Spreadsheet: 645556d1571240919-spreadsheet-interest-calculation-calculator-payments-entered
Sheet: Balance

Date of Judgment |  | 2009-10-29 00:00:00 |  | Principal |  | 12300
Pre-Judgment Interest Begin |  |  |  | Pre-Judgment Interest |  | 0
Pre-Judgment Interest Rate |  |  |  | Accrued Court Costs |  | 342.47
Date Calculations Made |  | 2019-10-16 00:00:00 |  | Fee of Writ + Service |  | 0
Daily Interest Rate |  | 7.225728276921613 |  | Attorney Fee |  | 1250
Post-Judgment Interest Rate |  | 0.1 |  | Post-Judgment Interest |  | 19556.43821076388
Date of Last Payment |  | 2019-10-04 00:00:00 |  | Payments Made |  | -7075
Amount of Last Payment |  | 225 |  | Total Due and Owing |  | 26373.90821076388
No. Payments Expected to Date |  | 106 |  | Daily Interest rate |  | 0.0002739726027397263
No. Actual Payments Received |  | 59 |  | Estimated Remaining Payments |  | #N/A
Arrearage |  | -7075 |  | Payoff in Years |  | #N/A
Estimated Monthly Payment |  | 0 |  | Days since Judgment |  | 3639
Payment Date | Payment Number | Payment Number | Beginning Balance | Accrued Interest | Less Payment | Ending Balance
2010-12-17 00:00:00 | 50 | 1 | 13892.47 | 1575.748652054795 | 50 | 15418.21865205479
2011-01-21 00:00:00 | 50 | 2 | 15418.21865205479 | 147.8459322799775 | 50 | 15516.06458433477
2011-02-25 00:00:00 | 50 | 3 | 15516.06458433477 | 148.7841809456759 | 50 | 15614.84876528045
2011-03-25 00:00:00 | 50 | 4 | 15614.84876528045 | 119.7851412131103 | 50 | 15684.63390649356
2011-05-06 00:00:00 | 50 | 5 | 15684.63390649356 | 180.4807189240355 | 50 | 15815.11462541759
2011-05-27 00:00:00 | 50 | 6 | 15815.11462541759 | 90.99107044760807 | 50 | 15856.1056958652
2011-06-24 00:00:00 | 50 | 7 | 15856.1056958652 | 121.6358793107468 | 50 | 15927.74157517595
2011-07-28 00:00:00 | 50 | 8 | 15927.74157517595 | 148.3680037139677 | 50 | 16026.10957888991
2011-08-26 00:00:00 | 50 | 9 | 16026.10957888991 | 127.3307336404952 | 50 | 16103.44031253041
2011-09-16 00:00:00 | 50 | 10 | 16103.44031253041 | 92.64993056524345 | 50 | 16146.09024309565
2011-10-21 00:00:00 | 50 | 11 | 16146.09024309565 | 154.8255228789994 | 50 | 16250.91576597465
2011-11-25 00:00:00 | 50 | 12 | 16250.91576597465 | 155.8306991257843 | 50 | 16356.74646510044
2011-12-23 00:00:00 | 50 | 13 | 16356.74646510044 | 125.4764112391267 | 50 | 16432.22287633957
2012-01-27 00:00:00 | 50 | 14 | 16432.22287633957 | 157.5692604580506 | 50 | 16539.79213679762
2012-03-02 00:00:00 | 50 | 15 | 16539.79213679762 | 158.1674111442395 | 50 | 16647.95954794186
2012-07-13 00:00:00 | 200 | 16 | 16647.95954794186 | 604.966836031767 | 200 | 17052.92638397362
2012-07-27 00:00:00 | 50 | 17 | 17052.92638397362 | 65.22977305345103 | 50 | 17068.15615702708
2012-08-31 00:00:00 | 50 | 18 | 17068.15615702708 | 163.2200725398764 | 50 | 17181.37622956695
2012-09-28 00:00:00 | 50 | 19 | 17181.37622956695 | 131.4422225212772 | 50 | 17262.81845208823
2012-11-02 00:00:00 | 50 | 20 | 17262.81845208823 | 165.0815972194229 | 50 | 17377.90004930765
2012-11-30 00:00:00 | 50 | 21 | 17377.90004930765 | 132.9456834373263 | 50 | 17460.84573274498
2016-01-15 00:00:00 | 100 | 22 | 17460.84573274498 | 5452.333054477837 | 100 | 22813.17878722281
2016-02-05 00:00:00 | 100 | 23 | 22813.17878722281 | 130.8952881234096 | 100 | 22844.07407534622
2016-03-11 00:00:00 | 100 | 24 | 22844.07407534622 | 218.4542602833655 | 100 | 22962.52833562959
