SOLVED

I need a formula to calculate a loan payment with additional principle added to accelerate payoff...

Contributor

Hello All!

 

This relates to a Mortgage Payment scenario. Calculation of the payment ( PMT(Int/12,Term,-Bal.) ) then illustrating the effects of an additional dollar amount being applied to the principle only on a monthly basis to accelerate the payoff term. I have built entire spreadsheets to accomplish this and they work beautifully. In this case I need a one formula in one cell solution to accomplish this as it will need to be available to hundreds, maybe thousands of rows each with its own specific criteria under which this calculation will need to be applied. I have included an attachment of a sample of the more spread out version of the calculation with the cheat of using my HP 17BII+ to calculate the right answer. The additional payment made each month is to be applied directly to principle as opposed to as a prepayment applied to both principle & interest.

 

I really appreciate your collective assistance with this one!

 

Douglas

9 Replies
best response confirmed by Douglas997t (Contributor)
Solution

@Douglas997t  wrote:  ``The additional payment made each month is to be applied directly to principle as opposed to as a prepayment applied to both principle & interest.``

 

Ostensibly, the Excel formula is:  =NPER(D66/12, D68 + D69, -D64)

 

But that results in 200.466253023484, which rounds to 200.47, not 200.48.

 

And IMHO, NPER should be rounded up because humans cannot count non-integer periods.

 

So the formula should be:  =ROUNDUP(NPER(D66/12, D68 + D69, -D64), 0)

 

Mathematically, the amount of periodic interest is always prevBal*intRate.  It is not affected by the amount of the payment.

 

So, any additional payment does indeed reduce only principal.

 

However, as principal is reduced periodically, so is the amount of interest each period.

 

This is demonstrated below.  See the attached Excel file for formulas.

 

JoeUser_0-1656721834364.png

 

@Douglas997t 

Modern Excel can look very different.

image.png

Balanceλ 
= LAMBDA(p, r₀, 
    LAMBDA(bf, f, MAX(bf * (1 + r₀) - p, 0)
    )
  )
Great job Joe. I really appreciate your help on this!

Enjoy your weekend and July 4th!

Douglas

@Joe User 

I accept that the calculation I presented is a mathematical abstraction of the problem and does not capture practical considerations; no business practice is going to work with millionths of a cent. The calculation produces an array of balance figures (columns H and M) and the other columns form no part of the calculation; they are derived for information only.

 

The 'simplicity' I set out to achieve is to generate each table from a single formula rather than the original 2240 individual formulas.  The method is far closer to the world of professional programmer than it is to that of a normal spreadsheet end-user.

 

You found the use of Lambda functions off-putting.  All a Lambda function does is allow one to write a formula in terms of parameters passed to it as variables.  The idea is that such a formula is less prone to errors of consistency than a traditional formula copied across a range. 

 

The end of the Einstein quote you mentioned was "... and no simpler".  The challenge to be answered by traditional spreadsheet methods is "does an excess of simplicity itself create impenetrable and error-prone solutions?"

@Peter Bartholomew 

 

I apologize for the several deleted attempts to express my thoughts about your implementation.  I struggled with suggestions that might make it work.

 

Re: ``The method is far closer to the world of professional programmer``

 

Speaking as a professional programmer with 40 years experience in compiler and operating system design, I can say with impunity that there is nothing about our two implementations that makes one more "professional" than the other.

 

On the contrary, as a professional, I pride myself on creating the simplest implementations that are readable, maintainable, efficient and, most importantly, correct.

 

Your implementation reminds of the challenges in the 1960-70s to write one-line APL expressions that would do the calculation of a multiline function in any other language.  They were never considered "professional".  In fact, the more obscure they were the better in order to challenge the reader, or so the game went.

Hey Joe.

I just realized something that will likely change the approach to what I was attempting and I apologize for the detour in advance.

