Temporal Method (20X2) | |||||
Account | C$ | Rate | US$ | ||
Cash | 135 | 0.95 | 128 | ||
Accounts receivable | 98 | 0.95 | 93 | ||
Inventory | 77 | 0.92 | 71 | ||
Fixed assets | 100 | 0.86 | 86 | ||
Accumulated depreciation | (10) | 0.86 | (9) | ||
Total assets | 400 | 369 | |||
Accounts payable | 77 | 0.95 | 73 | ||
Long-term debt | 175 | 0.95 | 166 | ||
Common stock | 100 | 0.86 | 86 | ||
Retained earnings | 48 | to balance | 44 | ||
Total liabilities and shareholders’ equity | 400 | 369 |
The cash outflow is the amount exchanged from the Norvoltian krone to the Bindiar franc to pay the B27,000/ton owed for the inventory 45 days after the transaction date. This payment uses the B/NVK exchange rate of 4.1790 on the settlement date of 15 July 2016.
Thus, Ambleu’s cash outflow is less than the cost included in the inventory account, and NVK1.70/ton is the realized foreign exchange gain relating to this transaction. By deferring payment for 45 days, and because the Bindiar franc decreased in value during this period, Ambleu pays NVK1.70/ton less than the inventory cost on the purchase date of 1 June 2016. Thus, Ambleu will report a foreign exchange gain in its 2016 net income.
Using this approach, the cumulative translation loss on December 31, 2017 for the CRG85.17 million patent purchase is −NVK1.58 million, as shown in the following table.
Date | Inflation Rate (%) |
Restated Carrying Value (CRG/ MM) |
Current Exchange Rate (CRG/NVK) |
Translated Amount (NVK MM) |
Annual Translation Gain/Loss (NVK MM) |
Cumulative Translation Gain/Loss (NVK MM) |
Jan 1, 2016 | — | 85.17 | 5.6780 | 15.00 | N/A | N/A |
Dec 31, 2016 | 40.6 | 119.75 | 8.6702 | 13.81 | −1.19 | −1.19 |
Dec 31, 2017 | 62.3 | 194.35 | 14.4810 | 13.42 | −0.39 | −1.58 |
Assets | December 31, 2016 (BRD) |
Applicable Exchange Rate (NER/BRD) |
Rate Used | NER |
Cash | 900,000 | 0.8333 | Current | 750,000 |
Inventory | 750,000 | 0.8403 | Average | 630,252 |
Total | 1,650,000 | 1,380,252 |
Assets | June 30, 2017 (BRD) |
Exchange Rate (NER/ BRD) |
Rate Used | June 30, 2017 (NER) |
Liabilities and Stockholders’ Equity |
June 30, 2017 (BRD) |
Exchange Rate (NER/BRD) |
Rate Used | June 30, 2017 (NER) |
|
Cash | 1,350,000 | 0.8547 | C | 1,153,846 | Notes Payable | 500,000 | 0.8547 | C | 427,350 | |
Inventory | 500,000 | 0.8475 | H | 423,729 | Common Stock | 1,150,000 | 0.8696 | H | 1,000,000 | |
Retained Earnings | 200,000 | 150,225 | ||||||||
1,850,000 | 1,577,575 | Total | 1,850,000 | 1,577,575 |
Date | Abuelio Monthly Inflation Rate (%) |
Restated Warehouse Value (ABP) |
NER/ABP | Warehouse Value (NER) |
May 31, 2017 | 1,008,065 | 0.0496 | 50,000 | |
June 30, 2017 | 25 | 1,260,081 | 0.0388 | 48,891 |
July 31, 2017 | 22 | 1,537,298 | 0.0312 | 47,964 |