Bunga efektif 12% per tahun,jadi bunga efektif per 6 bulan = 12%/2 = 0,06
JURNAL
TGL KETERANGAN JURNAL
2010
01/03/2010 MENJUAL OBLIGASI CASH
UNAMORTIZED TRANSACTION COST
PREMIUM ON BOND PAYABLE
BOND PAYABLE
2011
1-Mar PEMBAYARAN BUNGA BOND INTEREST EXPENSE
CASH
BOND PAYABLE
TGL KETERANGAN REF
2010
31-Dec
INAL
10,000,000
7,920,937
2,079,063
10,000,000
0
AMORTISASI SALDO
BIAYA OBLIGASI
TRANSAKSI
9,800,000
45,323 9,845,323
48,308 9,893,631
51,489 9,945,120
54,880 10,000,000
-
200,000
URNAL
DEBET CREDIT
9,800,000
200,000
-
10,000,000
600,000
600,000
45,323
45,323
-
-
600,000
600,000
48,308
48,308
-
-
-
600,000
600,000
51,489
51,489
-
-
600,000
600,000
54,880
54,880
-
-
200,000 200,000
45,323 154,677
48,308 106,369
51,489 54,880
54,880 -
10,000,000 10,000,000
OBLIGASI DIJUAL DIATAS NILAI NOMINAL
Bunga efektif 10% per tahun,jadi bunga efektif per 6 bulan = 12%/2 = 0,05
t
Perhitungan suku bunga efektif
Suku bunga efektif 5.5583553% obligasi
Periode Pembayaran Pangkat (1+i) t bunga efektif
1 600,000 1 1.055584 568,406
2 600,000 2 1.114257 538,476
3 600,000 3 1.176191 510,121
4 10,600,000 4 1.241568 8,537,592
Perhitungan 10,154,595
NILAI TERCATA 10,154,595
selisih 0
JURNAL
TGL KETERANGAN JURNAL
2010 DEBET
01/03/2010 MENJUAL OBLIGASI CASH 10,154,595
UNAMORTIZED TRANSACTION COST 200,000
PREMIUM ON BOND PAYABLE
BOND PAYABLE
2011
1-Mar PEMBAYARAN BUNGA BOND INTEREST EXPENSE 600,000
CASH
BOND PAYABLE
TGL KETERANGAN REF DEBET
2010
31-Dec
10,000,000
10,354,595
354,595
SALDO
OBLIGASI
10,154,595
10,119,023
10,081,474
10,041,838
9,999,999
-
CREDIT
354,595
10,000,000
600,000
46,698
82,270
600,000
48,835
86,384
-
600,000
-
51,067
90,703
-
600,000
53,399
-
-
-
CREDIT SALDO
200,000
46,698 153,302
48,835 104,467
51,067 53,400
53,399 1
CREDIT SALDO
-
354,595
82,270 272,325
86,384 185,941
90,703 95,238
95,238 -
CREDIT SALDO
10,000,000 10,000,000
OBLIGASI DIJUAL DIATAS NILAI NOMINAL
Bunga efektif 14% per tahun,jadi bunga efektif per 6 bulan = 14%/2 = 0,07
t
Perhitungan suku bunga efektif
Suku bunga efektif 7.6125041% obligasi
Periode Pembayaran Pangkat (1+i) t bunga efektif
1 600,000 1 1.076125 557,556
2 600,000 2 1.158045 518,115
3 600,000 3 1.246201 481,463
4 10,600,000 4 1.341068 7,904,145
Perhitungan 9,461,279
NILAI TERCATAT 9,461,279
selisih (0)
JURNAL
TGL KETERANGAN JURNAL
2010 DEBET
01/03/2010 MENJUAL OBLIGASI CASH 9,461,279
UNAMORTIZED TRANSACTION COST 200,000
DISCOUNT ON BOND PAYABLE 338,721
BOND PAYABLE
2011
1-Mar PEMBAYARAN BUNGA BOND INTEREST EXPENSE 600,000
CASH
BOND PAYABLE
TGL KETERANGAN REF DEBET
2010
31-Dec
10,000,000
9,661,279
-338,721
SALDO
OBLIGASI
9,461,279
9,581,519
9,710,913
9,850,156
10,000,000
-
CREDIT
10,000,000
600,000
196,530
76,290
600,000
210,754
81,360
-
600,000
-
226,588
87,344
600,000
243,202
93,458
-
-
CREDIT SALDO
200,000
196,530 3,470
210,754 - 207,284
226,588 - 433,872
243,302 - 677,174
CREDIT SALDO
-
- 338,721
76,290 - 262,431
81,630 - 180,801
87,344 - 93,457
93,458 1
CREDIT SALDO
10,000,000 10,000,000