You are on page 1of 35

CA Inter Advanced Accounts | ESOP 3.

EMPLOYEE STOCK OPTION PLANS


Attempt Wise Analysis
May Nov May Nov Nov Jan June Dec
2018 2018 2019 2019 2020 2021 2021 2021

ESOP 5 10 5 5 10 5 5 5

ESOP
12

10 10
10

6
5 5 5 5 5 5

0
May 2018 Nov 2018 May 2019 Nov 2019 Nov 2020 Jan 2021 June 2021 Dec 2021

www.Swapnilpatni.com CA Anandh R Bhanggariya


CA Inter Advanced Accounts | ESOP 3.2

Q. No. R1 R2 R3 Special Point


Class Work
1 ICAI PQ 2
2 ICAI Illustration No 1 (Old Module)
3 ICAI Illustration No 1
4 ICAI PQ 1
5 Additional Qn
6 ICAI PQ 4
7 ICAI Illustration No 3
8 Exam Jan 21
MCMR
1 ICAI Illustration No 2
2 ICAI PQ 3
3 ICAI Illustration No 4
4 ICAI PQ 5, RTP Nov 18
5 RTP Nov 18
6 RTP May 19
7 RTP May 18
8 Exam Nov 18
9 Exam May 18
10 Exam May 19
11 RTP Nov 19
12 ICAI Illustration No 7
13 RTP May 20
14 RTP Nov 20
15 RTP May 21
16 Exam Nov 19
17 Exam Nov 20
18 RTP Nov 21
19 RTP Nov 21
20 QP July 21

www.Swapnilpatni.com CA Anandh R Bhanggariya


CA Inter Advanced Accounts | ESOP 3.3

21 Mock test 1 Oct 21 Serie 1


22 Mock Test 2 Oct 21 Serie 2
23 Exam Dec 21
Test In Time…Pass In Time
1 ICAI Illustration No 5
2 ICAI Illustration No 6

www.Swapnilpatni.com CA Anandh R Bhanggariya


CA Inter Advanced Accounts | ESOP 3.4

1. INTRODUCTION
Companies Act, 2013 states that Employee Stock Option means the option given to the whole
time directors, officers or employees of a company, which gives such directors, officers or
employees the benefit or right to purchase or subscribe at a future date, the securities offered
by the company at a predetermined price.

2. IMPORTANT TERMS IN THE ESOP PROCESS

Directors grade : 1,000 shares


Executive : M1 grade : 600 shares,
Vesting
M2 grade ; 400 shares
CA Vidya Other employees : 200 shares

Ltd.
Emplyee is
required to
achieve these
Employees
conditions
can exercise
within a time
the option Employee should work with
the company for at least 5 span of 6
(15.09.2017 -
years. years. i.e.
15.09.2018)
(15.09.2011) (15.09.2011 –
15.09.2017)

Exercise
period
Vesting
period
Face value of share : Rs.1
Grant Date
Exercise price : Rs.40
Fair Value : Rs.500

❖ Grant-: Grant of the option means giving an option to the employees to subscribe to the shares of
the company.

www.Swapnilpatni.com CA Anandh R Bhanggariya


CA Inter Advanced Accounts | ESOP 3.5

❖ Vesting- Vesting means the process by which the employee gets the right to apply for and
be issued shares of the company under the options granted to him. Till the vesting takes
place, the employee does not have right to apply for the company’s shares.
❖ Vesting Period - It means the period during which the vesting of the options granted to an
employee takes place. The SEBI guidelines provide that the vesting period shall not be less than
one year from the date of grant of options.
❖ Exercise period - It means the time period after vesting within which the employee should
exercise his right to apply for the shares, otherwise the vested options would lapse. This period
starts from the date of vesting of options.
❖ Exercise - It means making of an application to the company by an employee together with the
requisite amount (exercise price), for issue of shares against the options already vested.

3. TYPES OF EMPLOYEE SHARE BASED PAYMENTS PLANS (ESOP)

EMPLOYEE SHARE BASED PAYMENTS PLANS

Employee Stock Option Employee Stock Purchase Share Appreciation Rights


Scheme (ESOS) Plan (ESPP) (SAR)/ Phantom Shares

• Company grants an option to


• Employees are given the right • No shares are offered to
employees to acquire shares at
to acquire shares of the employee.
future date at pre-determined
company immediately • Employee is given the
price.
• At price lower than prevailing appreciation in the
• Employees acquire shares on
market price. value of shares between
vesting within exercise period
• Shares issued under ESPP will two specified dates as
• Employees are free to dispose of an incentive that is linked
be subject to lock-in-period.
the shares subject to lock-in- to the performance of the
period. company.
• Exercise price is lower than the
• Stock appreciation rights
market price.
are not exercised if
• The accounting value of the market price on exercise
option = Number of options date is less than the
granted X (Market Price*– exercise price.
Exercise Price)

www.Swapnilpatni.com CA Anandh R Bhanggariya


CA Inter Advanced Accounts | ESOP 3.6

Employee Stock Option Scheme (ESOS) Accounting Entries


No. Particulars LF (Dr.) (Cr.)

(a) Employee Compensation Expenses A/c Dr.


To Employee Stock Options Outstanding A/c

(b) Stock option exercised by employees during exercise period


Bank A/c Dr.
Employee Stock Options Outstanding A/c Dr.
To Equity Share Capital A/c
To Securities Premium A/c

(c) Stock option lapsed on expiry of exercise period


Employee Stock Options Outstanding A/c Dr.
To General Reserve A/c

(d) Transfer of balance in Employee Compensation Expenses


A/c to Profit and Loss account every year
Profit & Loss A/c Dr.
To Employee Compensation Expenses A/c

4. ACCOUNTING PURPOSE

EMPLOYEE SHARE BASED PAYMENTS PLANS

Equity Settled Employee Share Based Payments


Cash Settled
Plans With Cash Alternatives

Employees receives cash Here either the enterprise or the


Employee receives
based on the price (or employee has a choice of whether the
Shares
value) of the enterprise’s enterprise settles the payment in cash or
shares by issue of shares.

www.Swapnilpatni.com CA Anandh R Bhanggariya


CA Inter Advanced Accounts | ESOP 3.7

Let’s Get Started….With Class Work

1. ICAI PQ No 2
S Ltd. grants 1,000 options to its employees on 1.4.20X0 at ` 60. The vesting period is two and a
half years. The maximum exercise period is one year. Market price on that date is ` 90. Fair value
per option is ` 30. All the options were exercised on 31.7.20X3. Journalize, if the face value of
equity share is ` 10 per share.

2. ICAI Illustration No 1 (Old Module Question)


A Company has its share capital divided into shares of ` 10 each. On 1st April, 2007 it granted
10,000 employees’ stock options at ` 40, when the market price was ` 130. The options were to
be exercised between 16th December, 2007 and 15th March, 2008. The employees exercised
their options for 9,500 shares only; the remaining options lapsed. The company closes its books
on 31st March every year. Show Journal Entries.

