Marqui Jeohve B.

Buag 4/3/2025
ABM 12 - Accountancy Business Finance

Assignment:
Maria took a loan of PHP 6,000,000 in PAG IBIG FUND to buy a house with an interest of 6% p.a. and
payable for 30 years.
A. Flat Rate interest
1. How large are her monthly payments?
𝑬𝑴𝑰 = 6,000,000 + (6,000,000 × 0.06 × 30)/360 =
𝑷𝑯𝑷𝟒𝟔,𝟔𝟔𝟔.𝟔𝟕

2. How much interest will she pay?

𝑰 = 6,000,000 × 0.06 × 30 =
𝑷𝑯𝑷𝟏𝟎,𝟖𝟎𝟎,𝟎𝟎𝟎.𝟎𝟎
3. How much is her total loan amount?
𝑻𝒐𝒕𝒂𝒍 𝑳𝒐𝒂𝒏 𝑨𝒎𝒐𝒖𝒏𝒕 = 6,000,000 + 10,800,000.00 =
𝑷𝑯𝑷𝟏𝟔,𝟖𝟎𝟎,𝟎𝟎𝟎.𝟎𝟎
4. Make an amortization Schedule in Excel.
No. of Beginning
Payment Interest Principal Ending Balance
Months Balance
1 ₱16,800,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱16,753,333.33
2 ₱16,753,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱16,706,666.67
3 ₱16,706,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱16,660,000.00
4 ₱16,660,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱16,613,333.33
5 ₱16,613,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱16,566,666.67
6 ₱16,566,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱16,520,000.00
7 ₱16,520,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱16,473,333.33
8 ₱16,473,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱16,426,666.67
9 ₱16,426,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱16,380,000.00
10 ₱16,380,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱16,333,333.33
11 ₱16,333,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱16,286,666.67
12 ₱16,286,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱16,240,000.00
13 ₱16,240,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱16,193,333.33
14 ₱16,193,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱16,146,666.67
15 ₱16,146,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱16,100,000.00
16 ₱16,100,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱16,053,333.33
17 ₱16,053,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱16,006,666.67
18 ₱16,006,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱15,960,000.00
19 ₱15,960,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱15,913,333.33
20 ₱15,913,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱15,866,666.67
21 ₱15,866,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱15,820,000.00
22 ₱15,820,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱15,773,333.33
23 ₱15,773,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱15,726,666.67
24 ₱15,726,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱15,680,000.00
25 ₱15,680,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱15,633,333.33
26 ₱15,633,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱15,586,666.67
27 ₱15,586,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱15,540,000.00
28 ₱15,540,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱15,493,333.33
29 ₱15,493,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱15,446,666.67
30 ₱15,446,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱15,400,000.00
31 ₱15,400,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱15,353,333.33
32 ₱15,353,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱15,306,666.67
33 ₱15,306,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱15,260,000.00
34 ₱15,260,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱15,213,333.33
35 ₱15,213,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱15,166,666.67
36 ₱15,166,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱15,120,000.00
37 ₱15,120,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱15,073,333.33
38 ₱15,073,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱15,026,666.67
39 ₱15,026,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱14,980,000.00
40 ₱14,980,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱14,933,333.33
41 ₱14,933,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱14,886,666.67
42 ₱14,886,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱14,840,000.00
43 ₱14,840,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱14,793,333.33
44 ₱14,793,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱14,746,666.67
45 ₱14,746,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱14,700,000.00
46 ₱14,700,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱14,653,333.33
47 ₱14,653,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱14,606,666.67
48 ₱14,606,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱14,560,000.00
49 ₱14,560,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱14,513,333.33
50 ₱14,513,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱14,466,666.67
51 ₱14,466,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱14,420,000.00
52 ₱14,420,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱14,373,333.33
53 ₱14,373,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱14,326,666.67
54 ₱14,326,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱14,280,000.00
55 ₱14,280,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱14,233,333.33
56 ₱14,233,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱14,186,666.67
57 ₱14,186,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱14,140,000.00
58 ₱14,140,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱14,093,333.33
59 ₱14,093,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱14,046,666.67
60 ₱14,046,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱14,000,000.00
61 ₱14,000,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱13,953,333.33
62 ₱13,953,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱13,906,666.67
63 ₱13,906,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱13,860,000.00
64 ₱13,860,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱13,813,333.33
65 ₱13,813,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱13,766,666.67
66 ₱13,766,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱13,720,000.00
67 ₱13,720,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱13,673,333.33
68 ₱13,673,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱13,626,666.67
69 ₱13,626,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱13,580,000.00
70 ₱13,580,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱13,533,333.33
71 ₱13,533,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱13,486,666.67
72 ₱13,486,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱13,440,000.00
 73 ₱13,440,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱13,393,333.33
74 ₱13,393,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱13,346,666.67
75 ₱13,346,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱13,300,000.00
76 ₱13,300,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱13,253,333.33
77 ₱13,253,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱13,206,666.67
78 ₱13,206,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱13,160,000.00
79 ₱13,160,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱13,113,333.33
80 ₱13,113,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱13,066,666.67
81 ₱13,066,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱13,020,000.00
82 ₱13,020,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱12,973,333.33
83 ₱12,973,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱12,926,666.67
84 ₱12,926,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱12,880,000.00
85 ₱12,880,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱12,833,333.33
86 ₱12,833,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱12,786,666.67
87 ₱12,786,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱12,740,000.00
88 ₱12,740,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱12,693,333.33
89 ₱12,693,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱12,646,666.67
90 ₱12,646,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱12,600,000.00
91 ₱12,600,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱12,553,333.33
92 ₱12,553,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱12,506,666.67
93 ₱12,506,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱12,460,000.00
94 ₱12,460,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱12,413,333.33
95 ₱12,413,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱12,366,666.67
96 ₱12,366,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱12,320,000.00
97 ₱12,320,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱12,273,333.33
98 ₱12,273,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱12,226,666.67
99 ₱12,226,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱12,180,000.00
100 ₱12,180,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱12,133,333.33
101 ₱12,133,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱12,086,666.67
102 ₱12,086,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱12,040,000.00
103 ₱12,040,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱11,993,333.33
104 ₱11,993,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱11,946,666.67
105 ₱11,946,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱11,900,000.00
106 ₱11,900,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱11,853,333.33
107 ₱11,853,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱11,806,666.67
108 ₱11,806,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱11,760,000.00
109 ₱11,760,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱11,713,333.33
110 ₱11,713,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱11,666,666.67
111 ₱11,666,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱11,620,000.00
112 ₱11,620,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱11,573,333.33
113 ₱11,573,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱11,526,666.67
114 ₱11,526,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱11,480,000.00
115 ₱11,480,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱11,433,333.33
116 ₱11,433,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱11,386,666.67
117 ₱11,386,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱11,340,000.00
118 ₱11,340,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱11,293,333.33
119 ₱11,293,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱11,246,666.67
120 ₱11,246,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱11,200,000.00
121 ₱11,200,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱11,153,333.33
122 ₱11,153,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱11,106,666.67
123 ₱11,106,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱11,060,000.00
124 ₱11,060,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱11,013,333.33
125 ₱11,013,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱10,966,666.67
126 ₱10,966,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱10,920,000.00
127 ₱10,920,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱10,873,333.33
128 ₱10,873,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱10,826,666.67
129 ₱10,826,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱10,780,000.00
130 ₱10,780,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱10,733,333.33
131 ₱10,733,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱10,686,666.67
132 ₱10,686,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱10,640,000.00
133 ₱10,640,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱10,593,333.33
134 ₱10,593,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱10,546,666.67
135 ₱10,546,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱10,500,000.00
136 ₱10,500,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱10,453,333.33
137 ₱10,453,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱10,406,666.67
138 ₱10,406,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱10,360,000.00
139 ₱10,360,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱10,313,333.33
140 ₱10,313,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱10,266,666.67
141 ₱10,266,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱10,220,000.00
142 ₱10,220,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱10,173,333.33
143 ₱10,173,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱10,126,666.67
144 ₱10,126,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱10,080,000.00
145 ₱10,080,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱10,033,333.33
146 ₱10,033,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱9,986,666.67
147 ₱9,986,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱9,940,000.00
148 ₱9,940,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱9,893,333.33
149 ₱9,893,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱9,846,666.67
150 ₱9,846,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱9,800,000.00
151 ₱9,800,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱9,753,333.33
152 ₱9,753,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱9,706,666.67
153 ₱9,706,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱9,660,000.00
154 ₱9,660,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱9,613,333.33
155 ₱9,613,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱9,566,666.67
156 ₱9,566,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱9,520,000.00
157 ₱9,520,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱9,473,333.33
158 ₱9,473,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱9,426,666.67
159 ₱9,426,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱9,380,000.00
160 ₱9,380,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱9,333,333.33
161 ₱9,333,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱9,286,666.67
162 ₱9,286,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱9,240,000.00
163 ₱9,240,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱9,193,333.33
164 ₱9,193,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱9,146,666.67
165 ₱9,146,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱9,100,000.00
166 ₱9,100,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱9,053,333.33
167 ₱9,053,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱9,006,666.67
168 ₱9,006,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱8,960,000.00
169 ₱8,960,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱8,913,333.33
170 ₱8,913,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱8,866,666.67
171 ₱8,866,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱8,820,000.00
172 ₱8,820,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱8,773,333.33
173 ₱8,773,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱8,726,666.67
174 ₱8,726,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱8,680,000.00
175 ₱8,680,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱8,633,333.33
