13 - 10
Exercise 13-8 Adjusted Translation Adjusted
Trial Balance (£) Rate Trial Balance ($)
Balance Sheet
Cash and Receivables 1,275,000 $1.4730 1,878,075
Merchandise Inventory 490,000 1.4950 732,550
Property, Plant, and Equipment 3,450,000 1.8365 6,335,925
5,215,000 8,946,550
Current Liabilities 640,000 1.4730 942,720
Long-term Notes Payable 1,200,000 1.4730 1,767,600
Capital Stock 2,000,000 1.8365 3,673,000
Retained Earnings 1,375,000 Balancing amount 2,563,230
Cumulative Translation Adjustment ---
5,215,000 8,946,550
Consolidated Income and Retained Earnings Statement
Sales 2,900,000 $1.4788 4,288,520
Cost of Goods Sold (1,400,000) Schedule A (2,083,886)
Depreciation Expense (300,000) 1.8365 (550,950)
Other Expenses (400,000) 1.4788 (591,520)
Translation Gain --- 188,467
Net Income 800,000 1,250,631
Beginning Retained Earnings 900,000 Given 1,791,324
1,700,000 3,041,955
Less: Dividends 325,000 1.4730 478,725
Ending Retained Earnings 1,375,000 2,563,230
Schedule A - Translation of cost of goods sold
Beginning Inventory 420,000 1.5300 642,600
Purchases (1,400,000 + 490,000 + 420,000) 1,470,000 1.4788 2,173,836
1,890,000 2,816,436
Ending Inventory 490,000 1.4950 732,550
Cost of Goods Sold 1,400,000 2,083,886