Given data

Financial Statements, $2024$ Santa Monica Inc Parati SA

USD BRL

Sales $20,000,0002,000,000$

Cost of goods sold $(9,400,000)(1,200,000)$

Salary expense $(1,800,000)(150,000)$

Rent expense $(600,000)(100,000)$

Other expenses $(220,000)(120,000)$

Dividend income$-$from Parati $20,000-$

Gain on sale of building, $10/1/24-70,000$

Net income $8,000,000500,000$

Retained earnings, $1/1/244,000,000200,000$

Net income $8,000,000500,000$

Dividends, $6/1/24(2,500,000)(100,000)$

Retained earnings, $12/31/249,500,000600,000$

Cash and receivables $3,000,000200,000$

Inventory $9,900,000600,000$

Prepaid expenses $100,000-$

Investment in Parati $($initial value$)500,000-$

Property, plant, and equipment $($net$)40,000,000900,000$

Total assets $53,500,0001,700,000$

Accounts payable $3,400,000150,000$

Notes payable $-$ due in $3$ years $1,600,000250,000$

Common stock $30,000,000500,000$

Additional paid$-$in capital $9,000,000200,000$

Retained earnings, $12/31/249,500,000600,000$

Total liabilities and equities $53,500,0001,700,000$

$2023$ Parati SA

BRL

Net income $300,000$

Dividends, $6/1/23(100,000)$

Retained earnings, $12/31/23200,000$

$2024$ Parati SA

BRL

Parati misclassifed prepaid rent as rent expense $20,000$

Exchange Rates USD$/$BRL

January $1,20230\mathrm{.}220$

June $1,20230\mathrm{.}212$

Weighted average rate for $20230\mathrm{.}210$

December $31,20230\mathrm{.}205$

June $1,20240\mathrm{.}200$

October $1,20240\mathrm{.}175$

Weighted average rate for $20240\mathrm{.}185$

December $31,20240\mathrm{.}170$

Required:

a$-1.$ Translate Parati's $2024$ Brazilian real $($BRL$)$ financial statements into U$.$S$.$ dollars $($USD$).$

a$-2.$ Prepare the schedule $1-$ translation of retained earnings, $12/31/23.$

a$-3.$ Prepare the schedule $2-$ calculation of cumulative translation adjustment, $12/31/24.$

b$-1.$ Prepare the $12/31/24$ Consolidation Worksheet for Santa Monica and Parati.

b$-2.$ Show the calculation of excess of acquisition consideration over book value $($Land revaluation$).$

b$-3.$ Show the calculation of cumulative translation adjustment related to excess of acquisition consideration over book value.

Navigation:

Use the Open Excel in New Tab button to launch this question.

When finished in Excel, use the Save and Return to Assignment button in the lower right to return to Connect.