Here are two examples we used in CH 10. I have made a change on the...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Here are two examples we used in CH 10. I have made a change on the exchange rate on 1/1/2010 (from 0.50 to 0.55). Everything else remains the same. Please make necessary updates on the worksheet (put down your answers for blanks (1) to (14) with clear labels, such as (1), (2), etc.). (20 points) 1/1/2010: Subsidiary was formed; Ex. Rate was 0.50- 0.55. 1/1/2015: Exchange rate was 0.60 4/1/2015: Property was purchased; Ex. Rate was 0.62 4/15/2015: All the long-term debt were incurred; Ex.. Rate was 0.63. 10/1/2015: Dividends were declared; Ex. Rate was 0.67 12/31/2015: Exchange rate was 0.68 Avg. Rate for 2015: 0.64 Assumptions 1. Sales and inventory purchases ocurred evenly throughout the year 2. Common Stock and APIC have never changed since the recognition on 1/1/2000 3. Patent is fully amortized, hence no "patent" in balance sheet. Patent was acquired 1/1/2012, when Ex. Rate was 0.58 Current Rate Method Updated Exchange Updated USD CHF Exchange Rate Rate USD Sales 3,000,000 0.64 A 1,920,000 Cost of Goods Sold (2,000,000) 0.64 A (1,280,000) Gross Profit 1,000,000 n/a 640,000 Depreciation Expense (35,000) 0.64 A (22,400) Amortization Expense (25,000) 0.64 A (16,000) Other Expenses (110,000) 0.64 A (70,400) Income Before Taxes 830,000 n/a 531,200 Income Taxes (249,000) 0.64 A (159,360) Currency Exchange Gain/Loss n/a Net Income 581,000 n/a 371,840 Retained Earnings, 1/1 100,000 0.64 (given) 64,000 Net Income 581,000 n/a (above) 371,840 Dividends (150,000) 0.67 (100,500) Retained Earnings, 12/31 531,000 335,340 Assets CHF Exchange Rate USD Cash 121,000 0.68 82,280 Accounts Receivable 100,000 0.68 C 68,000 Inventory (evenly acquired this year) 450000 0.68 C 306,000 Property and Equipment 1,000,000 0.68 C 680,000 Accumulated Depreciation (120,000) 0.68 C (81,600) Total Assets 1,551,000 n/a 1,054,680 Liabilities and Equity Accounts Payable 500,000 0.68 340,000 Long-term Debt 200,000 0.68 136,000 Common Stock 100,000 0.50 H. (1) 50,000 (2) Additional PlC 220,000 0.50 H. (3) 110,000 (4) Retained Earnings 12/31 531,000 n/a (above) 335,340 OCI-Cumulative Trans. Adj. n/a plug-in 83,340 (5) (=Total Assets) Total Liabilities and Equity 1,551,000 n/a 1,054,680 Temporal Method Updated Exchange Rate Updated USD CHF Exchange Rate USD Sales 3,000,000 0.64 A 1,920,000 Cost of Goods Sold (2,000,000) 0.64 A (1,280,000) Gross Profit 1,000,000 n/a 640,000 Depreciation Expense (35,000) 0.62 (21,700) Amortization Expense (25,000) 0.58 H. (14,500) Other Expenses (110,000) 0.64 A (70,400) Income Before Taxes 830,000 n/a 533,400 Income Taxes (249,000) 0.64 A (159,360) Currency Exchange Gain/Loss n/a (plug-in) 10,340 (6) Net Income 581,000 n/a (below) 384,380 (7) Retained Earnings, 1/1 100,000 0.64 (given) 64,000 Net Income 581,000 n/a (plug-in) 384,380 (8) Dividends (150,000) 0.67 H (100,500) Retained Earnings, 12/31 531,000 n/a (below) 347,880 (9) Assets CHF Exchange Rate USD Cash 121,000 0.68 C 82,280 Accounts Receivable 100,000 0.68 68,000 Inventory (evenly acquired this year) 450000 0.64 A 288,000 Property and Equipment 1,000,000 0.62 H 620,000 Accumulated Depreciation (120,000) 0.62 (74,400) Total Assets 1,551,000 n/a 983,880 Liabilities and Equity Accounts Payable 500,000 0.68 C 340,000 Long-term Debt 200,000 0.68 136,000 50,000 (11) 110,000 (13) 347,880 (14) Common Stock 100,000 0.50 (10) Additional PIC 220,000 0.50 H. (12) Retained Earnings 12/31 531,000 n/a plug-in OCI-Cumulative Trans. Adj. n/a Total Liabilities and Equity 1,551,000 n/a (=Total Assets) 983,880 Here are two examples we used in CH 10. I have made a change on the exchange rate on 1/1/2010 (from 0.50 to 0.55). Everything else remains the same. Please make necessary updates on the worksheet (put down your answers for blanks (1) to (14) with clear labels, such as (1), (2), etc.). (20 points) 1/1/2010: Subsidiary was formed; Ex. Rate was 0.50- 0.55. 1/1/2015: Exchange rate was 0.60 4/1/2015: Property was purchased; Ex. Rate was 0.62 4/15/2015: All the long-term debt were incurred; Ex.. Rate was 0.63. 10/1/2015: Dividends were declared; Ex. Rate was 0.67 12/31/2015: Exchange rate was 0.68 Avg. Rate for 2015: 0.64 Assumptions 1. Sales and inventory purchases ocurred evenly throughout the year 2. Common Stock and APIC have never changed since the recognition on 1/1/2000 3. Patent is fully amortized, hence no "patent" in balance sheet. Patent was acquired 1/1/2012, when Ex. Rate was 0.58 Current Rate Method Updated Exchange Updated USD CHF Exchange Rate Rate USD Sales 3,000,000 0.64 A 1,920,000 Cost of Goods Sold (2,000,000) 0.64 A (1,280,000) Gross Profit 1,000,000 n/a 640,000 Depreciation Expense (35,000) 0.64 A (22,400) Amortization Expense (25,000) 0.64 A (16,000) Other Expenses (110,000) 0.64 A (70,400) Income Before Taxes 830,000 n/a 531,200 Income Taxes (249,000) 