Question

In: Finance

Judy recently purchased her first home for $220,000. She made a down payment of $20,000, and...

Judy recently purchased her first home for $220,000. She made a down payment of $20,000, and financed the balance over 15 years, at 6% interest. How much is her principal and interest payment each month?

Solutions

Expert Solution

The interest will be charged on the amount of $200000 (i.e. Purchase price - Down payment). So, Financed amount will be:

Financed amount = $220000 - $20000 = $200000

Interest rate = 6% or 0.06 per year

Monthly interest rate = 6% / 12 = 0.5% or 0.005 per month

No. of EMIs = 15 * 12 months = 180 months

For calculating the amount of each EMI, we will use the following formula,

A = P * (r * (1 + r)n / (1 + r)n - 1),

where, A is the amount of EMI, P is the financed amount, r is the rate of interest per period and n is the no. of periods. Putting the values in the above equation, we get,

A = $200000 * (0.005 * (1 + 0.005)180 / (1 + 0.005)180 - 1)

A = $200000 * (0.005 * (1.005)180 / (1.005)180 - 1)

A = $200000 * (0.005 * 2.4540 / 2.4540 -1)

A = $200000 * (0.01227 / 1.454)

A = $200000 * 0.008438

A= $1687.71

So, every month, EMI will be of amount $1687.71 will be paid for 180 months.

And interest will be charged at the rate of 0.5% on the outstanding balance at the end of each month.

For example, interest for:

First month is : $200000 * 0.005 = $1000

Second month is : $199312.29 * 0.005 = $996.56

The required amortization table with interest and principal amount is given below:

