Scribd Logo
Upload

Welcome to Scribd!

  • Mortgage 1 Year

    Uploaded by

    Anonymous ZVO9kye
    9 views1 page
    This document shows a loan amortization schedule over a 12 month period from June 2017 to May 2018. It displays the beginning and ending balances, interest rate, monthly payments, principal paid, interest paid, and ending balance for each period. By the 12th period the loan has been fully paid off with total payments of $4,016,157.08 going to $4,850,000 in principal and $-833,842.92 in interest over the life of the loan.

    Original Description:

    sdafasdf

    Copyright

    © © All Rights Reserved

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    This document shows a loan amortization schedule over a 12 month period from June 2017 to May 2018. It displays the beginning and ending balances, interest rate, monthly payments, principal paid, interest paid, and ending balance for each period. By the 12th period the loan has been fully paid off with total payments of $4,016,157.08 going to $4,850,000 in principal and $-833,842.92 in interest over the life of the loan.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as pdf or txt
    9 views1 page

    Mortgage 1 Year

    Uploaded by

    Anonymous ZVO9kye
    This document shows a loan amortization schedule over a 12 month period from June 2017 to May 2018. It displays the beginning and ending balances, interest rate, monthly payments, principal paid, interest paid, and ending balance for each period. By the 12th period the loan has been fully paid off with total payments of $4,016,157.08 going to $4,850,000 in principal and $-833,842.92 in interest over the life of the loan.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as pdf or txt
    of 1

    Beginning Interest

    Term Date Monthly Payment Principal Interest Ending Balance


    Balance Rate
    15 Jun
    1 3,880,000.00 6.500 % 334,830.10 313,813.43 21,016.67 3,566,186.57
    2017
    15 Jul
    2 3,566,186.57 6.500 % 334,830.10 315,513.25 19,316.84 3,250,673.31
    2017
    15 Aug
    3 3,250,673.31 6.500 % 334,830.10 317,222.28 17,607.81 2,933,451.03
    2017
    15 Sep
    4 2,933,451.03 6.500 % 334,830.10 318,940.57 15,889.53 2,614,510.46
    2017
    15 Oct
    5 2,614,510.46 6.500 % 334,830.10 320,668.17 14,161.93 2,293,842.29
    2017
    15 Nov
    6 2,293,842.29 6.500 % 334,830.10 322,405.12 12,424.98 1,971,437.17
    2017
    15 Dec
    7 1,971,437.17 6.500 % 334,830.10 324,151.48 10,678.62 1,647,285.69
    2017
    15 Jan
    8 1,647,285.69 6.500 % 334,830.10 325,907.30 8,922.80 1,321,378.39
    2018
    15 Feb
    9 1,321,378.39 6.500 % 334,830.10 327,672.63 7,157.47 993,705.76
    2018
    15 Mar
    10 993,705.76 6.500 % 334,830.10 329,447.52 5,382.57 664,258.24
    2018
    15 Apr
    11 664,258.24 6.500 % 334,830.10 331,232.03 3,598.07 333,026.21
    2018
    15 May
    12 333,026.21 6.500 % 333,026.00 331,222.31 1,803.89 0.00
    2018
    Total 4,016,157.08 4,850,000 -,833,842.92

    You might also like