Present Value 48000 Number of payments 6
Term 6 months Monthly Rate 0.0116666667
Annual Rate 0.14 Mortage Payment ₱8,329.82
Periodic Interest Outstanding
Period Primcipal Payment
Payment Payment Balance
0 48000
1 ₱8,329.82 ₱560.00 ₱7,769.82 ₱40,230.18
2 ₱8,329.82 ₱469.35 ₱7,860.47 ₱32,369.70
3 ₱8,329.82 ₱377.65 ₱7,952.18 ₱24,417.53
4 ₱8,329.82 ₱284.87 ₱8,044.95 ₱16,372.57
5 ₱8,329.82 ₱191.01 ₱8,138.81 ₱8,233.76
6 ₱8,329.82 ₱96.06 ₱8,233.76 ₱0.00
₱49,978.94 ₱1,978.94 ₱48,000.00
Present Value 500000 Number of payments 10
Term 2.5 Monthly Rate 0.02
Annual Rate 0.08 Mortage Payment ₱55,663.26
Periodic Interest Outstanding
Period Primcipal Payment
Payment Payment Balance
0 500000
1 ₱55,663.26 ₱10,000.00 ₱45,663.26 ₱454,336.74
2 ₱55,663.26 ₱9,086.73 ₱46,576.53 ₱407,760.21
3 ₱55,663.26 ₱8,155.20 ₱47,508.06 ₱360,252.15
4 ₱55,663.26 ₱7,205.04 ₱48,458.22 ₱311,793.93
5 ₱55,663.26 ₱6,235.88 ₱49,427.39 ₱262,366.54
6 ₱55,663.26 ₱5,247.33 ₱50,415.93 ₱211,950.61
7 ₱55,663.26 ₱4,239.01 ₱51,424.25 ₱160,526.36
8 ₱55,663.26 ₱3,210.53 ₱52,452.74 ₱108,073.62
9 ₱55,663.26 ₱2,161.47 ₱53,501.79 ₱54,571.83
10 ₱55,663.26 ₱1,091.44 ₱54,571.83 ₱0.00
₱556,632.64 ₱56,632.64 ₱500,000.00
Present Value 1000000 Number of payments 5
Term 1 Monthly Rate 0.07
Annual Rate 0.07 Mortage Payment ₱243,890.69
Periodic Interest Outstanding
Period Primcipal Payment
Payment Payment Balance
0 1000000
1 ₱243,890.69 ₱70,000.00 ₱173,890.69 ₱826,109.31
2 ₱243,890.69 ₱57,827.65 ₱186,063.04 ₱640,046.26
3 ₱243,890.69 ₱44,803.24 ₱199,087.46 ₱440,958.81
4 ₱243,890.69 ₱30,867.12 ₱213,023.58 ₱227,935.23
5 ₱243,890.69 ₱15,955.47 ₱227,935.23 ₱0.00
₱1,219,453.47 ₱219,453.47 ₱1,000,000.00
Present Value 22000 Number of payments 12
Term 12 Monthly Rate 0.01
Annual Rate 0.12 Mortage Payment ₱1,954.67
Periodic Interest Outstanding
Period Primcipal Payment
Payment Payment Balance
0 22000
1 ₱1,954.67 ₱220.00 ₱1,734.67 ₱20,265.33
2 ₱1,954.67 ₱202.65 ₱1,752.02 ₱18,513.31
3 ₱1,954.67 ₱185.13 ₱1,769.54 ₱16,743.77
4 ₱1,954.67 ₱167.44 ₱1,787.24 ₱14,956.53
5 ₱1,954.67 ₱149.57 ₱1,805.11 ₱13,151.42
6 ₱1,954.67 ₱131.51 ₱1,823.16 ₱11,328.26
7 ₱1,954.67 ₱113.28 ₱1,841.39 ₱9,486.87
8 ₱1,954.67 ₱94.87 ₱1,859.80 ₱7,627.07
9 ₱1,954.67 ₱76.27 ₱1,878.40 ₱5,748.67
10 ₱1,954.67 ₱57.49 ₱1,897.19 ₱3,851.48
11 ₱1,954.67 ₱38.51 ₱1,916.16 ₱1,935.32
12 ₱1,954.67 ₱19.35 ₱1,935.32 ₱0.00
₱23,456.08 ₱1,456.08 ₱22,000.00
Present Value 20000 Number of payments 8
Term 4 Monthly Rate 0.08
Annual Rate 0.16 Mortage Payment ₱3,480.30
Periodic Interest Outstanding
Period Primcipal Payment
Payment Payment Balance
0 20000
1 ₱3,480.30 ₱1,600.00 ₱1,880.30 ₱18,119.70
2 ₱3,480.30 ₱1,449.58 ₱2,030.72 ₱16,088.99
3 ₱3,480.30 ₱1,287.12 ₱2,193.18 ₱13,895.81
