mhubert9028
New Member
- Joined
- Jan 27, 2017
- Messages
- 1
Hi all,
I've been working to create an amortization schedule calculator. Basically there is a total of 31 tables (from Year 1 to Year 31). I have only shown 2 of the 31 below. I'm creating a loan results dashboard and one of the items I would like to see is a date that a certain amount of equity is acquired. (i.e. by inspection I can see that I have acquired 20% equity in Feb 2027, which would be payment number 121).
I would like my dashboard to show:
Number of payments to acquire 20% equity
Date that 20% equity is acquired
I have tried pivot tables, but run into issues due to the layout of my tables. I believe I need a lookup function which will account for my table layout. I am not interested in changing the table layout unless it is last resort or if I can use a pivot table. I am familiar with index match if there is a way to tailor it to my needs.
I hope the following table helps. This is my first post. Let me know if I can provide any more info. Thanks in advance!
[TABLE="width: 286"]
<tbody>[TR]
[TD="width: 380, bgcolor: #E7EBD4, colspan: 4, align: center"]LOAN RESULTS
[/TD]
[/TR]
[TR]
[TD="bgcolor: #E7EBD4"][/TD]
[TD="bgcolor: #E7EBD4"]Loan Details
[/TD]
[TD="bgcolor: #E7EBD4"][/TD]
[TD="bgcolor: #E7EBD4"][/TD]
[/TR]
[TR]
[TD="bgcolor: #E7EBD4"][/TD]
[TD="bgcolor: #E7EBD4"]Total Loan Cost
[/TD]
[TD="bgcolor: #E7EBD4"]$220,422.64
[/TD]
[TD="bgcolor: #E7EBD4"][/TD]
[/TR]
[TR]
[TD="bgcolor: #E7EBD4"][/TD]
[TD="bgcolor: #E7EBD4"]Total Interest Paid
[/TD]
[TD="bgcolor: #E7EBD4"]$92,172.64
[/TD]
[TD="bgcolor: #E7EBD4"][/TD]
[/TR]
[TR]
[TD="bgcolor: #E7EBD4"][/TD]
[TD="bgcolor: #E7EBD4"]Timeline
[/TD]
[TD="bgcolor: #E7EBD4"][/TD]
[TD="bgcolor: #E7EBD4"][/TD]
[/TR]
[TR]
[TD="bgcolor: #E7EBD4"][/TD]
[TD="bgcolor: #E7EBD4"]Number of Payments
[/TD]
[TD="bgcolor: #E7EBD4"]360
[/TD]
[TD="bgcolor: #E7EBD4"][/TD]
[/TR]
[TR]
[TD="bgcolor: #E7EBD4"][/TD]
[TD="bgcolor: #E7EBD4"]Date Loan is Paid
[/TD]
[TD="bgcolor: #E7EBD4"]2/4/2047
[/TD]
[TD="bgcolor: #E7EBD4"][/TD]
[/TR]
[TR]
[TD="bgcolor: #E7EBD4"][/TD]
[TD="bgcolor: #E7EBD4"]20% Equity Aquired
[/TD]
[TD="bgcolor: #E7EBD4"][/TD]
[TD="bgcolor: #E7EBD4"][/TD]
[/TR]
[TR]
[TD="bgcolor: transparent, align: left"]
<v:shapetype id="_x0000_t75" stroked="f" filled="f" path="m@4@5l@4@11@9@11@9@5xe" oreferrelative="t" o:spt="75" coordsize="21600,21600"><v:stroke joinstyle="miter"> <v:formulas> <v:f eqn="if lineDrawn pixelLineWidth 0"> <v:f eqn="sum @0 1 0"> <v:f eqn="sum 0 0 @1"> <v:f eqn="prod @2 1 2"> <v:f eqn="prod @3 21600 pixelWidth"> <v:f eqn="prod @3 21600 pixelHeight"> <v:f eqn="sum @0 0 1"> <v:f eqn="prod @6 1 2"> <v:f eqn="prod @7 21600 pixelWidth"> <v:f eqn="sum @8 21600 0"> <v:f eqn="prod @7 21600 pixelHeight"> <v:f eqn="sum @10 21600 0"> </v:f></v:f></v:f></v:f></v:f></v:f></v:f></v:f></v:f></v:f></v:f></v:f></v:formulas><vath o:connecttype="rect" gradientshapeok="t" o:extrusionok="f"> <o:lock aspectratio="t" v:ext="edit"> </o:lock></vath></v:stroke></v:shapetype>
<tbody>
</tbody>[/TD]
[TD="bgcolor: #E7EBD4"]Percent Equity
[/TD]
[TD="bgcolor: #FFCC99"]20%
[/TD]
[TD="bgcolor: #E7EBD4"][/TD]
[/TR]
[TR]
[TD="bgcolor: #E7EBD4"][/TD]
[TD="bgcolor: #E7EBD4"]Equity Value
[/TD]
[TD="bgcolor: #E7EBD4"]$27,000
[/TD]
[TD="bgcolor: #E7EBD4"][/TD]
[/TR]
[TR]
[TD="bgcolor: #E7EBD4"][/TD]
[TD="bgcolor: #E7EBD4"]Number of Payments
[/TD]
[TD="bgcolor: #E7EBD4"][/TD]
[TD="bgcolor: #E7EBD4"][/TD]
[/TR]
[TR]
[TD="bgcolor: #E7EBD4"][/TD]
[TD="bgcolor: #E7EBD4"]Date Acquired
[/TD]
[TD="bgcolor: #E7EBD4"][/TD]
[TD="bgcolor: #E7EBD4"][/TD]
[/TR]
[TR]
[TD="bgcolor: #E7EBD4"][/TD]
[TD="bgcolor: #E7EBD4"][/TD]
[TD="bgcolor: #E7EBD4"][/TD]
[TD="bgcolor: #E7EBD4"][/TD]
[/TR]
[TR]
[TD="bgcolor: #E7EBD4"][/TD]
[TD="bgcolor: #E7EBD4"][/TD]
[TD="bgcolor: #E7EBD4"][/TD]
[TD="bgcolor: #E7EBD4"][/TD]
[/TR]
[TR]
[TD="bgcolor: #E7EBD4"][/TD]
[TD="bgcolor: #E7EBD4"][/TD]
[TD="bgcolor: #E7EBD4"][/TD]
[TD="bgcolor: #E7EBD4"][/TD]
[/TR]
</tbody>[/TABLE]
[TABLE="width: 1028"]
<tbody>[TR]
[TD="class: xl71, width: 192, bgcolor: #158A0C"]Date
[/TD]
[TD="class: xl72, width: 90, bgcolor: #158A0C"]Jan-17
[/TD]
[TD="class: xl72, width: 90, bgcolor: #158A0C"]Feb-17
[/TD]
[TD="class: xl72, width: 90, bgcolor: #158A0C"]Mar-17
[/TD]
[TD="class: xl72, width: 90, bgcolor: #158A0C"]Apr-17
[/TD]
[TD="class: xl72, width: 90, bgcolor: #158A0C"]May-17
[/TD]
[TD="class: xl72, width: 90, bgcolor: #158A0C"]Jun-17
[/TD]
[TD="class: xl72, width: 90, bgcolor: #158A0C"]Jul-17
[/TD]
[TD="class: xl72, width: 90, bgcolor: #158A0C"]Aug-17
[/TD]
[TD="class: xl72, width: 90, bgcolor: #158A0C"]Sep-17
