mortgage simulator by davilico

We need to make a mortgage simulator for a finance company that offer better mortgage conditions. We attach an excel file with the formulae. It will included into a content in joomla 1.5 . (Budget: $30-$250 USD, Jobs: Javascript, Joomla, PHP)