3. ICAI Illustration No 1 (New Module Question)


A Company has its share capital divided into shares of ` 10 each. On 1st April, 20X1 it granted
10,000 employees’ stock options at ` 40, when the market price was ` 130. The fair value of options,
calculated using an option pricing model, is ` 90 per option. The options were to be exercised
between 15th March, 20X2 and 31st March, 20X2. The employees exercised their options for 9,500
shares only; the remaining options lapsed. The company closes its books on 31st March every
year.
Show Journal Entries.

www.Swapnilpatni.com CA Anandh R Bhanggariya


CA Inter Advanced Accounts | ESOP 3.8

4. ICAI PQ No 1
X Co. Ltd. has its share capital divided into equity shares of ` 10 each. On 1.4.20X1 it granted
20,000 employees’ stock option at ` 50 per share when the market price was ` 120 per share.
Fair value per option was ` 70. The options were to be exercised between 15th March, 20X2 and
31st March, 20X2. The employees exercised their options for 16,000 shares only and the
remaining options lapsed. The company closes its books on 31st March every year. Show Journal
entries (with narration) as would appear in the books of the company up to 31st March, 20X2.

5. Pinnacle Ltd. Grants 100 stock options to each of its 1,000 employees on 01.04.2009 for `2
depending on the employees at the time of vesting of options. The market price of the share is
`5. These options will vest at the end of the year 1 if the earning of Pinnacle Ltd. is 15% or it
will vest at the end of year 2 if the average earnings of two years is 13%, or lastly it will vest
at the end of the third year if the average earning of the 3 years will be 10%. 5,000 unvested
options lapsed on 31.10.2010. 4,000 unvested options lapsed on 31.03.2011 and finally 3,500
unvested options lapsed on 31.03.2012
Following is the earning of Pinnacle Ltd.
Year Ended on Earnings (%)
31.03.2010 14%
31.03.2011 10%
31.03.2012 7%
850 employees exercised their vested options within a year and remaining options were
unexercised at the end of the contractual life. Pass journal entries for the above.

6. ICAI PQ No 4
On 1st April, 20X1, a company offered 100 shares to each of its 500 employees at ` 50 per share.
The employees are given an year to accept the offer. The shares issued under the plan shall be
subject to lock-in on transfer for three years from the grant date. The market price of shares of
the company on the grant date is ` 60 per share. Due to post-vesting restrictions on transfer, the
fair value of shares issued under the plan is estimated at ` 56 per share and fair value per option
worked out to be ` 6.
On 31st March, 20X2, 400 employees accepted the offer and paid ` 50 per share purchased.

www.Swapnilpatni.com CA Anandh R Bhanggariya


CA Inter Advanced Accounts | ESOP 3.9

Nominal value of each share is ` 10.


Record the issue of share in the books of the company under the aforesaid plan.

7. ICAI Illustration No 3
Arihant Limited has its share capital divided into equity shares of ` 10 each. On 1- 10-20X1, it
granted 20,000 employees’ stock options at ` 50 per share, when the market price was ` 120
per share. The fair value of options, calculated using an option pricing model, is ` 70 per option
The options were to be exercised between 10th December, 20X1 and 31st March, 20X2. The
employees exercised their options for 16,000 shares only and the remaining options lapsed. The
company closes its books on 31st March every year. Show Journal Entries (with narration) as
would appear in the books of the company upto 31st March, 20X2.

8. ICAI QP Jan 21
Raja Ltd. has its share capital divided into equity shares of ` 10 each. On 01-08-2019, it granted
2,500 employees stock options at ` 50 per share, when the market price was ` 140 per share.
The options were to be exercised between 1-10-2019 to 31-03-2020. The employees exercised
their options for 2,400 shares only and the remaining options lapsed.
Raja Ltd. closes its books of accounts on 31st March, every year.
You are to required to pass the necessary Journal Entries (including narration) for the year
ended 31-03-2020, with regard to employees' stock options and give working notes also.

www.Swapnilpatni.com CA Anandh R Bhanggariya


CA Inter Advanced Accounts | ESOP 3.10

‘My Career My Responsibility’


Career requires Action, Responsibility, and Ownership from you. You are the most
important factor in whether you experience career growth and development. The most
important issue about your career is taking responsibility for your own career.

1. ICAI Illustration No 2
ABC Ltd. grants 1,000 employees stock options on 1.4.20X0 at ` 40, when the market price is `
160. The fair value of options, calculated using an option pricing model, is ` 120 per option. The
vesting period is 2½ years and the maximum exercise period is one year. 300 unvested options
lapse on 1.5.20X2. 600 options are exercised on 30.6.2X13. 100 vested options lapse at the end of
the exercise period.
Pass Journal Entries giving suitable narrations.

Solution:
In the books of ABC Ltd.
Journal Entries
Date Particulars Dr. (`) Cr. (`)
31.3.20X1 Employees compensation expenses account Dr. 48,000

To Employee stock option outstanding a/c 48,000


(Being compensation expenses recognized in respect of
the employee stock option i.e. 1,000 options *( 160-40)
/2.5 amortised on straight line basis over 2.5 years)
Profit and loss account Dr. 48,000
To Employees compensation expenses a/c 48,000

(Being expenses transferred to profit and loss account at


year end)

31.3.20X2 Employees compensation expenses account Dr. 48,000


To Employee stock option outstanding a/c 48,000

www.Swapnilpatni.com CA Anandh R Bhanggariya


CA Inter Advanced Accounts | ESOP 3.11

(Being compensation expenses recognized in respect of


the employee stock option i.e. 1,000 options *( 160-40)
/2.5 amortised on straight line basis over 2.5 years)
Profit and loss account Dr. 48,000
To Employees compensation expenses a/c 48,000
(Being expenses transferred to profit and loss account at
year end)
31.3.20X3 Employee stock option outstanding account (W.N.1) Dr. 12,000
To General Reserve account (W.N.1) 12,000
(Being excess of employees compensation expenses
transferred to general reserve account)
30.6.20X3 Bank A/c (600 x ` 40) Dr. 24,000
Employee stock option outstanding account (600 x ` 120) Dr. 72,000
To Equity share capital account (600 x ` 10) 6,000
To Securities premium account (600 x ` 150) 90,000
(Being 600 employee stock option exercised at an
exercise price of ` 40 each)
01.10.20X3 Employee stock option outstanding account (W.N.2) Dr. 12,000
( 120*100)
To General reserve account (W.N.2) 12,000
(Being ESOS outstanding A/c on lapse of 100 options at
the end of exercise of option period transferred to General
Reserve A/c)
Working Notes:
1. On 31.3.20X3, ABC Ltd. will examine its actual forfeitures and make necessary
adjustments, if any, to reflect expenses for the number of options that actually vested.
Considering that 700 stock options have completed 2.5 years vesting period, the expense
to be recognized during the year is in negative i.e.

