1.
Record the
1.
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, 2016.
Date | Account titles and explanation | Debit ($) | Credit($) |
January 1, 2016 | Cash | $5,000,000 | |
Notes Payable | $5,000,000 | ||
(To record the note payable to bank) |
Table (1)
Record the interest payment on loan on December 31, 2016.
Date | Account titles and explanation | Debit ($) | Credit($) |
December 31, 2016 | Interest expenses | $450,000 | |
Cash | $450,000 | ||
(To record the payment of interest on $5 million bank loan) |
Table (2)
Working note (1):
Calculate the amount of interest paid on loan.
Record the interest rate swap receipt (payment) on December 31, 2016.
Date | Account titles and explanation | Debit ($) | Credit($) |
December 31, 2016 | Cash | $20,000 | |
Interest expenses | $20,000 | ||
(To record the interest rate swap receipt) |
Table (3)
Record the fair values and gains and losses on December 31, 2016.
Date | Account titles and explanation | Debit ($) | Credit($) |
December 31, 2016 | 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, 2016 | 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 $1: n = 3, i =10% is taken from the table value (Table 4 at the end of the time value money module).
Working note (5):
Calculate the amount of total present value.
Working note (6):
Calculate the decrease in the value of debt.
Record the interest payment on loan on December 31, 2017.
Date | Account titles and explanation | Debit ($) | Credit($) |
December 31, 2017 | Interest expenses (7) | $450,000 | |
Cash | $450,000 | ||
(To record the payment of interest on $5 million bank loan) |
Table (6)
Working note (7):
Calculate the amount of interest paid on loan.
Record the interest rate swap payment on December 31, 2017.
Date | Account titles and explanation | Debit ($) | Credit($) |
December 31, 2017 | Interest expenses | $25,000 | |
Cash | $25,000 | ||
(To record the interest rate swap payment) |
Table (7)
Record the fair values and gains and losses on December 31, 2017.
Date | Account titles and explanation | Debit ($) | Credit($) |
December 31, 2017 | 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, 2017 | 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 2016 and 2017.
2.
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 2016.
Income statement:
Company D | |
Income statement | |
For The Year Ending December 31, 2016 | |
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, 2016 | |
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, 2016.
Working note (14):
Calculate the amount of note payable as on December 31, 2016.
Prepare the appropriate disclosures in Company D’s financial statements for 2017.
Income statement:
Company D | |
Income statement | |
For The Year Ending December 31, 2017 | |
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, 2017 | |
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, 2017.
Working note (16):
Calculate the amount of note payable as on December 31, 2017.
Want to see more full solutions like this?
Chapter 13 Solutions
EBK INTERMEDIATE ACCOUNTING: REPORTING
- On January 1, 2021, Labtech Circuits borrowed $110,000 from First Bank by issuing a three-year, 9% note, payable on December 31, 2023. Labtech wanted to hedge the risk that general interest rates will decline, causing the fair value of its debt to increase. Therefore, Labtech entered into a three-year interest rate swap agreement on January 1, 2021, and designated the swap as a fair value hedge. The agreement called for the company to receive payment based on an 9% fixed interest rate on a notional amount of $110,000 and to pay interest based on a floating interest rate tied to LIBOR. The contract called for cash settlement of the net interest amount on December 31 of each year. Floating (LIBOR) settlement rates were 9% at inception and 10%, 8%, and 8% at the end of 2021, 2022, and 2023, respectively. The fair values of the swap are quotes obtained from a derivatives dealer. These quotes and the fair values of the note are as follows: January 1 December 31 2021 2021 2022…arrow_forwardOn January 1, 2021, Labtech Circuits borrowed $160,000 from First Bank by issuing a three-year, 9% note, payable on December 31, 2023. Labtech wanted to hedge the risk that general interest rates will decline, causing the fair value of its debt to increase. Therefore, Labtech entered into a three-year interest rate swap agreement on January 1, 2021, and designated the swap as fair value hedge. The agreement called for the company to receive payment, based on an 9% fixed interest rate on a notional amount of $160,000 and to pay interest based on a floating interest rate tied to LIBOR. The contract cash settlement of the new interest amount on December 31 of each year. Floating (LIBOR) settlement rates were 9% at inception and 10%, 8%, and 8% at the end of 2021, 2022, and 2023, respectively. The fair values of the swap are quotes obtained from a derivatives dealer. These quotes and the fair values of the note are as follows:…arrow_forwardOn July 1, 2016, Hargrove Corporation issued a 2-year note with a face value of $4,000,000 and a fixed interest rate of 9%, payable on a semiannual basis. On January 15, 2017, the company entered into an interest rate swap with a financial institution in anticipation of lower variable rates. At the initial date of the swap, the company paid a premium of $9,200. The swap had a notional amount of $4,000,000 and called for the payment of a variable rate of interest in exchange for a 9% fixed rate. The variable rates are reset semiannually beginning with January 1, 2017, in order to determine the next interest payment. Differences between rates on the swap will be settled on a semiannual basis. Variable interest rates and the value of the swap on selected dates are as follows:Reset Date Variable Interest Rate Value of the SwapJanuary 1, 2017 . . . . . . . . . . . . . 8.75%June 30, 2017. . . . . . . . . .. . . . . 8.50% $14,000December…arrow_forward
