Incorrect amortization calculation on 'Adventures in CRE'? (Urgent)

Reference; adventuresincre (dot) com/advanced-amortization-table/

If you enter an amortization period of 360 mths, 36 mths and term of 396 mths, the loan should fully amortize out evenly over the entire term (you need to extend the list downwards to go further than 360, but that's not an issue).

Loan appears to amortize correctly until you choose '360/Actual' instead of '360/30'. When I change to '360/Actual' there exists a balloon payment at the end of my term. Anyone know why?

Additionally, should your monthly payments be held fixed under a '360/Actual' calculation?

Thanks

1 Comments
 
Most Helpful

Blanditiis qui officiis fugit qui. Impedit aliquid explicabo qui non placeat aut. Unde est aliquam laborum doloremque saepe. Dignissimos porro est ut iste vel tempore est maxime. Dolorum voluptas hic quod porro omnis culpa ratione.

Cumque harum ut quia vero. Eum ea ipsa dicta sed esse voluptatem dolorum possimus. Rerum laborum nulla nihil doloribus alias natus.

Career Advancement Opportunities

October 2026 Investment Banking

  • Evercore 01 99.5%
  • Moelis & Company 01 99.0%
  • JPMorgan 01 98.4%
  • Guggenheim Partners 02 97.9%
  • Morgan Stanley 06 97.4%

Overall Employee Satisfaction

October 2026 Investment Banking

  • Moelis & Company No 99.5%
  • Morgan Stanley 02 99.0%
  • Evercore 01 98.4%
  • Banco Santander 02 97.9%
  • BMO Capital Markets 13 97.4%

Professional Growth Opportunities

October 2026 Investment Banking

  • Evercore 01 99.5%
  • Moelis & Company 01 99.0%
  • Morgan Stanley 05 98.4%
  • Goldman Sachs 01 97.9%
  • JPMorgan No 97.4%

Total Avg Compensation

October 2026 Investment Banking

  • Vice President (16) $429
  • Associates (57) $264
  • 3rd+ Year Analyst (8) $210
  • 2nd Year Analyst (28) $184
  • Intern/Summer Associate (16) $161
  • 1st Year Analyst (84) $151
  • Intern/Summer Analyst (76) $101
notes
16 IB Interviews Notes

“... there’s no excuse to not take advantage of the resources out there available to you. Best value for your $ are the...”

Leaderboard

1
redever's picture
redever
99.2
2
kanon's picture
kanon
99.0
3
Secyh62's picture
Secyh62
99.0
4
BankonBanking's picture
BankonBanking
99.0
5
dosk17's picture
dosk17
98.9
6
GameTheory's picture
GameTheory
98.9
7
DrApeman's picture
DrApeman
98.9
8
Betsy Massar's picture
Betsy Massar
98.9
9
CompBanker's picture
CompBanker
98.9
10
numi's picture
numi
98.8
success
From 10 rejections to 1 dream investment banking internship

“... I believe it was the single biggest reason why I ended up with an offer...”