4 ₱3,480.30 ₱1,111.66 ₱2,368.63 ₱11,527.18
5 ₱3,480.30 ₱922.17 ₱2,558.12 ₱8,969.06
6 ₱3,480.30 ₱717.52 ₱2,762.77 ₱6,206.29
7 ₱3,480.30 ₱496.50 ₱2,983.79 ₱3,222.50
8 ₱3,480.30 ₱257.80 ₱3,222.50 ₱0.00
₱27,842.36 ₱7,842.36 ₱20,000.00
Present Value 30950 Number of payments 12
Term 12 Monthly Rate 0.0027083333
Annual Rate 0.0325 Mortage Payment ₱2,624.80
Periodic Interest Outstanding
Period Primcipal Payment
Payment Payment Balance
0 30950
1 ₱2,624.80 ₱83.82 ₱2,540.97 ₱28,409.03
2 ₱2,624.80 ₱76.94 ₱2,547.85 ₱25,861.17
3 ₱2,624.80 ₱70.04 ₱2,554.76 ₱23,306.42
4 ₱2,624.80 ₱63.12 ₱2,561.67 ₱20,744.74
5 ₱2,624.80 ₱56.18 ₱2,568.61 ₱18,176.13
6 ₱2,624.80 ₱49.23 ₱2,575.57 ₱15,600.56
7 ₱2,624.80 ₱42.25 ₱2,582.54 ₱13,018.02
8 ₱2,624.80 ₱35.26 ₱2,589.54 ₱10,428.48
9 ₱2,624.80 ₱28.24 ₱2,596.55 ₱7,831.93
10 ₱2,624.80 ₱21.21 ₱2,603.58 ₱5,228.34
11 ₱2,624.80 ₱14.16 ₱2,610.64 ₱2,617.71
12 ₱2,624.80 ₱7.09 ₱2,617.71 ₱0.00
₱31,497.55 ₱547.55 ₱30,950.00
Present Value 110000 Number of payments 36
Term 3 Monthly Rate 0.0054166667
Annual Rate 0.065 Mortage Payment ₱3,371.39
Periodic Interest Outstanding
Period Primcipal Payment
Payment Payment Balance
0 110000
1 ₱3,371.39 ₱595.83 ₱2,775.56 ₱107,224.44
2 ₱3,371.39 ₱580.80 ₱2,790.59 ₱104,433.85
3 ₱3,371.39 ₱565.68 ₱2,805.71 ₱101,628.14
4 ₱3,371.39 ₱550.49 ₱2,820.90 ₱98,807.24
5 ₱3,371.39 ₱535.21 ₱2,836.18 ₱95,971.06
6 ₱3,371.39 ₱519.84 ₱2,851.55 ₱93,119.51
7 ₱3,371.39 ₱504.40 ₱2,866.99 ₱90,252.52
8 ₱3,371.39 ₱488.87 ₱2,882.52 ₱87,369.99
9 ₱3,371.39 ₱473.25 ₱2,898.14 ₱84,471.86
10 ₱3,371.39 ₱457.56 ₱2,913.83 ₱81,558.02
11 ₱3,371.39 ₱441.77 ₱2,929.62 ₱78,628.40
12 ₱3,371.39 ₱425.90 ₱2,945.49 ₱75,682.92
13 ₱3,371.39 ₱409.95 ₱2,961.44 ₱72,721.48
14 ₱3,371.39 ₱393.91 ₱2,977.48 ₱69,744.00
15 ₱3,371.39 ₱377.78 ₱2,993.61 ₱66,750.38
16 ₱3,371.39 ₱361.56 ₱3,009.83 ₱63,740.56
17 ₱3,371.39 ₱345.26 ₱3,026.13 ₱60,714.43
18 ₱3,371.39 ₱328.87 ₱3,042.52 ₱57,671.91
19 ₱3,371.39 ₱312.39 ₱3,059.00 ₱54,612.91
20 ₱3,371.39 ₱295.82 ₱3,075.57 ₱51,537.34
21 ₱3,371.39 ₱279.16 ₱3,092.23 ₱48,445.11
22 ₱3,371.39 ₱262.41 ₱3,108.98 ₱45,336.13
23 ₱3,371.39 ₱245.57 ₱3,125.82 ₱42,210.31
24 ₱3,371.39 ₱228.64 ₱3,142.75 ₱39,067.56
25 ₱3,371.39 ₱211.62 ₱3,159.77 ₱35,907.78
26 ₱3,371.39 ₱194.50 ₱3,176.89 ₱32,730.89
27 ₱3,371.39 ₱177.29 ₱3,194.10 ₱29,536.80
28 ₱3,371.39 ₱159.99 ₱3,211.40 ₱26,325.40
29 ₱3,371.39 ₱142.60 ₱3,228.79 ₱23,096.60
30 ₱3,371.39 ₱125.11 ₱3,246.28 ₱19,850.32
31 ₱3,371.39 ₱107.52 ₱3,263.87 ₱16,586.45
32 ₱3,371.39 ₱89.84 ₱3,281.55 ₱13,304.90
33 ₱3,371.39 ₱72.07 ₱3,299.32 ₱10,005.58
34 ₱3,371.39 ₱54.20 ₱3,317.19 ₱6,688.39
35 ₱3,371.39 ₱36.23 ₱3,335.16 ₱3,353.23
36 ₱3,371.39 ₱18.16 ₱3,353.23 ₱0.00
₱121,370.05 ₱11,370.05 ₱110,000.00
