Spreadsheet: 689399d1596377377-use-data-in-one-array-in-formulas-for-another-sample-cash-flow
Sheet: Refinancing Schedule

 | REFINANCING LOAN AMORTIZATION
 | Enter values |  |  |  |  |  |  | Loan summary
 | Loan amount |  |  |  |  |  |  | Scheduled payment
 | Annual interest rate |  |  |  |  |  |  | Scheduled number of payments |  | 300
 | Loan period in years |  |  |  |  |  |  | Actual number of payments
 | Number of payments per year |  | 12 |  |  |  |  | Total early payments
 | Start date of loan |  | 2025-01-01 00:00:00 |  |  |  |  | Total interest
 | Optional extra payments |  |  |  |  |  |  | Loan Origination
 | Pmt. No. | Payment Date | Beginning Balance | Scheduled Payment | Extra Payment | Total Payment | Principal | Interest | Ending Balance | Cumulative Interest
 | 2 |  |  |  | 0
 | 3 |  |  |  | 0
 | 4 |  |  |  | 0
 | 5 |  |  |  | 0
 | 6 |  |  |  | 0
 | 7 |  |  |  | 0
 | 8 |  |  |  | 0
 | 9 |  |  |  | 0
 | 10 |  |  |  | 0
 | 11 |  |  |  | 0
 | 12 |  |  |  | 0
 | 13 |  |  |  | 0
 | 14 |  |  |  | 0
 | 15 |  |  |  | 0
 | 16 |  |  |  | 0
 | 17 |  |  |  | 0
 | 18 |  |  |  | 0
 | 19 |  |  |  | 0
 | 20 |  |  |  | 0
 | 21 |  |  |  | 0
 | 22 |  |  |  | 0
 | 23 |  |  |  | 0
 | 24 |  |  |  | 0
 | 25 |  |  |  | 0
 | 26 |  |  |  | 0
 | 27 |  |  |  | 0
 | 28 |  |  |  | 0
 | 29 |  |  |  | 0
 | 30 |  |  |  | 0
 | 31 |  |  |  | 0
 | 32 |  |  |  | 0
 | 33 |  |  |  | 0
 | 34 |  |  |  | 0
 | 35 |  |  |  | 0
 | 36 |  |  |  | 0
 | 37 |  |  |  | 0
 | 38 |  |  |  | 0
 | 39 |  |  |  | 0
 | 40 |  |  |  | 0
 | 41 |  |  |  | 0
 | 42 |  |  |  | 0
 | 43 |  |  |  | 0
 | 44 |  |  |  | 0
 | 45 |  |  |  | 0
 | 46 |  |  |  | 0
 | 47 |  |  |  | 0
 | 48 |  |  |  | 0
 | 49 |  |  |  | 0
 | 50 |  |  |  | 0
 | 51 |  |  |  | 0
 | 52 |  |  |  | 0
 | 53 |  |  |  | 0
 | 54 |  |  |  | 0
 | 55 |  |  |  | 0
 | 56 |  |  |  | 0
 | 57 |  |  |  | 0
 | 58 |  |  |  | 0
 | 59
 | 60 |  |  |  | 0
 | 61
 | 62 |  |  |  | 0
 | 63 |  |  |  | 0
 | 64 |  |  |  | 0
 | 65 |  |  |  | 0
 | 66 |  |  |  | 0
 | 67 |  |  |  | 0
 | 68 |  |  |  | 0
 | 69 |  |  |  | 0
 | 70 |  |  |  | 0
 | 71 |  |  |  | 0
 | 72 |  |  |  | 0
 | 73 |  |  |  | 0
 | 74 |  |  |  | 0
 | 75 |  |  |  | 0
 | 76 |  |  |  | 0
 | 77 |  |  |  | 0
 | 78 |  |  |  | 0
