The audit of Almax Company and its subsidiaries for the year ended June 30, 2020 was completed and the trial balance on the attached spreadsheet was prepared. Ruster is a domestic subsidiary and Voiles is a foreign subsidiary located in Montral France. Voiles conducts all of its transactions in Canadian Dollars, which constitute its functional currency.

(1) Almax Company acquired 400,000 shares of Ruster Company common stock for $34,000,000 on 7/1/17. Any excess of purchase price over underlying book value was attributed 50% to property, plant and equipment with a 10-year life and 50% to goodwill.

(2) Almax Company acquired all of Voiles Company's 800,000 shares of stock on 7/1/17 for $65,000,000. Any excess of purchase price over underlying book value was attributed 50% to property, plant and equipment with a 10- year life and 50% to goodwill.

(3) Condensed balance sheets of Ruster and Voiles on 7/1/17 and 7/1/18 in U.S. dollars were as follows.

Ruster Company Voiles Company 7/1/19 7/1/17 7/1/19 7/1/17

Current Assets 38,500,000 35,500,000 20,500,000 28,000,000

Property & Equipment 51,300,000 47,500,000 62,300,800 61,300,000

Current Liabilities 12,500,000 10,000,000 10,500,000 9,500,000

Bonds Payable 20,000,000 20,000,000 --

Common Stock ($50 par) 25,000,000 25,000,000 40,000,000 40,000,000

Retained Earnings 20,000,000 15,000,000 12,500,000 20,000,000

(4) Total dividends declared and paid during the 2019-2020 fiscal year were as follows:

Almax Company 2,400,000

Ruster Company 2,500,000

Voiles Company 800,000 (Pd 10/24/19 - US Dollars)

In addition to dividend payments, Almax Company and Ruster Company each declared dividends of $1 per share payable in July 2019.

(5) On December 31, 2019 Almax sold equipment with a book value of $800,000 to Ruster for $1,000,000. Ruster depreciates equipment on the straight-line method over 10 years.

(6) Almax Company consistently sells to its subsidiaries at prices that realize a gross profit of 25% on sales. Ruster and Voiles companies sell to each other and to Almax Company at cost. Prior to fiscal 2020 intercompany sales were negligible, but during 2019-2020 the following sales were made (in US Dollars).

Included on

Total Purchasers Inventory

Sales at 6/30/20

Almax Company to Ruster Company 17,200,000 2,000,000

Almax Company to Voiles Company 16,000,000 4,000,000

Ruster Company to Voiles Company 2,500,000 500,000

Ruster Company to Almax Company 2,800,000 800,000

(7) At 6/30/20

Almax Company owed Ruster Company 2,400,000

Ruster Company owned Voiles Company 1,600,000

Voiles Company owed Almax Company 1,200,000

REQUIRED:

Prepare excel spreadsheets for the translation of the foreign subsidiary to U.S. dollars and the consolidation of all three companies. Your spreadsheets should make extensive use of formulas which automatically make calculations. Supporting schedules (such as intercompany profit schedules and purchase price allocations) should be shown on your spreadsheets and automatically carried into your solution.

Note:: When doing the consolidation do it in financial statement format not trial balance format.

Almax Company and Subsidiaries Trial Balances June 30, 2020 Almax Ruster Voiles Company Company Company (U.S. $) ($ U.S. ) ($ Canadian) Cash 8,800,000 14,150,000 10,400,000 Accounts Receivable 10,600,000 14,670,000 13,812,000 Dividends Receivable 400,000 0 0 Inventories 13,750,000 16,300,000 18,300,000 Investment in Ruster 34,000,000 Investment in Voiles 65,000,000 Investment in 6% Ruster Bonds 15,000,000 0 0 Property Plant & Equipment 63,900,000 56,600,000 88,500,000 Accumulated Depreciation -40,200,000 -22,500,000 -51,115,000 Accounts Payable -20,800,000 -10,640,000 -10,230,000 Dividends Payable -1,200,000 -500,000 0 Bonds Payable -55,000,000 -20,000,000 Capital Stock ($50 Par) -60,000,000 -25,000,000 -50,000,000 Dividends 3,600,000 3,000,000 1,000,000 Retained Earnings (7/1/19) -31,420,000 -20,000,000 -16,667,000 Sales -294,850,000 -155,000,000 -230,000,000 Gain on Sale of Equipment -200,000 Interest Income -900,000 Dividend Income -3,200,000 0 Cost of Goods Sold 250,000,000 119,160,000 189,000,000 Operating Expenses 41,100,000 28,000,000 37,000,000 Interest Expense 1,620,000 1,760,000 0 0 0 0