(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 $3 million notional amount. Anglar agrees to receive from Susan a fixed interest rate of 7% and to pay Susan an interest amount each year that is variable based on the LIBOR interest rate at the beginning of the year. The interest payments are made at year-end. The applicable interest rate on the swap is reset each year after the annual interest payment is made. The LIBOR interest rate is 6.6% at the beginning of 2019. The 3-year fixed interest rate is 8% at December 31, 2019.
Required:
- 1. Prepare the
journal entries of Anglar for the bank loan and derivative for 2019. Round answers to the nearest dollar. - 2. Prepare the appropriate disclosures in Anglar’s financial statements for 2019.
1.
Prepare the journal entries in the books of Company A for the bank loan and derivative for 2019.
Explanation of Solution
Derivatives: Derivatives are some financial instruments which are meant for managing risk and safeguard the risk created by other financial instruments. These financial instruments derive the values from the future value of underlying security or index. Some examples of derivatives are forward contracts, interest rate swaps, futures, and options.
Interest rate swap: This is a type of derivative used by two parties under a contract to exchange the consequences (net cash difference between interest payments) of fixed interest rate for floating interest rate, or vice versa, without exchanging the principal or notional amounts.
Record the note payable as on January 1, 2019.
Date | Account titles and explanation | Debit ($) | Credit($) |
January 1, 2019 | Cash | $3,000,000 | |
Notes Payable | $3,000,000 | ||
(To record the note payable to bank) |
Table (1)
Record the interest payment on loan on December 31, 2019.
Date | Account titles and explanation | Debit ($) | Credit($) |
December 31, 2019 | Interest expenses | $210,000 | |
Cash | $210,000 | ||
(To record the payment of interest on $3 million bank loan) |
Table (2)
Working note (1):
Calculate the amount of interest paid on loan.
Record the interest rate swap receipt (payment) on December 31, 2019.
Date | Account titles and explanation | Debit ($) | Credit($) |
December 31, 2019 | Cash | $12,000 | |
Interest expenses | $12,000 | ||
(To record the interest rate swap receipt) |
Table (3)
Record the fair values and gains and losses on December 31, 2019.
Date | Account titles and explanation | Debit ($) | Credit($) |
December 31, 2019 | Loss in fair value of derivative | $53,497 | |
Liability from interest rate swap | $53,497 | ||
(To record the loss on derivative swap) |
Table (4)
Working note (2):
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, 2019 | Note payable (6) | $53,497 | |
Gain in value of debt | $53,497 | ||
(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 = 2, i =8% 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.
2.
Prepare the appropriate disclosures in Company A’s financial statements for 2019.
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 A’s financial statements for 2019.
Income statement:
Company A | |
Income statement | |
For The Year Ending December 31, 2019 | |
Particulars | Amount |
Other items: | |
Interest expense (7) | ($198,000) |
Loss in value of derivative | ($53,497) |
Gain in value of debt | $53,497 |
Table (6)
Working note (7):
Calculate the amount of interest expense to be reported in Income statement.
Balance sheet:
Company A | |
Balance sheet | |
As at December 31, 2019 | |
Liabilities | Amount |
Long term liabilities: | |
Notes payable (8) | $2,946,503 |
Liability from interest-rate swap | $53,497 |
Table (7)
Working note (8):
Calculate the amount of notes payable:
Want to see more full solutions like this?
Chapter 13 Solutions
INTERM.ACCT.:REPORTING...-CENGAGENOWV2
- On July 1, 2019, Aldrich Company purchased as an available-for-sale security 200,000 face value, 9% U.S. Treasury notes for 194,000. The notes mature July 1, 2020, and pay interest semiannually on January 1 and July 1. The notes were sold on December 1, 2019, for 199,000. Aldrich normally uses straight-line amortization on all of its notes. In its income statement for the year ended December 31, 2019, what amount should Aldrich report as a gain on the sale of the available-for-sale security? a. 2,500 b. 3,500 c. 5,000 d. 6,000arrow_forwardOn 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 $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_forward
- On 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 1, 2024, Avalanche Corporation borrowed $122,000 from First Bank by issuing a two-year, 8% fixed-rate note with annual interest payments. The principal of the note is due on December 31, 2025. Avalanche wanted to hedge against declines in general interest rates, so it also entered into a two-year SOFR-based interest rate swap agreement on January 1, 2024, and designates it as a fair value hedge. Because the swap is entered at market rates, the fair value of the swap is zero at inception. The agreement called for the company to receive fixed interest at the current SOFR swap rate of 5% and pay floating interest tied to SOFR. This arrangement results in an effective variable rate on the note of SOFR + 3%. The contract specifies that the floating rate resets each year on June 30 and December 31 for the net settlement that is due the following period. In other words, the net cash settlement is calculated using beginning- of-period rates. The SOFR rates on the swap reset dates…arrow_forward! Required information On January 1, 2024, Avalanche Corporation borrowed $102, 000 from First Bank by issuing a two-year, 8% fixed-rate note with annual interest payments. The principal of the note is due on December 31, 2025. Avalanche wanted to hedge against declines in general interest rates, so it also entered into a two-year SOFR-based interest rate swap agreement on January 1, 2024, and designates it as a fair value hedge. Because the swap is entered at market rates, the fair value of the swap is zero at inception. The agreement called for the company to receive fixed interest at the current SOFR swap rate of 5% and pay floating interest tied to SOFR. This arrangement results in an effective variable rate on the note of SOFR +3%. The contract specifies that the floating rate resets each year on June 30 and December 31 for the net settlement that is due the following period. In other words, the net cash settlement is calculated using beginning of period rates. The SOFR rates on…arrow_forward
- On January 1, 2020, Sheridan Technical Inc. issues a 5-year, 6% fixed-rate interest only, nonprepayable $5,100,000 note with interest payable on June 30 and December 31 of each year. Sheridan decides to change the interest rate from a fixed rate to variable rate and enters into a swap agreement with Last Bank Financial. The swap agreement specifies that Sheridan will receive a fixed rate at 6% and pay variable with settlement dates that match the interest payments on the debt. Assume that interest rates have increased during 2020 and that Sheridan paid $34,900 as an adjustment to interest expense for the settlement at June 30, 2020. The gain related to the debt (due to interest rate changes) was $111,000. The value of the obligation under the swap contract increased $111,000. (a) Prepare the journal entry to record the payment of interest expense on June 30, 2020. (b) Prepare the journal entry to record the receipt of the swap settlement on June 30, 2020. (c) Prepare the…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_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, 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_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_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_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