0 5299

Name Pay HRA HRA 5300 6699

Hari 12000 1400 1400 6700 8189
Basheer 23000 3000 3000 8190 9299
Raman 7200 680 680 9300 10599
Devi 10000 1000 1000 10600 11899
Gunal 17000 2000 2000 11900 13769
Varun 5200 500 500 13770 14509
Hari 12000 1400 1400 14510 15999
Basheer 6000 560 560 16000 17299
Raman 26000 3200 3200 17300 19529
Devi 11100 1200 1200 19530 20089
Gunal 7000 680 680 20090 21019
Varun 18200 2200 2200 21020 21579
Hari 12000 1400 1400 21580 22139
Basheer 21800 2900 2900 22140 24999
Raman 8700 800 800 25000
Devi 13900 1600 1600
Gunal 21000 2600 2600 0 5300 6700 8190
Varun 5200 500 500 5299 6699 8189 9299
Hari 12000 1400 1400 500 560 680 800
Basheer 6000 560 560
Raman 20000 2400 2400
Devi 10000 1000 1000
Gunal 21500 2800 2800
Varun 15200 1800
 500
560
680
800
1000
1200
1400
1600
1800
2000
2200
2400
2600
2800
2900
3000
3200

9300 10600 11900 13770 14510 16000 17300 19530 20090 21020
10599 11899 13769 14509 15999 17299 19529 20089 21019 21579
1000 1200 1400 1600 1800 2000 2200 2400 2600 2800
21580 22140 25000
22139 24999
2900 3000 3200
EOMONTH

2/1/2019

What Does It Do?

This function will show the last day of the month which is a specified number of months
before or after a given date.

Syntax
=EOMONTH(StartDate,Months)

Formatting
The EOMONTH function is used to return the serial number value for the last day of any particular month, past, present, or fut
To format the date value use the Format,Cells,Number,Date command.

12/1/1965 ### 30-Nov-23

5/18/1960 ###

DATE(YEAR,MONTH,DAY) 5/18/1960
DAY(DATE CELL) 18
MONTH(DATE CELL) 5
YEAR(DATE CELL) 1960

EOMONTH(START DATE, END DATE) 22067 ###

(Nos.) (FORMAT)

WORKDAYS
1/1/2019 1/30/2019

WORKDAYS ###

NETWORKDAYS
NETWORKDAYS 18

NOW() 2/1/2019 9:54

EDATE 7/18/1960

DOB FALLS ON 1 ST DAY OF MONTH

1/29/1989 53723
1/1/1989 53692

DATEDIF
9/8/2010 1/31/2019
DATEDIF(B56,C56,"Y"/"YM"/"MD") 8 4

CALCULATION PERIOD 8 YEARS 4 MONTHS 23 DAYS

DATEDIF(B56,C56,"Y")& "YEARS"&DATEDIF(B56,C56,"YM")&"MONTHS"&DATEDIF(B56,C56,"M
 StartDate Plus Months
5-Jan-98 2
5-Jan-98 2
16-Nov-56 696

f months

onth, past, present, or future.

DOB
5/1/1960
TODAY
NOW

DATE OF RETIREMENT
43251 ###

HOLIDAYS
1/14/2019
1/15/2019
1/16/2019
1/17/2019
 1/31/2047
###

23

ATEDIF(B56,C56,"MD")&"DAYS"
 End Of Month
35885 =EOMONTH(F5,G5)
31-Mar-98 =EOMONTH(F6,G6)
Sunday, November 30, 2014 =EOMONTH(F7,G7)
Sunday, November 30, 2014

2/1/2019
01/February/2019
flat cost -5000000
int.rate 9.50%
term 180
EMI Rs.52,211.23
total Rs.9,398,022.15

