Beruflich Dokumente
Kultur Dokumente
Example 1
A company has issued 1,000,000 5% preference shares of $1 each and 1,000,000 ordinary shares of $1 each. The dividends paid to
the preference shareholders and ordinary shareholders in the years 2008 to 2010 are shown below:
The preference shareholders obtain a fixed rate of return and from their investment in the company, while ordinary shareholders
might receive a higher or lower return.
The amount of issued share capital = Number of shares issued x Nominal value per share
The number of shares authorized, less (減去) the number issued, is known as unissued shares (未發行股份). When a company
plans to expand (擴充) in future, it can sell the unissued shares. It cannot issue more than (不能發行超出) the unissued number
of shares (未發行股份) unless it applies for an increase (增加) in authorized share capital (法定股本).
1
12.3 Issue of shares (發行股份)
Limited companies (有限公司) are allowed to issue shares to raise funds but only the public companies (公眾有限公司) are
allowed to issue shares to the public (可向公眾發行股份).
Bank
2010 $ 2011 $
Dec 10 Ordinary share applicants (1) 400,000
Class work 1
A limited company has an authorized share capital of $100,000, divided into 100,000 ordinary shares of $1 each. On 1 January 2010,
the company announced that all of its share capital would be issued at par, payable in full on application. Applications were
received for exactly 100,000 shares on 15 January 2010. Shares were allotted on 31 January 2010.
Prepare journal entries to record the issue of shares.
Journal
Date Details Dr Cr
2010 $ $
Jan 15 Bank 100,000
Ordinary share applicants 100,000
“ 31 Ordinary share applicants 100,000
Ordinary share capital 100,000
2
2 Over-subscription of shares (股份超額認購)
Suppose on 1 December 2010, applications were received for 150,000 shares. The shares were then said to be over-subscribed (超
額認購). Usually, the shares will be allotted on a pro-rata basis (按比例) in the event of an over-subscription. The excess
application monies were refunded on the date of allotment.
Bank
2010 $ 2011 $
Dec 10 Ordinary share applicants (1) 600,000 Dec 10 Ordinary share applicants – Refund (3) 200,000
Class work 2
A limited company had a registered share capital of $120,000 in ordinary shares of $1 each. The company announced on 1 April
2010 that a quarter of its share capital would be issued at par, payable in full on application. Applications were received for 40,000
shares on 10 April 2010. The shares were allotted on 30 April 2010, and the excess application monies were refunded on the same
day. Show the necessary journal and ledger entries to record the issue of shares.
Journal
Date Details Dr Cr
2010 $ $
Apr 10 Bank (40,000 x $1) 40,000
Ordinary share applicants 40,000
“ 30 Ordinary share applicants 30,000
Ordinary share capital 30,000
“ 30 Ordinary share applicants 10,000
Bank – Refund (10,000 x $1) 10,000
Bank
2010 $ 2010 $
Apr 10 Ordinary share applicants 40,000 Apr 30 Ordinary share applicants – Refund 10,000
3
3 Shares issued at a premium (股份按溢價發行)
On 1 January 2011, KK Ltd announced a public offering of 100,000 ordinary shares of $2 each at a price of $3 per share. On 10
January 2011, applications together with application monies were received for exactly 100,000 shares. The shares were allotted to
the applicants three days later.
Bank
2011 $
Jan 10 Ordinary share applicants (1) 300,000
Share Premium
2011 $
Jan 13 Ordinary share applicants (2) 100,000
1 The Companies Ordinance (公司條例) requires that the share capital account (股本帳戶) be used to record only the nominal
value of share issued (發行股份的面值). The amount of share premium (股份溢價) should be recorded in a separate
account (獨立帳戶).
2 The amount entered in the share premium account (股份溢價帳戶) is the actual number of shares allotted (實際配發股數)
multiplied by the premium per share (每股溢價). The balance of the share premium account (股份溢價帳戶結餘) would be
shown as a reserve (儲備) in the balance sheet at the end of an accounting period.
