In: Accounting
Watson Company has a subsidiary in the country of Alonza where the local currency unit is the kamel (KM). On December 31, 2014, the subsidiary has the following balance sheet: |
Cash | KM | 15,000 | Notes payable (due 2016) | KM | 28,500 |
Inventory | 23,500 | Common stock | 30,000 | ||
Land | 5,000 | Retained earnings | 15,000 | ||
Building | 60,000 | ||||
Accumulated depreciation | (30,000) | ||||
KM | 73,500 | KM | 73,500 | ||
The subsidiary acquired the inventory on August 1, 2014, and the land and buildings in 2000. It issued the common stock in 1998. During 2015, the following transactions took place: |
2015 | |
Feb. 1 | Paid 16,000 KM on the note payable. |
May 1 | Sold entire inventory for 31,500 KM on account. |
June 1 | Sold land for 6,100 KM cash. |
Aug. 1 | Collected all accounts receivable. |
Sept.1 | Signed long-term note to receive 10,500 KM cash. |
Oct. 1 | Bought inventory for 15,000 KM cash. |
Nov. 1 | Bought land for 5,000 KM on account. |
Dec. 1 | Declared and paid 4,000 KM cash dividend to parent. |
Dec. 31 | Recorded depreciation for the entire year of 3,000 KM. |
The exchange rates for 1 KM are as follows: |
1998 | 1 KM | = | $ | 0.26 |
2000 | 1 | = | 0.24 | |
August 1, 2014 | 1 | = | 0.34 | |
December 31, 2014 | 1 | = | 0.36 | |
February 1, 2015 | 1 | = | 0.38 | |
May 1, 2015 | 1 | = | 0.40 | |
June 1, 2015 | 1 | = | 0.42 | |
August 1, 2015 | 1 | = | 0.44 | |
September 1, 2015 | 1 | = | 0.46 | |
October 1, 2015 | 1 | = | 0.48 | |
November 1, 2015 | 1 | = | 0.50 | |
December 1, 2015 | 1 | = | 0.52 | |
December 31, 2015 | 1 | = | 0.56 | |
Average for 2015 | 1 | = | 0.46 | |
a. |
If this is a translation, what is the translation adjustment determined solely for 2015?
|
Particulars | Amount (KM) | Exchange rate | (KM) | ||
Net asset balance 1/1 | 43,500 | X | 0.36 | 15,660 | |
Increase in Net assets iincome): | |||||
Sold Inventory at a profit 5/1 | 8,000 | X | 0.40 | 3,200 | |
Sold land at a profit 6/1 | 1,100 | X | 0.42 | 462 | |
Decrease in Net assets: | |||||
Dividend paid 12/1 | -4,000 | X | 0.52 | -2,080 | |
Depreciation recorded | -3,000 | X | 0.46 | -1,380 | |
Net asset balance 12/31 | 45,600 | 15,862 | |||
Less: | Net asset balance 12/31 at current exchange rate | 45,600 | X | 0.56 | 25,536 |
Translation adjustment - positive | -9,674 | ||||
Working notes: | |||||
Net asset balance 1/1 | |||||
Cash | 15,000 | ||||
Inventory | 23,500 | ||||
Land | 5,000 | ||||
43,500 | |||||
Sold Inventory at a profit 5/1 | |||||
Selling price | 31,500 | ||||
Cost | 23,500 | ||||
Profit | 8,000 | ||||
Sold land at a profit 6/1 | |||||
Selling price | 6,100 | ||||
Cost | 5,000 | ||||
Profit | 1,100 | ||||
Particulars | Amount (KM) | Exchange rate | (KM) | ||
Beginning Net Monetary | |||||
Liability Position | -13,500 | X | 0.36 | -4,860 | |
Increases in monetary assets: | |||||
Sold Inventory 5/1 | 31,500 | X | 0.40 | 12,600 | |
Sold land 6/1 | 6,100 | X | 0.42 | 2,562 | |
Decrease in monetary assets: | |||||
Bought inventory 10/1 | -15,000 | X | 0.48 | -7,200 | |
Bought land 11/1 | -5,000 | X | 0.50 | -2,500 | |
Dividend paid 12/1 | -4,000 | X | 0.52 | -2,080 | |
Ending Net monetary liability position | 100 | -1,478 | |||
Less: | Ending Net monetary liability position at current exchange rate | 100 | X | 0.56 | 56 |
Remeasurement Gain | -1,534 | ||||
Working notes: | |||||
Beginning Net Monetary | |||||
Note Payable | 28,500 | ||||
Less: | Cash | 15,000 | |||
Liability Position | 13,500 |