AMARTISATION TABLE
INS.NO INTEREST PRINCIPLE TOTAL BALANCE
1 Rs.39,583.33 Rs.12,627.90 Rs.52,211.23 Rs.4,987,372.10
2 Rs.39,483.36 Rs.12,727.87 Rs.52,211.23 Rs.4,974,644.23
3 Rs.39,382.60 Rs.12,828.63 Rs.52,211.23 Rs.4,961,815.59
4 Rs.39,281.04 Rs.12,930.19 Rs.52,211.23 Rs.4,948,885.40
5 Rs.39,178.68 Rs.13,032.56 Rs.52,211.23 Rs.4,935,852.84
6 Rs.39,075.50 Rs.13,135.73 Rs.52,211.23 Rs.4,922,717.11
7 Rs.38,971.51 Rs.13,239.72 Rs.52,211.23 Rs.4,909,477.39
8 Rs.38,866.70 Rs.13,344.54 Rs.52,211.23 Rs.4,896,132.85
9 Rs.38,761.05 Rs.13,450.18 Rs.52,211.23 Rs.4,882,682.66
10 Rs.38,654.57 Rs.13,556.66 Rs.52,211.23 Rs.4,869,126.00
11 Rs.38,547.25 Rs.13,663.99 Rs.52,211.23 Rs.4,855,462.01
12 Rs.38,439.07 Rs.13,772.16 Rs.52,211.23 Rs.4,841,689.86
13 Rs.38,330.04 Rs.13,881.19 Rs.52,211.23 Rs.4,827,808.67
14 Rs.38,220.15 Rs.13,991.08 Rs.52,211.23 Rs.4,813,817.58
15 Rs.38,109.39 Rs.14,101.84 Rs.52,211.23 Rs.4,799,715.74
16 Rs.37,997.75 Rs.14,213.48 Rs.52,211.23 Rs.4,785,502.25
17 Rs.37,885.23 Rs.14,326.01 Rs.52,211.23 Rs.4,771,176.25
18 Rs.37,771.81 Rs.14,439.42 Rs.52,211.23 Rs.4,756,736.82
19 Rs.37,657.50 Rs.14,553.73 Rs.52,211.23 Rs.4,742,183.09
20 Rs.37,542.28 Rs.14,668.95 Rs.52,211.23 Rs.4,727,514.14
21 Rs.37,426.15 Rs.14,785.08 Rs.52,211.23 Rs.4,712,729.06
22 Rs.37,309.11 Rs.14,902.13 Rs.52,211.23 Rs.4,697,826.93
23 Rs.37,191.13 Rs.15,020.10 Rs.52,211.23 Rs.4,682,806.82
24 Rs.37,072.22 Rs.15,139.01 Rs.52,211.23 Rs.4,667,667.81
25 Rs.36,952.37 Rs.15,258.86 Rs.52,211.23 Rs.4,652,408.95
26 Rs.36,831.57 Rs.15,379.66 Rs.52,211.23 Rs.4,637,029.28
27 Rs.36,709.82 Rs.15,501.42 Rs.52,211.23 Rs.4,621,527.86
28 Rs.36,587.10 Rs.15,624.14 Rs.52,211.23 Rs.4,605,903.73
29 Rs.36,463.40 Rs.15,747.83 Rs.52,211.23 Rs.4,590,155.90
30 Rs.36,338.73 Rs.15,872.50 Rs.52,211.23 Rs.4,574,283.40
31 Rs.36,213.08 Rs.15,998.16 Rs.52,211.23 Rs.4,558,285.24
32 Rs.36,086.42 Rs.16,124.81 Rs.52,211.23 Rs.4,542,160.43
33 Rs.35,958.77 Rs.16,252.46 Rs.52,211.23 Rs.4,525,907.97
34 Rs.35,830.10 Rs.16,381.13 Rs.52,211.23 Rs.4,509,526.84
35 Rs.35,700.42 Rs.16,510.81 Rs.52,211.23 Rs.4,493,016.02
36 Rs.35,569.71 Rs.16,641.52 Rs.52,211.23 Rs.4,476,374.50
37 Rs.35,437.96 Rs.16,773.27 Rs.52,211.23 Rs.4,459,601.23
38 Rs.35,305.18 Rs.16,906.06 Rs.52,211.23 Rs.4,442,695.17
39 Rs.35,171.34 Rs.17,039.90 Rs.52,211.23 Rs.4,425,655.27
40 Rs.35,036.44 Rs.17,174.80 Rs.52,211.23 Rs.4,408,480.48
41 Rs.34,900.47 Rs.17,310.76 Rs.52,211.23 Rs.4,391,169.71
