Professional Documents
Culture Documents
1
2. Solution:
Nov. 1, No entry
20x1
Dec. 1, Accounts receivable 100,000
20x1 Sale 100,000
Dec. 31, Accounts receivable 3,000
20x1 Foreign exchange gain 3,000
(103,000 – 100,000)
Jan. 15, Cash in bank (¥100,000 x ₱.4345) 105,000
20x2 Accounts receivable (100K – 3K) 103,000
Foreign exchange gain 2,000
3. Solutions:
Requirement (a):
(13.75 x 100,000) = 1,375,000
Requirement (b):
(13.80 – 13.75) x 100,000 = (5,000) loss
Requirement (c):
(13.75 x 100,000) = 1,375,000
Requirement (d):
(13.80 x 100,000) = 1,380,000
Requirement (e):
(13.50 – 13.80) x 100,000 = 30,000 gain
Requirement (f):
(13.50 – 13.75) x 100,000 = 25,000 gain
4. D
5. D
6. A
7. B
8. A
9. B
2
10. Solutions:
Step 1: Analysis of effects of intercompany transaction
There are no intercompany transactions in the problem.
3
Gain or loss on extinguishment of bonds -
Impairment loss on goodwill attributable to
Parent -
Net consolidation adjustments 92,400
Consolidated retained earnings – Dec.
31, 20x1 ₱5,614,800
(a)
Parent’s share in the net change in Subsidiary’s net assets is
computed as:
Net change in Sub.’s net assets (in dollars) (Step 2) $6,000
Multiply by: Controlling interest 70%
Parent’s share in the change in Sub.’s net assets $4,200
Multiply by: Average exchange rate 44
₱184,80
Parent’s share in the net change in Sub.’s net assets
0
Share in translation
difference
Swim
Pool Co.
Co.
(70%)
(30%)
1) Translation of XYZ’s opening net assets
Net assets, Jan. 1 - at opening rate ($9K x ₱387,00
₱43) 0
405,00
Net assets, Jan. 1 - at closing rate ($9K x ₱45)
0
12,60
Increase in opening net assets – gain 18,000 5,400
0
4
Increase in goodwill - FOREX gain 7,400 7,400 -
₱24,20 ₱7,20
Total translation gain – OCI ₱31,400
0 0
Consolidated
ASSETS (pesos)
Investment in subsidiary -
5
11,440,00
Other assets [10M + (32K x 45)]
0
Goodwill (Step 3) 166,500
11,606,50
TOTAL ASSETS
0
Consolidate
d
(pesos)
Revenues [1.2M + (14,000 x 44)] 1,816,000
Expenses [500K + (8,000 x 44)] (852,000)
Profit for the year 964,000
Other comprehensive income:
Translation gain (Step 5A) 31,400
Comprehensive income 995,400
6
1. B (13.75 x 100,000) = 1,375,000
2. D
9. D 26.75 – The exchange rate when title to the goods passed to the
buyer.
7
Subsequent depreciation of FVA NIL -
Net assets at fair value (in 6,560,00
wons) 5,600,000 0 960,000
a
The fair value adjustment at acquisition date is determined as follows:
Acquisition-date fair value of XYZ's net assets (in
wons) 5,600,000
Acquisition-date carrying amount of XYZ's net assets (in
wons) (4,000,000)
1,600,00
FVA - attributable to undervalued land (in wons) 0
Multiply by: Closing rate ₱0.05
FVA - attributable to undervalued land (in pesos) ₱80,000
8
NCI in net assets – Dec. 31, 20x1 (in pesos) ₱65,600
No goodwill is attributed to NCI because NCI is measured at proportionate share.
(a)
ABC’s share in the net change in XYZ’s net assets is computed as:
Net change in XYZ’s net assets (in wons) (Step 2) 960,000
Multiply by: Controlling interest 80%
ABC’s share in the change in XYZ’s net assets (in wons) 768,000
Multiply by: Average exchange rate 0.04
₱30,72
ABC’s share in the net change in XYZ’s net assets (in pesos)
0
Share in translation
difference
ABC Co. XYZ, Inc.
