I understand exponentiation, FV, PV, PMT, EFFECT, NOMINAL, a variety of other related Excel functions and the underlying concepts. I suspect the mortgage professor does as well.
I really think there is a perspective issue here, when the bank goes to calculate how to allocate a given (fixed) payment between interest and principal, I believe we all agree they use the simple interest formula on the present loan balance.
I suspect we also all agree that when the bank goes to figure out how to set that (fixed) payment they based it on compounding over the period: Payment = Loan Balance [rate (1 + rate)^nper]/[(1 + rate)^nper - 1] or in Excel speak =-PMT(rate,nper,loan balance,0,0).
You would argue therefore the loan is compound, but others (including the mortgage professor who you disdain) would argue that it is simple, because that ALLOCATION formula for payments which is a SIMPLE interest computation.
In contrast in the savings account scenarios, the "amortization" has to be regularly recomputed based on the new balance rather than always on $100K [EDIT to add:] and the formula itself is a compound interest formula based on the average balance during the period. Which is why when you run the savings account vs. the mortgage loan, example the savings account actually ends up drained faster than the mortgage gets paid off:
Ignoring the APY question and ignoring timing issues such as can you get the full month of interest at first, the 10% $100K 10 year mortgage has a $1321.51 payment that never changes. We need to make some assumptions about the bank account, a simple average of the starting balance and the staring balance less the payment is used as the average collected balance for daily compound interest with a 30 day month and a 360 day year. In this example, the bank account ends up drained faster than the loan and there is not enough money in year 10, month 12 to pay the loan off. [aside switching to monthly compounding slightly increased the shortfall] Formula for a month's interest is -FV(10%/360,30,,avg daily balane,0)-avg daily balance.
Code: Select all
Period Monthly Payment Interest Principal Loan Balance Total Loan Interest Starting Bank Balance Withdrawal Simple Average Month Interest Ending Balance
1 $1,321.51 $833.33 $488.18 $99,511.82 833.33 100,000 1,322 99,339 $831.17 99,509.66
2 1,321.51 829.27 492.24 99019.58 1,662.60 99,510 1,322 98,849 $827.07 99,015.22
3 1,321.51 825.16 496.35 98523.23 2,487.76 99,015 1,322 98,354 $822.93 98,516.64
4 1,321.51 821.03 500.48 98022.75 3,308.79 98,517 1,322 97,856 $818.76 98,013.89
5 1,321.51 816.86 504.65 97518.09 4,125.64 98,014 1,322 97,353 $814.55 97,506.93
6 1,321.51 812.65 508.86 97009.24 4,938.30 97,507 1,322 96,846 $810.31 96,995.73
7 1,321.51 808.41 513.10 96496.14 5,746.71 96,996 1,322 96,335 $806.03 96,480.25
8 1,321.51 804.13 517.38 95978.76 6,550.84 96,480 1,322 95,819 $801.72 95,960.46
9 1,321.51 799.82 521.69 95457.07 7,350.66 95,960 1,322 95,300 $797.37 95,436.32
10 1,321.51 795.48 526.03 94931.04 8,146.14 95,436 1,322 94,776 $792.99 94,907.80
