ASSIGNMEMT 12 Tharushi Ovindi.xlsx

	A	B	C	D	E	F
1	Payment Number	Beginning Balance	Payment	Principal Payment	Interest Payment	Ending Balance
2	1	Rs.200,000.00	Rs.9,217.83	Rs.7,542.83	Rs.1,675.00	Rs.192,457.17
3	2	Rs.192,457.17	Rs.9,217.83	Rs.7,605.97	Rs.1,611.86	Rs.184,851.20
4	3	Rs.184,851.20	Rs.9,217.83	Rs.7,669.93	Rs.1,547.90	Rs.177,181.27
5	4	Rs.177,181.27	Rs.9,217.83	Rs.7,734.72	Rs.1,483.11	Rs.169,446.55
6	5	Rs.169,446.55	Rs.9,217.83	Rs.7,800.34	Rs.1,417.49	Rs.161,646.21
7	6	Rs.161,646.21	Rs.9,217.83	Rs.7,866.80	Rs.1,351.03	Rs.153,779.41
8	7	Rs.153,779.41	Rs.9,217.83	Rs.7,934.10	Rs.1,283.73	Rs.145,845.31
9	8	Rs.145,845.31	Rs.9,217.83	Rs.8,002.23	Rs.1,215.60	Rs.137,843.08
10	9	Rs.137,843.08	Rs.9,217.83	Rs.8,071.21	Rs.1,146.62	Rs.129,771.87
11	10	Rs.129,771.87	Rs.9,217.83	Rs.8,141.04	Rs.1,076.79	Rs.121,630.83
12	11	Rs.121,630.83	Rs.9,217.83	Rs.8,211.73	Rs.1,006.10	Rs.113,419.10
13	12	Rs.113,419.10	Rs.9,217.83	Rs.8,283.29	Rs.934.54	Rs.105,135.81
14	13	Rs.105,135.81	Rs.9,217.83	Rs.8,355.73	Rs.862.10	Rs.96,780.08
15	14	Rs.96,780.08	Rs.9,217.83	Rs.8,429.06	Rs.788.77	Rs.88,351.02
16	15	Rs.88,351.02	Rs.9,217.83	Rs.8,503.29	Rs.714.54	Rs.79,847.73
17	16	Rs.79,847.73	Rs.9,217.83	Rs.8,578.43	Rs.639.40	Rs.71,269.30
18	17	Rs.71,269.30	Rs.9,217.83	Rs.8,654.49	Rs.563.34	Rs.62,614.81
19	18	Rs.62,614.81	Rs.9,217.83	Rs.8,731.48	Rs.486.35	Rs.53,883.33
20	19	Rs.53,883.33	Rs.9,217.83	Rs.8,809.40	Rs.408.43	Rs.45,073.93
21	20	Rs.45,073.93	Rs.9,217.83	Rs.8,888.26	Rs.329.57	Rs.36,185.67
22	21	Rs.36,185.67	Rs.9,217.83	Rs.8,968.06	Rs.249.77	Rs.27,217.61
23	22	Rs.27,217.61	Rs.9,217.83	Rs.9,048.81	Rs.169.02	Rs.18,168.80
24	23	Rs.18,168.80	Rs.9,217.83	Rs.9,130.53	Rs.87.30	Rs.9,038.27
25	24	Rs.9,038.27	Rs.9,217.83	Rs.9,217.83	Rs.0.00	Rs.0.00
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100