Inputs   Key Figures  
    Loan principal amount     Monthly Annual Annual  
    Loan period in years     Loan Loan Interest  
              Payment Payment Amount    
    Interest rate year 1    
    Interest rate year 2    
    Interest rate year 3    
    Interest rate year 4 onward    
                       
    Base year of loan        
    Base month of loan        
                       
  Payments in First 24 Months
  Year Month Beginning Balance Payment Principal Interest Cumulative Principal Cumulative Interest Ending
Balance
%
Principal
%
Interest
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   
   
   
   
   
   
   
   
   
   
   
   
                       
  Yearly Schedule of Balances and Payments  
  Year Beginning
Balance
Payment Principal Interest Cumulative Principal Cumulative Interest Ending Balance