Beruflich Dokumente
Kultur Dokumente
5. D
6. D
7. D
8. D
9. D
no journal entries
6/1
Premium Expense
AOCI
AOCI
Forward Contract
Foreign Currency
Forward Contract
Cash
AOCI
Adjustment to Net Income
$10,000
$10,000
$2,500
$2,500
$57,500
2,500
$60,000
$7,500
$7,500
$2,000
$2,000
$300
$300
$980.30
$980.30
$300.00
(980.30)
$(680.30)
$700
$700
$77,000
Cash
Foreign Currency (C$)
Foreign Currency Option
$80,000
Firm Commitment
Adjustment to Net Income
$3,000
$2,019.70
$77,000
$77,000
3,000
$3,000
15-17. (continued)
Net impact on 2014 net income:
Gain on Foreign Currency Option
Loss on Firm Commitment
Sales
Adjustment to Net Income
17. B Net cash inflow with option ($80,000 $2,000)
Cash inflow without option (at spot rate of $.77)
Net increase in cash inflow
700.00
(2,019.70)
77,000.00
3,000.00
$78,680.30
$78,000
77,000
$ 1,000
18-20. (Forward contract fair value hedge of a foreign currency firm commitment)
The easiest way to solve problems 18 and 19 is to prepare journal entries
for the forward contract fair value hedge of a firm commitment. The journal
entries are as follows:
3/1
no journal entries
3/31
Forward Contract
Gain on Forward Contract
($1,250 $0)
$1,250
$1,250
$1,250
$1,250
18-20. (continued)
4/30
$250
Firm Commitment
Gain on Firm Commitment
$250
$250
$250
$59,000
$60,000
Firm Commitment
Adjustment to Net Income
$1,000
$59,000
$59,000
1,000
$1,000
Net impact on second quarter net income is: Sales $59,000 Loss on
Forward Contract $250 + Gain on Firm Commitment $250 + Adjustment to
Net Income $1,000 = $60,000.
18. A
19. C
20. B Cash inflow with forward contract [500,000 pesos x $.12]
$60,000
Cash inflow without forward contract [500,000 pesos x $.118] 59,000
Net increase in cash flow from forward contract
$ 1,000
$1,500
$1,500
12/31/13
Option Expense
$400
Foreign Currency Option
$400
(The option has no intrinsic value at 12/31/13 so the entire change in fair
value is due to a change in time value; $1,500 $1,100 = $400 decrease
in time value. The decrease in time value of the option is recognized as
an expense in net income.)
Option Expense decreases net income by $400.
2/1/14
Option Expense
$1,100
Foreign Currency Option
900
Accumulated Other Comprehensive Income (AOCI)
(Record expense for the decrease in time value of the
option; $1,100 $0 = $1,100; and write-up option to fair
value ($.40 $.41) x 200,000 = $2,000 $1,100 = $900.)
Foreign Currency (BRL) [200,000 x $.41]
Cash [200,000 x $.40]
Foreign Currency Option
$82,000
$82,000
$2,000
$80,000
2,000
$82,000
$2,000
$2,000
21-22. (continued)
Net impact on 2014 net income:
Option Expense
$ (1,100)
Cost-of-Goods-Sold
(82,000)
Adjustment to Net Income
2,000
Decrease in Net Income $ (81,100)
21. B
22. C
23. (10 minutes) (Foreign currency payable -- import purchase)
a. The decrease in the dollar value of the LCU payable from November 1
(60,000 x .345 = $20,700) to December 31 (60,000 x .333 = $19,980) is
recorded as a $720 foreign exchange gain in 2013.
b. The increase in the dollar value of the LCU payable from December 31
($19,980) to January 15 (60,000 x .359 = $21,540) is recorded as a $1,560
foreign exchange loss in 2014.
24. (10 minutes) (Foreign currency receivable export sale)
a. The ostra receivable decreases in dollar value from (50,000 x $1.05)
$52,500 at December 20 to $51,000 (50,000 x $1.02) at December 31,
resulting in a foreign exchange loss of $1,500 in 2013.
b. The further decrease in dollar value of the ostra receivable from $51,000 at
December 31 to $49,000 (50,000 x $.98) at January 10 results in an
additional $2,000 foreign exchange loss in 2014.
