Vous êtes sur la page 1sur 22

CHAPTER15

StockholdersEquity
SOLUTIONSTO BRIEFEXERCISES
BRIEFEXERCISE15-1
Cash............................................................................... 4,500
CommonStock(300 X $10)................................................
Paid-in Capital in Excessof Par..........................................

3,000
1,500

BRIEFEXERCISE15-2
(a)

Cash........................................................................ 8,200
CommonStockNo-Par Value....................................

8,200

(b) Cash........................................................................ 8,200


CommonStock(600 X $2)..........................................
Paid-in Capital in Excessof StatedValue.....................

1,200
7,000

BRIEFEXERCISE15-3
WILCOCORPORATION
StockholdersEquity
December31, 2010
Commonstock,$5 par value......................................................
Paid-in capital in excessof par...................................................
Total paid-in capital..................................................................
Retainedearnings....................................................................
Less:Treasurystock................................................................
Total stockholdersequity..................................................

$ 510,000
1,320,000
1,830,000
2,340,000
4,170,000
(90,000)
$4,080,000

BRIEFEXERCISE15-4
Cash............................................................................. 13,500
PreferredStock(100 X $50)................................................
Paid-in Capital in Excessof ParPreferred..........................
Copyright 2010 John Wiley & Sons, Inc.Kieso, Intermediate Accounting, 13/e, Solutions Manual(For Instructor Use Only)

5,000
3,100
15-1

CommonStock(300 X $10)................................................
Paid-in Capital in Excessof ParCommon..........................
FMVof common(300X $20).......................................................
FMVof preferred(100 X $90)......................................................
Total FMV........................................................................

Allocatedto common

$6,000
$15,000

X $13,500= $ 5,400

$9,000
$15,000

X $13,500=

Allocatedto preferred

3,000
2,400
$ 6,000
9,000
$15,000

8,100
$13,500

BRIEFEXERCISE15-5
Land............................................................................. 31,000
CommonStock(3,000X $5)...............................................
Paid-in Capital in Excessof Par..........................................

15,000
16,000

BRIEFEXERCISE15-6
Cash($60,000 $1,500).............................................................
CommonStock(2,000X $10)..............................................
Paid-in Capital in Excessof Par..........................................

58,500
20,000
38,500

BRIEFEXERCISE15-7
7/1/10

9/1/10

11/1/10

15-2

TreasuryStock(100X $87).......................................
Cash..............................................................

8,700

Cash(60 X $90).......................................................
TreasuryStock(60 X $87).................................
Paid-in Capital fromTreasuryStock...................

5,400

Cash(40 X $83).......................................................
Paid-in Capital fromTreasuryStock...........................
TreasuryStock(40 X $87).................................

3,320
160

8,700

5,220
180

3,480

Copyright 2010 John Wiley & Sons, Inc.Kieso, Intermediate Accounting, 13/e, Solutions Manual(For Instructor Use Only)

Copyright 2010 John Wiley & Sons, Inc.Kieso, Intermediate Accounting, 13/e, Solutions Manual(For Instructor Use Only)

15-3

BRIEFEXERCISE15-8
8/1/10

11/1/10

TreasuryStock(200X $80)...................................
Cash.........................................................

16,000

Cash(200 X $70).................................................
RetainedEarnings..............................................
TreasuryStock...........................................

14,000
2,000

16,000

16,000

BRIEFEXERCISE15-9
Cash......................................................................... 61,500
PreferredStock(500 X $100)..........................................
Paid-in Capital in Excessof ParPreferred.....................

50,000
11,500

BRIEFEXERCISE15-10
Aug. 1

RetainedEarnings(2,000,000X $1.00)..................
DividendsPayable....................................

Aug. 15

No entry.

Sep. 9

DividendsPayable.............................................
Cash.......................................................

2,000,000
2,000,000

2,000,000
2,000,000

BRIEFEXERCISE15-11
Sep. 21

Available-for-Sale Securities...............................
Gainon Appreciationof
Securities($1,200,000 $875,000)..............

325,000

RetainedEarnings.............................................
PropertyDividendsPayable.......................

1,200,000

Oct. 8

No entry.

Oct. 23

PropertyDividendsPayable................................
Available-for-Sale Securities......................

