CHAPTER 6

1. Books of JV
Oct. 1 Cash 105,000
Butch 35,000
Alex 35,000
Roy 35,000

3 Purchases 100,000
Freight 20,000
Cash 50,000
Accounts Payable 70,000

6 Rent 15,000
Cash 15,000

31 Cash 75,000
Sales 75,000

Nov. 2 Rent 15,000

Cash 15,000

22 Operating Expenses 7,500

Cash 7,500

30 Cash 125,000
Sales 125,000

Dec. 1 Rent 15,000

Cash 15,000

25 Oper4ating Expenses 12,500

Cash 12,500

26 Commission 5,000
Cash 5,000

30 Cash 150,000
Sales 150,000

Jan. 2 Accts Payable 50,000

Cash 50,000

4 Butch 6,000
Purchases 6,000

5 Sales 116,000
Purchases 94,000
Freight 20,000
Rent 45,000
Operating Expenses 25,000
Alex 55,333
Roy 55,333
Butch 55,334
JV Cash 265,000

Alex 90,333
Butch 84,334
Roy 90,333
Cash 265,000

Butch Alex
Roy
Investment in JV 35,000 35,000 35,000
Cash 35,000 35,000 35,000

Merchandise 6,000
Investment In JV 6,000

24
Cash 5,000
Commission Income 5,000

Investment in JV 55,334 55,333 55,333

Income from JV 55,334 55,333 55,333

Cash 84,334 90,333 90,333

Income from JV 84,334 90,333 90,333
Marikina Bulacan Books
2. a. JV 500,000 a. JV 500,000
JV Cash 500,000 Materials 500,000
Bulacan 1,000,000
Cash

b. JV Equipment 300,000 d. Marikina 300,000

JV Acct Payable 150,000 Marikina 300,000
JV Cash 150,000

c. JV 200,000 j. Investment in JV 50,000

JV Cash 200,000 Income from JV 338,250

d. Materials 50,000 Marikina 50,000

JV 50,000 JV 50,000

e. JV 30,000
e. JV 30,000 Marikina 30,000
Accumulated Depn. 30,000

f. JV Cash 680,000 f. Marikina 1,360,000

JV Notes Rec 680,000 JV 1,360,000
JV 1,360,000

g. JV 25,500 g. JV 25,500
JV Accts Pay 150,000 Marikina 25,500
JV Cash 175,500

h. JV 20,000 h. JV 20,000
JV Notes Rec 20,000 Marikina ` 20,000

i. JV Cash 712,800 i. Marikina 52,800

JV Notes Rec 660,000 JV 52,800
JV 52,800

j. JV 67,000 j. JV 67,000
JV Cash 67,000 Marikina 67,000

k. Equipment 270,000 k. Marikina 300,000

Accum Depreciation 30,000 Marikina 300,000
JV Equipmment 300,000

JV 620,300 l. JV 620,300
Income from JV 310,150 Income from JV 310,150
Bulacan 310,150 Marikina 310,150

Cash 550,150 Cash 810,150

Bulacan 810,150 Marikina 810,150
JV Cash 1,360,300
3. Books of Pepe
1. Joint Venture 50,000
Cash 50,000

2. Joint Venture 15,000

Pilar 15,000

3. Accounts Receivable 25,000

Pilar 30,000
JV 55,000

4. Cash 24,500
Joint Venture 1,100
Accounts Receivable 25,000
Pilar 600
25
 5. JV 5,500
Income from JV 2,500
Pilar 3,000

6. Cash 5,000
Joint Venture 5,000

7. Loss from J V 5,800

Pilar 5,800
Joint Venture 11,600

6. Cash 17,200
Pilar 17,200

To prove Pepes equity:

Investment 50,000
Withdrawals (29,500)
Loss ( 5,800)
Commission 2,500
17,200

Book of Pilar
1. Joint Venture 50,000
Pepe 50,000

2. Joint Venture 15,000

Cash 15,000

3. Pepe 25,000
Accounts Receivable 30,000
Joint Venture 55,000
4. Cash 29,400
JV 1,100
Pepe 500
Accounts Receivable 30,000

Pepe 5,000
Joint Venture 5,000

5. Pepe 5,800
Loss from J V 5,800
Joint Venture 11,600

JV 5,500
Commission Income 3,000
Pepe 2,500

6. Pepe 17,20
Cash 17,20

4. See last page

5. Books of A

Joint Venture 10,050

Inc fr JV (914+3045) 3,959
B 3,045
C 3,046

B 7,245
C 13,296
Cash 20,541

To Prove As Accountability:
Investment 10,500
Share in income 3,959
Withdrawal ( 30,500)
20,541

Books of B

26
 Joint Venture 10,050
A (914+3045) 3,959
Income from JV 3,045
C 3,046

Cash 7,245
C 13,296
A 20,541

To Prove Bs equity:
Investment 10,500
Share in income 3,045
Withdrawal (6,300)
7,245

6. Books of D
1) Joint Venture 600,000
Cash 600,000
2) Joint Venture 25,000
E 25,000
3) Joint Venture 50,000
F 50,000
4) Cash 300,000
E 250,000
F 150,000
Joint Venture 700,000
5) Joint Venture 145,000
Income from JV 29,000
E 58,000
F 58,000
Book of E
1) Joint Venture 600,000
D 600,000
2) Joint Venture 25,000
Cash 25,000
3) Joint Venture 50,000
F 50,000
4) D 300,000
F 150,000
Cash 250,000
Joint Venture 700,000
5) Joint Venture 145,000
D 29,000
F 58,000
Income 58,000
7. Books of Miles
Mellow Company 105,000
Joint Venture 105,000
Joint Venture 225,000
Income from J V 112,500
Milo Company 67,500
Mellow Company 45,000
Mellow Company 190,000
Milo Company 47,500
Cash 237,500
To prove the accountability of Miles Company to the venture participants:
Dr. Balance P100,000
Income from J V 112,500
Equity over the J V 212,500
J V Cash 450,000
237,500
Books of Mellow:
Merchandise 105,000
Joint Venture 105,000

