In: Finance
N=
I= 4.5%
PV= 200,000
PMT=
FV=
Cumulative principal payments over 5 years=
Cumulative interest charges over 5 years=
| Monthly payment | = | [P × R × (1+R)^N ] / [(1+R)^N -1] | |
| Using the formula: | |||
| Loan amount | P | $ 200,000 | |
| Rate of interest per period: | |||
| Annual rate of interest | 4.500% | ||
| Frequency of payment | = | Once in 1 month period | |
| Numer of payments in a year | = | 12/1 = | 12 |
| Rate of interest per period | R | 0.045 /12 = | 0.3750% |
| Total number of payments: | |||
| Frequency of payment | = | Once in 1 month period | |
| Number of years of loan repayment | = | 30.00 | |
| Total number of payments | N | 30 × 12 = | 360 |
| Period payment using the formula | = | [ 200000 × 0.00375 × (1+0.00375)^360] / [(1+0.00375 ^360 -1] | |
| Monthly payment | = | $ 1,013.37 |
In five years:
| Loan balance | = | PV * (1+r)^n - P[(1+r)^n-1]/r |
| Loan amount | PV = | 200,000.00 |
| Rate of interest | r= | 0.3750% |
| nth payment | n= | 60 |
| Payment | P= | 1,013.37 |
| Loan balance | = | 200000*(1+0.00375)^60 - 1013.37*[(1+0.00375)^60-1]/0.00375 |
| Loan balance | = | 182,315.83 |
| Loan amount | $ 200,000.00 | |
| Less: current balance | $ 182,315.83 | |
| Principal paid | $ 17,684.17 | |
| Total payments: | ||
| Monthly payment × 12 = | $ 60,802.24 | |
| Less: principal paid | $ 17,684.17 | |
| Interest paid | $ 43,118.07 |
Cumulative principal payments over 5 years= 17,684.17
Cumulative interest charges over 5 years= 43,118.07