176 ₱8,633,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱8,586,666.67
177 ₱8,586,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱8,540,000.00
178 ₱8,540,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱8,493,333.33
179 ₱8,493,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱8,446,666.67
180 ₱8,446,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱8,400,000.00
181 ₱8,400,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱8,353,333.33
182 ₱8,353,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱8,306,666.67
183 ₱8,306,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱8,260,000.00
184 ₱8,260,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱8,213,333.33
185 ₱8,213,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱8,166,666.67
186 ₱8,166,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱8,120,000.00
187 ₱8,120,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱8,073,333.33
188 ₱8,073,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱8,026,666.67
189 ₱8,026,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱7,980,000.00
190 ₱7,980,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱7,933,333.33
191 ₱7,933,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱7,886,666.67
192 ₱7,886,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱7,840,000.00
193 ₱7,840,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱7,793,333.33
194 ₱7,793,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱7,746,666.67
195 ₱7,746,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱7,700,000.00
196 ₱7,700,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱7,653,333.33
197 ₱7,653,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱7,606,666.67
198 ₱7,606,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱7,560,000.00
199 ₱7,560,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱7,513,333.33
200 ₱7,513,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱7,466,666.67
201 ₱7,466,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱7,420,000.00
202 ₱7,420,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱7,373,333.33
203 ₱7,373,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱7,326,666.67
204 ₱7,326,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱7,280,000.00
205 ₱7,280,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱7,233,333.33
206 ₱7,233,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱7,186,666.67
207 ₱7,186,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱7,140,000.00
208 ₱7,140,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱7,093,333.33
209 ₱7,093,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱7,046,666.67
210 ₱7,046,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱7,000,000.00
211 ₱7,000,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱6,953,333.33
212 ₱6,953,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱6,906,666.67
213 ₱6,906,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱6,860,000.00
214 ₱6,860,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱6,813,333.33
215 ₱6,813,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱6,766,666.67
216 ₱6,766,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱6,720,000.00
217 ₱6,720,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱6,673,333.33
218 ₱6,673,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱6,626,666.67
219 ₱6,626,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱6,580,000.00
220 ₱6,580,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱6,533,333.33
221 ₱6,533,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱6,486,666.67
222 ₱6,486,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱6,440,000.00
223 ₱6,440,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱6,393,333.33
224 ₱6,393,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱6,346,666.67
225 ₱6,346,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱6,300,000.00
226 ₱6,300,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱6,253,333.33
227 ₱6,253,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱6,206,666.67
228 ₱6,206,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱6,160,000.00
229 ₱6,160,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱6,113,333.33
230 ₱6,113,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱6,066,666.67
231 ₱6,066,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱6,020,000.00
232 ₱6,020,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱5,973,333.33
233 ₱5,973,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱5,926,666.67
234 ₱5,926,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱5,880,000.00
235 ₱5,880,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱5,833,333.33
236 ₱5,833,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱5,786,666.67
237 ₱5,786,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱5,740,000.00
238 ₱5,740,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱5,693,333.33
239 ₱5,693,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱5,646,666.67
240 ₱5,646,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱5,600,000.00
241 ₱5,600,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱5,553,333.33
242 ₱5,553,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱5,506,666.67
243 ₱5,506,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱5,460,000.00
244 ₱5,460,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱5,413,333.33
245 ₱5,413,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱5,366,666.67
246 ₱5,366,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱5,320,000.00
247 ₱5,320,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱5,273,333.33
248 ₱5,273,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱5,226,666.67
249 ₱5,226,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱5,180,000.00
250 ₱5,180,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱5,133,333.33
251 ₱5,133,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱5,086,666.67
252 ₱5,086,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱5,040,000.00
253 ₱5,040,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱4,993,333.33
254 ₱4,993,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱4,946,666.67
255 ₱4,946,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱4,900,000.00
256 ₱4,900,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱4,853,333.33
257 ₱4,853,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱4,806,666.67
258 ₱4,806,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱4,760,000.00
259 ₱4,760,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱4,713,333.33
260 ₱4,713,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱4,666,666.67
261 ₱4,666,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱4,620,000.00
262 ₱4,620,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱4,573,333.33
263 ₱4,573,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱4,526,666.67
264 ₱4,526,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱4,480,000.00
265 ₱4,480,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱4,433,333.33
266 ₱4,433,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱4,386,666.67
267 ₱4,386,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱4,340,000.00
268 ₱4,340,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱4,293,333.33
269 ₱4,293,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱4,246,666.67
270 ₱4,246,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱4,200,000.00
271 ₱4,200,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱4,153,333.33
272 ₱4,153,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱4,106,666.67
273 ₱4,106,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱4,060,000.00
274 ₱4,060,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱4,013,333.33
275 ₱4,013,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱3,966,666.67
276 ₱3,966,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱3,920,000.00
277 ₱3,920,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱3,873,333.33
278 ₱3,873,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱3,826,666.67
279 ₱3,826,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱3,780,000.00
280 ₱3,780,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱3,733,333.33
281 ₱3,733,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱3,686,666.67
282 ₱3,686,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱3,640,000.00
283 ₱3,640,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱3,593,333.33
284 ₱3,593,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱3,546,666.67
285 ₱3,546,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱3,500,000.00
286 ₱3,500,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱3,453,333.33
287 ₱3,453,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱3,406,666.67
288 ₱3,406,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱3,360,000.00
289 ₱3,360,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱3,313,333.33
290 ₱3,313,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱3,266,666.67
291 ₱3,266,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱3,220,000.00
292 ₱3,220,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱3,173,333.33
293 ₱3,173,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱3,126,666.67
294 ₱3,126,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱3,080,000.00
295 ₱3,080,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱3,033,333.33
296 ₱3,033,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱2,986,666.67
297 ₱2,986,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱2,940,000.00
298 ₱2,940,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱2,893,333.33
299 ₱2,893,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱2,846,666.67
300 ₱2,846,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱2,800,000.00
301 ₱2,800,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱2,753,333.33
302 ₱2,753,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱2,706,666.67
303 ₱2,706,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱2,660,000.00
304 ₱2,660,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱2,613,333.33
305 ₱2,613,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱2,566,666.67
306 ₱2,566,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱2,520,000.00
307 ₱2,520,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱2,473,333.33
308 ₱2,473,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱2,426,666.67
309 ₱2,426,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱2,380,000.00
310 ₱2,380,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱2,333,333.33
311 ₱2,333,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱2,286,666.67
312 ₱2,286,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱2,240,000.00
313 ₱2,240,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱2,193,333.33
314 ₱2,193,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱2,146,666.67
315 ₱2,146,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱2,100,000.00
316 ₱2,100,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱2,053,333.33
317 ₱2,053,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱2,006,666.67
318 ₱2,006,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱1,960,000.00
319 ₱1,960,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱1,913,333.33
320 ₱1,913,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱1,866,666.67
321 ₱1,866,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱1,820,000.00
322 ₱1,820,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱1,773,333.33
323 ₱1,773,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱1,726,666.67
324 ₱1,726,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱1,680,000.00
325 ₱1,680,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱1,633,333.33
326 ₱1,633,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱1,586,666.67
327 ₱1,586,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱1,540,000.00
328 ₱1,540,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱1,493,333.33
329 ₱1,493,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱1,446,666.67
330 ₱1,446,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱1,400,000.00
331 ₱1,400,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱1,353,333.33
332 ₱1,353,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱1,306,666.67
333 ₱1,306,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱1,260,000.00
334 ₱1,260,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱1,213,333.33
335 ₱1,213,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱1,166,666.67
336 ₱1,166,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱1,120,000.00
337 ₱1,120,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱1,073,333.33
338 ₱1,073,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱1,026,666.67
339 ₱1,026,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱980,000.00
340 ₱980,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱933,333.33
341 ₱933,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱886,666.67
342 ₱886,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱840,000.00
343 ₱840,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱793,333.33
344 ₱793,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱746,666.67
345 ₱746,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱700,000.00
346 ₱700,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱653,333.33
347 ₱653,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱606,666.67
348 ₱606,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱560,000.00
 349 ₱560,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱513,333.33
350 ₱513,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱466,666.67
351 ₱466,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱420,000.00
352 ₱420,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱373,333.33
353 ₱373,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱326,666.67
354 ₱326,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱280,000.00
355 ₱280,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱233,333.33
356 ₱233,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱186,666.67
357 ₱186,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱140,000.00
358 ₱140,000.00 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱93,333.33
359 ₱93,333.33 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱46,666.67
360 ₱46,666.67 ₱46,666.67 ₱30,000.00 ₱16,666.67 ₱0.00
₱16,800,000.00 ₱10,800,000.00 ₱6,000,000.00

B. Diminishing/Reducing Balance Interest Rate

