Audit CH 9

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 6

2.

IMATION COMPANY

1/04/18 Cash (50Kx120) 6,000,000


Ordinary share capital (50Kx100) 5,000,000
Share premium 1,000,000

06/30/18 Treasury share (135x4000) 540,000


Cash 540,000

8/28/18 Cash (140x2400) 336,000


Treasury shares (135x2400) 324,000
Share premium - TS 12,000

Cash 336,000
Treasury shares 336,000

12/30/18 Retained earnings (48,400x10%x142) 687,280


Share dividends payable (48,400x10%x100) 484,000
Share premium 203,280

Retained earnings 479,600


Ordinary share capital 479,600

Income tax expense 300,000


Income tax payable 300,000

a. Treasury shares 12,000


Share premium - TS 12,000

b. Retained earnings 207,680


Ordinary share capital 479,600
Share dividends payable 484,000
Share premium 203,280

c. Retained earnings 300,000


Income tax payable 300,000

SHAREHOLDERS' EQUITY:

Ordinary share capital, P100 par, 50,000 shares


issued, 48,400 outstanding 5,000,000
Share premium - Ordinary 1,203,280
Share premium - TS 12,000
Share dividends payable 484,000
Retained earnings 12,720
Treasury shares - 216,000
Total shareholders' equity 6,496,000
3. CEBU TRADING COMPANY

Total profits since incorporation 630,000


Total cash dividend paid - 195,000
Total fair value of 10% share dividends distributed - 45,000
Realized revaluation surplus transferred to
retained earnings 80,000
Total retained earnings 470,000
Appropriated retained earnings - 200,000
Unappropriated retained earnings 270,000

4. Retained earnings - beginning 1,590,000


Profit 860,000
Total 2,450,000
Dividends - 750,000
Retained earnings - unappropriated 1,700,000
Retained earnings appropriated for plant expasion 150,000
Retained earnings - ending 1,850,000

Reserved for plant expansion 150,000


Retained earnings 200,000
Retained earnings - Approp for plant expansion 150,000
Share premium - TS 120,000
Unrealized gain- FVOCI 80,000

6.
1/13/18 Cash (800x55) 44,000
Preference share capital (50x800) 40,000
Share capital - PS 4,000

2/1/18 Cash (1,500x42) 63,000


Ordinary share capital (1,500x20) 30,000
Share capital - OS 33,000

3/15/18 Retained earnings (12,500x1.50) 18,750


Cash dividend payable 18,750

4'/15/18 Treasury shares (200x43) 8,600


Cash 8,600

4/30/18 Cash dividend payable 18,750


Cash 18,750

4/30/18 Cash (10,000x40) 400,000


Ordinary share capital 200,000
Share premium - OS 200,000

5/1/18 Retained earnings (22300x10%x55) 122,650


Share dividends distibutable 44,600
Share premium - OS 78,050

5/31/18 Cash (2,150x57) 122,550


Treasury shares (150x43)+(2,000x37.50) 81,450
Share premium _-TS 41,100

5/1/18 Share dividends distibutable 44,600


Ordinary share capital 44,600

9/15/18 Retained earnings 39,875


Cash dividends payable 39,875

10/15/18 Cash dividends payable 39,875


Cash 39,875

12/31/18 Income summary 500,000


Retained earnings 500,000
50,000
- 4,000
2,400
48,400
11,000
1,500
- 200
10,000
22,300 2,230
2,150
24,450

36,675
3,200
39,875

You might also like