Professional Documents
Culture Documents
Understanding The Insert Features in Excel
Understanding The Insert Features in Excel
Understanding The Insert Features in Excel
*Project 2 is better.
PMT $ 328.03
Periods 32
Rate 12%
FV
$ 100,000.00
Using the goal seek function we cann determine the PMT for 32 quarters and the value we will get is
he value we will get is $ 100,000.00
Loan $ 25,000.00
Periods 36
Annual rate 15%
Monthly Rate 1.25%
Installments $ 866.63
Year0 $ -800.00
Year1 $ 100.00 Guess
Year2 $ 100.00
Year3 $ 1,000.00
0 $ 200,000.00
1 $ 212,000.00 $ 12,688.86
2 $ 211,269.81 $ 12,688.86
3 $ 210,495.81 $ 12,688.86
4 $ 209,675.36 $ 12,688.86
5 $ 208,805.69 $ 12,688.86
6 $ 207,883.84 $ 12,688.86
7 $ 206,906.68 $ 12,688.86
8 $ 205,870.89 $ 12,688.86
9 $ 204,772.95 $ 12,688.86
10 $ 203,609.14 $ 12,688.86
11 $ 202,375.49 $ 12,688.86
12 $ 201,067.83 $ 12,688.86
13 $ 199,681.71 $ 12,688.86
14 $ 198,212.42 $ 12,688.86
15 $ 196,654.98 $ 12,688.86
16 $ 195,004.08 $ 12,688.86
17 $ 193,254.14 $ 12,688.86
18 $ 191,399.19 $ 12,688.86
19 $ 189,432.95 $ 12,688.86
20 $ 187,348.74 $ 12,688.86
21 $ 185,139.47 $ 12,688.86
22 $ 182,797.65 $ 12,688.86
23 $ 180,315.31 $ 12,688.86
24 $ 177,684.04 $ 12,688.86
25 $ 174,894.89 $ 12,688.86
26 $ 171,938.39 $ 12,688.86
27 $ 168,804.51 $ 12,688.86
28 $ 165,482.59 $ 12,688.86
29 $ 161,961.35 $ 12,688.86
30 $ 158,228.84 $ 12,688.86
31 $ 154,272.38 $ 12,688.86
32 $ 150,078.53 $ 12,688.86
33 $ 145,633.05 $ 12,688.86
34 $ 140,920.84 $ 12,688.86
35 $ 135,925.90 $ 12,688.86
36 $ 130,631.26 $ 12,688.86
37 $ 125,018.94 $ 12,688.86
38 $ 119,069.89 $ 12,688.86
39 $ 112,763.89 $ 12,688.86
40 $ 106,079.53 $ 12,688.86
41 $ 98,994.11 $ 12,688.86
42 $ 91,483.57 $ 12,688.86
43 $ 83,522.39 $ 12,688.86
44 $ 75,083.54 $ 12,688.86
45 $ 66,138.36 $ 12,688.86
46 $ 56,656.47 $ 12,688.86
47 $ 46,605.67 $ 12,688.86
48 $ 35,951.82 $ 12,688.86
49 $ 24,658.74 $ 12,688.86
50 $ 12,688.07 $ 12,688.86
Outstanding due before the payment Interst paid Principal Paid
$ 200,000.00
$ 199,311.14 $ 12,000.00 $ 688.86
$ 198,580.95 $ 11,958.67 $ 730.19
$ 197,806.95 $ 11,914.86 $ 774.00
$ 196,986.50 $ 11,868.42 $ 820.44
$ 196,116.83 $ 11,819.19 $ 869.67
$ 195,194.98 $ 11,767.01 $ 921.85
$ 194,217.82 $ 11,711.70 $ 977.16
$ 193,182.03 $ 11,653.07 $ 1,035.79
$ 192,084.09 $ 11,590.92 $ 1,097.94
$ 190,920.28 $ 11,525.05 $ 1,163.81
$ 189,686.63 $ 11,455.22 $ 1,233.64
$ 188,378.97 $ 11,381.20 $ 1,307.66
$ 186,992.85 $ 11,302.74 $ 1,386.12
$ 185,523.56 $ 11,219.57 $ 1,469.29
$ 183,966.12 $ 11,131.41 $ 1,557.45
$ 182,315.22 $ 11,037.97 $ 1,650.89
$ 180,565.28 $ 10,938.91 $ 1,749.95
$ 178,710.33 $ 10,833.92 $ 1,854.94
$ 176,744.09 $ 10,722.62 $ 1,966.24
$ 174,659.88 $ 10,604.65 $ 2,084.21
$ 172,450.61 $ 10,479.59 $ 2,209.27
$ 170,108.79 $ 10,347.04 $ 2,341.82
$ 167,626.45 $ 10,206.53 $ 2,482.33
$ 164,995.18 $ 10,057.59 $ 2,631.27
$ 162,206.03 $ 9,899.71 $ 2,789.15
$ 159,249.53 $ 9,732.36 $ 2,956.50
$ 156,115.65 $ 9,554.97 $ 3,133.89
$ 152,793.73 $ 9,366.94 $ 3,321.92
$ 149,272.49 $ 9,167.62 $ 3,521.24
$ 145,539.98 $ 8,956.35 $ 3,732.51
$ 141,583.52 $ 8,732.40 $ 3,956.46
$ 137,389.67 $ 8,495.01 $ 4,193.85
$ 132,944.19 $ 8,243.38 $ 4,445.48
$ 128,231.98 $ 7,976.65 $ 4,712.21
$ 123,237.04 $ 7,693.92 $ 4,994.94
$ 117,942.40 $ 7,394.22 $ 5,294.64
$ 112,330.08 $ 7,076.54 $ 5,612.32
$ 106,381.03 $ 6,739.81 $ 5,949.05
$ 100,075.03 $ 6,382.86 $ 6,306.00
$ 93,390.67 $ 6,004.50 $ 6,684.36
$ 86,305.25 $ 5,603.44 $ 7,085.42
$ 78,794.71 $ 5,178.32 $ 7,510.54
$ 70,833.53 $ 4,727.68 $ 7,961.18
$ 62,394.68 $ 4,250.01 $ 8,438.85
$ 53,449.50 $ 3,743.68 $ 8,945.18
$ 43,967.61 $ 3,206.97 $ 9,481.89
$ 33,916.81 $ 2,638.06 $ 10,050.80
$ 23,262.96 $ 2,035.01 $ 10,653.85
$ 11,969.88 $ 1,395.78 $ 11,293.08
$ -0.79 $ 718.19 $ 11,970.67