CREATE A LOAN ANALYSIS

GETTING STARTED

Open the file SC_EX19_4a_FirstLastName_1.xlsx, available for download from the SAM website. Save the file as SC_EX19_4a_FirstLastName_2.xlsx by changing the 1 to a 2. If you do not see the .xlsx file extension in the Save As dialog box, do not type it. The program will add the file extension for you automatically. With the file SC_EX19_4a_FirstLastName_2.xlsx still open, ensure that your first and last name is displayed in cell B6 of the Documentation sheet. If cell B6 does not display your name, delete the file and download a new copy from the SAM website. PROJECT STEPS Liam Richardson is the business manager for the Smith & Lyngate Insurance agencies in the state of Maryland. Liam is interested in increasing the number of agents in Baltimore and plans to buy an office building for the new operation. He has asked for your help in creating a loan analysis that summarizes information about the loans to cover the cost of the building. Go to the Loan Calculator worksheet. The cells in the range B6:B8 have defined names, but one is incomplete and could be confusing. Cell A2 also has a defined name, which is unnecessary for a cell that will not be used in a formula. Update the defined names in the worksheet as follows: Delete the Loan_Calculator defined name. For cell B8, edit the defined name to use Loan_Amount as the name. In cell B8, calculate the loan amount by entering a formula without using a function that subtracts the Down_Payment from the Price. Liam also wants to use defined names in other calculations to help him interpret the formulas. In the range D4:D8, create defined names based on the values in the range C4:C8. Liam needs to calculate the monthly payment for a loan to purchase the Charles Street property. Calculate the payment as follows: In cell D6, start to enter a formula using the PMT function. For the rate argument, divide the Rate (cell D4) by 12 to use the monthly interest rate. For the nper argument, use the Term_in_Months (cell D5) to specify the number of periods. For the pv argument, use the Loan_Amount (cell B8) to include the present value. Insert a negative sign (-) after the equal sign in the formula to display the result as a positive amount. In cell D7, enter a formula without using a function that multiples the Monthly_Payment (cell D6) by the Term_in_Months (cell D5) and then subtracts the Loan_Amount (cell B8) from the result to determine the total interest. In cell D8, enter a formula without using a function that adds the Price (cell B6) to the Total_Interest (cell D7) to determine the total cost. Liam wants to compare monthly payments for interest rates that vary from 3.95% to 5.15% and for terms of 120, 180, and 240 months. He has already set up the structure for a data table in the range A12:D25. Create a two-variable data table as follows to provide the comparison that Liam requests: In cell A12, enter a formula without using a function that references the Monthly_Payment amount (cell D6) because Liam wants to compare the monthly payments. Based on the range A12:D25, create a two-variable data table that uses the term in months (cell D5) as the row input cell and the rate (cell D4) as the column input cell. In the list of interest rates (range A13:A25), create a Conditional Formatting Highlight Cells Rule to highlight the listed rate that matches the rate for the Charles Street property (cell D4) in Light Red Fill with Dark Red Text. Change the color of the left, right, and bottom borders of the range A10:D25 to Gold, Accent 1 to match the other outside borders in the worksheet. Liam has three other options for purchasing the Charles Street property. In the first scenario, he could borrow additional money to fund a renovation of the building. He wants to determine the monthly payment for the first scenario. In cell G10, insert a formula using the PMT function using the monthly interest rate (cell G6), the loan period in months (cell G8), and the loan amount (cell G4) to calculate the monthly payment for the renovation scenario. In the second scenario, Liam could pay back the loan in 20 years instead of 15 and reduce his monthly payments to $6,000 with an annual interest rate of 4.5%. He wants to know the loan amount he should request with those conditions. In cell H4, insert a formula using the PV function and the monthly interest rate (cell H6), the loan period in months (cell H8), and the monthly payment (cell H10) to calculate the loan amount for the 20-year scenario. In the third scenario, Liam could pay back the loan for eight years with a monthly payment of $8,000 and then renegotiate better terms. He wants to know the amount remaining on the loan after eight years or the future value of the loan. In cell I11, insert a formula using the FV function and the rate (cell I6), the number of periods (cell I8), the monthly payment (cell I10), and the loan amount (cell I4) to calculate the future value of the loan for the eight-year scenario. Liam plans to print parts of the Loan Calculator workbook. Prepare for printing as follows: Set row 3 as the print titles for the worksheet. Set the range F3:I11 as the print area. Hide the Properties worksheet, which contains data Liam wants to keep private. Go to the Equipment Loan worksheet, which contains details about a loan the company used for computer network equipment. The worksheet contains two errors. Make sure Excel is set to check all types of errors, and then resolve the ones on the Equipment Loan worksheet as follows: Display the possible errors and solutions for cell C2, and then select convert to number. Trace the precedents to the formula in cell I9, which should multiply the scheduled payment amount by the number of scheduled payments. Correct the error. Draw attention to the optional extra payments in the range C10:E10 by adding a thick outside border using the Orange, Accent 3 shape outline color. Your workbook should look like the Final Figures on the following pages. Save your changes, close the workbook, and then exit Excel. Follow the directions on the SAM website to submit your completed project.

