Expand Leasing Table

I have a leasing schedule (see attached) and I trying to create a payment schedule based on the table that you see in the attached.

To summarise what I am trying to do you can see on line 2 there is an asset which we commenced leasing on 2/4/11 on a 60 month term and we now have 8 repayments left. What I would like to see based on this is an expanded payment schedule showing that in Sep, Oct, Nov, etc we have $1500 (approx) to pay and then this would also obviously occur for allow assets.

So for e.g..
Sep-15      Oct-15      Nov-15      Dec-15      Jan-16      Feb-16      Mar-16      Apr-16      May-16      Jun-16
Isuzu Truck YGL 160 - Tasmania      1,523      1,523      1,523      1,523      1,523      1,523      1,523      1,523            
Isuzu Truck YGL 161 - Victoria      1,523      1,523      1,523      1,523      1,523      1,523      1,523      1,523            
Isuzu Truck YGL 173 - Queensland      1,528      1,528      1,528      1,528      1,528      1,528      1,528      1,528            
Hyster Forklift 3144J - Queensland      2,043      2,043      2,043      2,043      2,043      2,043      2,043      2,043      2,043      
Hyster Forklift 3107H - Tasmania      2,043      2,043      2,043      2,043      2,043      2,043      2,043      2,043      2,043      
Hyster Forklift 3104H- Victoria      2,043      2,043      2,043      2,043      2,043      2,043      2,043      2,043      2,043      
Isuzu Truck YBX917 - Victoria      1,335      1,335      1,335      1,335      1,335      1,335      1,335      1,335      1,335      1,335

So as an asset was paid off obviously it would disappear from that months required payments.

I want this payment schedule to be generated ‘semi-automatically’ based on the table so as we add assets we can easily update our payment schedule.

Thanks a lot.
HP-Contract-summary---Recycal.xlsx
recycleausAsked:
Who is Participating?

[Product update] Infrastructure Analysis Tool is now available with Business Accounts.Learn More

x
I wear a lot of hats...

"The solutions and answers provided on Experts Exchange have been extremely helpful to me over the last few years. I wear a lot of hats - Developer, Database Administrator, Help Desk, etc., so I know a lot of things but not a lot about one thing. Experts Exchange gives me answers from people who do know a lot about one thing, in a easy to use platform." -Todd S.

Katie PierceCommented:
Try creating a column with each of the months you want (say, in column Q) in Date format, then this formula in the next column: =SUMIFS(F$2:F$68,M$2:M$68,">Q2").  Drag down for all the rows of monthly dates.  This should sum all the monthly payments for leases that have not hit their termination date yet.
recycleausAuthor Commented:
Sorry Katie, didnt follow that exactly... can I ask that you put it in the actual excel document and attach it? Thanks
Katie PierceCommented:
Shoot, for some reason it wouldn't accept that formula.  Apologies, I should have tested it out.  Instead I just rigged up a payment plan by month to the right of your data, Months on top.  It's not as sophisticated as I wanted, but it works.
Copy-of-HP-Contract-summary---Recycal.xl

Experts Exchange Solution brought to you by

Your issues matter to us.

Facing a tech roadblock? Get the help and guidance you need from experienced professionals who care. Ask your question anytime, anywhere, with no hassle.

Start your 7-day free trial
recycleausAuthor Commented:
Thanks, that was pretty much what I was looking for so no complaints here :)
It's more than this solution.Get answers and train to solve all your tech problems - anytime, anywhere.Try it for free Edge Out The Competitionfor your dream job with proven skills and certifications.Get started today Stand Outas the employee with proven skills.Start learning today for free Move Your Career Forwardwith certification training in the latest technologies.Start your trial today
Microsoft Excel

From novice to tech pro — start learning today.