1. How large are her monthly payments?
𝑬𝑴𝑰 = 6,000,000 × 0.06/12 × (1 + 0.06/12)^360/(1 +
0.06/12)^360 − 1 = 𝑷𝑯𝑷𝟑𝟓,𝟗𝟕𝟑.𝟎𝟑

2. How much interest will she pay?

𝑰 = (35,973.03151 × 360) − 6,000,000 =
𝑷𝑯𝑷𝟔,𝟗𝟓𝟎,𝟐𝟗𝟏.𝟑𝟒
3. How much is her total loan amount?
𝑻𝒐𝒕𝒂𝒍 𝑳𝒐𝒂𝒏 𝑨𝒎𝒐𝒖𝒏𝒕 = 6,000,000 + 6,950,291.34 =
𝑷𝑯𝑷𝟏𝟐,𝟗𝟓𝟎,𝟐𝟗𝟏.𝟑𝟒
4. Make an amortization Schedule in Excel.
No. of Beginning
Payment Interest Principal Ending Balance
Months Balance
1 ₱6,000,000.00 ₱35,973.03 ₱30,000.00 ₱5,973.03 ₱5,994,026.97
2 ₱5,994,026.97 ₱35,973.03 ₱29,970.13 ₱6,002.90 ₱5,988,024.07
3 ₱5,988,024.07 ₱35,973.03 ₱29,940.12 ₱6,032.91 ₱5,981,991.16
4 ₱5,981,991.16 ₱35,973.03 ₱29,909.96 ₱6,063.08 ₱5,975,928.08
5 ₱5,975,928.08 ₱35,973.03 ₱29,879.64 ₱6,093.39 ₱5,969,834.69
6 ₱5,969,834.69 ₱35,973.03 ₱29,849.17 ₱6,123.86 ₱5,963,710.84
7 ₱5,963,710.84 ₱35,973.03 ₱29,818.55 ₱6,154.48 ₱5,957,556.36
8 ₱5,957,556.36 ₱35,973.03 ₱29,787.78 ₱6,185.25 ₱5,951,371.11
9 ₱5,951,371.11 ₱35,973.03 ₱29,756.86 ₱6,216.18 ₱5,945,154.93
10 ₱5,945,154.93 ₱35,973.03 ₱29,725.77 ₱6,247.26 ₱5,938,907.68
11 ₱5,938,907.68 ₱35,973.03 ₱29,694.54 ₱6,278.49 ₱5,932,629.18
12 ₱5,932,629.18 ₱35,973.03 ₱29,663.15 ₱6,309.89 ₱5,926,319.30
13 ₱5,926,319.30 ₱35,973.03 ₱29,631.60 ₱6,341.44 ₱5,919,977.86
14 ₱5,919,977.86 ₱35,973.03 ₱29,599.89 ₱6,373.14 ₱5,913,604.72
15 ₱5,913,604.72 ₱35,973.03 ₱29,568.02 ₱6,405.01 ₱5,907,199.71
16 ₱5,907,199.71 ₱35,973.03 ₱29,536.00 ₱6,437.03 ₱5,900,762.68
17 ₱5,900,762.68 ₱35,973.03 ₱29,503.81 ₱6,469.22 ₱5,894,293.46
18 ₱5,894,293.46 ₱35,973.03 ₱29,471.47 ₱6,501.56 ₱5,887,791.90
19 ₱5,887,791.90 ₱35,973.03 ₱29,438.96 ₱6,534.07 ₱5,881,257.82
20 ₱5,881,257.82 ₱35,973.03 ₱29,406.29 ₱6,566.74 ₱5,874,691.08
21 ₱5,874,691.08 ₱35,973.03 ₱29,373.46 ₱6,599.58 ₱5,868,091.51
22 ₱5,868,091.51 ₱35,973.03 ₱29,340.46 ₱6,632.57 ₱5,861,458.93
23 ₱5,861,458.93 ₱35,973.03 ₱29,307.29 ₱6,665.74 ₱5,854,793.20
24 ₱5,854,793.20 ₱35,973.03 ₱29,273.97 ₱6,699.07 ₱5,848,094.13
25 ₱5,848,094.13 ₱35,973.03 ₱29,240.47 ₱6,732.56 ₱5,841,361.57
26 ₱5,841,361.57 ₱35,973.03 ₱29,206.81 ₱6,766.22 ₱5,834,595.35
27 ₱5,834,595.35 ₱35,973.03 ₱29,172.98 ₱6,800.05 ₱5,827,795.29
28 ₱5,827,795.29 ₱35,973.03 ₱29,138.98 ₱6,834.06 ₱5,820,961.24
29 ₱5,820,961.24 ₱35,973.03 ₱29,104.81 ₱6,868.23 ₱5,814,093.01
30 ₱5,814,093.01 ₱35,973.03 ₱29,070.47 ₱6,902.57 ₱5,807,190.44
31 ₱5,807,190.44 ₱35,973.03 ₱29,035.95 ₱6,937.08 ₱5,800,253.36
32 ₱5,800,253.36 ₱35,973.03 ₱29,001.27 ₱6,971.76 ₱5,793,281.60
33 ₱5,793,281.60 ₱35,973.03 ₱28,966.41 ₱7,006.62 ₱5,786,274.98
34 ₱5,786,274.98 ₱35,973.03 ₱28,931.37 ₱7,041.66 ₱5,779,233.32
35 ₱5,779,233.32 ₱35,973.03 ₱28,896.17 ₱7,076.86 ₱5,772,156.45
36 ₱5,772,156.45 ₱35,973.03 ₱28,860.78 ₱7,112.25 ₱5,765,044.21
37 ₱5,765,044.21 ₱35,973.03 ₱28,825.22 ₱7,147.81 ₱5,757,896.40
38 ₱5,757,896.40 ₱35,973.03 ₱28,789.48 ₱7,183.55 ₱5,750,712.85
39 ₱5,750,712.85 ₱35,973.03 ₱28,753.56 ₱7,219.47 ₱5,743,493.38
40 ₱5,743,493.38 ₱35,973.03 ₱28,717.47 ₱7,255.56 ₱5,736,237.81
41 ₱5,736,237.81 ₱35,973.03 ₱28,681.19 ₱7,291.84 ₱5,728,945.97
42 ₱5,728,945.97 ₱35,973.03 ₱28,644.73 ₱7,328.30 ₱5,721,617.67
43 ₱5,721,617.67 ₱35,973.03 ₱28,608.09 ₱7,364.94 ₱5,714,252.73
44 ₱5,714,252.73 ₱35,973.03 ₱28,571.26 ₱7,401.77 ₱5,706,850.96
45 ₱5,706,850.96 ₱35,973.03 ₱28,534.25 ₱7,438.78 ₱5,699,412.18
46 ₱5,699,412.18 ₱35,973.03 ₱28,497.06 ₱7,475.97 ₱5,691,936.21
47 ₱5,691,936.21 ₱35,973.03 ₱28,459.68 ₱7,513.35 ₱5,684,422.86
48 ₱5,684,422.86 ₱35,973.03 ₱28,422.11 ₱7,550.92 ₱5,676,871.94
49 ₱5,676,871.94 ₱35,973.03 ₱28,384.36 ₱7,588.67 ₱5,669,283.27
50 ₱5,669,283.27 ₱35,973.03 ₱28,346.42 ₱7,626.62 ₱5,661,656.66
51 ₱5,661,656.66 ₱35,973.03 ₱28,308.28 ₱7,664.75 ₱5,653,991.91
52 ₱5,653,991.91 ₱35,973.03 ₱28,269.96 ₱7,703.07 ₱5,646,288.84
53 ₱5,646,288.84 ₱35,973.03 ₱28,231.44 ₱7,741.59 ₱5,638,547.25
54 ₱5,638,547.25 ₱35,973.03 ₱28,192.74 ₱7,780.30 ₱5,630,766.95
55 ₱5,630,766.95 ₱35,973.03 ₱28,153.83 ₱7,819.20 ₱5,622,947.76
56 ₱5,622,947.76 ₱35,973.03 ₱28,114.74 ₱7,858.29 ₱5,615,089.46
57 ₱5,615,089.46 ₱35,973.03 ₱28,075.45 ₱7,897.58 ₱5,607,191.88
