Professional Documents
Culture Documents
Reports Apr 30
Reports Apr 30
Reports Apr 30
2. Non-DOSRI LOANS
a. Secured Loans 53 22,159,995.67 3 2,089,454.67 3 2,239,688.53 1 150,000.00 60
REM-Residential 29 9,454,271.76 2 604,657.46 2 2,179,688.53
REM-Commercial 3 2,312,280.99
REM-Agricultural 21 10,393,442.92 1 1,484,797.21 1 60,000.00 1 150,000.00
Other Collateral
b. Unsecured Loans 3 153,489.71 1 31,250.03 258 29,174.83 262
0.00 - -
3. GRAND TOTAL 56 22,313,485.38 3 2,089,454.67 262 2,300,113.39 1 150,000.00 322
a. Secured Loans 53 22,159,995.67 3 2,089,454.67 3 2,239,688.53 1 150,000.00 60
REM-Residential 9,454,271.76 - 604,657.46 2,179,688.53 -
REM-Commercial 2,312,280.99 - - 0
REM-Agricultural 10,393,442.92 1,484,797.21 1 60,000.00 1 150,000.00
Other Collateral -
b. Unsecured Loans 3 153,489.71 0 - 259 60,424.86 0 - 262
- -
430,214.39 - 41,799.20
- 0.00
26,422,839.05 -
0.00 -
234,665.27 -
26,188,173.78 net carrying amt.
0.00 -
LERMO
ager
MALLIG PLAINS RURAL BANK (ISABELA), INC.
Santiago City (Isabela) Branch
National Highway, Villasis, Santiago City
No. Amount
1 62,000.00
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
2 96,000.00
- -
- -
- -
- -
- -
- -
- -
- -
- -
-
- -
1 1,000,000.00
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
4 1,158,000.00
- -
- -
1 36,000.00
1 60,000.00
1 62,000.00
- -
- -
- -
- -
1 1,000,000.00
4 1,158,000.00
- -
4 1,158,000.00
- -
4 1,158,000.00
- -
- -
- -
1 1,000,000.00
3 158,000.00
- -
- -
4 1,158,000.00
- -
MALLIG PLAINS RURAL BANK (ISABELA), INC.
Santiago City(Isabela) Branch
National Highway, Villasis, Santiago City
PARTICULARS
January** February** March** April** May** June** July** August** September** October**
Agrarian Reform Loan (ARL)-Ordinary
Agrarian Reform Loan (ARL) -Masigasig
Restructured-ARL-Ordinary
Restructured-ARL-Masigasig N N
Other Agricultural Credit Loan (OACL) O O
Restructured-OACL N N
Medium Scale Enterprise Loan (MSE) E E
Restructured- MSE
Small Scale Enterprise Loan (SSE) -Secured
Small Scale Enterprise Loan (SSE)-Unsecured N N
Restructured- SSE-Unsecured O O
Microfinance Loans-Micropinay N N
Microfinance Loans-Masipag 240.74 103.85 E E
Microfinance Loans- Micro-Others
Loans to Individuals for Other Purposes (LIOP)-Secured
Loans to Individuals for Housing Purposes (LIHP)-Sec. 514,688.53 N N
Loans to Individuals for Other Purposes (LIOP)-Unsecured O O
Restructured-LIOP-Unsecured N N
Loans to Individuals for Consumpton Purposes-Auto E E
Loans to Individuals for Consumpton Purposes-Salary
Loans to Individuals for Consumpton Purposes-Salary
GRAND TOTAL 240.74 514,792.38 - - - - - - - -
SANTIAGO BRANCH
MATURITY DATE
On Demand 01-07 days 08-30 days 31-90 days 91- 180 days 181 days-1 yr.
ASSETS:
COH/DFBSP/DFOB/HTMFA
0% -
0-04% 3,962,106.97
>04-06%
>06-10%
>10-15%
>15-20%
>20-25%
over 25%
Total 3,962,106.97 - - - -
Loans
01-04%
>04-06%
>06-10%
>10-15% 4,269,143.20 2,691,131.38 358,000.00 2,343,638.43
>15-20% 210,000.00 156,581.40 661,980.07 1,921,221.51 910,334.81 147,000.00
>20-25% 210.00
over 25% 60,214.86 20,414.73 133,074.98
Total-Amortized 4,539,568.06 156,581.40 661,980.07 4,632,767.62 1,401,409.79 2,490,638.43
Allowance for Credit Losses-Specific 383,393.71 4,894.68 21,831.63 20,094.37
Net Carrying Amount 4,156,174.35 151,686.72 640,148.44 4,632,767.62 1,381,315.42 2,490,638.43
Grand Total 8,501,675.03 156,581.40 661,980.07 4,632,767.62 1,401,409.79 2,490,638.43
LIABILITIES:
Deposits
0% -
0-04% 2,297,114.60 - - - 700,000.00
>04-06% - - -
>06-10% - - - -
>10-15% -
>15-20%
>20-25%
over 25%
Total 2,297,114.60 - - - - 700,000.00
Bills Payable
01-04% -
>04-06% 533,000.00 1,495,962.50
>06-10% 2,946,750.00 1,323,400.00 4,516,250.00 8,137,325.00 5,391,500.00
>10-15%
>15-20%
>20-25%
over 25%
Total - 2,946,750.00 1,323,400.00 5,049,250.00 8,137,325.00 6,887,462.50
Grand Total 2,297,114.60 2,946,750.00 1,323,400.00 5,049,250.00 8,137,325.00 7,587,462.50
Net Position 6,204,560.43 (2,790,168.60) (661,419.93) (416,482.38) (6,735,915.21) (5,096,824.07)
Cumulative Net Position 6,204,560.43 3,414,391.83 2,752,971.90 2,336,489.52 (4,399,425.69) (9,496,249.76)
NC.
