WTE Bank
WTE Bank / Tools
REPAYMENT STRESS TEST

See if your cash could cover the monthly payments.

Enter a possible loan and the cash available to repay debt. Then test what happens if cash falls or the interest rate is higher than planned.

CREDIT DESK / REPAYMENT CAPACITYUSER-ENTERED MODEL
BASE DEBT SERVICE$81KMONTHLY / SCENARIO
BASE CASH COVERAGE1.30×AVAILABLE CASH ÷ DEBT SERVICE
AVAILABLE CASHREPAYMENT LOAD · PRESSURE POINT
SCENARIO ANALYSISNO CREDIT DECISION IMPLIED
A repayment view with room for uncertainty

See the payment and the pressure.

Add the proposed loan, existing debt payments and monthly cash available for all debt. Move the two controls to see the payment gap or cushion in a tougher scenario.

Enter your repayment numbers.

01 / INPUTS
Proposed borrowingFULLY AMORTIZING
Monthly repayment capacityCASH BEFORE DEBT SERVICE
A user-selected comparison threshold, not a lender approval standard.
Apply pressureSCENARIO ONLY
Cash available falls−20%

Apply a reduction to the cash you entered above.

No reduction−25%−50%
Assumed annual rate rises+250 bp

Price the same hypothetical loan at a higher rate. This does not reprice an existing fixed-rate contract.

+0 bp+300 bp+600 bp
Sample amounts are prefilled. Replace them with your own cash assumptions.
YOUR REPAYMENT OUTCOME

What the tougher case asks of your cash.

02 / 02
STRESSED MONTHLY CASE
Enter the loan and cash details.

The result will compare available cash with the proposed and existing monthly payments.

Cash available—
All debt payments—
Cash after payments—
WHAT TO DO NEXT

Check the cash forecast.

Use a month-by-month forecast to test whether the cash is actually available when payments fall due.

Cash needed to meet your planning target—Based on the ratio you entered above.
Explore project financing ↗

A coverage ratio at or above the entered planning target is a model result, not a lender's qualification threshold or approval.

Payment mechanics

Separate the loan payment from the cash.

The proposed payment uses level monthly principal and interest over the entered term. Existing monthly debt service is added separately. The model assumes the stated annual interest rate divided by 12 for monthly payments.

Monthly cash available ÷ all monthly debt service = coverage ratio
A useful pressure test

Find the point where the cushion disappears.

A ratio below 1.00× means the assumed monthly cash is less than modeled debt service. A higher planning target adds a buffer, but lenders use their own definitions, periods, tests and approval criteria.

Stressed cash − (new payment + existing payment) = monthly cushion
The fully amortizing payment concept follows the Consumer Financial Protection Bureau’s amortization explanation. Cash flow and debt service are central to repayment analysis; see U.S. Small Business Administration loan guidance. This tool uses an assumed level monthly payment and monthly cash figure. It does not model the lender’s underwriting or actual contract mechanics.