x 26)
Preference share (4,000 x
(c)
20)
Share premium Preference (4,000 x 1.60)
Cash (4,000 x 20.50)
PIC from retirement of preference

80,000
6,400
1,600
88,000
80,000
6,400
17,600
104,000
80,000
6,400
82,000
4,400

Average preference share premium per share


160,000 / 100,000 shares =
1.60
3-6.

(Concepcion Enterprises, Inc.)


(a)
Preference share (3,000 x 20)
Share premium Preference (3,000 x
1.60)
Retained earnings
Ordinary share (3,000 x 30)
(b)

3-7.

Preference share (3,000 x 20)


Share premium Preference (3,000 x
1.60)
Ordinary share (1,500 x 30)
Share premium Ordinary share

(Red Stone Company)


(a)
Retained Earnings ( 10,000 shares x P20)
Share Dividends Distributable
Share Premium
Share Dividends
Distributable
Ordinary Share
Capital
(b)

Retained Earnings (30,000 x 10)


Share Dividends Distributable

60,000
4,800
25,200
90,000
60,000
4,800
45,000
19,800
200,000
100,000
100,000
100,000
100,000
300,000
300,000

Share Dividends
Distributable
Ordinary Share
Capital

300,000
300,000

27

Chapter 3 Shareholders Equity

(3)
3-8.

Memo: Effected a 2 for 1 stock split on 100,000 shares P100 par


previously issued and outstanding.

(Dark Red Company)


Capital structure:
Preference
20,000
P2,000,000

Number of shares outstanding


Total par value

(1)

Ordinary
250,000
P2,500,000

Preference share is non-cumulative and non-participating

2011
Current preference dividends (9% x 2,000,000 =
180,000; dividends declared were P150,000 only.
Dividend per share

Preference

2012
Current preference dividends (9% x 2,000,000)
Excess (240,000 180,000)
Dividend per share

Preference
P 180,000

2013
Current preference dividends (9% x 2,000,000)
Excess (540,000 180,000)
Dividend per share

Preference
P 180,000

(2)

P0
P 150,000
P7,50

P9.00

P9.00

P0
Ordinary
P60,000
P0.24
Ordinary
P360,000
P1.44

Preference share is cumulative and non-participating.

2011
Current on preference is P180,000
Arrears, end (P180,000 150,000 = 30,000)
Dividend per share
2012
Arrears, beginning
Current year
Total
Excess to ordinary = 240,000 210,000

Preferen
Ordinar
ce
y
P150,000

Preference
P 30,000
180,000
P210,000

2013
Current year
Excess to ordinary = 540,000 180,000
Dividend per share

P0
P0

P7.50
Ordinary

P210,000
P30,000

Dividend per share

(3)

Ordinary

P10.50
Preference
P180,000
P9.00

P0.12
Ordinary
P360,000
P1.44

Preference share is cumulative and fully participating

2011
Current dividends:
9% x 2,000,000 = P180,000
Arrears, end = 180,000 150,000 = 30,000
Dividend per share

Preference

Ordinary

P 150,000

P0

P 7.50

P0

28

Chapter 3 Shareholders Equity

3-9.

2012
Arrears, beginning
P30,000
Current on preference
180,000
To ordinary: initial limit 9% x P2,500,000
= P225,000, but remaining is only
Total dividends
Dividend per share

Preference

2013
Current dividends:
9% x 2,000,000
9% x 2,500,000
Excess: P135,000 x 2.0/4.5
135,000 x 2.5/4.5
Total
Dividend per share

Preference

Ordinary

P 210,000

P210,000
P10.50

P30,000
P30,000
P 0.12
Ordinary

P 180,000
P 225,000
60,000
P240,000
P12.00

75,000
P300,000
P1.20

Additional information: Preference has P100 par value per share.

