Sei sulla pagina 1di 14

Ang interest rate ng GFAL ay 6% per annum. Ang computation ay base sa diminishing balance.

Babayaran ito ng borrower sa GSIS sa loob ng anim na taon o 72 na equal monthly instalment. Walang service fee ang GFAL.
Annual Rate = 6% Monthly Rate 0.005
Monthly Total Outstanding Outstanding Interest
Months Days Principal Annual Rate Interest
Amortization Balance Balance
January 72 680000.00 180000
February 71 9444.44 6944.44 0.005 2500.0 670555.56 177500.0
March 70 9444.44 6979.17 0.005 2465.28 661111.11 175034.72
April 69 9444.44 7014.06 0.005 2430.38 651666.67 172604.34
May 68 9444.44 7049.13 0.005 2395.31 642222.22 170209.03
June 67 9444.44 7084.38 0.005 2360.07 632777.78 167848.96
July 66 9444.44 7119.80 0.005 2324.64 623333.33 165524.32
August 65 9444.44 7155.40 0.005 2289.05 613888.89 163235.27
September 64 9444.44 7191.18 0.005 2253.27 604444.44 160982.01
October 63 9444.44 7227.13 0.005 2217.31 595000.00 158764.69
November 62 9444.44 7263.27 0.005 2181.18 585555.56 156583.52
December 61 9444.44 7299.58 0.005 2144.86 576111.11 154438.66
January 60 9444.44 7336.08 0.005 2108.36 566666.67 152330.29
February 59 9444.44 7372.76 0.005 2071.68 557222.22 150258.61
March 58 9444.44 7409.63 0.005 2034.82 547777.78 148223.79
April 57 9444.44 7446.67 0.005 1997.77 538333.33 146226.02
May 56 9444.44 7483.91 0.005 1960.54 528888.89 144265.49
June 55 9444.44 7521.33 0.005 1923.12 519444.44 142342.37
July 54 9444.44 7558.93 0.005 1885.51 510000.00 140456.86
August 53 9444.44 7596.73 0.005 1847.72 500555.56 138609.14
September 52 9444.44 7634.71 0.005 1809.73 491111.11 136799.41
October 51 9444.44 7672.89 0.005 1771.56 481666.67 135027.85
November 50 9444.44 7711.25 0.005 1733.19 472222.22 133294.66
December 49 9444.44 7749.81 0.005 1694.64 462777.78 131600.02
January 48 9444.44 7788.56 0.005 1655.89 453333.33 129944.13
February 47 9444.44 7827.50 0.005 1616.95 443888.89 128327.19
March 46 9444.44 7866.64 0.005 1577.81 434444.44 126749.38
April 45 9444.44 7905.97 0.005 1538.48 425000.00 125210.90
May 44 9444.44 7945.50 0.005 1498.95 415555.56 123711.96
June 43 9444.44 7985.23 0.005 1459.22 406111.11 122252.74
July 42 9444.44 8025.15 0.005 1419.29 396666.67 120833.45
August 41 9444.44 8065.28 0.005 1379.17 387222.22 119454.28
September 40 9444.44 8105.60 0.005 1338.84 377777.78 118115.44
October 39 9444.44 8146.13 0.005 1298.31 368333.33 116817.13
November 38 9444.44 8186.86 0.005 1257.58 358888.89 115559.55
December 37 9444.44 8227.80 0.005 1216.65 349444.44 114342.90
January 36 9444.44 8268.94 0.005 1175.51 340000.00 113167.40
February 35 9444.44 8310.28 0.005 1134.16 330555.56 112033.23
March 34 9444.44 8351.83 0.005 1092.61 321111.11 110940.62
April 33 9444.44 8393.59 0.005 1050.85 311666.67 109889.77
