Municipal Association of Rank and File Employees of Gloria

Gloria, Oriental Mindoro

Name of Barrower: BRYAN T. YANG

Address: Maligaya, Gloria, Oriental Mindoro
Term of Loan: 24 months
Mode of Payment: Monthly
Interest Rate: 2% per month

MARFEG Loan Computation Table Pyment Schedule

Amortization Principal Interest Balance Principal Interest Total
Beginning Balance 50,000.00 2024
1 2,643.56 1,643.56 1,000.00 48,356.44 821.78 500.00 1,321.78 31-Mar

821.78 500.00 1,321.78 15-Apr

2 2,643.56 1,676.43 967.13 46,680.01 838.22 483.56 1,321.78 30-Apr

838.21 483.57 1,321.78 15-May

3 2,643.56 1,709.96 933.60 44,970.05 854.98 466.80 1,321.78 31-May

854.98 466.80 1,321.78 15-Jun

4 2,643.56 1,744.16 899.40 43,225.89 872.08 449.70 1,321.78 30-Jun

872.08 449.70 1,321.78 15-Jul

5 2,643.56 1,779.04 864.52 41,446.85 889.52 432.26 1,321.78 31-Jul

889.52 432.26 1,321.78 15-Aug

6 2,643.56 1,814.62 828.94 39,632.22 907.31 414.47 1,321.78 31-Aug

907.31 414.47 1,321.78 15-Sep

7 2,643.56 1,850.92 792.64 37,781.31 925.46 396.32 1,321.78 30-Sep

925.46 396.32 1,321.78 15-Oct

8 2,643.56 1,887.93 755.63 35,893.38 943.97 377.82 1,321.79 31-Oct

943.96 377.81 1,321.77 15-Nov

9 2,643.56 1,925.69 717.87 33,967.68 962.85 358.94 1,321.79 30-Nov

962.84 358.93 1,321.77 15-Dec

10 2,643.56 1,964.21 679.35 32,003.48 982.11 339.68 1,321.79 31-Dec

982.10 339.67 1,321.77 15-Jan

11 2,643.55 2,003.48 640.07 30,000.00 1,001.74 320.04 1,321.78 30-Jan

1,001.74 320.03 1,321.77 15-Feb

12 2,643.55 2,043.55 600.00 27,956.45 1,021.78 300.00 1,321.78 28-Feb

1,021.77 300.00 1,321.77 15-Mar

13 2,643.55 2,084.42 559.13 25,872.02 1,042.21 279.57 1,321.78 31-Mar

1,042.21 279.56 1,321.77 15-Apr

14 2,643.55 2,126.11 517.44 23,745.92 1,063.06 258.72 1,321.78 30-Apr
1,063.05 258.72 1,321.77 15-May
15 2,643.55 2,168.63 474.92 21,577.28 1,084.32 237.46 1,321.78 31-May
1,084.31 237.46 1,321.77 15-Jun
16 2,643.55 2,212.00 431.55 19,365.28 1,106.00 215.78 1,321.78 30-Jun
1,106.00 215.77 1,321.77 15-Jul
17 2,643.55 2,256.24 387.31 17,109.03 1,128.12 193.66 1,321.78 31-Jul
1,128.12 193.65 1,321.77 15-Aug
18 2,643.55 2,301.37 342.18 14,807.67 1,150.69 171.09 1,321.78 31-Aug
1,150.68 171.09 1,321.77 15-Sep
19 2,643.55 2,347.40 296.15 12,460.27 1,173.70 148.08 1,321.78 30-Sep
1,173.70 148.07 1,321.77 15-Oct
20 2,643.55 2,394.34 249.21 10,065.92 1,197.17 124.61 1,321.78 31-Oct
1,197.17 124.60 1,321.77 15-Nov
 21 2,643.55 2,442.23 201.32 7,623.69 1,221.12 100.66 1,321.78 30-Nov
1,221.11 100.66 1,321.77 15-Dec
22 2,643.55 2,491.08 152.47 5,132.62 1,245.54 76.24 1,321.78 31-Dec
1,245.54 76.23 1,321.77 15-Jan
23 2,643.55 2,540.90 102.65 2,591.72 1,270.45 51.33 1,321.78 31-Jan
1,270.45 51.32 1,321.77 15-Feb
24 2,643.55 2,591.72 51.83 0.00 1,295.86 25.92 1,321.78 28-Feb
1,295.87 25.90 1,321.77 15-Mar