0.64 A (159,360) Currency Exchange Gain/Loss n/a Net Income 581,000 n/a 371,840 Retained Earnings, 1/1 100,000 0.64 (given) 64,000 Net Income 581,000 n/a (above) 371,840 Dividends (150,000) 0.67 (100,500) Retained Earnings, 12/31 531,000 335,340 Assets CHF Exchange Rate USD Cash 121,000 0.68 82,280 Accounts Receivable 100,000 0.68 C 68,000 Inventory (evenly acquired this year) 450000 0.68 C 306,000 Property and Equipment 1,000,000 0.68 C 680,000 Accumulated Depreciation (120,000) 0.68 C (81,600) Total Assets 1,551,000 n/a 1,054,680 Liabilities and Equity Accounts Payable 500,000 0.68 340,000 Long-term Debt 200,000 0.68 136,000 Common Stock 100,000 0.50 H. (1) 50,000 (2) Additional PlC 220,000 0.50 H. (3) 110,000 (4) Retained Earnings 12/31 531,000 n/a (above) 335,340 OCI-Cumulative Trans. Adj. n/a plug-in 83,340 (5) (=Total Assets) Total Liabilities and Equity 1,551,000 n/a 1,054,680 Temporal Method Updated Exchange Rate Updated USD CHF Exchange Rate USD Sales 3,000,000 0.64 A 1,920,000 Cost of Goods Sold (2,000,000) 0.64 A (1,280,000) Gross Profit 1,000,000 n/a 640,000 Depreciation Expense (35,000) 0.62 (21,700) Amortization Expense (25,000) 0.58 H. (14,500) Other Expenses (110,000) 0.64 A (70,400) Income Before Taxes 830,000 n/a 533,400 Income Taxes (249,000) 0.64 A (159,360) Currency Exchange Gain/Loss n/a (plug-in) 10,340 (6) Net Income 581,000 n/a (below) 384,380 (7) Retained Earnings, 1/1 100,000 0.64 (given) 64,000 Net Income 581,000 n/a (plug-in) 384,380 (8) Dividends (150,000) 0.67 H (100,500) Retained Earnings, 12/31 531,000 n/a (below) 347,880 (9) Assets CHF Exchange Rate USD Cash 121,000 0.68 C 82,280 Accounts Receivable 100,000 0.68 68,000 Inventory (evenly acquired this year) 450000 0.64 A 288,000 Property and Equipment 1,000,000 0.62 H 620,000 Accumulated Depreciation (120,000) 0.62 (74,400) Total Assets 1,551,000 n/a 983,880 Liabilities and Equity Accounts Payable 500,000 0.68 C 340,000 Long-term Debt 200,000 0.68 136,000 50,000 (11) 110,000 (13) 347,880 (14) Common Stock 100,000 0.50 (10) Additional PIC 220,000 0.50 H. (12) Retained Earnings 12/31 531,000 n/a plug-in OCI-Cumulative Trans. Adj. n/a Total Liabilities and Equity 1,551,000 n/a (=Total Assets) 983,880 Here are two examples we used in CH 10. I have made a change on the exchange rate on 1/1/2010 (from 0.50 to 0.55). Everything else remains the same. Please make necessary updates on the worksheet (put down your answers for blanks (1) to (14) with clear labels, such as (1), (2), etc.). (20 points) 1/1/2010: Subsidiary was formed; Ex. Rate was 0.50- 0.55. 1/1/2015: Exchange rate was 0.60 4/1/2015: Property was purchased; Ex. Rate was 0.62 4/15/2015: All the long-term debt were incurred; Ex.. Rate was 0.63. 10/1/2015: Dividends were declared; Ex. Rate was 0.67 12/31/2015: Exchange rate was 0.68 Avg. Rate for 2015: 0.64 Assumptions 1. Sales and inventory purchases ocurred evenly throughout the year 2. Common Stock and APIC have never changed since the recognition on 1/1/2000 3. Patent is fully amortized, hence no "patent" in balance sheet. Patent was acquired 1/1/2012, when Ex. Rate was 0.58 Current Rate Method Updated Exchange Updated USD CHF Exchange Rate Rate USD Sales 3,000,000 0.64 A 1,920,000 Cost of Goods Sold (2,000,000) 0.64 A (1,280,000) Gross Profit 1,000,000 n/a 640,000 Depreciation Expense (35,000) 0.64 A (22,400) Amortization Expense (25,000) 0.64 A (16,000) Other Expenses (110,000) 0.64 A (70,400) Income Before Taxes 830,000 n/a 531,200 Income Taxes (249,000) 0.64 A (159,360) Currency Exchange Gain/Loss n/a Net Income 581,000 n/a 371,840 Retained Earnings, 1/1 100,000 0.64 (given) 64,000 Net Income 581,000 n/a (above) 371,840 Dividends (150,000) 0.67 (100,500) Retained Earnings, 12/31 531,000 335,340 Assets CHF Exchange Rate USD Cash 121,000 0.68 82,280 Accounts Receivable 100,000 0.68 C 68,000 Inventory (evenly acquired this year) 450000 0.68 C 306,000 Property and Equipment 1,000,000 0.68 C 680,000 Accumulated Depreciation (120,000) 0.68 C (81,600) Total Assets 1,551,000 n/a 1,054,680 Liabilities and Equity Accounts Payable 500,000 0.68 340,000 Long-term Debt 200,000 0.68 136,000 Common Stock 100,000 0.50 H. (1) 50,000 (2) Additional PlC 220,000 0.50 H. (3) 110,000 (4) Retained Earnings 12/31 531,000 n/a (above) 335,340 OCI-Cumulative Trans. Adj. n/a plug-in 83,340 (5) (=Total Assets) Total Liabilities and Equity 1,551,000 n/a 1,054,680 Temporal Method Updated Exchange Rate Updated USD CHF Exchange Rate USD Sales 3,000,000 0.64 A 1,920,000 Cost of Goods Sold (2,000,000) 0.64 A (1,280,000) Gross Profit 1,000,000 n/a 640,000 Depreciation Expense (35,000) 0.62 (21,700) Amortization Expense (25,000) 0.58 H. (14,500) Other Expenses (110,000) 0.64 A (70,400) Income Before Taxes 830,000 n/a 533,400 Income Taxes (249,000) 0.64 A (159,360) Currency Exchange Gain/Loss n/a (plug-in) 10,340 (6) Net Income 581,000 n/a (below) 384,380 (7) Retained