Case 5.2 On January 2, 2017, Sun Company, a us, based company, acquired for 2,00
ID: 2335653 • Letter: C
Question
Case 5.2 On January 2, 2017, Sun Company, a us, based company, acquired for 2,000,000 francs an 80% interest in Moon Company, a Swiss company. On January, 2, 2017, Moon Company reported a retained earnings balance of 480,000 francs. Moon's books are maintained in francs and are in conformity with U.S. generally accepted accounting principles. Trial financial statements for Moon as of December 31, 2018, are presented here: Balance Sheet Cash Account Receivables Inventory (FIFO cost) Land Building (net) Equipment (net) 962,500 660,000 1,037,500 500,000 550,000 405,000 4,115,000 Total Assets Accounts Payable Short-Term Notes Payables Bonds Payable Common Stock Additional Paid in Capital Retained Earnings 1/1 Net income Dividends Total Liabilities and Equity 800,000 650,750 850,000 960,000 300,000 513,000 416,250 (375,000) 4,115,000 Income Statements Sales Cost of Goods Sold Depreciation Expenses Other Expenses Income Tax Expenses 3,775,000 (2,312,500) (125,000) (818,750) (102,500) 416,250 Other information follows: 1. Beginning Inventory of 830,000 francs was acquired when the exchange rate was $0.165 2. Purchases of Inventory made uniformly throughout 2018 were 2,520,000 francs 3. All plant assets were acquired before the parent obtained a controlling interest in the subsidiaryExplanation / Answer
Solution:-
1.
= 962,500 * 0.19
= $182,875
= 660,000 * 0.19
= $125,400
= 1,037,500 * 0.19
= $197,125
= 500,000 * 0.19
= $95,000
= 550,000 * 0.19
= $104,500
= 405,000 * 0.19
= $76,950
= 182,875 + 125,400 + 197,125 + 95,000 + 104,500 + 76,950
= $781,850
= 800,000 * 0.19
= $152,000
= 650,750 * 0.19
= $123,643
= 850,000 * 0.19
= $161,500
= 960,000 * 0.15
= $144,000
= 300,000 * 0.15
= $45,000
= 152,000 + 123,643 + 161,500 + 144,000 + 45,000 + 81,708 + 73,999
=$781,850
= 3,775,000 * 0.176
= $146,080
= 1,037,500 * 0.176
= $443,520
= 3,775,000 + 1,037,500
= 4,812,500
= 664,400 + 182,600
= $847,000
= 830,000 * 0.176
= $146,080
= 2,520,000 * 0.176
= $443,520
= 830,000 + 2,520,000 + 1,462,500
= 4,812,500
= 146,080 + 443,520 + 257,400
= $847,000
= 125,000 * 0.176
= $22,000
= 818,750 * 0.176
= $144,100
= 102,500 * 0.176
= $18,040
= 416,250 * 0.176
= $73,260
2.
verification of the translation adjustment :-
= 1,773,000 * 0.17
= $301,410
= 416,250 * 0.176
= $73,260
= 375,000 * 0.18
= $67,500
= (301,410 + 73,260 - 67,500)
= $307,170
= 1,814,250 * 0.19
= $344,708
= 344,708 - 307,170
= $37,538
= 37,538 + 36,462
= $74,000
Balance sheet :- Translation Francs Rate U.S Cash 962,500 0.19= 962,500 * 0.19
= $182,875
Accounts receivable 660,000 0.19= 660,000 * 0.19
= $125,400
inventories 1,037,500 0.19= 1,037,500 * 0.19
= $197,125
Land 500,000 0.19= 500,000 * 0.19
= $95,000
Buildings(net) 550,000 0.19= 550,000 * 0.19
= $104,500
Equipment (net) 405,000 0.19= 405,000 * 0.19
= $76,950
Total assets 4,115,000= 182,875 + 125,400 + 197,125 + 95,000 + 104,500 + 76,950
= $781,850
Account payable 800,000 0.19= 800,000 * 0.19
= $152,000
short-term notes payable 650,750 0.19= 650,750 * 0.19
= $123,643
bonds payable 850,000 0.19= 850,000 * 0.19
= $161,500
Common stock 960,000 0.15= 960,000 * 0.15
= $144,000
Additional paid- in capital 300,000 0.15= 300,000 * 0.15
= $45,000
Retained earnings 554,250 $81,708 Cumulative transaction adjustment (credit) Total liabilities 4,115,000= 152,000 + 123,643 + 161,500 + 144,000 + 45,000 + 81,708 + 73,999
=$781,850
Income statement: Sales 3,775,000 0.176= 3,775,000 * 0.176
= $146,080
Closing inventories(at cost) 1,037,500 0.176= 1,037,500 * 0.176
= $443,520
Total= 3,775,000 + 1,037,500
= 4,812,500
= 664,400 + 182,600
= $847,000
opening inventories 830,000 0.176= 830,000 * 0.176
= $146,080
purchases 2,520,000 0.176= 2,520,000 * 0.176
= $443,520
Gross margin(balancing figure) Total= 830,000 + 2,520,000 + 1,462,500
= 4,812,500
= 146,080 + 443,520 + 257,400
= $847,000
Depreciation 125,000 0.176= 125,000 * 0.176
= $22,000
other expenses 818,750 0.176= 818,750 * 0.176
= $144,100
income tax expenses 102,500 0.176= 102,500 * 0.176
= $18,040
Net income 416,250 0.176= 416,250 * 0.176
= $73,260
Related Questions
drjack9650@gmail.com
Navigate
Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.