No. of options actually vested (700 x 120) ` 84,000


Less: Expenses recognized ` (48,000 + 48,000) (` 96,000)
Excess expense transferred to general reserve ` 12,000
2. Similarly, on 1.10.20X3, Employee Stock Option Outstanding Account will be

No. of options actually vested (600 x 120) ` 72,000


Less: Expenses recognized (` 84,000)
Excess expense transferred to general reserve ` 12,000

www.Swapnilpatni.com CA Anandh R Bhanggariya


CA Inter Advanced Accounts | ESOP 3.12

Employee Stock Options Outstanding will appear in the Balance Sheet under a separate heading,
between ‘Share Capital’ and ‘Reserves and Surplus’.

2. ICAI PQ No 3 and Mock Test Paper 1


A company has its share capital divided into shares of ` 10 each. On 1-4-20X1, it granted 5,000
employees stock options at ` 50, when the market price was ` 140. Fair value per option was `
90. The options were to be exercised between 1-3-20X2 to 31-03-20X2. The employees exercised
their options for 4,800 shares only; remaining options lapsed. Pass the necessary journal entries
for the year ended 31- 3-20X2, with regard to employees’ stock options.

Solution:
In the books of Company
Journal Entries
Date Particulars Dr(`) Cr(`)
1-3-13 to Bank A/c Dr. 2,40,000
31-3-13 Employees compensation expenses A/c Dr. 4,32,000
To Equity Share Capital A/c 48,000
To Securities Premium A/c 6,24,000

(Being allotment to employees 4,800 shares of ` 10


each at a premium of ` 130 at an exercise price of`
50 each)
31-3-13 Profit and Loss account Dr. 4,32,000
To Employees compensation expenses A/c 4,32,000
(Being transfer of employees compensation
expenses)
Working Note:
1. Employee Compensation Expenses = Discount between Market Price and option price
= ` 140 – ` 50 = ` 90 per share = ` 90 x 4,800 = ` 4,32,000/- in total.
2. The Employees Compensation Expense is transferred to Securities Premium Account.
3. Securities Premium Account = ` 50 – ` 10 = ` 40 per share + ` 90 per share on account of
discount of option price over market price = ` 130 per share = ` 130 x 4,800 = ` 6, 24,000/-
in total.

www.Swapnilpatni.com CA Anandh R Bhanggariya


CA Inter Advanced Accounts | ESOP 3.13

3. ICAI Illustration No 4
Ajanta grants 120 share options to each of its 460 employees. Each grant is conditional on the
employee working for Ajanta over the next three years. Ajanta has estimated that the fair value
of each share option is ` 12. Ajanta estimates that 25% of employees will leave during the three-
year period and so forfeit their rights to the share options. Everything turns out exactly as
expected.
Required:
Calculate the amounts to be recognized as expense during the vesting period.

Solution:
Year Calculation Expense for Cumulative
Period Expense
1 55,200 options x 75% x ` 12 x 1/3 years 1,65,600 1,65,600
2 (55,200 options x 75% x ` 12 x 2/3 years) - 165,600 1,65,600 3,31,200
3 (55,200 options x 75% x ` 12 x 3/3 years) - 331,200 1,65,600 4,96,800
An enterprise should review all estimates taken in consideration for valuation of option. The value
of options recognised as expense in an accounting period is the excess of cumulative expense as
per latest estimates upto the current accounting period over total expense recognised upto the
previous accounting period.

4. RTP Nov 2018, ICAI PQ 5


JKS Ltd. has its share capital divided into equity shares of ` 10 each. On 1.1.20X1 it granted
5,000 employee stock options at ` 30 per share, when the market price was ` 50 per share.
Fair value per option was ` 20. The options were to be exercised between 15th March, 20X1 and
31st March, 20X1. The employees exercised their options for 3,600 shares only and the
remaining options lapsed. The company closes its books on 31st March every year. Show Journal
entries (with narration) as would appear in the books of the company up to 31st March, 20X1.

Solution:

www.Swapnilpatni.com CA Anandh R Bhanggariya


CA Inter Advanced Accounts | ESOP 3.14

Journal Entries in the books of JKS Ltd


Date Particulars ` `
15.03.2018 Bank A/c (3,600 x ` 30) Dr. 1,08,000
to 31.3.18 Employee compensation expense A/c (3,600 x ` 20) Dr. 72,000
To Equity share capital A/c (3600 x ` 10) 36,000

To Securities premium A/c (3600 x ` 40) 1,44,000


(Being shares issued to the employees against the
options vested to them in pursuance of Employee Stock
Option Plan)
31.3.18 Profit and Loss A/c Dr. 72,000
To Employee compensation expenses A/c 72,000
(Being transfer of employee compensation expenses
transfer to Profit and Loss Account)
Working Notes:
1. No entry is passed when stock options are granted to employees. Hence, no entry will be
passed on 1st January 2018;
2. Market Price = ` 50 per share and stock option price = ` 30, Hence, the difference ` 50 –
` 30 = ` 20 per share is equivalent to employee cost or employee compensation expense
and will be charged to P &L Account as such for the number of options exercised i.e. 3,600
shares.

5. RTP Nov 2018


At the beginning of year 1, the enterprise grants 1,000 stock options to each member of its sales
team, conditional upon the employees remaining in the employment of the enterprise for three
years, and the team selling more than 50,000 units of a particular product over the three-year
period. The fair value of the stock options is ` 15 per option at the date of grant.
During year 2, the enterprise increases the sales target to 1,00,000 units. By the end of year 3, the
enterprise has sold 55,000 units, and the stock options do not vest.
Twelve members of the sales team have remained in service for the three-year period. You are
required to examine and give comment in light of the relevant Guidance Note that whether the
company should recognise the expenses on the base of options granted or not.
Also state will your answer differ if, instead of modifying the performance target, the enterprise
had increased the number of years of service required for the stock options to vest from three
years to ten years.

www.Swapnilpatni.com CA Anandh R Bhanggariya


CA Inter Advanced Accounts | ESOP 3.15

Solution:
Paragraph 19 of the Guidance Note on Share Based Payments requires, for a performance
condition that is not a market condition, the enterprise to recognize the services received during
the vesting period based on the best available estimate of the number of shares or stock options
expected to vest and to revise that estimate, if necessary, if subsequent information indicates
that the number of shares or stock options expected to vest differs from previous estimates. On
vesting date, the enterprise revises the estimate to equal the number of instruments that
ultimately vested. However, paragraph 24 of the Guidance Note requires, irrespective of any
modifications to the terms and conditions on which the instruments were granted, or a
cancellation or settlement of that grant of instruments, the enterprise to recognize, as a
minimum, the services received, measured at the grant date fair value of the instruments
granted, unless those instruments do not vest because of failure to satisfy a vesting condition
(other than a market condition) that was specified at grant date.
Furthermore, paragraph 26(c) of the Guidance Note specifies that, if the enterprise modifies
the vesting conditions in a manner that is not beneficial to the employee, the enterprise does
not take the modified vesting conditions into account when applying the requirements for
treatment of vesting conditions as specified in Guidance Note.
Therefore, because the modification to the performance condition made it less likely that the
stock options will vest, which was not beneficial to the employee, the enterprise takes no
account of the modified performance condition when recognizing the services received. Instead,
it continues to recognize the services received over the three-year period based on the original
vesting conditions. Hence, the enterprise ultimately recognizes cumulative remuneration
expense of ` 1,80,000 over the three- year period (12 employees × 1,000 options × ` 15).
The same result would have occurred if, instead of modifying the performance target, the
enterprise had increased the number of years of service required for the stock options to vest
from three years to ten years Because such a modification would make it less likely that the
options will vest, which would not be beneficial to the employees, the enterprise would take no
account of the modified service condition when recognizing the services received. Instead, it
would recognize the services received from the twelve employees who remained in service over
the original three- year vesting period.

