Question
On January 1, 2019, Cayce Corporation acquired 100 percent of Simbel Company for consideration transferred with a fair value of $133,200. Cayce is a U.S.-based
On January 1, 2019, Cayce Corporation acquired 100 percent of Simbel Company for consideration transferred with a fair value of $133,200. Cayce is a U.S.-based company headquartered in Buffalo, New York, and Simbel is in Cairo, Egypt. Cayce accounts for its investment in Simbel under the initial value method. Any excess of fair value of consideration transferred over book value is attributable to undervalued land on Simbels books. Simbel had no retained earnings at the date of acquisition. The following are the 2020 financial statements for the two operations. Information for Cayce and for Simbel is in U.S. dollars ($) and Egyptian pounds (E), respectively.
Cayce Corporation | Simbel Company | ||||||
Sales | $ | 214,400 | E | 841,500 | |||
Cost of goods sold | (101,000 | ) | (441,700 | ) | |||
Salary expense | (20,800 | ) | (77,600 | ) | |||
Rent expense | (7,900 | ) | (47,800 | ) | |||
Other expenses | (23,700 | ) | (61,700 | ) | |||
Dividend incomefrom Simbel | 16,225 | 0 | |||||
Gain on sale of building, 10/1/20 | 0 | 39,000 | |||||
Net income | $ | 77,225 | E | 251,700 | |||
Retained earnings, 1/1/20 | $ | 327,000 | E | 140,200 | |||
Net income | 77,225 | 251,700 | |||||
Dividends | (33,000 | ) | (59,000 | ) | |||
Retained earnings, 12/31/20 | $ | 371,225 | E | 332,900 | |||
Cash and receivables | $ | 111,700 | E | 155,900 | |||
Inventory | 98,900 | 316,800 | |||||
Prepaid expenses | 30,000 | 0 | |||||
Investment in Simbel (initial value) | 133,200 | 0 | |||||
Property, plant, and equipment (net) | 426,800 | 464,000 | |||||
Total assets | $ | 800,600 | E | 936,700 | |||
Accounts payable | $ | 64,400 | E | 56,700 | |||
Notes payabledue in 2023 | 146,675 | 142,700 | |||||
Common stock | 129,000 | 249,000 | |||||
Additional paid-in capital | 89,300 | 155,400 | |||||
Retained earnings, 12/31/20 | 371,225 | 332,900 | |||||
Total liabilities and equities | $ | 800,600 | E | 936,700 | |||
Additional Information
-
During 2019, the first year of joint operation, Simbel reported income of E 172,000 earned evenly throughout the year. Simbel declared a dividend of E 31,800 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 10,900 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:
January 1, 2019 | $ | 0.300 |
June 1, 2019 | 0.290 | |
Weighted average rate for 2019 | 0.288 | |
December 31, 2019 | 0.280 | |
June 1, 2020 | 0.275 | |
October 1, 2020 | 0.273 | |
Weighted average rate for 2020 | 0.274 | |
December 31, 2020 | 0.270 | |
Translate Simbels 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 subsidiarys functional currency.
Step by Step Solution
There are 3 Steps involved in it
Step: 1
![blur-text-image](https://dsd5zvtm8ll6.cloudfront.net/includes/images/document_product_info/blur-text-image.webp)
Get Instant Access with AI-Powered Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
![blur-text-image](https://dsd5zvtm8ll6.cloudfront.net/includes/images/document_product_info/blur-subtext-image.webp)
Step: 3
![blur-text-image](https://dsd5zvtm8ll6.cloudfront.net/includes/images/document_product_info/blur-subtext-image.webp)
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started