25. (10 minutes) (Foreign currency receivable export sale)
9/15
9/30
10/15
$40,000
$40,000
$2,000
$5,000
Cash
Accounts Receivable (FCU)
$37,000
$2,000
$5,000
$37,000
12/1/13
Inventory
Accounts Payable (LCU) [60,000 x $.88]
$52,800
$52,800
$3,600
$4,800
$54,000
$54,000
27. (15 minutes) (Determine U.S. dollar balance for foreign currency transactions)
Inventory and Cost of Goods Sold are reported at the spot rate at the date the
inventory was purchased. Sales are reported at the spot rate at the date of
sale. Accounts Receivable and Accounts Payable are reported at the spot rate
at the balance sheet date. Cash is reported at the spot rate when collected
and the spot rate when paid.
a. Inventory [50,000 pesos x 40% x $.17]......................................................$3,400
b. COGS [50,000 pesos x 60% x $.17]............................................................$5,100
c. Sales [45,000 pesos x $.18]........................................................................$8,100
d. Accounts Receivable [45,000 40,000 = 5,000 pesos x $.21].................$1,050
e. Accounts Payable [50,000 30,000 = 20,000 pesos x $.21]....................$4,200
f. Cash [(40,000 x $.19) (30,000 x $.20)].....................................................$1,600
28. (25 minutes) (Prepare journal entries for foreign currency transactions)
2/1/13
4/1/13
6/1/13
8/1/13
Equipment
Accounts Payable (L) [40,000 x $.44]
$17,600
$17,600
400
Inventory
Accounts Payable (L) [30,000 x $.47]
$14,100
$19,200
Cost-of-Goods Sold
Inventory [$14,100 x 70%]
10/1/13
$17,600
$18,000
$14,100
$19,200
$9,870
$9,870
$14,700
$14,400
300
$9,400
600
$10,000
$500
$400
2/1/14
3/1/14
$500
$400
$5,400
$5,200
300
$5,200
200
$5,500
29. (20 minutes) (Determine income effect of foreign currency payable import
purchase)
a.
Benjamin, Inc. has a liability of AL 160,000. On the date that this liability
was created (December 1, 2013), the liability had a dollar value of
$70,400 (AL 160,000 x $.44). On December 31, 2013, the dollar value has
risen to $76,800 (AL 160,000 x $.48). The increase in the dollar value of
the liability creates a foreign exchange loss of $6,400 ($76,800 $70,400)
in 2013.
By March 1, 2014, when the liability is paid, the dollar value has dropped
to $72,000 (AL 160,000 x $.45) creating a foreign exchange gain of $4,800
($72,000 $76,800) to be reported in 2014.
b. Benjamin, Inc. has a liability of AL 160,000. On the date that this liability
was created (September 1, 2013), the liability had a dollar value of
$73,600 (AL 160,000 x $.46). On December 1, 2013, when the liability is
paid, the dollar value has decreased to $70,400 (AL 160,000 x $.44). The
drop in the dollar value of the liability creates a foreign exchange gain of
$3,200 ($70,400 $73,600) in 2013.
c.
Benjamin, Inc. has a liability of AL 160,000. On the date that this liability
was created (September 1, 2013), the liability had a dollar value of
$73,600 (AL 160,000 x $.46). On December 31, 2013, the dollar value has
risen to $76,800 (AL 160,000 x $.48). The increase in the dollar value of
the liability creates a foreign exchange loss of $3,200 ($76,800 $73,600)
in 2013.
By March 1, 2014, when the liability is paid, the dollar value has dropped
to $72,000 (AL 160,000 x $.45) creating a foreign exchange gain of $4,800
($72,000 $76,800) to be reported in 2014.
9/30/13
Cash
$100,000
Note payable (dudek) [1,000,000 x $.10]
(To record the note and conversion of 1 million
dudeks into $ at the spot rate.)