Total 63,445.30 50,000.00 13,445.30 50,000.00 13,445.30 63,445.30

 Municipal Association of Rank and File Employees of Gloria
Gloria, Oriental Mindoro

Name of Barrower:
Address:
Term of Loan: 24 months
Mode of Payment: Monthly
Interest Rate: 2% per month

MARFEG Loan Computation Table Pyment Schedule

Amortization Principal Interest Balance Principal Interest Total
Beginning Balance 45,000.00 2023
1 2,379.20 1,479.20 900.00 43,520.80 739.60 450.00 1,189.60 15-Mar
739.60 450.00 1,189.60 31-Mar
2 2,379.20 1,508.78 870.42 42,012.02 754.39 435.21 1,189.60 15-Apr
754.39 435.21 1,189.60 30-Apr
3 2,379.20 1,538.96 840.24 40,473.06 769.48 420.12 1,189.60 15-May
769.48 420.12 1,189.60 31-May
4 2,379.20 1,569.74 809.46 38,903.32 784.87 404.73 1,189.60 15-Jun
784.87 404.73 1,189.60 30-Jun
5 2,379.20 1,601.13 778.07 37,302.18 800.57 389.03 1,189.60 15-Jul
800.56 389.04 1,189.60 31-Jul
6 2,379.20 1,633.16 746.04 35,669.03 816.58 373.02 1,189.60 15-Aug
816.58 373.02 1,189.60 31-Aug
7 2,379.20 1,665.82 713.38 34,003.21 832.91 356.69 1,189.60 15-Sep
832.91 356.69 1,189.60 30-Sep
8 2,379.20 1,699.14 680.06 32,304.07 849.57 340.03 1,189.60 15-Oct
849.57 340.03 1,189.60 31-Oct
9 2,379.20 1,733.12 646.08 30,570.95 866.56 323.04 1,189.60 15-Nov
866.56 323.04 1,189.60 30-Nov
10 2,379.20 1,767.78 611.42 28,803.17 883.89 305.71 1,189.60 15-Dec
883.89 305.71 1,189.60 31-Dec
11 2,379.20 1,803.14 576.06 27,000.04 901.57 288.03 1,189.60 15-Jan
901.57 288.03 1,189.60 31-Jan
12 2,379.20 1,839.20 540.00 25,160.84 919.60 270.00 1,189.60 15-Feb
919.60 270.00 1,189.60 28-Feb
13 2,379.20 1,875.98 503.22 23,284.85 937.99 251.61 1,189.60 15-Mar
937.99 251.61 1,189.60 31-Mar
14 2,379.20 1,913.50 465.70 21,371.35 956.75 232.85 1,189.60 15-Apr
956.75 232.85 1,189.60 30-Apr
15 2,379.20 1,951.77 427.43 19,419.58 975.89 213.71 1,189.60 15-May
975.88 213.72 1,189.60 31-May
16 2,379.20 1,990.81 388.39 17,428.77 995.41 194.20 1,189.61 15-Jun
995.40 194.19 1,189.59 30-Jun
17 2,379.20 2,030.62 348.58 15,398.14 1,015.31 174.29 1,189.60 15-Jul
1,015.31 174.29 1,189.60 31-Jul
18 2,379.20 2,071.24 307.96 13,326.91 1,035.62 153.98 1,189.60 15-Aug
1,035.62 153.98 1,189.60 31-Aug
19 2,379.20 2,112.66 266.54 11,214.25 1,056.33 133.27 1,189.60 15-Sep
1,056.33 133.27 1,189.60 30-Sep
20 2,379.20 2,154.92 224.28 9,059.33 1,077.46 112.14 1,189.60 15-Oct
1,077.46 112.14 1,189.60 31-Oct
21 2,379.20 2,198.01 181.19 6,861.32 1,099.01 90.59 1,189.60 15-Nov
1,099.00 90.60 1,189.60 30-Nov
22 2,379.20 2,241.97 137.23 4,619.34 1,120.99 68.61 1,189.60 15-Dec
1,120.98 68.62 1,189.60 31-Dec
23 2,379.19 2,286.80 92.39 2,332.54 1,143.40 46.19 1,189.59 15-Jan
1,143.40 46.20 1,189.60 30-Jan
24 2,379.19 2,332.54 46.65 0.00 1,166.27 23.33 1,189.60 15-Feb
 1,166.28 23.32 1,189.60 28-Feb
Total 57,100.78 45,000.00 12,100.78 45,000.00 12,100.80 57,100.80
 Municipal Association of Rank and File Employees of Gloria
Gloria, Oriental Mindoro