Capital structure:
Number of shares outstanding
Total par value
(a) Preference is participating up to 14%.
2013
Current dividends:
9% x P2,000,000
9% x P2,500,000
Excess divided by total par
155,000/4,500,000 = 3.44%, which is
less than the limit of additional 5%;
therefore full excess is prorated.
P155,000 x 2M/4.5M
P155,000 x 2.5M/4.5M
Total
Dividend per share
(b) Preference is participating up to 12%.
2013
Current dividends:
9% x P2,000,000
9% x P2,500,000
Excess divided by total par
155,000/4,500,000 = 3.44%, which
exceeds the additional limit of 3%;
therefore, additional to preference is
limited to 3%; remainder goes to ordinary
3% x P2,000,000
P155,000 60,000
Total
Dividend per share

Preference
20,000
P2,000,000

Ordinary
250,000
P2,500,000

Preference

Ordinary

P180,000
P225,000

68,889
P248,889
P12.44
Preference

86,111
P311,111
P1.24
Ordinary

P180,000
P225,000

60,000

P240,000
P12.44

95,000
P320,000
P1.24

29

Chapter 3 Shareholders Equity

3-10. (Red Mama Company)


Retained Earnings
Share Dividends Distributable
50% x 100,000 x 10 = 500,000

3-11

500,000
500,000

Share Dividends Distributable


Ordinary Shares
Fractional Share Warrants
Outstanding

500,000

Fractional Share Warrants Outstanding


Ordinary Share
PIC from Unexercised Fractional Share
Warrants

100,000

(Red Ball Corporation)


October 31, 2012
Trading Securities
Unrealized Gain on Trading
Securities
10,000 shares x (15 14)
Retained Earnings
Property Dividends Payable
10,000 shares x 15
December 31, 2012
Trading Securities
Unrealized Gain on Trading
Securities
10,000 shares x (17 15)
Retained Earnings
Property Dividends Payable
February 28, 2013
Retained Earnings
Property Dividends Payable
Property Dividends Payable
Trading Securities
Gain on Disposal of Trading
Securities

400,000
100,000
80,000
20,000

10,000
10,000
150,000
150,000

20,000
20,000
20,000
20,000
30,000
30,000
200,000
170,000
30,000

3-12. (Red Chili Company)


10/1/12 Depreciation Expense
Accumulated Depreciation Equipment
450,000/10 x 9/12

33,750
33,750

Retained Earnings
Property Dividends
Payable

190,000

Assets Held for Distribution


Accumulated Depreciation Equipment
Property, Plant and
Equipment

180,000
270,000

190,000

450,000

Cost
P450,000
Acc. Deprn 450,000/10 x
6
270,000
Carrying value
P180,000

30

Chapter 3 Shareholders Equity

FV(because it is higher) P190,000


12/31/12 Impairment Loss
Assets Held for
Distribution
180,000 160,000 =
20,000

20,000
20,000

Property Dividends
Payable

30,000

Retained
Earnings
190,000 160,000 = 30,000 decrease
1/31/13

Retained Earnings
Property Dividends
Payable
175,000 160,000 = 15,000
increase

Property Dividends Payable


Assets Held for
Distribution
Gain on Disposal of
Assets
3-13. (Red Ribbon
Corporation)
Total SHE
12/31/11
Balances
2010
transactions:
a) 4,000 x 280
b) 8,000 x 75
c) 2:1 share split
d) 6,000 x 45
e) 4,000 x 46
f) 2,000 x 48
g) Profit
12/31/12
balances
*P
60
0,0
00
x
6,0
00/
16,
00
0=
22
5,0
00

(a)
(b)

Total
shareh
olders
equity
Numbe
r of

15,000
15,000

175,000
160,000
15,000

Preference
Shares
Issued

P16,500,000

30,000

(1,120,000)
(600,000)

(4,000)

Ordinary
Shares
Issued

270,000
96,000
2,000,000
26,000

Treasury Share
Shares

Cost

100,000

100,000

P7,146,000

30,000

200,000

8,000
8,000
(6,000)
4,000
(2,000)

P600,000
(225,000)*

12,000

P375,000

P17,146,000
26,000

(c)

prefere
nce
shares
issued
and
outstan
ding
Numbe
r of
ordinar
y
shares
issued
Numbe
r of
ordinar
y
shares
outsta
nding(
200,00
0
12,000)
Cost of
remaini
ng
treasur
y
shares