58 ₱5,607,191.88 ₱35,973.03 ₱28,035.96 ₱7,937.07 ₱5,599,254.81
59 ₱5,599,254.81 ₱35,973.03 ₱27,996.27 ₱7,976.76 ₱5,591,278.05
60 ₱5,591,278.05 ₱35,973.03 ₱27,956.39 ₱8,016.64 ₱5,583,261.41
61 ₱5,583,261.41 ₱35,973.03 ₱27,916.31 ₱8,056.72 ₱5,575,204.68
62 ₱5,575,204.68 ₱35,973.03 ₱27,876.02 ₱8,097.01 ₱5,567,107.68
 63 ₱5,567,107.68 ₱35,973.03 ₱27,835.54 ₱8,137.49 ₱5,558,970.18
64 ₱5,558,970.18 ₱35,973.03 ₱27,794.85 ₱8,178.18 ₱5,550,792.00
65 ₱5,550,792.00 ₱35,973.03 ₱27,753.96 ₱8,219.07 ₱5,542,572.93
66 ₱5,542,572.93 ₱35,973.03 ₱27,712.86 ₱8,260.17 ₱5,534,312.76
67 ₱5,534,312.76 ₱35,973.03 ₱27,671.56 ₱8,301.47 ₱5,526,011.30
68 ₱5,526,011.30 ₱35,973.03 ₱27,630.06 ₱8,342.98 ₱5,517,668.32
69 ₱5,517,668.32 ₱35,973.03 ₱27,588.34 ₱8,384.69 ₱5,509,283.63
70 ₱5,509,283.63 ₱35,973.03 ₱27,546.42 ₱8,426.61 ₱5,500,857.02
71 ₱5,500,857.02 ₱35,973.03 ₱27,504.29 ₱8,468.75 ₱5,492,388.27
72 ₱5,492,388.27 ₱35,973.03 ₱27,461.94 ₱8,511.09 ₱5,483,877.18
73 ₱5,483,877.18 ₱35,973.03 ₱27,419.39 ₱8,553.65 ₱5,475,323.54
74 ₱5,475,323.54 ₱35,973.03 ₱27,376.62 ₱8,596.41 ₱5,466,727.12
75 ₱5,466,727.12 ₱35,973.03 ₱27,333.64 ₱8,639.40 ₱5,458,087.73
76 ₱5,458,087.73 ₱35,973.03 ₱27,290.44 ₱8,682.59 ₱5,449,405.13
77 ₱5,449,405.13 ₱35,973.03 ₱27,247.03 ₱8,726.01 ₱5,440,679.13
78 ₱5,440,679.13 ₱35,973.03 ₱27,203.40 ₱8,769.64 ₱5,431,909.49
79 ₱5,431,909.49 ₱35,973.03 ₱27,159.55 ₱8,813.48 ₱5,423,096.01
80 ₱5,423,096.01 ₱35,973.03 ₱27,115.48 ₱8,857.55 ₱5,414,238.46
81 ₱5,414,238.46 ₱35,973.03 ₱27,071.19 ₱8,901.84 ₱5,405,336.62
82 ₱5,405,336.62 ₱35,973.03 ₱27,026.68 ₱8,946.35 ₱5,396,390.27
83 ₱5,396,390.27 ₱35,973.03 ₱26,981.95 ₱8,991.08 ₱5,387,399.19
84 ₱5,387,399.19 ₱35,973.03 ₱26,937.00 ₱9,036.04 ₱5,378,363.15
85 ₱5,378,363.15 ₱35,973.03 ₱26,891.82 ₱9,081.22 ₱5,369,281.94
86 ₱5,369,281.94 ₱35,973.03 ₱26,846.41 ₱9,126.62 ₱5,360,155.32
87 ₱5,360,155.32 ₱35,973.03 ₱26,800.78 ₱9,172.25 ₱5,350,983.06
88 ₱5,350,983.06 ₱35,973.03 ₱26,754.92 ₱9,218.12 ₱5,341,764.94
89 ₱5,341,764.94 ₱35,973.03 ₱26,708.82 ₱9,264.21 ₱5,332,500.74
90 ₱5,332,500.74 ₱35,973.03 ₱26,662.50 ₱9,310.53 ₱5,323,190.21
91 ₱5,323,190.21 ₱35,973.03 ₱26,615.95 ₱9,357.08 ₱5,313,833.13
92 ₱5,313,833.13 ₱35,973.03 ₱26,569.17 ₱9,403.87 ₱5,304,429.26
93 ₱5,304,429.26 ₱35,973.03 ₱26,522.15 ₱9,450.89 ₱5,294,978.38
94 ₱5,294,978.38 ₱35,973.03 ₱26,474.89 ₱9,498.14 ₱5,285,480.24
95 ₱5,285,480.24 ₱35,973.03 ₱26,427.40 ₱9,545.63 ₱5,275,934.61
96 ₱5,275,934.61 ₱35,973.03 ₱26,379.67 ₱9,593.36 ₱5,266,341.25
97 ₱5,266,341.25 ₱35,973.03 ₱26,331.71 ₱9,641.33 ₱5,256,699.92
98 ₱5,256,699.92 ₱35,973.03 ₱26,283.50 ₱9,689.53 ₱5,247,010.39
99 ₱5,247,010.39 ₱35,973.03 ₱26,235.05 ₱9,737.98 ₱5,237,272.41
100 ₱5,237,272.41 ₱35,973.03 ₱26,186.36 ₱9,786.67 ₱5,227,485.74
101 ₱5,227,485.74 ₱35,973.03 ₱26,137.43 ₱9,835.60 ₱5,217,650.14
102 ₱5,217,650.14 ₱35,973.03 ₱26,088.25 ₱9,884.78 ₱5,207,765.36
103 ₱5,207,765.36 ₱35,973.03 ₱26,038.83 ₱9,934.20 ₱5,197,831.16
104 ₱5,197,831.16 ₱35,973.03 ₱25,989.16 ₱9,983.88 ₱5,187,847.28
105 ₱5,187,847.28 ₱35,973.03 ₱25,939.24 ₱10,033.80 ₱5,177,813.48
106 ₱5,177,813.48 ₱35,973.03 ₱25,889.07 ₱10,083.96 ₱5,167,729.52
107 ₱5,167,729.52 ₱35,973.03 ₱25,838.65 ₱10,134.38 ₱5,157,595.14
108 ₱5,157,595.14 ₱35,973.03 ₱25,787.98 ₱10,185.06 ₱5,147,410.08
109 ₱5,147,410.08 ₱35,973.03 ₱25,737.05 ₱10,235.98 ₱5,137,174.10
110 ₱5,137,174.10 ₱35,973.03 ₱25,685.87 ₱10,287.16 ₱5,126,886.94
111 ₱5,126,886.94 ₱35,973.03 ₱25,634.43 ₱10,338.60 ₱5,116,548.34
112 ₱5,116,548.34 ₱35,973.03 ₱25,582.74 ₱10,390.29 ₱5,106,158.05
113 ₱5,106,158.05 ₱35,973.03 ₱25,530.79 ₱10,442.24 ₱5,095,715.81
114 ₱5,095,715.81 ₱35,973.03 ₱25,478.58 ₱10,494.45 ₱5,085,221.36
115 ₱5,085,221.36 ₱35,973.03 ₱25,426.11 ₱10,546.92 ₱5,074,674.43
116 ₱5,074,674.43 ₱35,973.03 ₱25,373.37 ₱10,599.66 ₱5,064,074.77
117 ₱5,064,074.77 ₱35,973.03 ₱25,320.37 ₱10,652.66 ₱5,053,422.12
118 ₱5,053,422.12 ₱35,973.03 ₱25,267.11 ₱10,705.92 ₱5,042,716.20
119 ₱5,042,716.20 ₱35,973.03 ₱25,213.58 ₱10,759.45 ₱5,031,956.75
