A member due to society is Rs.16596.65 In Jun 11. In Jun 11 end, he pays 20000, monthly maintenance bills is 500.00, need solution which will give principal amt, total interest arrear, current bill amount, current bill interest(interest is calculated on the previous month principal+interest and balance payment column, in this case it is minus so balance should be in minus figure, below calculation is wrong, need same columns, can you help in correct excels forumals in each column below?
Month Op Principal Int. Arrears Cur Bill Cur.Interest Payment Total due
Apr.11 13,524.00 - 774.00 236.67 - 14,534.67
May.11 14,298.00 236.67 774.00 250.22 - 15,558.89
Jun.11 15,072.00 486.89 774.00 263.76 20,000.00 (3,403.36)
Jul.11 (4,154.00) 750.65 774.00 (72.70) - (2,702.05)
Aug.11 (3,380.00) 677.95 774.00 (59.15) - (1,987.20)
Sep.11 (2,606.00) 618.80 774.00 (45.61) - (1,258.81)