42 Rs.34,763.43 Rs.17,447.81 Rs.52,211.23 Rs.4,373,721.91
43 Rs.34,625.30 Rs.17,585.94 Rs.52,211.23 Rs.4,356,135.97
44 Rs.34,486.08 Rs.17,725.16 Rs.52,211.23 Rs.4,338,410.81
45 Rs.34,345.75 Rs.17,865.48 Rs.52,211.23 Rs.4,320,545.33
46 Rs.34,204.32 Rs.18,006.92 Rs.52,211.23 Rs.4,302,538.41
47 Rs.34,061.76 Rs.18,149.47 Rs.52,211.23 Rs.4,284,388.94
48 Rs.33,918.08 Rs.18,293.16 Rs.52,211.23 Rs.4,266,095.79
49 Rs.33,773.26 Rs.18,437.98 Rs.52,211.23 Rs.4,247,657.81
50 Rs.33,627.29 Rs.18,583.94 Rs.52,211.23 Rs.4,229,073.87
51 Rs.33,480.17 Rs.18,731.07 Rs.52,211.23 Rs.4,210,342.80
52 Rs.33,331.88 Rs.18,879.35 Rs.52,211.23 Rs.4,191,463.45
53 Rs.33,182.42 Rs.19,028.82 Rs.52,211.23 Rs.4,172,434.63
54 Rs.33,031.77 Rs.19,179.46 Rs.52,211.23 Rs.4,153,255.17
55 Rs.32,879.94 Rs.19,331.30 Rs.52,211.23 Rs.4,133,923.88
56 Rs.32,726.90 Rs.19,484.34 Rs.52,211.23 Rs.4,114,439.54
57 Rs.32,572.65 Rs.19,638.59 Rs.52,211.23 Rs.4,094,800.95
58 Rs.32,417.17 Rs.19,794.06 Rs.52,211.23 Rs.4,075,006.89
59 Rs.32,260.47 Rs.19,950.76 Rs.52,211.23 Rs.4,055,056.13
60 Rs.32,102.53 Rs.20,108.71 Rs.52,211.23 Rs.4,034,947.42
61 Rs.31,943.33 Rs.20,267.90 Rs.52,211.23 Rs.4,014,679.52
62 Rs.31,782.88 Rs.20,428.35 Rs.52,211.23 Rs.3,994,251.17
63 Rs.31,621.16 Rs.20,590.08 Rs.52,211.23 Rs.3,973,661.09
64 Rs.31,458.15 Rs.20,753.08 Rs.52,211.23 Rs.3,952,908.01
65 Rs.31,293.86 Rs.20,917.38 Rs.52,211.23 Rs.3,931,990.63
66 Rs.31,128.26 Rs.21,082.98 Rs.52,211.23 Rs.3,910,907.65
67 Rs.30,961.35 Rs.21,249.88 Rs.52,211.23 Rs.3,889,657.77
68 Rs.30,793.12 Rs.21,418.11 Rs.52,211.23 Rs.3,868,239.66
69 Rs.30,623.56 Rs.21,587.67 Rs.52,211.23 Rs.3,846,651.99
70 Rs.30,452.66 Rs.21,758.57 Rs.52,211.23 Rs.3,824,893.42
71 Rs.30,280.41 Rs.21,930.83 Rs.52,211.23 Rs.3,802,962.59
72 Rs.30,106.79 Rs.22,104.45 Rs.52,211.23 Rs.3,780,858.14
73 Rs.29,931.79 Rs.22,279.44 Rs.52,211.23 Rs.3,758,578.70
74 Rs.29,755.41 Rs.22,455.82 Rs.52,211.23 Rs.3,736,122.88
75 Rs.29,577.64 Rs.22,633.59 Rs.52,211.23 Rs.3,713,489.29
76 Rs.29,398.46 Rs.22,812.78 Rs.52,211.23 Rs.3,690,676.51
77 Rs.29,217.86 Rs.22,993.38 Rs.52,211.23 Rs.3,667,683.13
78 Rs.29,035.82 Rs.23,175.41 Rs.52,211.23 Rs.3,644,507.72
79 Rs.28,852.35 Rs.23,358.88 Rs.52,211.23 Rs.3,621,148.84
80 Rs.28,667.43 Rs.23,543.81 Rs.52,211.23 Rs.3,597,605.03
81 Rs.28,481.04 Rs.23,730.19 Rs.52,211.23 Rs.3,573,874.84
82 Rs.28,293.18 Rs.23,918.06 Rs.52,211.23 Rs.3,549,956.78
83 Rs.28,103.82 Rs.24,107.41 Rs.52,211.23 Rs.3,525,849.37
