In: Finance
4. Calculate the new monthly payment given a $150,000 loan for 6%, 30 years (monthly) with a lump-sum pay down of $20,000 made after 12 years have lapsed.
New MP:
Total Payments: _________________________
Loan Amount: ___________________________
Interest Expense: _________________________
1) Monthly EMI Calculation if 20000 is paid after 12 years
Information | ||||||
Loan | 150000 | |||||
Interest | 6% pa | 0.50% | Monthly | |||
Year | 30 years | 360 | Months | |||
Date | Loan | Principal | Interest | Total EMI | Net Balance | First 12 Years |
43,952.00 | 1,50,000.00 | 149.32 | 750.00 | 899.32 | 1,49,850.68 | |
43,983.00 | 1,49,850.68 | 150.07 | 749.25 | 899.32 | 1,49,700.60 | |
44,013.00 | 1,49,700.60 | 150.82 | 748.50 | 899.32 | 1,49,549.78 | |
44,044.00 | 1,49,549.78 | 151.58 | 747.75 | 899.32 | 1,49,398.21 | |
44,075.00 | 1,49,398.21 | 152.33 | 746.99 | 899.32 | 1,49,245.87 | |
48,274.00 | 1,19,227.26 | 303.19 | 596.14 | 899.32 | 1,18,924.07 | |
48,305.00 | 1,18,924.07 | 304.70 | 594.62 | 899.32 | 1,18,619.37 | |
Loan | ₹ 1,18,619 | |||||
Lump Sum Repayment | ₹ 20,000 | |||||
Net Loan | ₹ 98,619 | |||||
Interest | 6% pa | 0.50% | Monthly | |||
Years | 18.00 | 216 | Months | |||
EMI | ₹ 747.69 |
2 Interest Principal and total calculation
Information | |||||
Loan | 150000 | ||||
Interest | 6% pa | 0.50% | Monthly | ||
Year | 30 years | 360 | Months | ||
Date | Loan | Principal | Interest | Total EMI | Net Balance |
01-05-2020 | 1,50,000.00 | 149.32 | 750.00 | 899.32 | 1,49,850.68 |
01-06-2020 | 1,49,850.68 | 150.07 | 749.25 | 899.32 | 1,49,700.60 |
01-07-2020 | 1,49,700.60 | 150.82 | 748.50 | 899.32 | 1,49,549.78 |
01-08-2020 | 1,49,549.78 | 151.58 | 747.75 | 899.32 | 1,49,398.21 |
01-09-2020 | 1,49,398.21 | 152.33 | 746.99 | 899.32 | 1,49,245.87 |
01-10-2020 | 1,49,245.87 | 153.10 | 746.23 | 899.32 | 1,49,092.78 |
01-12-2049 | 4,430.93 | 877.17 | 22.15 | 899.32 | 3,553.76 |
01-01-2050 | 3,553.76 | 881.56 | 17.77 | 899.32 | 2,672.20 |
01-02-2050 | 2,672.20 | 885.96 | 13.36 | 899.32 | 1,786.24 |
01-03-2050 | 1,786.24 | 890.39 | 8.93 | 899.32 | 895.85 |
01-04-2050 | 895.85 | 894.85 | 4.48 | 899.32 | 1.00 |
Total | 1,49,999.00 | 1,73,757.93 | 3,23,756.93 |
Principal= 150000
INterest = 173758
Total= 323756