Loan Amount (Cell E2):
max function insures that the minimum value is zero.
Monthly Payment (Cell E5):
the opposing sign is required for the PMT function to show the direction of money flow. Loan is received (in-the-pocket) and interest is paid out (out-of-pocket).
Total Interest paid (Cell E6):
Payment Dates (Cell B11 = Cell B7) the 1st payment date. Thereafter, starting at cell B12, and copy-down:
Beginning Balance = Ending Balance at the last installment, the 1st balance is equal to the loan amount (or Cell C11 = Cell E2). Thereafter, starting at Cell C12 and copy-down:
Interest Paid = Beginning balance * Interest Rate (starting at Cell D11 and copy-down)
Principal Amount = Monthly Installment - Interest Paid in that installment (starting at Cell E11 and copy-down)
Ending Balance = Beginning Balance - Principal repaid in that installment (starting at Cell F11 and copy-down)
HTH!
Bookmarks