$5,000
9/30/14
$1,800
525
$100,000
$525
$5,000
75
$2,400
$625
$20,000
30. (continued)
9/30/15
$2,250
625
125
$3,000
$125,000
25,000
$150,000
$525
5,000
$5,525 / $100,000 = 5.525% for 3 months =
= 22.1% for 12 months
$2,425
20,075
$22,500 / $100,000 = 22.5% for 12 months
$2,250
25,125
$27,375 / $100,000 = 27.38% for 9 months
= 36.5% for 12 months
30.
(continued)
The net cash flow from this borrowing is:
Cash outflows:
Interest ($2,400 + $3,000)
Principal
Cash inflow:
Borrowing
Net cash outflow
$5,400
150,000
$155,400
(100,000)
$ 55,400
$40,000
$40,000
$2,000
$2,000
AOCI
$2,450.75
Forward Contract
$2,450.75
[20,000 x ($2.075 $2.20) = $2,500 x .9803 = $2,450.75]
Loss on Forward Contract
AOCI
$2,000
AOCI
$500
Premium revenue
[20,000 x ($2.075 $2.00) = $1,500 x 1/3 = $500]
$2,000
$500
31. (continued)
Impact on 2013 income:
Sales
Foreign Exchange Gain
Loss on Forward Contract
Premium Revenue
Total
3/1/14
$40,000
2,000
(2,000)
500
$40,500
$3,000
$3,000
AOCI
$1,049.25
Forward Contract
$1,049.25
[20,000 x ($2.25 $2.075) = $3,500 2,450.75] = $1,049.25
Loss on Forward Contract
AOCI
$3,000
AOCI
Premium revenue
[$1,500 x 2/3 = $1,000]
$1,000
$3,000
$1,000
$45,000
$41,500
3,500
$45,000
$45,000
$3,000
(3,000)
1,000
$1,000
Impact on net income over both periods: $40,500 + $1,000 = $(41,500); equal
to cash inflow.
31. (continued)
b. Fair Value Hedge
12/1/13 Accounts Receivable (K) [20,000 x $2.00]
Sales
$40,000
$40,000
$2,000
$2,000
$2,450.75
$40,000.00
2,000.00
(2,450.75)
$39,549.25
$3,000
$3,000
$45,000
$41,500
3,500
$45,000
$45,000
$3,000.00
(1,049.25)
$1,950.75
$40,000
$40,000
$2,000
$2,000
Forward Contract
$2,450.75
AOCI
$2,450.75
[20,000 x ($2.075 $2.20) = $2,500 x .9803 = $2,450.75]
AOCI
Gain on Forward Contract
$2,000
Premium Expense
$500
AOCI
[20,000 x ($2.075 $2.00) = $1,500 x 1/3 = $500]
Impact on 2013 income:
Parts inventory (COGS)
Foreign Exchange Loss
Gain on Forward Contract
Premium Expense
Total
$(40,000)
(2,000)
2,000
(500)
$(40,500)
$2,000
$500
32. (continued)
3/1/14
$3,000
$3,000
Forward Contract
$1,049.25
AOCI
$1,049.25
[20,000 x ($2.25 $2.075) = $3,500 2,450.75 = $1,049.25]
AOCI
Gain on Forward Contract
$3,000
Premium Expense
AOCI
[$1,500 x 2/3 = $1,000]
$1,000
$3,000
$1,000
$45,000
$45,000
$41,500
3,500
$45,000
$(3,000)
3,000
(1,000)
$(1,000)
32. (continued)
b. Fair Value Hedge
12/1/13Parts inventory (COGS)
Accounts Payable (K)
[20,000 x $2.00]
$40,000
$40,000
$2,000
$2,000
Forward Contract
$2,450.75
Gain on Forward Contract
$2,450.75
[20,000 x ($2.075 $2.20) = $2,500 x .9803 = $2,450.75]
Impact on 2013 income:
Parts inventory (COGS)
Foreign Exchange Loss
Gain on Forward Contract
Total
3/1/14
$(40,000.00)
(2,000.00)
2,450.75
$(39,549.25)
$3,000
$3,000
Forward Contract
$1,049.25
Gain on Forward Contract
$1,049.25
[20,000 x ($2.25 $2.075) = $3,500 2,450.75 = $1,049.25]
Foreign Currency (K) [20,000 x $2.25]
Cash