Name of Barrower:
Address:
Term of Loan: 24 months
Mode of Payment: Monthly
Interest Rate: 2% per month

MARFEG Loan Computation Table Pyment Schedule

Amortization Principal Interest Balance Principal Interest Total
Beginning Balance 40,000.00 2023
1 2,114.85 1,314.85 800.00 38,685.15 657.43 400.00 1,057.43 28-Feb
657.42 400.00 1,057.42 15-Mar
2 2,114.85 1,341.15 773.70 37,344.00 670.58 386.85 1,057.43 31-Mar
670.57 386.85 1,057.42 15-Apr
3 2,114.85 1,367.97 746.88 35,976.03 683.99 373.44 1,057.43 30-Apr
683.98 373.44 1,057.42 15-May
4 2,114.85 1,395.33 719.52 34,580.70 697.67 359.76 1,057.43 31-May
697.66 359.76 1,057.42 15-Jun
5 2,114.85 1,423.24 691.61 33,157.47 711.62 345.81 1,057.43 30-Jun
711.62 345.80 1,057.42 15-Jul
6 2,114.85 1,451.70 663.15 31,705.77 725.85 331.58 1,057.43 31-Jul
725.85 331.57 1,057.42 15-Aug
7 2,114.85 1,480.73 634.12 30,225.03 740.37 317.06 1,057.43 31-Aug
740.36 317.06 1,057.42 15-Sep
8 2,114.85 1,510.35 604.50 28,714.68 755.18 302.25 1,057.43 30-Sep
755.17 302.25 1,057.42 15-Oct
9 2,114.84 1,540.55 574.29 27,174.14 770.28 287.15 1,057.43 31-Oct
770.27 287.14 1,057.41 15-Nov
10 2,114.84 1,571.36 543.48 25,602.78 785.68 271.74 1,057.42 30-Nov
785.68 271.74 1,057.42 15-Dec
11 2,114.84 1,602.78 512.06 24,000.00 801.39 256.03 1,057.42 31-Dec
801.39 256.03 1,057.42 15-Jan
12 2,114.84 1,634.84 480.00 22,365.16 817.42 240.00 1,057.42 31-Jan
817.42 240.00 1,057.42 15-Feb
13 2,114.84 1,667.54 447.30 20,697.62 833.77 223.65 1,057.42 28-Feb
833.77 223.65 1,057.42 15-Mar
14 2,114.84 1,700.89 413.95 18,996.73 850.45 206.98 1,057.43 31-Mar
850.44 206.97 1,057.41 15-Apr
15 2,114.84 1,734.91 379.93 17,261.83 867.46 189.97 1,057.43 30-Apr
867.45 189.96 1,057.41 15-May
16 2,114.84 1,769.60 345.24 15,492.22 884.80 172.62 1,057.42 31-May
884.80 172.62 1,057.42 15-Jun
17 2,114.84 1,805.00 309.84 13,687.23 902.50 154.92 1,057.42 30-Jun
902.50 154.92 1,057.42 15-Jul
18 2,114.84 1,841.10 273.74 11,846.13 920.55 136.87 1,057.42 31-Jul
920.55 136.87 1,057.42 15-Aug
19 2,114.84 1,877.92 236.92 9,968.21 938.96 118.46 1,057.42 31-Aug
938.96 118.46 1,057.42 15-Sep
20 2,114.84 1,915.48 199.36 8,052.74 957.74 99.68 1,057.42 30-Sep
957.74 99.68 1,057.42 15-Oct
21 2,114.84 1,953.79 161.05 6,098.95 976.90 80.53 1,057.43 31-Oct
976.89 80.52 1,057.41 15-Nov
22 2,114.84 1,992.86 121.98 4,106.09 996.43 60.99 1,057.42 30-Nov
996.43 60.99 1,057.42 15-Dec
23 2,114.84 2,032.72 82.12 2,073.37 1,016.35 41.07 1,057.42 31-Dec
1,016.35 41.07 1,057.42 15-Jan
24 2,114.84 2,073.37 41.47 0.00 1,036.68 20.74 1,057.42 31-Jan
 1,036.68 20.74 1,057.42 15-Feb

