PNP PROVIDENT FUND LOAN TABLE | |||||
---|---|---|---|---|---|

DIMINISHING | |||||

PRINCIPAL LOAN | TERM (YR) | 5%/YR) | TLA | MA | |

10,000.00 | 1 | 500.00 | 10,500.00 | 875.00 | |

20,000.00 | 1 | 1,000.00 | 21,000.00 | 1,750.00 | |

2 | First Year | 1,000.00 | 21,500.00 | 916.67 | |

Second Year | 500.00 | 875.00 | |||

30,000.00 | 1 | 1,500.00 | 31,500.00 | 2,625.00 | |

2 | First Year | 1,500.00 | 32,250.00 | 1,375.00 | |

Second Year | 750.00 | 1,312.50 | |||

3 | First Year | 1,500.00 | 33,000.00 | 958.33 | |

Second Year | 1,000.00 | 916.67 | |||

Third Year | 500.00 | 875.00 | |||

40,000.00 | 1 | 2,000.00 | 42,000.00 | 3,500.00 | |

2 | First Year | 2,000.00 | 43,000.00 | 1,833.34 | |

Second Year | 1,000.00 | 1,750.00 | |||

3 | First Year | 2,000.00 | 44,000.00 | 1,277.78 | |

Second Year | 1,333.33 | 1,222.22 | |||

Third Year | 666.67 | 1,166.67 | |||

50,000.00 | 1 | 2,500.00 | 52,500.00 | 4,375.00 | |

2 | First Year | 2,500.00 | 53,750.00 | 2,291.67 | |

Second Year | 1,250.00 | 2,187.50 | |||

3 | First Year | 2,500.00 | 55,000.00 | 1,597.22 | |

Second Year | 1,666.67 | 1,527.78 | |||

Third Year | 833.33 | 1,458.34 | |||

60,000.00 | 1 | 3,000.00 | 63,000.00 | 5,250.00 | |

2 | First Year | 3,000.00 | 64,500.00 | 2,750.00 | |

Second Year | 1,500.00 | 2,625.00 | |||

3 | First Year | 3,000.00 | 66,000.00 | 1,916.67 | |

Second Year | 2,000.00 | 1,833.33 | |||

Third Year | 1,000.00 | 1,750.00 | |||

70,000.00 | 1 | 3,500.00 | 73,500.00 | 6,125.00 | |

2 | First Year | 3,500.00 | 75,250.00 | 3,208.33 | |

Second Year | 1,750.00 | 3,062.50 | |||

3 | First Year | 3,500.00 | 77,000.00 | 2,236.11 | |

Second Year | 2,333.33 | 2,138.89 | |||

Third Year | 1,166.67 | 2,041.67 |

PNP PROVIDENT FUND (PNPPF) LOAN TABLE | |||||
---|---|---|---|---|---|

Diminishing Interest | |||||

Principal | Payment Term (YR) | Payment Schedule | 5%/Annum Interest | Total Loan | Monthly Amortization |

80,000.00 | 1 | 4,000.00 | 84,000.00 | 7,000.00 | |

2 | First Year | 4,000.00 | 86,000.00 | 3,666.67 | |

Second Year | 2,000.00 | 3,500.00 | |||

3 | First Year | 4,000.00 | 88,000.00 | 2,555.56 | |

Second Year | 2,666.67 | 2,444.44 | |||

Third Year | 1,333.33 | 2,333.33 | |||

90,000.00 | 1 | 4,500.00 | 94,500.00 | 7,875.00 | |

2 | First Year | 4,500.00 | 96,750.00 | 4,125.00 | |

Second Year | 2,250.00 | 3,937.50 | |||

3 | First Year | 4,500.00 | 99,000.00 | 2,875.00 | |

Second Year | 3,000.00 | 2,750.00 | |||

Third Year | 1,500.00 | 2,625.00 | |||

100,000.00 | 1 | 5,000.00 | 105,000.00 | 8,750.00 | |

2 | First Year | 5,000.00 | 107,500.00 | 4,583.33 | |

Second Year | 2,500.00 | 4,375.00 | |||

3 | First Year | 5,000.00 | 110,000.00 | 3,194.44 | |

Second Year | 3,333.33 | 3,055.56 | |||

Third Year | 1,666.67 | 2,916.67 |