In: Accounting
Company A received a five year $25,000 note bearing interest of 3%. The market rate of the note is 2.5%. What amount of interest revenue will the company record at the end of the first year
Step 1 : Calculation of Issue Price of Notes
Particulars |
Amount |
Present value of cash interest [$750 x 4.64583 PV annuity factor (2.5%, 5 Years)] |
$3,484 |
Present value of face value [$25,000 x 0.88385 PV factor (2.5%,5 Years)] |
$22,096 |
Issue Price of Notes |
$25,580 |
Step 2 : Interest revenue will the company record at the end of the first year Final Answer
Interest revenue at the end of the first year
= Issue Price of Notes(As per Step 1) × Market Rate of the note
= $25,580 × 2.5%
= $639.50
= $640 (Rounded)
Working Note
Note: i herewith providing Amortisation Scedule for all 5 years for your better understanding (Not part of Answer )
Amortization Schedule |
||||
Year |
Cash interest received |
Interest revenue |
Discount amortized |
Carrying value |
0 |
$25,580 |
|||
1 |
$750 |
$640 |
$111 |
$25,691 |
2 |
$750 |
$642 |
$108 |
$25,798 |
3 |
$750 |
$645 |
$105 |
$25,903 |
4 |
$750 |
$648 |
$102 |
$26,006 |
5 |
$750 |
$650 |
$100 |
$26,106 |
Total |
$3,750 |
$3,224 |
$526 |