(d)
3-14.
(Red
Heart
Corporati
on)
0
6/
1
5/
1
1 Cash

200,000

188,000

375,000

6,000,000
Ordin
ary
share
Shar
e
prem
ium
Ordin
ary

0
9/
3
0/
1
1
R
e
t
ai
n
e
d

5,000,000

1,000,000
440,000

e
a
r
ni
n
g
s
(
8
0,
0
0
0
x
5
%
x
1
1
0
)

1
1/
1
0/
1
1

Share
divide
nds
distrib
utable
(4,000
x 100)

400,000

Shar
e
prem
ium
Ordin
ary

40,000

Share
dividen
ds
distribu
table

1
2/
3
1/ Income
1 summar
1 y

400,000
Ordin
ary
share

Retai
ned
earni
ngs

400,000

1,175,000

1,175,000

31

Chapter 3 Shareholders Equity

03/01/12
05/01/12

Treasury share (3,000 x 95)


Cash
Cash (1,500 x 120)
Treasury share (1,500 x 95)
PIC from treasury share

285,000
285,000
180,000
142,500
37,500

08/10/12

Issued

09/15/12

Cash (30,000 x 125)


Ordinary share (30,000 x 100)
Share premium Ordinary

3,750,000

Cash (80,000 x 125)


Ordinary share (80,000 x 100)
Share premium Ordinary

10,000,000

10/31/12

12/10/12
12/20/12

82,500 rights to shareholders


entitling holders to purchase 2
additional
shares for P125 per share.

Retained earnings
Dividends payable (192,500 x 5)
Ordinary share (1,000 x 100)
Share premium Ordinary (1,000 x
10)*
Paid in Capital from Treasury Shares
Treasury share
*Share premium per share
300,000/30,000 = 10

12/31/12

Income summary
Retained earnings

3,000,000
750,000
8,000,000
2,000,000
962,500
962,500
100,000
10,000
15,000
95,000

1,200,000
1,200,000

3-15. (Red Carpet Company)


(1)
Total lump sum price is P147,000 (1,500 x 98), allocated as follows:
Securities
Preference
Warrant
Entry

(b)

Market value
90
10

Allocation
147,000 x 90/100
147,000 x 10/100

Cash
Preference share (1,500 x 30)
Share premium Preference
Share warrants outstanding
Cash (600 x 40)
Share warrants outstanding
Ordinary
share
Share premium Ordinary

Allocated Price
132,300
14,700
147,000
45,000
87,300
14,700
24,000
11,760
6,000
29,760

32

Chapter 3 Shareholders Equity

3-16. (Red Hot Company)


(a)
Value of each option
Number of shares granted
Total value assigned to share
options
Required service period
Annual compensation expense

P8
x 30,000
P240,000
3years
P 80,000

(b)
1/1/12

12/31/12

12/31/13

12/31/14

12/31/15

Memo: Granted share options to


selected
senior employees for the purchase
of
30,000 ordinary shares at P50 per
share,
from January 1 to December 31, 2015.
Compensation Expense
Share Options
Outstanding

80,000
80,000

Compensation Expense
Share Options
Outstanding

80,000

Compensation Expense
Share Options
Outstanding

80,000

Share options outstanding


Cash (30,000 x 50)
Ordinary share (30,000 x
20)
Share premium - Ordinary

80,000

80,000
240,000
1,500,000
600,000
1,140,000

3-17. (Fire Red Company)


Memo: granted 40,000 share options
certain officers for
01/02/12 to
the
purchase of the companys P100 par ordinary shares at P430
per share.
12/31/12

12/31/13

2014
12/31/14

Compensation expense
Share options
outstanding
(40,000 x 80) 4 years

800,000

Compensation expense
Share options
outstanding
(40,000 x 80) 4 years
Memo: 8,000 share options were
cancelled.