11 1,321.51 791.09 530.42 94400.62 8,937.23 94,908 1,322 94,247 $788.56 94,374.85
12 1,321.51 786.67 534.84 93865.78 9,723.90 94,375 1,322 93,714 $784.10 93,837.45
13 1,321.51 782.21 539.30 93326.49 10,506.12 93,837 1,322 93,177 $779.61 93,295.55
14 1,321.51 777.72 543.79 92782.70 11,283.84 93,296 1,322 92,635 $775.07 92,749.11
15 1,321.51 773.19 548.32 92234.38 12,057.03 92,749 1,322 92,088 $770.50 92,198.10
16 1,321.51 768.62 552.89 91681.49 12,825.65 92,198 1,322 91,537 $765.89 91,642.48
17 1,321.51 764.01 557.50 91123.99 13,589.66 91,642 1,322 90,982 $761.24 91,082.22
18 1,321.51 759.37 562.14 90561.85 14,349.03 91,082 1,322 90,421 $756.56 90,517.26
19 1,321.51 754.68 566.83 89995.02 15,103.71 90,517 1,322 89,857 $751.83 89,947.58
20 1,321.51 749.96 571.55 89423.47 15,853.67 89,948 1,322 89,287 $747.06 89,373.13
21 1,321.51 745.20 576.31 88847.15 16,598.86 89,373 1,322 88,712 $742.26 88,793.88
22 1,321.51 740.39 581.12 88266.04 17,339.26 88,794 1,322 88,133 $737.41 88,209.77
23 1,321.51 735.55 585.96 87680.08 18,074.81 88,210 1,322 87,549 $732.52 87,620.79
24 1,321.51 730.67 590.84 87089.23 18,805.47 87,621 1,322 86,960 $727.59 87,026.87
25 1,321.51 725.74 595.77 86493.47 19,531.22 87,027 1,322 86,366 $722.62 86,427.98
26 1,321.51 720.78 600.73 85892.74 20,252.00 86,428 1,322 85,767 $717.61 85,824.09
27 1,321.51 715.77 605.74 85287.00 20,967.77 85,824 1,322 85,163 $712.56 85,215.14
28 1,321.51 710.72 610.79 84676.21 21,678.49 85,215 1,322 84,554 $707.47 84,601.09
29 1,321.51 705.64 615.87 84060.34 22,384.13 84,601 1,322 83,940 $702.33 83,981.91
30 1,321.51 700.50 621.01 83439.33 23,084.63 83,982 1,322 83,321 $697.15 83,357.55
31 1,321.51 695.33 626.18 82813.15 23,779.96 83,358 1,322 82,697 $691.92 82,727.96
32 1,321.51 690.11 631.40 82181.75 24,470.07 82,728 1,322 82,067 $686.66 82,093.10
33 1,321.51 684.85 636.66 81545.09 25,154.92 82,093 1,322 81,432 $681.34 81,452.94
34 1,321.51 679.54 641.97 80903.12 25,834.46 81,453 1,322 80,792 $675.99 80,807.41
35 1,321.51 674.19 647.32 80255.80 26,508.65 80,807 1,322 80,147 $670.59 80,156.49
36 1,321.51 668.80 652.71 79603.09 27,177.45 80,156 1,322 79,496 $665.14 79,500.12
37 1,321.51 663.36 658.15 78944.94 27,840.81 79,500 1,322 78,839 $659.65 78,838.26
38 1,321.51 657.87 663.64 78281.30 28,498.68 78,838 1,322 78,178 $654.11 78,170.86
39 1,321.51 652.34 669.17 77612.14 29,151.03 78,171 1,322 77,510 $648.53 77,497.87
40 1,321.51 646.77 674.74 76937.40 29,797.80 77,498 1,322 76,837 $642.90 76,819.26
41 1,321.51 641.14 680.37 76257.03 30,438.94 76,819 1,322 76,159 $637.22 76,134.97
42 1,321.51 635.48 686.03 75571.00 31,074.42 76,135 1,322 75,474 $631.49 75,444.95
43 1,321.51 629.76 691.75 74879.24 31,704.17 75,445 1,322 74,784 $625.72 74,749.16
44 1,321.51 623.99 697.52 74181.73 32,328.17 74,749 1,322 74,088 $619.90 74,047.54
45 1,321.51 618.18 703.33 73478.40 32,946.35 74,048 1,322 73,387 $614.03 73,340.06
46 1,321.51 612.32 709.19 72769.21 33,558.67 73,340 1,322 72,679 $608.11 72,626.66
47 1,321.51 606.41 715.10 72054.11 34,165.08 72,627 1,322 71,966 $602.14 71,907.28