May 32 9444.44 8435.56 0.005 1008.88 302222.22 108880.88
June 31 9444.44 8477.74 0.005 966.71 292777.78 107914.18
July 30 9444.44 8520.13 0.005 924.32 283333.33 106989.86
August 29 9444.44 8562.73 0.005 881.72 273888.89 106108.14
September 28 9444.44 8605.54 0.005 838.90 264444.44 105269.24
October 27 9444.44 8648.57 0.005 795.88 255000.00 104473.36
November 26 9444.44 8691.81 0.005 752.63 245555.56 103720.73
December 25 9444.44 8735.27 0.005 709.17 236111.11 103011.55
January 24 9444.44 8778.95 0.005 665.50 226666.67 102346.06
February 23 9444.44 8822.84 0.005 621.60 217222.22 101724.45
March 22 9444.44 8866.96 0.005 577.49 207777.78 101146.97
April 21 9444.44 8911.29 0.005 533.15 198333.33 100613.81
May 20 9444.44 8955.85 0.005 488.60 188888.89 100125.21
June 19 9444.44 9000.63 0.005 443.82 179444.44 99681.40
July 18 9444.44 9045.63 0.005 398.82 170000.00 99282.58
August 17 9444.44 9090.86 0.005 353.59 160555.56 98928.99
September 16 9444.44 9136.31 0.005 308.13 151111.11 98620.86
October 15 9444.44 9181.99 0.005 262.45 141666.67 98358.41
November 14 9444.44 9227.90 0.005 216.54 132222.22 98141.87
December 13 9444.44 9274.04 0.005 170.40 122777.78 97971.47
January 12 9444.44 9320.41 0.005 124.03 113333.33 97847.43
February 11 9444.44 9367.01 0.005 77.43 103888.89 97770.00
March 10 9444.44 9413.85 0.005 30.59 94444.44 97739.41
April 9 9444.44 9460.92 0.005 -16.47 85000.00 97755.89
May 8 9444.44 9508.22 0.005 -63.78 75555.56 97819.66
June 7 9444.44 9555.76 0.005 -111.32 66111.11 97930.98
July 6 9444.44 9603.54 0.005 -159.10 56666.67 98090.08
August 5 9444.44 9651.56 0.005 -207.12 47222.22 98297.20
September 4 9444.44 9699.82 0.005 -255.37 37777.78 98552.58
October 3 9444.44 9748.32 0.005 -303.87 28333.33 98856.45
November 2 9444.44 9797.06 0.005 -352.62 18888.89 99209.07
December 1 9444.44 9846.05 0.005 -401.60 9444.44 99610.67
January 0 9444.44 9895.28 0.005 -450.83 0.00 100061.50
Total Principal
Balance
500000
493055.56
486076.39
479062.33
472013.19
464928.82
457809.01
450653.62
443462.44
436235.31
428972.04
421672.45
414336.37
406963.61
399553.98
392107.31
384623.40
377102.07
369543.14
361946.41
354311.70
346638.81
338927.56
331177.76
323389.20
315561.70
307695.07
299789.10
291843.60
283858.37
275833.22
267767.94
259662.34
251516.20
243329.34
235101.54
226832.60
218522.32
210170.49
201776.90
193341.34
184863.60
176343.47
167780.75
159175.21
150526.64
141834.83
133099.56
124320.61
115497.77
106630.81
97719.52
88763.68
79763.05
70717.42
61626.56
52490.25
43308.26
34080.35
24806.31
15485.90
6118.88
-3294.97
-12755.89
-22264.11
-31819.87
-41423.42
-51074.98
-60774.80
-70523.12
-80320.18
-90166.22
-100061.50
Ang interest rate ng GFAL ay 6% per annum. Ang computation ay base sa diminishing balance.
