(Appendix 13.1) Derivatives Danburg. Company has a $5 million, 9% bank loan outstanding with its local bank. On January 1, 2019, when the loan has 4 years remaining, Danburg contracts with Bradford Investment Bank to enter into a 4-year interest-rate swap with a $5 million notional amount. Danburg agrees to receive from Bradford a fixed interest rate of 9% and to pay Bradford an interest amount each year that is variable based on the LIBOR interest rate at the beginning of the year. The interest payments are made at year-end. The applicable interest rate on the swap is reset each year after the annual interest payment is made. The LIBOR interest rate is 8.6% and 9.5% at the beginning of 2019 and 2020, respectively. The 3-year fixed interest rate is 10% at December 31, 2019, and the 2 year rate is 8% at December 31, 2020.
Required:
- 1. Prepare the
journal entries of Danburg for the bank loan and derivative for 2019 and 2020. Round calculations to the nearest dollar. - 2. Prepare the appropriate disclosures in Danburg’s financial statements for 2019 and 2020.
1.
Record the journal entries in the books of Company D for 2019 and 2020.
Explanation of Solution
Derivatives: Derivatives are some financial instruments which are meant for managing risk and safeguard the risk created by other financial instruments. These financial instruments derive the values from the future value of underlying security or index. Some examples of derivatives are forward contracts, interest rate swaps, futures, and options.
Interest rate swap: This is a type of derivative used by two parties under a contract to exchange the consequences (net cash difference between interest payments) of fixed interest rate for floating interest rate, or vice versa, without exchanging the principal or notional amounts.
Record the note payable as on January 1, 2019.
Date | Account titles and explanation | Debit ($) | Credit($) |
January 1, 2019 | Cash | $5,000,000 | |
Notes Payable | $5,000,000 | ||
(To record the note payable to bank) |
Table (1)
Record the interest payment on loan on December 31, 2019.
Date | Account titles and explanation | Debit ($) | Credit($) |
December 31, 2019 | Interest expenses | $450,000 | |
Cash | $450,000 | ||
(To record the payment of interest on $5 million bank loan) |
Table (2)
Working note (1):
Calculate the amount of interest paid on loan.
Record the interest rate swap receipt (payment) on December 31, 2019.
Date | Account titles and explanation | Debit ($) | Credit($) |
December 31, 2019 | Cash | $20,000 | |
Interest expenses | $20,000 | ||
(To record the interest rate swap receipt) |
Table (3)
Record the fair values and gains and losses on December 31, 2019.
Date | Account titles and explanation | Debit ($) | Credit($) |
December 31, 2019 | Loss in fair value of derivative (2) | $124,342 | |
Liability from interest rate swap | $124,342 | ||
(To record the loss on derivative swap) |
Table (4)
Working note (2):
Calculate the amount of present value:
Note: Factor of present value of ordinary annuity of $1: n = 3, i =10% is taken from the table value (Table 4 at the end of the time value money module).
Date | Account titles and explanation | Debit ($) | Credit($) |
December 31, 2019 | Note payable | $124,342 | |
Gain in value of debt (6) | $124,342 | ||
(To record the decrease in the value of note payable) |
Table (5)
Working note (3):
Calculate the amount of present value of principal.
Note:
Factor of present value of $1: n = 2, i =8% is taken from the table value (Table 3 at the end of the time value money module).
Working note (4):
Calculate the amount of present value of interest.
Note:
Factor of present value of ordinary annuity of $1: n = 3, i =10% is taken from the table value (Table 4 at the end of the time value money module).
Working note (5):
Calculate the amount of total present value.
Working note (6):
Calculate the decrease in the value of debt.
Record the interest payment on loan on December 31, 2020.
Date | Account titles and explanation | Debit ($) | Credit($) |
December 31, 2020 | Interest expenses (7) | $450,000 | |
Cash | $450,000 | ||
(To record the payment of interest on $5 million bank loan) |
Table (6)
Working note (7):
Calculate the amount of interest paid on loan.
Record the interest rate swap payment on December 31, 2020.
Date | Account titles and explanation | Debit ($) | Credit($) |
December 31, 2020 | Interest expenses | $25,000 | |
Cash | $25,000 | ||
(To record the interest rate swap payment) |
Table (7)
Record the fair values and gains and losses on December 31, 2020.
