Scribd Logo
Upload

Welcome to Scribd!

  • What-If Goal Seek Analysis - Sample File

    Uploaded by

    Shubham Prabhat
    7 views2 pages
    The document shows a loan repayment schedule over 36 months with details like principal amount, interest, EMI each month. It asks to find the down payment amount that would make the customer debt free in 24 months using data analysis tools like what-if and goal-seek in Excel. The key steps are to set the goal as making the loan balance in month 24 equal to zero and allow Excel to determine the down payment amount required to achieve that goal.

    Original Description:

    Optimization examples on Excel.

    Original Title

    What-if Goal Seek Analysis - Sample File

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    The document shows a loan repayment schedule over 36 months with details like principal amount, interest, EMI each month. It asks to find the down payment amount that would make the customer debt free in 24 months using data analysis tools like what-if and goal-seek in Excel. The key steps are to set the goal as making the loan balance in month 24 equal to zero and allow Excel to determine the down payment amount required to achieve that goal.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    7 views2 pages

    What-If Goal Seek Analysis - Sample File

    Uploaded by

    Shubham Prabhat
    The document shows a loan repayment schedule over 36 months with details like principal amount, interest, EMI each month. It asks to find the down payment amount that would make the customer debt free in 24 months using data analysis tools like what-if and goal-seek in Excel. The key steps are to set the goal as making the loan balance in month 24 equal to zero and allow Excel to determine the down payment amount required to achieve that goal.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 2

    Prices 600000 Month Principle Intrest EMI Objective:

    Down Payment 315262.8 1 284737 3322 13671


    Loan Amount 284737.2 2 274388 3201 13671 Steps:
    Loan Period (Months) 36 3 263918 3079 13671 1)
    Int Rate 14% 4 253326 2955 13671 2)
    EMI 13671.05 5 242611 2830 13671
    6 231770 2704 13671
    7 220803 2576 13671
    8 209708 2447 13671
    9 198483 2316 13671
    10 187128 2183 13671
    11 175640 2049 13671
    12 164018 1914 13671
    13 152261 1776 13671 3)
    14 140366 1638 13671
    15 128333 1497 13671 Note:
    16 116159 1355 13671
    17 103843 1212 13671
    18 91383 1066 13671
    19 78778 919 13671
    20 66026 770 13671
    21 53126 620 13671
    22 40074 468 13671
    23 26871 313 13671
    24 13513 158 13671
    25 0 0 13671
    26 -13671 -159 13671
    27 -27502 -321 13671
    28 -41494 -484 13671
    29 -55649 -649 13671
    30 -69969 -816 13671
    31 -84456 -985 13671
    32 -99113 -1156 13671
    33 -113940 -1329 13671
    34 -128940 -1504 13671
    35 -144116 -1681 13671
    36 -159468 -1860 13671
    37 -175000 -2042 13671
    Find the down payment amount which will help customer to be debt free in 24 months.

    Data --> What-if Analysis --> Goal-seek


    Set the parameter as shown

    The value in Cell: B2 will change, such that the value in Cell: E26 reduce to Zero

    Study the formula used in Cell: E2 to G2, E3 to G3 and so on.

    You might also like