6. RTP May 2019


A company has its share capital divided into shares of ` 10 each. On 1-1-20X1, it granted 7,500
employees stock options at ` 50, when the market price was ` 140. The options were to be

www.Swapnilpatni.com CA Anandh R Bhanggariya


CA Inter Advanced Accounts | ESOP 3.16

exercised between 1-3-20X2 to 31-03-20X2. The employees exercised their options for 7,200
shares only; remaining options lapsed. Pass the necessary journal entries for the year ended 31-
3-20X2, with regard to employees’ stock options

Solution
In the books of Company Journal Entries
Date Particulars Dr.(`) Cr.(`)
1-3-X2 to Bank A/c (7,200 x 50) Dr. 3,60,000
31-3-X2 Employees compensation expenses A/c Dr. 6,48,000
To Equity Share Capital A/c (7,200 x 10) 72,000
To Securities Premium A/c (7,200 x ` 130) 9,36,000
(Being allotment to employees 7,200 shares of ` 10
each at a premium of ` 130 at an exercise price of ` 50
each)
31-3-X2 Profit and Loss account Dr. 6,48,000
To Employees compensation expenses A/c 6,48,000
(Being transfer of employees compensation expenses)
Working Notes:
1. Employee Compensation Expenses = Discount between Market Price and option price
= ` 140 – ` 50 = ` 90 per share = ` 90 x 7,200 = ` 6,48,000 in total.
2. Securities Premium Account = ` 50 – ` 10 = ` 40 per share + ` 90 per share on account of
discount of option price over market price = ` 130 per share = ` 130 x 7,200= ` 9,36,000 in
total.

7. RTP May 2018


PQ Ltd. grants 100 stock options to each of its 1,000 employees on 1 -4-2015, conditional upon
the employee remaining in the company for 2 years. The fair value of the option is ` 18 on the
grant date and the exercise price is ` 55 per share. The other information is given as under:
a. Number of employees expected to satisfy service condition are 930 in the 1st year and
850 in the 2nd year.
b. 40 employees left the company in the 1st year of service and 880 employees have
actually completed 2 year vesting period.
You are required to calculate ESOP cost to be amortized by PQ Ltd. in the years 2015- 2016 and
2016-2017.

www.Swapnilpatni.com CA Anandh R Bhanggariya


CA Inter Advanced Accounts | ESOP 3.17

Solution
Calculation of ESOP cost to be amortized
Particulars 2015-2016 2016-2017
Fair value of options per share ` 18 ` 18
No. of options expected to vest
under the scheme 93,000 (930 x 100) 88,000 (880 x 100)
Fair value of options ` 16,74,000 ` 15,84,000
Value of options recognized as (` 16,74,000 / 2) (` 15,84,000 – ` 8,37,000)
expenses 8,37,000 7,47,000

8. QP Nov 2018
Lucky Ltd. grants 100 stock options to each of its 1,500 employees on 1-4-2014 for ` 40,
depending upon the employees at the time of vesting of options. Options would be exercisable
within a year it is vested. The market price of the share is ` 70 each. These options will vest
at the end of year 1 if the earning of Lucky Ltd. is 15%, or it will vest at the end of the year
2 if the average earning of two years is 13% or lastly it will vest at the end of the third year
if the average earning of 3 years will be 10% 8,000, unvested options lapsed on 31-3-2015.
6,000 unvested options lapsed on 31-3-2016 and finally 4,000 unvested options lapsed on 31-
3-2017.
The earnings of Lucky Ltd. for the three financial years ended on 31st March, 2015; 2016 and
2017 are 14%, 10% and 8% respectively.
1,250 employees exercised their vested options within a year and remaining options were
unexercised at the end of the contractual life.
You are required to give the necessary journal entries for the above and also prepare the statement
showing compensation expense to be recognized at the end of each year.

www.Swapnilpatni.com CA Anandh R Bhanggariya


CA Inter Advanced Accounts | ESOP 3.18

Solution:
Date Particulars ` `
31.3.2015 Employees compensation expense A/c Dr. 21,30,000
To ESOS outstanding A/c 21,30,000
(Being compensation expense recognized in
respect of the ESOP i.e. 100 options each granted to 1,500
employees at a discount of ` 30 each, amortised on
straight line basis over vesting years (Refer W.N.)
Profit and Loss A/c Dr. 21,30,000
To Employees compensation expenses A/c 21,30,000
(Being expenses transferred to profit and Loss A/c)

31.3.2016 Employees compensation expenses A/c Dr. 5,90,000


To ESOS outstanding A/c 5,90,000
(Being compensation expense recognized in respect of
the ESOP- Refer W.N.)
Profit and Loss A/c Dr. 5,90,000
To Employees compensation expenses A/c 5,90,000
(Being expenses transferred to profit and Loss A/c)
31.3.2017 Employees compensation Expenses A/c Dr. 12,40,000
To ESOS outstanding A/c 12,40,000
(Being compensation expense recognized in respect of
the ESOP- Refer W.N.)

Profit and Loss A/c Dr. 12,40,000


To Employees compensation expenses A/c 12,40,000
(Being expenses transferred to profit and Loss A/c)
2018-19 Bank A/c (1,250 x100 x40) Dr. 50,00,000
ESOS outstanding A/c Dr. 37,50,000
[(39,60,000 x 1,25,000/ 1,32,000]
To Equity share capital (1250 x 100 x 10) 12,50,000
To Securities premium A/c 75,00,000
[ (1250 x 100 x (70-10)]
(Being 1,25,000 options exercised at an exercise price of
` 40 each)

www.Swapnilpatni.com CA Anandh R Bhanggariya


CA Inter Advanced Accounts | ESOP 3.19

31.3.2019 ESOS outstanding A/c Dr. 2,10,000


To General Reserve A/c 2,10,000
(Being ESOS outstanding A/c on lapse of 7,000 options at
the end of exercise of option period transferred to General
Reserve A/c)
Working Note:
Statement showing compensation expense to be recognized at the end of:
Particulars Year 1 Year 2 Year 3
2014-15 2015-16 2016-17
Number of options expected to vest* 1,42,000 options 1,36,000 options 1,32,000 options

Total compensation expense accrued ` 42,60,000 ` 40,80,000 ` 39,60,000


(70-40)

Compensation expense of the year 42,60,000 x 1/2 = 40,80,000 x 2/3


` 21,30,000 = ` 27,20,000 ` 39,60,000
Compensation expense recognized
previously Nil ` 21,30,000 ` 27,20,000
Compensation expenses to be recognized
for the year ` 21,30,000 ` 5,90,000 ` 12,40,000
*It is assumed that each share is of ` 10 each and Lucky Ltd. expects all the options to be vested
after deducting actual lapses during the year.

