a) |
Forward Contract Cash Flow Hedge of Foreign Currency Receivable |
|
|
Journal Entries: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Date |
Particulars |
Debit |
Credit |
|
Year 1 |
|
|
|
|
|
|
|
|
1-Dec |
Accounts receivable (crowns) [20,000 x $1.00] |
20,000 |
|
|
|
|
Sales |
|
|
|
|
20,000 |
|
|
|
|
|
|
|
|
|
|
31-Dec |
Accounts receivable (crowns) [20,000 x ($1.05-$1.00)] |
1,000 |
|
|
|
|
Foreign exchange gain |
|
|
1,000 |
|
|
|
|
|
|
|
|
|
|
|
Loss on forward contract |
|
|
1,000 |
|
|
|
|
Accmt other comprehensive income |
|
1,000 |
|
|
|
|
|
|
|
|
|
|
|
Accmt other comprehensive income |
|
1,176 |
|
|
|
|
Forward Contract |
|
|
|
1,176 |
|
|
([20,000 x ($1.10-$1.04) = $1,200 x .9803 = $1,176.36]) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Accmt other comprehensive income |
|
267 |
|
|
|
|
Premium revenue |
|
|
|
267 |
|
|
([20,000 x ($1.04-$1.00) = $800 x 1/3 = $266.67]) |
|
|
|
|
|
|
|
|
|
|
|
|
Impact on Year 1 Income: |
|
|
|
|
|
|
Sales |
|
|
|
|
|
20,000 |
|
|
Foreign Exchange gain |
|
|
|
1,000 |
|
|
Loss on forward contract |
|
|
|
-1,000 |
|
|
premium revenue |
|
|
|
|
267 |
|
|
|
|
|
|
|
|
20,267 |
|
|
|
|
|
|
|
|
|
|
|
Year 2 |
|
|
|
|
|
|
|
|
1-Mar |
Accounts receivable (crowns) [20,000 x ($1.12-$1.05)] |
1,400 |
|
|
|
|
Foreign exchange gain |
|
|
1,400 |
|
|
|
|
|
|
|
|
|
|
|
Loss on forward contract |
|
|
1,400 |
|
|
|
|
Accmt other comprehensive income |
|
1,400 |
|
|
|
|
|
|
|
|
|
|
|
Accmt other comprehensive income |
|
424 |
|
|
|
|
Forward contract |
|
|
|
424 |
|
|
([20,000 x ($1.12-$1.04) = $1,600 - 1,176.36]) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Accmt other comprehensive income |
|
533 |
|
|
|
|
Premium revenue |
|
|
|
533 |
|
|
([20,000 x ($1.04-$1.00) = $800 x 2/3 = $266.67]) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency (crown) [20,000 x $1.12] |
|
22,400 |
|
|
|
|
Accounts receivable (crown) |
|
|
22,400 |
|
|
|
|
|
|
|
|
|
|
|
Cash [20,000 x $1.04] |
|
|
20,800 |
|
|
|
Forward contract |
|
|
|
1,600 |
|
|
|
|
Foreign currency (crown) |
|
|
22,400 |
|
|
|
|
|
|
|
|
|
|
Impact on Year 2 Income: |
|
|
|
|
|
|
Foreign Exchange gain |
|
|
|
1,400 |
|
|
Loss on forward contract |
|
|
|
-1,400 |
|
|
premium revenue |
|
|
|
|
533 |
|
|
|
|
|
|
|
|
533 |
|
|
|
|
|
|
|
|
|
|
|
Impact on Net Income over both the periods: |
|
20,800 |
|
|
|
|
|
|
|
|
|
|
b) |
Forward Contract Fair Value Hedge of Foreign Currency Receivable |
|
|
Journal Entries: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Date |
Particulars |
Debit |
Credit |
|
Year 1 |
|
|
|
|
|
|
|
|
1-Dec |
Accounts receivable (crowns) [20,000 x $1.00] |
20,000 |
|
|
|
|
Sales |
|
|
|
|
20,000 |
|
|
|
|
|
|
|
|
|
|
31-Dec |
Accounts receivable (crowns) [20,000 x ($1.05-$1.00)] |
1,000 |
|
|
|
|
Foreign exchange gain |
|
|
1,000 |
|
|
|
|
|
|
|
|
|
|
|
Loss on forward contract |
|
|
1,176 |
|
|
|
|
Forward contract |
|
|
|
1,176 |
|
|
([20,000 x ($1.04-$1.10) = $1,200 x .9803 = $1,176.36]) |
|
|
|
|
|
|
|
|
|
|
|
|
Impact on Year 1 Income: |
|
|
|
|
|
|
Sales |
|
|
|
|
|
20,000 |
|
|
Foreign Exchange gain |
|
|
|
1,000 |
|
|
Loss on forward contract |
|
|
|
-1,176 |
|
|
|
|
|
|
|
|
19,824 |
|
|
|
|
|
|
|
|
|
|
|
Year 2 |
|
|
|
|
|
|
|
|
1-Mar |
Accounts receivable (crown) [20,000 x ($1.12-$1.05)] |
1,400 |
|
|
|
|
Foreign exchange gain |
|
|
1,400 |
|
|
|
|
|
|
|
|
|
|
|
Loss on forward contract |
|
|
424 |
|
|
|
|
Forward contract |
|
|
|
424 |
|
|
([20,000 x ($1.12-$1.04) = $1,600 - 1,176.36]) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency (crown) [20,000 x $1.12] |
|
22,400 |
|
|
|
|
Accounts receivable (crown) |
|
|
22,400 |
|
|
|
|
|
|
|
|
|
|
|
Cash [20,000 x $1.04] |
|
|
20,800 |
|
|
|
Forward contract |
|
|
|
1,600 |
|
|
|
|
Foreign currency (crown) |
|
|
22,400 |
|
|
|
|
|
|
|
|
|
|
Impact on Year 2 Income: |
|
|
|
|
|
|
Foreign Exchange gain |
|
|
|
1,400 |
|
|
Loss on forward contract |
|
|
|
-424 |
|
|
|
|
|
|
|
|
976 |
|
|
|
|
|
|
|
|
|
|
|
Impact on Net Income over both the periods: |
|
20,800 |
|