 | 79 |  |  |  | 0
 | 80 |  |  |  | 0
 | 81 |  |  |  | 0
 | 82 |  |  |  | 0
 | 83 |  |  |  | 0
 | 84 |  |  |  | 0
 | 85 |  |  |  | 0
 | 86 |  |  |  | 0
 | 87 |  |  |  | 0
 | 88 |  |  |  | 0
 | 89 |  |  |  | 0
 | 90 |  |  |  | 0
 | 91 |  |  |  | 0
 | 92 |  |  |  | 0
 | 93 |  |  |  | 0
 | 94 |  |  |  | 0
 | 95 |  |  |  | 0
 | 96 |  |  |  | 0
 | 97 |  |  |  | 0
 | 98 |  |  |  | 0
 | 99 |  |  |  | 0
 | 100 |  |  |  | 0
 | 101 |  |  |  | 0
 | 102 |  |  |  | 0
 | 103 |  |  |  | 0
 | 104 |  |  |  | 0
 | 105 |  |  |  | 0
 | 106 |  |  |  | 0
 | 107 |  |  |  | 0
 | 108 |  |  |  | 0
 | 109 |  |  |  | 0
 | 110 |  |  |  | 0
 | 111 |  |  |  | 0
 | 112 |  |  |  | 0
 | 113 |  |  |  | 0
 | 114 |  |  |  | 0
 | 115 |  |  |  | 0
 | 116 |  |  |  | 0
 | 117 |  |  |  | 0
 | 118 |  |  |  | 0
 | 119 |  |  |  | 0
 | 120 |  |  |  | 0
 | 121 |  |  |  | 0
 | 122 |  |  |  | 0
 | 123 |  |  |  | 0
 | 124 |  |  |  | 0
 | 125 |  |  |  | 0
 | 126 |  |  |  | 0
 | 127 |  |  |  | 0
 | 128 |  |  |  | 0
 | 129 |  |  |  | 0
 | 130 |  |  |  | 0
 | 131 |  |  |  | 0
 | 132 |  |  |  | 0
 | 133 |  |  |  | 0
 | 134 |  |  |  | 0
 | 135 |  |  |  | 0
 | 136 |  |  |  | 0
 | 137 |  |  |  | 0
 | 138 |  |  |  | 0
 | 139 |  |  |  | 0
 | 140 |  |  |  | 0
 | 141 |  |  |  | 0
 | 142 |  |  |  | 0
 | 143 |  |  |  | 0
 | 144 |  |  |  | 0
 | 145 |  |  |  | 0
 | 146 |  |  |  | 0
 | 147 |  |  |  | 0
 | 148 |  |  |  | 0
 | 149 |  |  |  | 0
 | 150 |  |  |  | 0
 | 151 |  |  |  | 0
 | 152 |  |  |  | 0
 | 153 |  |  |  | 0
 | 154 |  |  |  | 0
 | 155 |  |  |  | 0
 | 156 |  |  |  | 0
 | 157 |  |  |  | 0
 | 158 |  |  |  | 0
 | 159 |  |  |  | 0
 | 160 |  |  |  | 0
 | 161 |  |  |  | 0
 | 162 |  |  |  | 0
 | 163 |  |  |  | 0
 | 164 |  |  |  | 0
 | 165 |  |  |  | 0
 | 166 |  |  |  | 0
 | 167 |  |  |  | 0
 | 168 |  |  |  | 0
 | 169 |  |  |  | 0
 | 170 |  |  |  | 0
 | 171 |  |  |  | 0
 | 172 |  |  |  | 0
 | 173 |  |  |  | 0
 | 174 |  |  |  | 0
 | 175 |  |  |  | 0
 | 176 |  |  |  | 0
 | 177 |  |  |  | 0
 | 178 |  |  |  | 0
 | 179 |  |  |  | 0
 | 180 |  |  |  | 0
 | 181 |  |  |  | 0
 | 182 |  |  |  | 0
 | 183 |  |  |  | 0
 | 184 |  |  |  | 0
 | 185 |  |  |  | 0
 | 186 |  |  |  | 0
 | 187 |  |  |  | 0
 | 188 |  |  |  | 0
 | 189 |  |  |  | 0
