Solution
Robert answered on
Jul 07 2022
TanCorp F.S. (Yuan)
TanCorp TanCorp TanCorp
Income Statement (Yuan) Statement of Retained Earnings (Yuan) Balance Sheet (Yuan)
For the year ended December 31, Y1 For the year ended December 31, Y1 December 31, Y1
Sales ¥127,854,000 Beginning retained earnings, 1/1/Y1 ¥2,843,395 Assets Liabilities
COGS ¥88,237,140 Net income, Y1 ¥38,192,010 Cash ¥17,537,190 Accounts payable ¥15,923,050
Gross profit ¥39,616,860 Less: dividends declared, Y1 ¥12,000,000 Accounts receivable ¥23,540,065 Unearned revenue ¥12,293,040
Selling expenses ¥12,675 Ending retained earnings, 12/31/Y1 ¥29,035,405 Inventory ¥25,482,150 Total cu
ent liabilities ¥28,216,090
General & administrative expenses ¥25,480 Total cu
ent assets ¥66,559,405 Notes payable ¥25,402,930
R&D expense ¥12,850 PP&E, net ¥127,852,040 Total long-term liabilities ¥25,402,930
Operating income ¥39,565,855 Patent ¥986,290
Other income/(loss) ¥11,820 Other intangible assets ¥350,400 Total liabilities ¥53,619,020
Net income before taxes ¥39,577,675 Total long-term assets ¥129,188,730
Income taxes ¥1,385,665 Stockholders' Equity
Net income ¥38,192,010 Total Assets ¥195,748,135 Common stock ¥50,554,500
Additional paid-in-capital ¥62,539,210
Retained earnings ¥29,035,405
Total Liabilities & Stockholders' Equity ¥195,748,135
TechSmart F.S. (USD)
TechSmart TechSmart TechSmart
Parent-Only Income Statement (USD) Parent-Only Statement of Retained Earnings (USD) Parent-Only Balance Sheet (USD)
For the year ended December 31, Y1 For the year ended December 31, Y1 December 31, Y1
Sales $56,728,540 Beginning retained earnings, 1/1/Y1 $81,142,725 Assets Liabilities
COGS $22,817,290 Net income, Y1 $11,099,900 Cash $14,520,325 Accounts payable $18,293,020
Gross profit $33,911,250 Less: dividends declared, Y1 $0 Accounts receivable $21,320,520 Unearned revenue $5,329,500
Selling expenses $8,548,230 Ending retained earnings, 12/31/Y1 $92,242,625 Inventory $32,850,230 Total cu
ent liabilities $23,622,520
General & administrative expenses $6,738,020 Total cu
ent assets $68,691,075 Bonds payable $120,829,030
Operating income $18,625,000 PP&E, net $132,859,300 Total long-term liabilities $120,829,030
Other income/(loss) ($1,548,230) Investments* $56,923,950
Net income before taxes $17,076,770 Other assets $53,903,190 Total liabilities $144,451,550
Income taxes $5,976,870 Total long-term assets $243,686,440
Net income $11,099,900 Stockholders' Equity
Total Assets $312,377,515 Common stock $48,293,050
Additional paid-in-capital $27,390,290
Retained earnings $92,242,625
Total Liabilities & Stockholders' Equity $312,377,515
*Includes equity investment in TanCorp as well as other investments
Exchange Rates
Date Spot Rate (USD/Yuan) Forward Rate, 1/10/Y2 (USD/Yuan)
1/1/Y0 $ 0.1417 $ 0.1403
1/1/Y1 $ 0.1406 $ 0.1384
10/31/Y1 $ 0.1421 $ 0.1424
11/10/Y1 $ 0.1429 $ 0.1429
12/31/Y1 $ 0.1436 $ 0.1434
Average, Y1 $ 0.1423 $ 0.1418
1/10/Y2 $ 0.1445 $ 0.1445
*Composite rate used to calculate 12/31/Y0 RE: 0.1387
1. Journal Entry Template
Use this template to record journal entries to record the foreign cu
ency intercompany transaction and related TechSmart hedging transaction. Remember, NONE of the entries have been recorded in the financial statements (not even the original sale entry). Refer to your slides and lectures related to foreign cu
ency hedging (particularly the example video) to help you solve this problem.
TechSmart Journal Entries:
Date Account name* Debit Credit Notes
11/10/Y1 Sales $1,771,960 To record the sale (ignore the related COGS)
Accounts receivable - Yuan $1,771,960
11/10/Y1 No Journal Entry needed To record the hedge
12/31/Y1 Accounts receivable - Yuan $8,680 To record the asset at FV at year end*
Foreign exchange gain/loss - NI $8,680
12/31/Y1 Forward contract asset/liability $6,200 To record the hedge instrument at FV at year end**
Foreign exchange gain/loss - NI $6,200
*Suggested account names: Inputs needed for journal entry amounts:
Accounts receivable - Yuan *Record change in market value of A/R
Sales Updated value of A/R, 12/31/Y1: 1780640
Foreign exchange gain/loss - NI Change: $8,680
Forward contract asset/liability **Record forward contract at market value 6200
Change in forward contract FV: $6,179.65
*Note that no amortization is required for this forward contract because the spot rate and exchange rates are the same on the date of contract issuance.
2. Updated TS FS
Copy and paste the original Tech Smart parent-only financial statement accounts here, then populate the numbers by...