[/TD]
[TD="class: xl72, width: 90, bgcolor: #158A0C"]Oct-17
[/TD]
[TD="class: xl72, width: 90, bgcolor: #158A0C"]Nov-17
[/TD]
[TD="class: xl72, width: 90, bgcolor: #158A0C"]Dec-17
[/TD]
[TD="class: xl73, width: 90, bgcolor: #158A0C"]TOTAL
[/TD]
[/TR]
[TR]
[TD="class: xl66, bgcolor: #E7EBD4"]Payment Number
[/TD]
[TD="class: xl70, bgcolor: #E7EBD4"]-
[/TD]
[TD="class: xl74, bgcolor: #E7EBD4"]1
[/TD]
[TD="class: xl74, bgcolor: #E7EBD4"]2
[/TD]
[TD="class: xl74, bgcolor: #E7EBD4"]3
[/TD]
[TD="class: xl74, bgcolor: #E7EBD4"]4
[/TD]
[TD="class: xl74, bgcolor: #E7EBD4"]5
[/TD]
[TD="class: xl74, bgcolor: #E7EBD4"]6
[/TD]
[TD="class: xl74, bgcolor: #E7EBD4"]7
[/TD]
[TD="class: xl74, bgcolor: #E7EBD4"]8
[/TD]
[TD="class: xl74, bgcolor: #E7EBD4"]9
[/TD]
[TD="class: xl74, bgcolor: #E7EBD4"]10
[/TD]
[TD="class: xl74, bgcolor: #E7EBD4"]11
[/TD]
[TD="class: xl67, bgcolor: #E7EBD4"]-
[/TD]
[/TR]
[TR]
[TD="class: xl66, bgcolor: #E7EBD4"]Amount Due - ESCROW
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$-
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$784.45
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$784.45
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$784.45
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$784.45
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$784.45
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$784.45
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$784.45
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$784.45
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$784.45
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$784.45
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$784.45
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$8,628.97
[/TD]
[/TR]
[TR]
[TD="class: xl69, bgcolor: #E7EBD4"]Amount Due - Mortgage
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$-
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$612.29
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$612.29
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$612.29
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$612.29
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$612.29
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$612.29
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$612.29
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$612.29
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$612.29
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$612.29
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$612.29
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$6,735.14
[/TD]
[/TR]
[TR]
[TD="class: xl66, bgcolor: #E7EBD4"]Principal
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$-
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$184.79
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$185.40
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$186.02
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$186.64
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$187.26
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$187.89
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$188.51
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$189.14
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$189.77
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$190.40
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$191.04
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$2,066.85
[/TD]
[/TR]
[TR]
[TD="class: xl66, bgcolor: #E7EBD4"]Interest
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$-
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$427.50
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$426.88
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$426.27
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$425.65
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$425.02
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$424.40
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$423.77
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$423.14
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$422.51
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$421.88
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$421.25
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$4,668.28
[/TD]
[/TR]
[TR]
[TD="class: xl66, bgcolor: #E7EBD4"]Beginning Principal Balance
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$-
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$128,250.00
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$128,065.21
