Scribd Logo
Upload

Welcome to Scribd!

  • Excel File Automatic Computaion

    Uploaded by

    arnold Verga
    6 views5 pages
    This document summarizes the contributions, interest earned, penalties, and totals for various members of an organization. It shows a total contribution of $582,500 from members. The total interest earned was $50,120 and total penalties were $5,710. It then provides individualized information for each member.

    Original Description:

    Original Title

    EXCEL FILE AUTOMATIC COMPUTAION

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    This document summarizes the contributions, interest earned, penalties, and totals for various members of an organization. It shows a total contribution of $582,500 from members. The total interest earned was $50,120 and total penalties were $5,710. It then provides individualized information for each member.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    6 views5 pages

    Excel File Automatic Computaion

    Uploaded by

    arnold Verga
    This document summarizes the contributions, interest earned, penalties, and totals for various members of an organization. It shows a total contribution of $582,500 from members. The total interest earned was $50,120 and total penalties were $5,710. It then provides individualized information for each member.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 5

    TOTAL CONTRIBUTION OF ALL MEMBERS 582,500

    TOTAL INTEREST 50,120


    TOTAL PENALTIES 5710
    MEMBERS CONTRIBUTION PERCENTAGE INTEREST EARNED FROM TOTAL
    % PENALTIES
    APPLE 15,000 0.025751072961373 1290.64377682403 356.875 16,648
    EFREN 50,000 0.085836909871245 4302.14592274678 356.875 54659.1067596567
    GRACE 50,000 0.085836909871245 4302.14592274678 356.875 54659.1067596567
    ERSON 25,000 0.042918454935622 2151.07296137339 356.875 27507.9908798283
    JOVETTE 50,000 0.085836909871245 4302.14592274678 356.875 54659.1067596567
    MARRY-ANNE 50,000 0.085836909871245 4302.14592274678 356.875 54659.1067596567
    SALVACION 50,000 0.085836909871245 4302.14592274678 356.875 54659.1067596567
    MARK 25,000 0.042918454935622 2151.07296137339 356.875 27507.9908798283
    LYLA 25,000 0.042918454935622 2151.07296137339 356.875 27507.9908798283
    VANESA 25,000 0.042918454935622 2151.07296137339 356.875 27507.9908798283
    PAMELA 15,000 0.025751072961373 1290.64377682403 356.875 16647.544527897
    ALJON 15,000 0.025751072961373 1290.64377682403 356.875 16647.544527897
    HELBERT 12,500 0.021459227467811 1075.5364806867 356.875 13932.4329399142
    DANTE 50,000 0.085836909871245 4302.14592274678 356.875 54659.1067596567
    JOEL 50,000 0.085836909871245 4302.14592274678 356.875 54659.1067596567
    DONG 75,000 0.128755364806867 6453.21888412017 356.875 81810.222639485
    TOTAL 582500 1 50120 5710 638331
    PERCENTAGE

    MEMBERS CONTRIBUTION % INTEREST EARNED FROM TOTAL


    APPLE 15,000 0.025751073 1290.643777 356.875 16,648
    PERCENTAGE
    MEMBERS CONTRIBUTION % INTEREST EARNED FROM TOTAL

    EFREN 50,000 0.08583691 4302.145923 356.875 54,659

    Loan: 20,000x5% INTEREST = 21,000


    TOTAL = 33,659

    PERCENTAGE
    MEMBERS CONTRIBUTION % INTEREST EARNED FROM TOTAL
    EFREN 50,000 0.08583691 4302.145923 356.875 54,659

    Loan: 20,000x10% INTEREST = 22,000


    TOTAL = 32,659

    PERCENTAGE
    MEMBERS CONTRIBUTION % INTEREST EARNED FROM TOTAL
    ERSON 25,000 0.042918455 2,151.07 356.875 27,508
    PERCENTAGE
    MEMBERS CONTRIBUTION % INTEREST EARNED FROM TOTAL
    JOVETTE 50,000 0.08583691 4302.145923 356.875 54,659
    PERCENTAGE
    MEMBERS CONTRIBUTION % INTEREST EARNED FROM TOTAL
    JOVETTE 50,000 0.08583691 4302.145923 - 2% 356.875 54,659
    86.04
    TOTAL 54,572.96
    PERCENTAGE
    MEMBERS CONTRIBUTION % INTEREST EARNED FROM TOTAL
    MARRY-ANNE 50,000 0.08583691 4302.145923 356.875 54,659
    PERCENTAGE
    MEMBERS CONTRIBUTION % INTEREST EARNED FROM TOTAL
    SALVACION 50,000 0.08583691 4302.145923 356.875 54,659
    PERCENTAGE
    MEMBERS CONTRIBUTION % INTEREST EARNED FROM TOTAL
    MARK 25,000 0.042918455 2151.072961 356.875 27,508
    Loan: 10,500
    5,500
    TOTAL = 11,508

    PERCENTAGE
    MEMBERS CONTRIBUTION % INTEREST EARNED FROM TOTAL
    LYLA 25,000 0.042918455 2151.072961 356.875 27,508
    PERCENTAGE
    MEMBERS CONTRIBUTION % INTEREST EARNED FROM TOTAL
    VANESA 25,000 0.042918455 2151.072961 356.875 27,508
    PERCENTAGE
    MEMBERS CONTRIBUTION % INTEREST EARNED FROM TOTAL
    PAMELA 15,000 0.025751073 1290.643777 356.875 16,648

    PERCENTAGE
    MEMBERS CONTRIBUTION INTEREST EARNED FROM TOTAL
    MEMBERS CONTRIBUTION % INTEREST EARNED FROM TOTAL
    ALJON 15,000 0.025751073 1290.643777 356.875 16,648

    LOANS: JOANA 2,600


    ALJON 14375

    SUB TOTAL -327

    GUARANTOR 2% 510
    INCENTIVES

    TOTAL 183
    MEMBERS CONTRIBUTION PERCENTAGE INTEREST EARNED FROM TOTAL
    %
    HELBERT 12,500 0.021459227 1075.53648 356.875 13,932
    PERCENTAGE
    MEMBERS CONTRIBUTION % INTEREST EARNED FROM TOTAL
    DANTE 50,000 0.08583691 4302.145923 356.875 54,659
    GUARANTOR 2%
    INCENTIVES 220
    SUB TOTAL 54,879
    LOANS: DANTE C. 12,500
    DANTE C. 27,500
    FELIX SINALAN 22,500
    MARY JANE S. 9,100
    TOTAL : 71,600
    71,600 - 54879 = 16721
    CHANGE 7,340
    TOTAL .-9,340

    You might also like