ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
To edit this template, hit File and Make a Copy
3
Original Loan Terms
4
Financed Amount$25,000
5
Loan Term30
6
Starting Annual Interest Rate12.00%
7
Payment per Year12
8
First Payment DateJan-21
9
10
11
Original TermEarly Option 1Early Option 2Early Option 3Early Option 4Early Option 5Early Option 6Early Option 7Early Option 8Early Option 9
12
Year of Repayment30272421181512962
13
Monthly IRR1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%
14
Annual IRR12.68%12.68%12.68%12.68%12.68%12.68%12.68%12.68%12.68%12.68%
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
Check out all my financial models, templates, trackers, and tools:
37
The Super Smart Bundle (All Models)
https://www.smarthelping.com/p/excel.html
38
Subscription / Membership Models
https://www.smarthelping.com/p/as-service-business-models.html
39
Joint Venture Cash Flow Waterfalls
https://www.smarthelping.com/p/joint-venture.html
40
Real Estate
https://www.smarthelping.com/p/real-estate.html
41
Inventory
https://www.smarthelping.com/p/inventory.html
42
Accounting
https://www.smarthelping.com/p/accounting.html
43
Industry-specific
https://www.smarthelping.com/p/industries.html
44
HR
https://www.smarthelping.com/p/hr.html
45
Lending
https://www.smarthelping.com/p/lending.html
46
Google Sheet Architectures
https://www.smarthelping.com/p/google-sheet-database-structures.html
47
Service Businesses
https://www.smarthelping.com/p/financial-models-for-service-businesses.html
48
Sales Pipeline Trackers and Dashboards
https://www.smarthelping.com/p/sales-and-customer-pipeline-management.html
49
General Valuation
https://www.smarthelping.com/p/valuation-spreadsheets.html
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100