|
Example Mortgage payments record form for 1 year. (
September payment.
See next page. Link at bottom of page)
| Borrower name |
Date of loan |
Amount of loan |
Property address |
City |
State, Zip |
Phone |
| John Doe |
08 /01
/99 |
$45,000 |
123 1st Ave N |
Boontown |
FL 33811 |
123-123-1234 |
| Social security # |
When late |
Interest rate |
Interest rate /12 |
Late charge |
Monthly payment |
Year |
| 123-45-6789 |
..10.days |
12% |
1% |
$.23.14 |
462.88 |
2000 |
| 1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
| Due date |
Due amount |
Received date |
Principal of loan |
Received amount |
Late charge deducted |
Interest |
To Principal |
New Principal |
| 1 / 1 |
462.88 |
1/6 |
44,947.70 |
462.88 |
|
449.48 |
13.40 |
44,934.30 |
| 2 /1 |
462.88 |
2 /10 |
44,934.30 |
462.88 |
|
449.34 |
13.54 |
44,920.76 |
| 3/1 |
462.88 |
3/5 |
44,920.76 |
500.00 |
|
449.21 |
50.79 |
44,869.97 |
| 4/1 |
462.88 |
4/12 |
44,869.97 |
462.88 |
23.14 |
448.70 |
-8.96 |
44,878.93 |
| 5/1 |
486.02 |
5 /8 |
44,878.93 |
469.00 |
|
448.79 |
20.21 |
44,858.72 |
| 6/1 |
462.88 |
6/4 |
44,858.72 |
400.00 |
|
448.59 |
-48.59 |
44,907.31 |
| 7 /1 |
462.88 |
7 /9 |
44,907.31 |
462.88 |
|
449.07 |
13.81 |
44,893.50 |
| 8 / 1 |
462.88 |
8/15 |
44,893.50 |
300.00 |
23.14 |
448.94 |
-172.08 |
45,065.58 |
| / |
|
8/25 |
45,065.58 |
200.00 |
|
|
200.00 |
44,865.58 |
| 9/1 |
462.88 |
9/13 |
44,865.58 |
400.00 |
23.14 |
448.66 |
-71.80 |
44,937.38 |
| / |
|
9 /20 |
44,937.38 |
50.00 |
|
|
50.00 |
44,887.38 |
| / |
|
/ |
|
|
|
|
|
|
| / |
|
/ |
|
|
|
|
|
|
| / |
/ |
/ |
|
|
|
|
|
|
| |
|
|
TOTALS |
|
|
|
|
|
Note the borrower was late this month, and made 2 payments in
the month. But the interest is only added once for the month.
To allocate the rest of the payment you need to know the yearly
interest rate divided by 12. (This is the monthly rate, example 10 % per year =
0.83% per month).
Multiply the principal outstanding (column 4) by the monthly
interest rate and you get the amount to apply to interest, write this in column
7.
The rest of the payment is applied to principal. Write this in
column 8.
Subtract the amount applied to principal from the principal in
column 4 to get the new principal and write it in column 9.
Write the amount from column 9 into column 4 of the next row
down.

[Bookkeeping and tax returns] [Blank form for one year.] [January example] [February example.] [March example] [April example.] [May example.] [June example.] [July example.] [August example.] [September example.] [November example. Borrower skipped October.] [December example.] [Manage mortgage payments Spreadsheet] |