800,000

800,000

Compensation expense
440,000
Share options outstanding
Total accrued compensation
expense
(34,000 x 80) x 3/4
2,040,000
Less: previously accrued
1,600,000
440,000
Compensation expense-2008

800,000

440,000

12/31/15

Compensation expense
Share options outstanding
(34,000 x 80) / 4

680,000
680,000

01/01/14 Cash (34,000 x 430)


14,620,000
Share options outstanding (34,000 x 80) 2,720,000
Ordinary shares (34,000 x
100)
3,400,000
Share premium Ordinary
13,940,000

33

Chapter 3 Shareholders Equity

3-18. (Red Fox


Corporation)
(a) Compensation Expense
200 10 15 = 175 employees x 100
2012
options=17,500
17,500
x
32 = 560,000; 560,000 x 1/3
2013

2014

(b)
01/01/12

12/31/12
12/31/13
12/31/14
2015

2016

186,667

20010125=173 employees x 100 options=17,300


17,300
x
32 x 2/3 = 369,067; 369,067 186,667

182,400

200-10-12-8=170 employees x 100 options=17,000


17,000
x
32 = 544,000; 544,000 369,067

174,933

Granted 100 share options to each of its 200 employees to buy


P100 par ordinary share at P220 per share. The options
are
exercisable starting January 1, 2011 provided that the
employees
are still in the service. Options expire on December 31, 2012.
Compensation expense
Share options outstanding

186,667

Compensation expense
Share options outstanding

182,400

Compensation expense
Share options outstanding

174,933

Cash (140 x 100 x 220)


Share options outstanding (14,000 x
32)
Ordinary share (14,000 x 200)
Share Premium - Ordinary
Cash (10 x 100 x 220)
Share options outstanding (1,000 x
32)
Ordinary share (1,000 x 200)
Share premium Ordinary
Share options outstanding (2,000 x
32)
PIC from forfeited share options

186,667
182,400
174,933
3,080,000
448,000
2,800,000
728,000
220,000
32,000
200,000
52,000
64,000
64,000

3-19. (Cherry Red Company)


(a)
01/01/12 Memo: Granted 10,000 share options for the purchase of P100
par ordinary shares at P120 per share. The options vest once
the market price of ordinary shares reached P200, up to Dec.
31, 2014 Options expire at the end of 2015.
12/31/12 Compensation Expense
Share Options Outstanding

66,667
66,667

(10,000 x 20) / 3 years


12/31/13 Compensation Expense
Share Options Outstanding
(10,000 x 20) - 66,667

133,333
133,333

34

Chapter 3 Shareholders Equity

2014

Cash (10,000 x 120)


Share Options Outstanding
Ordinary Share Capital (10,000 x
100)
Share Premium-Ordinary

1,200,000
200,000
1,000,000
400,000

(b)
01/01/12

12/31/12

12/31/13
12/31/14
2015

(3)

Memo: Granted 10,000 share options for the purchase of P100


par
ordinary shares at P120 per share. The options vest once the
market
price of ordinary shares reached P200. Options expire at the
end of
2013.
Compensation Expense
Share Options Outstanding
(10,000 x 20) / 3 years

66,667

Compensation Expense
Share Options Outstanding

66,667

Compensation Expense
Share Options Outstanding

66,666

Cash (8,000 x 120)


Share Options Outstanding (80% x
200,000)
Ordinary Shares (8,000 x 100)
Share Premium-Ordinary
Share Options Outstanding (20% x
200,000)
PIC from Forfeited Share Options

66,667

66,667
66,666
960,000
160,000
800,000
320,000
40,000
40,000

If the stock price reached P200 by June 2015, the same entries will be
made for year 2012 through 2014, as given in (b) The recorded share
options, however, will be cancelled at the end of 2015, as the options
already expire.

