Professional Documents
Culture Documents
20-4: a
Average rate for the year is used in translating depreciation expense because this is more
reasonable estimation than the rate when the related asset was acquired (P4.80).
CHAPTER 21
21-1 b
21.3 a
21.4 a
21.5 b
21.6 b
21.7 a
21.8 c
21.9 a
21.10 a
21.11 c
21.12 d
21.13 b
21.14 b
21.15 b
136
21.16 a
21.17
20-4: a
Average rate for the year is used in translating depreciation expense because this is more
reasonable estimation than the rate when the related asset was acquired (P4.80).
CHAPTER 21
21-1 b
21.18 a
21.19 a
21.20 b
21.21 b
21.22 a
21.23 c
21.24 a
21.25 a
21.26 c
21.27 d
21.28 b
137
21.29 b
21.30 b
21.31 a
21.32
20-4: a
Average rate for the year is used in translating depreciation expense because this is more
reasonable estimation than the rate when the related asset was acquired (P4.80).
CHAPTER 21
21-1 b
21.33 a
21.34 a
21.35 b
21.36 b
21.37 a
21.38 c
21.39 a
21.40 a
21.41 c
21.42 d
138
21.43 b
21.44 b
21.45 b
21.46 a
Puno’s CI P 145,000
Dividend income (P40,000 x 90%) ( 36,000)
Puno’s CI from own operations 109,000
Salas’ CI from own operations 120,000
Consolidated CI P 229,000
16-7: b
16-8: a
16-2: d, consolidated CI will decrease by P6,000 due to amortization of the allocated excess
(P60,000 / 10 years).
16-4: c
139
Amortization of allocated excess (P60,000/20) - ( 3,000)
Investment account balance, Dec. 31, 2013 P500,000 P569,000
16-5: a
16-6: a
Puno’s CI P 145,000
Puno’s CI P 145,000
Dividend income (P40,000 x 90%) ( 36,000)
Puno’s CI from own operations 109,000
Salas’ CI from own operations 120,000
Consolidated CI P 229,000
16-7: b
16-8: a
16-2: d, consolidated CI will decrease by P6,000 due to amortization of the allocated excess
(P60,000 / 10 years).
16-4: c
140
Cost Method Equity Method
Investment cost P500,000 P500,000
Parent’s share of subsidiary’s CI - 120,000
Dividends received from subsidiary - ( 48,000)
Amortization of allocated excess (P60,000/20) - ( 3,000)
Investment account balance, Dec. 31, 2013 P500,000 P569,000
16-5: a
16-6: a
Puno’s CI P 145,000
Puno’s CI P 145,000
Dividend income (P40,000 x 90%) ( 36,000)
Puno’s CI from own operations 109,000
Salas’ CI from own operations 120,000
Consolidated CI P 229,000
16-7: b
16-8: a
16-2: d, consolidated CI will decrease by P6,000 due to amortization of the allocated excess
(P60,000 / 10 years).
16-4: c
16-3: a, because there is no NCI in a wholly owned subsidiary.
141
16-4: c
16-5: a
16-6: a
Puno’s CI P 145,000
Puno’s CI P 145,000
Dividend income (P40,000 x 90%) ( 36,000)
Puno’s CI from own operations 109,000
Salas’ CI from own operations 120,000
Consolidated CI P 229,000
16-7: b
16-8: a
142
16-2: d, consolidated CI will decrease by P6,000 due to amortization of the allocated excess
(P60,000 / 10 years).
16-4: c
16-5: a
16-6: a
Puno’s CI P 145,000
19-2: c.
19-3: d.
September 30:
Forex rate, September 1 P 5.61
Forex rate, September 30 5.59
Decrease in forex rate P 0.02
143
December 31:
Forex rate, October 1 P 5.59
Forex rate, December 30 5.62
Increase in forex rate P 0.03
19-4: c.
19-5: a.
19-2: c.
144
Forex gain (1,500,000 yen x P0.02) P 30,000
19-3: d.
September 30:
Forex rate, September 1 P 5.61
Forex rate, September 30 5.59
Decrease in forex rate P 0.02
December 31:
Forex rate, October 1 P 5.59
Forex rate, December 30 5.62
Increase in forex rate P 0.03
19-4: c.
20-6: d
20-8: b
145
Cost of goods sold 310,000 Rupee
20-9: c
20-10: b
20-13: c
Pesos Rupee
Goodwill P42,000 35.000 (P42,000 / P1.20)
Impairment 4,340 (3,500 Rp x P1.24) 3,500
Balance P37,660 31,500
20-14: b
20-15: b
146
Share in subsidiary net income [(800,000 yen x 70%) x P.57] 319,200
Translation adjustment (P25,000 x 70%) 17,500
Share of subsidiary dividends [(50,000 yen x 70%) x P.59] ( 20,650)
Investment in Subsidiary account, December 31, 2013 P1,916,050
20-16: d
20-17: a
Phil Peso Thailand Baht
Initial inventory transfer date:
Selling price P120,000÷1.60 75,000 B
Cost (80,000)
Profit 40,000
20-19: a
Yen Exchange Rate Phil Peso
Net asset beginning 200,000 .44 88,000
Comprehensive income 200,000 .46 92,000
Net asset translated at rate:
During the year 400,000 180,000
At end of year 400,000 .48 192,000
20-21: c
Investment cost P1,210,000
Book value of interest acquired (1,100,000 x 1.10) x .80 968,000
Goodwill 242,000
PROBLEMS
Problem 20-1
a.
