In: Accounting
Joe borrowed $20,000 from Buddy Bank by issuing a 10% three-year note. Joe agreed to repay the principal and interest by making annual payments in the amount of $8,042. Based on this information, what is the amount of the interest expense associated with the second payment? (Round your answer to the nearest dollar.)
EAI :
EAI or Instalment is sum of money due as one of several equal
payments for loan/ Mortgage taken today, spread over an agreed
period of time.
EAI = Loan / PVAF (r%, n)
PVAF = SUm [ PVF(r%, n) ]
PVF(r%, n) = 1 / ( 1 + r)^n
r = Int rate per anum
n = No. of years
How to calculate PVAF using Excel:
=PV(Rate,NPER,-1)
Rate = Disc Rate
NPER = No.of periods
Annual Instalemnt = Loan Amount / PVAF (r%, n)
Where r is Int rate per Anum & n is No. of Years
= $ 20000 / PVAF (0.1 , 3)
= $ 20000 / 2.4869
= $ 8042.3
Loan Amortization Schedule:
From Amortization schedule, Int in second payment is $ 1395.77
Opening Balance = Previous month closing balance
EAI = Instalment calculated
Int = Opening Balance * Int Rate
Principal repay = Instalment - Int
Closing Balance = Opening balance - Principal Repay