Period EMI Interest Principal Balance
0 Rs. 200000.00
1 Rs. 1687.71 Rs. 1000.00 Rs. 687.71 Rs. 199312.29
2 Rs. 1687.71 Rs. 996.56 Rs. 691.15 Rs. 198621.13
3 Rs. 1687.71 Rs. 993.11 Rs. 694.61 Rs. 197926.53
4 Rs. 1687.71 Rs. 989.63 Rs. 698.08 Rs. 197228.45
5 Rs. 1687.71 Rs. 986.14 Rs. 701.57 Rs. 196526.87
6 Rs. 1687.71 Rs. 982.63 Rs. 705.08 Rs. 195821.79
7 Rs. 1687.71 Rs. 979.11 Rs. 708.60 Rs. 195113.19
8 Rs. 1687.71 Rs. 975.57 Rs. 712.15 Rs. 194401.04
9 Rs. 1687.71 Rs. 972.01 Rs. 715.71 Rs. 193685.33
10 Rs. 1687.71 Rs. 968.43 Rs. 719.29 Rs. 192966.05
11 Rs. 1687.71 Rs. 964.83 Rs. 722.88 Rs. 192243.16
12 Rs. 1687.71 Rs. 961.22 Rs. 726.50 Rs. 191516.67
13 Rs. 1687.71 Rs. 957.58 Rs. 730.13 Rs. 190786.53
14 Rs. 1687.71 Rs. 953.93 Rs. 733.78 Rs. 190052.75
15 Rs. 1687.71 Rs. 950.26 Rs. 737.45 Rs. 189315.30
16 Rs. 1687.71 Rs. 946.58 Rs. 741.14 Rs. 188574.17
17 Rs. 1687.71 Rs. 942.87 Rs. 744.84 Rs. 187829.32
18 Rs. 1687.71 Rs. 939.15 Rs. 748.57 Rs. 187080.76
19 Rs. 1687.71 Rs. 935.40 Rs. 752.31 Rs. 186328.45
20 Rs. 1687.71 Rs. 931.64 Rs. 756.07 Rs. 185572.38
21 Rs. 1687.71 Rs. 927.86 Rs. 759.85 Rs. 184812.52
22 Rs. 1687.71 Rs. 924.06 Rs. 763.65 Rs. 184048.87
23 Rs. 1687.71 Rs. 920.24 Rs. 767.47 Rs. 183281.40
24 Rs. 1687.71 Rs. 916.41 Rs. 771.31 Rs. 182510.10
25 Rs. 1687.71 Rs. 912.55 Rs. 775.16 Rs. 181734.93
26 Rs. 1687.71 Rs. 908.67 Rs. 779.04 Rs. 180955.89
27 Rs. 1687.71 Rs. 904.78 Rs. 782.93 Rs. 180172.96
28 Rs. 1687.71 Rs. 900.86 Rs. 786.85 Rs. 179386.11
29 Rs. 1687.71 Rs. 896.93 Rs. 790.78 Rs. 178595.33
30 Rs. 1687.71 Rs. 892.98 Rs. 794.74 Rs. 177800.59
31 Rs. 1687.71 Rs. 889.00 Rs. 798.71 Rs. 177001.88
32 Rs. 1687.71 Rs. 885.01 Rs. 802.70 Rs. 176199.18
33 Rs. 1687.71 Rs. 881.00 Rs. 806.72 Rs. 175392.46
34 Rs. 1687.71 Rs. 876.96 Rs. 810.75 Rs. 174581.71
35 Rs. 1687.71 Rs. 872.91 Rs. 814.81 Rs. 173766.90
36 Rs. 1687.71 Rs. 868.83 Rs. 818.88 Rs. 172948.02
37 Rs. 1687.71 Rs. 864.74 Rs. 822.97 Rs. 172125.05
38 Rs. 1687.71 Rs. 860.63 Rs. 827.09 Rs. 171297.96
39 Rs. 1687.71 Rs. 856.49 Rs. 831.22 Rs. 170466.74
40 Rs. 1687.71 Rs. 852.33 Rs. 835.38 Rs. 169631.36
41 Rs. 1687.71 Rs. 848.16 Rs. 839.56 Rs. 168791.80
42 Rs. 1687.71 Rs. 843.96 Rs. 843.75 Rs. 167948.05
43 Rs. 1687.71 Rs. 839.74 Rs. 847.97 Rs. 167100.07
44 Rs. 1687.71 Rs. 835.50 Rs. 852.21 Rs. 166247.86
45 Rs. 1687.71 Rs. 831.24 Rs. 856.47 Rs. 165391.39