Date | Account titles and explanation | Debit ($) | Credit($) |
December 31, 2020 | Liability from interest rate swap | $124,342 | |
Asset from interest-rate swap (8) | $89,164 | ||
Gain in value of derivatives | $213,506 | ||
(To record the gain on derivative swap) |
Table (8)
Working note (8):
Calculate the present value.
Note: Factor of present value of ordinary annuity of $1: n = 2, i =8% is taken from the table value (Table 4 at the end of the time value money module).
Record the decrease in value of debt.
Date | Account titles and explanation | Debit ($) | Credit($) |
December 31, 2020 | Loss in value of debt | $213,506 | |
Note payable | $213,506 | ||
(To record the increase in the value of note payable) |
Table (9)
Working note (9):
Calculate the amount of present value of principal.
Note:
Factor of present value of $1: n = 2, i =8% is taken from the table value (Table 3 at the end of the time value money module).
Working note (10):
Calculate the amount of present value of interest.
Note:
Factor of present value of ordinary annuity of $1: n = 2, i =8% is taken from the table value (Table 4 at the end of the time value money module).
Working note (11):
Calculate the amount of total present value.
Working note (12):
Calculate the decrease in the value of debt.
2.
Prepare the appropriate disclosures in Company D’s financial statements for 2019 and 2020.
Explanation of Solution
Financial statements: Financial statements are condensed summary of transactions communicated in the form of reports for the purpose of decision making.
Income statement: The financial statement which reports revenues and expenses from business operations and the result of those operations as net income or net loss for a particular time period is referred to as income statement.
Balance sheet: Balance Sheet is one of the financial statements that summarize the assets, the liabilities, and the Shareholder’s equity of a company at a given date. It is also known as the statement of financial status of the business.
Prepare the appropriate disclosures in Company D’s financial statements for 2019.
Income statement:
Company D | |
Income statement | |
For The Year Ending December 31, 2019 | |
Particulars | Amount |
Other items: | |
Interest expense (13) | ($430,000) |
Loss in value of derivative | ($124,342) |
Gain in value of debt | $124,342 |
Table (10)
Balance sheet:
Company D | |
Balance sheet | |
As at December 31, 2019 | |
Liabilities | Amount |
Long term liabilities: | |
Notes payable (14) | $4,875,658 |
Liability from interest-rate swap | $124,342 |
Table (11)
Working note (13):
Calculate the amount of interest expense to be reported in Income statement, 2019.
Working note (14):
Calculate the amount of note payable as on December 31, 2019.
Prepare the appropriate disclosures in Company D’s financial statements for 2020.
Income statement:
Company D | |
Income statement | |
For The Year Ending December 31, 2020 | |
Particulars | Amount |
Other items: | |
Interest expense (15) | ($475,000) |
Gain in value of derivative | $213,506 |
Loss in value of debt | ($213,506) |
Table (12)
Balance sheet:
Company D | |
Balance sheet | |
As at December 31, 2020 | |
Assets | Amount |
Long term assets: | |
Asset from interest-rate swap | $89,164 |
Liabilities | Amount |
Long term liabilities: | |
Note payable (16) | $5,089,164 |
Table (13)
Working note (15):
Calculate the amount of interest expense to be reported in Income statement, 2020.
Working note (16):
Calculate the amount of note payable as on December 31, 2020.
Want to see more full solutions like this?