Class work 3
Cheung King Ltd has an authorized share capital of 200,000 ordinary shares of $1 each, of which 150,000 had been issued and fully
paid. To finance expansion, Cheung King Ltd decided to issue all the remaining authorized ordinary shares at $1.5 each, payable in
full on application. On 10 June 2009, applications for 60,000 ordinary shares were received. The shares were allotted on 20 June
2009, and the excess application monies were refunded on the same day.
Show the necessary ledger accounts to record the issue of shares.
Bank
2009 $ 2009 $
Jun 10 Ordinary share applicants (60,000 x $1.5) 90,000 Jun 20 Ordinary share applicants – Refund 15,000
Share Premium
2009 $ 2009 $
Jun 20 Ordinary share applicants 25,000
4
4 Under-subscription of shares (股份認購不足)
Suppose on 10 January 2011, applications were received for 80,000 shares. The shares were then said to be under-subscribed (認
購不足).
Bank
2011 $
Jan 10 Ordinary share applicants (1) 240,000
Share Premium
2011 $
Jan 13 Ordinary share applicants (2) 80,000
Bank
2011 $
Feb 10 Ordinary share applicants (1) 400,000
Share Discount
2011 $
Feb 13 Ordinary share capital (2) 200,000
The issue of shares at a discount rarely occurs (很少發生) because this is prohibited (禁止) in many places. In Hong Kong, a
company is allowed issue shares at a discount only if the issue has already been authorized (已被授權) by a resolution passed (通
過一項決議) at a general meeting (在股東大會上) and sanctioned by the court (法院判決).
5
Class work 4
1. Hickson Ltd had an authorized share capital of $1,000,000, divided into 600,000 ordinary shares of $1 each and 400,000 5%
preference shares of $1 each. Half of the ordinary and preferences shares have been issued and fully paid. To finance expansion,
Hickson Ltd decided to issue half of the remaining authorized ordinary shares at $1.2 each and half of the remaining authorized
preference shares at $1.1 each. All monies had to be fully paid on application. On 1 September 2010, applications for 200,000
ordinary shares and 60,000 preference shares were received. Shares were allotted on 15 September 2010, and the excess
application monies were refunded on the same day.
(a) Prepare journal entries to record the above transactions.
(b) Briefly explain the differences between ordinary shares and preference shares from the perspective of the issuing
company.
(a)
Journal
Date Details Dr Cr
2010 $ $
Sept 1 Bank (200,000 x $1.2 + 60,000 x $1.1) 306,000
Ordinary share applicants (200,000 x $1.2) 240,000
Preference share applicants (60,000 x $1.1) 66,000
“ 15 Ordinary share applicants 180,000
Ordinary share capital (150,000 x $1) 150,000
Share premium (150,000 x $0.2) 30,000
“ 15 Ordinary share applicants (50,000 x $1.2) 60,000
Bank – Refund 60,000
“ 15 Preference share applicants 66,000
Preference share capital (60,000 x $1) 60,000
Share premium (60,000 x $0.1) 6,000
HKCEE (2006, 4)
Ball Limited had an issued share capital consisting of 650,000 ordinary shares of $1 each as at 1 January 2005. On 1 July 2005, the
company made an additional issue of 250,000 ordinary shares at $1.50 per share, payable in full on application. Applications were
received for 260,000 shares on 8 July 2005. The shares were allotted to the successful applicants on 15 July 2005. Cash was
returned to the unsuccessful applications on the same day.
