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.

 

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.

 

Deserunt quasi eligendi sint magnam esse ipsum. Expedita aut quis id impedit.

Qui similique quibusdam nesciunt sint pariatur qui. Praesentium in minus voluptatem id. Voluptates quaerat commodi atque voluptatem quis. Iure dolores ut qui quis.

Career Advancement Opportunities

April 2024 Investment Banking

  • Jefferies & Company 02 99.4%
  • Goldman Sachs 19 98.8%
  • Harris Williams & Co. New 98.3%
  • Lazard Freres 02 97.7%
  • JPMorgan Chase 03 97.1%

Overall Employee Satisfaction

April 2024 Investment Banking

  • Harris Williams & Co. 18 99.4%
  • JPMorgan Chase 10 98.8%
  • Lazard Freres 05 98.3%
  • Morgan Stanley 07 97.7%
  • William Blair 03 97.1%

Professional Growth Opportunities

April 2024 Investment Banking

  • Lazard Freres 01 99.4%
  • Jefferies & Company 02 98.8%
  • Goldman Sachs 17 98.3%
  • Moelis & Company 07 97.7%
  • JPMorgan Chase 05 97.1%

Total Avg Compensation

April 2024 Investment Banking

  • Director/MD (5) $648
  • Vice President (19) $385
  • Associates (87) $260
  • 3rd+ Year Analyst (14) $181
  • Intern/Summer Associate (33) $170
  • 2nd Year Analyst (66) $168
  • 1st Year Analyst (205) $159
  • Intern/Summer Analyst (146) $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
Secyh62's picture
Secyh62
99.0
3
Betsy Massar's picture
Betsy Massar
99.0
4
BankonBanking's picture
BankonBanking
99.0
5
kanon's picture
kanon
98.9
6
CompBanker's picture
CompBanker
98.9
7
dosk17's picture
dosk17
98.9
8
GameTheory's picture
GameTheory
98.9
9
numi's picture
numi
98.8
10
Kenny_Powers_CFA's picture
Kenny_Powers_CFA
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...”