Total 50,756.24 40,000.00 10,756.24 40,000.00 10,756.24 50,756.24

 Municipal Association of Rank and File Employees of Gloria
Gloria, Oriental Mindoro

Name of Barrower: DOMINADOR ABAO

Address: Tambong, Gloria, Oriental Mindoro
Term of Loan: 24 months
Mode of Payment: Monthly
Interest Rate: 2% per month

MARFEG Loan Computation Table Pyment Schedule

Amortization Principal Interest Balance Principal Interest Total
Beginning Balance 35,000.00 2024
1 1,850.49 1,150.49 700.00 33,849.51 575.25 350.00 925.25 31-Jan
575.24 350.00 925.24 15-Feb
2 1,850.49 1,173.50 676.99 32,676.01 586.75 338.50 925.25 28-Feb
586.75 338.49 925.24 15-Mar
3 1,850.49 1,196.97 653.52 31,479.04 598.49 326.76 925.25 31-Mar
598.48 326.76 925.24 15-Apr
4 1,850.49 1,220.91 629.58 30,258.13 610.46 314.79 925.25 30-Apr
610.45 314.79 925.24 15-May
5 1,850.49 1,245.33 605.16 29,012.80 622.67 302.58 925.25 31-May
622.66 302.58 925.24 15-Jun
6 1,850.49 1,270.23 580.26 27,742.57 635.12 290.13 925.25 30-Jun
635.11 290.13 925.24 15-Jul
7 1,850.49 1,295.64 554.85 26,446.93 647.82 277.43 925.25 31-Jul
647.82 277.42 925.24 15-Aug
8 1,850.49 1,321.55 528.94 25,125.38 660.78 264.47 925.25 31-Aug
660.77 264.47 925.24 15-Sep
9 1,850.49 1,347.98 502.51 23,777.40 673.99 251.26 925.25 30-Sep
673.99 251.25 925.24 15-Oct
10 1,850.49 1,374.94 475.55 22,402.46 687.47 237.78 925.25 31-Oct
687.47 237.77 925.24 15-Nov
11 1,850.49 1,402.44 448.05 21,000.01 701.22 224.03 925.25 30-Nov
701.22 224.02 925.24 15-Dec
12 1,850.49 1,430.49 420.00 19,569.52 715.25 210.00 925.25 31-Dec
715.24 210.00 925.24 15-Jan
13 1,850.49 1,459.10 391.39 18,110.43 729.55 195.70 925.25 30-Jan
729.55 195.69 925.24 15-Feb
14 1,850.49 1,488.28 362.21 16,622.14 744.14 181.11 925.25 28-Feb
744.14 181.10 925.24 15-Mar
15 1,850.49 1,518.05 332.44 15,104.10 759.03 166.22 925.25 31-Mar
759.02 166.22 925.24 15-Apr
16 1,850.49 1,548.41 302.08 13,555.69 774.21 151.04 925.25 30-Apr
774.20 151.04 925.24 15-May
17 1,850.49 1,579.38 271.11 11,976.31 789.69 135.56 925.25 31-May
789.69 135.55 925.24 15-Jun
18 1,850.49 1,610.96 239.53 10,365.35 805.48 119.77 925.25 30-Jun
805.48 119.76 925.24 15-Jul
19 1,850.49 1,643.18 207.31 8,722.17 821.59 103.66 925.25 31-Jul
821.59 103.65 925.24 15-Aug
20 1,850.48 1,676.04 174.44 7,046.13 838.02 87.22 925.24 31-Aug
838.02 87.22 925.24 15-Sep
21 1,850.48 1,709.56 140.92 5,336.57 854.78 70.46 925.24 30-Sep
854.78 70.46 925.24 15-Oct
22 1,850.48 1,743.75 106.73 3,592.82 871.88 53.37 925.25 31-Oct
871.87 53.36 925.23 15-Nov
23 1,850.48 1,778.62 71.86 1,814.20 889.31 35.93 925.24 30-Nov
889.31 35.93 925.24 15-Dec
24 1,850.48 1,814.20 36.28 0.00 907.10 18.14 925.24 31-Dec
 907.10 18.14 925.24 15-Jan
Total 44,411.71 35,000.00 9,411.71 35,000.00 9,411.71 44,411.71
 Municipal Association of Rank and File Employees of Gloria
Gloria, Oriental Mindoro