120 ₱5,031,956.75 ₱35,973.03 ₱25,159.78 ₱10,813.25 ₱5,021,143.50
121 ₱5,021,143.50 ₱35,973.03 ₱25,105.72 ₱10,867.31 ₱5,010,276.18
122 ₱5,010,276.18 ₱35,973.03 ₱25,051.38 ₱10,921.65 ₱4,999,354.53
123 ₱4,999,354.53 ₱35,973.03 ₱24,996.77 ₱10,976.26 ₱4,988,378.27
124 ₱4,988,378.27 ₱35,973.03 ₱24,941.89 ₱11,031.14 ₱4,977,347.13
125 ₱4,977,347.13 ₱35,973.03 ₱24,886.74 ₱11,086.30 ₱4,966,260.84
126 ₱4,966,260.84 ₱35,973.03 ₱24,831.30 ₱11,141.73 ₱4,955,119.11
127 ₱4,955,119.11 ₱35,973.03 ₱24,775.60 ₱11,197.44 ₱4,943,921.68
128 ₱4,943,921.68 ₱35,973.03 ₱24,719.61 ₱11,253.42 ₱4,932,668.25
129 ₱4,932,668.25 ₱35,973.03 ₱24,663.34 ₱11,309.69 ₱4,921,358.56
130 ₱4,921,358.56 ₱35,973.03 ₱24,606.79 ₱11,366.24 ₱4,909,992.32
131 ₱4,909,992.32 ₱35,973.03 ₱24,549.96 ₱11,423.07 ₱4,898,569.25
132 ₱4,898,569.25 ₱35,973.03 ₱24,492.85 ₱11,480.19 ₱4,887,089.07
133 ₱4,887,089.07 ₱35,973.03 ₱24,435.45 ₱11,537.59 ₱4,875,551.48
134 ₱4,875,551.48 ₱35,973.03 ₱24,377.76 ₱11,595.27 ₱4,863,956.21
135 ₱4,863,956.21 ₱35,973.03 ₱24,319.78 ₱11,653.25 ₱4,852,302.96
136 ₱4,852,302.96 ₱35,973.03 ₱24,261.51 ₱11,711.52 ₱4,840,591.44
137 ₱4,840,591.44 ₱35,973.03 ₱24,202.96 ₱11,770.07 ₱4,828,821.37
138 ₱4,828,821.37 ₱35,973.03 ₱24,144.11 ₱11,828.92 ₱4,816,992.44
139 ₱4,816,992.44 ₱35,973.03 ₱24,084.96 ₱11,888.07 ₱4,805,104.37
140 ₱4,805,104.37 ₱35,973.03 ₱24,025.52 ₱11,947.51 ₱4,793,156.86
141 ₱4,793,156.86 ₱35,973.03 ₱23,965.78 ₱12,007.25 ₱4,781,149.62
142 ₱4,781,149.62 ₱35,973.03 ₱23,905.75 ₱12,067.28 ₱4,769,082.33
143 ₱4,769,082.33 ₱35,973.03 ₱23,845.41 ₱12,127.62 ₱4,756,954.71
144 ₱4,756,954.71 ₱35,973.03 ₱23,784.77 ₱12,188.26 ₱4,744,766.45
145 ₱4,744,766.45 ₱35,973.03 ₱23,723.83 ₱12,249.20 ₱4,732,517.25
146 ₱4,732,517.25 ₱35,973.03 ₱23,662.59 ₱12,310.45 ₱4,720,206.81
147 ₱4,720,206.81 ₱35,973.03 ₱23,601.03 ₱12,372.00 ₱4,707,834.81
148 ₱4,707,834.81 ₱35,973.03 ₱23,539.17 ₱12,433.86 ₱4,695,400.95
149 ₱4,695,400.95 ₱35,973.03 ₱23,477.00 ₱12,496.03 ₱4,682,904.93
150 ₱4,682,904.93 ₱35,973.03 ₱23,414.52 ₱12,558.51 ₱4,670,346.42
151 ₱4,670,346.42 ₱35,973.03 ₱23,351.73 ₱12,621.30 ₱4,657,725.12
152 ₱4,657,725.12 ₱35,973.03 ₱23,288.63 ₱12,684.41 ₱4,645,040.72
153 ₱4,645,040.72 ₱35,973.03 ₱23,225.20 ₱12,747.83 ₱4,632,292.89
154 ₱4,632,292.89 ₱35,973.03 ₱23,161.46 ₱12,811.57 ₱4,619,481.32
155 ₱4,619,481.32 ₱35,973.03 ₱23,097.41 ₱12,875.62 ₱4,606,605.70
156 ₱4,606,605.70 ₱35,973.03 ₱23,033.03 ₱12,940.00 ₱4,593,665.69
157 ₱4,593,665.69 ₱35,973.03 ₱22,968.33 ₱13,004.70 ₱4,580,660.99
158 ₱4,580,660.99 ₱35,973.03 ₱22,903.30 ₱13,069.73 ₱4,567,591.26
159 ₱4,567,591.26 ₱35,973.03 ₱22,837.96 ₱13,135.08 ₱4,554,456.19
160 ₱4,554,456.19 ₱35,973.03 ₱22,772.28 ₱13,200.75 ₱4,541,255.44
161 ₱4,541,255.44 ₱35,973.03 ₱22,706.28 ₱13,266.75 ₱4,527,988.68
162 ₱4,527,988.68 ₱35,973.03 ₱22,639.94 ₱13,333.09 ₱4,514,655.60
163 ₱4,514,655.60 ₱35,973.03 ₱22,573.28 ₱13,399.75 ₱4,501,255.84
164 ₱4,501,255.84 ₱35,973.03 ₱22,506.28 ₱13,466.75 ₱4,487,789.09
165 ₱4,487,789.09 ₱35,973.03 ₱22,438.95 ₱13,534.09 ₱4,474,255.00
166 ₱4,474,255.00 ₱35,973.03 ₱22,371.28 ₱13,601.76 ₱4,460,653.25
167 ₱4,460,653.25 ₱35,973.03 ₱22,303.27 ₱13,669.77 ₱4,446,983.48
168 ₱4,446,983.48 ₱35,973.03 ₱22,234.92 ₱13,738.11 ₱4,433,245.37
169 ₱4,433,245.37 ₱35,973.03 ₱22,166.23 ₱13,806.80 ₱4,419,438.56
170 ₱4,419,438.56 ₱35,973.03 ₱22,097.19 ₱13,875.84 ₱4,405,562.72
171 ₱4,405,562.72 ₱35,973.03 ₱22,027.81 ₱13,945.22 ₱4,391,617.51
172 ₱4,391,617.51 ₱35,973.03 ₱21,958.09 ₱14,014.94 ₱4,377,602.56
173 ₱4,377,602.56 ₱35,973.03 ₱21,888.01 ₱14,085.02 ₱4,363,517.54
174 ₱4,363,517.54 ₱35,973.03 ₱21,817.59 ₱14,155.44 ₱4,349,362.10
175 ₱4,349,362.10 ₱35,973.03 ₱21,746.81 ₱14,226.22 ₱4,335,135.88
176 ₱4,335,135.88 ₱35,973.03 ₱21,675.68 ₱14,297.35 ₱4,320,838.53
177 ₱4,320,838.53 ₱35,973.03 ₱21,604.19 ₱14,368.84 ₱4,306,469.69
178 ₱4,306,469.69 ₱35,973.03 ₱21,532.35 ₱14,440.68 ₱4,292,029.00
179 ₱4,292,029.00 ₱35,973.03 ₱21,460.15 ₱14,512.89 ₱4,277,516.12
180 ₱4,277,516.12 ₱35,973.03 ₱21,387.58 ₱14,585.45 ₱4,262,930.67
181 ₱4,262,930.67 ₱35,973.03 ₱21,314.65 ₱14,658.38 ₱4,248,272.29
