specify C19. These values specify that you require Goal Seek to optimize such that C22 and
D22 (the PV of All Cash Flows, old loan and new loan) are equal, by varying the values in
C19 (the Breakeven Number of Months). Notice that the breakeven number of months is the
time-period used in computing the present values of P&I payments and remaining balance.
When computing breakeven while considering the tax effect of the lower interest deduc-
tion, the logic is similar to the previous breakeven calculation. The primary difference is that
cell C30 also incorporates the PV of the lost interest deduction, penalizing the new loan for
the difference. To use Goal Seek for the breakeven computation that incorporates the interest
tax deduction, the procedure is similar to the non-tax case, just change the cell references.
The Set Cell is D31, Value is zero, and Changing Cell is C26. We have also developed
macros to allow automatic operation of Goal Seek. Simply depress Control-T to compute the
first breakeven value and depress Control-G to compute the tax adjusted breakeven value.
We have also provided macro buttons in rows 2– 4 (not shown on the exhibit) that can also
be used to run the two macros.
To compute NPV and IRR, input the number of months one expects to hold the mortgage
in Cells H22 and H25. The resulting NPV and IRR will appear in Cells G23 and G26 that
are generated by referencing a lookup (VLOOKUP) from the amortization table, where the
NPV and IRR are computed for every month in the mortgage. The values for NPV and IRR
are exact for each whole month, but not continuous, so NPV will not be exactly zero when
20.42 is entered in cell H22. The program enters the value of 20.42 as 20 and the
corresponding NPV is ⫺26.67. If you enter 21 in cell H22 the NPV is ⫹19.14. You can see
that an NPV of zero would fall between the two values. A similar situation exists for IRR
when entering values for months in cell H25. At 20 months the IRR is ⫺1.55% and at 21
months the IRR is 4.59%. The after-tax discount rate of 4.32% in cell E10 falls between those
two values.
Figure 4 presents a graph showing how NPV increases as the mortgage term increases.
One can see graphically how the breakeven number of years is equal to the point at which
Table 3.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
AB
CD
EF G HI
Exhibit 3
Fixed Rate Level Payment Home Loan Loan Amortization Model
Breakeven Months For New Loan With and Without Taxes
Old Loan
New Loan
Input Values:
Input Values
Initial Loan Amount, Old Loan
$100,000
NA
Goal Seek Cells
Original Loan Term
360 240
fter-Tax Rate
Annual Interest Rate
7.00%
6.00% =D10*(1-D16)
Remaining Number of Payments
240
240
Goal Seek:
Remaining Loan Balance
=VLOOKUP($C$9-$C$11,A35:E395,5)
Set cell: D23 or D31
New Loan Amount
=C12+D15
Set to value: 0
Monthly P&I Payment
=PMT(C10/12,C9,-C8)
=PMT(D10/12,D11,-D13)
Changing cell: C19 or C26
Closing Costs, New Loan
NA
$1,000
Tax Rate
28%
28%
Macros:
Ctrl T - first breakeven
Calculations without any tax effect:
Ctrl G - Tax breakeven
Breakeven Number of Months (m)
15 =C19
PV of P&I Payments at (m) =PV($D$10/12,C19,-$C$14)
=PV($D$10/12,D19,-$D$14)
PV of Remaining Balance at (m)
=PV($C$10/12,$C$11-C19,-$C$14)*(1/(1+D10/12))^C19 =PV($D$10/12,$D$11-D19,-$D$14)*(1/(1+D10/12))^C19
PV of All Cash Flows at (m)
=SUM(C20:C21) =SUM(D20:D21)
NPV at 240 Months
Difference =C22-D22
=VLOOKUP(H22,K35:W395,11)
Calculations with Tax Effect:
IRR at 240 Months
Breakeven Number of Months (n)
20
=C26
=VLOOKUP(H25,K36:W398,13)
annualized
PV of P&I Payments at (n)
=PV($E$10/12,C26,-$C$14)
=PV($E$10/12,D26,-$D$14)
PV of Remaining Balance at (n)
=MAX(PV($C$10/12,$C$11-C26,-$C$14),0)/((1+E10/12)^C26) =MAX(PV($D$10/12,$D$11-D26,-$D$14),0)/((1+E10/12)^D26)
PV of All Cash Flows at (n)
=SUM(C27:C28)
=SUM(D27:D28)
PV of Interest Deduction Difference at (n)
=VLOOKUP(C26,K35:P395,6)
Difference with Interest Tax Deduction
=C29-D29-C30
205R. Fortin et al. / Financial Services Review 16 (2007) 197–209