Name of Barrower: MELJOY S. MALUPA

Address: Balete, Gloria, Oriental Mindoro
Term of Loan: 24 months
Mode of Payment: Monthly
Interest Rate: 2% per month

MARFEG Loan Computation Table Pyment Schedule

Amortization Principal Interest Balance Principal Interest Total
Beginning Balance 30,000.00 2024
1 1,586.14 986.14 600.00 29,013.86 493.07 300.00 793.07 31-Mar
493.07 300.00 793.07 15-Apr
2 1,586.14 1,005.86 580.28 28,008.00 502.93 290.14 793.07 30-Apr
502.93 290.14 793.07 15-May
3 1,586.14 1,025.98 560.16 26,982.02 512.99 280.08 793.07 31-May
512.99 280.08 793.07 15-Jun
4 1,586.14 1,046.50 539.64 25,935.52 523.25 269.82 793.07 30-Jun
523.25 269.82 793.07 15-Jul
5 1,586.14 1,067.43 518.71 24,868.09 533.72 259.36 793.08 31-Jul
533.71 259.35 793.06 15-Aug
6 1,586.14 1,088.78 497.36 23,779.31 544.39 248.68 793.07 31-Aug
544.39 248.68 793.07 15-Sep
7 1,586.13 1,110.54 475.59 22,668.77 555.27 237.80 793.07 30-Sep
555.27 237.79 793.06 15-Oct
8 1,586.13 1,132.75 453.38 21,536.01 566.38 226.69 793.07 31-Oct
566.37 226.69 793.06 15-Nov
9 1,586.13 1,155.41 430.72 20,380.60 577.71 215.36 793.07 30-Nov
577.70 215.36 793.06 15-Dec
10 1,586.13 1,178.52 407.61 19,202.08 589.26 203.81 793.07 31-Dec
589.26 203.80 793.06 15-Jan
11 1,586.13 1,202.09 384.04 18,000.00 601.05 192.02 793.07 30-Jan
601.04 192.02 793.06 15-Feb
12 1,586.13 1,226.13 360.00 16,773.86 613.07 180.00 793.07 28-Feb
613.06 180.00 793.06 15-Mar
13 1,586.13 1,250.65 335.48 15,523.21 625.33 167.74 793.07 31-Mar
625.32 167.74 793.06 15-Apr
14 1,586.13 1,275.67 310.46 14,247.55 637.84 155.23 793.07 30-Apr
637.83 155.23 793.06 15-May
15 1,586.13 1,301.18 284.95 12,946.37 650.59 142.48 793.07 31-May
650.59 142.47 793.06 15-Jun
16 1,586.13 1,327.20 258.93 11,619.16 663.60 129.47 793.07 30-Jun
663.60 129.46 793.06 15-Jul
17 1,586.13 1,353.75 232.38 10,265.42 676.88 116.19 793.07 31-Jul
676.87 116.19 793.06 15-Aug
18 1,586.13 1,380.82 205.31 8,884.60 690.41 102.66 793.07 31-Aug
690.41 102.65 793.06 15-Sep
19 1,586.13 1,408.44 177.69 7,476.16 704.22 88.85 793.07 30-Sep
704.22 88.84 793.06 15-Oct
20 1,586.13 1,436.61 149.52 6,039.55 718.31 74.76 793.07 31-Oct
718.30 74.76 793.06 15-Nov
21 1,586.13 1,465.34 120.79 4,574.21 732.67 60.40 793.07 30-Nov
732.67 60.39 793.06 15-Dec
22 1,586.13 1,494.65 91.48 3,079.57 747.33 45.74 793.07 31-Dec
747.32 45.74 793.06 15-Jan
23 1,586.13 1,524.54 61.59 1,555.03 762.27 30.80 793.07 31-Jan
762.27 30.79 793.06 15-Feb
 24 1,586.13 1,555.03 31.10 - 0.00 777.51 15.56 793.07 28-Feb
777.51 15.55 793.06 15-Mar

