Finding Origional Loan Based on Current Principal Balance in Excel

Gentlemen,

I am getting a little jammed up on this and am very curious if anyone can figure it out.

I am looking to create a clean model to back into an origional loan balance based on a principal balance at X year into 30 year ammortization.

example:

The principal balance 5 years into a 30 year am loan using a 4.5% rate is $911,579.20, what was the origional loan balance?

How would you back into this?

Note:

  • I am able to quickly do this on my HP12c but haven’t figured out a clean way to do it in excel.

  • The principle balance on a $1mm loan 5 years into the term @ 4.5% rate is $911,579.20 (using =cumprinc()).

Thanks in advance.

2 Comments
 

What you do is:

=PV(4.5%/12months, 360months, PMT(4.5%/12months, 360months-60months, $911,579.20))

Basically you are calculating the payment amounts by taking current principal amount, and using the 360 month amortization minus the current month (in this case, month 60 since it is year 5)

You can tie the "60months" in the formula to an input, where you can adjust the X years into the loan.

 

Deleniti blanditiis qui quo beatae aut quia molestiae. Aut consectetur impedit ratione veniam. Similique doloribus qui quis corporis cupiditate. Quam beatae ut modi.

Quibusdam hic modi corporis aperiam dolorum. Ab excepturi voluptatem fuga facilis voluptate nobis ad natus. Dignissimos nesciunt consequatur sapiente deserunt perspiciatis id quidem.

Rerum voluptatum magnam quia cum deserunt fugit aliquam et. Natus enim velit aut ut in. Ea nemo commodi est animi accusantium expedita.

Rem voluptatem rem laborum asperiores eum aut eius ipsum. Cum explicabo nulla reiciendis necessitatibus dolores itaque. Labore laborum ut et totam dolores rerum. Fugit fuga odit et culpa. Et tempore ut vel qui ipsa aut.

Career Advancement Opportunities

October 2026 Investment Banking

  • Evercore 01 99.5%
  • Moelis & Company 01 99.0%
  • JPMorgan 01 98.4%
  • Guggenheim Partners 02 97.9%
  • Morgan Stanley 06 97.4%

Overall Employee Satisfaction

October 2026 Investment Banking

  • Moelis & Company No 99.5%
  • Morgan Stanley 02 99.0%
  • Evercore 01 98.4%
  • Banco Santander 02 97.9%
  • BMO Capital Markets 12 97.4%

Professional Growth Opportunities

October 2026 Investment Banking

  • Evercore 01 99.5%
  • Moelis & Company 01 99.0%
  • Morgan Stanley 05 98.4%
  • Goldman Sachs 01 97.9%
  • JPMorgan No 97.4%

Total Avg Compensation

October 2026 Investment Banking

  • Vice President (16) $429
  • Associates (57) $264
  • 3rd+ Year Analyst (8) $210
  • 2nd Year Analyst (28) $184
  • Intern/Summer Associate (16) $161
  • 1st Year Analyst (84) $151
  • Intern/Summer Analyst (76) $101
notes
16 IB Interviews Notes

“... there’s no excuse to not take advantage of the resources out there available to you. Best value for your $ are the...”

Leaderboard

1
redever's picture
redever
99.2
2
kanon's picture
kanon
99.0
3
BankonBanking's picture
BankonBanking
99.0
4
Secyh62's picture
Secyh62
99.0
5
DrApeman's picture
DrApeman
98.9
6
GameTheory's picture
GameTheory
98.9
7
Betsy Massar's picture
Betsy Massar
98.9
8
CompBanker's picture
CompBanker
98.9
9
dosk17's picture
dosk17
98.9
10
numi's picture
numi
98.8
success
From 10 rejections to 1 dream investment banking internship

“... I believe it was the single biggest reason why I ended up with an offer...”