Month

Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Total

Projected Sales
$50,000.00
$51,750.00
$53,561.25
$55,435.89
$57,376.15
$59,384.32
$61,462.77
$63,613.96
$65,840.45
$68,144.87
$70,529.94
$72,998.49
$730,098.08

Projected Sales
$80,000.00
$60,000.00
$40,000.00

Projected Sales

$20,000.00
$0.00
Jan Mar May Jul Sep Nov

Column1
Column2
Loan Payment Calculator
Purchased Account:
Down Payment Pct:
Loan Amount:
Terms(Months):
Interest Rate(ARP):
Monthly Payment:

$475,000.00
20%
$380,000.00
$360.00
6%
2,339.73