46 Rs. 1687.71 Rs. 826.96 Rs. 860.76 Rs. 164530.63
47 Rs. 1687.71 Rs. 822.65 Rs. 865.06 Rs. 163665.57
48 Rs. 1687.71 Rs. 818.33 Rs. 869.39 Rs. 162796.18
49 Rs. 1687.71 Rs. 813.98 Rs. 873.73 Rs. 161922.45
50 Rs. 1687.71 Rs. 809.61 Rs. 878.10 Rs. 161044.35
51 Rs. 1687.71 Rs. 805.22 Rs. 882.49 Rs. 160161.86
52 Rs. 1687.71 Rs. 800.81 Rs. 886.90 Rs. 159274.95
53 Rs. 1687.71 Rs. 796.37 Rs. 891.34 Rs. 158383.61
54 Rs. 1687.71 Rs. 791.92 Rs. 895.80 Rs. 157487.82
55 Rs. 1687.71 Rs. 787.44 Rs. 900.27 Rs. 156587.54
56 Rs. 1687.71 Rs. 782.94 Rs. 904.78 Rs. 155682.77
57 Rs. 1687.71 Rs. 778.41 Rs. 909.30 Rs. 154773.47
58 Rs. 1687.71 Rs. 773.87 Rs. 913.85 Rs. 153859.62
59 Rs. 1687.71 Rs. 769.30 Rs. 918.42 Rs. 152941.20
60 Rs. 1687.71 Rs. 764.71 Rs. 923.01 Rs. 152018.20
61 Rs. 1687.71 Rs. 760.09 Rs. 927.62 Rs. 151090.57
62 Rs. 1687.71 Rs. 755.45 Rs. 932.26 Rs. 150158.31
63 Rs. 1687.71 Rs. 750.79 Rs. 936.92 Rs. 149221.39
64 Rs. 1687.71 Rs. 746.11 Rs. 941.61 Rs. 148279.78
65 Rs. 1687.71 Rs. 741.40 Rs. 946.31 Rs. 147333.47
66 Rs. 1687.71 Rs. 736.67 Rs. 951.05 Rs. 146382.42
67 Rs. 1687.71 Rs. 731.91 Rs. 955.80 Rs. 145426.62
68 Rs. 1687.71 Rs. 727.13 Rs. 960.58 Rs. 144466.04
69 Rs. 1687.71 Rs. 722.33 Rs. 965.38 Rs. 143500.66
70 Rs. 1687.71 Rs. 717.50 Rs. 970.21 Rs. 142530.45
71 Rs. 1687.71 Rs. 712.65 Rs. 975.06 Rs. 141555.39
72 Rs. 1687.71 Rs. 707.78 Rs. 979.94 Rs. 140575.45
73 Rs. 1687.71 Rs. 702.88 Rs. 984.84 Rs. 139590.61
74 Rs. 1687.71 Rs. 697.95 Rs. 989.76 Rs. 138600.85
75 Rs. 1687.71 Rs. 693.00 Rs. 994.71 Rs. 137606.14
76 Rs. 1687.71 Rs. 688.03 Rs. 999.68 Rs. 136606.46
77 Rs. 1687.71 Rs. 683.03 Rs. 1004.68 Rs. 135601.78
78 Rs. 1687.71 Rs. 678.01 Rs. 1009.70 Rs. 134592.07
79 Rs. 1687.71 Rs. 672.96 Rs. 1014.75 Rs. 133577.32
80 Rs. 1687.71 Rs. 667.89 Rs. 1019.83 Rs. 132557.49
81 Rs. 1687.71 Rs. 662.79 Rs. 1024.93 Rs. 131532.57
82 Rs. 1687.71 Rs. 657.66 Rs. 1030.05 Rs. 130502.52
83 Rs. 1687.71 Rs. 652.51 Rs. 1035.20 Rs. 129467.32
84 Rs. 1687.71 Rs. 647.34 Rs. 1040.38 Rs. 128426.94
85 Rs. 1687.71 Rs. 642.13 Rs. 1045.58 Rs. 127381.36
86 Rs. 1687.71 Rs. 636.91 Rs. 1050.81 Rs. 126330.55
87 Rs. 1687.71 Rs. 631.65 Rs. 1056.06 Rs. 125274.49
88 Rs. 1687.71 Rs. 626.37 Rs. 1061.34 Rs. 124213.15
89 Rs. 1687.71 Rs. 621.07 Rs. 1066.65 Rs. 123146.50
90 Rs. 1687.71 Rs. 615.73 Rs. 1071.98 Rs. 122074.52
