On January 1, 2019, Cayce Corporation acquired 100 percent of Simbel Company for consideration transferred with a fair value of $136,800. Cayce is a U.S.-based company headquartered in Buffalo, New York, and Simbel is in Cairo, Egypt. Cayce accounts for its investment in Simbel under the initial value method. Any excess of fair value of consideration transferred over book value is attributable to undervalued land on Simbel's books. Simbel had no retained earnings at the date of acquisition. The following are the 2020 financial statements for the two operations. Information for Cayce and for Simbel is in U.S. dollars ($) and Egyptian pounds (E), respectively. Simbel Company E 859,900 (451,300) (79,200) (48,600) (62,900) 0 Cayce Corporation Sales $ 220,800 Cost of goods sold (104,200) Salary expense (21,600) Rent expense (8,300) Other expenses (24,900) Dividend income-from 17,325 Simbel Gain on sale of building, 0 10/1/20 Net income $ 79, 125 Retained earnings, 1/1/20 $ 331,000 Net income 79,125 Dividends (37,000) Retained earnings, $ 373, 125 12/31/20 Cash and receivables $ 112,100 Inventory 99, 300 Prepaid expenses 30,000 Investment in Simbel 136,800 (initial value) Property, plant, and 439,600 equipment (net) Total assets $ 817,800 Accounts payable $ 66,000 Notes payable-due in 2023 153,575 Common stock 133,000 Additional paid-in 92,100 capital Retained earnings, 373, 125 12/31/20 Total liabilities and $ 817,800 equities 43,000 E 260,900 E 143,400 260,900 (63,000) E 341,300 E 160,300 325,600 0 0 468,000 E 953,900 E 57,900 143,900 253,000 157,800 341,300 E 953,900 Additional Information During 2019, the first year of joint operation, Simbel reported income of E 176,000 earned evenly throughout the year. Simbel declared a dividend of E 32,600 to Cayce on June 1 of that year. Simbel also declared the 2020 dividend on June 1. On December 9, 2020, Simbel classified a E 11,300 expenditure as a rent expense, although this payment related to prepayment of rent for the first few months of 2021. The exchange rates for 1 E are as follows: . . $0.300 0.290 0.288 January 1, 2019 June 1, 2019 Weighted average rate for 2019 December 31, 2019 June 1, 2020 October 1, 2020 Weighted average rate for 2020 December 31, 2020 0.280 0.275 0.273 0.274 0.270 Translate Simbel's 2020 financial statements into U.S. dollars and prepare a consolidation worksheet for Cayce and its Egyptian subsidiary. Assume that the Egyptian pound is the subsidiary's functional currency. Complete this question by entering your answers in the tabs below. Translat... Consoli... Worksh... Worksh... Prepare a Translation worksheet. (Round "Exchange Rate" answers to 3 decimal places. Round your "Dollars" answers to the nearest whole number. Input all amounts as positive values.) U.S. Dollars 0 CAYCE CORPORATION TRANSLATION WORKSHEET Account Egyptian Exchange Pounds Rate Sales Cost of goods sold Salary expense Rent expense (adjusted) Other expenses Gain on sale of building, 10/1/20 Net income 0 Retained earnings, 1/1/20 Net income Dividends Retained earnings, 12/31/20 0 Cash and receivables Inventory Prepaid expenses (adjusted) Property, plant, and equipment (net) Total assets 0 Accounts payable Notes payable-due in 2023 Common stock Additional paid-in capital Retained earnings, 12/31/20 Subtotal 0 Cumulative translation adjustment Total liabilities and equities 0 0 0 Translation Consolidation Worksheet > Translat... Consoli... Worksh... Worksh... Prepare a Consolidation worksheet. (Round "Exchange Rate" answers to 3 decimal places. Input all amounts as positive values.) CAYCE CORPORATION Consolidation Worksheet Consolidation Entries Consolidated Balances Account Cayce Dollars Simbel Dollars Debit Credit Dollars 0 0 0 0 01 0 Sales Cost of goods sold Salary expense Rent expense Other expenses Dividend incomefrom Simbel Gain on sale of building, 10/1/20 Net income Retained earnings, 1/1/20 Net income Dividends Retained earnings, 12/31/20 Cash and receivables Inventory Prepaid expenses Investment in Simbel (initial value) Property, plant, and equipment (net) Total assets Accounts payable Notes payable-due in 2023 Common stock Additional paid-in capital Retained earnings, 12/31/20 Subtotal Cumulative translation adjustment Total liabilities and equities 0 0 0 0 0 0 0 0 0 0 0