48 1,321.51 600.45 721.06 71333.05 34,765.53 71,907 1,322 71,247 $596.12 71,181.89
49 1,321.51 594.44 727.07 70605.98 35,359.97 71,182 1,322 70,521 $590.05 70,450.43
50 1,321.51 588.38 733.13 69872.85 35,948.35 70,450 1,322 69,790 $583.93 69,712.85
51 1,321.51 582.27 739.24 69133.62 36,530.63 69,713 1,322 69,052 $577.76 68,969.10
52 1,321.51 576.11 745.40 68388.22 37,106.74 68,969 1,322 68,308 $571.53 68,219.12
53 1,321.51 569.90 751.61 67636.61 37,676.64 68,219 1,322 67,558 $565.26 67,462.87
54 1,321.51 563.64 757.87 66878.74 38,240.28 67,463 1,322 66,802 $558.93 66,700.30
55 1,321.51 557.32 764.19 66114.56 38,797.61 66,700 1,322 66,040 $552.55 65,931.34
56 1,321.51 550.95 770.56 65344.00 39,348.56 65,931 1,322 65,271 $546.12 65,155.95
57 1,321.51 544.53 776.98 64567.02 39,893.09 65,156 1,322 64,495 $539.63 64,374.07
58 1,321.51 538.06 783.45 63783.57 40,431.15 64,374 1,322 63,713 $533.09 63,585.64
59 1,321.51 531.53 789.98 62993.59 40,962.68 63,586 1,322 62,925 $526.49 62,790.63
60 1,321.51 524.95 796.56 62197.03 41,487.63 62,791 1,322 62,130 $519.84 61,988.96
61 1,321.51 518.31 803.20 61393.83 42,005.94 61,989 1,322 61,328 $513.13 61,180.58
62 1,321.51 511.62 809.89 60583.93 42,517.55 61,181 1,322 60,520 $506.37 60,365.44
63 1,321.51 504.87 816.64 59767.29 43,022.42 60,365 1,322 59,705 $499.55 59,543.47
64 1,321.51 498.06 823.45 58943.84 43,520.48 59,543 1,322 58,883 $492.67 58,714.63
65 1,321.51 491.20 830.31 58113.53 44,011.68 58,715 1,322 58,054 $485.74 57,878.86
66 1,321.51 484.28 837.23 57276.30 44,495.96 57,879 1,322 57,218 $478.74 57,036.09
67 1,321.51 477.30 844.21 56432.09 44,973.26 57,036 1,322 56,375 $471.69 56,186.28
68 1,321.51 470.27 851.24 55580.85 45,443.53 56,186 1,322 55,526 $464.58 55,329.35
69 1,321.51 463.17 858.34 54722.51 45,906.70 55,329 1,322 54,669 $457.41 54,465.25
70 1,321.51 456.02 865.49 53857.02 46,362.72 54,465 1,322 53,804 $450.18 53,593.92
71 1,321.51 448.81 872.70 52984.32 46,811.53 53,594 1,322 52,933 $442.89 52,715.30
72 1,321.51 441.54 879.97 52104.35 47,253.07 52,715 1,322 52,055 $435.54 51,829.33
73 1,321.51 434.20 887.31 51217.04 47,687.27 51,829 1,322 51,169 $428.13 50,935.95
74 1,321.51 426.81 894.70 50322.34 48,114.08 50,936 1,322 50,275 $420.65 50,035.09
75 1,321.51 419.35 902.16 49420.18 48,533.43 50,035 1,322 49,374 $413.11 49,126.69
76 1,321.51 411.83 909.68 48510.51 48,945.27 49,127 1,322 48,466 $405.51 48,210.70
77 1,321.51 404.25 917.26 47593.25 49,349.52 48,211 1,322 47,550 $397.85 47,287.04
78 1,321.51 396.61 924.90 46668.35 49,746.13 47,287 1,322 46,626 $390.12 46,355.65
79 1,321.51 388.90 932.61 45735.74 50,135.03 46,356 1,322 45,695 $382.33 45,416.47
80 1,321.51 381.13 940.38 44795.36 50,516.16 45,416 1,322 44,756 $374.47 44,469.43
81 1,321.51 373.29 948.22 43847.15 50,889.46 44,469 1,322 43,809 $366.55 43,514.46
82 1,321.51 365.39 956.12 42891.03 51,254.85 43,514 1,322 42,854 $358.56 42,551.51
83 1,321.51 357.43 964.08 41926.95 51,612.28 42,552 1,322 41,891 $350.50 41,580.50
