--
You received this message because you are subscribed to the Google Groups "Beancount" group.
To unsubscribe from this group and stop receiving emails from it, send an email to beancount+...@googlegroups.com.
To view this discussion visit https://groups.google.com/d/msgid/beancount/0d2b86cc-be4e-4dc0-b3ec-5dceba0d639en%40googlegroups.com.
INFO: Loading schedules from directory: schedules
INFO: Loaded 45 schedules (44 enabled) from directory: schedules
Schedule: loan-123-main-st
Mode: Stateful (balance from ledger)
Liability Account: Liabilities:Loans:Mortgage:123-Main-St
Balance as of 2026-02-03: $321,494.23
Interest Rate: 5.500% (MONTHLY)
Monthly Payment: $2,310.25
Forecast Horizon: 12 months (12 payments)
Total Interest: $20,685.41
Total Principal: $7,037.59
Total Paid: $27,723.00
Interest/Principal Ratio: 293.9%
# Date Payment Principal Interest Balance
-----------------------------------------------------------------------
1 2026-03-01 $ 2,310.25 $ 571.83 $ 1,738.42 $ 378,720.07
2 2026-04-01 $ 2,310.25 $ 574.45 $ 1,735.80 $ 378,145.62
3 2026-05-01 $ 2,310.25 $ 577.08 $ 1,733.17 $ 377,568.54
4 2026-06-01 $ 2,310.25 $ 579.73 $ 1,730.52 $ 376,988.81
5 2026-07-01 $ 2,310.25 $ 582.38 $ 1,727.87 $ 376,406.43
6 2026-08-01 $ 2,310.25 $ 585.05 $ 1,725.20 $ 375,821.38
7 2026-09-01 $ 2,310.25 $ 587.74 $ 1,722.51 $ 375,233.64
8 2026-10-01 $ 2,310.25 $ 590.43 $ 1,719.82 $ 374,643.21
9 2026-11-01 $ 2,310.25 $ 593.14 $ 1,717.11 $ 374,050.07
10 2026-12-01 $ 2,310.25 $ 595.85 $ 1,714.40 $ 373,454.22
11 2027-01-01 $ 2,310.25 $ 598.58 $ 1,711.67 $ 372,855.64
12 2027-02-01 $ 2,310.25 $ 601.33 $ 1,708.92 $ 372,254.31