Total 38,067.18 30,000.00 8,067.18 30,000.00 8,067.18 38,067.18

 Municipal Association of Rank and File Employees of Gloria
Gloria, Oriental Mindoro

Name of Barrower:
Address:
Term of Loan: 24 months
Mode of Payment: Monthly
Interest Rate: 2% per month

MARFEG Loan Computation Table Pyment Schedule

Amortization Principal Interest Balance Principal Interest Total
Beginning Balance 25,000.00 2023
1 1,321.78 821.78 500.00 24,178.22 410.89 250.00 660.89 15-Mar
410.89 250.00 660.89 31-Mar
2 1,321.78 838.22 483.56 23,340.00 419.11 241.78 660.89 15-Apr
419.11 241.78 660.89 30-Apr
3 1,321.78 854.98 466.80 22,485.02 427.49 233.40 660.89 15-May
427.49 233.40 660.89 31-May
4 1,321.78 872.08 449.70 21,612.94 436.04 224.85 660.89 15-Jun
436.04 224.85 660.89 30-Jun
5 1,321.78 889.52 432.26 20,723.42 444.76 216.13 660.89 15-Jul
444.76 216.13 660.89 31-Jul
6 1,321.78 907.31 414.47 19,816.11 453.66 207.24 660.90 15-Aug
453.65 207.23 660.88 31-Aug
7 1,321.78 925.46 396.32 18,890.65 462.73 198.16 660.89 15-Sep
462.73 198.16 660.89 30-Sep
8 1,321.78 943.97 377.81 17,946.69 471.99 188.91 660.90 15-Oct
471.98 188.90 660.88 31-Oct
9 1,321.78 962.85 358.93 16,983.84 481.43 179.47 660.90 15-Nov
481.42 179.46 660.88 30-Nov
10 1,321.78 982.10 339.68 16,001.74 491.05 169.84 660.89 15-Dec
491.05 169.84 660.89 31-Dec
11 1,321.78 1,001.75 320.03 14,999.99 500.88 160.02 660.90 15-Jan
500.87 160.01 660.88 31-Jan
12 1,321.78 1,021.78 300.00 13,978.21 510.89 150.00 660.89 15-Feb
510.89 150.00 660.89 28-Feb
13 1,321.78 1,042.22 279.56 12,936.00 521.11 139.78 660.89 15-Mar
521.11 139.78 660.89 31-Mar
14 1,321.78 1,063.06 258.72 11,872.94 531.53 129.36 660.89 15-Apr
531.53 129.36 660.89 30-Apr
15 1,321.78 1,084.32 237.46 10,788.62 542.16 118.73 660.89 15-May
542.16 118.73 660.89 31-May
16 1,321.78 1,106.01 215.77 9,682.61 553.01 107.89 660.90 15-Jun
553.00 107.88 660.88 30-Jun
17 1,321.78 1,128.13 193.65 8,554.48 564.07 96.83 660.90 15-Jul
564.06 96.82 660.88 31-Jul
18 1,321.77 1,150.68 171.09 7,403.80 575.34 85.55 660.89 15-Aug
575.34 85.54 660.88 31-Aug
19 1,321.77 1,173.69 148.08 6,230.11 586.85 74.04 660.89 15-Sep
586.84 74.04 660.88 30-Sep
20 1,321.77 1,197.17 124.60 5,032.94 598.59 62.30 660.89 15-Oct
598.58 62.30 660.88 31-Oct
21 1,321.77 1,221.11 100.66 3,811.83 610.56 50.33 660.89 15-Nov
610.55 50.33 660.88 30-Nov
22 1,321.77 1,245.53 76.24 2,566.29 622.77 38.12 660.89 15-Dec
622.76 38.12 660.88 31-Dec
23 1,321.77 1,270.44 51.33 1,295.85 635.22 25.67 660.89 15-Jan
635.22 25.66 660.88 30-Jan
24 1,321.77 1,295.85 25.92 - 0.00 647.92 12.97 660.89 15-Feb
 647.92 12.96 660.88 28-Feb
Total 31,722.65 25,000.00 6,722.65 25,000.00 6,722.65 31,722.65
 Municipal Association of Rank and File Employees of Gloria
Gloria, Oriental Mindoro