Forward Contract
$45,000
$45,000
$41,500
3,500
$45,000
32. (continued)
Impact on 2014 income:
Foreign Exchange Loss
Gain on Forward Contract
Total
$(3,000.00)
1,049.25
$(1,950.75)
$45,000
$45,000
$3,000
$3,000
AOCI
Foreign Currency Option
[($.0018 $.0020) x 1,000,000]
Loss on Foreign Currency Option
AOCI
Option Expense
AOCI
Date
6/1
6/30
9/1
Fair Value
$2,000
$1,800
$1,000
Intrinsic Value
$0
$0
$1,000
$200
$200
$3,000
$3,000
$200
$200
Time Value
$2,000
$1,800
$0
$ 200
$1,800
33. (continued)
9/1
$4,000
$4,000
$800
$800
$4,000
$4,000
Option Expense
$1,800
AOCI
(Change in time value of option is recognized as expense)
Foreign Currency (P)
Accounts Receivable (P)
$44,000
Cash
Foreign Currency (P)
Foreign Currency Option
$45,000
$1,800
$44,000
$44,000
$1,000
6/30
$45,000
$45,000
$2,000
$3,000
$2,000
$3,000
$200
$200
33. (continued)
9/1
$4,000
$4,000
$800
$800
$44,000
Cash
Foreign Currency (P)
Foreign Currency Option
$45,000
$44,000
$44,000
$1,000
6/30
Date
6/1
6/30
9/1
$85,000
$85,000
$2,000
$3,000
$2,000
AOCI
Gain on Foreign Currency Option
$3,000
Option Expense
AOCI
$1,000*
Fair Value
$2,000
$4,000
$5,000
Intrinsic Value
$0
$3,000
$5,000
$2,000
$3,000
$2,000
$3,000
$1,000
Time Value
$2,000
$1,000
$0
34. (continued)
9/1
$2,000
$1,000
AOCI
Gain on Foreign Currency Option
$2,000
Option Expense
AOCI
$1,000**
$2,000
$1,000
$2,000
$1,000
$90,000
$90,000
$85,000
$5,000
$90,000
($2,000)
34.
(continued)
6/30
9/1
Inventory
Accounts Payable (M)
[$.085 x 1,000,000]
$85,000
$2,000
$3,000
$2,000
$2,000
$1,000
$85,000
$2,000
$3,000
$2,000
$2,000
$1,000
$90,000
$90,000
$85,000
5,000
$90,000
($5,000)
3,000
($2,000)
35. (30 minutes) (Forward contract cash flow hedge of foreign currency
denominated asset)
Date
11/01/13
12/31/13
4/30/14
Forward Contract
Change in
Fair Value
$0
$3,8441
+$3,844
$3,0002
- $ 844
$52,000 $48,000 = $4,000 x .961 = $3,844; where .961 is the present value factor for
four months at an annual interest rate of 12% (1% per month) calculated as 1/1.01 4.
2
$52,000 $49,000 = $3,000.
1
$53,000
$53,000
$3,000
$3,000
AOCI
Gain on Forward Contract
$3,000
Forward Contract
AOCI
$3,844
$3,000
$3,844
Discount expense
AOCI
[100,000 x ($.53 $.52) = $1,000 x 2/6 = $333.33]
The impact on net income for the year 2013 is:
Sales
Foreign Exchange Loss
Gain on Forward Contract
Net Gain (Loss)
Discount Expense
Impact on net income
$53,000.00
(3,000.00)
3,000.00
0.00
(333.33)
$52,666.67
$333.33
$333.33
35. (continued)
2014 Journal Entries
4/30/14
$1,000
AOCI
Gain on Forward Contract
$1,000
$1,000
$1,000
AOCI
Forward Contract
$844
$844
Discount expense
AOCI
$666.67
$49,000
Cash
Foreign Currency (FCU)
Forward Contract
$52,000
$666.67
$49,000
$49,000
3,000
$(1,000.00)
1,000.00
0.00
(666.67)
$(666.67)
36. (30 minutes) (Forward contract fair value hedge of net foreign currency
denominated asset)
Account Receivable (Payable) (mongs) Forward
Change in U.S.