Earnings, 1/1 100,000 0.64 (given) 64,000 Net Income 581,000 n/a (plug-in) 384,380 (8) Dividends (150,000) 0.67 H (100,500) Retained Earnings, 12/31 531,000 n/a (below) 347,880 (9) Assets CHF Exchange Rate USD Cash 121,000 0.68 C 82,280 Accounts Receivable 100,000 0.68 68,000 Inventory (evenly acquired this year) 450000 0.64 A 288,000 Property and Equipment 1,000,000 0.62 H 620,000 Accumulated Depreciation (120,000) 0.62 (74,400) Total Assets 1,551,000 n/a 983,880 Liabilities and Equity Accounts Payable 500,000 0.68 C 340,000 Long-term Debt 200,000 0.68 136,000 50,000 (11) 110,000 (13) 347,880 (14) Common Stock 100,000 0.50 (10) Additional PIC 220,000 0.50 H. (12) Retained Earnings 12/31 531,000 n/a plug-in OCI-Cumulative Trans. Adj. n/a Total Liabilities and Equity 1,551,000 n/a (=Total Assets) 983,880 Here are two examples we used in CH 10. I have made a change on the exchange rate on 1/1/2010 (from 0.50 to 0.55). Everything else remains the same. Please make necessary updates on the worksheet (put down your answers for blanks (1) to (14) with clear labels, such as (1), (2), etc.). (20 points) 1/1/2010: Subsidiary was formed; Ex. Rate was 0.50- 0.55. 1/1/2015: Exchange rate was 0.60 4/1/2015: Property was purchased; Ex. Rate was 0.62 4/15/2015: All the long-term debt were incurred; Ex.. Rate was 0.63. 10/1/2015: Dividends were declared; Ex. Rate was 0.67 12/31/2015: Exchange rate was 0.68 Avg. Rate for 2015: 0.64 Assumptions 1. Sales and inventory purchases ocurred evenly throughout the year 2. Common Stock and APIC have never changed since the recognition on 1/1/2000 3. Patent is fully amortized, hence no "patent" in balance sheet. Patent was acquired 1/1/2012, when Ex. Rate was 0.58 Current Rate Method Updated Exchange Updated USD CHF Exchange Rate Rate USD Sales 3,000,000 0.64 A 1,920,000 Cost of Goods Sold (2,000,000) 0.64 A (1,280,000) Gross Profit 1,000,000 n/a 640,000 Depreciation Expense (35,000) 0.64 A (22,400) Amortization Expense (25,000) 0.64 A (16,000) Other Expenses (110,000) 0.64 A (70,400) Income Before Taxes 830,000 n/a 531,200 Income Taxes (249,000) 0.64 A (159,360) Currency Exchange Gain/Loss n/a Net Income 581,000 n/a 371,840 Retained Earnings, 1/1 100,000 0.64 (given) 64,000 Net Income 581,000 n/a (above) 371,840 Dividends (150,000) 0.67 (100,500) Retained Earnings, 12/31 531,000 335,340 Assets CHF Exchange Rate USD Cash 121,000 0.68 82,280 Accounts Receivable 100,000 0.68 C 68,000 Inventory (evenly acquired this year) 450000 0.68 C 306,000 Property and Equipment 1,000,000 0.68 C 680,000 Accumulated Depreciation (120,000) 0.68 C (81,600) Total Assets 1,551,000 n/a 1,054,680 Liabilities and Equity Accounts Payable 500,000 0.68 340,000 Long-term Debt 200,000 0.68 136,000 Common Stock 100,000 0.50 H. (1) 50,000 (2) Additional PlC 220,000 0.50 H. (3) 110,000 (4) Retained Earnings 12/31 531,000 n/a (above) 335,340 OCI-Cumulative Trans. Adj. n/a plug-in 83,340 (5) (=Total Assets) Total Liabilities and Equity 1,551,000 n/a 1,054,680 Temporal Method Updated Exchange Rate Updated USD CHF Exchange Rate USD Sales 3,000,000 0.64 A 1,920,000 Cost of Goods Sold (2,000,000) 0.64 A (1,280,000) Gross Profit 1,000,000 n/a 640,000 Depreciation Expense (35,000) 0.62 (21,700) Amortization Expense (25,000) 0.58 H. (14,500) Other Expenses (110,000) 0.64 A (70,400) Income Before Taxes 830,000 n/a 533,400 Income Taxes (249,000) 0.64 A (159,360) Currency Exchange Gain/Loss n/a (plug-in) 10,340 (6) Net Income 581,000 n/a (below) 384,380 (7) Retained Earnings, 1/1 100,000 0.64 (given) 64,000 Net Income 581,000 n/a (plug-in) 384,380 (8) Dividends (150,000) 0.67 H (100,500) Retained Earnings, 12/31 531,000 n/a (below) 347,880 (9) Assets CHF Exchange Rate USD Cash 121,000 0.68 C 82,280 Accounts Receivable 100,000 0.68 68,000 Inventory (evenly acquired this year) 450000 0.64 A 288,000 Property and Equipment 1,000,000 0.62 H 620,000 Accumulated Depreciation (120,000) 0.62 (74,400) Total Assets 1,551,000 n/a 983,880 Liabilities and Equity Accounts Payable 500,000 0.68 C 340,000 Long-term Debt 200,000 0.68 136,000 50,000 (11) 110,000 (13) 347,880 (14) Common Stock 100,000 0.50 (10) Additional PIC 220,000 0.50 H. (12) Retained Earnings 12/31 531,000 n/a plug-in OCI-Cumulative Trans. Adj. n/a Total Liabilities and Equity 1,551,000 n/a (=Total Assets) 983,880 Here are two examples we used in CH 10. I have made a change on the exchange rate on 1/1/2010 (from 0.50 to 0.55). Everything else remains the same. Please make necessary updates on the worksheet (put down your answers for blanks (1) to (14) with clear labels, such as (1), (2), etc.). (20 points) 1/1/2010: Subsidiary was formed; Ex. Rate was 0.50- 0.55. 1/1/2015: Exchange rate was 0.60 4/1/2015: Property was purchased; Ex. Rate was 0.62 4/15/2015: All the long-term debt were incurred; Ex.. Rate was 0.63. 