84 Rs.27,912.97 Rs.24,298.26 Rs.52,211.23 Rs.3,501,551.11
85 Rs.27,720.61 Rs.24,490.62 Rs.52,211.23 Rs.3,477,060.49
86 Rs.27,526.73 Rs.24,684.51 Rs.52,211.23 Rs.3,452,375.99
 87 Rs.27,331.31 Rs.24,879.92 Rs.52,211.23 Rs.3,427,496.06
88 Rs.27,134.34 Rs.25,076.89 Rs.52,211.23 Rs.3,402,419.17
89 Rs.26,935.82 Rs.25,275.42 Rs.52,211.23 Rs.3,377,143.76
90 Rs.26,735.72 Rs.25,475.51 Rs.52,211.23 Rs.3,351,668.24
91 Rs.26,534.04 Rs.25,677.19 Rs.52,211.23 Rs.3,325,991.05
92 Rs.26,330.76 Rs.25,880.47 Rs.52,211.23 Rs.3,300,110.58
93 Rs.26,125.88 Rs.26,085.36 Rs.52,211.23 Rs.3,274,025.22
94 Rs.25,919.37 Rs.26,291.87 Rs.52,211.23 Rs.3,247,733.35
95 Rs.25,711.22 Rs.26,500.01 Rs.52,211.23 Rs.3,221,233.34
96 Rs.25,501.43 Rs.26,709.80 Rs.52,211.23 Rs.3,194,523.54
97 Rs.25,289.98 Rs.26,921.26 Rs.52,211.23 Rs.3,167,602.28
98 Rs.25,076.85 Rs.27,134.38 Rs.52,211.23 Rs.3,140,467.90
99 Rs.24,862.04 Rs.27,349.20 Rs.52,211.23 Rs.3,113,118.70
100 Rs.24,645.52 Rs.27,565.71 Rs.52,211.23 Rs.3,085,552.99
101 Rs.24,427.29 Rs.27,783.94 Rs.52,211.23 Rs.3,057,769.05
102 Rs.24,207.34 Rs.28,003.90 Rs.52,211.23 Rs.3,029,765.15
103 Rs.23,985.64 Rs.28,225.59 Rs.52,211.23 Rs.3,001,539.56
104 Rs.23,762.19 Rs.28,449.05 Rs.52,211.23 Rs.2,973,090.51
105 Rs.23,536.97 Rs.28,674.27 Rs.52,211.23 Rs.2,944,416.25
106 Rs.23,309.96 Rs.28,901.27 Rs.52,211.23 Rs.2,915,514.97
107 Rs.23,081.16 Rs.29,130.07 Rs.52,211.23 Rs.2,886,384.90
108 Rs.22,850.55 Rs.29,360.69 Rs.52,211.23 Rs.2,857,024.21
109 Rs.22,618.11 Rs.29,593.13 Rs.52,211.23 Rs.2,827,431.09
110 Rs.22,383.83 Rs.29,827.40 Rs.52,211.23 Rs.2,797,603.68
111 Rs.22,147.70 Rs.30,063.54 Rs.52,211.23 Rs.2,767,540.14
112 Rs.21,909.69 Rs.30,301.54 Rs.52,211.23 Rs.2,737,238.60
113 Rs.21,669.81 Rs.30,541.43 Rs.52,211.23 Rs.2,706,697.17
114 Rs.21,428.02 Rs.30,783.21 Rs.52,211.23 Rs.2,675,913.96
115 Rs.21,184.32 Rs.31,026.92 Rs.52,211.23 Rs.2,644,887.04
116 Rs.20,938.69 Rs.31,272.55 Rs.52,211.23 Rs.2,613,614.50
117 Rs.20,691.11 Rs.31,520.12 Rs.52,211.23 Rs.2,582,094.38
118 Rs.20,441.58 Rs.31,769.65 Rs.52,211.23 Rs.2,550,324.73
119 Rs.20,190.07 Rs.32,021.16 Rs.52,211.23 Rs.2,518,303.56
120 Rs.19,936.57 Rs.32,274.66 Rs.52,211.23 Rs.2,486,028.90
121 Rs.19,681.06 Rs.32,530.17 Rs.52,211.23 Rs.2,453,498.73
122 Rs.19,423.53 Rs.32,787.70 Rs.52,211.23 Rs.2,420,711.02
123 Rs.19,163.96 Rs.33,047.27 Rs.52,211.23 Rs.2,387,663.75
124 Rs.18,902.34 Rs.33,308.90 Rs.52,211.23 Rs.2,354,354.86