Chapter 13 Solutions
Intermediate Accounting: Reporting And Analysis
- (Appendix 13.1) Derivatives Anglar Company has a 3 million, 7% bank loan from Castle Rock Bank. On January 1, 2019, when the 3 million loan has 3 years remaining, Anglar contracts with Susan Investment Bank to enter into a 3-year interest rate swap with a 3 million notional amount. Anglar agrees to receive from Susan a fixed interest rate of 7% and to pay Susan an interest amount each year that is variable based on the LIBOR interest rate at the beginning of the year. The interest payments are made at year-end. The applicable interest rate on the swap is reset each year after the annual interest payment is made. The LIBOR interest rate is 6.6% at the beginning of 2019. The 3-year fixed interest rate is 8% at December 31, 2019. Required: 1. Prepare the journal entries of Anglar for the bank loan and derivative for 2019. Round answers to the nearest dollar. 2. Prepare the appropriate disclosures in Anglars financial statements for 2019.arrow_forwardOn January 2, 2020, Parton Company issues a 5-year, $10,000,000 note at LIBOR, with interest paid annually. The variable rate is reset at the end of each year. The LIBOR rate for the first year is 5.8%. Parton Company decides it prefers fixed-rate financing and wants to lock in a rate of 6%. As a result, Parton enters into an interest rate swap to pay 6% fixed and receive LIBOR based on $10 million. The variable rate is reset to 6.6% on January 2, 2021. Instructions a. Compute the net interest expense to be reported for this note and related swap transactions as of December 31, 2020. b. Compute the net interest expense to be reported for this note and related swap transactions as of December 31, 2021.arrow_forwardOn January 2, 2020, MacCloud Co. issued a 4-year, $100,000 note at 6% fixed interest, interest payable semiannually. MacCloud now wants to change the note to a variable-rate note. As a result, on January 2, 2020, MacCloud Co. enters into an interest rate swap where it agrees to receive 6% fixed and pay LIBOR of 5.7% for the first 6 months on $100,000. At each 6-month period, the variable rate will be reset. The variable rate is reset to 6.7% on June 30, 2020. Instructions a. Compute the net interest expense to be reported for this note and related swap transaction as of June 30, 2020. b. Compute the net interest expense to be reported for this note and related swap transaction as of December 31, 2020.arrow_forward
- Use the following information for the next two questions:On January 1, 20x1, ABC Co. obtained a five-year, ₱1,000,000 variable-rate loan with interest paymentsdue at each year-end and the principal due on December 31, 20x5.As protection from possible fluctuations in current market rates, ABC Co. enters into an interest rateswap for the whole principal of the loan. Under the agreement, ABC Co. shall receive variable interestand pay fixed interest based on a fixed rate of 8%. Swap payments shall be made at each year-end.The following are the current market rates: Jan. 1, 20x1 8% Jan. 1, 20x2 9% Jan. 1, 20x3 12% 62. How much is the fair value of the interest rate swap on December 31, 20x1? (Indicate whether it is aderivative asset or liability.)a. 32,397 assetb. 32,397 liabilityc. 46,884 assetd. 53,223 liability63. How much is the fair value of the interest rate swap on December 31, 20x2? (Indicate whether it is aderivative asset or liability.)a. 83,294 assetb. 83,294…arrow_forward1. On January 1, 2022, Balance Bar Co. lends Bio Foods $100,000 in exchange for a $100,000, 5-year note bearing interest at 8 percent annually. The market rate of interest for a note of similar risk is also 8 percent. a. How does Balance Bar record the receipt of the note? b. And how does Balance Bar record the receipt of interest at the end of the first year? c. At the end of the second year?arrow_forwardOn January 1, 20x1, ABC Co. obtained a five-year, ₱1,000,000 variable-rate loan with interest payments due at each year-end and the principal due on December 31, 20x5. As protection from possible fluctuations in current market rates, ABC Co. enters into an interest rate swap for the whole principal of the loan. Under the agreement, ABC Co. shall receive variable interest and pay fixed interest based on a fixed rate of 8%. Swap payments shall be made at each year-end. The following are the current market rates: Jan. 1, 20x1 8% Jan. 1, 20x2 9% Jan. 1, 20x3 12% 16. How much is the fair value of the interest rate swap on December 31, 20x1? (Indicate whether it is a derivative asset or liability.) a. 32,397 asset b. 32,397 liability c. 46,884 asset d. 53,223 liabilityarrow_forward
