Contoh
Mengikat forward contract price seharga $90 yaitu
sama dengan spot price pada contract date.
Wave Co mempunyai book value untuk Oil berdasarka
historical price adalah $86.
Wave Co berlokasi di west Texas.
1-Nov 2008
31-Dec 2008
Inventory (A)
Option Contract
15-Jun-08 Fuel tsb dijual oleh perusahaan, harga jual $2 per barre
Cash 100,000 x $2
Sales
Halaman 453
Contoh
Pada 1 Desember 2008, perusahaan mengikat future contract untuk m
100,000 barrel dari heating oil yang penyerahannya pada 31 january
harga $1,4007 per barrel.
Heating Oil diperdagangkan di New York Mercantile Exchange (NYMEX
Setiap kontrak tsb adalah unuk 1,000 barrel (setiap barrel adalah 4,20
Jadi kontraknya adalah untuk 100 kontrak dengan biaya sebesar $100
dibayar dimuka.
1-Dec-08 Future Contract (A) $100 x 100
Cash
Ternyata pada 31 January 2009 harga heating oil adalah $1,4050 per
($1,4050-$1,4007) x 4,200,000 gallons=
31-Dec-08 Future contract (A)
Other comprehensive income (SE)
Jika harga scotch whiskey adalah $14 per liter, perusahaan akan mene
sebesar $1 per liter atau 100,000 liter x $1 = $100,000 dari spekulan.
Jika harga Scotch Whiskey adalah $17 per liter, maka perusahaan haru
membayar kepada spekulan ($17-$15)=$2 per liter atau total $2 x 10
1-Jan-08 No entry
Contoh
Pay fixed, received variable
1-Jan-08 Jacobs Company mendapat pinjaman kredit dari State B
sebesar $200,000 untuk jangka waktu 3 tahun.
Tahun pertama bunga fixed sebesar 9% dan tahun kedu
tahun ketiga bunga dihitung sebesar LIBOR Rate +2%.
Jacobs Co mengikat kontrak dengan Watson - hedging b
pay-fixed, received variable interest rate swap.
31-Dec-09
Cash
Interest expense
terima dari watson sebesar (9,25%-9%) x $200,000 = $
Other comprehensive income
Interest rate swap
Loan payable
Cash
contoh:
Pay variable, received fixed
Jacobs Co meminjam kredit $200,000 selama 3 tahun dari State Bank
dengan mempergunakan fixed rate sebesar 9% per tahun pada tgl 1
Kemudian Jacobs mengikat kontrak dengan pihak Watson berupa pay
Variable rate formula adalah LIBOR + 2%.
Asumsikan bahwa LIBOR rate adalah 7% per 1 January 2008.
1-Jan-08 Cash
200,000
Loan payable
Loan payable
Interest rate swap (A)
Interest rate swap (L)
31-Dec-10 Interest expense
Cash
$200,000 x 9%
Interest expense
Cash
membayar ke Watson karena 9,25% variable > 9% fixe
LIBOR rate = 7,25% , variable = 7,25% + 2%=9,25%
Interest rate swap (-L)
Loan payable (-L)
Loan payable
Cash
Inventory
accounts payable
0,6600 x 10,000 = 6,600
halaman 465
Sales denominated in Foreign Currency
Contoh
Pada tgl 16 des 2008, American Trading menjual barang dagangnnya
kepada Rome company yang berlokasi di Eropa, dengan nilai 20,000
Spot rate per 16 Des.2008 adalah $0,6625.
per 31 Des.2008 kurs Euro terhadap US $ adalah $0.6550
16 Des 08
Accounts Receivable
Sales
20,000 x $0,6625 spot rate
31 Des 08
1 = 0,6550.
Exchange loss
Accounts receivable
($0,6550 - $0,6625) x 20,000 = $150
15-Jan-09 1 = $0,6700.
Contoh:
Winkler Corporation sebuah perusahaan di USA, menjual hospital equi
ke Howard Ltd yang berlokasi di Inggris/British pada 2 November 2008
senilai 100,000, akan dilunasi oleh Howard dalam 90 hari yad pada
30 Janaury 2009.
asumsikan bahwa incremental interest rate adalah 12%.
2-Nov-08
Spot rate
1.6500
90-day forward rate
1.6380
30 day forward rate
$165,000 x (1 + r) ^3 =$163,800
(1 + r)^3 = $163,800/$165,000
(1+ r)^3 =
0.99273
r= 0,0024301 = 0,24301% per month.