Y DATE
> 1 yr - 2 yrs. > 2 yrs. - 3 yrs. > 3 yrs - 5 yrs. > 5 yrs - 15yrs. Total
-
3,962,106.97
-
-
-
-
-
-
- 3,962,106.97
-
-
-
4,823,331.04 1,880,344.31 3,887,105.69 20,252,694.05
779,327.03 1,600,000.00 6,386,444.82
210.00
213,704.57
5,602,658.07 3,480,344.31 3,887,105.69 26,853,053.44
430,214.39
5,602,658.07 3,480,344.31 3,887,105.69 26,422,839.05
5,602,658.07 3,480,344.31 3,887,105.69 30,815,160.41
-
200,000.00 3,197,114.60
-
- -
-
-
-
-
200,000.00 - - 3,197,114.60
-
876,637.50 2,905,600.00
500,000.00 22,815,225.00
-
-
-
-
1,376,637.50 25,720,825.00
1,576,637.50 - 28,917,939.60
4,026,020.57 3,480,344.31 3,887,105.69 1,897,220.81
(5,470,229.19) (1,989,884.88) 1,897,220.81 1,897,220.81 (0.00)
MALLIG PLAINS RURAL BANK(Isabela), INC.
Santiago City(Isabela) BRANCH
ASSETS:
Cash on Hand 113,779.40
Due from LBP 2,134,820.65
Total 2,248,600.05
LOAN INVESTMENTS:
Microenterprise Loan-Masipag Negosyo Loan 159,109.45
Less: Loan Discount(2016) 0.00
Loan Discount(2017) (5,619.74)
153,489.71
Past Due/LL:
ME-MF-Micropinay
ME-MF-Micropinay (Write Off) 112.00
ME-MF-Masipag-(PAR) 60,169.86
Less: Loan Discount(2016) -
ME-MF-Masipag-(PN) 2.00
ME-MF-Masipag-(Write off) 37.00
60,320.86
Total Loan Portfolio 219,430.31
Total Loan Discount (5,619.74)
Total Loan Portfolio 213,810.57
Less:All. for Loan Losses-Micro 60,320.86
GGLP- Micro 1,534.90
Total 61,855.76
Loans net of Allow. 151,954.81
Accrued Interest Income from Financial Assets 1,560.84
Less:All. for Loan Losses-aiifa 0.00
Accrued Interest Inc from Fin Asset(net) 1,560.84
Deferred Tax Asset 0.00
Bank Premises-FFE
Transportation Equipment 0.00
Acc. Depreciation 0.00
Furniture and Fixture Equipment 0.00
Acc. Depreciation -
0.00
Accounts Receivables 500,000.00
Other Asset - Prep. Expense 0.00
TOTAL ASSETS 2,902,115.70
Deposit Liabilities:
MALLIG PLAINS RURAL BANK(Isabela), INC.
Santiago City(Isabela) BRANCH
Prepared by:
MARY ANN E. PACARIEM
Bookkeeper
Certified correct:
DI-O P. GUILLERMO
Branch Manager
SUMMARY OF LOAN LISTING
As of April 30, 2019
Prepared by:
Certified correct:
loan discount 20
322
-
AMORTIZED COST
154,299.64
12,815,914.26
5,452,471.31
3,081,967.22
-
-
359,582.40
153,489.71
295,760.84
22,313,485.38
-
2,089,454.67
-
4.00
60,000.00
514,688.53
60,169.86
39.00
112.00
1,665,000.00
7.00
93.00
0.00
150,000.00
4,539,568.06
-
26,853,053.44
-
150,007.00
16,724,668.57
248.00
9,978,129.87
26,853,053.44
-
MALLIG PLAINS RURAL BANK (ISABELA), INC.
Santiago City, Isabela
AS TO SECURITY:
Secured Loans 3 2,089,454.67 0 - 1 - 0 - 0 514,688.53 1 1,665,000.00
Unsecured Loan 0 - 0 0 0 - 0 - 1 31,250.03 0 -
Prepared by: - - - -
Certified Correct:
- - 2 2.00 11 11.00 24
- 4 4.00 8 8.00 4 4.00 11
1 12,349.74 2 16,570.09
1 60,000.00
1
1 150,000.00
- - - - - - - - - - - - - - - - -
above 8-9 yrs. above 9-10 yrs. above 10 yrs. Total ***
Amount Accts. Amount Accts. Amount Accts. Amount
(2881-3240 days) (3241-3600 days) (3600days and above )
0 -
0 -
4 3,754,454.67 (1,651,705.17) ###
0 -
0 - 15,214.07
7.00 7 7.00 #REF!
0 -
0 - #REF!
93 93.00 93 93.00 #REF!
0 -
0 -
24.00 22 22.00 53 53.00 112 112.00 #REF!
11.00 11 11.00 1 1.00 39 39.00 60,208.86
0 - #REF!
0 -
0 -
4 60,169.86 60,208.86 -
0 -
0 -
1 514,688.53
1 60,000.00
1 3 3.00 4 4.00 #REF!
0 -
0 -
1 150,000.00 #REF!
0 - #REF!
0 -
0 -
0 - #REF!
0 -
43.00 33 33.00 150 150.00 266 4,539,568.06 (2,487,816.93) (1,416,764.67)
- 0 - 0 - 7 4,479,143.20 (514,688.53)
43.00 33 33.00 150 150.00 259 60,424.86 -