Professional Documents
Culture Documents
EXCEL CASE STUdy 3
EXCEL CASE STUdy 3
Loan Details
Loan Amount $12,000
Down Payment 250
Principle $11,750
Percentage 0.05
Years 2
PMT ($515.49)
Amortization Schedule
Additional
Month Toward Interest Toward Principle Balance
Payment
1 $48.96 $466.53 $11,283.47
2 $47.01 $468.47 $10,815.00
3 $45.06 $470.43 $10,344.57
4 $43.10 $472.39 $9,872.18
5 $41.13 $474.35 $9,397.83
6 $39.16 $476.33 $8,921.50
7 $37.17 $478.32 $8,443.18
8 $35.18 $480.31 $7,962.87
9 $33.18 $482.31 $7,480.56
10 $31.17 $484.32 $6,996.24
11 $29.15 $486.34 $6,509.90
12 $27.12 $488.36 $6,021.54
13 $25.09 $490.40 $5,531.14
14 $23.05 $492.44 $5,038.70
15 $20.99 $494.49 $4,544.20
16 $18.93 $496.55 $4,047.65
17 $16.87 $498.62 $3,549.03
18 $14.79 $500.70 $3,048.32
19 $12.70 $502.79 $2,545.54
20 $10.61 $504.88 $2,040.65
21 $8.50 $506.99 $1,533.67
22 $6.39 $509.10 $1,024.57
23 $4.27 $511.22 $513.35
24 $2.14 $513.35 $0.00
Francisco's Lawn Care
Quote Sheet
Thank you for your business! Please contact me if you have questions regarding this quote.
Anticipated Revenue by Week Day
Monday; $120.00
Saturday; $230.00
Tuesday; $190.00
Thursday; $160.00
Revenue by Lawn Size
Small; $185.00
Commercial; $225.00
Medium; $320.00
Large; $315.00
Francisco's Law
March 27, 202
er Details
30
Category Revenue
$360.00
$450.00
$525.00
$300.00
Comments