Tabel amortisasi nya adalah sbb:
2-Nov-08
30-Nov-08
31-Dec-08
30-Jan-09
31-Dec-08 Exchange loss
Other comprehensive income
$401 + $400 = $801
Accounts Receivable Fair Value Adjustment and Settlement
30-Jan-09
$1,665
Cash 1,665 x 100,000
Accounts Receivable
Exchange gain
Forward Contract Fair Value and Net Settlement
30-Jan-09 Other comprehensive Income (SE)
Forward Contract (L)
100,000 x $1,665
100,000 x $1.638
PV =($1,638-$1,655) x 100,000/(1+1%)^1
Offset Gain Entry
30-Jan-09 Exchange gain
Other comprehensive Income
hal 471
Contoh:
US OilCo menjual oil kepada Monato Company di Jaepang seharga 15
1 Desember 2008. Pembayaran dilakukan 60 hari kemudian yaitu di 3
US Oil Co mengikat kontrak forward - forward contract untuk penyerah
ke exchange broker dalam 60 hari.
Transaksi ini tidak akan diselesaikan net. Yen akan diserahkan ke broke
1-Dec-08
Spot rate
0.007500
0.007490
0.007490
alaman 450
metode Mixed Attribute Model.
d contract ditandatangani .
d contract price untuk oil tsb adalah $90.
ct oil tsb untuk 100,000 barrel.
200,000 / (1+1%)^4
gs - SE
192,196
Forward Contract (L)
ory (A)
$200,000
Earnings - SE
d contract (L)
d contract (A)
Earnings (SE)
192,196
99,009
100,000
d contract (A)
250,000
150,000
ns (A)
$1,000
+0,5%)^2
on $24,752-$1,000=
comprehensive Income - unrealized holding gain on fuel option contract - S
30 x 100,000
00,000
ontract option (A)
comprehensive income
perusahaan, harga jual $2 per barrel.
200,000
130,000
ive income
30,000
) $100 x 100
10,000
18,060
18,060
ive income
Contract (A)
23,100
$10,000 + 18,060-$23,100=
4,960
contract (A)
00 gallons
omers dengan harga $2 per gallons.
llons x $2
5,877,900
8,400,000
5,877,900
g oil Inventory
x 1,3995
comprehensive Income
000 gallons) - $5,877,900
x 4,200,000 gallons=
5,040
197,030
yadalah$14,50
x 100,000 ltr
orward contract
mitment
14,5 x 100,000
n purchase commitment
ng halaman 455
50,000
147,030
197,030
1,450,000
%= 8,5%
922
849
ve income (SE)
200,000
200,000
18,000
18,000
1,770
2% = 8,5%
17,000
17,000
a State Bank
1,000
1,000
x $200,000= $1,000
selisih kepada Watson
2%=9,25%
menerima sebesar 0,25% dari Watson atau senilai $500.
%)^1=
458
1,770
458
2,228
18,500
18,500
500
500
sebesar (9,25%-9%) x $200,000 = $500
ive income
458
458
200,000
200,000
ved fixed
,000 selama 3 tahun dari State Bank,
te sebesar 9% per tahun pada tgl 1 jan .2008.
ak dengan pihak Watson berupa pay variable, received fixed swap
OR + 2%.
alah 7% per 1 January 2008.
200,000
18,000
18,000
$18,000
1,770
1,770
18,000
1,000
1,000
2,228
1,770
458
ap (L)
18,000
18,000
500
500
son karena 9,25% variable > 9% fixed rate
% , variable = 7,25% + 2%=9,25%
458
458
200,000
nd definitions
n Foreign Currency
200,000
50
50
x 10,000
6,550
100
x 10,000
6,650
rrency
5 spot rate
13,250
13,250
150
eivable
5) x 20,000 = $150
150
13,400
eivable
13,100
300
belum menukarkan Euro yang didapat dari penjualannya)
13,450
0,6700
13,400
50
30-Jan-09
1.6650
165,000
165,000
1,000
1,000
x 100,000
mortization
1,700
1,683
1,683
1,683
1,000
1,000
halaman 468
value at hedge date x ( 1 + r) ^n = Hedge contract cash flow
ate 2nov 2011 $1,65 x 100,000
0.9975698592
(0.00243014081)
Discount or
premium
amortization
Balance
401
400
399
1,200
801
ensive income
165,000
164,599
164,199
163,800
801
ivable
et Settlement
ive Income (SE)
166,500
166,000
500
1,017
1,017
$166,500
$163,800
$2,700
$1,683
$1,017
55) x 100,000/(1+1%)^1
500
ensive Income
500
2,700
2,700
00 x 100,000
0 - $1.6500) x 100,000
- 1.660) x 100,000
contract date