15-4

325,000

1,200,000

1,200,000
1,200,000

Copyright 2010 John Wiley & Sons, Inc.Kieso, Intermediate Accounting, 13/e, Solutions Manual(For Instructor Use Only)

BRIEFEXERCISE15-12
Apr. 20

June1

RetainedEarnings($500,000 $125,000)................
Paid-in Capital in Excessof Par.............................
DividendsPayable......................................

375,000
125,000

DividendsPayable...............................................
Cash.........................................................

500,000

500,000

500,000

BRIEFEXERCISE15-13
DeclarationDate.
RetainedEarnings................................................................
CommonStockDividendDistributable...........................
Paid-in Capital in Excessof Par.....................................
(20,000X $65 = $1,300,000;
(20,000X $10 = $200,000)
DistributionDate.
CommonStockDividendDistributable....................................
CommonStock...........................................................

1,300,000
200,000
1,100,000

200,000
200,000

BRIEFEXERCISE15-14
DeclarationDate.
RetainedEarnings................................................................
CommonStockDividendDistributable
(400,000X $10).........................................................
DistributionDate.
CommonStockDividendDistributable....................................
CommonStock...........................................................

4,000,000
4,000,000

4,000,000
4,000,000

Copyright 2010 John Wiley & Sons, Inc.Kieso, Intermediate Accounting, 13/e, Solutions Manual(For Instructor Use Only)

15-5

*BRIEFEXERCISE15-15
(a)

Preferred stockholders would receive $60,000 (6% X $1,000,000) and the remainder of
$240,000($300,000 $60,000)wouldbe distributedto commonstockholders.

(b)

Preferredstockholderswould receive $180,000(6% X $1,000,000X 3) and the remainder


of $120,000wouldbe distributedto the commonstockholders.

15-6

Copyright 2010 John Wiley & Sons, Inc.Kieso, Intermediate Accounting, 13/e, Solutions Manual(For Instructor Use Only)

SOLUTIONSTO EXERCISES
EXERCISE15-1 (1520minutes)
(a)

Jan.

Mar.

July

Sept.

(b) Jan.

Mar.

10

10

Cash(80,000X $6).......................................
CommonStock(80,000X $3)..................
Paid-in Capital in Excessof Par..............

480,000

OrganizationExpense..................................
CommonStock(5,000X $3)....................
Paid-in Capital in Excessof Par..............

35,000

Cash(30,000X $8).......................................
CommonStock(30,000X $3)..................
Paid-in Capital in Excessof Par
(30,000X $5)......................................

240,000

Cash(60,000X $10).....................................
CommonStock(60,000X $3)..................
Paid-in Capital in Excessof Par
(60,000X $7)......................................

600,000

Cash(80,000X $6).......................................
CommonStock(80,000X $2)..................
Paid-in Capital in Excessof
StatedValue(80,000X $4)...................

480,000

OrganizationExpense..................................
CommonStock(5,000X $2)....................
Paid-in Capital in Excessof
StatedValue......................................

35,000

240,000
240,000

15,000
20,000

90,000
150,000

180,000
420,000

160,000
320,000

10,000
25,000

($35,000 $10,000or 5,000X $5)

July

Sept.

Cash(30,000X $8).......................................
CommonStock(30,000X $2)..................
Paid-in Capital in Excessof
StatedValue(30,000X $6)...................

240,000

Cash(60,000X $10).....................................
CommonStock(60,000X $2)..................
Paid-in Capital in Excessof

600,000

60,000
180,000

Copyright 2010 John Wiley & Sons, Inc.Kieso, Intermediate Accounting, 13/e, Solutions Manual(For Instructor Use Only)

120,000
15-7

StatedValue(60,000X $8)...................

480,000

EXERCISE15-2 (1520minutes)
Jan. 10

Mar.

April

May

Aug.

Cash(80,000X $5)...............................................
CommonStock(80,000X $2)..........................
Paid-in Capital in Excessof Stated
ValueCommonStock
(80,000X $3)..............................................

400,000

Cash(5,000X $108).............................................
PreferredStock(5,000X $50)..........................
Paid-in Capital in Excessof Par
ValuePreferredStock
(5,000X $58)..............................................

540,000

Land..................................................................
CommonStock(24,000X $2)..........................
Paid-in Capital in Excessof Stated
ValueCommonStock
($80,000 $48,000).....................................

80,000

Cash(80,000X $7)...............................................
CommonStock(80,000X $2)..........................
Paid-in Capital in Excessof Stated
ValueCommonStock
(80,000X $5)..............................................

