Weighted Average Loan Payment Formula

gjeberly

New Member
Joined
Aug 20, 2019
Messages
4
Hi everyone,

I'm attempting to create a formula that calculates a "paid-to date" for a loan that has multiple principal balances. I want to be able to plug in a payment amount and have a formula in the Interest Paid-to column determine the paid-to date by applying the payment to the loan with the oldest closing date until it is caught up to the next one.

For example, if a payment of $5,200 was made in October, the paid-to dates would move forward as follows:

111223a: 10/02/19 ($5,166.67/$166.67 = 31 days)
111223b: 10/02/19 ($33.33/$33.33 = 1 day)
111223c: 11/01/19
Loan NumberSubject AddressLoan Amount Interest RateFunding DateClosing DateInterest Paid-toDaily Interest Rate
111223a123 ABC Street 500,000.0012.00%09/01/1909/01/1910/02/19 166.67
111223b123 ABC Street 100,000.0012.00%09/25/1910/01/1910/02/19 33.33
111223c123 ABC Street 300,000.0012.00%10/25/1911/01/1911/01/19 100.00

<tbody>
</tbody>

My initial thought was to figure out a weighted average system to apply the daily interest rate weighted by the closing date using SUMPRODUCT, however I can't seem to work anything out. Ultimately I need the formula to turn the payment into a number of days based on the daily interest rate, and keep the paid-to dates even for all three principal balances once it passes the closing date for each.

Any input would be appreciated, thank you!
 

Some videos you may like

Excel Facts

Best way to learn Power Query?
Read M is for (Data) Monkey book by Ken Puls and Miguel Escobar. It is the complete guide to Power Query.

Watch MrExcel Video

Forum statistics

Threads
1,127,567
Messages
5,625,550
Members
416,116
Latest member
Joemamasuka

We've detected that you are using an adblocker.

We have a great community of people providing Excel help here, but the hosting costs are enormous. You can help keep this site running by allowing ads on MrExcel.com.
Allow Ads at MrExcel

Which adblocker are you using?

Disable AdBlock

Follow these easy steps to disable AdBlock

1)Click on the icon in the browser’s toolbar.
2)Click on the icon in the browser’s toolbar.
2)Click on the "Pause on this site" option.
Go back

Disable AdBlock Plus

Follow these easy steps to disable AdBlock Plus

1)Click on the icon in the browser’s toolbar.
2)Click on the toggle to disable it for "mrexcel.com".
Go back

Disable uBlock Origin

Follow these easy steps to disable uBlock Origin

1)Click on the icon in the browser’s toolbar.
2)Click on the "Power" button.
3)Click on the "Refresh" button.
Go back

Disable uBlock

Follow these easy steps to disable uBlock

1)Click on the icon in the browser’s toolbar.
2)Click on the "Power" button.
3)Click on the "Refresh" button.
Go back
Top