Problem 8-35 (Algo) (LO 8-3, 8-4) Sendelbach Corporation is a U.S.-based organization with operations throughout the world. One of its subsidiaries is headquartered in Toronto. Although this wholly owned company operates primarily in Canada, It engages in some transactions through a branch in Mexico. Therefore, the subsidiary maintains a ledger denominated in Mexican pesos (Ps) and a general ledger in Canadian dollars (C$). As of December 31, 2020, the subsidiary is preparing financial statements in anticipation of consolidation with the U.S. parent corporation. Both ledgers for the subsidiary are as follows: Main Operation-Canada Debit Credit C$ 59,360 50,000 C$ 190,000 49,000 73,000 226,000 9,200 42,000 7,300 Accounts payable Accumulated depreciation Buildings and equipment Cash Common stock Cost of goods sold Depreciation expense Dividends, 4/1/20 Gain on sale of equipment, 6/1/20 Inventory Notes payable-due in 2023 Receivables Retained earnings, 1/1/20 Salary expense Sales Utility expense Branch operation Totals 102,000 92,000 91,000 158,590 46,000 335,000 11,300 8,750 C$ 775,250 C$ 775,250 Credit Ps 79,800 56,300 Branch Operation-Mexico Debit Accounts payable Accumulated depreciation Building and equipment Ps 63,000 Cash 70,500 Depreciation expense 4,300 Inventory (beginning-income statement) 46,000 Inventory (ending-income statement) Inventory (ending-balance sheet) 39,500 Purchases 80,000 Receivables 44,000 Salary expense 11,300 Sales Main office Totals Ps 358,600 39,500 147,000 36,000 Ps 358,600 Additional Information The Canadian subsidiary's functional currency is the Canadian dollar, and Sendelbach's reporting currency is the U.S. dollar. The Canadian and Mexican operations are not viewed as separate accounting entities. The building and equipment used in the Mexican operation were acquired in 2010 when the currency exchange rate was C$0.22 = Ps 1. Purchases of inventory were made evenly throughout the fiscal year. Beginning inventory was acquired evenly throughout 2019; ending inventory was acquired evenly throughout 2020. The Main Office account on the Mexican records should be considered an equity account. This balance was remeasured into C$8,750 on December 31, 2020. Currency exchange rates for 1 Ps applicable to the Mexican operation follow: Weighted average, 2019 January 1, 2020 Weighted average rate for 2020 December 31, 2020 C$ 0.27 0.29 0.31 0.32 The December 31, 2019, consolidated balance sheet reported a cumulative translation adjustment with a $59,950 credit (positive) balance. The subsidiary's common stock was issued in 2007 when the exchange rate was $0.52 = C$1. The subsidiary's December 31, 2019, retained earnings balance was C$158,590, an amount that has been translated into U.S.$64,203. The applicable currency exchange rates for 1 C$ for translation purposes are as follows: January 1, 2020 April 1, 2020 June 1, 2020 Weighted average rate for 2020 December 31, 2020 US$ 0.70 0.69 0.68 0.67 0.65 a. Remeasure the Mexican operation's account balances into Canadian dollars. (Note: Back into the beginning net monetary asset or liability position.) b. Prepare financial statements (income statement, statement of retained earnings, and balance sheet) for the Canadian subsidiary in Its functional currency, Canadian dollars. C. Translate the Canadian dollar functional currency financial statements into U.S. dollars so that Sendelbach can prepare consolidated financial statements. Reg A Req B and c Remeasure the Mexican operation's account balances into Canadian dollars. (Note: Back into the beginning net monetary asset or liability position.) (Input all amounts as positive values.) Canadian Dollars Debit Credit 25,536 12,386 13,860 22,560 946 12,420 Accounts payable Accumulated depreciation Building and equipment Cash Depreciation expense Inventory (beginningincome statement) Inventory (ending-income statement) Inventory (ending-balance sheet) Purchases Receivables Salary expense Sales Main office 12,245 12,245 24,800 14,080 3,503 45,570 8,750 Total 104,414 104,487 Req A Req B and C b. Prepare financial