Scenario Summary

Current Values:

case1

case2

Changing Cells:
$B$4
240
360
240
$B$5
13%
13%
14%
Result Cells:
$B$8
604,800
604,800
604,800
$B$9
7,086
6,690
7,302
$B$10
1,700,566
2,408,506
1,752,528
$B$11
1,095,766
1,803,706
1,147,728
Notes: Current Values column represents values of changing cells at
time Scenario Summary Report was created. Changing cells for each
scenario are highlighted in gray.

case3

case4

360
14%

240
14%

604,800
6,927
2,493,883
1,889,083

604,800
7,521
1,804,995
1,200,195

case5

360
14%
604,800
7,166
2,579,798
1,974,998

Input Cells
Purchase Price
Down Payment
Loan Term(Months)
Interest Rate

create a scenario for the following data

756000
20%
240
13%

Result Cells
Loan Amount
Monthly Payment
Total Payments
Total Interest

604,800
7,086
1,700,566
1,095,766

Loan Term Interest Rate

360
13%
240
13.50%
360
13.50%
240
14%
360

14%

240
360

14.50%
14.50%