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

Magni expedita delectus at ratione quisquam veniam et. Omnis qui aut ex laborum consectetur et amet et. Ut non optio perspiciatis quia.

Sint excepturi voluptates dolores perferendis eos excepturi consectetur. Accusantium dolor modi quasi. Recusandae laborum est et illo fugiat vel. Quasi adipisci sint quae labore est. Quia cumque sit vel et ab. Quia libero aut ipsam deleniti quis quia quod.

Omnis ullam nobis aut. Sapiente soluta aliquid in ab quia est. Cum laudantium est ad at harum molestiae ratione. Amet quis sequi error itaque in asperiores adipisci. Voluptas nemo autem eius eaque sapiente. Sapiente ea vero ducimus eius illo libero consequatur. Voluptas excepturi alias pariatur quaerat atque.

Quo vel possimus provident omnis aliquid placeat odio. Mollitia est nesciunt provident et. A qui omnis aut culpa. Aut eum nesciunt autem maxime ea.

Career Advancement Opportunities

June 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.8%
  • JPMorgan 01 98.2%
  • Guggenheim Partners 01 97.7%
  • Morgan Stanley 07 97.1%

Overall Employee Satisfaction

June 2026 Investment Banking

  • Moelis & Company No 99.4%
  • Morgan Stanley 01 98.8%
  • Evercore 01 98.2%
  • BMO Capital Markets 12 97.6%
  • Banco Santander 01 97.1%

Professional Growth Opportunities

June 2026 Investment Banking

  • Moelis & Company No 99.4%
  • Evercore No 98.8%
  • Morgan Stanley 05 98.2%
  • JPMorgan No 97.7%
  • BMO Capital Markets 12 97.1%

Total Avg Compensation

June 2026 Investment Banking

  • Vice President (14) $434
  • Associates (43) $259
  • 3rd+ Year Analyst (8) $210
  • 2nd Year Analyst (22) $179
  • Intern/Summer Associate (13) $156
  • 1st Year Analyst (75) $151
  • Intern/Summer Analyst (67) $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
kanon's picture
kanon
99.0
3
BankonBanking's picture
BankonBanking
99.0
4
Secyh62's picture
Secyh62
99.0
5
DrApeman's picture
DrApeman
98.9
6
Betsy Massar's picture
Betsy Massar
98.9
7
GameTheory's picture
GameTheory
98.9
8
dosk17's picture
dosk17
98.9
9
CompBanker's picture
CompBanker
98.9
10
Jamoldo's picture
Jamoldo
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...”