560,000

OrganizationExpense..........................................
CommonStock(10,000X $2)..........................
Paid-in Capital in Excessof Stated
ValueCommonStock
($50,000 $20,000).....................................

50,000

160,000

240,000

250,000

290,000

48,000

32,000

160,000

400,000

20,000

30,000

EXERCISE15-2 (Continued)
Sept.

15-8

Cash(10,000X $9)...............................................
CommonStock(10,000X $2)..........................
Paid-in Capital in Excessof Stated
ValueCommonStock
(10,000X $7)..............................................

90,000
20,000

70,000

Copyright 2010 John Wiley & Sons, Inc.Kieso, Intermediate Accounting, 13/e, Solutions Manual(For Instructor Use Only)

Nov.

Cash(1,000X $112).............................................
PreferredStock(1,000X $50)..........................
Paid-in Capital in Excessof Par
ValuePreferredStock
(1,000X $62)..............................................

112,000
50,000

62,000

EXERCISE15-3 (1015minutes)
(a)

Land($60X 25,000)........................................................
TreasuryStock($48X 25,000)..................................
Paid-in Capital fromTreasuryStock..........................

1,500,000
1,200,000
300,000

(b) One might use the cost of treasurystock. However, this is not a relevant measureof this
economicevent. Rather,it is a measureof a prior, unrelatedevent. The appraisedvalueof
the land is a reasonable alternative (if based on appropriate fair value estimation
techniques). However, it is an appraisal as opposed to a market-determined price. The
tradingpriceof the stockis probablythe best measureof fair valuein this transaction.
EXERCISE15-4 (2025minutes)
(a)

(1) UnamortizedBondIssueCosts
($340,000X $500/$850).........................................
Cash($850X 9,600).................................................
BondsPayable................................................
CommonStock(100,000X $5)...........................
Paid-in Capital in Excessof Par.........................

200,000
8,160,000
5,000,000
500,000
2,860,000

Assumesbondsareproperlypricedandissuedat par;theresidualattributedto common


stockhasa questionablemeasureof fair value.

Copyright 2010 John Wiley & Sons, Inc.Kieso, Intermediate Accounting, 13/e, Solutions Manual(For Instructor Use Only)

15-9

EXERCISE15-4 (Continued)
Incrementalmethod
Lump-sumreceipt(9,600X $850)........................................
Allocatedto subordinateddebenture
(9,600X $500)................................................................
Balanceallocatedto commonstock....................................

$8,160,000
4,800,000
$3,360,000

Computationof commonstockandpaid-in capital


Balanceallocatedto commonstock....................................
Less:Commonstock(10,000X $5 X 10)..............................
Paid-in capital in excessof par...........................................

$3,360,000
500,000
$2,860,000

Lump-sumreceipt(10,000X $850)......................................
Allocatedto debenture(10,000X $500)................................
Balanceallocatedto commonstock....................................

$8,500,000
5,000,000
$3,500,000

Bondissuecost allocation
Total issuecost (400 X $850)..............................................
Less:Amountallocatedto bonds.......................................
Amountallocatedto common............................................

$340,000
200,000
$140,000

Investment banking costs 400 @ $850 = $340,000 allocate 5/8.5 to debentures and
3.5/8.5 to commonstock. Bondportionis bondissuecosts; commonstockportionis
a reduction of paid-in capital, which means that total paid-in capital is $3,360,000
($3,500,000 $140,000).
(2) Cash........................................................ 8,160,000
UnamortizedBondIssueCosts.................................
BondDiscount($5,000,000 $4,722,222)....................
BondsPayable................................................
CommonStock(100,000X $5)...........................
Paid-in Capital in Excessof Par.........................
Theallocationbasedon fair valuefor oneunit is
Subordinateddebenture...................................
Commonstock(10 sharesX $40).......................
Total fair value................................................

188,889
277,778
5,000,000
500,000
3,126,667
$500
400
$900

Therefore5/9 is allocatedto thebondsand4/9 to thecommonstock.

15-10

Copyright 2010 John Wiley & Sons, Inc.Kieso, Intermediate Accounting, 13/e, Solutions Manual(For Instructor Use Only)

$8,500,000X (5/9)
= $4,722,222 To Debentures
$8,500,000X (4/9)
= $3,777,778 To Common
$340,000X (5/9)
= $188,889
$340,000X (4/9)
= $151,111
Paid-in capital in excessof par
= $3,777,778 $500,000 $151,111
= $3,126,667
(b) One is not better than the other, but would depend on the relative reliability of the
valuations for the stocks and bonds. This question is presented to stimulate some
thoughtand classdiscussion.