182 ₱4,248,272.29 ₱35,973.03 ₱21,241.36 ₱14,731.67 ₱4,233,540.62
183 ₱4,233,540.62 ₱35,973.03 ₱21,167.70 ₱14,805.33 ₱4,218,735.29
184 ₱4,218,735.29 ₱35,973.03 ₱21,093.68 ₱14,879.36 ₱4,203,855.94
185 ₱4,203,855.94 ₱35,973.03 ₱21,019.28 ₱14,953.75 ₱4,188,902.18
186 ₱4,188,902.18 ₱35,973.03 ₱20,944.51 ₱15,028.52 ₱4,173,873.66
187 ₱4,173,873.66 ₱35,973.03 ₱20,869.37 ₱15,103.66 ₱4,158,770.00
188 ₱4,158,770.00 ₱35,973.03 ₱20,793.85 ₱15,179.18 ₱4,143,590.82
189 ₱4,143,590.82 ₱35,973.03 ₱20,717.95 ₱15,255.08 ₱4,128,335.74
190 ₱4,128,335.74 ₱35,973.03 ₱20,641.68 ₱15,331.35 ₱4,113,004.39
191 ₱4,113,004.39 ₱35,973.03 ₱20,565.02 ₱15,408.01 ₱4,097,596.38
192 ₱4,097,596.38 ₱35,973.03 ₱20,487.98 ₱15,485.05 ₱4,082,111.33
193 ₱4,082,111.33 ₱35,973.03 ₱20,410.56 ₱15,562.47 ₱4,066,548.85
194 ₱4,066,548.85 ₱35,973.03 ₱20,332.74 ₱15,640.29 ₱4,050,908.57
195 ₱4,050,908.57 ₱35,973.03 ₱20,254.54 ₱15,718.49 ₱4,035,190.08
196 ₱4,035,190.08 ₱35,973.03 ₱20,175.95 ₱15,797.08 ₱4,019,393.00
197 ₱4,019,393.00 ₱35,973.03 ₱20,096.96 ₱15,876.07 ₱4,003,516.93
198 ₱4,003,516.93 ₱35,973.03 ₱20,017.58 ₱15,955.45 ₱3,987,561.48
199 ₱3,987,561.48 ₱35,973.03 ₱19,937.81 ₱16,035.22 ₱3,971,526.26
200 ₱3,971,526.26 ₱35,973.03 ₱19,857.63 ₱16,115.40 ₱3,955,410.86
201 ₱3,955,410.86 ₱35,973.03 ₱19,777.05 ₱16,195.98 ₱3,939,214.88
202 ₱3,939,214.88 ₱35,973.03 ₱19,696.07 ₱16,276.96 ₱3,922,937.92
203 ₱3,922,937.92 ₱35,973.03 ₱19,614.69 ₱16,358.34 ₱3,906,579.58
204 ₱3,906,579.58 ₱35,973.03 ₱19,532.90 ₱16,440.13 ₱3,890,139.45
205 ₱3,890,139.45 ₱35,973.03 ₱19,450.70 ₱16,522.33 ₱3,873,617.12
206 ₱3,873,617.12 ₱35,973.03 ₱19,368.09 ₱16,604.95 ₱3,857,012.17
207 ₱3,857,012.17 ₱35,973.03 ₱19,285.06 ₱16,687.97 ₱3,840,324.20
208 ₱3,840,324.20 ₱35,973.03 ₱19,201.62 ₱16,771.41 ₱3,823,552.79
209 ₱3,823,552.79 ₱35,973.03 ₱19,117.76 ₱16,855.27 ₱3,806,697.52
210 ₱3,806,697.52 ₱35,973.03 ₱19,033.49 ₱16,939.54 ₱3,789,757.98
211 ₱3,789,757.98 ₱35,973.03 ₱18,948.79 ₱17,024.24 ₱3,772,733.73
212 ₱3,772,733.73 ₱35,973.03 ₱18,863.67 ₱17,109.36 ₱3,755,624.37
213 ₱3,755,624.37 ₱35,973.03 ₱18,778.12 ₱17,194.91 ₱3,738,429.46
214 ₱3,738,429.46 ₱35,973.03 ₱18,692.15 ₱17,280.88 ₱3,721,148.58
215 ₱3,721,148.58 ₱35,973.03 ₱18,605.74 ₱17,367.29 ₱3,703,781.29
216 ₱3,703,781.29 ₱35,973.03 ₱18,518.91 ₱17,454.13 ₱3,686,327.16
217 ₱3,686,327.16 ₱35,973.03 ₱18,431.64 ₱17,541.40 ₱3,668,785.77
218 ₱3,668,785.77 ₱35,973.03 ₱18,343.93 ₱17,629.10 ₱3,651,156.67
219 ₱3,651,156.67 ₱35,973.03 ₱18,255.78 ₱17,717.25 ₱3,633,439.42
220 ₱3,633,439.42 ₱35,973.03 ₱18,167.20 ₱17,805.83 ₱3,615,633.58
221 ₱3,615,633.58 ₱35,973.03 ₱18,078.17 ₱17,894.86 ₱3,597,738.72
222 ₱3,597,738.72 ₱35,973.03 ₱17,988.69 ₱17,984.34 ₱3,579,754.38
223 ₱3,579,754.38 ₱35,973.03 ₱17,898.77 ₱18,074.26 ₱3,561,680.12
224 ₱3,561,680.12 ₱35,973.03 ₱17,808.40 ₱18,164.63 ₱3,543,515.49
225 ₱3,543,515.49 ₱35,973.03 ₱17,717.58 ₱18,255.45 ₱3,525,260.04
226 ₱3,525,260.04 ₱35,973.03 ₱17,626.30 ₱18,346.73 ₱3,506,913.31
227 ₱3,506,913.31 ₱35,973.03 ₱17,534.57 ₱18,438.46 ₱3,488,474.84
228 ₱3,488,474.84 ₱35,973.03 ₱17,442.37 ₱18,530.66 ₱3,469,944.18
229 ₱3,469,944.18 ₱35,973.03 ₱17,349.72 ₱18,623.31 ₱3,451,320.87
230 ₱3,451,320.87 ₱35,973.03 ₱17,256.60 ₱18,716.43 ₱3,432,604.45
231 ₱3,432,604.45 ₱35,973.03 ₱17,163.02 ₱18,810.01 ₱3,413,794.44
232 ₱3,413,794.44 ₱35,973.03 ₱17,068.97 ₱18,904.06 ₱3,394,890.38
233 ₱3,394,890.38 ₱35,973.03 ₱16,974.45 ₱18,998.58 ₱3,375,891.80
234 ₱3,375,891.80 ₱35,973.03 ₱16,879.46 ₱19,093.57 ₱3,356,798.23
235 ₱3,356,798.23 ₱35,973.03 ₱16,783.99 ₱19,189.04 ₱3,337,609.19
236 ₱3,337,609.19 ₱35,973.03 ₱16,688.05 ₱19,284.99 ₱3,318,324.20
237 ₱3,318,324.20 ₱35,973.03 ₱16,591.62 ₱19,381.41 ₱3,298,942.79
238 ₱3,298,942.79 ₱35,973.03 ₱16,494.71 ₱19,478.32 ₱3,279,464.47
239 ₱3,279,464.47 ₱35,973.03 ₱16,397.32 ₱19,575.71 ₱3,259,888.76
240 ₱3,259,888.76 ₱35,973.03 ₱16,299.44 ₱19,673.59 ₱3,240,215.17
241 ₱3,240,215.17 ₱35,973.03 ₱16,201.08 ₱19,771.96 ₱3,220,443.22
242 ₱3,220,443.22 ₱35,973.03 ₱16,102.22 ₱19,870.82 ₱3,200,572.40