 | 190 |  |  |  | 0
 | 191 |  |  |  | 0
 | 192 |  |  |  | 0
 | 193 |  |  |  | 0
 | 194 |  |  |  | 0
 | 195 |  |  |  | 0
 | 196 |  |  |  | 0
 | 197 |  |  |  | 0
 | 198 |  |  |  | 0
 | 199 |  |  |  | 0
 | 200 |  |  |  | 0
 | 201 |  |  |  | 0
 | 202 |  |  |  | 0
 | 203 |  |  |  | 0
 | 204 |  |  |  | 0
 | 205 |  |  |  | 0
 | 206 |  |  |  | 0
 | 207 |  |  |  | 0
 | 208 |  |  |  | 0
 | 209 |  |  |  | 0
 | 210 |  |  |  | 0
 | 211 |  |  |  | 0
 | 212 |  |  |  | 0
 | 213 |  |  |  | 0
 | 214 |  |  |  | 0
 | 215 |  |  |  | 0
 | 216 |  |  |  | 0
 | 217 |  |  |  | 0
 | 218 |  |  |  | 0
 | 219 |  |  |  | 0
 | 220 |  |  |  | 0
 | 221 |  |  |  | 0
 | 222 |  |  |  | 0
 | 223 |  |  |  | 0
 | 224 |  |  |  | 0
 | 225 |  |  |  | 0
 | 226 |  |  |  | 0
 | 227 |  |  |  | 0
 | 228 |  |  |  | 0
 | 229 |  |  |  | 0
 | 230 |  |  |  | 0
 | 231 |  |  |  | 0
 | 232 |  |  |  | 0
 | 233 |  |  |  | 0
 | 234 |  |  |  | 0
 | 235 |  |  |  | 0
 | 236 |  |  |  | 0
 | 237 |  |  |  | 0
 | 238 |  |  |  | 0
 | 239 |  |  |  | 0
 | 240 |  |  |  | 0
 | 241 |  |  |  | 0
 | 242 |  |  |  | 0
 | 243 |  |  |  | 0
 | 244 |  |  |  | 0
 | 245 |  |  |  | 0
 | 246 |  |  |  | 0
 | 247 |  |  |  | 0
 | 248 |  |  |  | 0
 | 249 |  |  |  | 0
 | 250 |  |  |  | 0
 | 251 |  |  |  | 0
 | 252 |  |  |  | 0
 | 253 |  |  |  | 0
 | 254 |  |  |  | 0
 | 255 |  |  |  | 0
 | 256 |  |  |  | 0
 | 257 |  |  |  | 0
 | 258 |  |  |  | 0
 | 259 |  |  |  | 0
 | 260 |  |  |  | 0
 | 261 |  |  |  | 0
 | 262 |  |  |  | 0
 | 263 |  |  |  | 0
 | 264 |  |  |  | 0
 | 265 |  |  |  | 0
 | 266 |  |  |  | 0
 | 267 |  |  |  | 0
 | 268 |  |  |  | 0
 | 269 |  |  |  | 0
 | 270 |  |  |  | 0
 | 271 |  |  |  | 0
 | 272 |  |  |  | 0
 | 273 |  |  |  | 0
 | 274 |  |  |  | 0
 | 275 |  |  |  | 0
 | 276 |  |  |  | 0
 | 277 |  |  |  | 0
 | 278 |  |  |  | 0
 | 279 |  |  |  | 0
 | 280 |  |  |  | 0
 | 281 |  |  |  | 0
 | 282 |  |  |  | 0
 | 283 |  |  |  | 0
 | 284 |  |  |  | 0
 | 285 |  |  |  | 0
 | 286 |  |  |  | 0
 | 287 |  |  |  | 0
 | 288 |  |  |  | 0
 | 289 |  |  |  | 0
 | 290 |  |  |  | 0
 | 291 |  |  |  | 0
 | 292 |  |  |  | 0
 | 293 |  |  |  | 0
 | 294 |  |  |  | 0
 | 295 |  |  |  | 0
 | 296 |  |  |  | 0
 | 297 |  |  |  | 0
 | 298 |  |  |  | 0
 | 299 |  |  |  | 0
 | 300 |  |  |  | 0