Shareholders Equity

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 11

TRADITIONAL

Shareholders' Equity
Authorized Share Capital, P200 par, 100,000 shares
Less: Unissued Share Capital
Issued Share Capital
Add: Subscribed Share Capital (5,000 shares) 4,000,000.00
Subscription Receivable 2,800,000.00
Additional Share Capital:
Share Premium 200,000.00
Share Capital from Donation 350,000.00
Share Capital from Stock Dividend 47,500.00
Stock Dividends Distributable (4,750 shares)
Total Share Capital Contributed
Retained Earnings
Unappropriated 1,392,500.00
Appropriated for Treasury Shares 107,500.00
Appropriated for Sinking Fund 500,000.00
Revaluation Increment
Total
Less: Treasury Shares (at cost)
TOTAL SHAREHOLDERS' EQUITY

RECEMMENDED BY IAS

Shareholders' Equity
Share Capital, 100,000 shares authorized, P200 par, 75,000 shares
issued of which 500 shares are in the treasury
Subscribed Share Capital (5,000 shares) 4,000,000.00
Subscription Receivable 2,800,000.00
Stock Dividends Distributable (4,750 shares)
Total Contributed Share Capital
Add: Reserves
Share Premium 200,000.00
Share Capital from Donation 350,000.00
Share Capital from Stock Dividend 47,500.00
Appropriated for Treasury Shares 107,500.00
Appropriated for Sinking Fund 500,000.00
Revaluation Increment 50,000.00
Retained Earnings:
Total
Less: Treasury Shares (at cost)
TOTAL SHAREHOLDERS' EQUITY
20,000,000.00
5,000,000.00
15,000,000.00

1,200,000.00

597,500.00
950,000.00
17,747,500.00

2,000,000.00
50,000.00
19,797,500.00
107,500.00
₱ 19,690,000.00

15,000,000.00

1,200,000.00
950,000.00
17,150,000.00

1,255,000.00
1,392,500.00
19,797,500.00
107,500.00
₱ 19,690,000.00
DATE PARTICULARS DEBIT
Jan-01
Authorized to issue 50,000 shares of preference share capital with a par value of P150 per share.

Authorized to issue 100,000 shares of ordinary share capital with a par value of P100 per share.

Jan-03 Cash 6,260,000.00


Preference Share Capital
Preference Share Premium
Ordinary Share Capital
Ordinary Share Premium

Jan-05 Pre-operating Expenses 25,000.00


Ordinary Share Capital
Ordinary Share Premium

Jan-10 Ordinary Share Capital Subscription Receivable 1,040,000.00


Ordinary Share Capital Subscribed
Ordinary Share Premium

Cash 260,000.00
Ordinary Share Capital Subscription Receivable

Jan-12 Preference Share Capital Subscription Receivable 775,000.00


Preference Share Capital Subscribed
Preference Share Premium

Cash 310,000.00
Preference Share Capital Subscription Receivable

Jan-25 Cash 780,000.00


Ordinary Share Capital Subscription Receivable

Ordinary Share Capital Subscribed 1,000,000.00


Ordinary Share Capital

Jan-26 Land 220,000.00


Ordinary Share Capital
Ordinary Share Premium

Jan-27 Equipment 80,000.00


Preference Share Capital
Preference Share Premium

Jun-28 Loans Payable 38,000.00


Ordinary Share Capital
Ordinary Share Premium

Jun-30 Cash 465,000.00


Preference Share Capital Subscription Receivable

Preference Share Capital Subscribed 750,000.00


Preference Share Capital
CREDIT Preference Share Capital Preference Share Premium
3,000,000.00 200,000.00
of P150 per share. 75,000.00 25,000.00
750,000.00 5,000.00

f P100 per share.

3,000,000.00
200,000.00
3,000,000.00 3825000 230000
60,000.00

Ordinary Share Capital Subscription Receivable


Preference Share Capital Subscription Receivable
20,000.00 1,040,000.00 260,000.00 775,000.00 310,000.00
5,000.00 780,000.00 465,000.00

1,000,000.00
40,000.00

260,000.00
0 0

750,000.00
25,000.00

310,000.00

780,000.00

1,000,000.00

200,000.00
20,000.00

75,000.00
5,000.00

30,000.00
8,000.00

465,000.00

750,000.00
Ordinary Share Capital Ordinary Share Premium
3,000,000.00 60,000.00
20,000.00 5,000.00
1,000,000.00 40,000.00
200,000.00 20,000.00
30,000.00 8,000.00

4250000 133000

Ordinary Share Capital SubscribedPreference Share Capital Subscribed


1,000,000.00 1,000,000.00 750,000.00 750,000.00

0 0
Shareholders' Equity

Preference Share Capital 3,825,000.00


Ordinary Share Capital 4,250,000.00
Total Share Capital 8,075,000.00
Add: Share Premium
Preference Share Premium 230,000.00
Ordinary Share Premium 133,000.00 363,000.00
Total Shareholder's Equity ₱8,438,000.00
1

You might also like