Modeling Question - Variable I/O Loan Principle Calculations

I'm having trouble wrapping my head around the "principal payment" formula for a variable loan with an I/O component.

Could anyone help me solve this spreadsheet? I have created an example problem. Not sure what would go in the "Amort" part in the highlighted Excel row.


Edit: Forgot to include the amortization timeline ... the amortization matches loan term (48 months).

Attachment Size
Debt Modeling_0.xlsx 34.3 KB 34.3 KB
 
Most Helpful

Possimus sed quia omnis quia autem. Aliquid ullam nesciunt eum est similique quaerat rerum. Dolorum et tenetur adipisci ratione eligendi labore eos odit.

Vel velit reprehenderit non aut recusandae. Fugiat eligendi aliquid expedita quia soluta similique et. Ipsam explicabo quisquam omnis sequi. Inventore et animi occaecati facilis quia. Sint cupiditate expedita perferendis cupiditate cum soluta incidunt.

Ipsa quasi libero veniam autem qui deserunt sint. Sequi harum voluptate dicta qui voluptatem. Beatae explicabo nesciunt similique et aspernatur necessitatibus.

Career Advancement Opportunities

May 2024 Investment Banking

  • Jefferies & Company 02 99.4%
  • Goldman Sachs 19 98.8%
  • Harris Williams & Co. New 98.3%
  • Lazard Freres 02 97.7%
  • JPMorgan Chase 04 97.1%

Overall Employee Satisfaction

May 2024 Investment Banking

  • Harris Williams & Co. 18 99.4%
  • JPMorgan Chase 10 98.8%
  • Lazard Freres 05 98.3%
  • Morgan Stanley 07 97.7%
  • William Blair 03 97.1%

Professional Growth Opportunities

May 2024 Investment Banking

  • Lazard Freres 01 99.4%
  • Jefferies & Company 02 98.8%
  • Goldman Sachs 17 98.3%
  • Moelis & Company 07 97.7%
  • JPMorgan Chase 05 97.1%

Total Avg Compensation

May 2024 Investment Banking

  • Director/MD (5) $648
  • Vice President (20) $385
  • Associates (88) $260
  • 3rd+ Year Analyst (14) $181
  • Intern/Summer Associate (33) $170
  • 2nd Year Analyst (67) $168
  • 1st Year Analyst (205) $159
  • Intern/Summer Analyst (146) $101
notes
16 IB Interviews Notes

“... there’s no excuse to not take advantage of the resources out there available to you. Best value for your $ are the...”

Leaderboard

1
redever's picture
redever
99.2
2
Betsy Massar's picture
Betsy Massar
99.0
3
BankonBanking's picture
BankonBanking
99.0
4
Secyh62's picture
Secyh62
99.0
5
kanon's picture
kanon
98.9
6
dosk17's picture
dosk17
98.9
7
GameTheory's picture
GameTheory
98.9
8
CompBanker's picture
CompBanker
98.9
9
Linda Abraham's picture
Linda Abraham
98.8
10
numi's picture
numi
98.8
success
From 10 rejections to 1 dream investment banking internship

“... I believe it was the single biggest reason why I ended up with an offer...”