Location via proxy:   [ UP ]  
[Report a bug]   [Manage cookies]                

ACTIVITY 2 (A02) - Investment in Associate (IIA)

Download as docx, pdf, or txt
Download as docx, pdf, or txt
You are on page 1of 3

ACTIVITY 2 (A02)- Investment in Associate

LOPEZ, JOEBIN C. INTACC1-189


BSA-1
PROBLEM 1
Requirement 1
Acquisition cost P3,000,000.00
Less: Book value of net assets acquired:
Total Assets at BV P 8,000,000.00
Total Liabilities at BV (2,000,000.00)
Net Assets at BV 6,000,000.00
Multiply by 30% (1,800,000.00)
Excess cost over book value P 1,200,000.00

Requirement 2
Acquisition cost P 3,000,000.00
Less: Fair value of net assets acquired:
Total assets at FV P 12,000,000.00
Total liabilities at FV (3,000,000.00)
Net Assets at FV 9,000,000.00
Multiply by 30% (2,700,000.00)
Goodwill (Gain on bargain purchase) P 300,000.00

Requirement 3

Initial carrying amount P 3,000,000.00


Add: Income from associate (P5M x 30%) 1,500,000.00
Less: Share in dividends (P1.5M x 30%) (450,000.00)
Carrying amount of investment,
12/31/2020 P 4,050,000.00

Requirement 4

Carrying amount of investment, 12/31/2020 P4,050,000.00


Add: Share in loss from associate (P2M x 30%) (600,000.00)
Less: Share in dividends (P1M x 30%) (300,000.00)
Carrying amount of investment,
12/31/2021 P 3,150,000.00

Requirement 5

Carrying amount of investment, 12/31/2021 P3,150,000.00


Add: Income from associate (P3M x 30%) 900,000.00
Less: Share in dividends (P1.7M x 30%) (510,000.00)
Carrying amount of investment,
12/31/2022 P 3,540,000.00
ACTIVITY 2 (A02)- Investment in Associate
LOPEZ, JOEBIN C. INTACC1-189
BSA-1

PROBLEM 2
Requirement 1

Sale price of investment P 4,360,000.00


Less: Carrying amount of investment sold (P4.75M x 30/47.5) (3,000,000.00)
Gain on sale of investment P 1,360,000.00

Requirement 2

Fair value of remaining shares (17,500 x P105) P1,837,500.00


Carrying amount of remaining shares (P4.75M-3M) (1,750,000.00)
Remeasurement gain P 87,500.00

Requirement 3
Dividends declared by
TACLOBAN P 4,000,000.00
Multiply by 17.50%
Dividend Income P 700,000.00

Requirement 4

No. of shares held 17,500


Fair value per share P120.00
Carrying amount of investment,
12/31/2020 P 2,100,000.00

Requirement 5

Fair value of shares, 12/31/2020 P2,100,000.00


Less: Fair value of shares,
1/1/2020 (1,837,500.00)
Unrealized gain, 2020 P 262,500.00

Requirement 6
Dividends declared by
TACLOBAN P5,100,000.00
Multiply by 17.50%
Dividend Income P 892,500.00

Requirement 7

No. of shares held 17,500


Fair value per share P150.00
Carrying amount of investment,
12/31/2021 P 2,625,000.00

Requirement 8

Fair value of shares, 12/31/2021 P2,625,000.00


Less: Fair value of shares, 12/31/2020 (2,100,000.00)
ACTIVITY 2 (A02)- Investment in Associate
LOPEZ, JOEBIN C. INTACC1-189
BSA-1
Unrealized gain, 2021 P 525,000.00

PROBLEM 3

Carrying Amount Unrecognized amount


of Investment of Losses
Carrying amount, 1/1/2019 P 4,550,000.00
Share of loss- 2019 (714,000.00)
Carrying amount, 12/31/2019 3,836,000.00
Share of loss- 2020 (2,240,000.00)
Carrying amount, 12/31/2020 1,596,000.00
Share of loss- 2021 (1,596,000.00) P (1,484,000.00)
Carrying amount, 12/31/2021 - (1,484,000.00)
Share of profit- 2022 - 1,086,400.00
Carrying amount, 12/31/2022 - (397,600.00)
Share of profit- 2023 1,870,120.00 397,600.00
Carrying amount, 12/31/2023 P 1,870,120.00 P0

Requirement 1
Carrying amount of investment as of December 31, 2020 P1,596,000.00

Requirement 2
Recognized amount of loss for December 31, 2021 P 1,596,000.00

Requirement 3
Carrying amount of investment as of December 31, 2021 P0

Requirement 4
Remaining amount of unrecognized loss as of December 31,
2021 P 1,484,000.00

Requirement 5
Carrying amount of investment as of December 31, 2022 P0

Requirement 6
Remaining amount of unrecognized loss as of December 31,
2022 P 397,600.00

Requirement 7
Recognized amount of profit for December 31, 2023 P 1,870,120.00

Requirement 8
Carrying amount of investment as of December 31, 2023 P 1,870,120.00

You might also like