Scribd
Upload
80 views3 pages

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

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.

Uploaded by

Rajat Singh
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
80 views3 pages

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

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.

Uploaded by

Rajat Singh
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 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