Financing calculator
Model your facility.
Explore illustrative repayment scenarios. Adjust amount, rate, duration, frequency and structure to see interest, total repayment and a full schedule.
$25M
12.00%
60 months
Illustrative only. 12% is an indicative rate. Actual terms depend on due diligence and signed agreements.
Estimated interest$8,607,854
Total repayment$33,607,854
First instalment$1,680,393
| Period | Payment | Interest | Principal | Balance |
|---|---|---|---|---|
| 1 | $1,680,393 | $750,000 | $930,393 | $24,069,607 |
| 2 | $1,680,393 | $722,088 | $958,304 | $23,111,303 |
| 3 | $1,680,393 | $693,339 | $987,054 | $22,124,249 |
| 4 | $1,680,393 | $663,727 | $1,016,665 | $21,107,584 |
| 5 | $1,680,393 | $633,228 | $1,047,165 | $20,060,419 |
| 6 | $1,680,393 | $601,813 | $1,078,580 | $18,981,839 |
| 7 | $1,680,393 | $569,455 | $1,110,938 | $17,870,901 |
| 8 | $1,680,393 | $536,127 | $1,144,266 | $16,726,636 |
| 9 | $1,680,393 | $501,799 | $1,178,594 | $15,548,042 |
| 10 | $1,680,393 | $466,441 | $1,213,951 | $14,334,090 |
| 11 | $1,680,393 | $430,023 | $1,250,370 | $13,083,721 |
| 12 | $1,680,393 | $392,512 | $1,287,881 | $11,795,839 |
| 13 | $1,680,393 | $353,875 | $1,326,518 | $10,469,322 |
| 14 | $1,680,393 | $314,080 | $1,366,313 | $9,103,009 |
| 15 | $1,680,393 | $273,090 | $1,407,302 | $7,695,706 |
| 16 | $1,680,393 | $230,871 | $1,449,522 | $6,246,185 |
| 17 | $1,680,393 | $187,386 | $1,493,007 | $4,753,178 |
| 18 | $1,680,393 | $142,595 | $1,537,797 | $3,215,380 |
| 19 | $1,680,393 | $96,461 | $1,583,931 | $1,631,449 |
| 20 | $1,680,393 | $48,943 | $1,631,449 | $0 |
Project application
Ready to move beyond the model?
Submit your project for confidential review. Our team assesses every submission against our credit, compliance and insurance criteria.