Following the example in picture 1, what are the answers for picture 2?

PICTURE 1 (EXAMPLE)

Question:

A couple took an auto loan from a bank of $10,000 at the rate of interest of 10% for the period of 2 years. Now, we have to calculate EMI amount for the same. Here Amortization in excel is Calculated Using Below formula: PMT(Rate,nper,pv) Following the examnle in sheet 1 . Calculate Amort Schedule:- Accrued MONTHLY