125 Rs.18,638.64 Rs.33,572.59 Rs.52,211.23 Rs.2,320,782.26
126 Rs.18,372.86 Rs.33,838.37 Rs.52,211.23 Rs.2,286,943.89
127 Rs.18,104.97 Rs.34,106.26 Rs.52,211.23 Rs.2,252,837.63
128 Rs.17,834.96 Rs.34,376.27 Rs.52,211.23 Rs.2,218,461.36
129 Rs.17,562.82 Rs.34,648.42 Rs.52,211.23 Rs.2,183,812.94
130 Rs.17,288.52 Rs.34,922.72 Rs.52,211.23 Rs.2,148,890.23
131 Rs.17,012.05 Rs.35,199.19 Rs.52,211.23 Rs.2,113,691.04
132 Rs.16,733.39 Rs.35,477.85 Rs.52,211.23 Rs.2,078,213.20
133 Rs.16,452.52 Rs.35,758.71 Rs.52,211.23 Rs.2,042,454.48
134 Rs.16,169.43 Rs.36,041.80 Rs.52,211.23 Rs.2,006,412.68
135 Rs.15,884.10 Rs.36,327.13 Rs.52,211.23 Rs.1,970,085.55
136 Rs.15,596.51 Rs.36,614.72 Rs.52,211.23 Rs.1,933,470.82
137 Rs.15,306.64 Rs.36,904.59 Rs.52,211.23 Rs.1,896,566.23
138 Rs.15,014.48 Rs.37,196.75 Rs.52,211.23 Rs.1,859,369.48
139 Rs.14,720.01 Rs.37,491.23 Rs.52,211.23 Rs.1,821,878.26
140 Rs.14,423.20 Rs.37,788.03 Rs.52,211.23 Rs.1,784,090.22
141 Rs.14,124.05 Rs.38,087.19 Rs.52,211.23 Rs.1,746,003.04
142 Rs.13,822.52 Rs.38,388.71 Rs.52,211.23 Rs.1,707,614.33
143 Rs.13,518.61 Rs.38,692.62 Rs.52,211.23 Rs.1,668,921.71
144 Rs.13,212.30 Rs.38,998.94 Rs.52,211.23 Rs.1,629,922.77
145 Rs.12,903.56 Rs.39,307.68 Rs.52,211.23 Rs.1,590,615.09
146 Rs.12,592.37 Rs.39,618.86 Rs.52,211.23 Rs.1,550,996.23
147 Rs.12,278.72 Rs.39,932.51 Rs.52,211.23 Rs.1,511,063.71
148 Rs.11,962.59 Rs.40,248.65 Rs.52,211.23 Rs.1,470,815.07
149 Rs.11,643.95 Rs.40,567.28 Rs.52,211.23 Rs.1,430,247.78
150 Rs.11,322.79 Rs.40,888.44 Rs.52,211.23 Rs.1,389,359.34
151 Rs.10,999.09 Rs.41,212.14 Rs.52,211.23 Rs.1,348,147.20
152 Rs.10,672.83 Rs.41,538.40 Rs.52,211.23 Rs.1,306,608.80
153 Rs.10,343.99 Rs.41,867.25 Rs.52,211.23 Rs.1,264,741.56
154 Rs.10,012.54 Rs.42,198.70 Rs.52,211.23 Rs.1,222,542.86
155 Rs.9,678.46 Rs.42,532.77 Rs.52,211.23 Rs.1,180,010.09
156 Rs.9,341.75 Rs.42,869.49 Rs.52,211.23 Rs.1,137,140.60
157 Rs.9,002.36 Rs.43,208.87 Rs.52,211.23 Rs.1,093,931.73
158 Rs.8,660.29 Rs.43,550.94 Rs.52,211.23 Rs.1,050,380.79
159 Rs.8,315.51 Rs.43,895.72 Rs.52,211.23 Rs.1,006,485.07
160 Rs.7,968.01 Rs.44,243.23 Rs.52,211.23 Rs.962,241.84
Rs.4,316,039.30 Rs.4,037,758.16 Rs.8,353,797.46
PRINCIPAL -10000
RATE OF INTEREST 5YEARS 10YEARS 15 YEARS
5% ₹ -188.71 ₹ 106.07 ₹ -79.08
8.50% ₹ -205.17 ₹ 123.99 ₹ -98.47
12% ₹ -222.44 ₹ 143.47 ₹ -120.02
 DEPARTMENT OF ECONOMICS AND STATISTICS, CHENNAI - 600 006
HOUSE BUILDING ADVANCE
RECOVERY DETAILS