ed to fair value estimate
e on December 31,2011
500 - $163,800
forward contract to FV
gain on hedged item
165,000
1,000
166,000
500
166,500
No entry
1,683
1,683
1,017
2,700
(2,700)
No entry
1,683
1,000
e to forward contract
count $401+ $400=
on Dec.31,2011
e to forward contract
on 30 January 2012
683
801
(118)
1,000
(1,000)
(801)
(801)
500
(500)
(399)
(399)
= $801 + $399=
(1,200)
Nov - $1.638 forward 90 days) x 100,000=
1,200
0.007489
0.007488
0.007488
0.007486
112,500
112,500
ble (L)
112,350
07500-$0,007498)=$30
15
15
112,455
15
112,470
112,335
120
en x $0,007497
ivable
112,455
112,350
112,350
el= $200,000
kat suku bunga
192,196
192,196
$200,000
00=$8,800,000
291,205
ventory
###
99,009
150,991
contract costs
###
$1,000
23,752
el option contract - S
23,752
130,000
130,000
30,000
24,752
5,248
200,000
130,000
###
10,000
18,060
23,100
23,100
###
5,877,900
8,400,000
5,877,900
###
5,040
197,030
197,030
197,030
197,030
1,500,000
147,030
###
d fixed swap
Profit
$2,100,000
$1,100,000
$0
($3,900,000)
($8,900,000)
PV = $1,000,000/ (1+1%)^9
Other comprehensive income (SE)
Forward Contract (L)
$310 x 100,000
Sales
Inventory
Sales
Other comprehensive income
Cash (310-$300) x100,000 pounds
Forward contract (A)
diminta:
Jurnal untuk membukukan transaksi hedging ter
1 tahun dari 1 October 2016 sd 30 september 2
1-Oct-16 No entry
Sales
Cash
(290 - $250) x 80.000 ton
914,340
914,340
914,340
914,340
471,023
1,385,363
ensive income
499,567
1,000,000
970,590
0) x100,000 pounds
28,900,000
1,000,000
970,590
ensive income
contract (L)
1,462,944
80.000 ton=
1,600,000
0/(1+1%)^9=
0.000 ton=
/(1+1%)^6=
ensive income
contract (L)
.462.944=
0.000 ton
0/(1+1%)^3=
1,462,944
1,462,944
2,000,000
1,884,090
421,147
421,147
1,440,000
1,397,650
486,441
omprehensive income
.397.650
486,441
23,200,000
23,200,000
16,000,000
16,000,000
3,200,000
3,200,000
80.000 ton
1,397,650
omprehensive income
1,397,650
$ 165,000
$ 165,000
1,000
$
1,000
ak Ross Company
unts Receivable
E12-3
1-Nov-08 No entry
Brookings Inc menandatangani sales commitmen
dengan pihak RiversCompanty.
Brookings membuat kontrak dengan pihak
Lyn Company untuk membeli 100,000 widget den
penyerahan pada 31 January 2000 dengan harga
31-Dec-08 Unrealized holding gain or loss
Forward Contract (L)
($5-$4,5) x 100,000 widgets
50,000 /(1+0.5%)^1=
31-Jan-09 Forward contract (L)
Unrealized holding gain or loss
P12-2
Variable rate = LIBOR rate + 2%
Variable rate = 5% + 2%= 7%
selisih bunga =8%-7%=1%
interest = 1% x $400,000 = $4,000
Interest PVIF
th 2009
$4,000
0.93458
th 2010
$4,000
0.87344
th 2011
$4,000
0.81630
th 2012
$4,000
0.76290
Total estimated fair value
3,738
3,494
3,265
3,052
13,549
les commitment
an pihak
,000 widget dengan
0 dengan harga $5
49,505
49,505
49,505
49,505
P12-1
P12-2
P12-4
R/E
Cash
Accounts Receivable
Inventories
Equipment
Cost of sales
Depreciation expense
Operating expenses
Dividends
Accumulated depreciation
Accounts payable
Capital stock
Retained earnings 1 jan
Sales
Equity adjustment from translation $13,395,000-$1
Net income
1,375,000
Patents amortization 1 juta/10 th x $0,55 x 100%
Jawab c)
Investment in Star Corporation 2 January 2008
Income from Shultz
Dividends $270,000 x 100%
Equity adjustment from Translation :
($500,000 - (100,000 x 0,54) x 100%
(1,000,000 - 100,000) x $0,60 x 100%
$
$
$
$
$
22,000
18,000
150,000
10,000
200,000
400,000
Note 1
Original equipment NZ$50,000 x $0,70
Purchase of equip. NZ$10,000 x $0,68
Note 2
Beginning inventory NZ$50,000 x $0,70
Purchases NZ$100,000 x $0,67