9. QP May 2018
Suvidhi Ltd. offered 50 shares to each of its 1500 employees on 1st April 2017 for ` 30. Option
would be exercisable within a year it is vested. The shares issued under the plan shall be subject
to lock-in on transfer for three years from the grant date. The market price of shares of the
company is ` 50 per share on grant date. Due to post vesting restrictions on transfer, the fair
value of shares issued under the plan is estimated at ` 38 per share.
On 31st March, 2018, 1200 employees accepted the offer and paid ` 30 per share purchased.
Nominal value of each share is ` 10.
Record the issue of shares in the books of the company under the aforesaid plan.

Solution
Journal Entries in the books of Suvidhi Ltd.

www.Swapnilpatni.com CA Anandh R Bhanggariya


CA Inter Advanced Accounts | ESOP 3.20

Date Particulars Dr. (`) Cr. (`)


31.3.18 Bank A/c (60,000 shares x ` 30) Dr. 18,00,000
Employees stock compensation expense A/c Dr. 4,80,000
To Share Capital A/c (60,000 shares x ` 10) 6,00,000
To Securities Premium (60,000 shares x ` 28) 16,80,000
(Being shares issued under ESOP @ ` 30 to 1,200
employees)
Profit & Loss A/c Dr. 4,80,000
To Employees stock compensation expense A/c 4,80,000
(Being Employees stock compensation expense transferred
to Profit & Loss A/c)
Working Note:
Fair value of an option = ` 38 – ` 30 = ` 8
Number of shares issued = 1,200 employees x 50 shares/employee = 60,000 shares Fair
value of ESOP which will be recognized as expenses in the year 2017-2018
= 60,000 shares x ` 8 = ` 4,80,000
Vesting period = 1 year
Expenses recognized in 2017-2018 = ` 4,80,000

10. QP May 19
Bee Ltd. has its share capital divided into Equity Shares of ` 10 each. On 1st April, 2017, the
company offered 250 shares to each of its 520 employees at ` 60 per share, when the market
price was ` 150 per share. The options were to be exercised between 01-03-2018 to 31-03-2018.
410 employees accepted the offer and paid ` 60 per share on purchased shares and the remaining
options lapsed.
The company closes its books on 31st March every year.
You are required to show Journal Entries (with narrations) as would appear in the books of
Bee Ltd. for the year ended 31st March, 2018 with regard to employees stock options.

Solution

www.Swapnilpatni.com CA Anandh R Bhanggariya


CA Inter Advanced Accounts | ESOP 3.21

Journal Entries in the books of Bee Ltd.

Date Particulars ` `
1.3.18 Bank A/c (1,02,500 x ` 60) Dr. 61,50,000
To31.3.18
Employee compensation expense A/c (1,02,500 x `90) Dr. 92,25,000

To Equity share capital A/c (1,02,500 x `10) 10,25,000


To Securities premium A/c (1,02,500 x `140) 1,43,50,000
(Being shares issued to the employees against the options
vested to them in pursuance of
Employee Stock Option Plan)

31.3.18 Profit and Loss A/c Dr. 92,25,000


To Employee compensation expense A/c
(Being transfer of employee compensation expenses to Profit
and Loss Account)

11. RTP Nov 19


The following particulars in respect of stock options granted by a company are available:
Grant date April 1, 2016
Number of employees covered 50
Number of options granted per employee 1,000
Fair value of option per share on grant date (`) 9

The options will vest to employees serving continuously for 3 years from vesting date, provided the
share price is ` 65 or above at the end of 2018-19.

The estimates of number of employees satisfying the condition of continuous employment were
48 on 31/03/17, 47 on 31/03/18. The number of employees actually satisfying the condition of
continuous employment was 45.
The share price at the end of 2018-19 was ` 68.

You are required to compute expenses to be recognised in each year in the books of the company.

Solution:

www.Swapnilpatni.com CA Anandh R Bhanggariya


CA Inter Advanced Accounts | ESOP 3.22

The vesting of options is subject to satisfaction of two conditions viz. service condition of
continuous employment for 3 years and market condition that the share price at the end of 2018-
19 is not less than ` 65. The company should recognise value of option over 3-year vesting period
from 2016-17 to 2018-19.
Year 2016-17
Fair value of option per share = ` 9
Number of shares expected to vest under the scheme = 48 × 1,000 = 48,000
Fair value = 48,000 × ` 9 = ` 4,32,000
Expected vesting period = 3 years
Value of option recognised as expense in 2016-17 = ` 4,32,000 /3 = ` 1,44,000
Year 2017-18
Fair value of option per share = ` 9
Number of shares expected to vest under the scheme = 47 × 1,000 = 47,000
Fair value = 47,000 × ` 9 = ` 4,23,000
Expected vesting period = 3 years
Cumulative value of option to recognise as expense in 2016-17 and 2017-18
= (` 4,23,000/ 3) × 2 = ` 2,82,000
Value of option recognised as expense in 2016-17 = ` 1,44,000
Value of option recognised as expense in 2017-18
= ` 2,82,000 – ` 1,44,000 = ` 1,38,000
Year 2018-19
Fair value of option per share = ` 9
Number of shares actually vested under the scheme = 45 × 1,000 = 45,000
Fair value = 45,000 × ` 9 = ` 4,05,000
Vesting period = 3 years
Cumulative value of option to recognise as expense in 2016-17, 2017-18 and 2018-19 = ` 4,05,000
Value of option recognised as expense in 2016-17 and 2017-18 = ` 2,82,000
Value of option recognised as expense in 2018-19 = ` 4,05,000 – ` 2,82,000 = ` 1,23,000

12. ICAI ILLUSTRATION NO 7


At the beginning of year 1, an enterprise grants 10,000 stock options to a senior executive,
conditional upon the executive remaining in the employment of the enterprise until the end of
year 3. The exercise price is ` 40. However, the exercise price drops to ` 30 if the earnings of the
enterprise increase by at-least an average of 10 per cent per year over the three-year period.

www.Swapnilpatni.com CA Anandh R Bhanggariya


CA Inter Advanced Accounts | ESOP 3.23

On the grant date, the enterprise estimates that the fair value of the stock options, with an
exercise price of ` 30, is ` 16 per option. If the exercise price is ` 40, the enterprise estimates that
the stock options have a fair value of ` 12 per option.
During year 1, the earnings of the enterprise increased by 12 per cent, and the enterprise expects
that earnings will continue to increase at this rate over the next two years. The enterprise,
therefore, expects that the earnings target will be achieved, and hence the stock options will have
an exercise price of ` 30.
During year 2, the earnings of the enterprise increased by 13 per cent, and the enterprise continues
to expect that the earnings target will be achieved.
During year 3, the earnings of the enterprise increased by only 3 per cent, and therefore the
earnings target was not achieved. The executive completes three years’ service, and therefore
satisfies the service condition. Because the earnings target was not achieved, the 10,000 vested
stock options have an exercise price of ` 40.
You are required to calculate the amount to be charged to Profit and Loss Account every year on
account of compensation expenses.

