You are on page 1of 2

12 MONTHS

Client Name ERWIN JOHN DAWAL


Loan Amount 100,000.00 28,080.00 128,080.00
No. of payment 13 4,926.15 98,523.08
98,523.08 64,040.00
Total Payments 98,540.00 0.01898575 533.12
0.276613 27,661.30
Amount to be Collected to reach 70% loan payment 16.92 28,194.42

ACTUAL PAYMENT
34,483.08 34,500.00

BALANCE 28,194.42 28,177.50

Page 1
6 MONTHS

Client Name ERWIN JOHN DAWAL


Loan Amount 30,000.00 4,194.00 34,194.00
No. of payment 8 2,630.31 26,303.08
Pondo account 0 26,303.08 21,042.46
Total Payments 28,261.17 0.034848355 146.15
0.2532256 7,596.77
Amount to be Collected to reach 70% loan payment 1,958.09 7,742.92

ACTUAL PAYMENT
5,260.62 7,218.71

BALANCE 7,742.92 5,784.83

Page 2

You might also like