10/1/2015: Dividends were declared; Ex. Rate was 0.67 12/31/2015: Exchange rate was 0.68 Avg. Rate for 2015: 0.64 Assumptions 1. Sales and inventory purchases ocurred evenly throughout the year 2. Common Stock and APIC have never changed since the recognition on 1/1/2000 3. Patent is fully amortized, hence no "patent" in balance sheet. Patent was acquired 1/1/2012, when Ex. Rate was 0.58 Current Rate Method Updated Exchange Updated USD CHF Exchange Rate Rate USD Sales 3,000,000 0.64 A 1,920,000 Cost of Goods Sold (2,000,000) 0.64 A (1,280,000) Gross Profit 1,000,000 n/a 640,000 Depreciation Expense (35,000) 0.64 A (22,400) Amortization Expense (25,000) 0.64 A (16,000) Other Expenses (110,000) 0.64 A (70,400) Income Before Taxes 830,000 n/a 531,200 Income Taxes (249,000) 0.64 A (159,360) Currency Exchange Gain/Loss n/a Net Income 581,000 n/a 371,840 Retained Earnings, 1/1 100,000 0.64 (given) 64,000 Net Income 581,000 n/a (above) 371,840 Dividends (150,000) 0.67 (100,500) Retained Earnings, 12/31 531,000 335,340 Assets CHF Exchange Rate USD Cash 121,000 0.68 82,280 Accounts Receivable 100,000 0.68 C 68,000 Inventory (evenly acquired this year) 450000 0.68 C 306,000 Property and Equipment 1,000,000 0.68 C 680,000 Accumulated Depreciation (120,000) 0.68 C (81,600) Total Assets 1,551,000 n/a 1,054,680 Liabilities and Equity Accounts Payable 500,000 0.68 340,000 Long-term Debt 200,000 0.68 136,000 Common Stock 100,000 0.50 H. (1) 50,000 (2) Additional PlC 220,000 0.50 H. (3) 110,000 (4) Retained Earnings 12/31 531,000 n/a (above) 335,340 OCI-Cumulative Trans. Adj. n/a plug-in 83,340 (5) (=Total Assets) Total Liabilities and Equity 1,551,000 n/a 1,054,680 Temporal Method Updated Exchange Rate Updated USD CHF Exchange Rate USD Sales 3,000,000 0.64 A 1,920,000 Cost of Goods Sold (2,000,000) 0.64 A (1,280,000) Gross Profit 1,000,000 n/a 640,000 Depreciation Expense (35,000) 0.62 (21,700) Amortization Expense (25,000) 0.58 H. (14,500) Other Expenses (110,000) 0.64 A (70,400) Income Before Taxes 830,000 n/a 533,400 Income Taxes (249,000) 0.64 A (159,360) Currency Exchange Gain/Loss n/a (plug-in) 10,340 (6) Net Income 581,000 n/a (below) 384,380 (7) Retained Earnings, 1/1 100,000 0.64 (given) 64,000 Net Income 581,000 n/a (plug-in) 384,380 (8) Dividends (150,000) 0.67 H (100,500) Retained Earnings, 12/31 531,000 n/a (below) 347,880 (9) Assets CHF Exchange Rate USD Cash 121,000 0.68 C 82,280 Accounts Receivable 100,000 0.68 68,000 Inventory (evenly acquired this year) 450000 0.64 A 288,000 Property and Equipment 1,000,000 0.62 H 620,000 Accumulated Depreciation (120,000) 0.62 (74,400) Total Assets 1,551,000 n/a 983,880 Liabilities and Equity Accounts Payable 500,000 0.68 C 340,000 Long-term Debt 200,000 0.68 136,000 50,000 (11) 110,000 (13) 347,880 (14) Common Stock 100,000 0.50 (10) Additional PIC 220,000 0.50 H. (12) Retained Earnings 12/31 531,000 n/a plug-in OCI-Cumulative Trans. Adj. n/a Total Liabilities and Equity 1,551,000 n/a (=Total Assets) 983,880 Here are two examples we used in CH 10. I have made a change on the exchange rate on 1/1/2010 (from 0.50 to 0.55). Everything else remains the same. Please make necessary updates on the worksheet (put down your answers for blanks (1) to (14) with clear labels, such as (1), (2), etc.). (20 points) 1/1/2010: Subsidiary was formed; Ex. Rate was 0.50- 0.55. 1/1/2015: Exchange rate was 0.60 4/1/2015: Property was purchased; Ex. Rate was 0.62 4/15/2015: All the long-term debt were incurred; Ex.. Rate was 0.63. 10/1/2015: Dividends were declared; Ex. Rate was 0.67 12/31/2015: Exchange rate was 0.68 Avg. Rate for 2015: 0.64 Assumptions 1. Sales and inventory purchases ocurred evenly throughout the year 2. Common Stock and APIC have never changed since the recognition on 1/1/2000 3. Patent is fully amortized, hence no "patent" in balance sheet. Patent was acquired 1/1/2012, when Ex. Rate was 0.58 Current Rate Method Updated Exchange Updated USD CHF Exchange Rate Rate USD Sales 3,000,000 0.64 A 1,920,000 Cost of Goods Sold (2,000,000) 0.64 A (1,280,000) Gross Profit 1,000,000 n/a 640,000 Depreciation Expense (35,000) 0.64 A (22,400) Amortization Expense (25,000) 0.64 A (16,000) Other Expenses (110,000) 0.64 A (70,400) Income Before Taxes 830,000 n/a 531,200 Income Taxes (249,000) 0.64 A (159,360) Currency Exchange Gain/Loss n/a Net Income 581,000 n/a 371,840 Retained Earnings, 1/1 100,000 0.64 (given) 64,000 Net Income 581,000 n/a (above) 371,840 Dividends (150,000) 0.67 (100,500) Retained Earnings, 12/31 531,000 335,340 Assets CHF Exchange Rate USD Cash 121,000 0.68 82,280 Accounts Receivable 100,000 0.68 C 68,000 Inventory (evenly acquired this year) 450000 0.68 C 306,000 Property and Equipment 1,000,000 0.68 C 680,000 Accumulated Depreciation (120,000) 0.68 C (81,600) Total Assets 1,551,000 n/a 1,054,680 Liabilities and Equity Accounts Payable 500,000 0.68 340,000 Long-term Debt 200,000 0.68 136,000 Common Stock 100,000 0.50 H. (1) 50,000 (2) Additional PlC 220,000 0.50 H. (3) 