Amount Due Calculator

Embed Size (px)

DESCRIPTION

Amount Due Calculator

Citation preview

Sheet1PN-NO106-15053-15074-15089-15073-15090-15Prin30,000.0015,000.0015,000.0020,000.0040,000.0020,000.00Int3,600.001,800.001,800.002,400.004,800.001,800.00No of Insta82.0016.0082.0016.0016.0082.00O.BalancePrin26,400.003,862.509,524.0013,750.0027,700.0015,070.00Int3,200.00337.70834.001,650.002,200.001,130.00

No of due amor1714467935Penalty Rate4.00%4.00%4.00%4.00%4.00%4.00%4.00%4.00%4.00%4.00%4.00%AmortizationPrin365.85937.50182.931,250.002,500.00243.900.00.00.00.00.0Int43.90112.5021.95150.00300.0021.950.00.00.00.00.0Should be Total PayPrin6,219.4513,125.008,414.788,750.0022,500.008,536.500.00.00.00.00.0Int746.301,575.001,009.701,050.002,700.00768.250.00.00.00.00.0Should be BalancePrin23,780.551,875.006,585.2211,250.0017,500.0011,463.500.00.00.00.00.0Int2,853.70225.00790.301,350.002,100.001,031.750.00.00.00.00.0DelayPrin2,619.451,987.502,938.782,500.0010,200.003,606.500.00.00.00.00.0Int346.30112.7043.70300.00100.0098.250.00.00.00.00.0

Penalty118.6384.01119.30112.00412.00148.190.00.00.00.00.0Total3,084.382,184.213,101.782,912.0010,712.003,852.940.00.00.00.00.0

Sheet2

Sheet3