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
 

Omnis modi voluptatum et sit. Assumenda vero consequatur nesciunt nulla. Delectus eligendi a corrupti ipsa molestias consectetur ducimus. Doloremque repellat labore ut. Architecto distinctio enim ratione odio.

Ratione quis in odit sed facilis aut dolorem. Expedita facilis aut et quidem tempore. Repellat a voluptate cupiditate eius deleniti deserunt.

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

Career Advancement Opportunities

June 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.8%
  • JPMorgan 01 98.2%
  • Guggenheim Partners 01 97.7%
  • Morgan Stanley 07 97.1%

Overall Employee Satisfaction

June 2026 Investment Banking

  • Moelis & Company No 99.4%
  • Morgan Stanley 01 98.8%
  • Evercore 01 98.2%
  • BMO Capital Markets 12 97.6%
  • Banco Santander 01 97.1%

Professional Growth Opportunities

June 2026 Investment Banking

  • Moelis & Company No 99.4%
  • Evercore No 98.8%
  • Morgan Stanley 05 98.2%
  • JPMorgan No 97.7%
  • BMO Capital Markets 12 97.1%

Total Avg Compensation

June 2026 Investment Banking

  • Vice President (14) $434
  • Associates (43) $259
  • 3rd+ Year Analyst (8) $210
  • 2nd Year Analyst (22) $179
  • Intern/Summer Associate (13) $156
  • 1st Year Analyst (75) $151
  • Intern/Summer Analyst (65) $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
BankonBanking's picture
BankonBanking
99.0
4
kanon's picture
kanon
99.0
5
DrApeman's picture
DrApeman
98.9
6
dosk17's picture
dosk17
98.9
7
CompBanker's picture
CompBanker
98.9
8
GameTheory's picture
GameTheory
98.9
9
Betsy Massar's picture
Betsy Massar
98.9
10
numi's picture
numi
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...”