Scribd
Upload
31 views8 pages

Problem 11 3

Uploaded by

Harry Yang
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
31 views8 pages

Problem 11 3

Uploaded by

Harry Yang
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 8

Problem 11-3 Equity method

January 1, Year 4
Purchased all outstanding C/S

CV of shareholders' equity (subsite)

FV-CV PP&E (subsite)


depreciated

Trademark Amortized

Year 4
Subsite earned income

December 1, Year 4
declared and paid in dividends

Echange rates

1/1/Year 4 US $ 1 C$
12/1/Year 4 US $ 1 C$
12/31/Year 4 US $ 1 C$
Average for year US $ 1 C$

(a) (i) CS$ is functional currency


At date of acquisition
U.S. C.S
Acquistion cost 480,000 470,400
NBV of net assets 212,000 207,760
Acquisition cost 268,000 262,640
Allocated to:
Plant & equipment 124,000 121,520
Trademark 144,000 141,120
Total allocated 268,000 262,640
(a) (ii)
Equity method income
Investment in Bayshore

(b)(i) U.S. is functional currency


At date of acquisition
Rate C.S
Acquistion cost 0.98 470,400
NBV of net assets 0.98 207,760
Acquisition cost 0.98 262,640
Allocated to:
Plant & equipment 0.98 121,520
Trademark 0.98 141,120
Total allocated 0.98 262,640

(b)(ii)
Equity method income
Investment in Bayshore

OCI-Exhange loss
Investment in Bayshore
US 480,000

US 212,000

US 124,000
10 Years

10 Years

US 248,000

US 82,000

0.98
0.96
0.95
0.97

Changes in Yr4 Balance, end of Year


U.S. C.S U.S. C.S
(12,400) (12,152) 111,600 109,368
(14,400) (14,112) 129,600 127,008
(26,800) (26,264) 241,200 236,376
26,264
26,264

Changes in Yr4 Exchange G/L Balance, end of Year


Rate C.S C.S Rate C.S
0.97 (12,028) (3,472) 0.95 106,020
0.97 (13,968) (4,032) 0.95 123,120
(25,996) (7,504) 229,140

25,996
25,996

7,504
7,504
Problem 11-3 Equity method

January 1, Year 4
Purchased all outstanding C/S

CV of shareholders' equity (subsite)

FV-CV PP&E (subsite)


depreciated

Trademark Amortized

Year 4
Subsite earned income

December 1, Year 4
declared and paid in dividends

Echange rates

1/1/Year 4 US $ 1 C$
12/1/Year 4 US $ 1 C$
12/31/Year 4 US $ 1 C$
Average for year US $ 1 C$

(a) (i) CS$ is functional currency


At date of acquisition
U.S. C.S
Acquistion cost 170,000 168,300
NBV of net assets 130,000 128,700
Acquisition cost 40,000 39,600
Allocated to:
Plant & equipment 15,000 14,850
Trademark 25,000 24,750
Total allocated 40,000 39,600
(a) (ii)
Equity method income
Investment in Bayshore

(b)(i) U.S. is functional currency


At date of acquisition
Rate C.S
Acquistion cost 0.99 168,300
NBV of net assets 0.99 128,700
Acquisition cost 0.99 39,600
Allocated to:
Plant & equipment 0.99 14,850
Trademark 0.99 24,750
Total allocated 0.99 39,600

(b)(ii)
Equity method income
Investment in Bayshore

OCI-Exhange loss
Investment in Bayshore
US 170,000

US 130,000

US 15,000
10 Years

10 Years

US 30,000

US 13,000

0.99
0.96
0.95
0.97

Changes in Yr4 Balance, end of Year


U.S. C.S U.S. C.S
(1,500) (1,485) 13,500 13,365
(2,500) (2,475) 22,500 22,275
(4,000) (3,960) 36,000 35,640
3,960
3,960

Changes in Yr4 Exchange G/L Balance, end of Year


Rate C.S C.S Rate C.S
0.97 (1,455) (570) 0.95 12,825
0.97 (2,425) (950) 0.95 21,375
(3,880) (1,520) 34,200

3,880
3,880

1,520
1,520

You might also like

pFad - Phonifier reborn

Pfad - The Proxy pFad of © 2024 Garber Painting. All rights reserved.

Note: This service is not intended for secure transactions such as banking, social media, email, or purchasing. Use at your own risk. We assume no liability whatsoever for broken pages.


Alternative Proxies:

Alternative Proxy

pFad Proxy

pFad v3 Proxy

pFad v4 Proxy