243 ₱3,200,572.40 ₱35,973.03 ₱16,002.86 ₱19,970.17 ₱3,180,602.23
244 ₱3,180,602.23 ₱35,973.03 ₱15,903.01 ₱20,070.02 ₱3,160,532.21
245 ₱3,160,532.21 ₱35,973.03 ₱15,802.66 ₱20,170.37 ₱3,140,361.84
246 ₱3,140,361.84 ₱35,973.03 ₱15,701.81 ₱20,271.22 ₱3,120,090.62
247 ₱3,120,090.62 ₱35,973.03 ₱15,600.45 ₱20,372.58 ₱3,099,718.04
248 ₱3,099,718.04 ₱35,973.03 ₱15,498.59 ₱20,474.44 ₱3,079,243.60
249 ₱3,079,243.60 ₱35,973.03 ₱15,396.22 ₱20,576.81 ₱3,058,666.79
250 ₱3,058,666.79 ₱35,973.03 ₱15,293.33 ₱20,679.70 ₱3,037,987.09
251 ₱3,037,987.09 ₱35,973.03 ₱15,189.94 ₱20,783.10 ₱3,017,203.99
252 ₱3,017,203.99 ₱35,973.03 ₱15,086.02 ₱20,887.01 ₱2,996,316.98
253 ₱2,996,316.98 ₱35,973.03 ₱14,981.58 ₱20,991.45 ₱2,975,325.54
254 ₱2,975,325.54 ₱35,973.03 ₱14,876.63 ₱21,096.40 ₱2,954,229.13
255 ₱2,954,229.13 ₱35,973.03 ₱14,771.15 ₱21,201.89 ₱2,933,027.25
256 ₱2,933,027.25 ₱35,973.03 ₱14,665.14 ₱21,307.90 ₱2,911,719.35
257 ₱2,911,719.35 ₱35,973.03 ₱14,558.60 ₱21,414.43 ₱2,890,304.92
258 ₱2,890,304.92 ₱35,973.03 ₱14,451.52 ₱21,521.51 ₱2,868,783.41
259 ₱2,868,783.41 ₱35,973.03 ₱14,343.92 ₱21,629.11 ₱2,847,154.30
260 ₱2,847,154.30 ₱35,973.03 ₱14,235.77 ₱21,737.26 ₱2,825,417.03
261 ₱2,825,417.03 ₱35,973.03 ₱14,127.09 ₱21,845.95 ₱2,803,571.09
262 ₱2,803,571.09 ₱35,973.03 ₱14,017.86 ₱21,955.18 ₱2,781,615.91
263 ₱2,781,615.91 ₱35,973.03 ₱13,908.08 ₱22,064.95 ₱2,759,550.96
264 ₱2,759,550.96 ₱35,973.03 ₱13,797.75 ₱22,175.28 ₱2,737,375.68
265 ₱2,737,375.68 ₱35,973.03 ₱13,686.88 ₱22,286.15 ₱2,715,089.53
266 ₱2,715,089.53 ₱35,973.03 ₱13,575.45 ₱22,397.58 ₱2,692,691.95
267 ₱2,692,691.95 ₱35,973.03 ₱13,463.46 ₱22,509.57 ₱2,670,182.38
268 ₱2,670,182.38 ₱35,973.03 ₱13,350.91 ₱22,622.12 ₱2,647,560.26
269 ₱2,647,560.26 ₱35,973.03 ₱13,237.80 ₱22,735.23 ₱2,624,825.03
270 ₱2,624,825.03 ₱35,973.03 ₱13,124.13 ₱22,848.91 ₱2,601,976.12
271 ₱2,601,976.12 ₱35,973.03 ₱13,009.88 ₱22,963.15 ₱2,579,012.97
272 ₱2,579,012.97 ₱35,973.03 ₱12,895.06 ₱23,077.97 ₱2,555,935.00
273 ₱2,555,935.00 ₱35,973.03 ₱12,779.68 ₱23,193.36 ₱2,532,741.64
274 ₱2,532,741.64 ₱35,973.03 ₱12,663.71 ₱23,309.32 ₱2,509,432.32
275 ₱2,509,432.32 ₱35,973.03 ₱12,547.16 ₱23,425.87 ₱2,486,006.45
276 ₱2,486,006.45 ₱35,973.03 ₱12,430.03 ₱23,543.00 ₱2,462,463.45
277 ₱2,462,463.45 ₱35,973.03 ₱12,312.32 ₱23,660.71 ₱2,438,802.74
278 ₱2,438,802.74 ₱35,973.03 ₱12,194.01 ₱23,779.02 ₱2,415,023.72
279 ₱2,415,023.72 ₱35,973.03 ₱12,075.12 ₱23,897.91 ₱2,391,125.81
280 ₱2,391,125.81 ₱35,973.03 ₱11,955.63 ₱24,017.40 ₱2,367,108.40
281 ₱2,367,108.40 ₱35,973.03 ₱11,835.54 ₱24,137.49 ₱2,342,970.92
282 ₱2,342,970.92 ₱35,973.03 ₱11,714.85 ₱24,258.18 ₱2,318,712.74
283 ₱2,318,712.74 ₱35,973.03 ₱11,593.56 ₱24,379.47 ₱2,294,333.27
284 ₱2,294,333.27 ₱35,973.03 ₱11,471.67 ₱24,501.37 ₱2,269,831.91
285 ₱2,269,831.91 ₱35,973.03 ₱11,349.16 ₱24,623.87 ₱2,245,208.03
286 ₱2,245,208.03 ₱35,973.03 ₱11,226.04 ₱24,746.99 ₱2,220,461.04
287 ₱2,220,461.04 ₱35,973.03 ₱11,102.31 ₱24,870.73 ₱2,195,590.32
288 ₱2,195,590.32 ₱35,973.03 ₱10,977.95 ₱24,995.08 ₱2,170,595.24
289 ₱2,170,595.24 ₱35,973.03 ₱10,852.98 ₱25,120.06 ₱2,145,475.18
290 ₱2,145,475.18 ₱35,973.03 ₱10,727.38 ₱25,245.66 ₱2,120,229.53
291 ₱2,120,229.53 ₱35,973.03 ₱10,601.15 ₱25,371.88 ₱2,094,857.64
292 ₱2,094,857.64 ₱35,973.03 ₱10,474.29 ₱25,498.74 ₱2,069,358.90
293 ₱2,069,358.90 ₱35,973.03 ₱10,346.79 ₱25,626.24 ₱2,043,732.66
294 ₱2,043,732.66 ₱35,973.03 ₱10,218.66 ₱25,754.37 ₱2,017,978.29
295 ₱2,017,978.29 ₱35,973.03 ₱10,089.89 ₱25,883.14 ₱1,992,095.15
296 ₱1,992,095.15 ₱35,973.03 ₱9,960.48 ₱26,012.56 ₱1,966,082.60
297 ₱1,966,082.60 ₱35,973.03 ₱9,830.41 ₱26,142.62 ₱1,939,939.98
298 ₱1,939,939.98 ₱35,973.03 ₱9,699.70 ₱26,273.33 ₱1,913,666.65
299 ₱1,913,666.65 ₱35,973.03 ₱9,568.33 ₱26,404.70 ₱1,887,261.95
300 ₱1,887,261.95 ₱35,973.03 ₱9,436.31 ₱26,536.72 ₱1,860,725.23
301 ₱1,860,725.23 ₱35,973.03 ₱9,303.63 ₱26,669.41 ₱1,834,055.82
302 ₱1,834,055.82 ₱35,973.03 ₱9,170.28 ₱26,802.75 ₱1,807,253.07
303 ₱1,807,253.07 ₱35,973.03 ₱9,036.27 ₱26,936.77 ₱1,780,316.30