12/31/15 Share Options Outstanding


PIC from Forfeited Share Options

200,000
200,000

3-20. (Red Day Company)


(a)
01/01/12 Granted 80 share options to each of 400 employees for the
purchase of P100 par ordinary shares at P140 per share.
Options shall vest in 2012 if earnings increase by 15% or at
the end of 2013 if average annual earnings for 2012 and
2013 increased by an average of 12%.
12/31/12

12/31/13

Compensation Expense
Share Options Outstanding
400 x 80 x 22 = 704,000
704,000/2 = 352,000

352,000

Compensation Expense
Share Options Outstanding

352,000

352,000

352,000

2014

Cash (32,000 x 140)

4,480,000

35

Chapter 3 Shareholders Equity

Share Options Outstanding


Ordinary Share (32,000 x 100)
Share Premium Ordinary

(2)

704,000

3,200
1,984

The full amount of P704,000 is recognized as


compensation expense since the options vest already
in 2012.

3-21. (Bloody Red Company)


01/01/12

Memo: Issued to its CEO share options for the purchase of ordinary
shares at a strike price of P50. The options are exercisable beginning
January 1, 2015 and expire on December 31, 2016. The number of
share options will be based on the level of sales for 2014.

12/31/12 Compensation Expense


Share Options Outstanding
15,000 sh x 30 x 1/3

150,000

12/31/13 Compensation Expense


Share Options Outstanding

150,000

15,000 sh x 30 x 2/3
Less: previously
accrued
Compensation expense
12/31/14 Compensation Expense
Share Options Outstanding
18,000 sh x 30 x 3/3
Less: previously
accrued
Compensation expense

150,000

150,000
300,000
150,000
150,000
240,000
240,000
540,000
300,000
240,000

3-22. (Striking Red


Corporation)
(a)
12/31/12 Compensation Expense
Share Appreciation Rights Payable

66,667
66,667

10,000 x (140 -120) x 1/3

12/31/13 Compensation Expense


Share Appreciation Rights Payable

133,333
133,333

10,000 x (150 - 120) x 2/3 = 200,000


200,000 66,667 = 133,333

12/31/14 Compensation Expense


Share Appreciation Rights Payable
10,000 x (165 - 120) = 450,000
450,000 200,000 = 250,000

250,000
250,000

(2) (1) Assuming that the rights were exercised on January 1, 2015, when
the market price is P165.
01/01/15 Share Appreciation Rights Payable
Cash

450,000
450,000

(2) (2) Assuming that the rights were exercised on December 31, 2015,
when the market price is P172.

36

Chapter 3 Shareholders Equity

12/31/15 Share Appreciation Rights Payable


Compensation Expense 10,000 (172
165)
Cash 10,000 x (172-120)

450,000
70,000
520,000

3-23. (Red Bull Corporation)


(a) Liability at December 31, 2012 = P89,333
December 31, 2013 = P208,000
December 31, 2014 = P394,000
12/31/12

12/31/13

Compensation Expense
Share Appreciation Rights Payable
10,000 x 26.80 x 1/3

89,333

Compensation Expense
Share Appreciation Rights Payable

118,667

89,333

118,667

10,000 x 31.20 x 2/3 = 208,000


208,000 89,333 = 118,667

12/31/14

Compensation Expense
Share Appreciation Rights Payable

186,000
186,000

10,000 x 39.40 = 394,000


394,000 208,000 = 194,000

2015

Share Appreciation Rights Payable


Compensation Expense
Cash 10,000 x (165-120)

394,000
56,000

3-24. (Ruby Red Company)


(1)
Fair value of the equity alternative
4,000 shares x 150
Fair value of debt component
3,600 shares x 158
Fair value of equity component 1/1/12
(b)

450,000

600,000
568,800
31,200

2012: 3,600 x 160=576,000; 576,000/3


31,200/3
Total compensation expense

192,000
10,400
202,400

2013: 3,600 x 165 x 2/3 = 396,000


396,000 192,000
31,200/3
Total compensation expense

204,000
10,400
214,400

2014: 3,600 x 168 = 604,800


604,800 396,000
31,200/3
Total compensation expense

208,800
10,400
219,200

2013: 2,700 x (172-168)

10,800

37

Chapter 3 Shareholders Equity

(2) Correction to the problem: One executive exercised his right to


receive the cash alternative on December 31, 2014, instead of
2012.

01/01/12

Granted each of the four executives the right to choose either


1,000 ordinary shares or to receive cash payment equal to 900
shares, conditional upon the completion of three years of
service.