Joint Venture 225,000

Miles Company 112,500

27
 Milo Company 67,500
Income from Joint Venture 45,000
Cash 190,000
Milo Company 47,500
Cash 237,500
To prove the equity of Mellow from the venture:
Cr. Balance P250,000
Income from J V 45,000
Withdrawal of merchandise (105,000)
190,000
8. Income Statement:
Pepper Consolidated
Sales P 800,000 P 965,000
Cost of Sales (400,000) (482,500)
Operating Expenses (220,000) 275,000
Net Income from Operation 180,000
Income from Joint Venture 27,500 ________
Net Income P 207,500 P 207,500

Statement of Retained Earnings:

Retained Earnings Beg P 300,000 P300,000
Add Net Income 207,500 207,500
Less Dividends 100,000 100,000
Retained Earnings, End P 407,500 P407,500

Financial Position
Cash P 62,500 P 90,000
Receivables 130,000 146,500
Inventories 110,000 132,000
Plant Assets 640,000 827,000
Investment in Jericho 165,000 ________
P1,097,500 P1,195,500

Accounts Payable P 120,000 P 175,000

Other Payables 80,000 113,000
Capital Stock 500,000 500,000
Retained Earnings 407,500 407,500
Total Liabilities & Stockholders Equity P1,107,500 P1,195,500

MULTIPLE CHOICE:
1. 1) J V balance 90,000
Unsold merchandise to T 25,000
115,000
Less Bonus of T 15,000
Net Income 100,000
Share of T at 25% 25,000
Answer: C (15,000 + 25,000)= P40,000

2) R S
Profit Share 40,000 35,000
Add Credit Balance 20,000
Less Debit Balance 5,000 ______
35,000 55,000
Answer: B

2. 1) Joint Venture P70,000

Less Unsold 10,000
JV Loss P60,000
Answer: B

2) C, Capital P40,000
Share in loss (72,000/3) 24,000
P16,000
Answer: C

3. Sales P150,000
Cost of Sales P120,000
Freight 3,000
Expenses 15,000 138,000
Profit P 12,000
Answer: D

28
 4. Total Debits P118,000
Total Credits 50,000
Lizas Equity P 68,000
Answer: A

5. Total receipts P15,034,500

Total disbursements 13,297,000
Net Income P 1,737,500
Binan (60%) P 1,042,500
Sucat P 695,000
Answer: D
6. Answer: C P33,000
Sales P240,000
Sales discounts 4,050
Net sales P235,950
Cost of sales
(P66,000 + 90,000 15,000 11,400) 129,600
Gross profit 106,350
Expenses ( 58,650)
Receivables written off ( 6,450)
Net profit before bonus P 41,250
Bonus to V
Bonus = 25% x (P41,250 bonus)
= P10,312.50 - .25 bonus
1.25 Bonus = P10,312.50
Bonus = P10,312.50 /1.25
= P8,250 8,250
Net profit after bonus P 33,000

Answer: D P62,210 & P90,170

Bert Oscar Xavier Total
Contributed merchandise - P( 66,000) P(90,000) P156,000
Net sales P235,950 (235,950)
Write-off ( 6,450) 6,450
Unsold merchandise 15,000 11,400 ( 26,400)
Expense ( 58,650) 58,650
Bonus ( 8,250) 8,250
Interest on investments
P66,000 x 6% x 3/12 ( 990) 990
P90,000 x 6% x 3/12 ( 1,350) 1,350
Net profit after bonus &
interest
(P33,000 P990 P1,350) ( 10,220) ( 10,220) (10,220) 30,660
Cash settlement from (to) P152,380 P( 62,210) P(90,170) P 0

4.
A. Joint Venture
Cars 66,000,000 Sales 240,000,000
Cars 90,000,000
Land cost 9,000,000
Marketing 5,000,000
Sales disc 450,000
Oper exp 586,500
AR loss 1,005,000 1) 68,963,500
Returns 26,400,000
Profit 94,358,500

Joint Venture Cash Joint Venture AR V Company

229,500,000 586,500 240,000,000 229,950,000 9,000,000
5,000,000
1) 228,913,500 1) 10,050,000 Loss 1,005,000 9,045,000 14,000,000
40,913,966
9,045,000 45,868,966

A Company C Company
15,000,000 66,000,000 11,400,000 90,000,000
26,002,267 27,442,267
77,002,267 106,042,267

29
2) A Company 15,000,000
C Company 11,400,000
Joint Venture 26,400,000
Joint Venture 1,005,000
J V AR 1,005,000
Accts Receivable 9,045,000
J V AR 9,045,000

3) Table for profit distribution:

V A C
Bonus (94,358,500/1.25x.25) 18,871,700
Commission on cars 3,960,000 5,400,000
Remainder equally 22,042,266 22,042,267 22,042,267
Total profit share 40,913,966 26,002,267 27,442,267

Joint Venture 94,358,500

Income from Joint Venture 40,913,966
A 26,002,267
C 27,442,267

4) V A C
Cars/cash contributed 14.000,000 66,000,000 90,000,000
AR/cars taken back (9,045,000) (15,000,000) (11,400,000)
Profit share 40,913,966 26,002,267 27,442,267
45,868,966 77,002,267 106,042,267

5) A Company 77,002,267
C Company 106,042,227
Cash 45,868,966
Joint Venture Cash 228,913,500

6) Cash 77,002,267
C Company 106,042,227
V Company 183,044,534

30
31