Ending inventory NZ$30,000 x $0,66
Cost of goods sold
Note 3
Dep.exp. Original equip. NZ$50,000 x 20% x $0,70
Dep.exp on new equip. NZ$10,000 x 20% x $0,68
Note 4
NZ$8,000 x $0,70
Current year outlays NZ$20,000 x $0,67
Note 5
Acc.Depr. Original equip. NZ$20,000 x $0,70
dep.exp. On new equip. NZ$2,000 x $0.68
$4,000,000
$4,000,000
$4,000,000
5,000,000
2,000,000
7,000,000 x $0,50
$ 3,500,000
$
500,000
1,000,000
Schultz Corporation
Translation Worksheet
ar ended December 31,2008
Exchange
In
Rate
In US $
1,000,000
$0.60
600,000
2,000,000
$0.60
1,200,000
4,000,000
$0.60
2,400,000
8,000,000
$0.60
4,800,000
4,000,000
$0.55
2,200,000
800,000
$0.55
440,000
2,700,000
$0.55
1,485,000
500,000
$0.54
270,000
23,000,000
2,400,000
3,600,000
5,000,000
2,000,000
13,395,000
$0.60
$0.60
$0.50
$0.50
1,440,000
2,160,000
2,500,000
1,000,000
10,000,000
13,395,000-$12,600,000
23,000,000
$0.55
5,500,000
795,000
13,395,000
1,320,000
1,320,000
x 100%
$0,55 x 100%
1,375,000
55,000
1,320,000
uary 2008
4) x 100%
0,60 x 100%
$4,000,000
1,320,000
(270,000)
$
$
446,000
540,000
December 2008
Exchange
Rate
In US $
$0.65
$9,750.00
$0.65
$39,000.00
$0.66
$19,800.00
$0.70
$7,000.00
$0.70
$31,500.00
Note 1
$41,800
Note 2
$82,200
Note 3
$8,360
Note 4
$19,000
$0.66
$13,200.00
94,000
$5,144,000
71,610
Note 5
$0.65
$0.70
$0.70
$0.67
1450
273,060
$
$
$
$
$
15,360
11,700
105,000
7,000
134,000
273060
$
$
$
35,000
6,800
41,800
$
$
$
$
$
35,000
67,000
102,000
19,800
82,200
20% x $0,70
20% x $0,68
$
$
$
$
$
5,600
13,400
7,000
1,360
8,360
x $0,70
19,000
$
$
$
14,000
1,360
15,360
Hal 473
Fair value Hedge of an identifiable Foreign Currency Co
For example : Hedge of an identifiable foreign cu
Exchange loss
Contract receivable
Accounts payable
Cash
$0.68 x 60,000
2 dc 11
1-Mar
Discount on hege
Forward rate
Factor = 1/(1+1%)^2
OCI
$1,72 - 1,68 = 0,04 x 500,000=
$20,000 - $4,901=
Equipment
Cash
1,72 x 500,000 GBP= $860,000
Cash
Forward contract
$4,901 + $15,099
$1,72-$1,68=0,04 x 500,000 GBP
Discount Amortization entry
Other comprehensive income
Exchange gain
$3,333 + $3,320
Summary
Forward Contract
Dec.2,2011- no entry required
Dec.31,2011
Balance on Dec.31,2011
Speculation
A foreign currency derivative that is a speculation is va
life of the contract (which is the fair value of the contra
Contract payable
10,000 Euro x $0.5400
Contract payable
Cash
gn Currency Commitment
ble foreign currency purchase commitment
Rate
y forward rate
d rate
0.70
0.71
0.68
43,500
43,500
0.710
0.725
(0.015)
60,000
(900.00)
900
900
erlying commitment
mmitment in C$
900
900
tau spekulan)
40,800
1,800
71 x 60,000
mmitment in C$
m commitment in C$
42,600
1,800
1,800
43,500
2,700
8 x 60,000
40,800
40,800
40,800
gn currency transactions
1 ingin mengatipisasi membeli
erlokasi di Scotland seharga
1.70000
1.68000
0.02000
500,000
10,000
1.68000
1.69000
(0.01000)
500,000
(5,000)
0.9802960
(4,901)
4,901
4,901
500,000
Discount
amortization
3,347
3,333
3,320
Balance
850,000 =1,70 x $500,000
846,653
843,320
840,000 = $1,68 x 500,000
3,347
ment purchase
15,099
3,347
15,099
20,000
15,099
860,000
860,000
20,000
20,000
00 GBP
6,653
arch 1,2011
on March 1,2012
6,653
$0
4,901 debit
4,901 debit - Asset
15,099 debit
20,000 debit - asset
4,901 credit
of discount
3,347
1,554
15,099
6,653
10,000
3,347
6,653
debit
Credit
credit
debit
Credit
1,2011
Jan.30,12
0.5480
0.5530
5,400
5,400
50
50
10,000 Euro
5,530
480 - 0.5400=0.008 x10,000
e 5,400+50
5,400
5,400
80
5,450
credit
Credit
credit
Credit
$0.5400.
an 30 jan 12