Loan Amortisation Scedule with new Spiller functions

DRSteele

Well-known Member
Joined
Mar 31, 2015
Messages
2,253
Office Version
365
Platform
Windows
The revised calculation engine for Excel365 includes new functions that spill and allow for dynamic arrays. Using this new technology, it's easy to create a loan amortisation schedule that omits the need to create the correct number of rows or complex formulas to account for the correct number of rows (as exist in MS's templates available under File|New| search for "Loan'). This example shows how to use just one row of formulas and have the schedule fill itself out to be the correct size. If there is no data below this row of formulas (i.e., row 13 onwards) it will spill all the way down 360 rows (or whatever number is in B7). I hope I've done this right - is it okay?

[FONT=Verdana,Arial,Tahoma,Calibri,Geneva,sans-serif]<b></b><table cellpadding="2.5px" rules="all" style=";background-color: rgb(255,255,255);border: 1px solid;border-collapse: collapse; border-color: rgb(187,187,187)"><colgroup><col width="25px" style="background-color: rgb(218,231,245)" /><col /><col /><col /><col /><col /><col /></colgroup><thead><tr style=" background-color: rgb(218,231,245);text-align: center;color: rgb(22,17,32)"><th></th><th>A</th><th>B</th><th>C</th><th>D</th><th>E</th><th>F</th></tr></thead><tbody><tr ><td style="color: rgb(22,17,32);text-align: center;">1</td><td style="color: #7030A0;;">references</td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td></tr><tr ><td style="color: rgb(22,17,32);text-align: center;">2</td><td style="color: #7030A0;;">https://www.mrexcel.com/forum/excel-questions/1084707-calculate-cumulative-interest-paid-month-15-mortgage-amortized-25-years.html</td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td></tr><tr ><td style="color: rgb(22,17,32);text-align: center;">3</td><td style="color: #7030A0;;">https://www.youtube.com/watch?v=ZmLu0vMRrGs</td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td></tr><tr ><td style="color: rgb(22,17,32);text-align: center;">4</td><td style="color: #7030A0;;">https://www.youtube.com/watch?v=QN8KJmRLilo</td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td></tr><tr ><td style="color: rgb(22,17,32);text-align: center;">5</td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td></tr><tr ><td style="color: rgb(22,17,32);text-align: center;">6</td><td style="background-color: #FFF2CC;;">Principal</td><td style="text-align: right;background-color: #FFF2CC;;">495,000.00</td><td style="text-align: right;;"></td><td style="background-color: #FFF2CC;;">Open Period</td><td style="text-align: right;background-color: #FFF2CC;;">1</td><td style="text-align: right;;"></td></tr><tr ><td style="color: rgb(22,17,32);text-align: center;">7</td><td style="background-color: #FFF2CC;;">Term</td><td style="text-align: right;background-color: #FFF2CC;;">360</td><td style="text-align: right;;"></td><td style="background-color: #FFF2CC;;">Close Period</td><td style="text-align: right;background-color: #FFF2CC;;">5</td><td style="text-align: right;;"></td></tr><tr ><td style="color: rgb(22,17,32);text-align: center;">8</td><td style="background-color: #FFF2CC;;">Rate p.a.</td><td style="text-align: right;background-color: #FFF2CC;;">4.25%</td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td></tr><tr ><td style="color: rgb(22,17,32);text-align: center;">9</td><td style="background-color: #FFF2CC;;">Pmt</td><td style="text-align: right;background-color: #FFF2CC;;">2,435.10</td><td style="text-align: right;;"></td><td style="background-color: #FCE4D6;;">Cumulative Interest</td><td style="text-align: right;background-color: #E2EFDA;;">-8741.39</td><td style="text-align: right;background-color: #C6E0B4;;">-8741.39</td></tr><tr ><td style="color: rgb(22,17,32);text-align: center;">10</td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td></tr><tr ><td style="color: rgb(22,17,32);text-align: center;">11</td><td style="background-color: #FCE4D6;;">Payment</td><td style="background-color: #FCE4D6;;">Open</td><td style="background-color: #FCE4D6;;">Interest Pmt</td><td style="background-color: #FCE4D6;;">Principal Pmt</td><td style="background-color: #FCE4D6;;">Total Pmt</td><td style="background-color: #FCE4D6;;">Close</td></tr><tr ><td style="color: rgb(22,17,32);text-align: center;">12</td><td style="text-align: right;background-color: #A9D08E;;">1</td><td style="text-align: right;background-color: #A9D08E;;">495,000.00</td><td style="text-align: right;background-color: #A9D08E;;">1,753.13</td><td style="text-align: right;background-color: #A9D08E;;">681.98</td><td style="text-align: right;background-color: #A9D08E;;">2,435.10</td><td style="text-align: right;background-color: #A9D08E;;">494,318.02</td></tr><tr ><td style="color: rgb(22,17,32);text-align: center;">13</td><td style="text-align: right;;">2</td><td style="text-align: right;;">494,318.02</td><td style="text-align: right;;">1,750.71</td><td style="text-align: right;;">684.39</td><td style="text-align: right;;">2,435.10</td><td style="text-align: right;;">493,633.63</td></tr><tr ><td style="color: rgb(22,17,32);text-align: center;">14</td><td style="text-align: right;;">3</td><td style="text-align: right;;">493,633.63</td><td style="text-align: right;;">1,748.29</td><td style="text-align: right;;">686.82</td><td style="text-align: right;;">2,435.10</td><td style="text-align: right;;">492,946.81</td></tr><tr ><td style="color: rgb(22,17,32);text-align: center;">15</td><td style="text-align: right;;">4</td><td style="text-align: right;;">492,946.81</td><td style="text-align: right;;">1,745.85</td><td style="text-align: right;;">689.25</td><td style="text-align: right;;">2,435.10</td><td style="text-align: right;;">492,257.56</td></tr><tr ><td style="color: rgb(22,17,32);text-align: center;">16</td><td style="text-align: right;;">5</td><td style="text-align: right;;">492,257.56</td><td style="text-align: right;;">1,743.41</td><td style="text-align: right;;">691.69</td><td style="text-align: right;;">2,435.10</td><td style="text-align: right;;">491,565.87</td></tr><tr ><td style="color: rgb(22,17,32);text-align: center;">17</td><td style="text-align: right;;">6</td><td style="text-align: right;;">491,565.87</td><td style="text-align: right;;">1,740.96</td><td style="text-align: right;;">694.14</td><td style="text-align: right;;">2,435.10</td><td style="text-align: right;;">490,871.73</td></tr><tr ><td style="color: rgb(22,17,32);text-align: center;">18</td><td style="text-align: right;;">7</td><td style="text-align: right;;">490,871.73</td><td style="text-align: right;;">1,738.50</td><td style="text-align: right;;">696.60</td><td style="text-align: right;;">2,435.10</td><td style="text-align: right;;">490,175.14</td></tr><tr ><td style="color: rgb(22,17,32);text-align: center;">19</td><td style="text-align: right;;">8</td><td style="text-align: right;;">490,175.14</td><td style="text-align: right;;">1,736.04</td><td style="text-align: right;;">699.07</td><td style="text-align: right;;">2,435.10</td><td style="text-align: right;;">489,476.07</td></tr></tbody></table><p style="width:4.8em;font-weight:bold;margin:0;padding:0.2em 0.6em 0.2em 0.5em;border: 1px solid rgb(187,187,187);border-top:none;text-align: center;background-color: rgb(218,231,245);color: rgb(22,17,32)">Sheet7</p><br /><br /><table width="85%" cellpadding="2.5px" rules="all" style=";border: 2px solid black;border-collapse:collapse;padding: 0.4em;background-color: rgb(255,255,255)" ><tr><td style="padding:6px" ><b>Worksheet Formulas</b><table cellpadding="2.5px" width="100%" rules="all" style="border: 1px solid;text-align:center;background-color: rgb(255,255,255);border-collapse: collapse; border-color: rgb(187,187,187)"><thead><tr style=" background-color: rgb(218,231,245);color: rgb(22,17,32)"><th width="10px">Cell</th><th style="text-align:left;padding-left:5px;">Formula</th></tr></thead><tbody><tr><th width="10px" style=" background-color: rgb(218,231,245);color: rgb(22,17,32)">B9</th><td style="text-align:left">=PMT(<font color="Blue">B8/12,B7,-B6</font>)</td></tr><tr><th width="10px" style=" background-color: rgb(218,231,245);color: rgb(22,17,32)">E9</th><td style="text-align:left">=CUMIPMT(<font color="Blue">B8/12,B7,B6,E6,E7,0</font>)</td></tr><tr><th width="10px" style=" background-color: rgb(218,231,245);color: rgb(22,17,32)">F9</th><td style="text-align:left">=SUM(<font color="Blue">IPMT(<font color="Red">B8/12,SEQUENCE(<font color="Green">E7,,E6</font>),B7,B6</font>)</font>)</td></tr><tr><th width="10px" style=" background-color: rgb(218,231,245);color: rgb(22,17,32)">A12</th><td style="text-align:left">=SEQUENCE(<font color="Blue">B7</font>)</td></tr><tr><th width="10px" style=" background-color: rgb(218,231,245);color: rgb(22,17,32)">B12</th><td style="text-align:left">=PV(<font color="Blue">B8/12,B7+1-A12#,-B9</font>)</td></tr><tr><th width="10px" style=" background-color: rgb(218,231,245);color: rgb(22,17,32)">C12</th><td style="text-align:left">=IPMT(<font color="Blue">B8/12,A12#,B7,-B6</font>)</td></tr><tr><th width="10px" style=" background-color: rgb(218,231,245);color: rgb(22,17,32)">D12</th><td style="text-align:left">=PPMT(<font color="Blue">B8/12,A12#,B7,-B6</font>)</td></tr><tr><th width="10px" style=" background-color: rgb(218,231,245);color: rgb(22,17,32)">E12</th><td style="text-align:left">=C12#+D12#</td></tr><tr><th width="10px" style=" background-color: rgb(218,231,245);color: rgb(22,17,32)">F12</th><td style="text-align:left">=B12#-D12#</td></tr></tbody></table></td></tr></table><br /><strike>
</strike>
[/FONT]
 
