A different approach in the attached.
Your Servicing sheet untouched except for a disconnection to the source data which I don't have.
A new sheet (Sheet2) with a pivot table at cell H1, whose data is almost exactly the same as your Servicing sheet data.
If you alter the data in table at cell A1 and that in the table at cell D1, then go to the pivot and refresh it, it should alter as per your scenario.
There's anothe pivot table in Sheet3 which is a less cluttered look showing costs in each month they're produced.
If this is of interest we can refine it.
Bookmarks