110,000 (4) Retained Earnings 12/31 531,000 n/a (above) 335,340 OCI-Cumulative Trans. Adj. n/a plug-in 83,340 (5) (=Total Assets) Total Liabilities and Equity 1,551,000 n/a 1,054,680 Temporal Method Updated Exchange Rate Updated USD CHF Exchange Rate USD Sales 3,000,000 0.64 A 1,920,000 Cost of Goods Sold (2,000,000) 0.64 A (1,280,000) Gross Profit 1,000,000 n/a 640,000 Depreciation Expense (35,000) 0.62 (21,700) Amortization Expense (25,000) 0.58 H. (14,500) Other Expenses (110,000) 0.64 A (70,400) Income Before Taxes 830,000 n/a 533,400 Income Taxes (249,000) 0.64 A (159,360) Currency Exchange Gain/Loss n/a (plug-in) 10,340 (6) Net Income 581,000 n/a (below) 384,380 (7) Retained Earnings, 1/1 100,000 0.64 (given) 64,000 Net Income 581,000 n/a (plug-in) 384,380 (8) Dividends (150,000) 0.67 H (100,500) Retained Earnings, 12/31 531,000 n/a (below) 347,880 (9) Assets CHF Exchange Rate USD Cash 121,000 0.68 C 82,280 Accounts Receivable 100,000 0.68 68,000 Inventory (evenly acquired this year) 450000 0.64 A 288,000 Property and Equipment 1,000,000 0.62 H 620,000 Accumulated Depreciation (120,000) 0.62 (74,400) Total Assets 1,551,000 n/a 983,880 Liabilities and Equity Accounts Payable 500,000 0.68 C 340,000 Long-term Debt 200,000 0.68 136,000 50,000 (11) 110,000 (13) 347,880 (14) Common Stock 100,000 0.50 (10) Additional PIC 220,000 0.50 H. (12) Retained Earnings 12/31 531,000 n/a plug-in OCI-Cumulative Trans. Adj. n/a Total Liabilities and Equity 1,551,000 n/a (=Total Assets) 983,880 Here are two examples we used in CH 10. I have made a change on the exchange rate on 1/1/2010 (from 0.50 to 0.55). Everything else remains the same. Please make necessary updates on the worksheet (put down your answers for blanks (1) to (14) with clear labels, such as (1), (2), etc.). (20 points) 1/1/2010: Subsidiary was formed; Ex. Rate was 0.50- 0.55. 1/1/2015: Exchange rate was 0.60 4/1/2015: Property was purchased; Ex. Rate was 0.62 4/15/2015: All the long-term debt were incurred; Ex.. Rate was 0.63. 10/1/2015: Dividends were declared; Ex. Rate was 0.67 12/31/2015: Exchange rate was 0.68 Avg. Rate for 2015: 0.64 Assumptions 1. Sales and inventory purchases ocurred evenly throughout the year 2. Common Stock and APIC have never changed since the recognition on 1/1/2000 3. Patent is fully amortized, hence no "patent" in balance sheet. Patent was acquired 1/1/2012, when Ex. Rate was 0.58 Current Rate Method Updated Exchange Updated USD CHF Exchange Rate Rate USD Sales 3,000,000 0.64 A 1,920,000 Cost of Goods Sold (2,000,000) 0.64 A (1,280,000) Gross Profit 1,000,000 n/a 640,000 Depreciation Expense (35,000) 0.64 A (22,400) Amortization Expense (25,000) 0.64 A (16,000) Other Expenses (110,000) 0.64 A (70,400) Income Before Taxes 830,000 n/a 531,200 Income Taxes (249,000) 0.64 A (159,360) Currency Exchange Gain/Loss n/a Net Income 581,000 n/a 371,840 Retained Earnings, 1/1 100,000 0.64 (given) 64,000 Net Income 581,000 n/a (above) 371,840 Dividends (150,000) 0.67 (100,500) Retained Earnings, 12/31 531,000 335,340 Assets CHF Exchange Rate USD Cash 121,000 0.68 82,280 Accounts Receivable 100,000 0.68 C 68,000 Inventory (evenly acquired this year) 450000 0.68 C 306,000 Property and Equipment 1,000,000 0.68 C 680,000 Accumulated Depreciation (120,000) 0.68 C (81,600) Total Assets 1,551,000 n/a 1,054,680 Liabilities and Equity Accounts Payable 500,000 0.68 340,000 Long-term Debt 200,000 0.68 136,000 Common Stock 100,000 0.50 H. (1) 50,000 (2) Additional PlC 220,000 0.50 H. (3) 110,000 (4) Retained Earnings 12/31 531,000 n/a (above) 335,340 OCI-Cumulative Trans. Adj. n/a plug-in 83,340 (5) (=Total Assets) Total Liabilities and Equity 1,551,000 n/a 1,054,680 Temporal Method Updated Exchange Rate Updated USD CHF Exchange Rate USD Sales 3,000,000 0.64 A 1,920,000 Cost of Goods Sold (2,000,000) 0.64 A (1,280,000) Gross Profit 1,000,000 n/a 640,000 Depreciation Expense (35,000) 0.62 (21,700) Amortization Expense (25,000) 0.58 H. (14,500) Other Expenses (110,000) 0.64 A (70,400) Income Before Taxes 830,000 n/a 533,400 Income Taxes (249,000) 0.64 A (159,360) Currency Exchange Gain/Loss n/a (plug-in) 10,340 (6) Net Income 581,000 n/a (below) 384,380 (7) Retained Earnings, 1/1 100,000 0.64 (given) 64,000 Net Income 581,000 n/a (plug-in) 384,380 (8) Dividends (150,000) 0.67 H (100,500) Retained Earnings, 12/31 531,000 n/a (below) 347,880 (9) Assets CHF Exchange Rate USD Cash 121,000 0.68 C 82,280 Accounts Receivable 100,000 0.68 68,000 Inventory (evenly acquired this year) 450000 0.64 A 288,000 Property and Equipment 1,000,000 0.62 H 620,000 Accumulated Depreciation (120,000) 0.62 (74,400) Total Assets 1,551,000 n/a 983,880 Liabilities and Equity Accounts Payable 500,000 0.68 C 340,000 Long-term Debt 200,000 0.68 136,000 50,000 (11) 110,000 (13) 347,880 (14) Common Stock 100,000 0.50 (10) Additional PIC 220,000 0.50 H. (12) Retained Earnings 12/31 531,000 n/a plug-in OCI-Cumulative Trans. Adj. n/a Total Liabilities and Equity 1,551,000 n/a (=Total Assets) 983,880 Here are two examples we used in CH 10. I have made a change on the exchange rate on 1/1/2010 (from 0.50 to 0.55). Everything else remains the same. Please make necessary updates on the worksheet (put down your answers for blanks (1) to (14) with clear labels, such as (1), (2), etc.). (20 points) 1/1/2010: Subsidiary was formed; Ex. Rate was 0.50- 0.55. 