NAME: DESIGNTATION:

MONTH & YEAR AMOUNT DRAWN OUTSTANDING LOAN

INTEREST INTEREST INTEREST INTEREST

@ 5% @ 6.5% @ 8.5% @ 9.5%
(RS.) (RS.) (RS.) (RS.)

Mar-04 EC on 31-03-04 of Rs.2,63,500/- 50000 100000 113500 0

Apr-04 50000 100000 113500 0
May-04 50000 100000 113500 0
Jun-04 50000 100000 113500 0
Jul-04 50000 100000 113500 0
Aug-04 EC on 06-08-04 of Rs 2,63,500/- 50000 100000 350000 27000
Sep-04 50000 100000 350000 27000
Oct-04 50000 100000 350000 27000
Nov-04 Recovery of Rs.2930/- Starts 50000 100000 350000 24070
Dec-04 50000 100000 350000 21140
Jan-05 50000 100000 350000 18210
Feb-05 50000 100000 350000 15280
Mar-05 50000 100000 350000 12350
Apr-05 50000 100000 350000 9420
May-05 50000 100000 350000 6490
Jun-05 50000 100000 350000 3560
Jul-05 50000 100000 350000 630
Aug-05 50000 100000 347700 0
Sep-05 50000 100000 344770
Oct-05 50000 100000 341840
Nov-05 50000 100000 338910
Dec-05 50000 100000 335980
Jan-06 50000 100000 333050
Feb-06 50000 100000 330120
Mar-06 50000 100000 327190
Apr-06 50000 100000 324260
May-06 50000 100000 321330
Jun-06 50000 100000 318400
Jul-06 50000 100000 315470
Aug-06 50000 100000 312540
Sep-06 50000 100000 309610
Oct-06 50000 100000 306680
Nov-06 50000 100000 303750
Dec-06 50000 100000 300820
Jan-07 50000 100000 297890
Feb-07 50000 100000 294960
Mar-07 50000 100000 292030
Apr-07 50000 100000 289100
May-07 50000 100000 286170
Jun-07 50000 100000 283240
Jul-07 50000 100000 280310
Aug-07 50000 100000 277380
Sep-07 50000 100000 274450
Oct-07 50000 100000 271520
Nov-07 50000 100000 268590
Dec-07 50000 100000 265660
Jan-08 50000 100000 262730
Feb-08 50000 100000 259800
Mar-08 50000 100000 256870
Apr-08 50000 100000 253940
May-08 50000 100000 251010
Jun-08 50000 100000 248080
Jul-08 50000 100000 245150
Aug-08 50000 100000 242220
Sep-08 50000 100000 239290
Oct-08 50000 100000 236360
Nov-08 50000 100000 233430
Dec-08 50000 100000 230500
Jan-09 50000 100000 227570
Feb-09 50000 100000 224640
Mar-09 50000 100000 221710
Apr-09 50000 100000 218780
May-09 50000 100000 215850
Jun-09 50000 100000 212920
Jul-09 50000 100000 209990
Aug-09 50000 100000 207060
Sep-09 50000 100000 204130
Oct-09 50000 100000 201200
Nov-09 50000 100000 198270
Dec-09 50000 100000 195340
Jan-10 50000 100000 192410
Feb-10 50000 100000 189480
Mar-10 50000 100000 186550
Apr-10 50000 100000 183620
May-10 50000 100000 180690
Jun-10 50000 100000 177760
Jul-10 50000 100000 174830
Aug-10 50000 100000 171900
Sep-10 50000 100000 168970
Oct-10 50000 100000 166040
Nov-10 50000 100000 163110
Dec-10 50000 100000 160180
Jan-11 50000 100000 157250
Feb-11 50000 100000 154320
Mar-11 50000 100000 151390
Apr-11 50000 100000 148460
May-11 50000 100000 145530
Jun-11 50000 100000 142600
Jul-11 50000 100000 139670
Aug-11 50000 100000 136740
Sep-11 50000 100000 133810
Oct-11 50000 100000 130880
Nov-11 50000 100000 127950
Dec-11 50000 100000 125020
Jan-12 50000 100000 122090
Feb-12 50000 100000 119160
Mar-12 50000 100000 116230
Apr-12 50000 100000 113300
May-12 50000 100000 110370
Jun-12 50000 100000 107440
Jul-12 50000 100000 104510
Aug-12 50000 100000 101580
Sep-12 50000 100000 98650
Oct-12 50000 100000 95720
Nov-12 50000 100000 92790
Dec-12 50000 100000 89860
Jan-13 50000 100000 86930
Feb-13 50000 100000 84000
Mar-13 50000 100000 81070
Apr-13 50000 100000 78140
May-13 50000 100000 75210
Jun-13 50000 100000 72280
Jul-13 50000 100000 69350
Aug-13 50000 100000 66420
Sep-13 50000 100000 63490
Oct-13 50000 100000 60560
Nov-13 50000 100000 57630
Dec-13 50000 100000 54700
Jan-14 50000 100000 51770
Feb-14 50000 100000 48840
Mar-14 50000 100000 45910
Apr-14 50000 100000 42980
May-14 50000 100000 40050
Jun-14 50000 100000 37120
Jul-14 50000 100000 34190
Aug-14 50000 100000 31260
Sep-14 50000 100000 28330
Oct-14 50000 100000 25400
Nov-14 50000 100000 22470
Dec-14 50000 100000 19540
Jan-15 50000 100000 16610
Feb-15 50000 100000 13680
Mar-15 50000 100000 10750
Apr-15 50000 100000 7820
May-15 50000 100000 4890
Jun-15 50000 100000 1960
Jul-15 50000 99030 0
Aug-15 50000 96100
Sep-15 50000 93170
Oct-15 50000 90240
Nov-15 50000 87310
Dec-15 50000 84380
Jan-16 50000 81450
Feb-16 50000 78520
Mar-16 50000 75590
Apr-16 50000 72660
May-16 50000 69730
Jun-16 50000 66800
Jul-16 50000 63870
Aug-16 50000 60940
Sep-16 50000 58010
Oct-16 50000 55080
Nov-16 50000 52150
Dec-16 50000 49220
Jan-17 50000 46290
Feb-17 50000 43360
Mar-17 50000 40430
Apr-17 50000 37500
May-17 50000 34570
Jun-17 50000 31640
Jul-17 50000 28710
Aug-17 50000 25780
Sep-17 50000 22850
Oct-17 50000 19920
Nov-17 50000 16990
Dec-17 50000 14060
Jan-18 50000 11130
Feb-18 50000 8200
Mar-18 50000 5270
Apr-18 50000 2340
May-18 49410 0
Jun-18 46480
Jul-18 43550
Aug-18 40620
Sep-18 37690
Oct-18 34760
Nov-18 31830
Dec-18 28900
Jan-19 25970
Feb-19 23040
 Mar-19 20110
Apr-19 17180
May-19 14250
Jun-19 11320
Jul-19 8390
Aug-19 5460
Sep-19 2530
Oct-19 Recovery of Rs.2530/- 0