Solution:
Since the exercise price varies depending on the outcome of a performance condition which is not
a market condition, the effect of that performance condition (i.e. the possibility that the exercise
price might be ` 40 and the possibility that the exercise price might be ` 30) is not considered
when estimating the fair value of the stock options at the grant date. Instead, the enterprise
estimates the fair value of the stock options at the grant date under each scenario and revises
the transaction amount to reflect the outcomes of that performance condition at the end of every
year based on the information available at that point of time.

Calculation of compensation expense to be charged every year


Year Calculation Expense for the year Cumulative expense
(`) (`)
1 10,000 x ` 16 x 1/3 53,333 53,333
2 10,000 x ` 16 x 2/3 53,334 1,06,667
3 10,000 x ` 12 x 3/3 13,333 1,20,000
Reference: The students are advised to refer the bare text of the Guidance Note on Employee
Share Based Payments.

www.Swapnilpatni.com CA Anandh R Bhanggariya


CA Inter Advanced Accounts | ESOP 3.24

13. RTP MAY 20

On 1st April, 2019, a company offered 100 shares to each of its 400 employees at ` 25 per share.
The employees are given a month to accept the shares. The shares issued under the plan shall
be subject to lock-in to transfer for three years from the grant date i.e. 30 th, April 2019. The
market price of shares of the company on the grant date is ` 30 per share. Due to post-vesting
restrictions on transfer, the fair value of shares issued under the plan is estimated at ` 28 per
share.

Up to 30th April, 2019, 50% of employees accepted the offer and paid ` 25 per share purchased.
Nominal value of each share is ` 10. You are required to record the issue of shares in the books of
the company under the aforesaid plan.

Solution:

Fair value of an option = ` 28

Difference between Fair value and Issue Price =` 28 – ` 25 = 3.


Number of employees accepting the offer = 400 employees x 50% = 200 employees Number of
shares issued = 200 employees x 100 shares/employee = 20,000 shares Employee Compensation
Expenses recognized in 2019-20 =20,000 shares x ` 3 = ` 60,000

Securities Premium A/c = ` 28 – 10 = ` 18 per share = 20,000 x 18 = ` 3,60,000


Journal Entry
Date Particulars ` `
30.04.2019 Bank (20,000 shares x ` 25) Dr. 5,00,000
Employees compensation expense A/c Dr. 60,000
To Share Capital 2,00,000
To Securities Premium 3,60,000

(Being stock purchase option accepted by 200


employees for 100 shares each at ` 25 per share on a
Fair Value of ` 28 per share)

Note: Employees compensation expenses amounting ` 60,000 will ultimately be charged to profit
& loss account.

www.Swapnilpatni.com CA Anandh R Bhanggariya


CA Inter Advanced Accounts | ESOP 3.25

14. RTP NOV 20

Kaushal Ltd. has its share capital divided into equity shares of ` 10 each. On 1.1.2020 it granted
5,000 employee stock options at ` 30 per share, when the market price was ` 50 per share. The
options were to be exercised till the month of March, 2020. The employees exercised their
options for 3,600 shares only and the remaining options lapsed. Show Journal entries (with
narration) as would appear in the books of the company till the month of March, 2020 relating
to ESOPs as the company closes its books on 31st March every year.

Solution:
Journal Entries in the books of Kaushal Ltd.
Date Particulars ` `
1.3.2020 Bank A/c Dr. 1,08,000
to 31.3.2020 Employee compensation expense A/c Dr. 72,000
To Equity share capital A/c 36,000
To Securities premium A/c 1,44,000
(Being shares issued to the employees against the
options vested to them in pursuance of Employee
Stock Option Plan)

31.3.2020 Profit and Loss A/c Dr. 72,000


To Employee compensation expenses A/c 72,000
(Being transfer of employee compensation expenses
transfer to Profit and Loss Account)

Working Note:

Market Price = ` 50 per share and stock option price = ` 30, Hence, the difference ` 50 –
` 30 = ` 20 per share is equivalent to employee cost or employee compensation expense and
will be charged to P&L Account as such for the number of options exercised i.e. 3,600 shares.

15. RTP MAY 21


PQ Ltd. grants 100 stock options to each of its 1,000 employees on 1-4-2018, conditional upon the
employee remaining in the company for 2 years. The fair value of the option is ` 18 on the grant
date and the exercise price is ` 55 per share. Number of employees expected to satisfy service

www.Swapnilpatni.com CA Anandh R Bhanggariya


CA Inter Advanced Accounts | ESOP 3.26

conditions are 930 in the 1st year and 850 in the 2nd year. However, 880 employees actually
completed 2 year vesting period.
You are required to calculate ESOP cost to be amortized by PQ Ltd. in the years 2018-2019 and
2019-2020.

Solution:
Calculation of ESOP cost to be amortized

2018-2019 2019-2020
Fair value of options per share ` 18 ` 18
No. of options expected to vest under the scheme 93,000 (930 x 100) 88,000 (880 x 100)
Fair value of options ` 16,74,000 ` 15,84,000
Value of options recognized as expenses 8,37,000 7,47,000
(` 16,74,000 / 2) (` 15,84,000 – ` 8,37,000)

16. QP NOV 19
On 1st April, 2018, XYZ Ltd., offered 150 shares to each of its 750 employees at ` 60 per share.
The employees are given a year to accept the offer. The shares issued under the plan shall be
subject to lock-in period on transfer for three years from the grant date. The market price of
shares of the company on the grant date is ` 72 per share. Due to post- vesting restrictions on
transfer, the fair value of shares issued under the plan is estimated at ` 67 per share.
On 31st March, 2019, 600 employees accepted the offer and paid ` 60 per share purchased.
Nominal value of each share is ` 10.
You are required to record the issue of shares in the books of the XYZ Ltd., under the aforesaid
plan.

Solution:
Fair value of an option = ` 67(considered on grant date) – ` 60 = ` 7
Number of shares issued = 600 employees x 150 shares/employee = 90,000 shares Fair value of
ESOP = 90,000 shares x ` 7 = ` 6,30,000

www.Swapnilpatni.com CA Anandh R Bhanggariya


CA Inter Advanced Accounts | ESOP 3.27

Vesting period = 1 year


Expenses recognized in 2018-19 = ` 6,30,000
Date Particulars ` `
31.03.2019 Bank (90,000 shares x ` 60) Dr. 54,00,000
Employees stock compensation expense A/c Dr. 6,30,000 9,00,000
To Share Capital (90,000 shares x ` 10) 51,30,000

To Securities Premium (90,000shares x ` 57)


(Being option accepted by 600 employees & payment
made @ ` 60 per share)
Profit & Loss A/c Dr. 6,30,000
To Employees stock compensation expense A/c 6,30,000
(Being Employees stock compensation expense transferred
to Profit & Loss A/c)

17. QP NOV 20
Sun Ltd. grants 100 stock options to each of its 1200 employees on 01.04.2016 for ` 30, depending
upon the employees at the time of vesting of options. Options would be exercisable within a year
it is vested. The market price of the share is ` 60 each. These options will vest at the end of the
year 1 if the earning of Sun Ltd. is 16% or i t will vest at the end of year 2 if the average earning
of two years is 13%, or lastly it will vest at the end of the third year, if the average earning of 3
years is 10%. 6000 unvested options lapsed on 31.3.2017, 5000 unvested options lapsed on
31.03.2018 and finally 4000 unvested options lapsed on 31.03.2019.

