You are on page 1of 3

temporal rate method

foreign currency exchange rate dollar equivalent


balance sheet
assets
cash € 1,150.00 1.9 $ 2,185.00
A/R € 3,100.00 1.9 $ 5,890.00
inventory (fifo) € 3,430.00 1.88 $ 6,448.40
fixed assets € 4,900.00 1.7 $ 8,330.00
acc. Depreciation -€ 720.00 1.7 $ -1,224.00
intangable assets (patent) € 70.00 1.82 $ 127.40
total € 11,930.00 $ 21,756.80

liabilities and stockholders equity


A/P € 1,385.00 1.9 $ 2,631.50
due to patent € 1,310.00 1.9 $ 2,489.00
long-term debt € 4,000.00 1.9 $ 7,600.00
deffered taxes € 120.00 1.9 $ 228.00
common stocks € 1,500.00 1.7 $ 2,550.00
retained earnings € 3,615.00 _ $ 5,853.00
translation adjustment $ 405.30
total € 11,930.00 $ 21,756.80

income statement
sales € 16,700.00 1.86 $ 31,062.00
expenses
cost of sales -€ 11,300.00 $ -20,767.00
general and adminstration -€ 1,600.00 1.86 $ -2,976.00
deperciation -€ 280.00 1.7 $ -476.00
interest -€ 20.00 1.82 $ -36.40
transaction gain -€ 480.00 1.86 $ -892.80
aggregate translation adj. gain (loss) € 125.00 1.86 $ -537.20
income taxes( current + drfferd ) -€ 710.00 1.86 $ -1,320.60
net income € 2,435.00 $ 4,056.00
retained earning at 12/31/2010 € 1,480.00 $ 2,355.00
dividends -€ 300.00 1.86 $ -558.00
retained earning at 12/31/2011 € 3,615.00 $ 5,853.00

1 net monetary assets = monetary assets - monetary liabilities


-2565
-256.5

2 net income before dep .


2735
109.4

3 inventory
390

4 dividends
0.017391304347826

cost of goods sold


beg. = 3040 at 1.80 5472
purchases= 11690 at 1.86 21743.4
ending =3430 at 1.88 6448.4

cogs= 20767

You might also like