You are required to:
Prepare journal entries for Ball Limited to record the share issue in July 2005. (Narrations are not required)
Journal
Date Details Dr Cr
2005 $ $
Jul 8 Bank (260,000 x $1.50) 390,000
Share application – ordinary shares 390,000
“ 15 Share application – ordinary shares 375,000
Ordinary share capital (250,000 x $1) 250,000
Share premium (250,000 x $0.50) 125,000
“ 15 Share application – ordinary shares 15,000
Bank – Refund (10,000 x $1.50) 15,000
6
HKCEE (2007, 7)
Bamboo Limited is engaged in the trading business. After preparing the adjusting entries, the bookkeeper extracted an
adjusted trial balance as at 31 March 2007. However, he found that the debit and credit totals did not agree:
Debit Credit
$ $
Ordinary share capital 1 April 2006 180,000
Retained profits, 1 April 2006 20,000
Plant and equipment, at cost 692,460
Bank loan, repayable in 2010 120,000
(i)
SalesRequired entries: Wrong entries: 985,000
Dr
Debtors Bank $800 Dr Bank $800 105,690
Cr interest
Cost of goods sold income $800 Dr prepaid selling expenses $800 538,600
Administrative expenses Suspense entries: 123,700
Cr Suspense $1,600
Selling expenses 187,500
Correct entries
Interest
Dr
on bank loan
Suspense $1,600
5,000
Deposits received from debtors
Cr interest income $800 16,000
Share application money
Cr prepaid received
selling expenses $800 70,000
Cash at bank 47,400
Creditors 96,710
Stock, 31 March 2007 22,100
Prepaid selling expenses, 31(ii)March 2007 entries:
Required Wrong entries: 8,000
Accumulated depreciation – plantDrandBank (cash) 31
equipment, $4,884
March 2007 Dr Bank (cash)
246,540$4,844
Cr Sales $4,884 Cr 1,793,400
Debtors $4,844 1,671,300
(iii)
Required entries: Wrong entries:
Dr administrative expenses
Correct entries $300 Dr Creditors $300
You are required to: Cr Bank $300(cash) $40 Cr Bank $300
Dr Bank
(a) Based on the items listed above, rewrite the adjusted trial balance as at 31 March 2007 for Bamboo Limited.
Dr Debtors $4,844
Correct entries Cr Sales $4,884
Dr
(iv) Required entries:administrative expenses $300 Wrong entries:
Subsequent checking for records
Dr administrativeCr revealed
Creditorsthe $16,000
expenses following errors and
$300 Dr omissions:
Plant and equipment $10,600
(i) Interest incomeCrof $800
Bank had $16,000 Cr Bankand
been debited to the cash at bank account $16,000
the prepaid selling expenses account
Dr administrative expenses ($10,600 x 20%) $2,120
only.
Cr accumulated depreciation $2,120
(ii) Cash sales of(v)$4884 had been
Required recorded as a cash settlementSuspense
entries: of $4844 from
Wrong
entries: debtors.
entries:
Dr Cash expenses
(iii) A payment of administrative $12,000 of $300 was recorded Dras Suspense Dr $5,400
a settlement omitted
of credit purchases.
Cr Deposits received from debtors $12,000 Cr omitted
(iv) EquipmentCorrect
repairsentries
Drof Interim
$16,000, an administrative
dividend $12,000 expense, had been recorded as $10,600 in the plant and
equipmentDraccount. ACrfull Cash
administrative year’s$12,000
depreciation
expenses $16,000had been calculated at 20% on this amount and was included in
Cr Plant
administrative expenses. and equipment $10,600
Cr Suspense $5,400
(v) The closingDrstockaccumulated
had been
Correct undercast
entries by $6000.
depreciation $2,120
Dr Interim dividend
(vi) $12,000 cash was received from a customer$2,120
Cr administrative expenses$12,000
as the deposit for placing a purchase order. The cash had been used
Cr Deposits received from debtors $12,000
to pay an interim dividend to the shareholders. Both transactions were entirely omitted from the books.
(vii) In March 2007, 40,000 ordinary shares of the par value of $1 each were issued to the public at $1.40 each,
payable in full on
(vi) Required application. There was an over-subscription
entries: and the application money received had been
Wrong entries:
Stock (vii)
correctlyDrrecorded. The
$6,000
On correct processes
31 March are thewere
2007, theforshares allotment of and
Drallotted shareatand
omitted thethe refund
same : the excess application
time,
Cr Cost Sharesold
Drof goods application
$6,000– ordinary shares (40,000 x $1) $40,000
Cr omitted
money was refunded to the unsuccessful applications. No entries had been made for the allotment of share and
Cr Ordinary share capital (40,000 x $1) $40,000
the refund.
