Republic of the Philippines Province of Iloilo STATEMENT OF DEBT SERVICE Budget Year 2017 FUND/SPECIAL ACCOUNT: Date Contracted
Term
2/6/2001
19 years
170,000,000.00
Land Bank of the Phils. (1st release Hospital Enhancement Loan)
11/22/2013
10 years
7,607,500.00
Land Bank of the Phils. (2nd release Hospital Enhancement Loan)
11/13/2013
10 years
Land Bank of the Phils. (3rd release Hospital Enhancement Loan)
5/6/2014
Land Bank of the Phils. (4th release Hospital Enhancement Loan)
Creditor
Principal Amount
PREVIOUS PAYMENTS MADE
PAYMENTS FOR 2016
AMOUNT DUE (BUDGET YEAR 2017)
Principal
Interest
Total
Principal
Interest
Total
142,427,697.40
-
-
11,028,921.02
2,239,572.72
13,268,493.74
11,028,921.02
1,987,018.76
13,015,939.78
27,572,302.60
-
-
-
422,596.60
422,596.60
1,086,785.72
399,895.49
1,486,681.21
7,607,500.00
8,931,000.00
-
-
-
496,117.07
496,117.07
1,275,857.16
469,466.54
1,745,323.70
8,931,000.00
10 years
11,675,496.30
-
-
-
648,573.81
648,573.81
1,667,928.04
613,733.60
2,281,661.64
11,675,496.30
5/21/2014
10 years
7,563,193.53
-
-
-
418,984.36
418,984.36
540,228.10
416,394.48
956,622.58
7,563,193.53
Land Bank of the Phils. (5th release Hospital Enhancement Loan)
6/4/2014
10 years
12,848,037.77
-
-
-
717,619.25
717,619.25
917,716.98
705,398.22
1,623,115.20
12,848,037.77
Land Bank of the Phils. (6th release Hospital Enhancement Loan)
6/26/2014
10 years
8,982,291.89
-
-
-
497,599.28
497,599.28
641,592.28
494,523.47
1,136,115.75
8,982,291.89
Land Bank of the Phils. (7th release Hospital Enhancement Loan)
8/6/2014
10 years
7,611,340.82
-
-
-
421,651.60
421,651.60
543,667.20
419,045.23
962,712.43
7,611,340.82
8/14/2014
10 years
8,636,025.21
-
-
-
479,731.21
479,731.21
1,233,717.88
453,960.91
1,687,678.79
8,636,025.21
12/23/2014
10 years
10,368,463.12
-
-
-
574,390.16
574,390.16
740,604.50
570,839.66
1,311,444.16
10,368,463.12
Land Bank of the Philippines (Capitol Building)
Land Bank of the Phils. (8th release Hospital Enhancement Loan) Land Bank of the Phils. (9th release Hospital Enhancement Loan)
Principal
Interest
Total
Balance of the Principal
Creditor
Date Contracted
Term
Land Bank of the Phils. (10th release Hospital Enhancement Loan)
12/23/2014
10 years
18,081,483.64
Land Bank of the Phils. (11th release Hospital Enhancement Loan)
4/6/2015
10 years
Land Bank of the Phils. (12th release Hospital Enhancement Loan)
4/20/2015
Land Bank of the Phils. (13th release Hospital Enhancement Loan) Land Bank of the Phils. (14th release Hospital Enhancement Loan) Land Bank of the Phils. (15th release Hospital Enhancement Loan) Land Bank of the Phils. (16th release Hospital Enhancement Loan) Land Bank of the Phils. (17th release Hospital Enhancement Loan)
Principal Amount
PREVIOUS PAYMENTS MADE Interest
Total
-
-
9,117,543.32
-
10 years
16,124,972.63
9/9/2015
10 years
9/11/2015
Principal
AMOUNT DUE (BUDGET YEAR 2017)
Interest
Total
-
1,004,426.42
-
-
-
-
8,260,716.93
-
10 years
7,323,198.04
12/28/2015
10 years
4/11/2016
5/11/2016
Total
Balance of the Principal
Principal
Interest
1,004,426.42
2,583,069.08
950,470.43
3,533,539.51
18,081,483.64
405,091.92
405,091.92
651,253.10
501,969.80
1,153,222.90
9,117,543.32
-
900,650.42
900,650.42
1,151,783.76
885,312.37
2,037,096.13
16,124,972.63
-
-
355,916.84
355,916.84
1,180,102.40
434,232.46
1,614,334.86
8,260,716.93
-
-
-
409,032.72
409,032.72
523,085.58
402,066.90
925,152.48
7,323,198.04
11,382,643.00
-
-
-
630,573.48
630,573.48
813,045.92
626,675.71
1,439,721.63
11,382,643.00
10 years
16,625,752.00
-
-
-
566,787.84
566,787.84
1,187,553.72
915,337.05
2,102,890.77
16,625,752.00
10 years
13,461,899.00
-
-
-
426,148.39
426,148.39
961,564.22
739,101.11
1,700,665.33
13,461,899.00
11,028,921.02 11,615,464.09
22,644,385.11
28,728,476.66
11,985,442.19
40,713,918.85
212,173,859.80
Total
Principal
PAYMENTS FOR 2016
We hereby certify that we have reviewed the contents and hereby attest to the veracity and correctness of the data or information contained in this document.
(SGD) ORWEN M. ANUEVO Accountant IV OIC - Provincial Accountant's Office
(SGD) ARTHUR D. DEFENSOR, SR. Governor