EXERCISE15-5 (1015minutes)
(a)

Fair valueof Common(500 X $168)................................................


Fair valueof Preferred(100 X $210)................................................

$ 84,000
21,000
$105,000

Allocatedto Common: $84,000/$105,000X $100,000........................


Allocatedto Preferred: $21,000/$105,000X $100,000.......................
Total allocation...........................................................................

$ 80,000
20,000
$100,000

Cash............................................................................
CommonStock(500 X $10).......................................
Paid-in Capital in Excessof Par
Common($80,000 $5,000)...................................
PreferredStock(100 X $100).....................................
Paid-in Capital in Excessof Par
Preferred($20,000 $10,000)................................

100,000
5,000
75,000
10,000
10,000

(b) Lump-sumreceipt
Allocatedto common(500X $170)
Balanceallocatedto preferred
Cash............................................................................
CommonStock........................................................
Paid-in Capital in Excessof Par
Common($85,000 $5,000)...................................
PreferredStock.......................................................
Paid-in Capital in Excessof Par
Preferred($15,000 $10,000).................................

$100,000
85,000
$ 15,000
100,000

Copyright 2010 John Wiley & Sons, Inc.Kieso, Intermediate Accounting, 13/e, Solutions Manual(For Instructor Use Only)

5,000
80,000
10,000
5,000
15-11

EXERCISE15-6 (2530minutes)(a).....Cash[(5,000X $45) $7,000]


CommonStock(5,000X $10)......................................
Paid-in Capital in Excessof Par..................................
(b) Land(1,000X $46).............................................................
CommonStock(1,000X $10)......................................
Paid-in Capital in Excess
of Par ($46,000 $10,000)........................................

218,000
50,000
168,000
46,000
10,000
36,000

Note: The fair value of the stock ($46,000) is used to value the exchange because it is a
moreobjectivemeasurethanthe appraisedvalueof the land($50,000).
(c)

TreasuryStock(500X $44).................................................
Cash........................................................................

22,000
22,000

EXERCISE15-7 (1520minutes)

# Assets
1.
D
2.
I
3.
I

Liabilities
NE
NE
NE

Stockholders
Equity
D
I
I

Paid-in
Capital
NE
NE
I

Retained
Earnings
NE
D
NE

Net
Income
NE
NE
NE

EXERCISE15-8 (1520minutes)
(a)

$1,000,000X 6% = $60,000; $60,000 X 3 = $180,000. The cumulative dividendis disclosed


in a noteto the stockholdersequitysection;it is not reportedas a liability.

(b) PreferredStock(3,000X $100).........................................


CommonStock(3,000X 7 X $10)..............................
Paid-in Capital in Excessof Par Value
Common............................................................
(c)

300,000

Paid-in capital
Preferredstock,$100par 6%, 10,000sharesissued.....................
Paid-in capital in excessof par (10,000X $7)...............................

15-12

210,000
90,000
$1,000,000
70,000

Copyright 2010 John Wiley & Sons, Inc.Kieso, Intermediate Accounting, 13/e, Solutions Manual(For Instructor Use Only)

EXERCISE 15-11 (1520 minutes)


Item

Assets

Liabilities

Stockholders
Equity

Paid-in
Capital

Retained
Earnings

Net
Income

1.
2.
3.
4.
5.
6.
7.
8.
9.

I
NE
NE
NE
D
D
NE
NE
NE

NE
NE
I
NE
NE
D
I
NE
NE

I
NE
D
NE
D
NE
D
NE
NE

NE
NE
NE
NE
NE
NE
NE
I
NE

I
NE
D
NE
D
NE
D
D
NE

I
NE
NE
NE
D
NE
D
NE
NE

EXERCISE15-12 (1015minutes)
(a)

(b)

6/1

RetainedEarnings..................................
DividendsPayable.........................

6/14

No entryon date of record.

6/30

DividendsPayable..................................
Cash............................................

6,000,000
6,000,000

6,000,000
6,000,000

If this were a liquidatingdividend, the debit entry on the date of declarationwouldbe to


AdditionalPaid-in CapitalratherthanRetainedEarnings.

