Thank you for your fast reply,
after long forum reading I have managed to get almost what I was looking for, bellow is the code, now
how can I make the C1 shows $11.54 instead $12.00 4% of the $300.00 is 12 and same with the rest
Thank you
<TABLE style="WIDTH: 192pt; BORDER-COLLAPSE: collapse" border=0 cellSpacing=0 cellPadding=0 width=256><COLGROUP><COL style="WIDTH: 48pt" span=4 width=64><TR style="HEIGHT: 13.5pt" height=18><TD style="BORDER-BOTTOM: black 0.5pt solid; BORDER-LEFT: #3867a6 1pt solid; BACKGROUND-COLOR: white; WIDTH: 48pt; HEIGHT: 13.5pt; BORDER-TOP: #3867a6 1pt solid; BORDER-RIGHT: black 0.5pt solid" class=xl65 height=18 width=64>
300
</TD><TD style="BORDER-BOTTOM: black 0.5pt solid; BORDER-LEFT: black; BACKGROUND-COLOR: white; WIDTH: 48pt; BORDER-TOP: #3867a6 1pt solid; BORDER-RIGHT: black 0.5pt solid" class=xl66 width=64>
4%</TD><TD style="BORDER-BOTTOM: black 0.5pt solid; BORDER-LEFT: black; BACKGROUND-COLOR: white; WIDTH: 48pt; BORDER-TOP: #3867a6 1pt solid; BORDER-RIGHT: black 0.5pt solid" class=xl67 width=64>
12</TD><TD style="BORDER-BOTTOM: black 0.5pt solid; BORDER-LEFT: black; BACKGROUND-COLOR: white; WIDTH: 48pt; BORDER-TOP: #3867a6 1pt solid; BORDER-RIGHT: black 0.5pt solid" class=xl67 width=64>
12</TD></TR><TR style="HEIGHT: 13.5pt" height=18><TD style="BORDER-BOTTOM: black 0.5pt solid; BORDER-LEFT: black 0.5pt solid; BACKGROUND-COLOR: white; WIDTH: 48pt; HEIGHT: 13.5pt; BORDER-TOP: black; BORDER-RIGHT: black 0.5pt solid" class=xl63 height=18 width=64>
600</TD><TD style="BORDER-BOTTOM: black 0.5pt solid; BORDER-LEFT: black; BACKGROUND-COLOR: white; WIDTH: 48pt; BORDER-TOP: black; BORDER-RIGHT: black 0.5pt solid" class=xl64 width=64> </TD><TD style="BORDER-BOTTOM: black 0.5pt solid; BORDER-LEFT: black; BACKGROUND-COLOR: white; WIDTH: 48pt; BORDER-TOP: #3867a6 1pt solid; BORDER-RIGHT: black 0.5pt solid" class=xl67 width=64>
24</TD><TD style="BORDER-BOTTOM: black 0.5pt solid; BORDER-LEFT: black; BACKGROUND-COLOR: white; WIDTH: 48pt; BORDER-TOP: black; BORDER-RIGHT: #3867a6 1pt solid" class=xl69 width=64>
36</TD></TR><TR style="HEIGHT: 13.5pt" height=18><TD style="BORDER-BOTTOM: black 0.5pt solid; BORDER-LEFT: black 0.5pt solid; BACKGROUND-COLOR: white; WIDTH: 48pt; HEIGHT: 13.5pt; BORDER-TOP: black; BORDER-RIGHT: black 0.5pt solid" class=xl63 height=18 width=64>
300</TD><TD style="BORDER-BOTTOM: black 0.5pt solid; BORDER-LEFT: black; BACKGROUND-COLOR: white; WIDTH: 48pt; BORDER-TOP: black; BORDER-RIGHT: black 0.5pt solid" class=xl64 width=64> </TD><TD style="BORDER-BOTTOM: black 0.5pt solid; BORDER-LEFT: black; BACKGROUND-COLOR: white; WIDTH: 48pt; BORDER-TOP: #3867a6 1pt solid; BORDER-RIGHT: black 0.5pt solid" class=xl67 width=64>
12</TD><TD style="BORDER-BOTTOM: black 0.5pt solid; BORDER-LEFT: black; BACKGROUND-COLOR: white; WIDTH: 48pt; BORDER-TOP: black; BORDER-RIGHT: #3867a6 1pt solid" class=xl69 width=64>
