1. You are an office assistant for the Danbury Drop-In Clinic, a walk-in healthcare clinic in Danbury, Connecticut. Daniel Boyette, the owner of the clinic, wants to expand by adding other clinic locations in Danbury. Whether he leases new space or merges with another clinic, he needs a loan to cover the cost of the clinics. He has asked for your help updating the workbook he created to analyze the loan information and forecast sales.

Switch to the *Loan Scenarios *worksheet, and then calculate the monthly payment for the Add 1 Location scenario as follows:

a. In cell D10, enter a formula using the **PMT** function to calculate the monthly payment for a loan.

b. Use the inputs listed under the Add 1 Location loan scenario in cells **D4**, **D6**, and **D8**. (*Hint*: The result will be displayed as a negative number to reflect the negative cash flow of a loan payment.)

2. Calculate the monthly interest rate for the Add 2 Locations scenario as follows:

a. In cell E6, enter a formula using the **RATE** function to calculate the monthly interest rate for a loan.

b. Use the inputs listed under the Add 2 Locations loan scenario in cells **E8**, **E10**, and **E4**. (*Hint*: Assume the present value of the loan is the loan amount shown in cell E4.)

3. Calculate the loan amount for the Add 3 Locations scenario as follows:

a. In cell F4, enter a formula using the **PV **function to calculate the loan amount.

b. Use the inputs listed under the Add 3 Locations loan scenario in cells **F6**,** F8**, and **F10**.

4. Calculate the number of months Daniel needs to pay back a loan for an existing clinic as follows:

a. In cell G8, enter a formula using the **NPER **function to calculate how many months it would take to pay back a $450,000 loan.

b. Use the inputs listed under the Merger loan scenario in cells **G6**,** G10**, and **G4**.

5. Switch to the *Amortization* worksheet. Calculate the cumulative interest for a loan for one new clinic location as follows:

a. In cell C16, enter a formula using the **CUMIPMT** function to calculate the cumulative interest paid on the loan after the first year (payment 1 in cell **C14** through payment 12 in cell **C15**) when the payments are made at the end of the period. Use **0** as the type argument in your formula.

b. Use absolute references for the rate, nper, and pv arguments.

c. Use relative references for the start and end arguments.

d. Copy the formula from cell C16 to the range D16:G16 to calculate the interest paid in Years 2–5.

6. Calculate the cumulative principal for a loan for one new clinic location as follows:

a. In cell C17, enter a formula using the **CUMPRINC **function to calculate the cumulative principal paid in the first year (payment 1 in cell **C14** through payment 12 in cell **C15**) when the payments are made at the end of the period. Use **0** as the type argument in your formula.

b. Use absolute references for the rate, nper, and pv arguments.

c. Use relative references for the start and end arguments.

d. Copy the formula from cell C17 to the range D17:G17 to calculate the principal paid in Years 2–5.

7. In cell H17, use the **Error Checking **command to identify the error in the cell, and then correct the error. (*Hint*: The formula in the cell should calculate the total values in C17:G17 using the SUM function.)

8. Calculate the principal amounts in the loan amortization schedule as follows:

a. In cell E22, enter a formula using the **PPMT** function to determine the amount of the first loan payment devoted to principal.

b. Use absolute references only for the rate, nper, and pv arguments.

c. Use cell **A22** as the current period. *(Hint*: The period is based on a monthly payment schedule.)

d. Copy the formula from cell E22 to the range E23:E81 to calculate the principal paid in Periods 2–60.

9. Calculate the interest amounts in the loan amortization schedule as follows:

a. In cell F22, enter a formula using the **IPMT** function to determine the amount of the first loan payment devoted to interest.

b. Use absolute references only for the rate, nper, and pv arguments.

c. Use cell **A22** as the current period. *(Hint*: The period is based on a monthly payment schedule.)

d. Copy the formula from cell F22 to range F23:F81 to calculate the principal paid in Periods 2–60.

10. Switch to the *Depreciation* worksheet. Calculate the annual straight-line depreciation for one new clinic location (the most likely scenario) as follows:

a. In cell C10, enter a formula using the **SLN **function to calculate the straight-line depreciation for the clinic during its first year of operation.

b. Use the values in cells **D4**, **D5**, and **D6** for the arguments.

c. Use absolute references for the cost, salvage, and life arguments in the SLN formula.

d. Copy the formula from cell C10 to the range D10:I10 to calculate the yearly straight-line depreciation in Years 2–7.

11. Calculate the annual declining balance depreciation for one new clinic location as follows:

a. In cell C17, enter a formula using the **DB **function to calculate the declining balance depreciation for the new clinic during its first year of operation.

b. Use the values in cells **D4**, **D5**, and **D6** for the arguments.

c. Use the value in cell **C16** as the current period.

d. Use absolute references only for the cost, salvage, and life arguments in the DB formula.

e. Copy the formula from cell C17 to the range D17:I17 to calculate the yearly declining balance depreciation in Years 2–7.

