Documentation
Shelly Cashman Excel 2016 | Module 4: SAM Project 1a
Camp Millowski
FINANCIAL FUNCTIONS, DATA TABLES, AND AMORTIZATION SCHEDULES
Author: Latorie Alston
Note: Do not edit this sheet. If your name does not appear in cell B6, please download a new copy of the file from the SAM website.
Campground Mortgage
Camp Millowski
Mortgage Loan Payment Calculator Amortization Schedule
Date 15-Aug-18 Rate 5.750% Year Beginning Balance Ending Balance Paid on Principal Interest Paid
Item Campground Term (Years) 15 1 $ 388,800.00 $ 371,973.53
Price $ 486,000.00 Monthly Payment 2 $ 371,973.53 $ 354,153.63
Down Payment $ 97,200.00 Total Interest $ (388,800.00) 3 $ 354,153.63 $ 335,281.65
Loan Amount $ 388,800.00 Total Cost $ 97,200.00 4 $ 335,281.65 $ 315,295.47
5 $ 315,295.47 $ 294,129.30
Varying Interest Rate Schedule 6 $ 294,129.30 $ 271,713.49
Rate Monthly Payment Total Interest Total Cost 7 $ 271,713.49 $ 247,974.26
8 $ 247,974.26 $ 222,833.46
3.500% 9 $ 222,833.46 $ 196,208.36
3.750% 10 $ 196,208.36 $ 168,011.31
11 $ 168,011.31 $ 138,149.52
12 $ 138,149.52 $ 106,524.69
13 $ 106,524.69 $ 73,032.73
14 $ 73,032.73 $ 37,563.42
15 $ 37,563.42 $ – 0
Subtotal $ – 0 $ – 0
Down Payment
Total Cost $ – 0
Campground Research
Camp Name Firefly Pines Camp Serenity Tame River Camp Shepard
Year Purchased 2013 2010 2009 2005
Price $ 500,500.00 $ 580,000.00 $ 425,000.00 $ 320,000.00
Loan Amount $ 340,340.00 $ 487,200.00 $ 280,500.00 $ 240,000.00
Rate 5.255% 6.359% 4.586% 5.125%
Term (Years) 15 15 20 15
Monthly Payment $ 2,736.81 $ 4,206.36 $ 1,787.63 $ 1,913.57
Total Interest
Total Cost $ 500,500.00 $ 580,000.00 $ 425,000.00 $ 320,000.00
Current Year of Mortgage 5 8 9 13
Mortgage Balance at End of Current Year
Delivering a high-quality product at a reasonable price is not enough anymore.
That’s why we have developed 5 beneficial guarantees that will make your experience with our service enjoyable, easy, and safe.
You have to be 100% sure of the quality of your product to give a money-back guarantee. This describes us perfectly. Make sure that this guarantee is totally transparent.
Read moreEach paper is composed from scratch, according to your instructions. It is then checked by our plagiarism-detection software. There is no gap where plagiarism could squeeze in.
Read moreThanks to our free revisions, there is no way for you to be unsatisfied. We will work on your paper until you are completely happy with the result.
Read moreYour email is safe, as we store it according to international data protection rules. Your bank details are secure, as we use only reliable payment systems.
Read moreBy sending us your money, you buy the service we provide. Check out our terms and conditions if you prefer business talks to be laid out in official language.
Read more