Scribd Logo
Upload

Welcome to Scribd!

  • 58 views

    QR Shopper: To Perform A Financial Analysis For A Startup Tech Company in Rochester, New York

    Uploaded by

    Rajat Singh
    The document is a financial analysis for a $400,000 business loan for a startup tech company in Rochester, New York. It includes an amortization schedule that shows the loan will be repaid over 5 years in 20 quarterly payments of $22,728 at an annual interest rate of 5% (1.25% per quarter). The schedule tracks the remaining principal, interest payments, principal payments, and total payments over the life of the loan.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd

    QR Shopper: To Perform A Financial Analysis For A Startup Tech Company in Rochester, New York

    Uploaded by

    Rajat Singh
    58 views3 pages
    The document is a financial analysis for a $400,000 business loan for a startup tech company in Rochester, New York. It includes an amortization schedule that shows the loan will be repaid over 5 years in 20 quarterly payments of $22,728 at an annual interest rate of 5% (1.25% per quarter). The schedule tracks the remaining principal, interest payments, principal payments, and total payments over the life of the loan.

    Original Title

    Session 9 Solved

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    The document is a financial analysis for a $400,000 business loan for a startup tech company in Rochester, New York. It includes an amortization schedule that shows the loan will be repaid over 5 years in 20 quarterly payments of $22,728 at an annual interest rate of 5% (1.25% per quarter). The schedule tracks the remaining principal, interest payments, principal payments, and total payments over the life of the loan.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    58 views3 pages

    QR Shopper: To Perform A Financial Analysis For A Startup Tech Company in Rochester, New York

    Uploaded by

    Rajat Singh
    The document is a financial analysis for a $400,000 business loan for a startup tech company in Rochester, New York. It includes an amortization schedule that shows the loan will be repaid over 5 years in 20 quarterly payments of $22,728 at an annual interest rate of 5% (1.25% per quarter). The schedule tracks the remaining principal, interest payments, principal payments, and total payments over the life of the loan.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    You are on page 1of 3

    QR Shopper

    Author
    Date
    To perform a financial analysis for a startup tech
    Purpose company in Rochester, New York
    QR Shopper
    Loan Analysis
    Annual Interest Rate 5%

    Financial Value Business Loan Future Value Years Payments per Payments Annual Rate Rate per Quarter Quarterly Payments
    (PV) (FV) Year (NPER) (RATE) (PMT)

    Quarterly Payment (PMT) $ 500,000 $ - 3 12 36 5.00% 0.42% $ (14,985)


    Future Value (FV) $ 400,000 $ 9 4 4 18 5.00% 1.25% $ (25,000)
    Payments (NPER) $ 450,000 $ - 7.8919985 4 31.57 6.00% 1.50% $ (18,000)
    Business Loan (PV) $ 1,034,511 $ - 5 12 60 6.00% 0.50% $ (20,000)

    565114776.xlsx Loan Analysis 12/17/2021


    QR Shopper
    Loan Schedule
    Loan (PV) Annual Rate Payments per Rate per Period Years Payments Payment
    Year (RATE) (NPER) (PMT)
    $400,000 5.00% 4 1.25% 5 20 ($22,728)

    Amortization Schedule
    Year Period Remaining Interest Principal Total Payment
    Principal Payment (IPMT) Payment (PPMT)
    1 1 $ 400,000 $ (5,000) $ (17,728) $ (22,728)
    1 2 $ 382,272 $ (4,778) $ (17,950) $ (22,728)
    1 3 $ 364,322 $ (4,554) $ (18,174) $ (22,728)
    1 4 $ 346,148 $ (4,327) $ (18,401) $ (22,728)
    2 5 $ 327,747 $ (4,097) $ (18,631) $ (22,728)
    2 6 $ 309,115 $ (3,864) $ (18,864) $ (22,728)
    2 7 $ 290,251 $ (3,628) $ (19,100) $ (22,728)
    2 8 $ 271,151 $ (3,389) $ (19,339) $ (22,728)
    3 9 $ 251,812 $ (3,148) $ (19,581) $ (22,728)
    3 10 $ 232,232 $ (2,903) $ (19,825) $ (22,728)
    3 11 $ 212,407 $ (2,655) $ (20,073) $ (22,728)
    3 12 $ 192,333 $ (2,404) $ (20,324) $ (22,728)
    4 13 $ 172,010 $ (2,150) $ (20,578) $ (22,728)
    4 14 $ 151,431 $ (1,893) $ (20,835) $ (22,728)
    4 15 $ 130,596 $ (1,632) $ (21,096) $ (22,728)
    4 16 $ 109,501 $ (1,369) $ (21,359) $ (22,728)
    5 17 $ 88,141 $ (1,102) $ (21,626) $ (22,728)
    5 18 $ 66,515 $ (831) $ (21,897) $ (22,728)
    5 19 $ 44,618 $ (558) $ (22,170) $ (22,728)
    5 20 $ 22,448 $ (281) $ (22,448) $ (22,728)
    Final Balance $0.00

    Cumulative Interest and Principal Payments per Year (CUMIPMT, CUMPRINC)


    Year 1 Year 2 Year 3 Year 4 Year 5
    1 5 9 13 17
    Quarters

    4 8 12 16 20
    Total
    Interest ($18,659) ($14,978) ($11,110) ($7,044) ($2,772) ($54,563)
    Principal ($72,253) ($75,934) ($79,803) ($83,868) ($88,141) ($400,000)
    Principal Remaining $327,747 $251,812 $172,010 $88,141 $0

    565114776.xlsx Loan Schedule 12/17/2021

    You might also like

    pFad - Phonifier reborn

    Pfad - The Proxy pFad of © 2024 Garber Painting. All rights reserved.

    Note: This service is not intended for secure transactions such as banking, social media, email, or purchasing. Use at your own risk. We assume no liability whatsoever for broken pages.


    Alternative Proxies:

    Alternative Proxy

    pFad Proxy

    pFad v3 Proxy

    pFad v4 Proxy