On January 1,2019 , Cayce Corporation acquired 100 percent of Simbel Company for consideration transferred with a fair value of $143,100. 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. Additional Information - During 2019, the first year of joint operation, Simbel reported income of 183,000 earned evenly throughout the year. Simbel declared a dividend of 34,000 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 12,000 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 are as follows: 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. 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.) CAYCE CORPORATION TRANSLATION WORKSHEET \begin{tabular}{|l|l|l|l|} \hline \multicolumn{1}{|c|}{ Account } & Egyptian Pounds & Exchange Rate & U.S. Dollars \\ \hline Sales & & & \\ \hline Cost of goods sold & & & \\ \hline Salary expense & & & \\ \hline Rent expense (adjusted) & & & \\ \hline Other expenses & & & \\ \hline Gain on sale of building, 10/1/20 & & & \\ \hline Net income & & & \\ \hline Retained earnings, 1/1/20 & & & \\ \hline Net income & & & \\ \hline Dividends & & & \\ \hline Retained earnings, 12/31/20 & & & \\ \hline Cash and receivables & & & \\ \hline Inventory & & & \\ \hline Prepaid expenses (adjusted) & & & \\ \hline Property, plant, and equipment (net) & & & \\ \hline Total assets & & & \\ \hline Accounts payable & & & \\ \hline Notes payable-due in 2023 & & & \\ \hline Common stock & & & \\ \hline Additional paid-in capital & & & \\ \hline Retained earnings, 12/31/20 & & & \\ \hline Subtotal & & & \\ \hline Cumulative translation adjustment & & & \\ \hline Total liabilities and equities & & & \\ \hline \end{tabular} Prepare a Consolidation worksheet. (Round "Exchange Rate" answers to 3 decimal places. Input all amounts as positive values.) On January 1,2019 , Cayce Corporation acquired 100 percent of Simbel Company for consideration transferred with a fair value of $143,100. 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. Additional Information - During 2019, the first year of joint operation, Simbel reported income of 183,000 earned evenly throughout the year. Simbel declared a dividend of 34,000 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 12,000 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 are as follows: 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. 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.) CAYCE CORPORATION TRANSLATION WORKSHEET \begin{tabular}{|l|l|l|l|} \hline \multicolumn{1}{|c|}{ Account } & Egyptian Pounds & Exchange Rate & U.S. Dollars \\ \hline Sales & & & \\ \hline Cost of goods sold & & & \\ \hline Salary expense & & & \\ \hline Rent expense (adjusted) & & & \\ \hline Other expenses & & & \\ \hline Gain on sale of building, 10/1/20 & & & \\ \hline Net income & & & \\ \hline Retained earnings, 1/1/20 & & & \\ \hline Net income & & & \\ \hline Dividends & & & \\ \hline Retained earnings, 12/31/20 & & & \\ \hline Cash and receivables & & & \\ \hline Inventory & & & \\ \hline Prepaid expenses (adjusted) & & & \\ \hline Property, plant, and equipment (net) & & & \\ \hline Total assets & & & \\ \hline Accounts payable & & & \\ \hline Notes payable-due in 2023 & & & \\ \hline Common stock & & & \\ \hline Additional paid-in capital & & & \\ \hline Retained earnings, 12/31/20 & & & \\ \hline Subtotal & & & \\ \hline Cumulative translation adjustment & & & \\ \hline Total liabilities and equities & & & \\ \hline \end{tabular} Prepare a Consolidation worksheet. (Round "Exchange Rate" answers to 3 decimal places. Input all amounts as positive values.)