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$127,879.81
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$127,693.79
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$127,507.16
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$127,319.89
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$127,132.01
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$126,943.50
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$126,754.36
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$126,564.59
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$126,374.18
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$128,250.00
[/TD]
[/TR]
[TR]
[TD="class: xl66, bgcolor: #E7EBD4"]Ending Principal Balance
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$-
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$128,065.21
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$127,879.81
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$127,693.79
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$127,507.16
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$127,319.89
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$127,132.01
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$126,943.50
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$126,754.36
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$126,564.59
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$126,374.18
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$126,183.15
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$126,183.15
[/TD]
[/TR]
[TR]
[TD="class: xl65, bgcolor: white"][/TD]
[TD="class: xl65, bgcolor: white"][/TD]
[TD="class: xl65, bgcolor: white"][/TD]
[TD="class: xl65, bgcolor: white"][/TD]
[TD="class: xl65, bgcolor: white"][/TD]
[TD="class: xl65, bgcolor: white"][/TD]
[TD="class: xl65, bgcolor: white"][/TD]
[TD="class: xl65, bgcolor: white"][/TD]
[TD="class: xl65, bgcolor: white"][/TD]
[TD="class: xl65, bgcolor: white"][/TD]
[TD="class: xl65, bgcolor: white"][/TD]
[TD="class: xl65, bgcolor: white"][/TD]
[TD="class: xl65, bgcolor: white"][/TD]
[TD="class: xl65, bgcolor: white"][/TD]
[/TR]
[TR]
[TD="class: xl71, bgcolor: #158A0C"]Date
[/TD]
[TD="class: xl72, bgcolor: #158A0C"]Jan-18
[/TD]
[TD="class: xl72, bgcolor: #158A0C"]Feb-18
[/TD]
[TD="class: xl72, bgcolor: #158A0C"]Mar-18
[/TD]
[TD="class: xl72, bgcolor: #158A0C"]Apr-18
[/TD]
[TD="class: xl72, bgcolor: #158A0C"]May-18
[/TD]
[TD="class: xl72, bgcolor: #158A0C"]Jun-18
[/TD]
[TD="class: xl72, bgcolor: #158A0C"]Jul-18
[/TD]
[TD="class: xl72, bgcolor: #158A0C"]Aug-18
[/TD]
[TD="class: xl72, bgcolor: #158A0C"]Sep-18
[/TD]
[TD="class: xl72, bgcolor: #158A0C"]Oct-18
[/TD]
[TD="class: xl72, bgcolor: #158A0C"]Nov-18
[/TD]
[TD="class: xl72, bgcolor: #158A0C"]Dec-18
[/TD]
[TD="class: xl73, bgcolor: #158A0C"]TOTAL
[/TD]
[/TR]
[TR]
[TD="class: xl66, bgcolor: #E7EBD4"]Payment Number
[/TD]
[TD="class: xl70, bgcolor: #E7EBD4"]12
[/TD]
[TD="class: xl74, bgcolor: #E7EBD4"]13
[/TD]
[TD="class: xl74, bgcolor: #E7EBD4"]14
[/TD]
[TD="class: xl74, bgcolor: #E7EBD4"]15
[/TD]
[TD="class: xl74, bgcolor: #E7EBD4"]16
[/TD]
[TD="class: xl74, bgcolor: #E7EBD4"]17
[/TD]
[TD="class: xl74, bgcolor: #E7EBD4"]18
[/TD]
[TD="class: xl74, bgcolor: #E7EBD4"]19
[/TD]
[TD="class: xl74, bgcolor: #E7EBD4"]20
[/TD]
[TD="class: xl74, bgcolor: #E7EBD4"]21
[/TD]
[TD="class: xl74, bgcolor: #E7EBD4"]22
[/TD]
[TD="class: xl74, bgcolor: #E7EBD4"]23
[/TD]
[TD="class: xl67, bgcolor: #E7EBD4"]-
[/TD]
[/TR]
[TR]
[TD="class: xl66, bgcolor: #E7EBD4"]Amount Due - ESCROW
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$784.45
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$784.45
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$784.45
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$784.45
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$784.45
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$784.45
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$784.45
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$784.45
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$784.45
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$784.45
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$784.45
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$784.45
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$9,413.42
[/TD]
[/TR]
[TR]
[TD="class: xl69, bgcolor: #E7EBD4"]Amount Due - Mortgage
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$612.29
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$612.29
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$612.29