Name of Barrower: WILFREDO S. CONDESA

Address: Lucio Laurel, Gloria, Oriental Mindoro
Term of Loan: 24 months
Mode of Payment: Monthly
Interest Rate: 2% per month

MARFEG Loan Computation Table Pyment Schedule

Amortization Principal Interest Balance Principal Interest Total
Beginning Balance 20,000.00 2023
1 1,057.43 657.43 400.00 19,342.57 328.72 200.00 528.72 15-Sep
328.71 200.00 528.71 30-Sep
2 1,057.43 670.58 386.85 18,671.99 335.29 193.43 528.72 15-Oct
335.29 193.43 528.72 31-Oct
3 1,057.43 683.99 373.44 17,988.00 342.00 186.72 528.72 15-Nov
341.99 186.72 528.71 30-Nov
4 1,057.43 697.67 359.76 17,290.33 348.84 179.88 528.72 15-Dec
348.83 179.88 528.71 31-Dec
5 1,057.42 711.61 345.81 16,578.72 355.81 172.90 528.71 15-Jan
355.80 172.90 528.70 31-Jan
6 1,057.42 725.85 331.57 15,852.87 362.93 165.79 528.72 15-Feb
362.92 165.79 528.71 28-Feb
7 1,057.42 740.36 317.06 15,112.51 370.18 158.53 528.71 15-Mar
370.18 158.53 528.71 31-Mar
8 1,057.42 755.17 302.25 14,357.34 377.59 151.13 528.72 15-Apr
377.58 151.13 528.71 30-Apr
9 1,057.42 770.27 287.15 13,587.07 385.14 143.57 528.71 15-May
385.13 143.57 528.70 31-May
10 1,057.42 785.68 271.74 12,801.39 392.84 135.87 528.71 15-Jun
392.84 135.87 528.71 30-Jun
11 1,057.42 801.39 256.03 12,000.00 400.70 128.01 528.71 15-Jul
400.69 128.01 528.70 31-Jul
12 1,057.42 817.42 240.00 11,182.58 408.71 120.00 528.71 15-Aug
408.71 120.00 528.71 31-Aug
13 1,057.42 833.77 223.65 10,348.81 416.89 111.83 528.72 15-Sep
416.88 111.83 528.71 30-Sep
14 1,057.42 850.44 206.98 9,498.36 425.22 103.49 528.71 15-Oct
425.22 103.49 528.71 31-Oct
15 1,057.42 867.45 189.97 8,630.91 433.73 94.98 528.71 15-Nov
433.72 94.98 528.70 30-Nov
16 1,057.42 884.80 172.62 7,746.11 442.40 86.31 528.71 15-Dec
442.40 86.31 528.71 31-Dec
17 1,057.42 902.50 154.92 6,843.61 451.25 77.46 528.71 15-Jan
451.25 77.46 528.71 31-Jan
18 1,057.42 920.55 136.87 5,923.06 460.28 68.44 528.72 15-Feb
460.27 68.44 528.71 28-Feb
19 1,057.42 938.96 118.46 4,984.10 469.48 59.23 528.71 15-Mar
469.48 59.23 528.71 31-Mar
20 1,057.42 957.74 99.68 4,026.37 478.87 49.84 528.71 15-Apr
478.87 49.84 528.71 30-Apr
21 1,057.42 976.89 80.53 3,049.47 488.45 40.26 528.71 15-May
488.44 40.26 528.70 31-May
22 1,057.42 996.43 60.99 2,053.04 498.22 30.49 528.71 15-Jun
498.21 30.49 528.70 30-Jun
23 1,057.42 1,016.36 41.06 1,036.68 508.18 20.53 528.71 15-Jul
508.18 20.53 528.71 31-Jul
24 1,057.42 1,036.69 20.73 - 0.00 518.35 10.37 528.72 15-Aug
 518.34 10.37 528.71 31-Aug
Total 25,378.12 20,000.00 5,378.12 20,000.00 5,378.12 25,378.12
 Municipal Association of Rank and File Employees of Gloria
Gloria, Oriental Mindoro