- On January 1, 2021, Labtech Circuits borrowed $252,000 from First Bank by issuing a three-year, 6% note, payable on December 31, 2023. Labtech wanted to hedge the risk that general interest rates will decline, causing the fair value of its debt to increase. Therefore, Labtech entered into a three-year interest rate swap agreement on January 1, 2021, and designated the swap as a fair value hedge. The agreement called for the company to receive payment based on an 6% fixed interest rate on a notional amount of $252,000 and to pay interest based on a floating interest rate tied to LIBOR. The contract called for cash settlement of the net interest amount on December 31 of each year.Floating (LIBOR) settlement rates were 6% at inception and 7%, 5%, and 5% at the end of 2021, 2022, and 2023, respectively. The fair values of the swap are quotes obtained from a derivatives dealer. Those quotes and the fair values of the note are as follows: January 1 December 31 2021 2021 2022 2023…arrow_forwardOn January 1, 2021, Labtech Circuits borrowed $216,000 from First Bank by issuing a three-year, 9% note, payable on December 31, 2023. Labtech wanted to hedge the risk that general interest rates will decline, causing the fair value of its debt to increase. Therefore, Labtech entered into a three-year interest rate swap agreement on January 1, 2021, and designated the swap as a fair value hedge. The agreement called for the company to receive payment based on an 9% fixed interest rate on a notional amount of $216,000 and to pay interest based on a floating interest rate tied to LIBOR. The contract called for ash settlement of the net interest amount on December 31 of each year. Floating (LIBOR) settlement rates were 9% at inception and 10%, 8%, and 8% at the end of 2021, 2022, and 2023, respectively. The fair values of the swap are quotes contained from a derivatives dealer. Those quotes and the fair values of the note are as follows:…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_forward
- On 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_forwardHello, I just need help with requirements 5-7 please! On January 1, 2021, Labtech Circuits borrowed $136,500 from First Bank by issuing a three-year, 6% note, payable on December 31, 2023. Labtech wanted to hedge the risk that general interest rates will decline, causing the fair value of its debt to increase. Therefore, Labtech entered into a three-year interest rate swap agreement on January 1, 2021, and designated the swap as a fair value hedge. The agreement called for the company to receive payment based on an 6% fixed interest rate on a notional amount of $136,500 and to pay interest based on a floating interest rate tied to LIBOR. The contract called for cash settlement of the net interest amount on December 31 of each year. Floating (LIBOR) settlement rates were 6% at inception and 7%, 5%, and 5% at the end of 2021, 2022, and 2023, respectively. The fair values of the swap are quotes obtained from a derivatives dealer. Those quotes and the fair values of the note are as…arrow_forwardE26-4 (Fair Value Hedge) Company issues a four-year, 7.5% fixed-rate interest only, nonpre-payable $1,000,000 note payable on December 31, 2000. It decides to change the interest rate from a fixed rate to variable rate and enters into a swap agreement with M&S Corp. The swap agreement specifies that Sarazan will receive a fixed rate at 7.5% and pay variable with settlement dates that match the interest payments on the debt. Assume that interest rates have declined during 2001 and that Sarazan received $13,000 as an adjustment to Interest expense for the settlement at December 31, 2001. The loss related to the debt (due to interest rate changes) was $48,000. The value of the swap contract increased $48,000. a. Prepare the journal entry to record the payment of interest expense on December 31, 2001. b. Prepare the journal entry to record the receipt of the swap settlement on December 31, 2001. c. Prepare the journal entry to record the change in the fair value of the swap contract…arrow_forward
- On January 1, 2020, ABC Co. borrowed P5,000,000 from a bank at a variable rate of interest for 4 years. Interest will be paid annually to the bank on December 31, and the principal is due on December 31, 2023. Under the agreement, the market rate of interest on each January 1 resets the variable rate for that period and the amount of interest to be paid on December 31. To protect itself from fluctuations in interest rate, the entity hedged the variable interest by entering into a four-year “receive variable, pay fixed” interest rate swap with a speculator. The interest rate swap s based on the notional amount of P5,000,000 and an 8% fixed interest rate. This agreement means that the entity will receive a swap payment from the speculator if the market rate on January 1 is more than 8% and will make a swap payment to the speculator if the market rate on January 1 is lower than 8%. The swap payments are made at the end of each year. The entity has designated this interest rate swap as…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, 2016, 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_forwardUse 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_forward
- Financial Reporting, Financial Statement Analysis...FinanceISBN:9781285190907Author:James M. Wahlen, Stephen P. Baginski, Mark BradshawPublisher:Cengage LearningIntermediate Financial Management (MindTap Course...FinanceISBN:9781337395083Author:Eugene F. Brigham, Phillip R. DavesPublisher:Cengage Learning