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$612.29
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$612.29
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$612.29
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$612.29
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$612.29
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$612.29
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$612.29
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$612.29
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$612.29
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$7,347.42
[/TD]
[/TR]
[TR]
[TD="class: xl66, bgcolor: #E7EBD4"]Principal
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$191.67
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$192.31
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$192.95
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$193.60
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$194.24
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$194.89
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$195.54
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$196.19
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$196.85
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$197.50
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$198.16
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$198.82
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$2,342.74
[/TD]
[/TR]
[TR]
[TD="class: xl66, bgcolor: #E7EBD4"]Interest
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$420.61
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$419.97
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$419.33
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$418.69
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$418.04
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$417.39
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$416.74
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$416.09
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$415.44
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$414.78
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$414.12
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$413.46
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$5,004.69
[/TD]
[/TR]
[TR]
[TD="class: xl66, bgcolor: #E7EBD4"]Beginning Principal Balance
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$126,183.15
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$125,991.47
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$125,799.16
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$125,606.20
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$125,412.60
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$125,218.36
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$125,023.47
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$124,827.93
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$124,631.74
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$124,434.89
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$124,237.39
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$124,039.23
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$126,183.15
[/TD]
[/TR]
[TR]
[TD="class: xl66, bgcolor: #E7EBD4"]Ending Principal Balance
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$125,991.47
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$125,799.16
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$125,606.20
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$125,412.60
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$125,218.36
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$125,023.47
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$124,827.93
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$124,631.74
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$124,434.89
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$124,237.39
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$124,039.23
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$123,840.41
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$123,840.41
[/TD]
[/TR]
</tbody>[/TABLE]
I've been working to create an amortization schedule calculator. Basically there is a total of 31 tables (from Year 1 to Year 31). I have only shown 2 of the 31 below. I'm creating a loan results dashboard and one of the items I would like to see is a date that a certain amount of equity is acquired. (i.e. by inspection I can see that I have acquired 20% equity in Feb 2027, which would be payment number 121).
I would like my dashboard to show:
Number of payments to acquire 20% equity
Date that 20% equity is acquired
I have tried pivot tables, but run into issues due to the layout of my tables. I believe I need a lookup function which will account for my table layout. I am not interested in changing the table layout unless it is last resort or if I can use a pivot table. I am familiar with index match if there is a way to tailor it to my needs.
I hope the following table helps. This is my first post. Let me know if I can provide any more info. Thanks in advance!
[TABLE="width: 286"]
<tbody>[TR]
[TD="width: 380, bgcolor: #E7EBD4, colspan: 4, align: center"]LOAN RESULTS
[/TD]
[/TR]
[TR]
[TD="bgcolor: #E7EBD4"][/TD]
[TD="bgcolor: #E7EBD4"]Loan Details
[/TD]
[TD="bgcolor: #E7EBD4"][/TD]
[TD="bgcolor: #E7EBD4"][/TD]
[/TR]
[TR]
[TD="bgcolor: #E7EBD4"][/TD]
[TD="bgcolor: #E7EBD4"]Total Loan Cost
[/TD]
[TD="bgcolor: #E7EBD4"]$220,422.64
[/TD]
[TD="bgcolor: #E7EBD4"][/TD]
[/TR]
[TR]
[TD="bgcolor: #E7EBD4"][/TD]
[TD="bgcolor: #E7EBD4"]Total Interest Paid
[/TD]
[TD="bgcolor: #E7EBD4"]$92,172.64
[/TD]
[TD="bgcolor: #E7EBD4"][/TD]
[/TR]
[TR]
[TD="bgcolor: #E7EBD4"][/TD]
[TD="bgcolor: #E7EBD4"]Timeline
[/TD]
[TD="bgcolor: #E7EBD4"][/TD]
[TD="bgcolor: #E7EBD4"][/TD]
[/TR]
[TR]
[TD="bgcolor: #E7EBD4"][/TD]
[TD="bgcolor: #E7EBD4"]Number of Payments
[/TD]
[TD="bgcolor: #E7EBD4"]360
[/TD]
[TD="bgcolor: #E7EBD4"][/TD]
[/TR]
[TR]
[TD="bgcolor: #E7EBD4"][/TD]
[TD="bgcolor: #E7EBD4"]Date Loan is Paid
[/TD]
[TD="bgcolor: #E7EBD4"]2/4/2047
[/TD]
[TD="bgcolor: #E7EBD4"][/TD]
[/TR]
[TR]
[TD="bgcolor: #E7EBD4"][/TD]
[TD="bgcolor: #E7EBD4"]20% Equity Aquired
[/TD]
[TD="bgcolor: #E7EBD4"][/TD]
[TD="bgcolor: #E7EBD4"][/TD]
[/TR]
[TR]
[TD="bgcolor: transparent, align: left"]
<v:shapetype id="_x0000_t75" stroked="f" filled="f" path="m@4@5l@4@11@9@11@9@5xe" oreferrelative="t" o:spt="75" coordsize="21600,21600"><v:stroke joinstyle="miter"> <v:formulas> <v:f eqn="if lineDrawn pixelLineWidth 0"> <v:f eqn="sum @0 1 0"> <v:f eqn="sum 0 0 @1"> <v:f eqn="prod @2 1 2"> <v:f eqn="prod @3 21600 pixelWidth"> <v:f eqn="prod @3 21600 pixelHeight"> <v:f eqn="sum @0 0 1"> <v:f eqn="prod @6 1 2"> <v:f eqn="prod @7 21600 pixelWidth"> <v:f eqn="sum @8 21600 0"> <v:f eqn="prod @7 21600 pixelHeight"> <v:f eqn="sum @10 21600 0"> </v:f></v:f></v:f></v:f></v:f></v:f></v:f></v:f></v:f></v:f></v:f></v:f></v:formulas><vath o:connecttype="rect" gradientshapeok="t" o:extrusionok="f"> <o:lock aspectratio="t" v:ext="edit"> </o:lock></vath></v:stroke></v:shapetype>
<tbody>
</tbody>
[TD="bgcolor: #E7EBD4"]Percent Equity
[/TD]
[TD="bgcolor: #FFCC99"]20%
[/TD]
[TD="bgcolor: #E7EBD4"][/TD]
[/TR]
[TR]
[TD="bgcolor: #E7EBD4"][/TD]
[TD="bgcolor: #E7EBD4"]Equity Value
[/TD]
[TD="bgcolor: #E7EBD4"]$27,000
[/TD]
[TD="bgcolor: #E7EBD4"][/TD]
[/TR]
[TR]
[TD="bgcolor: #E7EBD4"][/TD]
[TD="bgcolor: #E7EBD4"]Number of Payments
[/TD]
[TD="bgcolor: #E7EBD4"][/TD]
[TD="bgcolor: #E7EBD4"][/TD]
[/TR]
[TR]
[TD="bgcolor: #E7EBD4"][/TD]
[TD="bgcolor: #E7EBD4"]Date Acquired
[/TD]
[TD="bgcolor: #E7EBD4"][/TD]
[TD="bgcolor: #E7EBD4"][/TD]
[/TR]
[TR]
[TD="bgcolor: #E7EBD4"][/TD]
[TD="bgcolor: #E7EBD4"][/TD]
[TD="bgcolor: #E7EBD4"][/TD]
[TD="bgcolor: #E7EBD4"][/TD]
[/TR]
[TR]
[TD="bgcolor: #E7EBD4"][/TD]
[TD="bgcolor: #E7EBD4"][/TD]
[TD="bgcolor: #E7EBD4"][/TD]
[TD="bgcolor: #E7EBD4"][/TD]
[/TR]
[TR]
[TD="bgcolor: #E7EBD4"][/TD]
[TD="bgcolor: #E7EBD4"][/TD]
[TD="bgcolor: #E7EBD4"][/TD]
[TD="bgcolor: #E7EBD4"][/TD]
[/TR]
</tbody>[/TABLE]
[TABLE="width: 1028"]
<tbody>[TR]
[TD="class: xl71, width: 192, bgcolor: #158A0C"]Date
[/TD]
[TD="class: xl72, width: 90, bgcolor: #158A0C"]Jan-17
[/TD]
[TD="class: xl72, width: 90, bgcolor: #158A0C"]Feb-17
[/TD]
[TD="class: xl72, width: 90, bgcolor: #158A0C"]Mar-17
[/TD]
[TD="class: xl72, width: 90, bgcolor: #158A0C"]Apr-17
[/TD]
[TD="class: xl72, width: 90, bgcolor: #158A0C"]May-17
[/TD]
[TD="class: xl72, width: 90, bgcolor: #158A0C"]Jun-17
[/TD]
[TD="class: xl72, width: 90, bgcolor: #158A0C"]Jul-17
[/TD]
[TD="class: xl72, width: 90, bgcolor: #158A0C"]Aug-17
[/TD]
[TD="class: xl72, width: 90, bgcolor: #158A0C"]Sep-17
[/TD]
[TD="class: xl72, width: 90, bgcolor: #158A0C"]Oct-17
[/TD]
[TD="class: xl72, width: 90, bgcolor: #158A0C"]Nov-17
[/TD]
[TD="class: xl72, width: 90, bgcolor: #158A0C"]Dec-17
[/TD]
[TD="class: xl73, width: 90, bgcolor: #158A0C"]TOTAL
[/TD]
[/TR]
[TR]
[TD="class: xl66, bgcolor: #E7EBD4"]Payment Number
[/TD]
[TD="class: xl70, bgcolor: #E7EBD4"]-
[/TD]
[TD="class: xl74, bgcolor: #E7EBD4"]1
[/TD]
[TD="class: xl74, bgcolor: #E7EBD4"]2
[/TD]
[TD="class: xl74, bgcolor: #E7EBD4"]3
[/TD]
[TD="class: xl74, bgcolor: #E7EBD4"]4
[/TD]
[TD="class: xl74, bgcolor: #E7EBD4"]5
[/TD]
[TD="class: xl74, bgcolor: #E7EBD4"]6
[/TD]
[TD="class: xl74, bgcolor: #E7EBD4"]7
[/TD]
[TD="class: xl74, bgcolor: #E7EBD4"]8
[/TD]
[TD="class: xl74, bgcolor: #E7EBD4"]9
[/TD]
[TD="class: xl74, bgcolor: #E7EBD4"]10
[/TD]
[TD="class: xl74, bgcolor: #E7EBD4"]11
[/TD]
[TD="class: xl67, bgcolor: #E7EBD4"]-
[/TD]
[/TR]
[TR]
[TD="class: xl66, bgcolor: #E7EBD4"]Amount Due - ESCROW
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$-
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$784.45
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$784.45
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$784.45
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$784.45
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$784.45
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$784.45
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$784.45
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$784.45
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$784.45
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$784.45
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$784.45
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$8,628.97
[/TD]
[/TR]
[TR]
[TD="class: xl69, bgcolor: #E7EBD4"]Amount Due - Mortgage
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$-
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$612.29
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$612.29
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$612.29
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$612.29
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$612.29
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$612.29
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$612.29
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$612.29
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$612.29
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$612.29
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$612.29
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$6,735.14
[/TD]
[/TR]
[TR]
[TD="class: xl66, bgcolor: #E7EBD4"]Principal
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$-
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$184.79
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$185.40
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$186.02
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$186.64
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$187.26
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$187.89
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$188.51
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$189.14
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$189.77
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$190.40
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$191.04
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$2,066.85
[/TD]
[/TR]
[TR]
[TD="class: xl66, bgcolor: #E7EBD4"]Interest
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$-
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$427.50
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$426.88
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$426.27
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$425.65
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$425.02
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$424.40
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$423.77
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$423.14
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$422.51
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$421.88
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$421.25
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$4,668.28
[/TD]
[/TR]
[TR]
[TD="class: xl66, bgcolor: #E7EBD4"]Beginning Principal Balance
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$-
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$128,250.00
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$128,065.21
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$127,879.81
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$127,693.79
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$127,507.16
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$127,319.89
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$127,132.01
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$126,943.50
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$126,754.36
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$126,564.59
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$126,374.18
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$128,250.00
[/TD]
[/TR]
[TR]
[TD="class: xl66, bgcolor: #E7EBD4"]Ending Principal Balance
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$-
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$128,065.21
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$127,879.81
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$127,693.79
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$127,507.16
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$127,319.89
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$127,132.01
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$126,943.50
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$126,754.36
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$126,564.59
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$126,374.18
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$126,183.15
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$126,183.15
[/TD]
[/TR]
[TR]
[TD="class: xl65, bgcolor: white"][/TD]
[TD="class: xl65, bgcolor: white"][/TD]
[TD="class: xl65, bgcolor: white"][/TD]
[TD="class: xl65, bgcolor: white"][/TD]
[TD="class: xl65, bgcolor: white"][/TD]
[TD="class: xl65, bgcolor: white"][/TD]
[TD="class: xl65, bgcolor: white"][/TD]
[TD="class: xl65, bgcolor: white"][/TD]
[TD="class: xl65, bgcolor: white"][/TD]
[TD="class: xl65, bgcolor: white"][/TD]
[TD="class: xl65, bgcolor: white"][/TD]
[TD="class: xl65, bgcolor: white"][/TD]
[TD="class: xl65, bgcolor: white"][/TD]
[TD="class: xl65, bgcolor: white"][/TD]
[/TR]
[TR]
[TD="class: xl71, bgcolor: #158A0C"]Date
[/TD]
[TD="class: xl72, bgcolor: #158A0C"]Jan-18
[/TD]
[TD="class: xl72, bgcolor: #158A0C"]Feb-18
[/TD]
[TD="class: xl72, bgcolor: #158A0C"]Mar-18
[/TD]
[TD="class: xl72, bgcolor: #158A0C"]Apr-18
[/TD]
[TD="class: xl72, bgcolor: #158A0C"]May-18
[/TD]
[TD="class: xl72, bgcolor: #158A0C"]Jun-18
[/TD]
[TD="class: xl72, bgcolor: #158A0C"]Jul-18
[/TD]
[TD="class: xl72, bgcolor: #158A0C"]Aug-18
[/TD]
[TD="class: xl72, bgcolor: #158A0C"]Sep-18
[/TD]
[TD="class: xl72, bgcolor: #158A0C"]Oct-18
[/TD]
[TD="class: xl72, bgcolor: #158A0C"]Nov-18
[/TD]
[TD="class: xl72, bgcolor: #158A0C"]Dec-18
[/TD]
[TD="class: xl73, bgcolor: #158A0C"]TOTAL
[/TD]
[/TR]
[TR]
[TD="class: xl66, bgcolor: #E7EBD4"]Payment Number
[/TD]
[TD="class: xl70, bgcolor: #E7EBD4"]12
[/TD]
[TD="class: xl74, bgcolor: #E7EBD4"]13
[/TD]
[TD="class: xl74, bgcolor: #E7EBD4"]14
[/TD]
[TD="class: xl74, bgcolor: #E7EBD4"]15
[/TD]
[TD="class: xl74, bgcolor: #E7EBD4"]16
[/TD]
[TD="class: xl74, bgcolor: #E7EBD4"]17
[/TD]
[TD="class: xl74, bgcolor: #E7EBD4"]18
[/TD]
[TD="class: xl74, bgcolor: #E7EBD4"]19
[/TD]
[TD="class: xl74, bgcolor: #E7EBD4"]20
[/TD]
[TD="class: xl74, bgcolor: #E7EBD4"]21
[/TD]
[TD="class: xl74, bgcolor: #E7EBD4"]22
[/TD]
[TD="class: xl74, bgcolor: #E7EBD4"]23
[/TD]
[TD="class: xl67, bgcolor: #E7EBD4"]-
[/TD]
[/TR]
[TR]
[TD="class: xl66, bgcolor: #E7EBD4"]Amount Due - ESCROW
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$784.45
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$784.45
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$784.45
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$784.45
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$784.45
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$784.45
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$784.45
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$784.45
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$784.45
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$784.45
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$784.45
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$784.45
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$9,413.42
[/TD]
[/TR]
[TR]
[TD="class: xl69, bgcolor: #E7EBD4"]Amount Due - Mortgage