Copyright 2010 John Wiley & Sons, Inc.Kieso, Intermediate Accounting, 13/e, Solutions Manual(For Instructor Use Only)

15-13

EXERCISE15-13 (1015minutes)
(a)

No entrysimplya memorandumnote indicating the numberof shares has increasedto


10
million
and
par
value
has
been
reduced
from
$10 to $5 per share.

(b)

RetainedEarnings($10 X 5,000,000)........................
CommonStockDividendDistributable...............

50,000,000

CommonStockDividendDistributable....................
CommonStock................................................

50,000,000

(c)

50,000,000

50,000,000

Stock dividends and splits serve the same function with regard to the securities
markets. Both techniquesallow the board of directors to increasethe quantity of shares
andreducesharepricesinto a desiredtradingrange.
For accounting purposes the 20%25%rule reasonably views large stock dividends as
substantive stock splits. In this case, it is necessary to capitalize par value with a stock
dividend because the number of shares is increased and the par value remains the
same.Earningsare capitalizedfor purelyproceduralreasons.

EXERCISE15-14 (1012minutes)
(a)

(b)

(c)

15-14

RetainedEarnings(10,000X $37)...........................
CommonStockDividendDistributable...............
Paid-in Capital in Excessof Par.........................

370,000

CommonStockDividendDistributable...................
CommonStock................................................

100,000

RetainedEarnings(200,000X $10).........................
CommonStockDividendDistributable...............

2,000,000

CommonStockDividendDistributable...................
CommonStock................................................

2,000,000

100,000
270,000

100,000

2,000,000

2,000,000

No entry, the par value becomes$5 and the number of shares outstandingincreasesto
400,000.

Copyright 2010 John Wiley & Sons, Inc.Kieso, Intermediate Accounting, 13/e, Solutions Manual(For Instructor Use Only)

EXERCISE15-15 (1015minutes)
(a)

RetainedEarnings..................................................
CommonStockDividendDistributable.............
Paid-in Capital in Excessof Par.......................
(60,000sharesX 5% X $39 = $117,000)

117,000

CommonStockDividendDistributable......................
CommonStock.............................................

30,000

30,000
87,000

30,000

(b)

No entry, memorandum note to indicate that par value is reduced to $2 and shares
outstandingare now300,000(60,000X 5).

(c)

January5, 2011
Investments(Bonds)...............................................
Gainon Appreciationof Investments
(Bonds).....................................................
RetainedEarnings..................................................
PropertyDividendsPayable............................
January25, 2011
PropertyDividendsPayable....................................
Investments(Bonds).....................................

35,000
35,000
125,000
125,000

125,000
125,000

EXERCISE15-16 (510minutes)
Total incomesinceincorporation.......................................
Less: Total cashdividendspaid........................................
Total valueof stockdividends................................
Currentbalanceof retainedearnings..................................

$287,000
$60,000
40,000

100,000
$187,000

The unamortized discount on bonds payable is shown as a contra liability; the gains on
treasurystocktransactionsare recordedas additionalpaid-in capital.

Copyright 2010 John Wiley & Sons, Inc.Kieso, Intermediate Accounting, 13/e, Solutions Manual(For Instructor Use Only)

15-15

EXERCISE15-17 (2025minutes)
Teller Corporation
StockholdersEquity
December31, 2010
Capital stock
Preferredstock,$4 cumulative,par value$50
per share;authorized60,000shares,issued
andoutstanding10,000shares..................................
Commonstock,par value$1 per share;
authorized600,000shares,issued200,000
shares,andoutstanding190,000shares.....................
Total capital stock.............................................
Additionalpaid-in capital
In excessof par value.................................................
Fromsale of treasurystock.........................................
Total paid-in capital...........................................
Retainedearnings.................................................................
Total paid-in capital and retainedearnings...............................
Less:Treasurystock,10,000sharesat cost.............................
Total stockholdersequity...........................................

$ 500,000

200,000
700,000
1,000,000
160,000
1,860,000
201,000
2,061,000
170,000
$1,891,000

EXERCISE15-18 (3035minutes)
(a)

1.

2.

3.

15-16

DividendsPayablePreferred(2,000X $8)...................
DividendsPayableCommon(20,000X $2)..................
Cash............................................................

16,000
40,000

TreasuryStock......................................................
Cash(2,700X $40).........................................

