Stumped on effective interest rate method of amortisation CFA EOC question

CFA Level 1 Book 3 p529.

  1. On 1 January 2010, Elegant Frangrances Company issues £1,000,000 face value, five year bonds with annual interest payments of £55,000 to be paid each 31 December. The market interest rate is 6.0 percent. Using the effective interest rate method of amortization, Elegant Fragrances is most likely to record:

a) an interest expense of £55,000 on its 2010 income statement.

b) a liability of £982,674 on the 31 December 2010 balance sheet.

c) a £58,736 cash outflow from operating activity on the 2010 statement of cash flows.

ANSWER=B

I’ve been through the whole Schweser lecture on this and I still don’t get how the answer is derived. When I used the TVM and amortization functions on my calculator (which I know how to use) with the numbers given I just cannot get any of these answers.

I know it has something to do with the effective interest rate method and I am just not getting it. Funny how I don’t have a problem understanding DTAs and DTLs but this is a problem :frowning:

Any help here would be appreciated

On 1/1/10:

n = 5

i = 6%

FV = 1,000,000

PMT = 55,000

Solve for PV = -978,938

On 12/31/10:

Interest = 978,938 × 6% = 58,736.

Coupon = 55,000.

Amortization = 58,736 – 55,000 = 3,736.

BV = 978,938 + 3,736 = 982,674.

Voilà!

Such a silly mistake I was making. I was putting in the PMT value as a negative number.

Thanks a million S2000magician!

Remember that the TVM buttons on your calculator are cash flow buttons: cash inflows are positive, cash outflows are negative. I always encourage my students to decide on a point of view – borrower or lender, it doesn’t matter which – and stick with it. If you always look at these problems from the same point of view, you’ll never make a mistake.

My pleasure. Glad to have helped.

Is B supposed to say December 2011?

Is this just a coincidence or is it anothert way to solve?

N = 4

I = 6

PMT = 55,000

FV = 1,000,000

PV = 982,674

S2000, question for you. Balance as of December 2012 would be

PV = 982,674.47

  • amortization of 58,960 - 55,000 = 3960 = 986,635

Is that right? I have issues with PV of discounted bonds

nevermind about the december date being in 2011… :slight_smile:

Dear Galli,

Your PV with N=4, I=6,… is called the prospective method. To get the value of a bond under the effective interest rate method at any point in time, one discounts the remaining cash flows at the effective rate. As a useful exercise, plug in N=3 leaving all other values the same and recalculate PV: the number should look familiar.

In your 2nd statement, the 58,960 is more of a rolling up of the outstanding balance with one year’s interest @ 6%. At the end of the year, the issuer makes a cash payment of 55,000 for the new outstanding balance of 986,635.

Another way to solve it.

Yup.

Sounds as though you understand them pretty well.