Chapter17 Buenaventura
Chapter17 Buenaventura
Chapter17 Buenaventura
2021
Dec-31 Investment in associate 1,800,000
Investment income (30% x 6,000,000) 1,800,000
Cost 3,500,000
Carrying amount of net assets acquired (40% x 7,000,000) 2,800,000
Excess of cost over carrying amount 700,000
Excess attributable to equipment (40% x 1,500,000) -600,000
Excess attributable to inventory (40% x 500,000) -200,000
Excess net fair value over cost -100,000
*
a. Cost 1,700,000
Interest acquired (40% x 4,000,000) 1,600,000
Goodwill not amortized 100,000
Required2
c. Cash 450,000
Investment in associate 450,000
Required2
Required3
Required1
Share in 2020 net income 900,000
Amortization of excess (400,000/20) -20,000
Investment income for 2020 880,000
Required2
Share in 2021 net income 975,000
Amortization of excess 20,000
Investment income for 2021 950,000
Required3
Acquisition cost 2,400,000
Share in net income
2020 (25 % x 3,600,000) 900,000
2021 (25x 3,900,000) 975,000
Share in cash dividend:
2020 (20,000 x 16) -320,000
2021 (20,000 x 20) -400,000
Amortization of excess
2020 (400,000/20) -20,000
2021 -20,000
Carrying amount-12/31/2020 3,515,000
Divine Company
Required2
Acquisition cost 6,500,000
Share in net loss -1,600,000
Share in cash dividend -1,000,000
Amortization of excess -150,000
Carrying amount- 12/31/2020 3,750,000
Angelic Company