Babayaran ito ng borrower sa GSIS sa loob ng anim na taon o 72 na equal monthly instalment. Walang service fee ang GFAL.
Annual Rate = 6% Monthly Rate 0.005
Monthly Total Outstanding Outstanding Interest
Months Days Principal Annual Rate Interest
Amortization Balance Balance
January 60 9444.44 7336.08 0.005 2108.36 574002.75 152330.29
February 59 9444.44 7336.08 0.005 2108.36 564558.30 150221.93
March 58 9444.44 7372.76 0.005 2071.68 555113.86 148150.25
April 57 9444.44 7409.63 0.005 2034.82 545669.42 146115.43
May 56 9444.44 7446.67 0.005 1997.77 536224.97 144117.66
June 55 9444.44 7483.91 0.005 1960.54 526780.53 142157.13
July 54 9444.44 7521.33 0.005 1923.12 517336.08 140234.01
August 53 9444.44 7558.93 0.005 1885.51 507891.64 138348.50
September 52 9444.44 7596.73 0.005 1847.72 498447.19 136500.78
October 51 9444.44 7634.71 0.005 1809.73 489002.75 134691.05
November 50 9444.44 7672.89 0.005 1771.56 479558.30 132919.49
December 49 9444.44 7711.25 0.005 1733.19 470113.86 131186.30
Total Principal
Balance
421672.45
414336.37
406963.61
399553.98
392107.31
384623.40
377102.07
369543.14
361946.41
354311.70
346638.81
338927.56
Ang interest rate ng GFAL ay 6% per annum. Ang computation ay base sa diminishing balance.
Babayaran ito ng borrower sa GSIS sa loob ng anim na taon o 72 na equal monthly instalment. Walang service fee ang GFAL.
Annual Rate = 6% Monthly Rate 0.005
Monthly Total Outstanding Outstanding Interest
Months Days Principal Annual Rate Interest
Amortization Balance Balance
January 48 9444.44 7749.81 0.005 1694.6 460669.42 129491.660122601
February 47 9444.44 7788.56 0.005 1655.9 451224.97 127835.77134569
March 46 9444.44 7827.50 0.005 1616.95 441780.53 126218.83
April 45 9444.44 7866.64 0.005 1577.81 432336.08 124641.02
May 44 9444.44 7905.97 0.005 1538.48 422891.64 123102.54
June 43 9444.44 7945.50 0.005 1498.95 413447.19 121603.60
July 42 9444.44 7985.23 0.005 1459.22 404002.75 120144.38
August 41 9444.44 8025.15 0.005 1419.29 394558.30 118725.09
September 40 9444.44 8065.28 0.005 1379.17 385113.86 117345.92
October 39 9444.44 8105.60 0.005 1338.84 375669.42 116007.08
November 38 9444.44 8146.13 0.005 1298.31 366224.97 114708.77
December 37 9444.44 8186.86 0.005 1257.58 356780.53 113451.19
Total Principal
Balance
331177.76
323389.20
315561.70
307695.07
299789.10
291843.60
283858.37
275833.22
267767.94
259662.34
251516.20
243329.34
Ang interest rate ng GFAL ay 6% per annum. Ang computation ay base sa diminishing balance.
Babayaran ito ng borrower sa GSIS sa loob ng anim na taon o 72 na equal monthly instalment. Walang service fee ang GFAL.
Annual Rate = 6% Monthly Rate 0.005
Monthly Total Outstanding Outstanding Interest
Months Days Principal Annual Rate Interest
Amortization Balance Balance

