Chapter17 Buenaventura

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 8

Boorish Company

Required Debit Credit


2020
Jan-01 Investment in associate 5,000,000
Cash 5,000,000

Investment in associate 1,200,000


Investment income (30% x 4,000,000) 1,200,000

Cash (30% x 3,000,000) 900,000


Investment in associate 900,000

Investment income 200,000


Investment in associate (1,000,000/5) 200,000

2021
Dec-31 Investment in associate 1,800,000
Investment income (30% x 6,000,000) 1,800,000

Cash (30% x 5,000,000) 1,500,000


Investment in associate 1,500,000

Investment income 200,000


Investment in associate 200,000
Cynosure Company

Required Debit Credit

1 Investment in associate 3,500,000


Cash 3,500,000

2 Investment in associate 1,600,000


Investment income (40% x 4,000,000) 1,600,000

3 Cash (40% x 1,000,000) 400,000


Investment in associate 400,000

4 Investment income 150,000


Investment in associate (600,000/4) 150,000

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

5 Investment income 200,000


Investment in associate 200,000

6 Investment in associate 100,000


Investment income 100,000

Share in net income 1,600,000


Amortization of excess attributable to equipment -150,000
Amortization of excess attributable to inventory -200,000
Excess net fair value over cost 100,000
Net investment income 1,350,000
Czar Company

Required1 Debit Credit

a. Investment in associate 1,700,000


Cash 1,700,000

b. Investment in associate 260,000


Investment income (40% x 650,000) 260,000

c. Cash (40% x 150,000) 60,000


Investment in associate 60,000

d. Investment in associate 520,000


Revaluation surplus-investee (40 % x 1,300,000) 520,000

*
a. Cost 1,700,000
Interest acquired (40% x 4,000,000) 1,600,000
Goodwill not amortized 100,000

b. There is no need to adjust for the difference in depreciation method.


If both entities as method that best reflects the flow of benefits as the assets are consumed, then there
is no policy difference.

Required2

Acquisition cost 1,700,000


Share in net income 260,000
Share in cash dividend -60,000
Share in revaluation surplus 520,000
Carrying amount-December 31, 2019 2,420,000
d, then there
Disgust Company

Required1 Debit Credit

a. Investment in associate 6,000,000


Cash 6,000,000

b. Investment in associate 750,000


Investment income 750,000

c. Cash 450,000
Investment in associate 450,000

d. Investment income 200,000


Investment in associate 200,000

Required2

Share in net income 750,000


Amortization of patent (2,000,000/10) -200,000
Investment income 550,000

Required3

Acquisition cost 6,000,000


Investment income 550,000
Share in cash dividend (3,000,000 x 15%) -450,000
Carrying amount 6,100,000

Interest acquired (30,000/200,000) 15%

Acquisition cost 6,000,000


Carrying amount of net assets acquired 4,000,000
Excess of cost applicable to patent 2,000,000
Beta Company

Required1
Share in 2020 net income 900,000
Amortization of excess (400,000/20) -20,000
Investment income for 2020 880,000

Acquisition cost (20,000 x 120) 2,400,000


Net assets acquired (25 % x 8,000,000) 2,000,000
Excess of cost 400,000

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

Required1 Debit Credit

1 Investment in associate 6,500,000


Cash 6,500,000

2 Loss from investment 1,600,000


Investment in associate (40 % x 4,000,000) 1,600,000

3 Cash (40% x 2,500,000) 1,000,000


Investment in associates 1,000,000

4 Loss from investment 150,000


Investment in associate 150,000

Acquisition cost 6,500,000


Carrying amount of net assets acquired (40% x 12,500,000) 5,000,000
Excess attributable to equipment 1,500,000

Amortization (1,500,000/10) 150,000

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

Required Debit Credit

2017 Investment in associate 7,000,000


Cash 7,000,000

Loss from investment 2,000,000


Investment in associate (40% x 5,000,000) 2,000,000

2018 Loss from investment 2,800,000


Investment in associate (40 % x 7,000,000) 2,800,000

2019 Advances to associate 2,000,000


Cash 2,000,000

Loss from investment 3,200,000


Investment in associate 2,200,000
Advances to associate 1,000,000

2020 Loss from investment 1,000,000


Advances to associate 1,000,000

Acquisition cost 7,000,000


Cash advances 2,000,000
Total investment 9,000,000
Net loss from 2017 to 2019 (40% x 20,000,000) 8,000,000
Carrying amount of investment- 12/31/2019 1,000,000

Share in net loss of 2020 (40% x 4,000,000) 1,600,000

Loss to be reported in 2019 should be equal to the carrying


amount of the investment only. 1,000,000

You might also like