C.8 SOLUTIONS (Problems I - IX)
C.8 SOLUTIONS (Problems I - IX)
C.8 SOLUTIONS (Problems I - IX)
Problem I
1. Functional Currency Is the Local Currency Unit – Translation Into the Presentation
Currency (Current/Closing Rate Method)
Functional Currency
Is Local Currency Unit – US Dollars
Translation into the Presentation Currency (Current/Closing Rate Method)
Translation Adjusted Trial
Combined Statement of Income and Adjusted Trial Exchange Balance
Retained Earnings Balance ($) Rate (Pesos)
Sales 3,624,000 (A) 40.20 145,684,800
Cost of goods sold 2,220,000 (A) 40.20 89,244,000
Depreciation expense 120,000 (A) 40.20 4,824,000
Other expenses 786,000 (A) 40.20 31,597,200
Income tax expense 98,400 (A) 40.20 3,955,680
Net Income to Retained Earnings 399,600 16,063,920
Retained earnings, 1/1 576,000 (1) 23,040,000
Total 975,600 39,103,920
Less: Dividends declared, 9/1/20x4 360,000 (H) 40.10 14,436,000
Retained earnings, 12/31 to Balance Sheet 615,600 24,667,920
Balance Sheet
Cash………………………. 1,116,000 (C) 40.25 44,919,000
Accounts receivable (net) 729,600 (C) 40.25 29,366,400
Inventory (FIFO) 996,000 (C) 40.25 40,089,000
Land……………………………. 600,000 (C) 40.25 24,150,000
Buildings (net) 780,000 (C) 40.25 31,395,000
Equipment (net) 516,000 (C) 40.25 20,769,000
Total 4,737,600 190,688,400
S Company
Statement of Comprehensive Income
For the Year Ended
December 31, 20x4
S Company
Statement of Shareholders’ Equity
For the Year Ended
December 31, 20x4
Paid-in
capital in
Common excess of Retained
Stock par Earnings OCI* Total
Balance, 1/1/20x4 P46,080,000 P14,400,000 P23,040,000 P 0 P83,520,000
Comprehensive Income:
Net income 16,063,920 16,063,920
Other comprehensive
Income 487,980 487,980
Comprehensive Income P100,071,900
Dividends declared _______ ___________ (14,436,000) ________ (14,436,000)
Balance, 12/31/20x4…… P46,080,000 P14,400,000 P24,667,920 P 487,980 P85,635,900
*OCI – other comprehensive income
2. Translation into the Functional Currency (Remeasurement or Temporal Method)
Functional Currency
Is Philippine Peso -
Translation into the Functional Currency (Remeasurement or Temporal Method)
Schedule
Translation of Cost of Goods Sold
Remeasurement
Exchange
Accounts ($) Rate Pesos
Beginning inventory (assumed)…………. 912,000 (H) 40.00 36,480,000
Purchases (assumed)…………….. 2,304,000 (A) 40.20 92,620,800
Total…………………….. 3,216,000 129,100,800
Less: Ending inventory……………. 996,000 (A) 40.22 40,059,120
Cost of goods sold…………… 2,220,000 89,041,680
Verification of the Translation Adjustment – Remeasurement or Temporal Method
(Functional Currency – Philippine Peso)
Translation Reporting
Exchange Currency
US $ Rate (Pesos)
1/2 Exposed net monetary liability position….. *840,000 40.00 33,600,000
Adjustments for changes in net monetary position
during year:
Less: Increase in cash and receivables from sales (3,624,000) 40.20 145,684,800
Add: Decrease in monetary assets or increase in
monetary liabilities:
Purchases 2,304,000 40.20 92,620,800
Other expenses 786,000 40.20 31,597,200
Income taxes 98,400 40.20 3,955,680
Dividends declared…………….. 360,000 40.10 14,436,000
Net monetary liability position translated using rate
in effect at date of each transaction.. 30,524,880
Less: 12/31 Exposed net monetary liability position **764,400 40.25 30,767,100
Remeasurement gain (loss) ( 242,220)
*The January 2, 20x4 condensed balance sheet is given in Figure 19-3:
US $
Monetary liabilities 2,160,000
