In: Finance
Cemerlang Inc. is a conglomerate company which has four subsidiaries located in Brunei, Malaysia, United Kingdom, and Switzerland. The exchange rates available for the company are MYR2.9000/BND, GBP0.4000/BND and BND1.2500/CHF. The following is the inter- subsidiary payments matrix for Cemerlang Inc in multiple currency.
RECEIVING |
PAYING SUBSIDIARY (in millions) |
|||
SUBSIDIARY (in millions) |
Brunei |
Malaysia |
United Kingdom |
Switzerland |
Brunei |
MYR58 |
GBP10 |
CHF12.5 |
|
Malaysia |
BND10 |
GBP12 |
CHF16.25 |
|
United Kingdom |
BND 20 |
MYR29 |
CHF 20 |
|
Switzerland |
BND15 |
MYR43.5 |
GBP6 |
RECEIVING |
PAYING SUBSIDIARY (BND in millions) |
|||||
SUBSIDIARY (BND in millions) |
Brunei |
Malaysia |
United Kingdom |
Switzerland |
Total receipt |
Total Receipt/ (payment) |
Brunei |
||||||
Malaysia |
||||||
United Kingdom |
||||||
Switzerland |
||||||
Brunei |
Transaction cost in BND with multilateral netting:
RECEIVING SUBSIDIARY:BRUENI | ||||||||
A | Calculation | |||||||
Paying Subsidiary | Amount in BND | |||||||
Malayasia | 20 | (58/2.9000) | ||||||
United Kingdom | 25 | (10/0.4000) | ||||||
Switzerland | 15.625 | (12.5*1.2500) | ||||||
RECEIVING SUBSIDIARY:MALAYASIA | ||||||||
Paying Subsidiary | Amount in BND | Calculation | ||||||
United Kingdom | 30 | (12/0.4000) | ||||||
Switzerland | 20.3125 | (16.25*1.25) | ||||||
RECEIVING SUBSIDIARY:UNITED KINGDOM | ||||||||
Paying Subsidiary | Amount in BND | Calculation | ||||||
Malayasia | 10 | (29/2.9000) | ||||||
Switzerland | 25 | (20*1.25) | ||||||
RECEIVING SUBSIDIARY:SWITZERLAND | ||||||||
Paying Subsidiary | Amount in BND | Calculation | ||||||
Malayasia | 15 | (43.5/2.9000) | ||||||
United Kingdom | 15 | (6/0.4) | ||||||
PAYING SUBSIDIARY | ||||||||
RECEIVING SUBSIDIARY | Brunei | Malayasia | United Kingdom | Switzerland | TOTAL | |||
Brunei | X | 20 | 25 | 15.625 | 60.625 | |||
Malayasia | 10 | X | 30 | 20.3125 | 60.3125 | |||
United Kingdom | 20 | 10 | X | 25 | 55 | |||
Switzerland | 15 | 15 | 15 | X | 45 | |||
TOTAL | 45 | 45 | 70 | 60.9375 | 220.9375 | |||
Company need to pay transaction cost | 4.41875 | MillionBND | (220.9375*2%) | |||||