In: Advanced Math
Amortized amount P = $15500
rate r = 3.5% = 3.5/100 = 0.035
and compounded quarterly so r = 0.035/4 = 0.00875
And number of payments = 6 x 4 = 24
PMT = [ p x r x (1+r)t ] / [(1+r)t-1]
PMT = [15500 x 0.00875 x (1+0.00875)24 ] / [(1+0.00875)24-1]
PMT = [135.625 x 1.23255] / [1.23255 - 1]
PMT = [167.1645] / [0.23255]
PMT = 718.8329 ~ 719
So quarterly payment amount is $719
First we need to find the monthly payment
Amortized amount P = $180000
rate r = 3% = 3/100 = 0.03
and compounded monthly so r = 0.03/12 = 0.0025
And number of payments = 25 x 12 = 300
PMT = [ p x r x (1+r)t ] / [(1+r)t-1]
PMT = [180000 x 0.0025 x (1+0.0025)300 ] / [(1+0.0025)300-1]
PMT = [450 x 2.11501] / [2.11501 - 1]
PMT = [951.7545] / [1.11501]
PMT = 853.5838 ~ 853.6
So quarterly payment amount is $853.6
So we have to calculate the outstanding loan balance after 7 years which is 84 payments by calculating the present value of the remaining installments, using the present value of an annuity formula
Pmt = Periodic payment = $853.6
i = interest rate per period = 0.0025
n = Number of remaining payments = 300 – 84 = 216
we can use below formula
PV = Pmt x [(1 - 1 / (1 + i)n)] / i
PV = 853.6 x [(1 - 1 / (1 + 0.0025)216)] / (0.0025)
PV = 853.6 X [(1-1/(1.0025)216)]/( 0.0025)
PV = 853.6 X [1-1/(1.71485)]/( 0.0025)
PV = 853.6 X [1-0.58314]/( 0.0025)
PV = 853.6 X [0.41686]/( 0.0025)
PV = 853.6 X 166.744
PV = 142332.6784 ~ 142332.7
So the present value of annuity is $142332.7
The balance unpaid after 7 years of payments made is =
$142332.7