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: Credits NK Debits 162,000 213,000 289,000 620,000 NK Cash Accounts Receivable (net) Inventory Property, Plant & Equipment Accumulated Depreciation Accounts Payable Notes Payable Common Stock Retained Earnings Sales Cost of Goods Sold Operating Expenses Depreciation Expense Dividends Paid Total 155,000 107,000 203,000 420,000 280,000 760,000 413,000 116,000 68,000 44,000 NKr1,925,000 NKr1, 925,000 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 $3,600,000. Pirate declared $120,000 of dividends during 20X5. 6. Exchange rates were as follows: July 1, 20X3 December 30, 20X4 January 1, 20x5 July 1, 2045 December 15, 20x5 December 31, 20x5 Average for 20x5 NK i 1 1 1 1 1 1 $ = 0.15 = 0.18 = 0.18 = 0.19 = 0.205 = 0.21 - 0.20 Assume the U.S. dollar is the functional currency, not the krone. Required: a. Prepare a schedule remeasuring the trial balance from Norwegian kroner into U.S. dollars. (If no adjustment is needed, select 'no entry necessary!) U.S. dollars 34,020 44,730 59,245 111,600 78,470 23,200 12,240 8,360 371,865 Cash Accounts receivable (net) Inventory Property, plant, and equipment Cost of goods sold Operating expenses Depreciation expense Dividends paid Total Remeasurement loss Total Debits Accumulated depreciation Accounts payable Notes payable Common stock Retained earnings Sales Total 371,865 27,900 22,470 42,630 75,600 50,400 152,000 371,000 $ Total credits $ 371,000 b. Assume that Pirate uses the fully adjusted equity method. Record all journal entries that relate to its investment in the Norwegian subsidiary during 20X5. Provide the necessary documentation and support for the amounts in the journal entries. (If no entry is required for a transaction/event, select "No journal entry required" in the first account field.) View transaction list View journal entry worksheet Credit No 1 Date January 01 General Journal Investment in Ship Company Cash Debit 163,800 163,800 2 July 01 8,360 Cash Investment in Ship Company 8,360 3 December 31 Investment in Ship Company Income from subsidiary 4 December 31 Income from subsidiary Investment in Ship Company c. Prepare a schedule that determines Pirate's consolidated net income for 20X5..(Amounts to be deducted should be indicated with a minus sign.) Income from Pirate's operations for 20X5, exclusive of income from the Norwegian subsidiary Consolidated net income for 20X5 $ 0 d. Compute Pirate's total consolidated stockholders' equity at December 31, 20X5. Total consolidated stockholders' equity 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: Credits NK Debits 162,000 213,000 289,000 620,000 NK Cash Accounts Receivable (net) Inventory Property, Plant & Equipment Accumulated Depreciation Accounts Payable Notes Payable Common Stock Retained Earnings Sales Cost of Goods Sold Operating Expenses Depreciation Expense Dividends Paid Total 155,000 107,000 203,000 420,000 280,000 760,000 413,000 116,000 68,000 44,000 NKr1,925,000 NKr1, 925,000 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 $3,600,000. Pirate declared $120,000 of dividends during 20X5. 6. Exchange rates were as follows: July 1, 20X3 December 30, 20X4 January 1, 20x5 July 1, 2045 December 15, 20x5 December 31, 20x5 Average for 20x5 NK i 1 1 1 1 1 1 $ = 0.15 = 0.18 = 0.18 = 0.19 = 0.205 = 0.21 - 0.20 Assume the U.S. dollar is the functional currency, not the krone. Required: a. Prepare a schedule remeasuring the trial balance from Norwegian kroner into U.S. dollars. (If no adjustment is needed, select 'no entry necessary!) U.S. dollars 34,020 44,730 59,245 111,600 78,470 23,200 12,240 8,360 371,865 Cash Accounts receivable (net) Inventory Property, plant, and equipment Cost of goods sold Operating expenses Depreciation expense Dividends paid Total Remeasurement loss Total Debits Accumulated depreciation Accounts payable Notes payable Common stock Retained earnings Sales Total 371,865 27,900 22,470 42,630 75,600 50,400 152,000 371,000 $ Total credits $ 371,000 b. Assume that Pirate uses the fully adjusted equity method. Record all journal entries that relate to its investment in the Norwegian subsidiary during 20X5. Provide the necessary documentation and support for the amounts in the journal entries. (If no entry is required for a transaction/event, select "No journal entry required" in the first account field.) View transaction list View journal entry worksheet Credit No 1 Date January 01 General Journal Investment in Ship Company Cash Debit 163,800 163,800 2 July 01 8,360 Cash Investment in Ship Company 8,360 3 December 31 Investment in Ship Company Income from subsidiary 4 December 31 Income from subsidiary Investment in Ship Company c. Prepare a schedule that determines Pirate's consolidated net income for 20X5..(Amounts to be deducted should be indicated with a minus sign.) Income from Pirate's operations for 20X5, exclusive of income from the Norwegian subsidiary Consolidated net income for 20X5 $ 0 d. Compute Pirate's total consolidated stockholders' equity at December 31, 20X5. Total consolidated stockholders' equity