91 Rs. 1687.71 Rs. 610.37 Rs. 1077.34 Rs. 120997.18
92 Rs. 1687.71 Rs. 604.99 Rs. 1082.73 Rs. 119914.45
93 Rs. 1687.71 Rs. 599.57 Rs. 1088.14 Rs. 118826.31
94 Rs. 1687.71 Rs. 594.13 Rs. 1093.58 Rs. 117732.73
95 Rs. 1687.71 Rs. 588.66 Rs. 1099.05 Rs. 116633.68
96 Rs. 1687.71 Rs. 583.17 Rs. 1104.55 Rs. 115529.13
97 Rs. 1687.71 Rs. 577.65 Rs. 1110.07 Rs. 114419.07
98 Rs. 1687.71 Rs. 572.10 Rs. 1115.62 Rs. 113303.45
99 Rs. 1687.71 Rs. 566.52 Rs. 1121.20 Rs. 112182.25
100 Rs. 1687.71 Rs. 560.91 Rs. 1126.80 Rs. 111055.45
101 Rs. 1687.71 Rs. 555.28 Rs. 1132.44 Rs. 109923.01
102 Rs. 1687.71 Rs. 549.62 Rs. 1138.10 Rs. 108784.91
103 Rs. 1687.71 Rs. 543.92 Rs. 1143.79 Rs. 107641.13
104 Rs. 1687.71 Rs. 538.21 Rs. 1149.51 Rs. 106491.62
105 Rs. 1687.71 Rs. 532.46 Rs. 1155.26 Rs. 105336.36
106 Rs. 1687.71 Rs. 526.68 Rs. 1161.03 Rs. 104175.33
107 Rs. 1687.71 Rs. 520.88 Rs. 1166.84 Rs. 103008.49
108 Rs. 1687.71 Rs. 515.04 Rs. 1172.67 Rs. 101835.82
109 Rs. 1687.71 Rs. 509.18 Rs. 1178.53 Rs. 100657.29
110 Rs. 1687.71 Rs. 503.29 Rs. 1184.43 Rs. 99472.86
111 Rs. 1687.71 Rs. 497.36 Rs. 1190.35 Rs. 98282.51
112 Rs. 1687.71 Rs. 491.41 Rs. 1196.30 Rs. 97086.21
113 Rs. 1687.71 Rs. 485.43 Rs. 1202.28 Rs. 95883.93
114 Rs. 1687.71 Rs. 479.42 Rs. 1208.29 Rs. 94675.63
115 Rs. 1687.71 Rs. 473.38 Rs. 1214.34 Rs. 93461.30
116 Rs. 1687.71 Rs. 467.31 Rs. 1220.41 Rs. 92240.89
117 Rs. 1687.71 Rs. 461.20 Rs. 1226.51 Rs. 91014.38
118 Rs. 1687.71 Rs. 455.07 Rs. 1232.64 Rs. 89781.74
119 Rs. 1687.71 Rs. 448.91 Rs. 1238.80 Rs. 88542.93
120 Rs. 1687.71 Rs. 442.71 Rs. 1245.00 Rs. 87297.94
121 Rs. 1687.71 Rs. 436.49 Rs. 1251.22 Rs. 86046.71
122 Rs. 1687.71 Rs. 430.23 Rs. 1257.48 Rs. 84789.23
123 Rs. 1687.71 Rs. 423.95 Rs. 1263.77 Rs. 83525.46
124 Rs. 1687.71 Rs. 417.63 Rs. 1270.09 Rs. 82255.38
125 Rs. 1687.71 Rs. 411.28 Rs. 1276.44 Rs. 80978.94
126 Rs. 1687.71 Rs. 404.89 Rs. 1282.82 Rs. 79696.12
127 Rs. 1687.71 Rs. 398.48 Rs. 1289.23 Rs. 78406.89
128 Rs. 1687.71 Rs. 392.03 Rs. 1295.68 Rs. 77111.21
129 Rs. 1687.71 Rs. 385.56 Rs. 1302.16 Rs. 75809.05
130 Rs. 1687.71 Rs. 379.05 Rs. 1308.67 Rs. 74500.38
131 Rs. 1687.71 Rs. 372.50 Rs. 1315.21 Rs. 73185.17
132 Rs. 1687.71 Rs. 365.93 Rs. 1321.79 Rs. 71863.38
133 Rs. 1687.71 Rs. 359.32 Rs. 1328.40 Rs. 70534.99
134 Rs. 1687.71 Rs. 352.67 Rs. 1335.04 Rs. 69199.95
135 Rs. 1687.71 Rs. 346.00 Rs. 1341.71 Rs. 67858.23