The earnings of Sun Ltd. for the three financial years ended on 31st March, 2017, 2018 and 2019
are 15%, 10% and 6%, respectively.

1000 employees exercised their vested options within a year and remaining options were
unexercised at the end of the contractual life.

You are requested to give the necessary journal entries for the above and prepare the statement
showing compensation expenses to be recognized at the end of each year.

Solution:

www.Swapnilpatni.com CA Anandh R Bhanggariya


CA Inter Advanced Accounts | ESOP 3.28

Date Particulars ` `
31.3.2017 Employees compensation expense A/c Dr. 17,10,000
To ESOS outstanding A/c 17,10,000
(Being compensation expense recognized in respect of
the ESOP i.e. 100 options each granted to 1,200 employees
at a discount of ` 30 each, amortized on straight line
basis over vesting years (Refer W.N.)
Profit and Loss A/c Dr. 17,10,000
To Employees compensation expenses A/c 17,10,000
(Being expenses transferred to profit and Loss A/c)
31.3.2018 Employees compensation expenses A/c Dr. 4,70,000
To ESOS outstanding A/c 4,70,000
(Being compensation expense recognized in respect of
the ESOP- Refer W.N.)
Profit and Loss A/c Dr. 4,70,000
To Employees compensation expenses A/c 4,70,000
(Being expenses transferred to profit and Loss A/c)
31.3.2019 Employees compensation Expenses A/c Dr. 9,70,000
To ESOS outstanding A/c 9,70,000
(Being compensation expense recognized in respect of
the ESOP- Refer W.N.)

Profit and Loss A/c 9,70,000


To Employees compensation expenses A/c 9,70,000
(Being expenses transferred to profit and Loss A/c)
2019-20 Bank A/c (1,00,000 x ` 30) Dr. 30,00,000
ESOS outstanding A/c [(31,50,000/1,05,000) x 1,00,000] Dr. 30,00,000
To Equity share capital (1,00,000 x ` 10) 10,00,000

To Securities premium A/c (1,00,000 x ` 50) 50,00,000

(Being 1,00,000 options exercised at an exercise price of ` 30


each)

www.Swapnilpatni.com CA Anandh R Bhanggariya


CA Inter Advanced Accounts | ESOP 3.29

31.3.2020 ESOS outstanding A/c Dr. 1,50,000


To General Reserve A/c 1,50,000
(Being ESOS outstanding A/c on lapse of 5,000 options at the
end of exercise of option period transferred to General
Reserve A/c)
Working Note:

Statement showing compensation expense to be recognized at the end of:

Particulars Year 1 Year 2 Year 3


(31.3.2017) (31.3.2018) (31.3.2019)
Number of options expected to vest 1,14,000 options 1,09,000 options 1,05,000 options

Total compensation expense accrued (60-30) ` 34,20,000 ` 32,70,000 ` 31,50,000


Compensation expense of the year 34,20,000 x 1/2 32,70,000 x 2/3 ` 31,50,000
= ` 17,10,000 = ` 21,80,000
Compensation expense recognized previously Nil ` 17,10,000 ` 21,80,000

Compensation expenses to be recognized for the year ` 17,10,000 ` 4,70,000 ` 9,70,000

18. RTP NOV 21


On 1st April, 2020, XYZ Ltd., offered 150 shares to each of its 750 employees at ` 60 per share.
The employees are given a year to accept the offer. The shares issued under the plan shall be
subject to lock-in period on transfer for three years from the grant date. The market price of
shares of the company on the grant date is ` 72 per share. Due to post-vesting restrictions on
transfer, the fair value of shares issued under the plan is estimated at ` 67 per share on the grant
date. On 31st March, 2021, 600 employees accepted the offer and paid ` 60 per share purchased.
Face value of each share is ` 10. You are required to record the issue of shares in the books of the
XYZ Ltd., under the aforesaid plan.

Solution:

Fair value of an option = ` 67 – ` 60 = ` 7

www.Swapnilpatni.com CA Anandh R Bhanggariya


CA Inter Advanced Accounts | ESOP 3.30

Number of shares issued = 600 employees x 150 shares/employee = 90,000 shares Fair value of
ESOP = 90,000 shares x ` 7 = ` 6,30,000
Vesting period = 1 year
Expenses recognized in 2020-21 = ` 6,30,000
Date Particulars ` `
31.03.2021 Bank (90,000 shares x ` 60) Dr. 54,00,000
Employees stock compensation expense A/c Dr. 6,30,000

To Share Capital (90,000 shares x ` 10) 9,00,000

To Securities Premium (90,000 shares x ` 57) 51,30,000

(Being option accepted by 600 employees & payment


made @ ` 60 per share)
Profit & Loss A/c Dr. 6,30,000

To Employees stock compensation expense A/c 6,30,000

(Being Employees stock compensation expense


transferred to Profit & Loss A/c)

19. RTP NOV 21


Define the following terms:
(i) Vesting
(ii) Exercise Period
(iii) Grant date
(iv) Exercise Price

Solution:

(i) Vesting: It means the process by which the employee is given the right to apply for the shares
of the company against the option granted to him under the employees’ stock option plan.

(ii) Exercise Period: It is the time period after vesting within which the employee should exercise
his right to apply for shares against the option vested in him in pursuance of the employees’
stock option plan.

www.Swapnilpatni.com CA Anandh R Bhanggariya


CA Inter Advanced Accounts | ESOP 3.31

(iii) Grant Date: It is the date at which the enterprise and its employees agree to the terms of
an employee share-based payment plan. At grant date, the enterprise confers on the employees
the right to cash or shares of the enterprise, provided the specified vesting conditions, if any, are
met.

(iv) Exercise Price: It is the price payable by the employee for exercising the option granted to
him in pursuance of employees’ stock option scheme.

20. QP JULY 21
At the beginning of the year 1, Harmony Limited grants 600 options to each of its 1000 employees.
The contractual life of option granted is 6 years.
Other relevant information is as follows:
Vesting Period 3 years
Exercise period 3 years
Expected Life 5 years
Exercise Price ` 100
Market Price ` 100
Expected Forfeitures per year 3%
The option granted vest according to a graded schedule of 25% at the end of the year 1, 25% at
the end of the year 2 and the remaining 50% at the end of the year 3.
You are required to calculate total compensation expenses for the options expected to vest and
cost and cumulative cost to be recognized at the end of all the three years assuming that expected
forfeiture rate does not change during the vesting period when the Intrinsic value of the options
at the grant date is ` 7 per option.