12. Correct the errors on the *Depreciation* worksheet as follows:

a. Determine the error in cell D18 by using the Trace Precedent and Trace Dependent arrows. Correct the error so that the formula in cell D18 calculates the cumulative depreciation of the clinic by adding the Cumulative Depreciation value in Year 1 to the Yearly Depreciation value in Year 2.

b. Copy the corrected formula in cell D18 to the range E18:I18, and then remove any arrows from the worksheet.

13. Switch to the *Income Statement *worksheet. For the Add 1 Location scenario, project the income from Insurance for 2020-2022 (cells D4:F4) using a Growth Trend interpolation. (*Hint*: Select the range C4:G4 before filling this series with values.)

14. Project the income from Other reimbursements for 2020-2022 (cells D6:F6) using a Linear Trend interpolation. (*Hint*: Select the range C6:G6 before filling this series with values.)

15. Project expenses as follows:

a. Project the expenses for Payroll for 2020-2023 (cells D12:G12) using a Growth trend extrapolation.

b. Use a step value of **1.05**. (*Hint*: When extrapolating values, the Trend check box in the Series Dialog Box should not be checked.)

c. Do not set a stop value for the series. (*Hint*: Select the range C12:G12 before filling this series with values.)

16. Switch to the *Investment* worksheet. Calculate the present value of an investment in one new clinic location as follows:

a. In cell C14, enter a formula that uses the **NPV **function to calculate the Present Value of the Add 1 Location investment.

b. Use the value in cell **C13** as the desired rate of return.

c. Use the range **C6:C11** as the returns paid to investors. (*Hint*: If a Formula Omits Adjacent Cell error warning appears, ignore it.)

17. In cell C15, enter a formula without using a function that calculates the Net Present Value by adding the Present Value of the Add 1 Location investment (calculated in cell **C14**) to the value of the initial investment (in cell **C5**).

18. Calculate the internal rate of return as follows:

a. In cell C16, enter a formula that uses the **IRR **function to calculate the internal rate of return of the Add 1 Location investment.

b. Use the range **C5:C11** as the returns paid to investors.

Your workbook should look like the Final Figures on the following pages. Save your changes, close the workbook, and then exit Excel. Follow the directions on the SAM website to submit your completed project.

Final Figure 1: Loan Scenarios Worksheet

Why Work with Us

Top Quality and Well-Researched Papers

We always make sure that writers follow all your instructions precisely. You can choose your academic level: high school, college/university or professional, and we will assign a writer who has a respective degree.

Professional and Experienced Academic Writers

We have a team of professional writers with experience in academic and business writing. Many are native speakers and able to perform any task for which you need help.

Free Unlimited Revisions

If you think we missed something, send your order for a free revision. You have 10 days to submit the order for review after you have received the final document. You can do this yourself after logging into your personal account or by contacting our support.

Prompt Delivery and 100% Money-Back-Guarantee

All papers are always delivered on time. In case we need more time to master your paper, we may contact you regarding the deadline extension. In case you cannot provide us with more time, a 100% refund is guaranteed.

Original & Confidential

We use several writing tools checks to ensure that all documents you receive are free from plagiarism. Our editors carefully review all quotations in the text. We also promise maximum confidentiality in all of our services.

24/7 Customer Support

Our support agents are available 24 hours a day 7 days a week and committed to providing you with the best customer experience. Get in touch whenever you need any assistance.

Try it now!

How it works?

Follow these simple steps to get your paper done

Place your order

Fill in the order form and provide all details of your assignment.

Proceed with the payment

Choose the payment system that suits you most.

Receive the final file

Once your paper is ready, we will email it to you.

Our Services

No need to work on your paper at night. Sleep tight, we will cover your back. We offer all kinds of writing services.

Essays

No matter what kind of academic paper you need and how urgent you need it, you are welcome to choose your academic level and the type of your paper at an affordable price. We take care of all your paper needs and give a 24/7 customer care support system.

Admissions

Admission Essays & Business Writing Help

An admission essay is an essay or other written statement by a candidate, often a potential student enrolling in a college, university, or graduate school. You can be rest assurred that through our service we will write the best admission essay for you.

Reviews

Editing Support

Our academic writers and editors make the necessary changes to your paper so that it is polished. We also format your document by correctly quoting the sources and creating reference lists in the formats APA, Harvard, MLA, Chicago / Turabian.

Reviews

Revision Support

If you think your paper could be improved, you can request a review. In this case, your paper will be checked by the writer or assigned to an editor. You can use this option as many times as you see fit. This is free because we want you to be completely satisfied with the service offered.