statements (income statement, statement of retained earnings, and balance sheet) for the Canadian subsidiary in its functional currency, Canadian dollars. c. Translate the Canadian dollar functional currency financial statements into U.S. dollars so that Sendelbach can prepare consolidated financial statements. (Round U.S. Dollar values to 2 decimal places. Amounts to be deducted and losses should be indicated with a minus sign.) Show less C$ SENDELBACH CORPORATION Financial Statements For the Year Ended December 31, 2020 Canadian Dollar U.S. Dollar Income Statement Sales 380,570 $254,981.90 Cost of goods sold 250,975 250,975.00 Gross profit C$ 631,545 $505,956.90 Salary expense Utility expense Depreciation expense Gain on sale of equipment > Remeasurement loss Net income >> C$ 631,545 $505,956.90 C$ Statement of Retained Earnings: Retained earnings, 1/1/20 Net income Dividends Retained earnings, 12/31/20 C$ 0 $ 0.00 C$ Statement of Retained Earnings: Retained earnings, 1/1/20 Net income Dividends Retained earnings, 12/31/20 C$ 0 $ 0.00 C$ Balance Sheet Assets: Cash Receivables Inventory Building and equipment Accumulated depreciation C$ 0 $ 0.00 C$ Total Liabilities and Equities: Accounts payable Notes payable Common stock Retained earnings Total C$ 0 $ 0.00 Req A Reg Bandc b. Prepare financial statements (income statement, statement of retained earnings, and balance sheet) for the Canadian subsidiary in its functional currency, Canadian dollars. C. Translate the Canadian dollar functional currency financial statements into U.S. dollars so that Sendelbach can prepare consolidated financial statements (Round U.S. Dollar values to 2 decimal places. Amounts to be deducted and losses should be indicated with a minus sign.) Show less SENDELBACH CORPORATION Financial Statements For the Year Ended December 31, 2020 Canadian Dollar Income Statement: U.S. Dollar Statement of Retained Earnings: Relained earnings. 1/1/20 Retained earnings, 12/31/20 Balance Sheet: Asbete: Total Llabilities and Equities: Total Req A Req B and C b. Prepare financial statements (income statement, statement of retained earnings, and balance sheet) for the Canadian subsidiary in its functional currency, Canadian dollars. c. Translate the Canadian dollar functional currency financial statements into U.S. dollars so that Sendelbach can prepare consolidated financial statements. (Round U.S. Dollar values to 2 decimal places. Amounts to be deducted and losses should be indicated with a minus sign.) Show less C$ SENDELBACH CORPORATION Financial Statements For the Year Ended December 31, 2020 Canadian Dollar U.S. Dollar Income Statement Sales 380,570 $254,981.90 Cost of goods sold 250,975 250,975.00 Gross profit C$ 631,545 $505,956.90 Salary expense Utility expense Depreciation expense Gain on sale of equipment > Remeasurement loss Net income >> C$ 631,545 $505,956.90 C$ Statement of Retained Earnings: Retained earnings, 1/1/20 Net income Dividends Retained earnings, 12/31/20 C$ 0 $ 0.00 C$ Statement of Retained Earnings: Retained earnings, 1/1/20 Net income Dividends Retained earnings, 12/31/20 C$ 0 $ 0.00 C$ Balance Sheet Assets: Cash Receivables Inventory Building and equipment Accumulated depreciation C$ 0 $ 0.00 C$ Total Liabilities and Equities: Accounts payable Notes payable Common stock Retained earnings Total C$ 0 $ 0.00 Req A Reg Bandc b. Prepare financial statements (income statement, statement of retained earnings, and balance sheet) for the Canadian subsidiary in its functional currency, Canadian dollars. C. Translate the Canadian dollar functional currency financial statements into U.S. dollars so that Sendelbach can prepare consolidated financial statements (Round U.S. Dollar values to 2 decimal places. Amounts to be deducted and losses should be indicated with a minus sign.) Show less SENDELBACH CORPORATION Financial Statements For the Year Ended December 31, 2020 Canadian Dollar Income Statement: U.S. Dollar Statement of Retained Earnings: Relained earnings. 1/1/20 Retained earnings, 12/31/20 Balance Sheet: Asbete: Total Llabilities and Equities: Total