Rate to
Date
U.S. Dollar Value
Dollar Value
1/31/14
11/30/13 $265,000 ($159,000)
$.52
12/31/13 $250,000 ($150,000) -$15,000 (-$9,000)
$.48
1/31/14 $245,000 ($147,000) -$ 5,000 (-$3,000)
$.49
Forward Contract
Change in
Fair Value
Fair Value
$0
$7,9211
+$7,921
$6,0002
- $1,921
$104,000 $96,000 = $8,000 x .9901 = $7,921; where .9901 is the present value factor
for one month at an annual interest rate of 12% (1% per month) calculated as 1/1.01.
2
$104,000 $98,000 = $6,000.
1
$265,000
Inventory
Accounts Payable
[$.53 x 300,000 mongs]
$159,000
$265,000
$159,000
$15,000
$15,000
$9,000
Forward Contract
Gain on Forward Contract
$7,921
$9,000
$7,921
$265,000
1,921
$266,921
36. (continued)
2014 Journal Entries
1/31
$5,000
$3,000
$1,921
$5,000
$3,000
$1,921
$245,000
$147,000
Cash
Foreign Currency (mongs)
Forward Contract
$104,000
$245,000
$147,000
$98,000
$6,000
$(2,000)
(1,921)
$(3,921)
The net effect on the balance sheet is an increase in cash of $104,000 and an
increase in inventory of $159,000 with a corresponding increase in retained
earnings of $263,000 ($266,921 $3,921).
37. (40 minutes) (Forward contract fair value hedge foreign currency receivable
and firm commitment (sale))
a. Foreign Currency Receivable
10/01
$69,000
$69,000
$2,000
$2,000
$8,910.90
$1,000
$1,000
Forward Contract
$ 1,910.90
Gain on Forward Contract
$ 1,910.90
[($.72 $.65) x 100,000 = $ 7,000 loss 8,910.90 = $ 1,910.90 gain]
Foreign Currency (LCU)
Accounts Receivable (LCU)
$72,000
Cash
Forward Contract
Foreign Currency (LCU)
$65,000
$7,000
$72,000
$72,000
$69,000.00
3,000.00
(8,910.90)
1,910.90
$65,000.00 = Cash Inflow
37. (continued)
b. Foreign Currency Firm Commitment (Sale)
10/01
12/31
$8,910.90
Firm Commitment
Gain on Firm Commitment
$8,910.90
Forward Contract
Gain on Forward Contract
$1,910.90
$1,910.90
1/31
$8,910.90
$8,910.90
$1,910.90
$1,910.90
$72,000
Cash
Forward Contract
Foreign Currency (LCU)
$65,000
$7,000
$7,000
$72,000
$72,000
$7,000
$72,000
(7,000)
7,000
(7,000)
$65,000 = Cash Inflow
38. (30 minutes) (Forward contract fair value hedge of a foreign currency firm
commitment (purchase))
Forward
Date 10/31
8/1
9/30
10/31
Rate to
Fair Value
$.30
$.325
$.320 (spot)
Forward Contract
Fair Value
$0
$4,950.50 1
$4,0002
Change in
Fair Value
+ $4,950.50
$ 950.50
Firm Commitment
Change in
Fair Value
$0
$(4,950.50)1
$(4,000)2
$0
$4,950.50
+ $ 950.50
($65,000 $60,000) = $5,000 x .9901 = $4,950.5; where .9901 is the present value factor
for one month at an annual interest rate of 12% (1% per month) calculated as 1/1.01.
2
($64,000 $60,000) = $4,000.
a. Journal entries
8/1
9/30
Forward Contract
Gain on Forward Contract
$4,950.50
$4,950.50
$950.50
Firm Commitment
Gain on Firm Commitment
$950.50
$64,000
Inventories (Cost-of-Goods-Sold)
Foreign Currency (rupees)
$64,000
10/31
Firm Commitment
Adjustment to Net Income
$4,950.50
$4,950.50
$950.50
$950.50
$60,000
4,000
$64,000
$4,000
$4,000
b. Assuming the inventory is sold in the fourth quarter, the net impact on net
income is negative $60,000:
Cost-of-Goods-Sold
Adjustment to Net Income
Net impact on net income
$(64,000)
4,000
$(60,000)
39. (30 minutes) (Option fair value hedge of a foreign currency firm commitment
(sale))
Firm Commitment
Spot
Date Rate Fair Value
6/1
6/30
9/1
$1.00
$0.99
$0.97
Change in
Fair Value
for 9/1
$(4,901.50)1
$(15,000)2
$ 4,901.50
$10,098.50
Option
Option
Premium
Fair Value
Fair Value
Change in
$0.010
$0.016
$0.030
$5,000
$8,000
$15,000
+ $3,000
+ $7,000
$495,000 $500,000 = $(5,000) x .9803 = $(4,901.5), where .9803 is the present value
factor for two months at an annual interest rate of 12% (1% per month) calculated as
1/1.012.
