You are on page 1of 6

Mortgage Amortization

Inputs Key Figures


Loan principal amount Annual loan payments
Annual interest rate Monthly payments
Loan period in years Interest in first calendar year
Base year of loan Interest over term of loan
Base month of loan Sum of all payments

Payments in First 12 Months


Beginning Cumulativ Cumulativ Ending
Year Month Payment Principal Interest
Balance e Principal e Interest Balance
0 Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec

Yearly Schedule of Balances and Payments


Beginning Cumulativ Cumulativ Ending
Year Payment Principal Interest
Balance e Principal e Interest Balance

You might also like