Last edited:

Some videos you may like

Excel Facts

What do {} around a formula in the formula bar mean?
{Formula} means the formula was entered using Ctrl+Shift+Enter signifying an old-style array formula.

DRSteele

Well-known Member
Joined
Mar 31, 2015
Messages
2,253
Office Version
365
Platform
Windows
Edit: The forumla in F9 should have been posted as
Code:
[FONT=Verdana,Arial,Tahoma,Calibri,Geneva,sans-serif]=SUM(IPMT(B8/12,SEQUENCE(E7-E6+1,,E6),B7,B6))[/FONT]
 

DRSteele

Well-known Member
Joined
Mar 31, 2015
Messages
2,253
Office Version
365
Platform
Windows
Check out Jeff Lenning's terrific treatment of the topic: [FONT=Verdana,Arial,Tahoma,Calibri,Geneva,sans-serif]https://www.excel-university.com/amortization-schedule-with-spill-ranges/[/FONT]
 

Watch MrExcel Video

Forum statistics

Threads
1,101,956
Messages
5,483,883
Members
407,419
Latest member
Napoleao Paca

This Week's Hot Topics

  • Finding issue in If elseif else with For each Loop
    Finding issue in If elseif else with For each Loop I have tried this below code but i'm getting in Y column filled with W005. Colud you please...
  • MsgBox Error
    Hi Guys, I have the below error show up when i try and run my macro in File1 but works fine if i copy and paste the same code into file2. [ATTACH...
  • CELL FORMAT - IF CONDITION
    My Cell Format is [B]""0.00" Cr". [/B]But in the cell, it is showing 123.00 for editing. (123 is entry figure). (Data imported from other...
  • Show numbers nearly the same
    Is this possible. I have a number that can change very time eg 0.00001234 Then I have a lot of numbers 0.0000001, 0.0000002, 0.00000004...
  • Please i need your help to create formula
    I need a formula in cell B8 to do this >>if b1=1 then multiply ( cell b8) by 10% ,if b1=2 multiply by 20%,if=3 multiply by 30%. Thank you in...
  • Got error while adding column and filter
    Got error while adding column and filter In column Z has some like "Success" and "Error". I want to add column in AA if the Z cell value is...
Top