12/31/12

Compensation Expense
Share Options Outstanding
Share Appreciation Rights
Payable

202,400

Compensation Expense
Share Options Outstanding
Share Appreciation Rights
Payable

214,400

Compensation Expense
Share Options Outstanding
Share Appreciation Rights
Payable
Share Options Outstanding x 31 ,
200
Share Appreciation Rights Payable
Cash
PIC from Unexercised Share
Options
31,200 / 4 = 7,800
604,800 / 4 =151,200

219,200

12/31/13

12/31/14

12/31/14

12/31/15

12/31/13

3-25

Compensation Expense
Share Appreciation Rights
Payable
900 x 3 x (172 168)
Share Options Outstanding
Share Appreciation Rights Payable
Ordinary Share (3,000 x 100)
Share Premium Ordinary
31,200 x

(Red Santa Company)


RE, January 1, 2012
2012 Transactions
(1) 200,000 x 70%
(2) Dividends
On preference: 200,000 x P100 x 8%
On ordinary: 300,000 x P5
(3) 10,000 (150 130)
(4) Release of appropriation
(5) 45,000/300,000 = 15% bonus issue
45,000 x P150
(6) Appropriation for bond redemption

10,400
192,000
10,400
204,000
10,400
208,800
7,800
151,200
151,200
7,800

10,800
10,800

23,400
464,400
300,000
187,800

Appropriated
P 4,000,000

Unappropriate
d
P9,000,000
(140,000)

(4,000,000)

(1,600,000)
(1,500,000)
(200,000)
4,000,000

2,000,000

(6,750,000)
(2,000,000)

(7) Profit for the year


Balance, December 31, 2012
Total retained earnings, (P2,000,000
unavailable
for dividends)

P2,000,000

3,000,000
P3,810,000
P5,810,000

38

Chapter 3 Shareholders Equity

3-26. (Red Hat Company)


Retained earnings balance as of December 31,
2012
3,900,000 600,000 240,000
Total shareholders equity as of December 31,
2012
6,000,000 + 8,000,000 + 3,060,000

P 3,060,000
P17,060,000

(a)
Preference
Ordinary
Par value of preference share
P6,000,000
Dividends in arrears (6,000,000 x 9% x 3 yrs.)
1,620,000
Excess to ordinary (17,060,000 7,620,000)
P9,440,000
Total equity
P7,620,000 P9,440,000
Divide by the number of shares outstanding
60,000
800,000
Book value per share
P 127
P 11.80
(b)
Liquidation value (60,000 shares x P105)
Dividends in arrears (P6,000,000 x 9% x 3
yrs.)
Excess to ordinary (17,060,000 7,920,000)
Total equity
Divide by the number of shares outstanding
Book value per share
3-27. (Red, Inc.)
Retained Earnings
Inventory

Preference
P6,300,000

Ordinary

1,620,000
P9,140,000
P7,920,000 P9,140,000
60,000
800,000
P132
P11.425
300,000
300,000

Land
Buildings
Machinery and Equipment
Accum. Depreciation Buildings
Accum. Depreciation Machinery &
Equipment
Revaluation Surplus

1,500,000
1,875,000
350,000

Revaluation Surplus
Retained Earnings

2,300,000

3-28. (Skinny Red Company)


(a) Retained Earnings
Accumulated Depreciation
Current Assets
Building

875,000
150,000
3,700,000

2,300,000

400,000
75,000
100,000
375,000

Ordinary Share
Ordinary Share
Share Premium

6,000,000

Share Premium
Retained Earnings

1,400,000

4,000,000
2,000,000
1,400,000

39

Chapter 3 Shareholders Equity

Skinny Red Company


Statement of Financial Position
Current Assets
Land
Building
Accumulated Depreciation
Total

P 400,000
1,500,000
4,625,000
( 925,000)
P5,600,000

Liabilities
Ordinary Share
Share Premium

P1,000,000
4,000,000
600,000

Total

P5,600,000

3-29. Same as 3-27.