1/1/2015: Exchange rate was 0.60 4/1/2015: Property was purchased; Ex. Rate was 0.62 4/15/2015: All the long-term debt were incurred; Ex.. Rate was 0.63. 10/1/2015: Dividends were declared; Ex. Rate was 0.67 12/31/2015: Exchange rate was 0.68 Avg. Rate for 2015: 0.64 Assumptions 1. Sales and inventory purchases ocurred evenly throughout the year 2. Common Stock and APIC have never changed since the recognition on 1/1/2000 3. Patent is fully amortized, hence no "patent" in balance sheet. Patent was acquired 1/1/2012, when Ex. Rate was 0.58 Current Rate Method Updated Exchange Updated USD CHF Exchange Rate Rate USD Sales 3,000,000 0.64 A 1,920,000 Cost of Goods Sold (2,000,000) 0.64 A (1,280,000) Gross Profit 1,000,000 n/a 640,000 Depreciation Expense (35,000) 0.64 A (22,400) Amortization Expense (25,000) 0.64 A (16,000) Other Expenses (110,000) 0.64 A (70,400) Income Before Taxes 830,000 n/a 531,200 Income Taxes (249,000) 0.64 A (159,360) Currency Exchange Gain/Loss n/a Net Income 581,000 n/a 371,840 Retained Earnings, 1/1 100,000 0.64 (given) 64,000 Net Income 581,000 n/a (above) 371,840 Dividends (150,000) 0.67 (100,500) Retained Earnings, 12/31 531,000 335,340 Assets CHF Exchange Rate USD Cash 121,000 0.68 82,280 Accounts Receivable 100,000 0.68 C 68,000 Inventory (evenly acquired this year) 450000 0.68 C 306,000 Property and Equipment 1,000,000 0.68 C 680,000 Accumulated Depreciation (120,000) 0.68 C (81,600) Total Assets 1,551,000 n/a 1,054,680 Liabilities and Equity Accounts Payable 500,000 0.68 340,000 Long-term Debt 200,000 0.68 136,000 Common Stock 100,000 0.50 H. (1) 50,000 (2) Additional PlC 220,000 0.50 H. (3) 110,000 (4) Retained Earnings 12/31 531,000 n/a (above) 335,340 OCI-Cumulative Trans. Adj. n/a plug-in 83,340 (5) (=Total Assets) Total Liabilities and Equity 1,551,000 n/a 1,054,680 Temporal Method Updated Exchange Rate Updated USD CHF Exchange Rate USD Sales 3,000,000 0.64 A 1,920,000 Cost of Goods Sold (2,000,000) 0.64 A (1,280,000) Gross Profit 1,000,000 n/a 640,000 Depreciation Expense (35,000) 0.62 (21,700) Amortization Expense (25,000) 0.58 H. (14,500) Other Expenses (110,000) 0.64 A (70,400) Income Before Taxes 830,000 n/a 533,400 Income Taxes (249,000) 0.64 A (159,360) Currency Exchange Gain/Loss n/a (plug-in) 10,340 (6) Net Income 581,000 n/a (below) 384,380 (7) Retained Earnings, 1/1 100,000 0.64 (given) 64,000 Net Income 581,000 n/a (plug-in) 384,380 (8) Dividends (150,000) 0.67 H (100,500) Retained Earnings, 12/31 531,000 n/a (below) 347,880 (9) Assets CHF Exchange Rate USD Cash 121,000 0.68 C 82,280 Accounts Receivable 100,000 0.68 68,000 Inventory (evenly acquired this year) 450000 0.64 A 288,000 Property and Equipment 1,000,000 0.62 H 620,000 Accumulated Depreciation (120,000) 0.62 (74,400) Total Assets 1,551,000 n/a 983,880 Liabilities and Equity Accounts Payable 500,000 0.68 C 340,000 Long-term Debt 200,000 0.68 136,000 50,000 (11) 110,000 (13) 347,880 (14) Common Stock 100,000 0.50 (10) Additional PIC 220,000 0.50 H. (12) Retained Earnings 12/31 531,000 n/a plug-in OCI-Cumulative Trans. Adj. n/a Total Liabilities and Equity 1,551,000 n/a (=Total Assets) 983,880 Here are two examples we used in CH 10. I have made a change on the exchange rate on 1/1/2010 (from 0.50 to 0.55). Everything else remains the same. Please make necessary updates on the worksheet (put down your answers for blanks (1) to (14) with clear labels, such as (1), (2), etc.). (20 points) 1/1/2010: Subsidiary was formed; Ex. Rate was 0.50- 0.55. 1/1/2015: Exchange rate was 0.60 4/1/2015: Property was purchased; Ex. Rate was 0.62 4/15/2015: All the long-term debt were incurred; Ex.. Rate was 0.63. 10/1/2015: Dividends were declared; Ex. Rate was 0.67 12/31/2015: Exchange rate was 0.68 Avg. Rate for 2015: 0.64 Assumptions 1. Sales and inventory purchases ocurred evenly throughout the year 2. Common Stock and APIC have never changed since the recognition on 1/1/2000 3. Patent is fully amortized, hence no "patent" in balance sheet. Patent was acquired 1/1/2012, when Ex. Rate was 0.58 Current Rate Method Updated Exchange Updated USD CHF Exchange Rate Rate USD Sales 3,000,000 0.64 A 1,920,000 Cost of Goods Sold (2,000,000) 0.64 A (1,280,000) Gross Profit 1,000,000 n/a 640,000 Depreciation Expense (35,000) 0.64 A (22,400) Amortization Expense (25,000) 0.64 A (16,000) Other Expenses (110,000) 0.64 A (70,400) Income Before Taxes 830,000 n/a 531,200 Income Taxes (249,000) 0.64 A (159,360) Currency