My use for the formula you came up with has one nuance I didn't consider. The scenario is where there is an existing loan in place and we are say 8 yrs 3 mos into the amortization schedule of a 30 yr loan. The calculation I need will illustrate my taking over that loan 8 yr 3 mos into its life and in this illustration, at that point adding additional principle of a a given amount. The exact amount is not important but the method of calculating a way point at any given point in time as we will intervene at a different points in the existing loan cycle every time. If we are taking over financing midstream the allocation of principle and interest will be at a different point than if we began adding principle on day one of a 30 yr loan for instance. I have done this before in a broadly broken out column by column layout but is there a way to accomplish the same thing in the same neat consolidated format as your first solution?

I apologize again for not being clearer but I hadn't thought through what I actually needed from a formula thoroughly enough.

Let me know if you have an idea of how to accomplish this.

Thanks again,

Douglas

@Douglas997t  wrote:  ``we are say 8 yrs 3 mos into the amortization schedule of a 30 yr loan``

 

Not a problem.  We simply treat it as a new loan.

 

See the image and explanation below.  See the attached Excel file for formulas.

 

JoeUser_3-1656829913286.png

 

 

(Aarrgghh!  The lefthand table title has a copy-and-paste error (it should be "without" not "with"), and I am inexplicably unable to replace the image the way I want to.  But I was able to update the attached file.)

 

As you can see, I copied the relevant data for the original loan into C75:D78.

 

And I added D80, which calculates the number of pmts made already.  You might need to modify that formula, since your description ``we are say 8 yrs 3 mos`` is vague.

 

Then I redefined the data in C64:D71 for the new loan.

 

I also replaced the formulas in columns F:I to be similar to the more flexible formulas in columns K:N.  The only difference is the pmt expression:  $D$68 in column G; and $D$68+$D$69 in column L.

 

(I could have done that the first time.  But I wanted to keep the formulas in the lefthand table simple, like what I thought you might be used to.)

 

The new loan in D64 is the remaining balance of the original loan after the number of payments in D80.  Verify that that matches your actual numbers.

 

If it does not match and you want help to understand why not, I will need actual numbers for D75, D78, D80 and D64.  Or you could try the most common remedy:  use =ROUND(PMT(...),2) in D68 and D78.

 

(Errata.... I always use ROUNDUP, not ROUND (typo), for the payment to ensure that the last payment is less.  It's a legal disclosure issue.  You might try it both ways, just to see if you can get a match.)

 

Also note that the "min pmt" in D68 and D78 should the same, or nearly so, if the interest rates in D66 and D76 are the same.

 

In my example, they differ by 2.73E-12, an infinitesimal and usually insignificant difference due to binary arithmetic anomalies.

 

@Joe User 

No need to apologise, I am perfectly happy to take positive suggestions or even criticism on board.  I freely admit that I had not taken rounding into account, both because the rules to be implemented had not been specified and because I didn't want to add complexity to what is already a somewhat alien approach to spreadsheet usage.

 

Your background as a compiler writer did come as a little bit of a surprise, my background was scientific programming using Fortran IV, so not as fundamental in IT terms.  My point in describing the approach as 'closer to the world of professional programmer' was not as a comment of professionalism but a recognition of the task as a programming exercise rather than merely the manipulation of numbers that tends to characterise normal spreadsheet use.

 

The formulas I had in mind were those that underpin the PMT function that, itself, generates an unrounded value.  Rounding it up generates an over-payment which accumulates but I could adjust the calculation within the final payment period to compensate.  I think that will happen automatically but I will check.

 

Something I aim to achieve, is to create a formula that can be modified to give results for variable interest rates or periods of grace etc, without touching the spreadsheet itself, other than creating a lookup table to show the changes against the period for which they scheduled.  I certainly do not prioritise 'concise'; in general I am for 'readability' and avoid direct cell referencing despite it being the industry standard for spreadsheets.

This workbook shows the base payment rounded up and the interest charged rounded down to the nearest dollar.  The final period adjustments are pretty large but I assume that is normal.