Loan Payment with PMT and Goal Seek

Rate (per annum) 3.5%

Term (months) 52
Loan Amount $24,000
Payment ($7,000.01)

Test Scores

Science 75
Maths 85
History 98
Geography 84
English Language 76
Spanish 78
English Literature
Average
Employee Name Department Status Hire Date Years Salary
Maude Sweigart   IT Full Time 9/28/2002 20 $29,260
Leonor Triplett   IT Full Time 11/21/2009 13 $39,000
Cleotilde Speck   Human Resources Full Time 10/17/2012 10 $49,260
Criselda Ogle   IT Full Time 10/28/2013 9 $24,840
Khalilah Holford   IT Full Time 2/4/2002 20 $39,000
Oren Rawlings   Manufacturing Admin Contract 5/25/2003 19 $74,500
Suzi Gragg   Manufacturing Full Time 12/26/2008 13 $79,730
Clifford Mouzon   Creative Full Time 10/7/2014 8 $82,500
Shaunna Hori   IT Half-Time 6/18/2014 8 $35,045
Gordon Neidig   IT Contract 11/10/2013 9 $89,450
Theola Danner   Customer Services Contract 4/30/2002 20 $71,300
Claire Sergi   Customer Services Hourly 5/18/2001 21 $16,688
Pamala Laureano   IT Half-Time 4/30/2013 9 $16,925
Cassie Real   Quality Control Contract 10/28/2000 22 $45,030
Dwight Kirkendoll   Finance Full Time 11/23/2012 10 $22,860
Margret Barahona   Customer Services Full Time 7/23/2013 9 $63,206
Krissy Swiger   Manufacturing Hourly 4/2/2001 21 $8,904
Tiana Gaxiola   Customer Services Full Time 12/16/2005 16 $23,560
Kendal Rambert   Customer Services Full Time 6/7/2010 12 $62,688
Garnett Mcglynn   IT Hourly 8/30/2013 9 $33,508
Faviola Petrey   Customer Services Full Time 12/28/2009 12 $23,320
Roseanne Witherow   Manufacturing Contract 7/8/2013 9 $52,940
Alphonse Clemmer   Research Center Full Time 11/29/2005 16 $42,800
Shavonne Flick   Creative Contract 10/4/2013 9 $80,050
Tonia Jimmerson   IT Full Time 9/16/2002 20 $48,250
Awilda Herbert   Finance Full Time 7/25/2015 7 $87,980
Allena Ploss   IT Full Time 9/30/2009 13 $87,030
Ariana Patchell   IT Hourly 12/26/2005 16 $21,648
Lorine Madonia   Manufacturing Full Time 3/18/2002 20 $37,760
Nickole Rizzi   Customer Services Full Time 12/22/2012 9 $29,760
Fabiola Pitts   IT Hourly 12/2/2000 21 $12,836
Latia Betts   Human Resources Full Time 5/21/2011 11 $47,350
Chanda Mccaw   Marketing Full Time 8/14/2001 21 $49,770
Margene Trimm   Quality Control Full Time 10/21/2002 20 $35,460
Keri Cass   Manufacturing Full Time 4/23/2011 11 $34,480
Gaylord Fultz   Professional Training Group Full Time 6/29/2014 8 $44,560
Christena Roepke   Professional Training Group Full Time 10/5/2013 9 $71,730
Ja Manke   Human Resources Contract 10/17/2005 17 $31,970
Madison Bachus   Manufacturing Full Time 3/23/2004 18 $66,010
Janeth Lastra   IT Half-Time 4/29/2005 17 $33,810
Marilynn Ickes   Manufacturing Half-Time 10/9/2000 22 $48,835
Twanna Romine   Customer Services Full Time 2/28/2013 9 $47,340
Gertie Verrett   Quality Control Half-Time 5/17/2013 9 $38,105
Demetrice Hayford   Quality Control Full Time 2/21/2003 19 $65,320
Marquerite Brian   Environmental Compliance Full Time 1/15/2015 7 $46,220
Concepcion Dewoody Facilities/Engineering
  Full Time 9/1/2006 16 $66,890
Soila Niemeyer   Manufacturing Contract 7/20/2010 12 $35,460
Jade Ferri   IT Full Time 4/7/2013 9 $66,840
Annamaria Chute   Manufacturing Contract 7/19/2013 9 $28,260
Lucas Keyes   Manufacturing Contract 11/28/2009 12 $64,430
Total
Job Rating New Salary Budget (Staff Salaries) $ 2,500,000.00
4 $31,069
5 $41,411 Increase (%) 6.2%
3 $52,305
1 $26,375
3 $41,411
4 $79,105
2 $84,658
5 $87,599
4 $37,211
2 $94,979
5 $75,707
3 $17,720
1 $17,971
3 $47,813
5 $24,273
1 $67,113
3 $9,454
3 $25,016
2 $66,563
4 $35,579
4 $24,761
4 $56,212
5 $45,446
2 $84,998
3 $51,232
1 $93,418
3 $92,409
2 $22,986
2 $40,094
2 $31,600
5 $13,629
5 $50,277
1 $52,846
1 $37,652
3 $36,611
2 $47,314
1 $76,164
5 $33,946
5 $70,090
5 $35,900
5 $51,854
2 $50,266
2 $40,460
5 $69,358
3 $49,077
5 $71,025
3 $37,652
4 $70,971
5 $30,007
4 $68,413
$ 2,500,000
Monthly Income $ 3,000.00

Rent $ 1,200.00
Travel $ 150.00
Utilities $ 300.00
Water $ 20.00
Shopping $ 300.00
Going Out $ 350.00
Gym $ 100.00

Total expenses $ 2,420.00

Amount Left $ 580.00

One-variable data table

Loan Amount 10,000

Interest Rate (yearly) 2.00%
Term (months) 30
Monthly Payment
Loan Amount $ 300,000
Interest Rate (yearly) 3.00%
Term (years) 30
Monthly Payment

1.00% 1.25% 1.50% 1.75% 2.00%

$ 100,000
$ 125,000
$ 150,000
$ 175,000
$ 200,000
$ 225,000
$ 250,000
$ 275,000
$ 300,000
2.25% 2.75% 3.00% 3.25%
Concert Ticket Sales

Tickets sold 1998

Price per ticket $ 35
Revenue $ 69,982

Costs per ticket $ 10.00

Total Costs $ 19,982

Profit $ 50,000