Total 8941490 15323290 25572270 192150

Interest Accordingly 37256.21 83001.15 181136.91 1521.19

Interest Rounded 37256 83001 181137 1521

Total Interest 302915

Interest EMI recoverable on 60 monthly Instalments 5049

Note: EC Encashment
 1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
Recovery usually starts here I have opted early
Interest Recovery Table
SlnoMonth & YearAmount
1 Aug-19 5049
2 Sep-19 5049
3 Oct-19 5049
4 Nov-19 5049
5 Dec-19 5049
6 Jan-20 5049
7 Feb-20 5049
8 Mar-20 5049
9 Apr-20 5049
10 May-20 5049
11 Jun-20 5049
12 Jul-20 5049
13 Aug-20 5049
14 Sep-20 5049
15 Oct-20 5049
16 Nov-20 5049
17 Dec-20 5049
18 Jan-21 5049
19 Feb-21 5049
20 Mar-21 5049
21 Apr-21 5049
22 May-21 5049
23 Jun-21 5049
24 Jul-21 5049
25 Aug-21 5049
26 Sep-21 5049
27 Oct-21 5049
28 Nov-21 5049
29 Dec-21 5049
30 Jan-22 5049
31 Feb-22 5049
32 Mar-22 5049
33 Apr-22 5049
34 May-22 5049
35 Jun-22 5049
36 Jul-22 5049
37 Aug-22 5049
38 Sep-22 5049
39 Oct-22 5049
40 Nov-22 5049
41 Dec-22 5049
42 Jan-23 5049
 43 Feb-23 5049
44 Mar-23 5049
45 Apr-23 5049
46 May-23 5049
47 Jun-23 5049
48 Jul-23 5049
49 Aug-23 5049
50 Sep-23 5049
51 Oct-23 5049
52 Nov-23 5049
53 Dec-23 5049
54 Jan-24 5049
55 Feb-24 5049
56 Mar-24 5049
57 Apr-24 5049
58 May-24 5049
59 Jun-24 5049
60 Jul-24 5049
Total Interest 302915
S.NO NAME GENDER HEIGHTWEIGHT
MARKSBMI IF_FUN
1 KANNAN MALE 165 56 80 32.123 PASS
2 KAVITHA FEMALE 160 60 76 30.567 PASS
3 RAMA FEMALE 155 54 80 29.23 PASS
4 GOPALAN MALE 140 45 56 28.123 PASS
5 MUTHU MALE 165 69 80 37.67 PASS
6 RANI FEMALE 130 30 23 FAIL
7 LALITHA FEMALE 182 72 45 42.889 PASS
8 GIRIJA FEMALA 177 70 25 40.345 FAIL
9 BANU FEMALE 122 35 21.543 FAIL
COUNT FUNCTIONS 9 8
0 1 285.49
countif 3 31.721
countifs 2 8
sumifs SUM FUNCTI 1396 359 470 80

ROUND FUNC 32.1 30.6

ROUND DOW 32.12 30.56
ROUNDUP 32.13 30.57
AVERAGE 155.111111
MINIMUM 25
NESTED
RANK AND_IF OR_IF IF_NOT
A 1 SELECTED GOOD 0
B 4 NOTSELECTED GOOD 81
A 1 NOTSELECTED 85
B 5 NOTSELECTED GOOD 0
A 1 SELECTED GOOD 0
B 7 NOTSELECTED 35
B 6 NOTSELECTED GOOD 50
B 8 NOTSELECTED GOOD 30
B 5
R.NO NAME DOB GENDER MARKS INTERVIEW
101 RAMAN 12/6/1990 MALE 68 8
102 KAVITHA 6/8/1989 FEMALE 78 9
103 KANNAN 10/10/1999 MALE 54 5
104 SEETHA 12/12/1995 FEMALE 30 3
105 RAMAN 9/22/1989 MALE 55 5
106 RAVI 3/23/1995 MALE 90 9
107 KRISHNAN 2/5/1997 MALE 86 9
108 LALITHA 8/30/1998 FEMALE 96 9
109 KUMARI 1/12/1993 FEMALE 77 7
110 LAKSHMI 3/5/1991 FEMALE 56 6
111 SRIMATHI 5/5/1985 FEMALE 54 6
112 MANI 8/6/1980 MALE 25 4
113 DURAI 8/8/1986 MALE 67 7
114 KAVITHA 8/8/1998 FEMALE 89 8
115 KALA 4/12/1993 FEMALE 92 8
116 ANANTHI 12/21/1997 FEMALE 67 6
117 RAGHUL 2/13/1996 MALE 45 6
118 SUNDARI 12/12/1990 FEMALE 34 4
119 GANESH 12/7/1989 MALE 88 9
120 RAVI 1/8/1989 MALE 90 8

