How do I make an amortization table with a changing interest rate?

I have found templates to do an amortization, but I am not number savvy enough to figure out how to change the interest rate. My specific need is to change the interest rate 11 times in 17 months. Any answers to my dilemma would be greatly appreciated. This is the template I am currently trying to adjust http://www.iworkcommunity.com/content/2948

MacBook Pro, OS X Mavericks (10.9.5)

Posted on Nov 12, 2014 12:28 PM

Reply
4 replies

Nov 12, 2014 5:18 PM in response to bcrepp45321

BC,


If you are content with compounding once per month, and your payments are one per month, it's a simple matter. You don't need the template.


The main difference between the usual case where the rate is fixed, is that you will need to have a column for rate, rather than taking it from a separate parameter table. If you do this, you can change the rate every month and all will be well. The burden in that case is that you will need to enter the rate every month, a simple matter of dragging the Fill handle to copy the last month's rate if it didn't change.


This is the referenced template, first month.

Payment Due Date

Payment Number

Beginning Principal

Payment made

Extra payment

Extra Payment Date

Interest Payment

Total Interest

Principal Payment

Remaining Principal

Jan 25, 2009,

0

$7,000.00

$0.00

$100.00

Jan 27, 2009

$0.00

$0.00

$100.00

$6,900.00


You can modify it for your needs. Here's an approach that might be acceptable to you:

User uploaded file

If you examine it, you will see that the interest rate changes several times, as does the actual amount paid in a given period, yet the loan balance goes to zero as of the last payment.


The programming is as follows...


C3: =F1

J3: =D1


A4: =EDATE($B$1,ROW()-3)

C4: =C3-H3

D4:=-PMT(B4/12,$D$1-ROW()+4,C4,0)

F4: =B4/12*C4

G4: =SUM(F$4:F4)

H4: =E4-F4

I4: =C4-H4

J4: =$J$3-ROW()+3


After pasting those formulas into Row 4, Fill Down as far as you need, the last row being number of periods in the loan plus 3.


Regards,


Jerry

Nov 13, 2014 12:03 AM in response to bcrepp45321

Brooke,


You're welcome.


If you have any difficulty, post back. I tested pretty thoroughly before posting, so you should be fine. One point, in case it's not obvious, is that the first three rows are Header Rows. The reason for row three, the hidden row, is so that all the body rows can be identical in terms of formulas. That way you can simply use the Fill tool to extend the table for longer loans and the formulas will copy down.


Jerry

This thread has been closed by the system or the community team. You may vote for any posts you find helpful, or search the Community for additional answers.

How do I make an amortization table with a changing interest rate?

Welcome to Apple Support Community
A forum where Apple customers help each other with their products. Get started with your Apple Account.