| Loan Amount | $ |
| Loan Period | y |
| Interest Rate | % |
| Initial Offset | $ |
| Monthly Contribution |
$ |
| Projected Rate Variation |
After Month |
| ± | |
| ± | |
| ± | |
| ± | |
| ± | |
| Projected Offset Variation |
After Month |
| ± | |
| ± | |
| ± | |
| ± | |
| ± | |
| Month | Payment | Principal Balance |
Offset Balance |
Towards Interest |
Towards Principal |
|---|
| Minimum Monthly Loan Repayment |
|
| Interest Paid | |
| Interest Cost | |
| Offset > Principal | |
| Principal paid off | |
| Rate Variation |