Case09_mmMartinMackenzie_2

Case09_mmMartinMacke - Author Date CaseGrader2007 DONOTDELETE> 5447C621A0B290E4 347669c843a2b412e6 ll210263!lzqshm!lzbjdmyhd BentCycling

Info iconThis preview shows pages 1–17. Sign up to view the full content.

View Full Document Right Arrow Icon
CaseGrader 2007 Case 9 - Developing a Financial Analysis Author mm321374 Martin Mackenzie Date 9/27/2009
Background image of page 1

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
Background image of page 2
DO NOT DELETE-->
Background image of page 3

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
Background image of page 4
5447C621A0B290E4 347669c843a2b412e6 ll210263!lzqshm!lzbjdmyhd
Background image of page 5

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
mm321374 Martin Mackenzie
Background image of page 6
Bent Cycling Loan Proposal 09/27/2009 Loan Conditions Amortizat Loan (PV) $750,000 Year Period Remaining Principal Annual  Rate 7.50% 1 1 $750,000 Years 5 1 2 $718,746  Periods per Year 4 1 3 $686,907  Rate per Period (RATE) 1.88% 1 4 $654,470  Number of Periods (NPER) 20 2 5 $621,425  Period Payment (PMT) ($45,316) 2 6 $587,761  2 7 $553,465  2 8 $518,527  3 9 $482,933  3 10 $446,672  3 11 $409,731  3 12 $372,097  4 13 $333,758  4 14 $294,700  4 15 $254,909  4 16 $214,373  5 17 $173,076  5 18 $131,005  5 19 $88,145  5 20 $44,482  Interest and Principle Payme NewLeaf  Paper
Background image of page 7

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
Bent Cycling Loan Proposal 09/27/2009 1 2 3 Interest ($52,690) ($42,772) ($32,089) Principal ($128,575) ($138,492) ($149,175) Total ($181,264) ($181,264) ($181,264)
Background image of page 8
Bent Cycling Loan Proposal 09/27/2009
Background image of page 9

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
Bent Cycling Loan Proposal 09/27/2009 tion Table Interest Payment Principal Payment Total Payment ($14,063) ($31,254) ($45,316) ($13,476) ($31,840) ($45,316) ($12,880) ($32,437) ($45,316) ($12,271) ($33,045) ($45,316) ($11,652) ($33,664) ($45,316) ($11,021) ($34,296) ($45,316) ($10,377) ($34,939) ($45,316) ($9,722) ($35,594) ($45,316) ($9,055) ($36,261) ($45,316) ($8,375) ($36,941) ($45,316) ($7,682) ($37,634) ($45,316) ($6,977) ($38,339) ($45,316) ($6,258) ($39,058) ($45,316) ($5,526) ($39,790) ($45,316) ($4,780) ($40,537) ($45,316) ($4,019) ($41,297) ($45,316) ($3,245) ($42,071) ($45,316) ($2,456) ($42,860) ($45,316) ($1,653) ($43,663) ($45,316) ($834) ($44,482) ($45,316) ents per Year
Background image of page 10
Bent Cycling Loan Proposal 09/27/2009 4 5 Total ($20,583) ($8,188) ($156,322) ($160,682) ($173,076) ($750,000) ($181,264) ($181,264) ($906,322)
Background image of page 11

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
Bent Cycling Loan Proposal 09/27/2009
Background image of page 12
Bent Cycling Loan Proposal 09/27/2009
Background image of page 13

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
Bent Cycling Loan Proposal 09/27/2009 2A7669s843q2r412u6 kk109152!kyprgl!kyaiclxgc
Background image of page 14
Bent Cycling Loan Proposal 09/27/2009 mm321374 Martin Mackenzie
Background image of page 15

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
Bent Cycling Depreciation of Assets 09/27/2009 Depreciation of Assets
Background image of page 16
Image of page 17
This is the end of the preview. Sign up to access the rest of the document.

This note was uploaded on 09/27/2009 for the course BITM 110 taught by Professor Liugang during the Spring '08 term at SUNY Albany.

Page1 / 60

Case09_mmMartinMacke - Author Date CaseGrader2007 DONOTDELETE> 5447C621A0B290E4 347669c843a2b412e6 ll210263!lzqshm!lzbjdmyhd BentCycling

This preview shows document pages 1 - 17. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online