Correct entries
Dr Stock Dr$6,000 Share application – ordinary shares (40,000 x $0.40) $16,000
Cr Cost ofCrgoodsShare
soldpremium
$6,000 (40,000 x $0.40) $16,000
You are required to:
Dr Share application – ordinary shares (70,000 – 40,000 x $1.4) $14,000
(b) Prepare the necessary journal
Cr Bank entries to correct
– Refund the– errors
(70,000 40,000and omissions in (i) to (vii) $14,000
x $1.4) above. (Narrations are not
required.)
7
(a)
Bamboo Limited
Adjusted trial balance as at 31 March 2007
Debit Credit
$ $
Ordinary share capital 1 April 2006 180,000
Retained profits, 1 April 2006 20,000
Plant and equipment, at cost 692,460
Bank loan, repayable in 2010 120,000
Sales 985,000
Debtors 105,690
Cost of goods sold 538,600
Administrative expenses 123,700
Selling expenses 187,500
Interest on bank loan 5,000
Deposits received from debtors 16,000
Share application money received 70,000
Cash at bank 47,400
Creditors 96,710
Stock, 31 March 2007 22,100
Prepaid selling expenses, 31 March 2007 8,000
Accumulated depreciation – plant and equipment, 31 March 2007 246,540
Suspense 3,800
1,734,250 1,734,250
(b)
Journal
Details Debit Credit
$ $
(i) Suspense 1,600
Interest income 800
Prepaid selling expenses 800
(ii) Bank (Cash) 40
Debtors 4,844
Sales 4,884
(iii) Administrative expenses 300
Creditors 300
(iv) Administrative expenses 16,000
Plant and equipment 10,600
Suspense 5,400
Accumulated depreciation – plant and equipment 2,120
Administrative expenses ($10,600 x 20%) 2,120
(v) Stock 6,000
Cost of goods sold 6,000
(vi) Interim dividend The correct processes: 12,000
Deposits received from debtors Dr interim dividend $12,000 12,000
Cr Debtor $12,000
(vii) Share application money 70,000
Ordinary share capital 40,000
Share premium ($0.4 x 40,000) 16,000
Bank ($1.4 x 10,000) 14,000
8
12.4 Issue of debentures (發行債券)
Public limited companies are also allowed to issue debentures (bonds) to the public in order to raise funds. The procedures for
issuing debentures are similar to those for the issue of shares.
Bank
2010 $ 2011 $
Nov 20 Debenture applicants (1) 150,000 Dec 1 Debenture applicants – Refund (3) 50,000
Debenture Applicants
2010 $ 2010 $
Dec 1 5% debentures (2) 100,000 Nov 20 Bank (1) 150,000
“ 1 Bank – Refund (3) 50,000
150,000 150,000
5% Debentures
2010 $
Dec 1 Debenture applicants (2) 100,000
9
Class work 5
1. BAFS Ltd announced on 1 March 2011 that it would issue $200,000 6% debentures at par. On 20 March 2011, applications were
received for $250,000 debentures. Allotments were made on 1 Apr 2011, and the excess application monies were refunded on
the same day.
(a) Show the necessary journal entries to record the issue of debentures.
(b) If the interest on debenture was to be paid every 6 months, show the necessary journal entries to record the interest
payment after six months.
Journal
Details Dr Cr
2011 $ $
(a) Mar 20 Bank 250,000
Debenture applicants 250,000
Apr 1 Debenture applicants 200,000
6% debentures 200,000
“ 1 Debenture applicants 50,000
Bank – Refund 50,000
(b) Sept 30 Debenture interest ($200,000 x 6% x 6/12) 6,000
Bank 6,000
2. Cyber Ltd announced on 1 March 2011 that it would issue $200,000 5% debentures at par. Applications were received for
$250,000 debentures on 15 March 2011. Allotments were made on 1 April 2011, and the excess application monies were
refunded on the same day.
(a) Show the necessary ledger accounts to record the issue of debentures.
(b) Suppose the financial year ends on 31 December. Calculate the debenture interest for the year ended 31 December 2011.
(c) If the interest on debenture was to be paid every 6 months, show the necessary journal entries to record the interest
payment after preparing the financial statement.
