j. 1. Construct an amortization schedule for a $1,000, 10% annual rate loan with 3
equal installments.
2. What is the annual interest expense for the borrower, and the annual interest
income for the lender, during Year 2?
Answer: To begin, note that the face amount of the loan, $1,000, is the present value of a
3-year annuity at a 10 percent rate:
We have an equation with only one unknown, so we can solve it to find PMT. The
easy way is with a financial calculator. Input N = 3, I/YR = 10, PV = -1,000, FV = 0,
and then press the PMT button to get PMT = 402.1148036, rounded to $402.11.
Now make the following points regarding the amortization schedule:
The $402.11 annual payment includes both interest and principal. Interest in the
first year is calculated as follows:
The repayment of principal is the difference between the $402.11 annual payment
and the interest payment:
The loan balance at the end of the first year is:
We would continue these steps in the following years.
Mini Case: 4 -3
© 2017 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or
in part.