Refer to the information presented in P1217 and your answer to part a of P1217. Required Prepare

Question:

Refer to the information presented in P12–17 and your answer to part a of P12–17.

Required

Prepare a schedule providing a proof of the translation adjustment.

Data from Exercises 17

On January 1, 20X5, Pirate Company acquired all of the outstanding stock of Ship Inc., a Norwegian company, at a cost of $151,200. Ship’s net assets on the date of acquisition were 700,000 kroner (NKr). On January 1, 20X5, the book and fair values of the Norwegian subsidiary’s identifiable assets and liabilities approximated their fair values except for property, plant, and equipment and patents acquired. The fair value of Ship’s property, plant, and equipment exceeded its book value by $18,000. The remaining useful life of Ship’s equipment at January 1, 20X5, was 10 years. The remainder of the differential was attributable to a patent having an estimated useful life of 5 years. Ship’s trial balance on December 31, 20X5, in kroner, follows:

Additional Information

1. Ship uses the FIFO method for its inventory. The beginning inventory was acquired on December 31, 20X4, and ending inventory was acquired on December 15, 20X5. Purchases of NKr420,000 were made evenly throughout 20X5.

2. Ship acquired all of its property, plant, and equipment on July 1, 20X3, and uses straight-line depreciation.

3. Ship’s sales were made evenly throughout 20X5, and its operating expenses were incurred evenly throughout 20X5.

4. The dividends were declared and paid on July 1, 20X5.

5. Pirate’s income from its own operations was $275,000 for 20X5, and its total stockholders’ equity on January 1, 20X5, was $3,500,000. Pirate declared $100,000 of dividends during 20X5.

6. Exchange rates were as follows: