Spreadsheet: 142144d1329685964-excel-2007-lookup-function-help-upload
Sheet: Sheet1

 | Inputs
 |  | Loan Amount | 332000
 |  | Annual Interest Rate | 0.04125
 |  | Term of Loan in Years | 30
 |  | First Payment Date | 2012-04-01 00:00:00
 |  | Frequency of Payment | Monthly
 | Summary
 |  | Rate (per period)
 |  | Payment (per period)
 |  | Total Payments
 |  | Total Interest
 |  | Interest Savings
 |  | Final Payment date
No. | Due Date | Payment Due | Additional Payment | Interest | Principal | Balance
 |  |  | 5000
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0
 |  |  | 0