108,000

Land.....................................................................
............................................................................
TreasuryStock(700X $40).............................
Paid-in Capital FromTreasuryStock...............

30,000

56,000

108,000

28,000
2,000

Copyright 2010 John Wiley & Sons, Inc.Kieso, Intermediate Accounting, 13/e, Solutions Manual(For Instructor Use Only)

4.

5.

Cash(500 X $105)..................................................
PreferredStock(500 X $100)...........................
Paid-in Capital in Excessof Par
Preferred...................................................

52,500

RetainedEarnings(1,800*X $45)..............................
CommonStockDividendDistributable
(1,800X $5)................................................
Paid-in Capital in Excessof Par
Common...................................................

81,000

50,000
2,500

9,000
72,000

*(20,000 2,700+ 700= 18,000;18,000X 10%)


6.

7.

CommonStockDividendDistributable.....................
CommonStock.............................................

9,000

RetainedEarnings..................................................
DividendsPayablePreferred
(2,500X $8)................................................
DividendsPayableCommon
(19,800*X $2).............................................

59,600

9,000

20,000
39,600

*(18,000+ 1,800)
(b)

ELIZABETHCOMPANY
StockholdersEquity
December31, 2011

Capital stock
Preferredstock,8%, $100par, 10,000shares
authorized,2,500sharesissuedand
outstanding.............................................................
Commonstock,$5 par, 100,000shares
authorized,21,800sharesissued,19,800
sharesoutstanding...................................................
Total capital stock................................................
Additionalpaid-in capital.............................................
Total paid-in capital..............................................
Retainedearnings..................................................................

$250,000

Copyright 2010 John Wiley & Sons, Inc.Kieso, Intermediate Accounting, 13/e, Solutions Manual(For Instructor Use Only)

109,000
359,000
201,500
560,500
639,400

15-17

Total paid-in capital and retainedearnings...................................


Less:Costof treasurystock(2,000sharescommon)......................
Total stockholdersequity..........................................................

1,199,900
80,000
$1,119,900

Computations:
Preferredstock
$200,000+ $50,000= $250,000
Commonstock
$100,000+ $ 9,000= $109,000
Additionalpaid-in capital: $125,000+ $2,000+ $2,500+ $72,000= $201,500
Retainedearnings:$450,000 $81,000 $59,600+ $330,000= $639,400
Treasurystock$108,000 $28,000= $80,000

EXERCISE15-20 (15 minutes)


(a)

Rateof returnon commonstockequity:


$213,718
$875,000+ $575,000
Rateof interestpaid on bondspayable:

(b)

$213,718
$1,450,000

= 14.7%

$135,000
$1,500,000

= 9%

Potter Plastics, Inc. is trading on the equity successfully, since its return on common
stockequityis greaterthaninterestpaid on bonds.

Note:Someanalystsuseafter-tax interestexpenseto computethebondrate.

15-18

Copyright 2010 John Wiley & Sons, Inc.Kieso, Intermediate Accounting, 13/e, Solutions Manual(For Instructor Use Only)

SOLUTIONSTO PROBLEMS
PROBLEM15-12
PENNCOMPANY
StockholdersEquity
June30, 2011
Capitalstock
8% preferredstock,$25 par value,
cumulativeand nonparticipating,
100,000sharesauthorized,40,000
sharesissuedand outstandingNoteA............................

$1,000,000

Commonstock,$10 par value,300,000


sharesauthorized,115,400shares
issuedwith 1,500sharesheld in the treasury.....................
Total capital stock....................................................

1,154,000
2,154,000

Additionalpaid-in capital
On preferredstock............................................................
On commonstock.............................................................
On treasurystock..............................................................
Total paid-in capital..................................................

$ 760,000
2,821,800*
1,500

Retainedearnings
Total paid-in capital and retainedearnings..................
Less: Treasurystock,1,500sharesat cost.................
Total stockholdersequity.....................................

3,583,300
5,737,300
409,200
6,146,500
58,500
$6,088,000

NoteA: PennCompanyis in arrearson the preferredstockin the amountof $40,000.