48</TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD style="BORDER-BOTTOM: black 0.5pt solid; BORDER-LEFT: black 0.5pt solid; BACKGROUND-COLOR: white; WIDTH: 48pt; HEIGHT: 12.75pt; BORDER-TOP: black; BORDER-RIGHT: black 0.5pt solid" class=xl63 height=17 width=64>
500</TD><TD style="BORDER-BOTTOM: black 0.5pt solid; BORDER-LEFT: black; BACKGROUND-COLOR: white; WIDTH: 48pt; BORDER-TOP: black; BORDER-RIGHT: black 0.5pt solid" class=xl64 width=64> </TD><TD style="BORDER-BOTTOM: black 0.5pt solid; BORDER-LEFT: black; BACKGROUND-COLOR: white; WIDTH: 48pt; BORDER-TOP: #3867a6 1pt solid; BORDER-RIGHT: black 0.5pt solid" class=xl67 width=64>
20</TD><TD style="BORDER-BOTTOM: black 0.5pt solid; BORDER-LEFT: black; BACKGROUND-COLOR: white; WIDTH: 48pt; BORDER-TOP: black; BORDER-RIGHT: #3867a6 1pt solid" class=xl69 width=64>
68</TD></TR><TR style="HEIGHT: 13.5pt" height=18><TD style="BORDER-BOTTOM: #3867a6 1pt solid; BORDER-LEFT: black 0.5pt solid; BACKGROUND-COLOR: white; WIDTH: 48pt; HEIGHT: 13.5pt; BORDER-TOP: black; BORDER-RIGHT: black 0.5pt solid" class=xl68 height=18 width=64> </TD><TD style="BORDER-BOTTOM: #3867a6 1pt solid; BORDER-LEFT: black; BACKGROUND-COLOR: white; WIDTH: 48pt; BORDER-TOP: black; BORDER-RIGHT: black 0.5pt solid" class=xl68 width=64> </TD><TD style="BORDER-BOTTOM: #3867a6 1pt solid; BORDER-LEFT: black; BACKGROUND-COLOR: white; WIDTH: 48pt; BORDER-TOP: black; BORDER-RIGHT: black 0.5pt solid" class=xl68 width=64> </TD><TD style="BORDER-BOTTOM: #3867a6 1pt solid; BORDER-LEFT: black; BACKGROUND-COLOR: white; WIDTH: 48pt; BORDER-TOP: black; BORDER-RIGHT: #3867a6 1pt solid" class=xl70 width=64>
</TD></TR></TABLE>
Rate is B1 (4%)
<TABLE style="WIDTH: 384pt; BORDER-COLLAPSE: collapse" border=0 cellSpacing=0 cellPadding=0 width=512><COLGROUP><COL style="WIDTH: 96pt" span=4 width=128><TR style="HEIGHT: 13.5pt" height=18><TD style="BORDER-BOTTOM: black 0.5pt solid; BORDER-LEFT: #3867a6 1pt solid; BACKGROUND-COLOR: white; WIDTH: 96pt; HEIGHT: 13.5pt; BORDER-TOP: #3867a6 1pt solid; BORDER-RIGHT: black 0.5pt solid" class=xl67 height=18 width=128>
300
</TD><TD style="BORDER-BOTTOM: black 0.5pt solid; BORDER-LEFT: black; BACKGROUND-COLOR: white; WIDTH: 96pt; BORDER-TOP: #3867a6 1pt solid; BORDER-RIGHT: black 0.5pt solid" class=xl68 width=128>
0.04</TD><TD style="BORDER-BOTTOM: black 0.5pt solid; BORDER-LEFT: black; BACKGROUND-COLOR: white; WIDTH: 96pt; BORDER-TOP: #3867a6 1pt solid; BORDER-RIGHT: black 0.5pt solid" class=xl69 width=128>
=A1*Rate</TD><TD style="BORDER-BOTTOM: black 0.5pt solid; BORDER-LEFT: black; BACKGROUND-COLOR: white; WIDTH: 96pt; BORDER-TOP: #3867a6 1pt solid; BORDER-RIGHT: black 0.5pt solid" class=xl69 width=128>
=C1</TD></TR><TR style="HEIGHT: 13.5pt" height=18><TD style="BORDER-BOTTOM: black 0.5pt solid; BORDER-LEFT: black 0.5pt solid; BACKGROUND-COLOR: white; WIDTH: 96pt; HEIGHT: 13.5pt; BORDER-TOP: black; BORDER-RIGHT: black 0.5pt solid" class=xl65 height=18 width=128>