- On Jan. 31, 2022, ABC Corp. agreed with the bank a P5,000,000 loan to be credited to ABC on May 1, 2022. The prevailing interest rate on Jan. 31 was 7% but they also entered into a forward rate agreement (FRA) 3-12 to set the interest of the future loan at 8%. The actual interest rate on May 1 was 10%. How much is the interest expense of ABC for the whole term of the loan?arrow_forwardOn January 1, 2021, Saltimbocca Corporation borrowed $192,772 from Morgan Stanley. Under the terms of the loan, Saltimbocca will pay $500,000 to Morgan Stanley in ten years (on December 31, 2030), which implies that the yield to maturity (or implicit interest rate) on the loan is 10.0%. What is Saltimbocca’s interest expense on the loan for the year ended December 31, 2023 (the third year of the loan)? (Hint: Round to the nearest dollar. Do not use any dollar signs, commas, or decimals in your answer).arrow_forwardCMOS Chips is hedging a 20-year, $10 million, 7% bond payable with a 20-year interest rate swap and has designated the swap as a fair value hedge. The agreement called for CMOS to receive payment based on a 7% fixed interest rate on a notional amount of $10 million and to pay interest based on a floating interest rate tied to LIBOR. The contract calls for cash settlement of the net interest amount on December 31 of each year. At December 31, 2018, the fair value of the derivative and of the hedged bonds has increased by $100,000 because interest rates declined during the reporting period. Required: 1. Does CMOS have an unrealized gain or loss on the derivative for the period? On the bonds? Will earnings increase or decrease due to the hedging arrangement? Why? 2. Suppose interest rates increased, rather than decreased, causing the fair value of both the derivative and of the hedged bonds to decrease by $100,000. Would CMOS have an unrealized gain or loss on the derivative for the…arrow_forward
- Hello, I have attached the full question below, but I just need help with a few parts, not the whole thing. I have also attached a screenshot of what I already have. I understand this question is complex, but can someone please help. On January 1, 2021, LLB Industries borrowed $200,000 from Trust Bank by issuing a two-year, 10% note, with interest payable quarterly. LLB entered into a two-year interest rate swap agreement on January 1, 2021, and designated the swap as a fair value hedge. Its intent was to hedge the risk that general interest rates will decline, causing the fair value of its debt to increase. The agreement called for the company to receive payment based on a 10% fixed interest rate on a notional amount of $200,000 and to pay interest based on a floating interest rate. The contract called for cash settlement of the net interest amount quarterly. Floating (LIBOR) settlement rates were 10% at January 1, 8% at March 31, and 6% at June 30, 2021. The fair values of the…arrow_forwardOn January 1, 2023, Fontaine Corporation issued an $800,000 notes payable to Allegheny StateBank. The note pays coupon payments at the rate of 5%, which is also the market rate of interestwhen the note was issued. The note matures in three years. Fontaine Corporation entered into aninterest rate swap with the same maturity and notional amount to hedge against falling interestrates. The swap will result in Fontaine Corporation paying floating rate interest tied to theprevailing LIBOR rate and receiving fixed rate interest at 5%. Interest payments and cashsettlement occur at the end of each year. LIBOR settlement rates at the end of 2023, 2024, and2025 are 6%, 7%, and 6%, respectively.a) Prepare the required journal entries for Fontaine Corporation using the shortcut methodfor 2023-2025.b) Indicate how the above entries affect Fontaine Corporation’s reported net earnings foreach year.arrow_forwardChango Industries has decided to borrow $50,000,000.00 for six months. To reduce the company’s interest rateexposure, Chango entered into a swap whereby the dealer pays quoted fixed rate of 5.91% in exchange for receiving3-month LIBOR at settlement date. Assuming that 3-month LIBOR is 5.6% on the rate determination day, describethe transaction that occurs between the dealer and Chango.a. The dealer is obligated to pay Chango $38,750.b. The dealer is obligated to pay Chango $31,250.c. Chango is obligated to pay the dealer $38,750.d. Chango is obligated to pay the dealer $31,250.arrow_forward
- Intermediate Accounting: Reporting And AnalysisAccountingISBN:9781337788281Author:James M. Wahlen, Jefferson P. Jones, Donald PagachPublisher:Cengage LearningFinancial Reporting, Financial Statement Analysis...FinanceISBN:9781285190907Author:James M. Wahlen, Stephen P. Baginski, Mark BradshawPublisher:Cengage Learning
- Intermediate Financial Management (MindTap Course...FinanceISBN:9781337395083Author:Eugene F. Brigham, Phillip R. DavesPublisher:Cengage Learning