*AdditionalPaid-In Capital on CommonStock:
Issueof 85,000sharesX ($31 $10)
Plot of land
Issueof 20,000shares(3/1/09)
[20,000X ($42 $10)]
5,400sharesas dividend[5,400X ($52 $10)]

$1,785,000
170,000
640,000
226,800
$2,821,800

Copyright 2010 John Wiley & Sons, Inc.Kieso, Intermediate Accounting, 13/e, Solutions Manual(For Instructor Use Only)

15-19

AccountBalances
CommonStock
850,000
50,000
200,000
54,000
1,154,000

Paid-in Capital in
Excessof ParC.S.
1,785,000
170,000
640,000
226,800
2,821,800

PreferredStock
1,000,000

Paid-in Capital in
Excessof ParPfd
760,000

TreasuryStock
78,000
19,500

Paid-in CapitalT.S.
1,500

58,500

RetainedEarnings
690,000
280,800
40,000
40,000
409,200

Note that the Penn Company is authorized to issue 300,000 shares of


$10 par value commonand 100,000 shares of $25 per value, cumulative and nonparticipating
preferred.

15-20

Copyright 2010 John Wiley & Sons, Inc.Kieso, Intermediate Accounting, 13/e, Solutions Manual(For Instructor Use Only)

Entriessupportingthe balances.
CommonStock
1.

2.

3.

Entries
Cash....................................................... 2,635,000
CommonStock..............................................
Paid-in Capital in Excessof Par.......................

850,000
1,785,000

Land.........................................................220,000
CommonStock..............................................
Paid-in Capital in Excessof Par.......................

50,000
170,000

Cash.........................................................840,000
CommonStock..............................................
Paid-in Capital in Excessof Par.......................

200,000
640,000

At the beginning of the year, Penn had 110,000 common shares outstanding, of which
85,000 shareswere issuedat $31 per share, resulting in $850,000 (85,000 shares at $10) of
common stock and $1,785,000 of additional paid-in capital on common stock (85,000
shares at $21). The 5,000 shares exchanged for a plot of land would be recorded at
$50,000of commonstockand$170,000of paid-in capital(usethe currentmarket value of the
land on July 24 to value the stock issuance). The 20,000 shares issued in 2009 at $42 a
shareresultedin $200,000of commonstockand $640,000of paid-in capital.
PreferredStock
Cash....................................................... 1,760,000
PreferredStock..............................................
Paid-in Capital in Excessof ParPfd................

1,000,000
760,000

TreasuryStock
Nov. 30

TreasuryStock...............................................
Cash.......................................................

78,000

June30 Cash.............................................................
Paid-in CapitalTreasuryStock.................
TreasuryStock.........................................

21,000

78,000

Copyright 2010 John Wiley & Sons, Inc.Kieso, Intermediate Accounting, 13/e, Solutions Manual(For Instructor Use Only)

1,500
19,500

15-21

The 2,000 sharesof treasurystock purchasedresultedin a debit balance of treasury stock


of $78,000. Later, 500 shares were sold at $21,000, which brings the balance down to
$58,500(1,500sharesat $39 per share).
The sale of the treasuryshares above cost ($21,000 minus $19,500 cost) is recordedin a
separatepaid-in capitalamount.
StockDividend
Dec. 15

RetainedEarnings..........................................
CommonStock.........................................
Paid-in Capital in Excessof ParC.S..........

*Sharesoutstanding,beginningof year:
TreasuryStock

280,800**
54,000*
226,800

110,000
(2,000)
108,000X 5%=

5,400
X $10 Par
$54,000

**5,400SharesX $52
The 5% stock dividend resulted in an increase of 5,400 shares. Recall that there were
110,000 shares outstanding at the beginning of the year. The purchase of 2,000 treasury
shares occurred before the stock dividend, bringing the number of shares outstandingat
the time of the dividend (December 2010) to 108,000 shares. The resale of 500 treasury
sharesoccurredafter the stockdividend.
The issuanceof 40,000 shares of preferred at $44 resulted in $1,000,000(40,000 shares at
$25)of preferredstockoutstandingand$760,000(40,000sharesat $19) of paid-in capitalon
preferred.
RetainedEarnings
The cash dividendsonly affect the retained earnings. Note that the preferred stock is in
arrears for the dividends that should have been declared in June 2011. Ending retained
earnings is the beginning balance of $690,000 plus net income of $40,000, less the
preferred dividend of $40,000 and the commonstock dividend of $280,800 (5,400 shares
at $52), resultingin an endingbalanceof $409,200.

15-22

Copyright 2010 John Wiley & Sons, Inc.Kieso, Intermediate Accounting, 13/e, Solutions Manual(For Instructor Use Only)

Vous aimerez peut-être aussi