600</TD><TD style="BORDER-BOTTOM: black 0.5pt solid; BORDER-LEFT: black; BACKGROUND-COLOR: white; WIDTH: 96pt; BORDER-TOP: black; BORDER-RIGHT: black 0.5pt solid" class=xl66 width=128> </TD><TD style="BORDER-BOTTOM: black 0.5pt solid; BORDER-LEFT: black; BACKGROUND-COLOR: white; WIDTH: 96pt; BORDER-TOP: #3867a6 1pt solid; BORDER-RIGHT: black 0.5pt solid" class=xl69 width=128>
=A2*Rate</TD><TD style="BORDER-BOTTOM: black 0.5pt solid; BORDER-LEFT: black; BACKGROUND-COLOR: white; WIDTH: 96pt; BORDER-TOP: black; BORDER-RIGHT: #3867a6 1pt solid" class=xl71 width=128>
=D1+C2</TD></TR><TR style="HEIGHT: 13.5pt" height=18><TD style="BORDER-BOTTOM: black 0.5pt solid; BORDER-LEFT: black 0.5pt solid; BACKGROUND-COLOR: white; WIDTH: 96pt; HEIGHT: 13.5pt; BORDER-TOP: black; BORDER-RIGHT: black 0.5pt solid" class=xl65 height=18 width=128>
300</TD><TD style="BORDER-BOTTOM: black 0.5pt solid; BORDER-LEFT: black; BACKGROUND-COLOR: white; WIDTH: 96pt; BORDER-TOP: black; BORDER-RIGHT: black 0.5pt solid" class=xl66 width=128> </TD><TD style="BORDER-BOTTOM: black 0.5pt solid; BORDER-LEFT: black; BACKGROUND-COLOR: white; WIDTH: 96pt; BORDER-TOP: #3867a6 1pt solid; BORDER-RIGHT: black 0.5pt solid" class=xl69 width=128>
=A3*Rate</TD><TD style="BORDER-BOTTOM: black 0.5pt solid; BORDER-LEFT: black; BACKGROUND-COLOR: white; WIDTH: 96pt; BORDER-TOP: black; BORDER-RIGHT: #3867a6 1pt solid" class=xl71 width=128>
=D2+C3</TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD style="BORDER-BOTTOM: black 0.5pt solid; BORDER-LEFT: black 0.5pt solid; BACKGROUND-COLOR: white; WIDTH: 96pt; HEIGHT: 12.75pt; BORDER-TOP: black; BORDER-RIGHT: black 0.5pt solid" class=xl65 height=17 width=128>
500</TD><TD style="BORDER-BOTTOM: black 0.5pt solid; BORDER-LEFT: black; BACKGROUND-COLOR: white; WIDTH: 96pt; BORDER-TOP: black; BORDER-RIGHT: black 0.5pt solid" class=xl66 width=128> </TD><TD style="BORDER-BOTTOM: black 0.5pt solid; BORDER-LEFT: black; BACKGROUND-COLOR: white; WIDTH: 96pt; BORDER-TOP: #3867a6 1pt solid; BORDER-RIGHT: black 0.5pt solid" class=xl69 width=128>
=A4*Rate</TD><TD style="BORDER-BOTTOM: black 0.5pt solid; BORDER-LEFT: black; BACKGROUND-COLOR: white; WIDTH: 96pt; BORDER-TOP: black; BORDER-RIGHT: #3867a6 1pt solid" class=xl71 width=128>
=D3+C4</TD></TR><TR style="HEIGHT: 13.5pt" height=18><TD style="BORDER-BOTTOM: #3867a6 1pt solid; BORDER-LEFT: black 0.5pt solid; BACKGROUND-COLOR: white; WIDTH: 96pt; HEIGHT: 13.5pt; BORDER-TOP: black; BORDER-RIGHT: black 0.5pt solid" class=xl70 height=18 width=128> </TD><TD style="BORDER-BOTTOM: #3867a6 1pt solid; BORDER-LEFT: black; BACKGROUND-COLOR: white; WIDTH: 96pt; BORDER-TOP: black; BORDER-RIGHT: black 0.5pt solid" class=xl70 width=128> </TD><TD style="BORDER-BOTTOM: #3867a6 1pt solid; BORDER-LEFT: black; BACKGROUND-COLOR: white; WIDTH: 96pt; BORDER-TOP: black; BORDER-RIGHT: black 0.5pt solid" class=xl70 width=128> </TD><TD style="BORDER-BOTTOM: #3867a6 1pt solid; BORDER-LEFT: black; BACKGROUND-COLOR: white; WIDTH: 96pt; BORDER-TOP: black; BORDER-RIGHT: #3867a6 1pt solid" class=xl72 width=128>
</TD></TR></TABLE>
this is all it needs