136 Rs. 1687.71 Rs. 339.29 Rs. 1348.42 Rs. 66509.81
137 Rs. 1687.71 Rs. 332.55 Rs. 1355.16 Rs. 65154.65
138 Rs. 1687.71 Rs. 325.77 Rs. 1361.94 Rs. 63792.71
139 Rs. 1687.71 Rs. 318.96 Rs. 1368.75 Rs. 62423.96
140 Rs. 1687.71 Rs. 312.12 Rs. 1375.59 Rs. 61048.36
141 Rs. 1687.71 Rs. 305.24 Rs. 1382.47 Rs. 59665.89
142 Rs. 1687.71 Rs. 298.33 Rs. 1389.38 Rs. 58276.51
143 Rs. 1687.71 Rs. 291.38 Rs. 1396.33 Rs. 56880.18
144 Rs. 1687.71 Rs. 284.40 Rs. 1403.31 Rs. 55476.86
145 Rs. 1687.71 Rs. 277.38 Rs. 1410.33 Rs. 54066.53
146 Rs. 1687.71 Rs. 270.33 Rs. 1417.38 Rs. 52649.15
147 Rs. 1687.71 Rs. 263.25 Rs. 1424.47 Rs. 51224.68
148 Rs. 1687.71 Rs. 256.12 Rs. 1431.59 Rs. 49793.09
149 Rs. 1687.71 Rs. 248.97 Rs. 1438.75 Rs. 48354.35
150 Rs. 1687.71 Rs. 241.77 Rs. 1445.94 Rs. 46908.40
151 Rs. 1687.71 Rs. 234.54 Rs. 1453.17 Rs. 45455.23
152 Rs. 1687.71 Rs. 227.28 Rs. 1460.44 Rs. 43994.80
153 Rs. 1687.71 Rs. 219.97 Rs. 1467.74 Rs. 42527.06
154 Rs. 1687.71 Rs. 212.64 Rs. 1475.08 Rs. 41051.98
155 Rs. 1687.71 Rs. 205.26 Rs. 1482.45 Rs. 39569.52
156 Rs. 1687.71 Rs. 197.85 Rs. 1489.87 Rs. 38079.66
157 Rs. 1687.71 Rs. 190.40 Rs. 1497.32 Rs. 36582.34
158 Rs. 1687.71 Rs. 182.91 Rs. 1504.80 Rs. 35077.54
159 Rs. 1687.71 Rs. 175.39 Rs. 1512.33 Rs. 33565.21
160 Rs. 1687.71 Rs. 167.83 Rs. 1519.89 Rs. 32045.33
161 Rs. 1687.71 Rs. 160.23 Rs. 1527.49 Rs. 30517.84
162 Rs. 1687.71 Rs. 152.59 Rs. 1535.12 Rs. 28982.72
163 Rs. 1687.71 Rs. 144.91 Rs. 1542.80 Rs. 27439.92
164 Rs. 1687.71 Rs. 137.20 Rs. 1550.51 Rs. 25889.40
165 Rs. 1687.71 Rs. 129.45 Rs. 1558.27 Rs. 24331.13
166 Rs. 1687.71 Rs. 121.66 Rs. 1566.06 Rs. 22765.08
167 Rs. 1687.71 Rs. 113.83 Rs. 1573.89 Rs. 21191.19
168 Rs. 1687.71 Rs. 105.96 Rs. 1581.76 Rs. 19609.43
169 Rs. 1687.71 Rs. 98.05 Rs. 1589.67 Rs. 18019.76
170 Rs. 1687.71 Rs. 90.10 Rs. 1597.61 Rs. 16422.15
171 Rs. 1687.71 Rs. 82.11 Rs. 1605.60 Rs. 14816.55
172 Rs. 1687.71 Rs. 74.08 Rs. 1613.63 Rs. 13202.92
173 Rs. 1687.71 Rs. 66.01 Rs. 1621.70 Rs. 11581.22
174 Rs. 1687.71 Rs. 57.91 Rs. 1629.81 Rs. 9951.41
175 Rs. 1687.71 Rs. 49.76 Rs. 1637.96 Rs. 8313.45
176 Rs. 1687.71 Rs. 41.57 Rs. 1646.15 Rs. 6667.31
177 Rs. 1687.71 Rs. 33.34 Rs. 1654.38 Rs. 5012.93
178 Rs. 1687.71 Rs. 25.06 Rs. 1662.65 Rs. 3350.28
179 Rs. 1687.71 Rs. 16.75 Rs. 1670.96 Rs. 1679.32
180 Rs. 1687.71 Rs. 8.40 Rs. 1679.32 Rs. .00