Pilipino Company
Translation Working Paper
December 31, 2013
147
Yen Exchange Rate Phil. Pesos
Cash and cash equivalents 40,000 .40 CR 16,000
CR – Current Rate
AR – Average Rate
HR – Historical Rate
Problem 20-2
148
Accounts receivable (net) 20,000 1.60 CR 32,000
Receivable from Davao 5,000 1.60 CR 8,000
Inventory 25,000 1.60 CR 40,000
Plant and equipment 100,000 1.60 CR 160,000
Cost of goods sold 70,000 1.50 AR 105,000
Depreciation expense 10,000 1.50 AR 15,000
Operating expenses 30,000 1.50 AR 45,000
Dividends paid 15,000 1.54 HR 23,000
Total debits 282,000 439,300
CR – Current Rate
AR – Average Rate
HR – Historical Rate
149
Comp. Income 40,000 Thailand Baht
(b) The change in the translation adjustment of P11,500 is included as a credit in the other
comprehensive income on the Statement of Comprehensive Income. The other comprehensive
income is then accumulated and reported in the stockholders’ equity section of the consolidated
balance sheet as presented below:
Problem 20-3
Exchange Philippine
Brunei $ Rate Pesos
Cash and cash equivalents 1.600 33 CR 52,800
Accounts receivable 2,500 33 CR 82,500
Inventory 4,000 33 CR 132,500
Plant and equipment 35,000 33 CR 1,155,000
Cost of sales 17,000 31 AR 527,000
Operating expenses 7,000 31 AR 217,000
Depreciation expense 3,000 31 AR 93,000
Dividends 1,500 32 HR 48,000
Total debits 71,600 2,307,300
Translation
Brunei $ rate Philippine
Pesos
150
Net assets at beginning of year 30,000 30 900,000
Adjustment for net assets position
during the year:
Comp. Income 3,000 31 93,000
Dividends paid (1,500) 32 (48,000)
Net assets translated at rates
in effect for those items 945,000
Net assets at end of year 31,500 33 1,039,500
Change in translation adjustment during
Year to OCI – net increase (credit) 94,500
Accumulated OCI – translation adj. 1/1 -0-
Accumulated OCI – translation
Adjustment – 12/31 (credit) 94,500
Problem 20-4
UK Company
Translation Working Paper
151
Year Ended December 31, 2013
Exchange In
In Pounds Rate Phil. Pesos
Statement of Comp. Income
Sales 90,000 P67.50 (A) 6,075,000
Cost of sales (80,000) 67.50 (A) (5,400,000)
Depreciation expense (1,500) 67.50 (A) (101,250)
Other expenses (5,750) 67.50 (A) (388,125)
Comp. Income carried forward 2,750 185,625
Translation Code:
C = Current rate
H = Historical rate
A = Average rate
B = Balance in Philippine pesos at the beginning of the year.
F = Per Statement of Comprehensive Income
Problem 20-5
Goodluck Corporation
Foreign Exchange Translation Worksheet
152
Year Ended December 31, 2013
Translation Code:
A = Average rate
B = Current rate
H = Historical rate
G = Given
B = Balancing amount
Problem 20-6
Direct A$ Indirect
January 1, 2012 P.03333=1 A$30=P1
December 31, 2012 P.02857=1 A$35=P1
December 31, 2013 P .025=1 A$40=P1
153
b. Translated December 31, 2012, Statement of Financial Position:
Subsidiary’s Direct Translated
Trial Balance Exchange Trial Balance
_ (in A$)__ Rate ( in $)___
Cash A$ 100,000 P.02857 P 2,857
Receivables 400,000 P.02857 12,857
Inventory 680,000 P.02857 19,428
Fixed assets 1,000,000 P.02857 28,570
Total R 2,230,000 P 63,712
Accumulated OCI-
translation adjustment (debit) 2,903
Total debits P 66,615
P.03333= average of beginning and ending exchange rates, rounded to 4 decimal points:
P.030945= [(P.03333 + P.02856) /2]
Translation
___A$___ _ Rate_ _Dollars_
Net assets, 1/1/12 A$ 500,000 P.03333 P 16,665
Adjustment for changes in
net assets during year:
Comp. income 220,000 P.03095 6,809
Net assets translated at:
Rates during year P 23,474
Rates at end of year A$ 720,000 P.02857 (20,570)
Change in translation
Adjustment during year (debit) P 2,904*
154
(in A$) __Rate (in P)__
Cash A$ 80,000 P.025 P 2,000
Receivables 550,000 P.025 13,750
Inventory 720,000 P.025 18,000
Fixed assets 900,000 P.025 22,500__
Accumulated other A$ 2,250,000 P56,250
comprehensive income-
translation adjustment (debit) 5,635___
Total debits P61,885
(a)The retained earnings in pesos would begin with the December 31, 2012, peso balance
(P6,809) that would be carried forward. To this would be added 2013’s Comp.Income of
A$90,000, which is the change in retained earnings in A$ multiplied by the 2013 exchange
rate of P.02679 [(P.02857 + P.025/2)] which equals P2, 411. Therefore, translated retained
earnings on December 31, 2013, is P9, 220 (P9, 220= P6, 809 + P2, 411)
Australian Translation
Dollar _ Rate Pesos___
Net assets, 1/1/13 A$ 720,000 P.02857 P20, 570
Adjustment for changes in
net assets during year:
Comp. income 90,000 P.02679 2,411___
Net assets translated at:
rates during year P22, 981
Other comprehensive income-
rate at end of year A$ 810,000 P.025 (20,250)__
Change in other comprehensive
income- translation
adjustment during year (debit) P2, 731
Accumulated other comprehensive
income- translation adjustment, 1/1/13 2,904___
Accumulated other comprehensive
income- translation adjustment, 12/31/13 (debit) P5, 635
d. The P2, 731 change in the accumulated other comprehensive income- translation
adjustment during 2013 would be reported as a component of other comprehensive
income on 2013 statement of comprehensive income.
155