(a)
Bank
2011 $ 2011 $
Mar 15 Debenture applicants 250,000 Apr 1 Debenture applicants – Refund 50,000
Debenture Applicants
2011 $ 2011 $
Apr 1 5% debentures 200,000 Mar 15 Bank 250,000
“ 1 Bank – Refund 50,000
250,000 250,000
5% Debentures
2011 $ 2011 $
Apr 1 Debenture applicants 200,000
(c)
Journal
Date Details Dr Cr
2011 $ $
Dec 31 Debenture interest (Profit and loss) 2,500
Accrued debenture interest ($200,000 x 5% x 3/12) 2,500
10
2 Debentures issued at a premium (債券按溢價發行)
Differences between market interest rate (市場利率) and nominal interest rate (名義利率)
Nominal interest rate is the rate of interest (利率) stated on the debenture certificate (債券). Market interest rate (effective
interest rate) is the rate of interest paid in the market (市場上) on debentures of similar risk (同等風險). It fluctuates (波動) all
the time and the debentures issuers (債券發行人) have no control over it (不能控制). Hence, there is often a difference between
the market interest rate and the nominal interest rate on the issue date.
Example 2
On 1 January 2011, QQ Ltd announced a public offering of $100,000 5% debentures redeemable on 31 January 2021 at 105 (The
term ‘105’ represents a premium of 5% over the debenture’s nominal value). Interest is payable half-yearly. On 15 January 2011,
applications together with application monies were received for exactly the same amount of debentures. The debentures were
allotted to the applicants on 1 February 2011.
Bank
2011 $
Jan 15 Debenture applicants (1) 105,000
Debenture Applicants
2011 $ 2011 $
Feb 1 5% debentures (2) 100,000 Jan 15 Bank (1) 105,000
“ 1 Debenture premium (2) 5,000
5% Debentures
2011 $
Feb 1 Debenture applicants (2) 100,000
Debenture Premium
2011 $
Feb 1 Debenture applicants (2) 5,000
The nominal value of the debentures, inclusive (包括) of the unamortized debenture premium (未攤銷債券溢價), should be
shown as a non-current liability (非流動負債) in the balance sheet at the end of the accounting period.
QQ Ltd
Balance Sheets as at 31 December 2011 (extract)
$
Non-Current liabilities
5% debentures {$100,000 + [$5,000 – ($5,000 ÷ 10 x 11/12)]} Unamortised debenture premium 104,542
Class work 6
On 1 January 2010, BAFS Ltd announced a public offering of $100,000 8% debentures redeemable on 31 January 2020 at 110.
Interest is payable half-yearly. On 15 January 2010, applications together with application monies were received for exactly the
same amount of debentures. The debentures were allotted to the applicants on 1 February 2010.
(a) Prepare journal entries to record the issue of debentures.
(b) Show the journal entries for the debenture interest charged after half-year.
(c) Show the journal entries for the debenture interest to prepare the final account at 31 December 2011.
(d) Post all the journal entries to the ledger account.
Journal
Details Dr Cr
2010 $ $
(a) Jan 15 Bank ($100,000 x 110%) 110,000
Debenture applicants 110,000
Feb 1 Debenture applicants 100,000
8% Debentures 100,000
“ 1 Debenture applicants 10,000
Debenture Premium ($100,000 x 10%) 10,000
(b) Jul 31 Debenture Premium ($10,000 ÷ 10 x 6/12) 500
Debenture interest ($4,000 – $500) 3,500
Bank ($100,000 x 8% x 6/12) 4,000
(c) Dec 31 Debenture Premium ($10,000 ÷ 10 x 5/12) 417
Debenture interest ($3,333 – $417) 2,916
Accrued debenture interest ($100,000 x 8% x 5/12) 3,333
(d)
Bank
2010 $ 2010 $
Jan 15 Debenture applicants 110,000 Jul 31 Debenture premium 500
“ 31 Debenture interest 3,500
Debenture Applicants
2010 $ 2010 $
Feb 1 8% Debentures 100,000 Jan 15 Bank 110,000
“ 1 Debenture premium 10,000
Debenture Premium
2010 $ 2010 $
Jul 31 Bank 500 Feb 1 Debenture applicants 10,000
Dec 31 Accrued debenture interest 417
8% Debentures
2010 $ 2010 $
Feb 1 Debenture applicants 100,000
Debenture interest
2010 $ 2010 $
Jul 31 Bank 3,500
Dec 31 Accrued debenture interest 2,916
On 1 March 2011, A&T Ltd announced a public offering of $100,000 5% debentures redeemable on 31 January 2021 at 98 (The
term ‘98’ represents a discount of 2% on the debenture’s nominal value). Interest is payable half-yearly. On 25 March 2011,
applications together with application monies were received for exactly the same amount of debentures. The debentures were
allotted to the applicants on 1 April 2011.