2016-04-08 00:00:00 | 100 | 25 | 22962.52833562959 | 175.6696156824122 | 100 | 23038.197951312
2016-05-13 00:00:00 | 100 | 26 | 23038.197951312 | 220.3106361464262 | 100 | 23158.50858745843
2016-06-10 00:00:00 | 100 | 27 | 23158.50858745843 | 177.1689181554197 | 100 | 23235.67750561385
2016-07-15 00:00:00 | 100 | 28 | 23235.67750561385 | 222.1991018296406 | 100 | 23357.87660744349
2016-08-26 00:00:00 | 100 | 29 | 23357.87660744349 | 268.041206970663 | 100 | 23525.91781441415
2016-09-30 00:00:00 | 100 | 30 | 23525.91781441415 | 224.974623908332 | 100 | 23650.89243832248
2016-10-28 00:00:00 | 100 | 31 | 23650.89243832248 | 180.9357891456365 | 100 | 23731.82822746812
2016-11-25 00:00:00 | 100 | 32 | 23731.82822746812 | 181.5549700462042 | 100 | 23813.38319751432
2016-12-30 00:00:00 | 100 | 33 | 23813.38319751432 | 227.7236098122954 | 100 | 23941.10680732661
2017-01-27 00:00:00 | 100 | 34 | 23941.10680732661 | 183.6578056452453 | 100 | 24024.76461297186
2017-02-24 00:00:00 | 100 | 35 | 24024.76461297186 | 184.2995641543047 | 100 | 24109.06417712617
2017-03-24 00:00:00 | 100 | 36 | 24109.06417712617 | 184.9462457423377 | 100 | 24194.0104228685
2017-04-28 00:00:00 | 100 | 37 | 24194.0104228685 | 231.997360219287 | 100 | 24326.00778308779
2017-05-26 00:00:00 | 100 | 38 | 24326.00778308779 | 186.610470664783 | 100 | 24412.61825375257
2017-07-14 00:00:00 | 200 | 39 | 24412.61825375257 | 327.731039570925 | 200 | 24540.3492933235
2017-08-25 00:00:00 | 100 | 40 | 24540.3492933235 | 282.3821014574211 | 100 | 24722.73139478092
2017-09-22 00:00:00 | 100 | 41 | 24722.73139478092 | 189.6538298777714 | 100 | 24812.38522465869
2017-11-03 00:00:00 | 100 | 42 | 24812.38522465869 | 285.5123779275794 | 100 | 24997.89760258626
2017-12-01 00:00:00 | 100 | 43 | 24997.89760258626 | 191.7646939376481 | 100 | 25089.66229652391
2018-01-26 00:00:00 | 200 | 44 | 25089.66229652391 | 384.937284549408 | 200 | 25274.59958107332
2018-03-02 00:00:00 | 100 | 45 | 25274.59958107332 | 242.3591740650866 | 100 | 25416.95875513841
2018-06-01 00:00:00 | 300 | 46 | 25416.95875513841 | 633.6830812924918 | 300 | 25750.6418364309
2018-06-29 00:00:00 | 100 | 47 | 25750.6418364309 | 197.5391702520727 | 100 | 25848.18100668297
2018-11-09 00:00:00 | 400 | 48 | 25848.18100668297 | 941.8652257229685 | 400 | 26390.04623240594
2018-11-30 00:00:00 | 225 | 49 | 26390.04623240594 | 151.8331427069931 | 225 | 26316.87937511293
2019-01-04 00:00:00 | 225 | 50 | 26316.87937511293 | 252.3536378435487 | 225 | 26344.23301295648
2019-02-01 00:00:00 | 225 | 51 | 26344.23301295648 | 202.0927464007621 | 225 | 26321.32575935725
2019-03-08 00:00:00 | 225 | 52 | 26321.32575935725 | 252.3962744047955 | 225 | 26348.72203376204
2019-04-05 00:00:00 | 225 | 53 | 26348.72203376204 | 202.1271827247499 | 225 | 26325.84921648679
2019-05-03 00:00:00 | 225 | 54 | 26325.84921648679 | 201.951720016885 | 225 | 26302.80093650368
2019-06-07 00:00:00 | 225 | 55 | 26302.80093650368 | 252.2186391171586 | 225 | 26330.01957562084
2019-06-28 00:00:00 | 225 | 56 | 26330.01957562084 | 151.4877838597363 | 225 | 26256.50735948057
2019-08-09 00:00:00 | 225 | 57 | 26256.50735948057 | 302.1296737255299 | 225 | 26333.6370332061
2019-09-06 00:00:00 | 225 | 58 | 26333.6370332061 | 202.01146217254 | 225 | 26310.64849537864
2019-10-04 00:00:00 | 225 | 59 | 26310.64849537864 | 201.8351117453705 | 225 | 26287.48360712401
 |  |  | 26287.48360712401 | 86.42460363985977