2
$485,000 $500,000 = $(15,000).
a. Journal Entries
6/1
$5,000
$5,000
9/1
$4,901.50
$4,901.50
$3,000
$3,000
$10,098.50
$10,098.50
$7,000
$7,000
$485,000
Cash
Foreign Currency (lek)
Foreign Currency Option
$500,000
Firm Commitment
Adjustment to Net Income
$15,000
$485,000
$485,000
15,000
$15,000
39. (continued)
b. Impact on Net Income
The impact on net income for the second quarter is:
Loss on Firm Commitment
Gain on Foreign Currency Option
Impact on net income
$(4,901.50)
3,000.00
$(1,901.50)
$485,000.00
(10,098.50)
7,000.00
15,000.00
$496,901.50
The impact on net income over the second and third quarters is:
$495,000 ($496,901.50 $1,901.50)
c. Net Cash Inflow
The net cash inflow resulting from the sale is: $500,000 $5,000 = $495,000
40. (20 minutes) (Option fair value hedge of a foreign currency firm commitment
(purchase))
Firm Commitment
Spot
Date Rate Fair Value
11/20
$.20
a) 12/20 $.21
b) 12/20 $.18
$(500)1
$1,0002
Option
Change in
Premium
Fair Value
for 12/20 Fair Value
$500
+ $1,000
$.008
$.0103
$.0004
Option
Change in
Fair Value
$400
$500
$0
+ $100
$400
a.
The option strike price ($.20) is less than the spot rate ($.21) on December 20,
the date the parts are to be paid for. Therefore, Big Arber will exercise its
option. The journal entries are as follows:
11/20
$400
$400
$500
$100
$500
$100
$10,500
Parts inventory
Foreign Currency (pijio)
$10,500
$10,000
500
$10,500
The following entry is made in the period when the inventory affects net
income through cost-of-goods-sold:
Firm Commitment
Adjustment to Net Income
40. (continued)
$500
$500
b. The option strike price ($.20) is greater than the spot rate ($.18) on December
20, the date the parts are to be paid for. Therefore, Big Arber will allow the
option to expire unexercised. Foreign currency will be acquired at the spot
rate on December 20. The journal entries are as follows:
11/20
$400
$400
Firm Commitment
Gain on Firm Commitment
Loss on Foreign Currency Option
Foreign Currency Option
$1,000
$1,000
$400
$400
$9,000
Parts Inventory
Foreign Currency (pijio)
$9,000
$9,000
$9,000
The following entry is made in the period when the inventory affects net
income through cost-of-goods-sold:
Adjustment to Net Income
Firm Commitment
$1,000
$1,000
$5,000
$5,000
$3,000
$3,000
Option Expense
$1,000
AOCI
To recognize the decrease in the time value
of the option as expense.
[($.584 $.58) x 1,000,000 = $4,000 $3,000 = $1,000]
3/15/14
$1,000
$2,000
$2,000
$4,000
$4,000
$590,000
Parts Inventory
$590,000
Foreign Currency (marks)
To record the purchase of parts and payment
of 1 million marks to the supplier.
$580,000
10,000
$590,000
41. (continued)
AOCI
Adjustment to Net Income
To transfer the amount accumulated in AOCI
as an adjustment to net income in the period
in which the forecasted transaction occurs.