Final Figure 1: Loan Calculator Worksheet

Final Figure 2: Equipment Loan Worksheet

su View 0. Excel File Edit insert Format Tools Data Window Help Aulugave SC_EX19_4a_CleidyNunez_1 (4) Home Insert Draw Page Layout Formulas Data Review View Tell me DEE 1 Share Comments Trebuchet MS (80 11 VAA 29 General V Conditional Formatting Format as Table Cell Styles Insert ZVAY 22 Dalata sort & Find & Formatter Select ECTS ON Analyze Data BIU A $ v % 0 20 K1 H 20 Years 8 Years New Office Building 2 Loan Calculator Loan Payment Calculator Date 9/15/24 Rate Property Charles Street Term in Months Price S 1,150,000 Monthly Payment 7 Down Payment S 230.000 Total interest BLoan Amount Total Cost 4.45% 180 Scenarios Loan Amount Annual Interest Rate Monthly Interest Rate Loan Period in Year's Loan Period in Months Start Date Monthly Payment Future Value Renovation 51,020,000 4.45% 0.37% 15 180 1/3/22 4.25% 0.35% 20 240 1/3/22 16,000) $ / 4.45% 0.37% 8 8 96 1/3/22 (8,000) 10 $ Rate Varying interest Rates and Terms Number of Months 120 180 n/a 240 14 16 13 19 3.95% 4,052 4.15% 4.25% 4.35% 4.45% 4.55% 4.65% 4.75% 4.85% 4.95% 5.05% 5.15% 20 22 25 26 27 28 Documentation Loan Calculator Properties Equipment Loan + Retgy 10095 100 SCF 20 JJ @ tv A X 20 S S 5 Excel File Edit View Insert Format Tools Data Window Help DSC_EX19_4a_CleidyNunez_1 (4) AutoSavo DEE Have Insert Draw Page Layout Formulas Data Review View Tell me Share Comm Trebuchet MS (Bo... ' ab General Conditional Formatting 2 Insert Format as Table 38 Delete Cell Styles v Format FO $ % 9 * Sort & Find & Analy? Filter Select Date H1 Property Details z Available Office Buildings in Baltimore 3 Location Code Property Type M Windsor Avenue Retail office space - D Calvert Street Office space 0 Edison Highway Unfinished w Aliceanna Street D Charles Street Office space D Northern Parkway Former school 10 M Highland Avenue Office space 11 D Lombard Street Residential/office 12 W Bond Street Retail/office space 7 Office space Sq Ft Acking In Budget? 5,000 $1,250.000 No 2,000 995,000 Yes 13,000 5 2,000,000 No 7,500S 2,000,000 No 7,400 $ 1,150,000 Yes 10,500 $ 1,450,000 No 8,100 $ 1.050,000 Yes 4,000 5 1,300,000 No 3,000 $ S 1250,000 No 14 45 16 1 -18 19 20 2 22 23 24 25 26 27 28 29 Documentation Loan Calculator Properties Equipment Loan + Read 100 100 SOP 20 eu s] tv mi MA T S MERA su View 0. Excel File Edit insert Format Tools Data Window Help Aulugave SC_EX19_4a_CleidyNunez_1 (4) Home Insert Draw Page Layout Formulas Data Review View Tell me DEE 1 Share Comments Trebuchet MS (80 11 VAA 29 General V Conditional Formatting Format as Table Cell Styles Insert ZVAY 22 Dalata sort & Find & Formatter Select ECTS ON Analyze Data BIU A $ v % 0 20 K1 H 20 Years 8 Years New Office Building 2 Loan Calculator Loan Payment Calculator Date 9/15/24 Rate Property Charles Street Term in Months Price S 1,150,000 Monthly Payment 7 Down Payment S 230.000 Total interest BLoan Amount Total Cost 4.45% 180 Scenarios Loan Amount Annual Interest Rate Monthly Interest Rate Loan Period in Year's Loan Period in Months Start Date Monthly Payment Future Value Renovation 51,020,000 4.45% 0.37% 15 180 1/3/22 4.25% 0.35% 20 240 1/3/22 16,000) $ / 4.45% 0.37% 8 8 96 1/3/22 (8,000) 10 $ Rate Varying interest Rates and Terms Number of Months 120 180 n/a 240 14 16 13 19 3.95% 4,052 4.15% 4.25% 4.35% 4.45% 4.55% 4.65% 4.75% 4.85% 4.95% 5.05% 5.15% 20 22 25 26 27 28 Documentation Loan Calculator Properties Equipment Loan + Retgy 10095 100 SCF 20 JJ @ tv A X 20 S S 5 su View 0. Excel File Edit insert Format Tools Data Window Help Aulugave SC_EX19_4a_CleidyNunez_1 (4) Home Insert Draw Page Layout Formulas Data Review View Tell me DEE 1 Share Comments Trebuchet MS (80 11 VAA 29 General V Conditional Formatting Format as Table Cell Styles Insert ZVAY 22 Dalata sort & Find & Formatter Select ECTS ON Analyze Data BIU A $ v % 0 20 K1 H 20 Years 8 Years New Office Building 2 Loan Calculator Loan Payment Calculator Date 9/15/24 Rate Property Charles Street Term in Months Price S 1,150,000 Monthly Payment 7 Down Payment S 230.000 Total interest BLoan Amount Total Cost 4.45% 180 Scenarios Loan Amount Annual Interest Rate Monthly Interest Rate Loan Period in Year's Loan Period in Months Start Date Monthly Payment Future Value Renovation 51,020,000 4.45% 0.37% 15 180 1/3/22 4.25% 0.35% 20 240 1/3/22 16,000) $ / 4.45% 0.37% 8 8 96 1/3/22 (8,000) 10 $ Rate Varying interest Rates and Terms Number of Months 120 180 n/a 240 14 16 13 19 3.95% 4,052 4.15% 4.25% 4.35% 4.45% 4.55% 4.65% 4.75% 4.85% 4.95% 5.05% 5.15% 20 22 25 26 27 28 Documentation Loan Calculator Properties Equipment Loan + Retgy 10095 100 SCF 20 JJ @ tv A X 20 S S 5 Excel File Edit View Insert Format Tools Data Window Help DSC_EX19_4a_CleidyNunez_1 (4) AutoSavo DEE Have Insert Draw Page Layout Formulas Data Review View Tell me Share Comm Trebuchet MS (Bo... ' ab General Conditional Formatting 2 Insert Format as Table 38 Delete Cell Styles v Format FO $ % 9 * Sort & Find & Analy? Filter Select Date H1 Property Details z Available Office Buildings in Baltimore 3 Location Code Property Type M Windsor Avenue Retail office space - D Calvert Street Office space 0 Edison Highway Unfinished w Aliceanna Street D Charles Street Office space D Northern Parkway Former school 10 M Highland Avenue Office space 11 D Lombard Street Residential/office 12 W Bond Street Retail/office space 7 Office space Sq Ft Acking In Budget? 5,000 $1,250.000 No 2,000 995,000 Yes 13,000 5 2,000,000 No 7,500S 2,000,000 No 7,400 $ 1,150,000 Yes 10,500 $ 1,450,000 No 8,100 $ 1.050,000 Yes 4,000 5 1,300,000 No 3,000 $ S 1250,000 No 14 45 16 1 -18 19 20 2 22 23 24 25 26 27 28 29 Documentation Loan Calculator Properties Equipment Loan + Read 100 100 SOP 20 eu s] tv mi MA T S MERA su View 0. Excel File Edit insert Format Tools Data Window Help Aulugave SC_EX19_4a_CleidyNunez_1 (4) Home Insert Draw Page Layout Formulas Data Review View Tell me DEE 1 Share Comments Trebuchet MS (80 11 VAA 29 General V Conditional Formatting Format as Table Cell Styles Insert ZVAY 22 Dalata sort & Find & Formatter Select ECTS ON Analyze Data BIU A $ v % 0 20 K1 H 20 Years 8 Years New Office Building 2 Loan Calculator Loan Payment Calculator Date 9/15/24 Rate Property Charles Street Term in Months Price S 1,150,000 Monthly Payment 7 Down Payment S 230.000 Total interest BLoan Amount Total Cost 4.45% 180 Scenarios Loan Amount Annual Interest Rate Monthly Interest Rate Loan Period in Year's Loan Period in Months Start Date Monthly Payment Future Value Renovation 51,020,000 4.45% 0.37% 15 180 1/3/22 4.25% 0.35% 20 240 1/3/22 16,000) $ / 4.45% 0.37% 8 8 96 1/3/22 (8,000) 10 $ Rate Varying interest Rates and Terms Number of Months 120 180 n/a 240 14 16 13 19 3.95% 4,052 4.15% 4.25% 4.35% 4.45% 4.55% 4.65% 4.75% 4.85% 4.95% 5.05% 5.15% 20 22 25 26 27 28 Documentation Loan Calculator Properties Equipment Loan + Retgy 10095 100 SCF 20 JJ @ tv A X 20 S S 5