Spreadsheet: 212414d1360127540-enter-value-into-desired-variable-columns-mco-spreadsheet
Sheet: Sheet1

 | Assumptions |  |  |  | Additional Payment to Principal
 | Building Cost |  | 575000 |  | Possible Additional Monthly Payment |  |  | 7363.66175
 | Down Payment |  | 100000 |  | Duration (in months) of Additional Payment
 | Loan Amount
 | Interest Rate |  | 0.06
 |  |  |  |  | Total Interest Payments |  |  | 75947.81
 | Payment |  | Interest | Principal Reduction |  | Additional Payment |  | Principal Balance
2012-02-01 00:00:00
2012-03-01 00:00:00
2012-04-01 00:00:00
2012-05-01 00:00:00
2012-06-01 00:00:00
2012-07-01 00:00:00
2012-08-01 00:00:00
2012-09-01 00:00:00
2012-10-01 00:00:00
2012-11-01 00:00:00
2012-12-01 00:00:00
2013-01-01 00:00:00
2013-02-01 00:00:00
2013-03-01 00:00:00
2013-04-01 00:00:00
2013-05-01 00:00:00
2013-06-01 00:00:00
2013-07-01 00:00:00
2013-08-01 00:00:00
2013-09-01 00:00:00
2013-10-01 00:00:00
2013-11-01 00:00:00
2013-12-01 00:00:00
2014-01-01 00:00:00
2014-02-01 00:00:00
2014-03-01 00:00:00
2014-04-01 00:00:00
2014-05-01 00:00:00
2014-06-01 00:00:00
2014-07-01 00:00:00
2014-08-01 00:00:00
2014-09-01 00:00:00
2014-10-01 00:00:00
2014-11-01 00:00:00
2014-12-01 00:00:00
2015-01-01 00:00:00
2015-02-01 00:00:00
2015-03-01 00:00:00
2015-04-01 00:00:00
2015-05-01 00:00:00
2015-06-01 00:00:00
2015-07-01 00:00:00
2015-08-01 00:00:00
2015-09-01 00:00:00
2015-10-01 00:00:00
2015-11-01 00:00:00
2015-12-01 00:00:00
2016-01-01 00:00:00
2016-02-01 00:00:00
2016-03-01 00:00:00
2016-04-01 00:00:00
2016-05-01 00:00:00
2016-06-01 00:00:00
2016-07-01 00:00:00
2016-08-01 00:00:00
2016-09-01 00:00:00
2016-10-01 00:00:00
2016-11-01 00:00:00
2016-12-01 00:00:00
2017-01-01 00:00:00
2017-02-01 00:00:00
2017-03-01 00:00:00
2017-04-01 00:00:00
2017-05-01 00:00:00
2017-06-01 00:00:00
2017-07-01 00:00:00
2017-08-01 00:00:00
2017-09-01 00:00:00
2017-10-01 00:00:00
2017-11-01 00:00:00
2017-12-01 00:00:00
2018-01-01 00:00:00
2018-02-01 00:00:00
2018-03-01 00:00:00
2018-04-01 00:00:00
2018-05-01 00:00:00
2018-06-01 00:00:00
2018-07-01 00:00:00
2018-08-01 00:00:00
2018-09-01 00:00:00
2018-10-01 00:00:00
2018-11-01 00:00:00
2018-12-01 00:00:00
2019-01-01 00:00:00
2019-02-01 00:00:00
2019-03-01 00:00:00
2019-04-01 00:00:00
2019-05-01 00:00:00
2019-06-01 00:00:00
2019-07-01 00:00:00
2019-08-01 00:00:00
2019-09-01 00:00:00
2019-10-01 00:00:00
2019-11-01 00:00:00
2019-12-01 00:00:00
2020-01-01 00:00:00
2020-02-01 00:00:00
2020-03-01 00:00:00
2020-04-01 00:00:00
2020-05-01 00:00:00
2020-06-01 00:00:00
2020-07-01 00:00:00
2020-08-01 00:00:00
2020-09-01 00:00:00
2020-10-01 00:00:00
2020-11-01 00:00:00
2020-12-01 00:00:00
