-
7/21/2019 gpf SAL calculation.xls
1/7
-
7/21/2019 gpf SAL calculation.xls
2/7
1aane !#$9!0
Year Month Contributio % of IntereInterest A Tota! Tota2 "oan
Amt "oan Int "oan Tota
200(-08 !#$9!0 8 !08(# !,)(8# !!#0$8 0 0 0
2008-09 Marh $000 8&00 ,00 $,00 !!8,$8 0 0 0
2008-09 A'ri $000 (# #)( $#)( !2#82$ 0 0 0
2008-09 May $000 )&)) ### $### !29!$8 0 0 0
2008-09 *une $000 $&99 #00 $#00 !#,,$( 0 0 0
2008-09 *uy $000 $ 2)) $2)) !#9(2# 0 0 0
2008-09 Au+ust $000 ,&)$ 2## $2## !,,9$) 0 0 0
2008-09 Se'tember $000 #&98 !99 $!99 !$0!$$ 0 0 0
2008-09 tober $000 #! !)) $!)) !$$#20 0 0 0
2008-09 .o/ember $000 2&), !#2 $!#2 !)0,$2 0 0 0
2008-09 eember $000 !&9( 99 $099 !)$$$! 0 0 0
2008-09 *anuary $000 ! )$ $0)$ !(0)!) 0 0 0
2008-09 February $000 0&)# #2 $0#2 !($),( 0 0 0
!9$9!0 !#,)2 209#(2 0 0
1aane 209#(2
Year Month Contributio % of IntereInterest A Tota! Tota2 "oan
Amt "oan Int "oan Tota
2008-09 209#(2 8 !)($0 22)!22 !!#0$8 0 0 0
2009-!0 Marh $000 8&00 ,00 $,00 !!8,$8 0 0 0
2009-!0 A'ri $000 (# #)( $#)( !2#82$ 0 0 0
-
7/21/2019 gpf SAL calculation.xls
3/7
2008-09 May $000 )&)) ### $### !29!$8 0 0 0
2008-09 *une $000 $&99 #00 $#00 !#,,$( 0 0 0
2008-09 *uy $000 $ 2)) $2)) !#9(2# 0 0 0
2008-09 Au+ust $000 ,&)$ 2## $2## !,,9$) 0 0 0
2008-09 Se'tember $000 #&98 !99 $!99 !$0!$$ 0 0 0
2008-09 tober $000 #! !)) $!)) !$$#20 0 0 0
2008-09 .o/ember $000 2&), !#2 $!#2 !)0,$2 0 0 0
2008-09 eember $000 !&9( 99 $099 !)$$$! 0 0 0
2008-09 *anuary $000 ! )$ $0)$ !(0)!) 0 0 0
2008-09 February $000 0&)# #2 $0#2 !($),( 0 0 0
2)9#(2 !9##9 288(!! 0 0
1aane 288(!!
Year Month Contributio % of IntereInterest A Tota! Tota2 "oan
Amt "oan Int "oan Tota
200(-08 292$2! 8 2#,02 #!$92# !!#0$8 0 0 0
2008-09 Marh $000 8&00 ,00 $,00 !!8,$8 0 0 02008-09 A'ri
$000 (# #)( $#)( !2#82$ 0 0 0
2008-09 May $000 )&)) ### $### !29!$8 0 0 0
2008-09 *une $000 $&99 #00 $#00 !#,,$( 0 0 0
2008-09 *uy $000 $ 2)) $2)) !#9(2# 0 0 0
2008-09 Au+ust $000 ,&)$ 2## $2## !,,9$) 0 0 0
2008-09 Se'tember $000 #&98 !99 $!99 !$0!$$ 0 0 0
2008-09 tober $000 #! !)) $!)) !$$#20 0 0 0
2008-09 .o/ember $000 2&), !#2 $!#2 !)0,$2 0 0 0
2008-09 eember $000 !&9( 99 $099 !)$$$! 0 0 0
2008-09 *anuary $000 ! )$ $0)$ !(0)!) 0 0 0
2008-09 February $000 0&)# #2 $0#2 !($),( 0 0 0
#$2$2! 2$99! #(8$!2 0 0
-
7/21/2019 gpf SAL calculation.xls
4/7
1aane #(8$!2
-
7/21/2019 gpf SAL calculation.xls
5/7
Month 1asi PGP Pay A Go/t& ACC 34A TA A on TA Tota
Marh5!0 !!$00 $,00 !)900 ,$)# ! 0 #200 8), 2$$2(
A'ri5!0 !!$00 $,00 !)900 $9!$ ! 0 #200 8), 2)8(9
May5!0 !!$00 $,00 !)900 $9!$ ! 0 #200 8), 2)8(9
*une5!0 !!$00 $,00 !)900 $9!$ ! 0 #200 8), 2)8(9
*uy5!0 !20!0 $,00 !(,!0 )09, ! 0 #200 8), 2($)8 !200(
Au+5!0 !20!0 $,00 !(,!0 )09, ! 0 #200 8), 2($)8
Se't5!0 !20!0 $,00 !(,!0 )09, ! 0 #200 8), 2($)8
t5!0 !20!0 $,00 !(,!0 )09, ! 0 #200 8), 2($)8
.o/5!0 !20!0 $,00 !(,!0 )09, ! 0 #200 8), 2($)8
e5!0 !20!0 $,00 !(,!0 )09, ! 0 #200 8), 2($)8
*an5!! !20!0 $,00 !(,!0 )09, ! 0 #200 8), 2($)8
Feb5!! !20!0 $,00 !(,!0 )09, ! 0 #200 8), 2($)8
Arrears 82#2
0
Tota !,2080 ),800 20)880 (9288 !2 0 #8,00 !0#)8 #2)(0,
-
7/21/2019 gpf SAL calculation.xls
6/7
Year Month Contributio % of Intere Interest A Tota! Tota2 "oan
Amt "oan Int
2009-!0 #),900 8 29!92 #9,092 !!#0$8 0 0
20!0-!! Marh 0 8&00 0 0 !!#0$8 0 0
20!0-!! A'ri 0 (# 0 0 !!#0$8 0 0
20!0-!! May 0 )&)) 0 0 !!#0$8 0 0
20!0-!! *une 0 $&99 0 0 !!#0$8 0 0
20!0-!! *uy 0 $ 0 0 !!#0$8 0 0
20!0-!! Au+ust 0 ,&)$ 0 0 !!#0$8 0 0
20!0-!! Se'tember 0 #&98 0 0 !!#0$8 0 0
20!0-!! tober 0 #! 0 0 !!#0$8 0 0
20!0-!! .o/ember !,$$00 2&), #8,! !,9#,! 2)2#99 0 0
20!0-!! eember 0 !&9( 0 0 2)2#99 0 0
20!0-!! *anuary 0 ! 0 0 2)2#99 0 0
20!0-!! February !,$$00 0&)# 9!( !,),!( ,088!) 0 0
)$$900 ##9$0 )898$0 0 0
1aane )898$0
-
7/21/2019 gpf SAL calculation.xls
7/7
"oan Tota
0
0
0
0
0
0
0
0
0
0
0
0
0