Less: Monetary assets 1,320,000
Net monetary liability position….. 840,000
**See above:
US $
Monetary liabilities (768,000 + 762,000 + 1,080,000) 2,610,000
Less: Monetary assets (1,116,000 + 729,600) 1,845,600
Net monetary liability position….. 764,400
Schedule
Translation of Cost of Goods Sold
Remeasurement
Exchange
Accounts ($) Rate Pesos
Beginning inventory (assumed)…………. 912,000 (H) 40.00 36,480,000
Purchases (assumed)…………….. 2,304,000 (A) 40.20 92,620,800
Total…………………….. 3,216,000 129,100,800
Less: Ending inventory……………. 996,000 (A) 40.22 40,059,120
Cost of goods sold…………… 2,220,000 89,041,680
Alternatively, the cost of goods sold will be lump into one amount (refer to schedule below),
and the inventory ending balance will be the amount presented in the trial balance the way
it was presented under the current/closing rate method
Schedule
Translation of Cost of Goods Sold
Remeasurement
Exchange
Accounts ($) Rate Pesos
Beginning inventory (assumed)…………. 760,000 (H) 40.00 36,480,000
Purchases (assumed)…………….. 1,920,000 (A) 40.20 96,620,800
Total…………………….. 2,680,000 129,100,800
Less: Ending inventory……………. 830,000 (A) 40.22 _40,059,120
Cost of goods sold…………… 1,850,000 89,041,680
Problem II
Translation Into the
Presentation Currency or
Translation From Functional Translation Into
Currency to the Presentation the Functional
Currency or Currency or
Current Rate Method Temporal Method
or Translation** or Remeasurement
Accounts payable P.16 C P.16 C
Accounts receivable P.16 C P.16 C
Accumulated depreciation P.16 C P.26 H
Advertising expense P.19 A P.19 A
Amortization expense P.19 A P.25 H
Buildings P.16 C P.26 H
Cash P.16 C P.16 C
Common stock P.28 H P.28 H
Depreciation expense P.19 A P.26 H
Dividends paid (10/1) P.20 H P.20 H
Notes payable P.16 C P.16 C
Patents (net) P.16 C P.25 H
Salary expense P.19 A P.19 A
Sales P.19 A P.19 A
Problem III
Remeasurement /
Current Method Temporal Method
Accounts Receivable Current Current
Prepaid Assets Current Historical
Accounts Payable Current Current
Common Stock Historical Historical
Land Current Historical
Goodwill Current Historical
Sales Revenue Weighted Average Weighted Average
Depreciation Expense Weighted Average Historical
Problem IV
Problem V
a. Cash Current
b. Accounts Receivable Current
c. Inventory, carried at cost Historical
d. Equipment Historical
e. Accumulated Depreciation Historical
f. Bonds Payable Current
g. Common Stock Historical
h. Sales Weighted Average
Problem VI
Rock Corporation
For the Year Ended December 31, 20x7
FC Rate Dollars
Income Statement
Net sales FC 2,000,000 .37 P740,000
Costs and expenses 800,000 .37 296,000
Net income FC 1,200,000 .37 P444,000
Balance Sheet
Assets:
Current assets FC 3,000,000 .50 P 1,500,000
Plant assets (net)
(purchased January 1, 20x4) 55,000,000 .50 27,500,000
Total assets FC 58,000,000 P29,000,000
Problem IX
Functional Currency
Is the Currency of a Hyperinflationary Economy
Price Restated Exchange Translated
FC Index (in FC) Rate (in Pesos)
Cash (M) . . . . . . . . . . . . . . . . . . . . . . 420,000 * 420,000 (C) 1.75 735,000
Inventory (N) . . . . . . . . . . . . . . . . . . . 3,240,000 300/270 3,600,000 (C) 1.75 6,300,000
Property, plant and equipment (N) 1,080,000 300/150 2,160,000 (C) 1.75 3,780,000
Total . . . . . . . . . . . . . . . . . . . . . . . . . . 4,740,000 6,180,000 10,815,000
M – monetary; N – non-monetary
C – current rate
B/A – balancing amount
*monetary – no restatement