$10,000
$10,000
$(1,000)
2014 Cost-of-goods-sold
Option Expense
Adjustment to Net Income
$(590,000)
(4,000)
10,000
$(584,000)
Inventory
Accounts Payable (euro)
$200,000
$10,000
$10,000
$200,000
$10,000
$10,000
$220,000
$220,000
$220,000
$220,000
42. (continued)
Part b. Forward Contract Fair Value Hedge of a Foreign Currency Liability
Spot
Date Rate Value
9/15
$1.00
9/30
$1.05
10/31
$1.10
Forward Contract
Change in
Fair Value
$0
$5,940.60 1
+$5,940.60
$8,000.00 2
+$2,059.40
$218,000 $212,000 = $6,000 x .9901 = $5,940.60; where .9901 is the present value
factor for one month at an annual interest rate of 12% (1% per month) calculated as
1/1.01.
2
$220,000 $212,000 = $8,000.
9/15
Inventory
Accounts Payable (euro)
$200,000
$200,000
10/31
$10,000
$10,000
$5,940.60
$5,940.60
$10,000
$10,000
Forward Contract
Gain on Forward Contract
$2,059.40
$220,000
$220,000
$2,059.40
$212,000
8,000
$220,000
42. (continued)
Part c. Forward Contract Fair Value Hedge of a Foreign Currency Firm
Commitment (Purchase)
9/15
There is no formal entry for the forward contract or the purchase order.
9/30
Forward Contract
Gain on Forward Contract
$5,940.60
$5,940.60
Forward Contract
Gain on Forward Contract
$2,059.40
$2,059.40
$220,000
Inventory
Foreign Currency (euro)
$220,000
10/31
$5,940.60
$5,940.60
$2,059.40
$2,059.40
$212,000
8,000
$220,000
The following entry is made in the period when the inventory affects net income
through cost-of-goods-sold:
Firm Commitment
Adjustment to Net Income
$8,000
$8,000
42. (continued)
Part d. Option Cash Flow Hedge of a Foreign Currency Liability
The following schedule summarizes the changes in the components of the fair
value of the euro call option with a strike price of $1.00 for October 31.
Spot
Date
Rate
09/15 $1.00
09/30 $1.05
10/31 $1.10
1
Option
Fair
Premium
Value
$.035 $7,000
$.070 $14,000
$.100 $20,000
Change
in Fair
Value
+ $7,000
+ $6,000
Intrinsic
Value
$0
$10,0002
$20,000
Time
Value
$7,0001
$4,0002
$03
Change
in Time
Value
- $3,000
- $4,000
Because the strike price and spot rate are the same, the option has no intrinsic
value. Fair value is attributable solely to the time value of the option.
With a spot rate of $1.05 and a strike price of $1.00, the option has an intrinsic
value of $10,000. The remaining $4,000 of fair value is attributable to time value.
The time value of the option at maturity is zero.
9/15
Inventory
Accounts Payable (euro)
Foreign Currency Option
Cash
9/30
$200,000
$200,000
$7,000
$7,000
$10,000
$10,000
$7,000
$7,000
$10,000
$10,000
$3,000
$3,000
42. (continued)
10/31
$10,000
$10,000
$6,000
$6,000
$10,000
$10,000
$4,000
$4,000
$220,000
$220,000
$200,000
$20,000
$220,000
42. (continued)
Part e. Option Fair Value Hedge of a Foreign Currency Firm Commitment
(Purchase)
Firm Commitment
Option
Spot
Change in
Premium
Date Rate Fair Value
Fair Value
for 10/31
9/15
$1.00
$0
$.035
9/30
$1.05
$ (9,901)
$ 9,901 1
$.070
10/31
$1.10
$(20,000)
$10,099
$.100
Change in
Fair Value
+$7,000
+$6,000
$210,000 $200,000 = $(10,000) x .9901 = $(9,901), where .9901 is the present value
factor for one month at an annual interest rate of 12% (1% per month) calculated as
1/1.01.
