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

Veritatis aut dolorem fugiat animi. Sed eos quo libero ipsum fugiat facere. Non ipsum voluptatibus id numquam et qui nam quis. Omnis doloremque sunt sed laborum dolore. Qui non aut est et ab aut ut.

Laborum vitae quidem dolorum iste fuga repellendus. Omnis libero maxime quia nemo est. Neque rerum sit dignissimos ducimus quisquam et libero ex. Officia vitae eum tenetur ipsa sed.

Career Advancement Opportunities

November 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

November 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

November 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

November 2026 Investment Banking

  • Vice President (16) $429
  • Associates (57) $264
  • 3rd+ Year Analyst (8) $210
  • 2nd Year Analyst (29) $183
  • Intern/Summer Associate (16) $161
  • 1st Year Analyst (84) $151
  • Intern/Summer Analyst (77) $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
BankonBanking's picture
BankonBanking
99.0
3
Secyh62's picture
Secyh62
99.0
4
kanon's picture
kanon
99.0
5
Betsy Massar's picture
Betsy Massar
98.9
6
GameTheory's picture
GameTheory
98.9
7
dosk17's picture
dosk17
98.9
8
CompBanker's picture
CompBanker
98.9
9
DrApeman's picture
DrApeman
98.9
10
Linda Abraham's picture
Linda Abraham
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...”