Spreadsheet: 120752d1315497918-multiple-results-sample
Sheet: Principal

Table of Contents
 | FOR CALCULATIONS ONLY - NO USER INPUT ON THIS PAGE
VOLUME
Average |  | ANNUAL PRINCIPAL REDUCTION
Monthly | Yearly | Year | Total Principal Reduction
 |  | 1
 |  | 2
 |  | 3
 |  | 4
 |  | 5
 |  | 6
 |  | 7
 |  | 8
 |  | 9
 |  | 10
 |  |  |  |  |  | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5
 |  |  | Monthly Totals |  |  | Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | Month 13 | Month 14 | Month 15 | Month 16 | Month 17 | Month 18 | Month 19 | Month 20 | Month 21 | Month 22 | Month 23 | Month 24 | Month 25 | Month 26 | Month 27 | Month 28 | Month 29 | Month 30 | Month 31 | Month 32 | Month 33 | Month 34 | Month 35 | Month 36 | Month 37 | Month 38 | Month 39 | Month 40 | Month 41 | Month 42 | Month 43 | Month 44 | Month 45 | Month 46 | Month 47 | Month 48 | Month 49 | Month 50 | Month 51 | Month 52 | Month 53 | Month 54 | Month 55 | Month 56 | Month 57 | Month 58 | Month 59 | Month 60
 |  |  |  | 1 | 1
 |  |  |  | 1 | 2
 |  |  |  | 1 | 3
 |  |  |  | 1 | 4
 |  |  |  | 1 | 5
 |  |  |  | 1 | 6
 |  |  |  | 1 | 7
 |  |  |  | 1 | 8
 |  |  |  | 1 | 9
 |  |  |  | 1 | 10
 |  |  |  | 1 | 11
 |  |  |  | 1 | 12
 |  |  |  | 2 | 13
 |  |  |  | 2 | 14
 |  |  |  | 2 | 15
 |  |  |  | 2 | 16
 |  |  |  | 2 | 17
 |  |  |  | 2 | 18
 |  |  |  | 2 | 19
 |  |  |  | 2 | 20
 |  |  |  | 2 | 21
 |  |  |  | 2 | 22
 |  |  |  | 2 | 23
 |  |  |  | 2 | 24
 |  |  |  | 3 | 25
 |  |  |  | 3 | 26
 |  |  |  | 3 | 27
 |  |  |  | 3 | 28
 |  |  |  | 3 | 29
 |  |  |  | 3 | 30
 |  |  |  | 3 | 31
 |  |  |  | 3 | 32
 |  |  |  | 3 | 33
 |  |  |  | 3 | 34
 |  |  |  | 3 | 35
 |  |  |  | 3 | 36
 |  |  |  | 4 | 37
 |  |  |  | 4 | 38
 |  |  |  | 4 | 39
 |  |  |  | 4 | 40
 |  |  |  | 4 | 41
 |  |  |  | 4 | 42
 |  |  |  | 4 | 43
 |  |  |  | 4 | 44
 |  |  |  | 4 | 45
 |  |  |  | 4 | 46
 |  |  |  | 4 | 47
 |  |  |  | 4 | 48
 |  |  |  | 5 | 49
 |  |  |  | 5 | 50
 |  |  |  | 5 | 51
 |  |  |  | 5 | 52
 |  |  |  | 5 | 53
 |  |  |  | 5 | 54
 |  |  |  | 5 | 55
 |  |  |  | 5 | 56
 |  |  |  | 5 | 57
 |  |  |  | 5 | 58
 |  |  |  | 5 | 59
 |  |  |  | 5 | 60
 |  |  |  | 6 | 61
 |  |  |  | 6 | 62
 |  |  |  | 6 | 63
 |  |  |  | 6 | 64
 |  |  |  | 6 | 65
 |  |  |  | 6 | 66
 |  |  |  | 6 | 67
 |  |  |  | 6 | 68
 |  |  |  | 6 | 69
 |  |  |  | 6 | 70
 |  |  |  | 6 | 71
 |  |  |  | 6 | 72
 |  |  |  | 7 | 73
 |  |  |  | 7 | 74
 |  |  |  | 7 | 75
 |  |  |  | 7 | 76
 |  |  |  | 7 | 77
 |  |  |  | 7 | 78
 |  |  |  | 7 | 79
 |  |  |  | 7 | 80
 |  |  |  | 7 | 81
 |  |  |  | 7 | 82
 |  |  |  | 7 | 83
 |  |  |  | 7 | 84
 |  |  |  | 8 | 85
 |  |  |  | 8 | 86
 |  |  |  | 8 | 87
 |  |  |  | 8 | 88
 |  |  |  | 8 | 89
 |  |  |  | 8 | 90
 |  |  |  | 8 | 91
 |  |  |  | 8 | 92
 |  |  |  | 8 | 93
 |  |  |  | 8 | 94
 |  |  |  | 8 | 95
 |  |  |  | 8 | 96
 |  |  |  | 9 | 97
 |  |  |  | 9 | 98
 |  |  |  | 9 | 99
 |  |  |  | 9 | 100
 |  |  |  | 9 | 101
 |  |  |  | 9 | 102
 |  |  |  | 9 | 103
 |  |  |  | 9 | 104
 |  |  |  | 9 | 105
 |  |  |  | 9 | 106
 |  |  |  | 9 | 107
 |  |  |  | 9 | 108
 |  |  |  | 10 | 109
 |  |  |  | 10 | 110
 |  |  |  | 10 | 111
 |  |  |  | 10 | 112
 |  |  |  | 10 | 113
 |  |  |  | 10 | 114
 |  |  |  | 10 | 115
 |  |  |  | 10 | 116
 |  |  |  | 10 | 117
 |  |  |  | 10 | 118
 |  |  |  | 10 | 119
 |  |  |  | 10 | 120