-
8/18/2019 (9)-DIFFERENT REPAYMENT PLAN by.pdf
1/4
NDOF
Y AR
INT R ST DU(9% OF MON YOW D AT STARTOF Y AR)
TOTAL MON YOW D B FORY AR- NDPAYM NT
Y AR- ND PAYM NT
MON Y OW DAFT R Y AR- ND
PAYM NT
0 10,0001 900 10,000 900 10,0002 900 10,000 900 10,0003 900
10,000 900 10,0004 900 10,000 900 10,0005 900 10,000 900 10,0006
900 10,000 900 10,000
7 900 10,000 900 10,0008 900 10,000 900 10,0009 900 10,000 900
10,000
10 900 10,000 10,900 00.000
PLAN 1 LOAN of P10,000 @9%-10 year period
P19,000
-
8/18/2019 (9)-DIFFERENT REPAYMENT PLAN by.pdf
2/4
NDOF
Y AR
INT R ST DU(AT START OFY AR)
TOTAL MON YOW D B FORY AR- NDPAYM NT
Y AR- ND PAYM NT
MON Y OW DAFT R Y AR- ND PAYM NT
0 10,0001 900 10,900 1,900 9,0002 810 9,810 1,810 8,0003 720
8,720 1,720 7,0004 630 7,630 1,630 6,0005 540 6,540 1,540 5,0006
450 5,450 1,450 4,0007 360 4,360 1,360 3,0008 270 3,270 1,270
2,0009 180 2,180 1,180 1,000
10 90 1,090 1,090 0.000
PLAN 2 LOAN of P10,000 @9%-10 year period
P14,950
-
8/18/2019 (9)-DIFFERENT REPAYMENT PLAN by.pdf
3/4
NDOF
Y AR
INT R ST DU(AT START OFY AR)
TOTAL MON YOW D B FORY AR- NDPAYM NT
Y AR- ND PAYM NT
MON Y OW DAFT R Y AR- ND PAYM NT
0 10,000.001 900.00 10,900 1,558.20 9,341.802 840.76 10,182.56
1,558.20 8,624.363 776.19 9,400.55 1,558.20 7,842.354 705.81
8,548.16 1,558.20 6,989.965 629.10 7,619.06 1,558.20 6,060.86
6 545.46 6,606.32 1,558.20 5,048.127 454.33 5,502.45 1,558.20
3,944.258 354.98 4,299.23 1,558.20 2,741.039 246.69 2,987.72
1,558.20 1,429.52
10 128.66 1,558.18 1,558.18 0.00
PLAN 3 LOAN of P10,000 @9%-10 year period
P15,582
-
8/18/2019 (9)-DIFFERENT REPAYMENT PLAN by.pdf
4/4
NDOF
Y AR
INT R ST DU(AT START OFY AR)
TOTAL MON YOW D B FORY AR- NDPAYM NT
Y AR- ND PAYM NT
MON Y OW DAFT R Y AR- ND PAYM NT
0 0.00 10,000.001 900.00 10,900.00 0.00 10,900.002 981.00
11,881.00 0.00 11,881.00
3 1,069.29 12,950.29 0.00 12,950.294 1,165.53 14,115.82 0.00
14,115.825 1,270.42 15,386.24 0.00 15,386.246 1,384.76 16,771.00
0.00 16,771.007 1,509.39 18,280.39 0.00 18,280.398 1,645.24
19,925.63 0.00 19,925.639 1,793.31 21,718.94 0.00 21,718.94
10 1,954.70 23,673.64 23,673.64 0.00
PLAN 4 LOAN of P10,000 @9%-10 year period
P23,673.64
