Spreadsheet: 85837d1285865302-loan-amortization-with-increases-in-principle-mikes-loan
Sheet: Mike

 | Invoice Date | Due Date | Rate | Increase | Payment | Interest | Balance | Post Month | Paid | Check | Notes
Interest From | Interest Thru
 |  | 2010-05-01 00:00:00 |  |  |  |  | 267722.16
 | 2010-05-31 00:00:00 | 2010-06-01 00:00:00 | 0.0575 |  |  |  |  | May | 2010-07-01 00:00:00 | 37807 | Account 8100
 | 2010-06-25 00:00:00 | 2010-06-25 00:00:00 | 0.0575 | 42103.87 |  |  |  | June | 2010-07-12 00:00:00 | 37861 | Account 8100
 | 2010-06-30 00:00:00 | 2010-07-01 00:00:00 | 0.0575 |  |  |  |  | June | 2010-07-12 00:00:00 | 37861 | Account 8100
 | 2010-07-25 00:00:00 | 2010-07-25 00:00:00 | 0.0575 | 65607.92 |  |  |  | July | 2010-08-10 00:00:00 | 38013 | Account 8100
 | 2010-07-31 00:00:00 | 2010-08-01 00:00:00 | 0.0575 |  |  |  |  | July | 2010-08-10 00:00:00 | 38013 | Account 8100
 | 2010-08-25 00:00:00 | 2010-08-25 00:00:00 | 0.0575 | 39251.77 |  |  |  | August | 2010-09-03 00:00:00 | 38155 | Account 8100
 | 2010-08-31 00:00:00 | 2010-09-01 00:00:00 | 0.0575 |  |  |  |  | August | 2010-09-03 00:00:00 | 38155 | Account 8100
 | 2010-09-25 00:00:00 | 2010-09-25 00:00:00 | 0.0575
 | 2010-09-30 00:00:00 | 2010-10-01 00:00:00 | 0.0575
 | 2010-10-31 00:00:00 | 2010-11-01 00:00:00 | 0.0575
 | 2010-11-30 00:00:00 | 2010-12-01 00:00:00 | 0.0575
 | 2010-12-31 00:00:00 | 2011-01-01 00:00:00 | 0.0575
 | 2011-01-31 00:00:00 | 2011-02-01 00:00:00 | 0.0575
 | 2011-02-28 00:00:00 | 2011-03-01 00:00:00 | 0.0575
 | 2011-03-31 00:00:00 | 2011-04-01 00:00:00 | 0.0575
 | 2011-04-30 00:00:00 | 2011-05-01 00:00:00 | 0.0575
 | 2011-05-31 00:00:00 | 2011-06-01 00:00:00 | 0.0575
 | 2011-06-30 00:00:00 | 2011-07-01 00:00:00 | 0.0575
 | 2011-07-31 00:00:00 | 2011-08-01 00:00:00 | 0.0575
 | 2011-08-31 00:00:00 | 2011-09-01 00:00:00 | 0.0575
 | 2011-09-30 00:00:00 | 2011-10-01 00:00:00 | 0.0575
 | 2011-10-31 00:00:00 | 2011-11-01 00:00:00 | 0.0575
 | 2011-11-30 00:00:00 | 2011-12-01 00:00:00 | 0.0575
 | 2011-12-31 00:00:00 | 2012-01-01 00:00:00 | 0.0575
 | 2012-01-31 00:00:00 | 2012-02-01 00:00:00 | 0.0575
 | 2012-02-29 00:00:00 | 2012-03-01 00:00:00 | 0.0575
 | 2012-03-31 00:00:00 | 2012-04-01 00:00:00 | 0.0575
 | 2012-04-30 00:00:00 | 2012-05-01 00:00:00 | 0.0575
 | 2012-05-31 00:00:00 | 2012-06-01 00:00:00 | 0.0575
 | 2012-06-30 00:00:00 | 2012-07-01 00:00:00 | 0.0575
 | 2012-07-31 00:00:00 | 2012-08-01 00:00:00 | 0.0575
 | 2012-08-31 00:00:00 | 2012-09-01 00:00:00 | 0.0575
 | 2012-09-30 00:00:00 | 2012-10-01 00:00:00 | 0.0575
 | 2012-10-31 00:00:00 | 2012-11-01 00:00:00 | 0.0575
 | 2012-11-30 00:00:00 | 2012-12-01 00:00:00 | 0.0575
 | 2012-12-31 00:00:00 | 2013-01-01 00:00:00 | 0.0575
 | 2013-01-31 00:00:00 | 2013-02-01 00:00:00 | 0.0575
 | 2013-02-28 00:00:00 | 2013-03-01 00:00:00 | 0.0575
 | 2013-03-31 00:00:00 | 2013-04-01 00:00:00 | 0.0575
 | 2013-04-30 00:00:00 | 2013-05-01 00:00:00 | 0.0575
 | 2013-05-31 00:00:00 | 2013-06-01 00:00:00 | 0.0575
 | 2013-06-30 00:00:00 | 2013-07-01 00:00:00 | 0.0575
 | 2013-07-31 00:00:00 | 2013-08-01 00:00:00 | 0.0575
 | 2013-08-31 00:00:00 | 2013-09-01 00:00:00 | 0.0575
 | 2013-09-30 00:00:00 | 2013-10-01 00:00:00 | 0.0575
 | 2013-10-31 00:00:00 | 2013-11-01 00:00:00 | 0.0575
 | 2013-11-30 00:00:00 | 2013-12-01 00:00:00 | 0.0575
 | 2013-12-31 00:00:00 | 2014-01-01 00:00:00 | 0.0575
 | 2014-01-31 00:00:00 | 2014-02-01 00:00:00 | 0.0575
 | 2014-02-28 00:00:00 | 2014-03-01 00:00:00 | 0.0575
 | 2014-03-31 00:00:00 | 2014-04-01 00:00:00 | 0.0575
 | 2014-04-30 00:00:00 | 2014-05-01 00:00:00 | 0.0575
 | 2014-05-31 00:00:00 | 2014-06-01 00:00:00 | 0.0575
 | 2014-06-30 00:00:00 |  | 0.0575