84 1,321.51 349.39 972.12 40954.83 51,961.67 41,580 1,322 40,920 $342.37 40,601.36
85 1,321.51 341.29 980.22 39974.61 52,302.96 40,601 1,322 39,941 $334.18 39,614.04
86 1,321.51 333.12 988.39 38986.22 52,636.08 39,614 1,322 38,953 $325.92 38,618.45
87 1,321.51 324.89 996.62 37989.60 52,960.97 38,618 1,322 37,958 $317.59 37,614.53
88 1,321.51 316.58 1004.93 36984.67 53,277.55 37,615 1,322 36,954 $309.19 36,602.21
89 1,321.51 308.21 1013.30 35971.36 53,585.75 36,602 1,322 35,941 $300.72 35,581.42
90 1,321.51 299.76 1021.75 34949.61 53,885.51 35,581 1,322 34,921 $292.18 34,552.09
91 1,321.51 291.25 1030.26 33919.35 54,176.76 34,552 1,322 33,891 $283.57 33,514.15
92 1,321.51 282.66 1038.85 32880.50 54,459.42 33,514 1,322 32,853 $274.88 32,467.53
93 1,321.51 274.00 1047.51 31832.99 54,733.42 32,468 1,322 31,807 $266.13 31,412.14
94 1,321.51 265.27 1056.24 30776.76 54,998.70 31,412 1,322 30,751 $257.30 30,347.93
95 1,321.51 256.47 1065.04 29711.72 55,255.17 30,348 1,322 29,687 $248.39 29,274.81
96 1,321.51 247.60 1073.91 28637.81 55,502.77 29,275 1,322 28,614 $239.41 28,192.71
97 1,321.51 238.65 1082.86 27554.95 55,741.42 28,193 1,322 27,532 $230.36 27,101.56
98 1,321.51 229.62 1091.89 26463.06 55,971.04 27,102 1,322 26,441 $221.23 26,001.28
99 1,321.51 220.53 1100.98 25362.08 56,191.57 26,001 1,322 25,341 $212.02 24,891.80
100 1,321.51 211.35 1110.16 24251.92 56,402.92 24,892 1,322 24,231 $202.74 23,773.03
101 1,321.51 202.10 1119.41 23132.51 56,605.02 23,773 1,322 23,112 $193.38 22,644.90
102 1,321.51 192.77 1128.74 22003.77 56,797.79 22,645 1,322 21,984 $183.94 21,507.33
103 1,321.51 183.36 1138.15 20865.62 56,981.15 21,507 1,322 20,847 $174.42 20,360.24
104 1,321.51 173.88 1147.63 19717.99 57,155.03 20,360 1,322 19,699 $164.83 19,203.56
105 1,321.51 164.32 1157.19 18560.80 57,319.35 19,204 1,322 18,543 $155.15 18,037.19
106 1,321.51 154.67 1166.84 17393.96 57,474.02 18,037 1,322 17,376 $145.39 16,861.07
107 1,321.51 144.95 1176.56 16217.40 57,618.97 16,861 1,322 16,200 $135.55 15,675.11
108 1,321.51 135.15 1186.36 15031.04 57,754.12 15,675 1,322 15,014 $125.62 14,479.23
109 1,321.51 125.26 1196.25 13834.79 57,879.38 14,479 1,322 13,818 $115.62 13,273.33
110 1,321.51 115.29 1206.22 12628.57 57,994.67 13,273 1,322 12,613 $105.53 12,057.35
111 1,321.51 105.24 1216.27 11412.30 58,099.91 12,057 1,322 11,397 $95.36 10,831.20
112 1,321.51 95.10 1226.41 10185.89 58,195.01 10,831 1,322 10,170 $85.10 9,594.79
113 1,321.51 84.88 1236.63 8949.26 58,279.89 9,595 1,322 8,934 $74.75 8,348.03
114 1,321.51 74.58 1246.93 7702.33 58,354.47 8,348 1,322 7,687 $64.32 7,090.84
115 1,321.51 64.19 1257.32 6445.00 58,418.65 7,091 1,322 6,430 $53.80 5,823.13
116 1,321.51 53.71 1267.80 5177.20 58,472.36 5,823 1,322 5,162 $43.19 4,544.81
117 1,321.51 43.14 1278.37 3898.84 58,515.51 4,545 1,322 3,884 $32.50 3,255.80
118 1,321.51 32.49 1289.02 2609.82 58,548.00 3,256 1,322 2,595 $21.71 1,956.00
119 1,321.51 21.75 1299.76 1310.05 58,569.74 1,956 1,322 1,295 $10.84 645.33
120 1,321.51 10.92 1310.05 0.00 58,580.66 645 1,322 (15) ($0.13) (676.31)