SALARY LOAN AMORTIZATION

DEPED-18% NET
PRINCIPAL 100,000.00 MONTHLY 4,277.78 91,401.00
RATE 18% SEMI-MONTHLY 2,138.89
TERM 3 Maximum 40 months
INSURANCE FOR 2ND YEAR 28.00 7/10
INTEREST 54,000.00 12,600.00 PRINCIPAL INTEREST PNV
PNV 154,000.00 112,600.00 1st payment
Monthly amort.
PNV of 1 yr 118,000.00
Remaining PNV 136,000.00 TOTAL 100,000.00 54,000.00 154,000.00

SERVICE CHARGE
NF 200.00
RF 500.00 ADD actual expenses if Field release
OG 400.00 if renewal-400 then if New account-500
DS 1,000.00 - 1,000.00
PF 2,500.00
INS 1 factor 15.00 2,310.00
MYB 2019
INS 2 factor 15.00 1,689.00 AMOUNT 20,000.00
TOTAL SC 8,599.00 DAYS 174 /30
SC (4%) (4,640.00)
NET PROCEED 8,599.00 Int. (1%) (1,160.00)
NF 200.00 IP (400.00)
RF 500.00 NF (100.00)
OG 400.00 DS (300.00)
DS 1,000.00 OG (200.00)
PF 2,500.00 RCF (150.00)
IP1 2,310.00 NET PROCEEDS 13,050.00
IP 2 1,689.00 8,599.00
for DEPED REGULAR ACCOUNT
OB1 SC/PF *2%+500
interest ds DS /200*2
pen - NF 200.00 fix!!!!!
OB2 RF 500.00 if FR 500 + Actual Expenses w/o RF na..
interest CLI factor x15
pen -
OB3
interest
pen -
OB4
interest
pen -
DUE INSURANCE
as of 10-23-2018 villanueva flor amor 95k for 36mos net-48,081
100,000.00
8,599.00
NET : 91,401.00

BAFC 2,310.00
EXP. 6,010.00

COMPUTATION 100,000.00 COMPUTATION 100,000.00

RATE 18% AMORTIZATION 4,277.78 Monthly
TERM 3 SC 8,599.00
SC-og 400.00 OB-1st account -
ds 1,000.00 OB-2nd Account -
nf+rf 700.00 DUE insurance -
pf 2,500.00 NET PROCEEDS 91,401.00
INSURANCE 1 2,310.00
INSURANCE 2 1,689.00
OB1 -
interest - X5
pen -
OB2 -
interest -
pen -
DUE insurance - compute into NEW CLI factor
8,599.00
NET PROCEEDS 91,401.00
PRINCIPAL INTEREST TERMS AMORTIZATION
250,000.00
200,000.00
190,000.00
180,000.00
170,000.00
160,000.00
NET PROCEEDS