37 9444.44 8186.86343 0.005 1257.5810117 356780.53 113451.187715429

January 36 9444.44 8227.80 0.005 1216.65 347336.08 112234.541020926


February 35 9444.44 8268.94 0.005 1175.5 337891.64 111059.033315173
March 34 9444.44 8310.28 0.005 1134.16 328447.19 109924.87
April 33 9444.44 8351.83 0.005 1092.61 319002.75 108832.26
May 32 9444.44 8393.59 0.005 1050.85 309558.30 107781.41
June 31 9444.44 8435.56 0.005 1008.88 300113.86 106772.52
July 30 9444.44 8477.74 0.005 966.71 290669.42 105805.82
August 29 9444.44 8520.13 0.005 924.32 281224.97 104881.50
September 28 9444.44 8562.73 0.005 881.72 271780.53 103999.78
October 27 9444.44 8605.54 0.005 838.90 262336.08 103160.88
November 26 9444.44 8648.57 0.005 795.88 252891.64 102365.00
December 25 9444.44 8691.81 0.005 752.63 243447.19 101612.37
Total Principal
Balance

243329.3389

235101.54
226832.60
218522.32
210170.49
201776.90
193341.34
184863.60
176343.47
167780.75
159175.21
150526.64
141834.83
Ang interest rate ng GFAL ay 6% per annum. Ang computation ay base sa diminishing balance.
Babayaran ito ng borrower sa GSIS sa loob ng anim na taon o 72 na equal monthly instalment. Walang service fee ang GFAL.
Annual Rate = 6% Monthly Rate 0.005
Monthly Total Outstanding Outstanding Interest
Months Days Principal Annual Rate Interest
Amortization Balance Balance

25 9444.444444444 8691.81126 0.005 752.6331891 243447.193282646 101612.366718106

January 24 9444.44 8735.27 0.005 709.17 234002.75 100903.19


February 23 9444.44 8778.95 0.005 665.5 224558.30 100237.694804019
March 22 9444.44 8822.84 0.005 621.60 215113.86 99616.09
April 21 9444.44 8866.96 0.005 577.49 205669.42 99038.60
May 20 9444.44 8911.29 0.005 533.15 196224.97 98505.45
June 19 9444.44 8955.85 0.005 488.60 186780.53 98016.85
July 18 9444.44 9000.63 0.005 443.82 177336.08 97573.03
August 17 9444.44 9045.63 0.005 398.82 167891.64 97174.22
September 16 9444.44 9090.86 0.005 353.59 158447.19 96820.63
October 15 9444.44 9136.31 0.005 308.13 149002.75 96512.50
November 14 9444.44 9181.99 0.005 262.45 139558.30 96250.05
December 13 9444.44 9227.90 0.005 216.54 130113.86 96033.51
Total Principal
Balance

141834.82656

133099.56
124320.61
115497.77
106630.81
97719.52
88763.68
79763.05
70717.42
61626.56
52490.25
43308.26
34080.35
Ang interest rate ng GFAL ay 6% per annum. Ang computation ay base sa diminishing balance.
Babayaran ito ng borrower sa GSIS sa loob ng anim na taon o 72 na equal monthly instalment. Walang service fee ang GFAL.
Annual Rate = 6% Monthly Rate 0.005
Monthly Total Outstanding Outstanding Interest
Months Days Principal Annual Rate Interest
Amortization Balance Balance
13 9444.44 9227.90315 0.005 216.54128973 130113.859949312 96033.5051579241
January 12 9444.44 9274.04 0.005 170.40 120669.42 95863.10
February 11 9444.44 9320.41 0.005 124.0 111224.97 95739.0718233627
March 10 9444.44 9367.01 0.005 77.43 101780.53 95661.64
April 9 9444.44 9413.85 0.005 30.59 92336.08 95631.05
May 8 9444.44 9460.92 0.005 -16.47 82891.64 95647.52
June 7 9444.44 9508.22 0.005 -63.78 73447.19 95711.30
July 6 9444.44 9555.76 0.005 -111.32 64002.75 95822.62
August 5 9444.44 9603.54 0.005 -159.10 54558.30 95981.72
September 4 9444.44 9651.56 0.005 -207.12 45113.86 96188.84
October 3 9444.44 9699.82 0.005 -255.37 35669.42 96444.21
November 2 9444.44 9748.32 0.005 -303.87 26224.97 96748.09
December 1 9444.44 9797.06 0.005 -352.62 16780.53 97100.70
Total Principal
Balance
34080.354791
24806.31
15485.90
6118.88
-3294.97
-12755.89
-22264.11
-31819.87
-41423.42
-51074.98
-60774.80
-70523.12
-80320.18

Potrebbero piacerti anche