304 ₱1,780,316.30 ₱35,973.03 ₱8,901.58 ₱27,071.45 ₱1,753,244.85
305 ₱1,753,244.85 ₱35,973.03 ₱8,766.22 ₱27,206.81 ₱1,726,038.05
306 ₱1,726,038.05 ₱35,973.03 ₱8,630.19 ₱27,342.84 ₱1,698,695.20
307 ₱1,698,695.20 ₱35,973.03 ₱8,493.48 ₱27,479.56 ₱1,671,215.65
308 ₱1,671,215.65 ₱35,973.03 ₱8,356.08 ₱27,616.95 ₱1,643,598.70
309 ₱1,643,598.70 ₱35,973.03 ₱8,217.99 ₱27,755.04 ₱1,615,843.66
310 ₱1,615,843.66 ₱35,973.03 ₱8,079.22 ₱27,893.81 ₱1,587,949.84
311 ₱1,587,949.84 ₱35,973.03 ₱7,939.75 ₱28,033.28 ₱1,559,916.56
312 ₱1,559,916.56 ₱35,973.03 ₱7,799.58 ₱28,173.45 ₱1,531,743.11
313 ₱1,531,743.11 ₱35,973.03 ₱7,658.72 ₱28,314.32 ₱1,503,428.80
314 ₱1,503,428.80 ₱35,973.03 ₱7,517.14 ₱28,455.89 ₱1,474,972.91
315 ₱1,474,972.91 ₱35,973.03 ₱7,374.86 ₱28,598.17 ₱1,446,374.74
316 ₱1,446,374.74 ₱35,973.03 ₱7,231.87 ₱28,741.16 ₱1,417,633.59
317 ₱1,417,633.59 ₱35,973.03 ₱7,088.17 ₱28,884.86 ₱1,388,748.72
318 ₱1,388,748.72 ₱35,973.03 ₱6,943.74 ₱29,029.29 ₱1,359,719.43
319 ₱1,359,719.43 ₱35,973.03 ₱6,798.60 ₱29,174.43 ₱1,330,545.00
320 ₱1,330,545.00 ₱35,973.03 ₱6,652.72 ₱29,320.31 ₱1,301,224.69
321 ₱1,301,224.69 ₱35,973.03 ₱6,506.12 ₱29,466.91 ₱1,271,757.78
322 ₱1,271,757.78 ₱35,973.03 ₱6,358.79 ₱29,614.24 ₱1,242,143.54
323 ₱1,242,143.54 ₱35,973.03 ₱6,210.72 ₱29,762.31 ₱1,212,381.23
324 ₱1,212,381.23 ₱35,973.03 ₱6,061.91 ₱29,911.13 ₱1,182,470.10
325 ₱1,182,470.10 ₱35,973.03 ₱5,912.35 ₱30,060.68 ₱1,152,409.42
326 ₱1,152,409.42 ₱35,973.03 ₱5,762.05 ₱30,210.98 ₱1,122,198.44
327 ₱1,122,198.44 ₱35,973.03 ₱5,610.99 ₱30,362.04 ₱1,091,836.40
328 ₱1,091,836.40 ₱35,973.03 ₱5,459.18 ₱30,513.85 ₱1,061,322.55
329 ₱1,061,322.55 ₱35,973.03 ₱5,306.61 ₱30,666.42 ₱1,030,656.13
330 ₱1,030,656.13 ₱35,973.03 ₱5,153.28 ₱30,819.75 ₱999,836.38
331 ₱999,836.38 ₱35,973.03 ₱4,999.18 ₱30,973.85 ₱968,862.53
332 ₱968,862.53 ₱35,973.03 ₱4,844.31 ₱31,128.72 ₱937,733.81
333 ₱937,733.81 ₱35,973.03 ₱4,688.67 ₱31,284.36 ₱906,449.45
334 ₱906,449.45 ₱35,973.03 ₱4,532.25 ₱31,440.78 ₱875,008.66
335 ₱875,008.66 ₱35,973.03 ₱4,375.04 ₱31,597.99 ₱843,410.68
336 ₱843,410.68 ₱35,973.03 ₱4,217.05 ₱31,755.98 ₱811,654.70
337 ₱811,654.70 ₱35,973.03 ₱4,058.27 ₱31,914.76 ₱779,739.94
338 ₱779,739.94 ₱35,973.03 ₱3,898.70 ₱32,074.33 ₱747,665.61
 339 ₱747,665.61 ₱35,973.03 ₱3,738.33 ₱32,234.70 ₱715,430.90
340 ₱715,430.90 ₱35,973.03 ₱3,577.15 ₱32,395.88 ₱683,035.03
341 ₱683,035.03 ₱35,973.03 ₱3,415.18 ₱32,557.86 ₱650,477.17
342 ₱650,477.17 ₱35,973.03 ₱3,252.39 ₱32,720.65 ₱617,756.53
343 ₱617,756.53 ₱35,973.03 ₱3,088.78 ₱32,884.25 ₱584,872.28
344 ₱584,872.28 ₱35,973.03 ₱2,924.36 ₱33,048.67 ₱551,823.61
345 ₱551,823.61 ₱35,973.03 ₱2,759.12 ₱33,213.91 ₱518,609.69
346 ₱518,609.69 ₱35,973.03 ₱2,593.05 ₱33,379.98 ₱485,229.71
347 ₱485,229.71 ₱35,973.03 ₱2,426.15 ₱33,546.88 ₱451,682.83
348 ₱451,682.83 ₱35,973.03 ₱2,258.41 ₱33,714.62 ₱417,968.21
349 ₱417,968.21 ₱35,973.03 ₱2,089.84 ₱33,883.19 ₱384,085.02
350 ₱384,085.02 ₱35,973.03 ₱1,920.43 ₱34,052.61 ₱350,032.41
351 ₱350,032.41 ₱35,973.03 ₱1,750.16 ₱34,222.87 ₱315,809.54
352 ₱315,809.54 ₱35,973.03 ₱1,579.05 ₱34,393.98 ₱281,415.56
353 ₱281,415.56 ₱35,973.03 ₱1,407.08 ₱34,565.95 ₱246,849.61
354 ₱246,849.61 ₱35,973.03 ₱1,234.25 ₱34,738.78 ₱212,110.82
355 ₱212,110.82 ₱35,973.03 ₱1,060.55 ₱34,912.48 ₱177,198.34
356 ₱177,198.34 ₱35,973.03 ₱885.99 ₱35,087.04 ₱142,111.30
357 ₱142,111.30 ₱35,973.03 ₱710.56 ₱35,262.47 ₱106,848.83
358 ₱106,848.83 ₱35,973.03 ₱534.24 ₱35,438.79 ₱71,410.04
359 ₱71,410.04 ₱35,973.03 ₱357.05 ₱35,615.98 ₱35,794.06
360 ₱35,794.06 ₱35,973.03 ₱178.97 ₱35,794.06 (₱0.00)
₱12,950,291.34 ₱6,950,291.34 ₱6,000,000.00

C. Compare the Interest of two methods in computing EMI.

Compared to the diminishing/reducing interest rate, the total interest in the flat rate is more. As a
result, it would be more cost-effective to take out a loan with a decreasing interest rate.
Mohammad Zeth F Dimalanta 4/3/2025
ABM 12 - Accountancy Business Finance

Assignment:
Maria took a loan of PHP 6,000,000 in PAG IBIG FUND to buy a house with an interest of 6% p.a. and
payable for 30 years.