2021-01-01 00:00:00
2021-02-01 00:00:00
2021-03-01 00:00:00
2021-04-01 00:00:00
2021-05-01 00:00:00
2021-06-01 00:00:00
2021-07-01 00:00:00
2021-08-01 00:00:00
2021-09-01 00:00:00
2021-10-01 00:00:00
2021-11-01 00:00:00
2021-12-01 00:00:00
2022-01-01 00:00:00
2022-02-01 00:00:00
2022-03-01 00:00:00
2022-04-01 00:00:00
2022-05-01 00:00:00
2022-06-01 00:00:00
2022-07-01 00:00:00
2022-08-01 00:00:00
2022-09-01 00:00:00
2022-10-01 00:00:00
2022-11-01 00:00:00
2022-12-01 00:00:00
2023-01-01 00:00:00
2023-02-01 00:00:00
2023-03-01 00:00:00
2023-04-01 00:00:00
2023-05-01 00:00:00
2023-06-01 00:00:00
2023-07-01 00:00:00
2023-08-01 00:00:00
2023-09-01 00:00:00
2023-10-01 00:00:00
2023-11-01 00:00:00
2023-12-01 00:00:00
2024-01-01 00:00:00
2024-02-01 00:00:00
2024-03-01 00:00:00
2024-04-01 00:00:00
2024-05-01 00:00:00
2024-06-01 00:00:00
2024-07-01 00:00:00
2024-08-01 00:00:00
2024-09-01 00:00:00
2024-10-01 00:00:00
2024-11-01 00:00:00
2024-12-01 00:00:00
2025-01-01 00:00:00
2025-02-01 00:00:00
2025-03-01 00:00:00
2025-04-01 00:00:00
2025-05-01 00:00:00
2025-06-01 00:00:00
2025-07-01 00:00:00
2025-08-01 00:00:00
2025-09-01 00:00:00
2025-10-01 00:00:00
2025-11-01 00:00:00
2025-12-01 00:00:00
2026-01-01 00:00:00
2026-02-01 00:00:00
2026-03-01 00:00:00
2026-04-01 00:00:00
2026-05-01 00:00:00
2026-06-01 00:00:00
2026-07-01 00:00:00
2026-08-01 00:00:00
2026-09-01 00:00:00
2026-10-01 00:00:00
2026-11-01 00:00:00
2026-12-01 00:00:00
2027-01-01 00:00:00
2027-02-01 00:00:00
2027-03-01 00:00:00
2027-04-01 00:00:00
2027-05-01 00:00:00
2027-06-01 00:00:00
2027-07-01 00:00:00
2027-08-01 00:00:00
2027-09-01 00:00:00
2027-10-01 00:00:00
2027-11-01 00:00:00
2027-12-01 00:00:00
2028-01-01 00:00:00
2028-02-01 00:00:00
2028-03-01 00:00:00
2028-04-01 00:00:00
2028-05-01 00:00:00
2028-06-01 00:00:00
2028-07-01 00:00:00
2028-08-01 00:00:00
2028-09-01 00:00:00
2028-10-01 00:00:00
2028-11-01 00:00:00
2028-12-01 00:00:00
2029-01-01 00:00:00
2029-02-01 00:00:00
2029-03-01 00:00:00
2029-04-01 00:00:00
2029-05-01 00:00:00
2029-06-01 00:00:00
2029-07-01 00:00:00
2029-08-01 00:00:00
2029-09-01 00:00:00
2029-10-01 00:00:00
2029-11-01 00:00:00
2029-12-01 00:00:00
2030-01-01 00:00:00
2030-02-01 00:00:00
2030-03-01 00:00:00
2030-04-01 00:00:00
2030-05-01 00:00:00
2030-06-01 00:00:00
2030-07-01 00:00:00
2030-08-01 00:00:00
2030-09-01 00:00:00
2030-10-01 00:00:00
2030-11-01 00:00:00
2030-12-01 00:00:00
2031-01-01 00:00:00
2031-02-01 00:00:00
2031-03-01 00:00:00
2031-04-01 00:00:00
2031-05-01 00:00:00
2031-06-01 00:00:00
2031-07-01 00:00:00
2031-08-01 00:00:00
2031-09-01 00:00:00
2031-10-01 00:00:00
2031-11-01 00:00:00
2031-12-01 00:00:00
2032-01-01 00:00:00
2032-02-01 00:00:00