Step 1: Face value of each share = 100
Step 2: Shares forfeited = 100 shares
Step 3: Amount unpaid = Allotment money of 15 per share (includes 5 premium)
Step 4: First and final call of 50 per share was not yet made, so it is not part of called-up capital.
Step 5: Amount called-up = Application ( 25 assumed) + Allotment (excluding premium) = 10
Total = 35 per share called-up capital (excluding premium and future call)
Step 6: Amount debited to Share Capital Account = 100 shares \( \times 50 \) = 5,000
( 25 from application + 25 from allotment including 5 premium; capital part = 10 from allotment + 25 from application = 35)
But we use total called-up capital excluding premium = 50 per share × 100 shares
Share Capital A/c Dr. & 5,000
To Share Allotment A/c & 1,000
To Share Forfeiture A/c & 4,000