Bank
2011 $
Mar 25 Debenture applicants (1) 98,000
Debenture Applicants
2011 $ 2011 $
Apr 1 5% debentures (2) 98,000 Mar 25 Bank (1) 98,000
Debenture Discount
2011 $
Apr 1 5% debentures (2) 2,000
5% Debentures
2011 $
Apr 1 Debenture applicants (2) 98,000
“ 1 Debenture discount (2) 2,000
The nominal value of the debentures, less the unamortized debenture discount (未攤銷債券折價), should be shown as a
non-current liability in the balance sheet at the end of the accounting period.
A&T Ltd
Balance Sheets as at 31 Deccember 2011 (extract)
$
Non-Current liabilities
5% debentures {$100,000 – [$2,000 – ($2,000 ÷ 10 x 9/12)]} Unamortised debenture discount 98,150
If the company needs to prepare the final account at 31 December 2011, the required entries for the debenture interest accrued
for 1 Oct 2011 to 31 December 2011 (3 months, to be paid on 1 Apr 2012) are:
(a)
Journal
Date Details Dr Cr
2010 $ $
Jan 20 Bank 95,000
Debenture applicants 95,000
“ 31 Debenture applicants 95,000
Debenture Discount 5,000
6% Debentures 100,000
(b) The debenture discount should be amortised over the life of the debentures, which is 10 years.
The debenture interest expense for each period would be increased by the amount of discount amortised.
The nominal value of the debentures, less the unamortized debenture discount, should be shown as a
non-current liability in the balance sheet at the end of the accounting period.
2. On 1 March 2010, Glory Ltd announced the issue of $150,000 10% debentures at 97 payable in full on application and repayable
25 years later (i.e., on 31 March 2035) at par. Interest on the debentures was payable on the nominal amount as from 1 April
2010. Applications were received for $250,000 debentures on 20 March 2010. Both the allotment of debentures and the refund
of excess application monies were made on 1 April 2010. The discount on debentures is to be written off evenly over the period
of 25 years. The financial year ends on 31 December.
(a) The necessary ledger accounts to record the issue of debentures.
(b) The debenture interest charged to the income statements for the two years ended 31 December 2010 and 2011.
(a)
Bank
2010 $ 2010 $
Mar 20 Debenture applicants ($250,000 x 97%) 242,500 Apr 1 Debenture applicants – Refund 97,000
Debenture Applicants
2010 $ 2010 $
Apr 1 10% debentures ($150,000 x 97%) 145,500 Mar 20 Bank 242,500
“ 1 Bank – Refund 97,000
242,500 242,500
Debenture Discount
2010 $ 2010 $
Apr 1 Debenture applicants ($150,000 x 3%) 4,500
10% Debentures
2010 $ 2010 $
Apr 1 Debenture applicants 145,500
“ 1 Debenture discount 4,500
(b)
Glory Ltd
Income Statement for the year ended 31 December 2010
$
Less Expenses:
Debenture interest [(150,000 x 10% x 9/12) + ($4,500 ÷ 25 x 9/12)] 11,385
Glory Ltd
Income Statement for the year ended 31 December 2011
$
Less Expenses:
Debenture interest [(150,000 x 10%) + ($4,500 ÷ 25)] 15,180
14
3. China Trading Ltd was expanding and required extra funds of $600,000. It board of directors was considering choosing either
one of the following options:
(i) 600,000 5% preference shares of $1 each to be issued at par.