Solution:
Since the options granted have a graded vesting schedule, the enterprise segregates the total plan
into different groups, depending upon the vesting dates and treats each of these groups as a
separate plan. The enterprise determines the number of options expected to vest under each group
as below:
Vesting Date Options expected to vest
(Year-end)
1 600 options x 1,000 employees x 25% x 0.97 1,45,500 options
2 600 options x 1,000 employees x 25% x 0.97 x 0.97 1,41,135 options
3 600 options x 1,000 employees x 50% x 0.97x 0.97 x 0.97 2,73,802 options

www.Swapnilpatni.com CA Anandh R Bhanggariya


CA Inter Advanced Accounts | ESOP 3.32

Total options expected to vest 5,60,437 options


In case of intrinsic value method, total compensation expense for the options expected to vest
would be
Vesting Date Expected Vesting Value per Compensation
(End of year) (No. of Options) Option (`) Expense (`)
1 1,45,500 7 10,18,500
2 1,41,135 7 9,87,945
3 2,73,802 7 19,16,614
5,60,437 39,23,059
Total compensation expense of ` 39,23,059, determined at the grant date, would be attributed to
the years 1, 2 and 3 as below:
Vesting Date Cost to be recognized
(End of year) Year 1 Year 2 Year 3
1 10,18,500
2 4,93,972.50* 4,93,972.50
3 6,38,871 6,38,871 6,38,872
Cost for the year 21,51,343.50 11,32,843.50 6,38,872
Cumulative cost 21,51,343.50 32,84,187 39,23,059
* Alternatively, it may be rounded off as ` 4,93,972 in year 1 and ` 4,93,973 in year 2.

21. Mock Test Oct 21 Series 1


On 1st October, 2020, A Limited granted 25,000 Employees’ Stock Option at ` 70 per share. The
market price of share was ` 130 per share. The options were to be exercised between 1st December,
2020 and 31st March, 2021. The face value of shares is ` 10 each. The employees exercised option
for 18,000 shares only and the balance options lapsed. The company closes its books of accounts
on 31st March every year.
Pass necessary journal entries with narration to record the transaction in the books of the
company.

Solution:

www.Swapnilpatni.com CA Anandh R Bhanggariya


CA Inter Advanced Accounts | ESOP 3.33

Journal Entries in the books of A Ltd.


Date Particulars Dr. (`) Cr. (`)
01.12.2020 to Bank A/c (18,000 x ` 70) Dr. 12,60,000
31.03.2021 Employee compensation expenses account Dr. 10,80,000
[18,000 x (` 130- ` 70)]

To Equity share capital account (18,000 x ` 10) 1,80,000

To Securities premium account (18,000 x `120) 21,60,000

(Being 18,000 employees stock option exercised at


an exercise price of ` 70 each)
31.3.2021 Profit and Loss account Dr. 10,80,000
To Employee compensation expenses 10,80,000
account
(Being transfer of employee compensation expenses
account to profit and loss account)
Working Note:
Fair value of an option = Market price of a share – Exercise price of a share
= ` 130 – ` 70 = ` 60 per share

22. Mock Test Oct 21 Series 2


Raja Ltd. has its share capital divided into equity shares of ` 10 each. On 01-08-2019, it granted
2,500 employees stock options at ` 50 per share, when the market price was ` 140 per share. The
options were to be exercised between 1 -10-2019 to 31-03-2020. The employees exercised their
options for 2,400 shares only and the remaining options lapsed. Raja Ltd. closes its books of
accounts on 31st March, every year.

You are to required to pass the necessary Journal Entries (including narration) for the year ended
31-03-2020, with regard to employees' stock options and give working notes also.

Solution:

www.Swapnilpatni.com CA Anandh R Bhanggariya


CA Inter Advanced Accounts | ESOP 3.34

Journal Entries in the books of Raja Ltd.

` `
1.10.19 Bank A/c Dr. 1,20,000
to 31.3.20 Employee compensation expense A/c To Equity Dr. 2,16,000
share capital A/c 24,000
To Securities premium A/c 3,12,000
(Being shares issued to the employees against the options
vested to them in pursuance of Employee Stock Option Plan)
31.3.20 Profit and Loss A/c Dr. 2,16,000
To Employee compensation expense A/c 2,16,000
(Being transfer of employee compensation expenses to Profit
and Loss Account)
No entry is passed when stock options are granted to employees. Hence, no entry will be passed
on 1st August, 2019;

Working Note:

Market Price = ` 140 per share and stock option price = 50, Hence, the difference 140 – 50 = `
90 per share is equivalent to employee cost or employee compensation expense and will be charged
to P&L Account as such for the number of options exercised i.e. 2,400 shares. Hence, Employee
compensation expenses will be 2,400 shares X ` 90 = ` 2,16,000

23. Exam Dec 21


A Company grants 2,000 Employees Stock Options on 1st April,2018 at ` 60 when the market prize
is ` 170. The Vesting period is 2.5 years and the maximum exercise period is 1 year. 600 unvested
options lapse on 01.05.2020. 1200 options are exercised on 30.06.2021. 200 vested options lapse at
the end of the exercise period. You are required to pass necessary journal entries with narrations.

www.Swapnilpatni.com CA Anandh R Bhanggariya


CA Inter Advanced Accounts | ESOP 3.35

Nazar Hati Durghatna Ghati…

Test In Time…Pass In Time

1. ICAI Illustration No 5
P Ltd. granted option for 8,000 equity shares of nominal value of ` 10 on 1st October, 20X0 at `
80 when the market price was ` 170. Fair value per option is ` 90. The vesting period is 4½ years,
4,000 unvested options lapsed on 1st December, 20X2, 3,000 options were exercised on 30th
September, 20X5 and 1,000 vested options lapsed at the end of the exercise period. Pass Journal
Entries for above transactions.

2. ICAI Illustration No 6
Choice Ltd. grants 100 stock options to each of its 1,000 employees on 1.4.20X1 for ` 20, depending
upon the employees at the time of vesting of options. Options would be exercisable within a year
it is vested. The market price of the share is ` 50 each. These options will vest at the end of year
1 if the earning of Choice Ltd. is 16%, or it will vest at the end of the year 2 if the average
earning of two years is 13%, or lastly it will vest at the end of the third year if the average
earning of 3 years will be 10%. 5,000 unvested options lapsed on 31.3.20X2. 4,000 unvested
options lapsed on 31.3.20X3 and finally 3,500 unvested options lapsed on 31.3.20X4. Consider
fair value per option is ` 30.
Following is the earning of Choice Ltd in the Last 3 years:
Year ended on Earning (in %)
31.3.20X2 14%
31.3.20X3 10%
31.3.20X4 7%
850 employees exercised their vested options within a year and remaining options were
unexercised at the end of the contractual life. Pass Journal entries for the above.

www.Swapnilpatni.com CA Anandh R Bhanggariya

You might also like