9/15
9/30
10/31
$7,000
$7,000
$9,901
$6,000
$7,000
$7,000
$9,901
$6,000
$10,099
$10,099
$220,000
Inventory
Foreign Currency (euro)
$220,000
$200,000
20,000
$220,000
The following entry is made in the period when the inventory affects net income
through cost-of-goods-sold:
Firm Commitment
Adjustment to Net Income
$20,000
$20,000
Foreign
Currency
Brazilian
real (BRL)
Swiss
franc
(CHF)
Swiss
franc
(CHF)
Euro
Euro
Chinese
yuan
(CNY)
South
Korean
won
(KRW)
Total Net
Foreign
Exchange
Gain
(Loss)
Type of
Transaction
Import
purchase
(payable)
Export sale
(receivable)
Import
purchase
(payable)
Export sale
(receivable)
Export sale
(receivable)
Import
purchase
(payable)
Import
purchase
(payable)
Amount in
Foreign
Currency
Transaction
Date
Exchange
Rate at
Transaction
Date
$ Value on
Transaction
Date
Settlement
Date
Exchange
Rate at
Settlemen
t Date
$ Value on
Settlement
Date
Foreign
Exchange
Gain
(Loss)
(87,000)
1/4/2010
0.577477
(50,240.50)
5/4/2010
0.57428
(49,962.36)
278.14
51,700
1/4/2010
0.967455
50,017.42
5/4/2010
0.913718
47,239.22
(2,778.20)
(55,000)
5/4/2010
0.913718
(50,254.49)
10/4/2010
1.02836
(56,559.80)
(6,305.31)
37,200
4/1/2010
1.3468
50,100.96
9/1/2010
1.28
47,616.00
(2,484.96)
37,200
4/1/2010
1.3468
50,100.96
10/1/2010
1.3726
51,060.72
959.76
(342,000)
1/4/2010
0.146471
(50,093.08)
10/4/2010
0.14945
(51,111.90)
(1,018.82)
(55,600,000)
1/4/2010
0.00086557
(48,125.69)
10/4/2010
0.0008892
(49,439.52)
(1,313.83)
(12,663.22)
Currency
Code
Indian rupee
INR
Philippine peso
PHP
Japanese yen
Malaysian
ringgit
JPY
Currency
MYR
Code
Indian rupee
INR
Philippine peso
PHP
Japanese yen
Malaysian
ringgit
JPY
Currency
MYR
Code
Indian rupee
INR
Philippine peso
PHP
Japanese yen
Malaysian
ringgit
JPY
MYR
Foreign
Currency
Account
Receivable
898,00
0
874,00
0
1,662,50
0
62,55
0
Foreign
Currency
Account
Receivable
898,00
0
874,00
0
1,662,50
0
62,55
0
Foreign
Currency
Account
Receivable
898,00
0
874,00
0
1,662,50
0
62,55
0
Exchange
Rate on
12/14/10
0.022215
0.022811
0.01197
0.32
Exchange
Rate on
12/31/10
0.022371
0.022925
0.012329
0.324465
Exchange
Rate on
1/14/11
0.022053
0.022596
0.012049
0.326744
U.S. Dollar
Value on
12/14/10
$19,949.0
7
19,936.8
1
19,900.1
3
20,016.0
0
$79,802.0
1
U.S. Dollar
Value on
12/31/10
$20,089.1
6
20,036.4
5
20,496.9
6
20,295.2
9
$80,917.8
6
U.S. Dollar
Value on
1/14/11
$19,803.5
9
19,748.9
0
20,031.4
6
20,437.8
4
$80,021.80
Foreign
Exchange
Gain (Loss)
on 12/31/10
$
140.09
99.6
4
596.8
4
279.2
9
$ 1,115.85
Foreign
Exchange
Gain (Loss)
on 1/14/11
$ (285.56)
(287.5
5)
(465.5
0)
142.5
5
$ (896.06)
Currency
Code
Indian rupee
INR
Philippine peso
PHP
Japanese yen
Malaysian
ringgit
JPY
MYR
Foreign
Currency
Account
Receivable
898,00
0
874,00
0
1,662,50
0
62,55
0
U.S. Dollar
Value on
12/14/10
$ 19,949.07
19,936.8
1
19,900.1
3
20,016.0
0
$ 79,802.01
U.S. Dollar
Value on
1/14/11
$19,803.5
9
19,748.9
0
20,031.4
6
20,437.8
4
$80,021.8
0
Net
Foreign
Exchange
Gain (Loss)
$ (145.48)
(187.9
1)
131.3
4
421.8
4
$
219.79