In: Accounting
1. Assume that you are a swap dealer and have just acted as a
counterparty in an interest rate swap. The notional principal for
the swap was $7.5 million and you are now obligated to make five
annual payments of 8% interest. The floating rate that you will
receive annually is LIBOR + 2%.
(a.) If the LIBOR is 6.2% and does not change over the next 5
years, what will be your annual net inflow?
(b.) What is the net present value of your swap agreement at a
discount rate of 8%?
(c.) If the floating rate stays the same for the first two years
and then falls by 1.5%, what will be your net payments for the five
years? Calculate the present value of the cash flows at a discount
rate of 8%.
2. A swap agreement covers a 5-year period and involves annual
interest payments on a JPY1 million principal amount. Party A
agrees to pay a fixed rate of 10% to Party B; while Party B agrees
to pay a floating rate of LIBOR + 2% to Party A. The LIBOR is 9% at
the time of the first payment. What is the net payment between the
two interest obligations?
3. Assume that the current spot rate for the Swiss franc is SF
1.5/$, the US interest rate is 9%, and the Swiss interest rate is
8%. Firm X wishes to exchange 30 million Swiss francs for dollars.
In return for these Swiss francs, Firm Y would pay $20 million to
Firm X at the initiation of the swap. The term of the swap is three
years and the two firms will make annual interest payments. If the
spot rate at the end of year 1 changes to SF1.7/$, what is the net
payment for year 1?
1.
Notional principal | 7,500,000 |
Fixed rate | 8% |
Floating rate | LIBOR + 2% |
a) & b) | |||||
LIBOR = 6.2% | |||||
Year | Fixed
interest(outflow) 8% |
Floating
interest(inflow) (6.2%+2%=8.2%) |
Annual Net Inflow | PVAF@8% | PV Cash inflows |
1 | 600,000 | 615,000 | 15,000 | 0.9259 | 13,889 |
2 | 600,000 | 615,000 | 15,000 | 0.8573 | 12,860 |
3 | 600,000 | 615,000 | 15,000 | 0.7938 | 11,907 |
4 | 600,000 | 615,000 | 15,000 | 0.7350 | 11,025 |
5 | 600,000 | 615,000 | 15,000 | 0.6806 | 10,209 |
59,891 |
c) | |||||
LIBOR = 6.2% for 2 years and 4.7% for rest of the years | |||||
Year | Fixed
interest(outflow) 8% |
Floating
interest(inflow) 8.2%;6.7% |
Annual Net Inflow | PVAF@8% | PV Cash inflows |
1 | 600,000 | 615,000 | 15,000 | 0.9259 | 13,889 |
2 | 600,000 | 615,000 | 15,000 | 0.8573 | 12,860 |
3 | 600,000 | 502,500 | (97,500) | 0.7938 | (77,399) |
4 | 600,000 | 502,500 | (97,500) | 0.7350 | (71,665) |
5 | 600,000 | 502,500 | (97,500) | 0.6806 | (66,357) |
(188,672) |
2.
Party A pays to Party B a fixed rate of 10%. In return, Party B pays LIBOR + 2% to party A.
Notional principal | =JPY 1,000,000 |
LIBOR (given) = 9% | |
Floating rate = 9%+2% = 11% |
Party A | Party B | |
Fixed interest (10%*1000000) | (100,000) | (110,000) |
Floating interest (11%*1000000) | 110,000 | 100,000 |
Net payment | 10,000 | (10,000) |
3.
Particulars | CHF |
X pays interest on dollar loan ($20*9%*1.7) | 3,060,000 |
X receives Interest in CHF from Y (CHF30*8%) | 2,400,000 |
Net payment by X | 660,000 |
$ | |
Y pays interest in CHF (CHF30*8%/1.7) | 1,411,765 |
Y receives Interest in $ from Y ($20*9%) | 1,800,000 |
Net Receipt by Y | 388,235 |