HLOOKUP 20
NOT SELECT
LOOKUP

SRIMATHI LOOKUP(111,A2:A21,b2:B21)
TOTAL RNO NAME MARKS SELECTION-HLOOKUP
76 101 RAMAN 68 ASST
87 102 KAVITHA 78 SO
59 103 KANNAN 54 NOT SELECTED
33 104 SEETHA 30 NOT SELECTED
60 105 RAMAN 55 JA
99 106 RAVI 90 OFFICER
95 107 KRISHNAN 86 OFFICER
105 VLOOK UP 108 LALITHA 96 RANK OFFICER
84 109 KUMARI 77 SO
62 110 LAKSHMI 56 JA
60 111 SRIMATHI 54 JA
29 112 MANI 25 NOT SELECTED
74 113 DURAI 67 ASST
97 114 KAVITHA 89 OFFICER
100 115 KALA 92 OFFICER
73 116 ANANTHI 67 ASST
51 117 RAGHUL 45 NOT SELECTED
38 118 SUNDARI 34 NOT SELECTED
97 119 GANESH 88 OFFICER
98 120 RAVI 90 OFFICER

60 70 80 90
JA ASST SO OFFICER
TION-HLOOKUP R.NO NAME TOTAL RANK
101 RAMAN 76 10
102 KAVITHA 87 8
103 KANNAN 59 16
104 SEETHA 33 19
105 RAMAN 60 14
106 RAVI 99 3
107 KRISHNAN 95 7
108 LALITHA 105 1
109 KUMARI 84 9
110 LAKSHMI 62 13
111 SRIMATHI 60 14
112 MANI 29 20
113 DURAI 74 11
114 KAVITHA 97 5
115 KALA 100 2
116 ANANTHI 73 12
117 RAGHUL 51 17
118 SUNDARI 38 18
119 GANESH 97 5
120 RAVI 98 4
R.NO NAME DOB GENDER MARKS INTERV
101 RAMAN 12/6/1990 MALE 68 8
102 KAVITHA 6/8/1989 FEMALE 78 9
103 KANNAN 10/10/1999 MALE 54 5
104 SEETHA 12/12/1995 FEMALE 30 3
105 RAMAN 9/22/1989 MALE 55 5
106 RAVI 3/23/1995 MALE 90 9
107 KRISHNAN 2/5/1997 MALE 86 9
108 LALITHA 8/30/1998 FEMALE 96 9
109 KUMARI 1/12/1993 FEMALE 77 7
110 LAKSHMI 3/5/1991 FEMALE 56 6
111 SRIMATHI 5/5/1985 FEMALE 54 6
112 MANI 8/6/1980 MALE 25 4
113 DURAI 8/8/1986 MALE 67 7
114 KAVITHA 8/8/1998 FEMALE 89 8
115 KALA 4/12/1993 FEMALE 92 8
116 ANANTHI 12/21/1997 FEMALE 67 6
117 RAGHUL 2/13/1996 MALE 45 6
118 SUNDARI 12/12/1990 FEMALE 34 4
119 GANESH 12/7/1989 MALE 88 9
120 RAVI 1/8/1989 MALE 90 8

50000
TOTAL IF IF-AND IF-MANY IF-OR IF-NOT
76 PASS SELECTED SO RECRUITED 50000
87 PASS SELECTED OFFICER RECRUITED 50000
59 PASS NOT SELECTED CLERKS RECRUITED 50000
33 FAIL NOT SELECTED NOT NOT 0
60 PASS NOT SELECTED CLERKS RECRUITED 50000
99 PASS SELECTED OFFICER RECRUITED 50000
95 PASS SELECTED OFFICER RECRUITED 50000
105 PASS SELECTED OFFICER RECRUITED 50000
84 PASS SELECTED OFFICER RECRUITED 50000
62 PASS NOT SELECTED CLERKS RECRUITED 50000
60 PASS NOT SELECTED CLERKS RECRUITED 50000
29 FAIL NOT SELECTED NOT RECRUITED 0
74 PASS SELECTED SO RECRUITED 50000
97 PASS SELECTED OFFICER RECRUITED 50000
100 PASS SELECTED OFFICER RECRUITED 50000
73 PASS NOT SELECTED SO RECRUITED 50000
51 PASS NOT SELECTED CLERKS RECRUITED 50000
38 FAIL NOT SELECTED NOT NOT 0
97 PASS SELECTED OFFICER RECRUITED 50000
98 PASS SELECTED OFFICER RECRUITED 50000