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$612.29
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$612.29
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$612.29
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$612.29
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$612.29
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$612.29
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$612.29
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$612.29
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$612.29
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$612.29
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$612.29
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$612.29
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$7,347.42
[/TD]
[/TR]
[TR]
[TD="class: xl66, bgcolor: #E7EBD4"]Principal
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$191.67
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$192.31
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$192.95
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$193.60
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$194.24
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$194.89
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$195.54
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$196.19
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$196.85
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$197.50
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$198.16
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$198.82
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$2,342.74
[/TD]
[/TR]
[TR]
[TD="class: xl66, bgcolor: #E7EBD4"]Interest
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$420.61
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$419.97
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$419.33
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$418.69
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$418.04
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$417.39
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$416.74
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$416.09
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$415.44
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$414.78
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$414.12
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$413.46
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$5,004.69
[/TD]
[/TR]
[TR]
[TD="class: xl66, bgcolor: #E7EBD4"]Beginning Principal Balance
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$126,183.15
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$125,991.47
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$125,799.16
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$125,606.20
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$125,412.60
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$125,218.36
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$125,023.47
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$124,827.93
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$124,631.74
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$124,434.89
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$124,237.39
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$124,039.23
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$126,183.15
[/TD]
[/TR]
[TR]
[TD="class: xl66, bgcolor: #E7EBD4"]Ending Principal Balance
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$125,991.47
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$125,799.16
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$125,606.20
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$125,412.60
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$125,218.36
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$125,023.47
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$124,827.93
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$124,631.74
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$124,434.89
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$124,237.39
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$124,039.23
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$123,840.41
[/TD]
[TD="class: xl68, bgcolor: #E7EBD4"]$123,840.41
[/TD]
[/TR]
</tbody>[/TABLE]