(ii) $625,000 4% debentures to be issued at 96, the debentures will be repayable four years later.
(a) Which of the above options should be chosen if China Trading Ltd intended to minimize the cost of financing?
(b) Consider one more option of financing: the issue of 600,000 $1 ordinary shares at par. State one advantage and one
disadvantage of this option compared to Option (i).
(a) The cost of issuing preference shares = $600,000 x 5% = $30,000 in dividends each year.
The cost of issuing 4% debenture = $625,000 x 4% + $625,000 x 4% ÷ 4 = $31,250 in interest each year.
Option (i) should be chosen because the annual debenture interest inclusive of the amortised debenture discount
is higher than the annual preference dividend.
(b) Advantage: The company has no obligation to pay a fixed rate of dividend each year.
Disadvantage: The granting of voting rights to ordinary shareholders may hinder the decision-making process of
The company.
4. Bong Ltd had an authorised share capital of $200,000, divided into 150,000 ordinary shares of $1 each and 50,000 8%
preference shares of $1 each. On 1 May 2011, it announced the following issues.
All the authorized ordinary shares were issued at $1.6. Of the preference shares, only 20,000 were issued and each share was
sold for $1.4. In addition, $100,000 6% debentures (redeemable at par on 1 July 2021) were issued at 96. Subscription rates of
200%, 160% and 150% were reported for ordinary shares, preference shares and debentures, respectively. All monies were fully
paid on application dated 20 June 2011. Shares and debentures were allotted on 1 July 2011 and the excess application monies
were refunded on the same day. The financial year ends on 31 December.
(a) How much money was raised from the issue of shares and debentures?
(b) How much discount was given on the debentures issued? How would it be treated in the accounts of Bong Ltd?
(c) Assuming there were sufficient profits, how much would be paid in preference share dividend for the year ended 31
December 2011?
(d) How much would be paid in debenture interest (excluding the amortised debenture discount) for the year ended 31
December 2011? Would your answer differ if the profit were insufficient to meet debenture interest payments?
(e) If net profit before charging debenture interest (including the amortised debenture discount) for the year ended 31
December 2011 was $3,200 and it was to be distributed in full, how much would be paid in preference and ordinary share
dividends?
(f) If net profit before charging debenture interest (including the amortised debenture discount) for the year ended 31
December 2011 was $6,000 and it was to be distributed in full, how much would be paid in preference and ordinary share
dividends?
(a)
Cash Book (bank column only)
$ $
Balance b/d (19,900 + 315,000 300,700) 34,200 Bank charges 80
Bank deposit interest 650 Star Ray Limited dishonoured cheque 10,250
Kettler Limited 2,400 Balance c/d 26,920
37,250 37,250
(b)
Bank Reconciliation Statement as at March 2006
$
Adjusted balances as per cash book 26,920
Add Uncredited cheque 16,500
43,420
Less Lodgements not yet recorded by bank 6,630
Adjusted balances as per bank statement 36,790
16
(c)
Journal
Details Dr Cr
$ $
(v) Salaries (Profit and loss) 500
Suspense 500
(vi) Purchases (Trading) 2,000
Creditors 2,000
(vii) Jane Limited ($870 $780) 90
Returns inwards (Trading) 90
(viii) Prepaid electricity 1,240
Electricity (Profit and loss) 1,240
(ix) Discount allowed (Profit and loss) 450
Suspense 8,550
Mr Wu 9,000
(x) Bank loan 200,000
6% debentures 200,000
Debenture interest (Profit and loss) 1,000
Interest payable (200,000 x 6% x 1/12) 1,000
(d)
Statement of adjusted profit for the year ended 31 March 2006
$ $
Net profit per draft accounts 80,260
Add Bank deposit interest not recorded 650
Electricity prepaid 1,240
Returns inwards overstated 90 1,980
82,240
Less Bank charges not recorded 80
Salaries undercast 500
Purchases omitted 2,000
Discount allowed not recorded 450
Debenture interest accrued 1,000 4,030
Adjusted net profit 78,210
17