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
3 Comments
 
Most Helpful

Quia minus atque et nihil id dolores. Dolor doloremque soluta consequatur perspiciatis magnam occaecati quod. Sed perspiciatis esse aspernatur ea quasi. Corporis eos earum illo placeat beatae harum sapiente.

Et quam labore sequi consequatur corporis omnis. Optio tenetur praesentium dolor dolorum soluta explicabo. Soluta nihil in incidunt aperiam accusamus qui corporis.

Mollitia voluptatem officiis quaerat. Id excepturi voluptatem esse cum harum commodi quos. Laboriosam sed nulla nihil. Eum est qui quia ut voluptas sunt odit ipsam. Natus quis explicabo magni veniam et. Dolor nostrum neque aut culpa et voluptatibus facilis.

Est distinctio saepe reiciendis officia debitis. Quia aliquid sit non. Natus vel cupiditate dolore officiis. A officiis consequatur aut officiis veritatis praesentium. Nulla perspiciatis fugit sint inventore ut. Aperiam ad voluptas quia consequatur. Et asperiores ut sapiente voluptatem rem.

Career Advancement Opportunities

September 2026 Investment Banking

  • Evercore 01 99.5%
  • Moelis & Company 01 98.9%
  • JPMorgan 01 98.4%
  • Morgan Stanley 07 97.9%
  • Goldman Sachs 02 97.4%

Overall Employee Satisfaction

September 2026 Investment Banking

  • Moelis & Company No 99.5%
  • Morgan Stanley 02 98.9%
  • Evercore 01 98.4%
  • Banco Santander 02 97.9%
  • BMO Capital Markets 12 97.4%

Professional Growth Opportunities

September 2026 Investment Banking

  • Evercore 01 99.5%
  • Moelis & Company 01 98.9%
  • Morgan Stanley 05 98.4%
  • Goldman Sachs 01 97.9%
  • JPMorgan No 97.4%

Total Avg Compensation

September 2026 Investment Banking

  • Vice President (16) $429
  • Associates (53) $259
  • 3rd+ Year Analyst (8) $210
  • 2nd Year Analyst (28) $184
  • Intern/Summer Associate (16) $161
  • 1st Year Analyst (84) $151
  • Intern/Summer Analyst (76) $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
BankonBanking's picture
BankonBanking
99.0
3
kanon's picture
kanon
99.0
4
Secyh62's picture
Secyh62
99.0
5
CompBanker's picture
CompBanker
98.9
6
dosk17's picture
dosk17
98.9
7
Betsy Massar's picture
Betsy Massar
98.9
8
GameTheory's picture
GameTheory
98.9
9
DrApeman's picture
DrApeman
98.9
10
Linda Abraham's picture
Linda Abraham
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...”