MULTIPLE CHOICE QUESTIONS


Theory
MC1
MC2
MC3
MC4
MC5
MC6
MC7
MC8
MC9
MC10
MC11

C
D
B
B
B
C
C
C
A
C
C

MC12
MC13
MC14
MC15
MC16
MC17
MC18
MC19
MC20
MC21
MC22

A
C
C
A
D
B
D
C
D
C
C

Problems
MC23
MC24
MC25
MC26
MC27
MC28
MC29
MC30
MC31
MC32
MC33
MC34
MC35
MC36
MC37
MC38
MC39
MC40
MC41

C
B
D
D
B
A
A
C
B
A
B
C
B
B
D
C
B
D
D

MC42
MC43

B
A

MC44
MC45

A
A

230,000 + 525,000 + 5,000 = 760,000


480,000 x 110/120 = 440,000; 440,000-400,000 = 40,000
(60,000 x 2) (5,000 x 2) = 110,000
125,000 x 3 = 375,000
375,000 [(12,000 x 3) + 5,000] = 334,000
20,000 x 9 = 180,000; 180,000/2 = 90,000 x 1/2 = 45,000
600,000 x 5 = 3,000,000
1,000,000 + (10,000 x 20) (2,000 x 20) = 1,160,000
7,000,000 + (35,000 x 70) = 9,450,000
2,000 x 8 = 16,000
70 (70/2) = 35
(5,000 x 80) (5,000 x 40) = 200,000
600 x 10 x 60% = 3,600; 6,000 3600 = 2,400
Interest expense for 2009 = 100,000 x 10% x 9/12 = 7,500
2,120,000 (2,000 bonds x 1,040) = 40,000
945,000/ 70 = 13,500; 13,500/90,000 = 15%
80,000 + (2,000,000 x 8%) = 240,000; 300,000 240,000 = 60,000
(3,000,000 x 5% x 2 years) 100,000 = 200,000 arrears, end
(110,000 + 10,000) x 2 = 220,000 issued; 220,000 (4,000 x 2) =
212,000
24,000+48,000=72,000; 108,000-72,000-24,000 = 12,000
72,000 + (12,000 x 4/6) = 80,000; 24,000 + (12,000 x 2/6) =28,000
80,000/4,000 = 20; 28,000/20,000 = 1.40
8,000,000 (10,000 x 70) 1,200,000 = 6,100,000
(15 x 2)/5 = 6.00

40

Chapter 3 Shareholders Equity

MC46

MC47

MC48
MC49
MC50
MC51

C
A
D
C

MC52
MC53
MC54
MC55
MC56
MC57

B
B
D
B
B
B

MC58

MC59

MC60

25,000 x 40 = 1,000,000; 10% x 2,500,000 = 150,000


1,000,000 + 250,000 = 1,250,000
(40,000x 105) (600 x 110) + (400 x 95) + 830,000 200,000 =
4,802,000
5,520,000 25,000 170,000 + 40,000 + 900,000 = 6,265,000
(2,000 x 85) (800 x 42.50) = 136,000
[3,000 x (50-20)] / 3 years = 30,000
4,500,000 x 95% = 4,275,000; 4,275,000/3 = 1,425,000
4,500,000 x 94% x 2/3 = 2,820,000; 2,820,000
1,425,000=1,395,000
(4 x 200=120,000x3) x
(90% x 7 x 200 x 300) 120,000 = 258,000
360,000 70,000 = 290,000; 290,000/5,000 = 58
3,150,000/ 50,000 = 63
3,150,000 (5,000 x 120) = 2,550,000; 2,550,000/50,000 = 51
RE = 1,000,000; cumulative dividends in arrears = 5,000,000 x 8% x
3
years = 1,200,000, but dividends are limited to the extent of RE
balance of
P1,000,000; Thus, equity of ordinary share is 13,500,000 5,000,000

1,000,000 = 7,500,000; 7,500,000/ 750,000 shares = P10


13,500,000 (50,000 x 106) 1,000,000 = 7,200,000 ;
7,200,000/750,000
shares = 9.60
(200,000 x 2) + (200,000 x 5) 950,000 = 450,000

41

You might also like