Debt Repayment Step Up Question

Hi All

I recently received a term sheet which stipulated 25y amort for the first 3 years (simple enough) and then "after year 3, the monthly payment will annually step up to payoff the loan in 20 years" (see yellow highlighted instructions and cell D58 where the different amort period begins).

I am struggling to model the step up correctly (currently the pmt's are all constant rather than lower in the beginning and then higher towards the end as they step up) - would an experienced excel user please help me out here and provide some insight into which formula(s) are best to use to handle a case like this?

Also - feel free to share any other insights / recommendations you guys have (I may have made a mistake or two).

Thanks in advance!

Attachment Size
wso_debt_help.xls 84.5 KB 84.5 KB
4 Comments
 

Ea ut est quod saepe id laudantium. Et qui nostrum non voluptatem. Alias aspernatur in distinctio. Est consequatur id nulla est delectus non quo et.

Numquam cum facere dolores sequi sint nulla error. Vel architecto et voluptatem soluta officiis enim. Aspernatur dolores quasi voluptatum et quia. Molestiae optio ut voluptas. Nisi voluptatum velit a rerum veritatis nemo vel suscipit.

"Average people have great ideas. Legends have great execution"

Career Advancement Opportunities

October 2026 Investment Banking

  • Evercore 01 99.5%
  • Moelis & Company 01 98.9%
  • JPMorgan 01 98.4%
  • Guggenheim Partners 02 97.9%
  • Morgan Stanley 06 97.4%

Overall Employee Satisfaction

October 2026 Investment Banking

  • Moelis & Company No 99.5%
  • Morgan Stanley 02 98.9%
  • Evercore 01 98.4%
  • Banco Santander 02 97.9%
  • BMO Capital Markets 12 97.4%

Professional Growth Opportunities

October 2026 Investment Banking

  • Evercore 01 99.5%
  • Moelis & Company 01 98.9%
  • Morgan Stanley 05 98.4%
  • Goldman Sachs 01 97.9%
  • JPMorgan No 97.4%

Total Avg Compensation

October 2026 Investment Banking

  • Vice President (16) $429
  • Associates (57) $264
  • 3rd+ Year Analyst (8) $210
  • 2nd Year Analyst (28) $184
  • Intern/Summer Associate (16) $161
  • 1st Year Analyst (84) $151
  • Intern/Summer Analyst (76) $101
notes
16 IB Interviews Notes

“... there’s no excuse to not take advantage of the resources out there available to you. Best value for your $ are the...”

Leaderboard

1
redever's picture
redever
99.2
2
Secyh62's picture
Secyh62
99.0
3
kanon's picture
kanon
99.0
4
BankonBanking's picture
BankonBanking
99.0
5
GameTheory's picture
GameTheory
98.9
6
CompBanker's picture
CompBanker
98.9
7
Betsy Massar's picture
Betsy Massar
98.9
8
DrApeman's picture
DrApeman
98.9
9
dosk17's picture
dosk17
98.9
10
bolo up's picture
bolo up
98.8
success
From 10 rejections to 1 dream investment banking internship

“... I believe it was the single biggest reason why I ended up with an offer...”