(80%) (20%)
1) Translation of XYZ’s opening net assets
Net assets, Jan. 1 - at opening rate (5.6M x
₱0.03)
168,000
Net assets, Jan. 1 - at closing rate (5.6M x
₱0.05)
280,000
22,40
Increase in opening net assets – gain 112,000 89,600
0
9
3) Translation of goodwill
Goodwill, Dec. 31 - at opening rate (1.52M
x₱0.03)
45,600
Goodwill, Dec. 31 - at closing rate (1.52M x
₱0.05)
76,000
Increase in goodwill - FOREX gain 30,400 30,400 -
127,68
Total translation gain – OCI 152,000 ₱24,320
0
10
5A)
1,598,40 32,00 1,630,40
Comprehensive income 0 0 0
(b)
Shares in XYZ’s profit before FVA (Step 6): (38,400 x 80%); (38,400 x 20%)
11
Consolidation Worksheet
December 31, 20x1
ABC Co. XYZ, Inc. Translatio XYZ, Inc. Consolidated
Consolidation
(in pesos) (in wons) n (in pesos) (in pesos)
Investment in subsidiary 180,000 - (eliminated) -
(8M + 260K + 80K FVA) (Step
Other assets 8,000,000 5,200,000 0.05 (CR) 260,000 8,340,000
2)
Goodwill - (Step 3) 76,000
Total assets 8,180,000 5,200,000 260,000 8,416,000
Liabilities 1,600,000 240,000 0.05 (CR) 12,000 (1,200,000 + 12,000) 1,612,000
Share capital 4,000,000 800,000 (omitted) (omitted) (Parent only) 4,000,000
Retained earnings 2,580,000 4,160,000 (omitted) (omitted) (Step 5) 2,610,720
Translation differences - (Step 5A) – Parent only 127,680
Equity attrib. to owners of
6,738,400
parent
Non-controlling interest (Step 4) 65,600
Total equity 6,580,000 4,960,000 0.05 (CR) 248,000 6,804,000
Total liabilities and equity 8,180,000 5,200,000 260,000 8,416,000
12
*(CR) = closing rate; (AR) = average rate. The translations of the individual components of the subsidiary’s equity are omitted because
these are not needed in the preparation of the consolidated financial statements (i.e., the subsidiary’s equity is eliminated in the consolidated
financial statements.
13
Optional reconciliations:
Total assets of ABC Co. 8,180,000
Total assets of XYZ, Inc. (5,200,000 x 0.05 closing rate) 260,000
(180,000
Investment in subsidiary )
Fair value adjustments - net (Step 2) 80,000
Goodwill – net (Step 3) 76,000
Effect of inter-company transactions -
Consolidated total assets 8,416,000
14
PROBLEM 21-5: EXERCISES: COMPUTATIONAL
1. Solution:
Nov. No entry
15,
20x1
Dec. Inventory (200,000 x 22.4875) 4,497,50
10, Accounts payable 0 4,497,50
20x1
0
Dec. Accounts payable 4,000
31, Foreign exchange gain 4,000
20x1
(₱22.4875 - ₱22.4675) x 200,000
Jan. 10, Accounts payable (4,497,500 – 4,000) 4,493,50
20x2 Cash in bank (200K x ₱22.4475) 0 4,489,50
Foreign exchange gain 0
(squeeze) 4,000
2. Solution:
Sept. 1, Accounts receivable (250K x 300,000
20x1 1.20) 300,000
Sale
Dec. 31, Foreign exchange loss 2,500
20x1 Accounts receivable 2,500
3. Solutions:
Step 1: Analysis of effects of intercompany transaction
There are no intercompany transactions in the problem.
16
Net consolidation adjustments 14,040
Consolidated retained earnings – Dec.
31, 20x1 ₱514,040
(a)
Parent’s share in the net change in Subsidiary’s net assets is
computed as:
Net change in Sub.’s net assets (in yens) (Step 2) ¥30,000
Multiply by: Controlling interest 90%
Parent’s share in the change in Sub.’s net assets ¥27,000
Multiply by: Average exchange rate 0.52
Parent’s share in the net change in Sub.’s net assets ₱14,040
Share in translation
difference
Parent Subsidia
(90%) ry (10%)
1) Translation of XYZ’s opening net assets
Net assets, Jan. 1 - at opening rate (¥90K x
₱.50)
₱45,000
Net assets, Jan. 1 - at closing rate (¥90K x 48,60
₱.54) 0
Increase in opening net assets – gain 3,600 3,240 360
Consolidate
d
ASSETS (pesos)
Investment in subsidiary -
1,575,60
Other assets [1.5M + (140K x 0.54)]
0
Goodwill (Step 3) 10,260
1,585,86
TOTAL ASSETS
0
Consolidate
d
(pesos)
Revenues [1.2M + (150,000 x .52)] 1,278,000
Expenses [500K + (120,000 x .52)] (562,400)
Profit for the year 715,600
Other comprehensive income:
Translation gain (Step 5A) 4,960
Comprehensive income 720,560
19