Name of Barrower:
Address:
Term of Loan: 24 months
Mode of Payment: Monthly
Interest Rate: 2% per month

MARFEG Loan Computation Table Pyment Schedule

Amortization Principal Interest Balance Principal Interest Total
 Municipal Association of Rank and File Employees of Gloria
Gloria, Oriental Mindoro

Name of Barrower:
Address:
Term of Loan: 24 months
Mode of Payment: Monthly
Interest Rate: 2% per month

MARFEG Loan Computation Table Pyment Schedule

Amortization Principal Interest Balance Principal Interest Total
Beginning Balance 10,000.00 2023
1 528.72 328.72 200.00 9,671.28 164.36 100.00 264.36 15-Feb

164.36 100.00 264.36 28-Feb

2 528.72 335.29 193.43 9,335.99 167.65 96.72 264.37 15-Mar

167.64 96.71 264.35 31-Mar

3 528.71 341.99 186.72 8,994.00 170.99 93.36 264.35 15-Apr

171.00 93.36 264.36 30-Apr

4 528.71 348.83 179.88 8,645.17 174.42 89.94 264.36 15-May

174.41 89.94 264.35 31-May

5 528.71 355.81 172.90 8,289.36 177.91 86.45 264.36 15-Jun

177.90 86.45 264.35 30-Jun

6 528.71 362.92 165.79 7,926.44 181.46 82.90 264.36 15-Jul

181.46 82.89 264.35 31-Jul

7 528.71 370.18 158.53 7,556.25 185.09 79.27 264.36 15-Aug

185.09 79.26 264.35 31-Aug

8 528.71 377.58 151.13 7,178.67 188.79 75.57 264.36 15-Sep

188.79 75.56 264.35 30-Sep

9 528.71 385.14 143.57 6,793.53 192.57 71.79 264.36 15-Oct

192.57 71.78 264.35 31-Oct

10 528.71 392.84 135.87 6,400.69 196.42 67.94 264.36 15-Nov

196.42 67.93 264.35 30-Nov

11 528.71 400.70 128.01 6,000.00 200.35 64.01 264.36 15-Dec

200.35 64.00 264.35 31-Dec

12 528.71 408.71 120.00 5,591.29 204.36 60.00 264.36 15-Jan

204.35 60.00 264.35 31-Jan

13 528.71 416.88 111.83 5,174.40 208.44 55.92 264.36 15-Feb

208.44 55.91 264.35 28-Feb

14 528.71 425.22 103.49 4,749.18 212.61 51.75 264.36 15-Mar
212.61 51.74 264.35 31-Mar
15 528.71 433.73 94.98 4,315.45 216.87 47.49 264.36 15-Apr
216.86 47.49 264.35 30-Apr
16 528.71 442.40 86.31 3,873.05 221.20 43.16 264.36 15-May
221.20 43.15 264.35 31-May
17 528.71 451.25 77.46 3,421.80 225.63 38.73 264.36 15-Jun
225.62 38.73 264.35 30-Jun
18 528.71 460.27 68.44 2,961.53 230.14 34.22 264.36 15-Jul
230.13 34.22 264.35 31-Jul
19 528.71 469.48 59.23 2,492.05 234.74 29.62 264.36 15-Aug
 234.74 29.61 264.35 31-Aug
20 528.71 478.87 49.84 2,013.18 239.44 24.92 264.36 15-Sep
239.43 24.92 264.35 30-Sep
21 528.71 488.45 40.26 1,524.74 244.23 20.13 264.36 15-Oct
244.22 20.13 264.35 31-Oct
22 528.71 498.22 30.49 1,026.52 249.11 15.25 264.36 15-Nov
249.11 15.24 264.35 30-Nov
23 528.71 508.18 20.53 518.34 254.09 10.27 264.36 15-Dec
254.09 10.26 264.35 31-Dec
24 528.71 518.34 10.37 - 0.00 259.17 5.19 264.36 15-Jan
259.17 5.18 264.35 30-Jan
Total 12,689.06 10,000.00 2,689.06 10,000.00 2,689.06 12,689.06

1 0.268906088 (D38/C38) Fixed Interest Percentage Rate for 24 months

2 2,689.06 Total Interest
3 12,689.06 (Principal+Inter Total Amount to be paid
4 528.71 Monthly Amortization