Exchange Gain/Loss n/a Net Income 581,000 n/a 371,840 Retained Earnings, 1/1 100,000 0.64 (given) 64,000 Net Income 581,000 n/a (above) 371,840 Dividends (150,000) 0.67 (100,500) Retained Earnings, 12/31 531,000 335,340 Assets CHF Exchange Rate USD Cash 121,000 0.68 82,280 Accounts Receivable 100,000 0.68 C 68,000 Inventory (evenly acquired this year) 450000 0.68 C 306,000 Property and Equipment 1,000,000 0.68 C 680,000 Accumulated Depreciation (120,000) 0.68 C (81,600) Total Assets 1,551,000 n/a 1,054,680 Liabilities and Equity Accounts Payable 500,000 0.68 340,000 Long-term Debt 200,000 0.68 136,000 Common Stock 100,000 0.50 H. (1) 50,000 (2) Additional PlC 220,000 0.50 H. (3) 110,000 (4) Retained Earnings 12/31 531,000 n/a (above) 335,340 OCI-Cumulative Trans. Adj. n/a plug-in 83,340 (5) (=Total Assets) Total Liabilities and Equity 1,551,000 n/a 1,054,680 Temporal Method Updated Exchange Rate Updated USD CHF Exchange Rate USD Sales 3,000,000 0.64 A 1,920,000 Cost of Goods Sold (2,000,000) 0.64 A (1,280,000) Gross Profit 1,000,000 n/a 640,000 Depreciation Expense (35,000) 0.62 (21,700) Amortization Expense (25,000) 0.58 H. (14,500) Other Expenses (110,000) 0.64 A (70,400) Income Before Taxes 830,000 n/a 533,400 Income Taxes (249,000) 0.64 A (159,360) Currency Exchange Gain/Loss n/a (plug-in) 10,340 (6) Net Income 581,000 n/a (below) 384,380 (7) Retained Earnings, 1/1 100,000 0.64 (given) 64,000 Net Income 581,000 n/a (plug-in) 384,380 (8) Dividends (150,000) 0.67 H (100,500) Retained Earnings, 12/31 531,000 n/a (below) 347,880 (9) Assets CHF Exchange Rate USD Cash 121,000 0.68 C 82,280 Accounts Receivable 100,000 0.68 68,000 Inventory (evenly acquired this year) 450000 0.64 A 288,000 Property and Equipment 1,000,000 0.62 H 620,000 Accumulated Depreciation (120,000) 0.62 (74,400) Total Assets 1,551,000 n/a 983,880 Liabilities and Equity Accounts Payable 500,000 0.68 C 340,000 Long-term Debt 200,000 0.68 136,000 50,000 (11) 110,000 (13) 347,880 (14) Common Stock 100,000 0.50 (10) Additional PIC 220,000 0.50 H. (12) Retained Earnings 12/31 531,000 n/a plug-in OCI-Cumulative Trans. Adj. n/a Total Liabilities and Equity 1,551,000 n/a (=Total Assets) 983,880 Here are two examples we used in CH 10. I have made a change on the exchange rate on 1/1/2010 (from 0.50 to 0.55). Everything else remains the same. Please make necessary updates on the worksheet (put down your answers for blanks (1) to (14) with clear labels, such as (1), (2), etc.). (20 points) 1/1/2010: Subsidiary was formed; Ex. Rate was 0.50- 0.55. 1/1/2015: Exchange rate was 0.60 4/1/2015: Property was purchased; Ex. Rate was 0.62 4/15/2015: All the long-term debt were incurred; Ex.. Rate was 0.63. 10/1/2015: Dividends were declared; Ex. Rate was 0.67 12/31/2015: Exchange rate was 0.68 Avg. Rate for 2015: 0.64 Assumptions 1. Sales and inventory purchases ocurred evenly throughout the year 2. Common Stock and APIC have never changed since the recognition on 1/1/2000 3. Patent is fully amortized, hence no "patent" in balance sheet. Patent was acquired 1/1/2012, when Ex. Rate was 0.58 Current Rate Method Updated Exchange Updated USD CHF Exchange Rate Rate USD Sales 3,000,000 0.64 A 1,920,000 Cost of Goods Sold (2,000,000) 0.64 A (1,280,000) Gross Profit 1,000,000 n/a 640,000 Depreciation Expense (35,000) 0.64 A (22,400) Amortization Expense (25,000) 0.64 A (16,000) Other Expenses (110,000) 0.64 A (70,400) Income Before Taxes 830,000 n/a 531,200 Income Taxes (249,000) 0.64 A (159,360) Currency Exchange Gain/Loss n/a Net Income 581,000 n/a 371,840 Retained Earnings, 1/1 100,000 0.64 (given) 64,000 Net Income 581,000 n/a (above) 371,840 Dividends (150,000) 0.67 (100,500) Retained Earnings, 12/31 531,000 335,340 Assets CHF Exchange Rate USD Cash 121,000 0.68 82,280 Accounts Receivable 100,000 0.68 C 68,000 Inventory (evenly acquired this year) 450000 0.68 C 306,000 Property and Equipment 1,000,000 0.68 C 680,000 Accumulated Depreciation (120,000) 0.68 C (81,600) Total Assets 1,551,000 n/a 1,054,680 Liabilities and Equity Accounts Payable 500,000 0.68 340,000 Long-term Debt 200,000 0.68 136,000 Common Stock 100,000 0.50 H. (1) 50,000 (2) Additional PlC 220,000 0.50 H. (3) 110,000 (4) Retained Earnings 12/31 531,000 n/a (above) 335,340 OCI-Cumulative Trans. Adj. n/a plug-in 83,340 (5) (=Total Assets) Total Liabilities and Equity 1,551,000 n/a 1,054,680 Temporal Method Updated Exchange Rate Updated USD CHF Exchange Rate USD Sales 3,000,000 0.64 A 1,920,000 Cost of Goods Sold (2,000,000) 0.64 A (1,280,000) Gross Profit 1,000,000 n/a 640,000 Depreciation Expense (35,000) 0.62 (21,700) Amortization Expense (25,000) 0.58 H. (14,500) Other Expenses (110,000) 0.64 A (70,400) Income Before Taxes 830,000 n/a 533,400 Income Taxes (249,000) 0.64 A (159,360) Currency Exchange Gain/Loss n/a (plug-in) 10,340 (6) Net Income 581,000 n/a (below) 384,380 (7) Retained Earnings, 1/1 100,000 0.64 (given) 64,000 Net Income 581,000 n/a (plug-in) 384,380 (8) Dividends (150,000) 0.67 H (100,500) Retained Earnings, 12/31 531,000 n/a (below) 347,880 (9) Assets CHF Exchange Rate USD Cash 121,000 0.68 C 82,280 Accounts Receivable 100,000 0.68 68,000 Inventory (evenly acquired this year) 450000 0.64 A 288,000 Property and Equipment 1,000,000 0.62 H 620,000 Accumulated Depreciation (120,000) 0.62 (74,400) Total Assets 1,551,000 n/a 983,880 Liabilities and Equity Accounts Payable 500,000 0.68 C 340,000 Long-term Debt 200,000 0.68 136,000 50,000 (11) 110,000 (13) 347,880 (14) Common Stock 100,000 0.50 (10) Additional PIC 220,000 0.50 H. (12) Retained Earnings 12/31 531,000 n/a plug-in OCI-Cumulative Trans. Adj. n/a Total Liabilities and Equity 1,551,000 n/a (=Total Assets) 983,880
Expert Answer:
Answer rating: 100% (QA)
1 055 2 055 3 55000 4 121000 5 67340 6 5660 7 368380 8 368380 9 331880 10 055 11 55000 12 055 13 121... View the full answer
Related Book For
Accounting Information Systems The Processes and Controls
ISBN: 978-1118162309
2nd edition
Authors: Leslie Turner, Andrea Weickgenannt
Posted Date:
Students also viewed these accounting questions
-
Inventory and cost of goods sold information for Lafleche Inc. is provided below: Required: a. Calculate the inventory turnover ratio and average number of days in inventory under the two cost...
-
Suppose you are buying a car of $26000. The dealer offers that you pay a down payment of $4000 now. Then you will pay the balance with equal monthly payments for 42 months with 6% APR compounded...
-
Inventory turnover is calculated as cost of goods sold divided by ending inventory . 1. True 2. False
-
All individuals in Canada have the responsibility to take meaningful actions towards truth and reconciliation. As business professionals, we take it a step further and talk about our responsibility...
-
What is a brand? What are the characteristics of a good brand name? How do firms protect their brands?
-
The 200-g object in Fig. 11-8 is pushed to the left, compressing the spring 15 cm from its equilibrium position. The system is then released, and the object shoots to the right. How fast will the...
-
Why is it necessary to serve nonparty witnesses with a subpoena to appear at trial?
-
Evan Nathan runs a home repair business. Recently he gathered the following cost information about the repair of a clients pool deck: replacement wood, $650; deck screws and supplies, $112; and...
-
Required: a. Prepare a schedule to show the impact of filling the Simpson order on Andreasen's profits for the year. (Enter your answers in thousands rounded to 1 decimal place. (i.e., 5,400,400...
-
6.6, 7,000 lb/hr of aniline is to be heated from 100 to 150 by cooling 10,000 lb/hr of toluene with an initial temperature of 185F in 2- by 1-in. IPS double pipe hairpin exchangers 15 ft long....
-
"How does the implementation of Material Resource Planning (MRP) enhance inventory management and production scheduling in a manufacturing company, and what are the key challenges and benefits...
-
The number of degrees of freedom of a vibrating system depends on a. number of masses b. number of masses and degrees of freedom of each mass c. number of coordinates used to describe the position of...
-
Fill in the Blank. The inertia coupling is also known as __________ coupling.
-
What is the difference between complete combustion and theoretical combustion?
-
A student pours chloroform into the palm of his hand. As the liquid evaporates, his hands feels cold. Is the process of evaporation of chloroform exothermic or endothermic?
-
State and explain the second law of thermodynamics.
-
Which type of linked list stores the address of the head node in the next painter of the last node? Your answer: Doubly linked list Q Hashed list Singly linked list Circular linked list
-
The figure shows six containers, each of which is filled from the top. Assume that water is poured into the containers at a constant rate and each container is filled in 10 seconds. Assume also that...
-
Identify one type of business that would likely use real-time data processing rather than batch processing. Describe the advantages of real-time processing to this type of business.
-
Using an internet search engine, search for the terms best of breed + ERP. Locate information that addresses the debate/dilemma faced by many companies regarding the decision implementing best of...
-
There are four methods of system conversion: parallel, direct cutover, pilot, and phase-in. Describe these four methods and how they differ.
-
Name eight documents or records that would be examined in the review of subsequent events. For what period would the review be conducted?
-
List eleven matters that would be discussed with management in connection with the audit of subsequent events.
-
What are the purposes of management representations?
Study smarter with the SolutionInn App