jeff jeffy answered 2 years ago
Next > < Previous

Related Solutions

You are buying your first condo for $220,000 and are making a $20,000 down payment. You...
You are buying your first condo for $220,000 and are making a $20,000 down payment. You have arranged to finance the remaining amount with a 30-year monthly payment amortized mortgage at a 5.75% nominal interest rate. What will your monthly payments be? a.   $1,167.15 b.   $1,900.88 c.   $1,200.93 d.   $1,962.70 e.   $1,324.02 f.    $2,100.04 What is the estimated payoff on the mortgage question above after you have paid for 10 years? Show how you obtained the mortgage balance using Excel...
The Turners have purchased a house for $200,000. They made an initial down payment of $20,000...
The Turners have purchased a house for $200,000. They made an initial down payment of $20,000 and secured a mortgage with interest charged at a rate of 6.2%/year, compounded monthly, on the unpaid balance. Assume the loan is amortized over 25 years. (a) What monthly payment will the Turners be required to make? (b) What will be their total interest paid over the 25 years? (c) What will be their equity disregarding depreciation after 5 years?
Kari is purchasing a home for $220,000. The down payment is 25% and the balance will...
Kari is purchasing a home for $220,000. The down payment is 25% and the balance will be financed with a year mortgage at 8% and 4 discount points. Kari made a deposit of $30,000 (applied to the doen payment) when the sales contract was signed. Kari also has three expenses: credit report, $70; appraisal fee, $110; title insurance premium, 1% of amount financed; title search, $200; and attorney's fees, $500. Find the closing costs (in $).
Sarah recently purchased her first car for $18,500. She put 10% down and financed the remaining...
Sarah recently purchased her first car for $18,500. She put 10% down and financed the remaining 90% of the purchase price over 48 months at 1.9% APR compounded monthly. If Sarah keeps her car for the duration of the loan, find the total amount that Sarah paid for her car to the nearest cent.
Helen purchased a house for $450,000. She made a down payment of 30.00% of the value...
Helen purchased a house for $450,000. She made a down payment of 30.00% of the value of the house and received a mortgage for the rest of the amount at 3.92% compounded semi-annually amortized over 20 years. The interest rate was fixed for a 3 year period. a. Calculate the monthly payment amount. Round to the nearest cent b. Calculate the principal balance at the end of the 3 year term. Round to the nearest cent c. Calculate the monthly...
Jenna purchased a house for $325,000. She made a down payment of 25.00% of the value...
Jenna purchased a house for $325,000. She made a down payment of 25.00% of the value of the house and received a mortgage for the rest of the amount at 5.72% compounded semi-annually amortized over 20 years. The interest rate was fixed for a 5 year period. a. Calculate the monthly payment amount. b. Calculate the principal balance at the end of the 5 year term. c. Calculate the monthly payment amount if the mortgage was renewed for another 5...
Your clients recently purchased their first home for $329,000 on August 15, with the first payment...
Your clients recently purchased their first home for $329,000 on August 15, with the first payment due September 15. They made a downpayment of 20% and financed the balance over 30 years at an annual interest rate of 4.49%. a. What is their monthly mortgage payment? b. How much interest will they end up paying over the life of the loan?
Don James purchased a new automobile for $20,000. Don made a cash down payment of $5,000...
Don James purchased a new automobile for $20,000. Don made a cash down payment of $5,000 and agreed to pay the remaining balance in 30 monthly installments, beginning one month from the date of purchase. Financing is available at a 24% annual interest rate. Required: Calculate the amount of the required monthly payment. Lang Warehouses borrowed $100,000 from a bank and signed a note requiring 20 annual payments of $13,388 beginning one year from the date of the agreement. Required:...
Amanda purchased a car for $28,000. She made an initial down payment of $4,000 and borrowed...
Amanda purchased a car for $28,000. She made an initial down payment of $4,000 and borrowed the rest of the money. She got an annual rate of 1.99% on her car loan, which was payable over a 5-year period. The loan required monthly payments (end of each month). 1. What is the outbalance for her car loan? 2. Using an excel spreadsheet to calculate Amanda’s monthly car payment. 3. Prepare an amortization table for this loan. 4. How much did...
Amanda purchased a car for $28,000. She made an initial down payment of $4,000 and borrowed...
Amanda purchased a car for $28,000. She made an initial down payment of $4,000 and borrowed the rest of the money. She got an annual rate of 1.99% on her car loan, which was payable over a 5-year period. The loan required monthly payments (end of each month). 1. What is the outbalance for her car loan? Using an excel spreadsheet to calculate Amanda’s monthly car payment. Prepare an amortization table for this loan. How much did Amanda pay in...
ADVERTISEMENT
Subjects
ADVERTISEMENT
Latest Questions
ADVERTISEMENT