| Table B.19 | ||||||||||||
| DOMESTIC DEBT SERVICE FOR REGULAR LIABILITIES OF THE NATIONAL GOVERNMENT, 2002 - 2004 | ||||||||||||
| (In Million Pesos) | ||||||||||||
| PARTICULARS | 2 0 0 2 | 2 0 0 3 | 2 0 0 4 | |||||||||
| INTEREST PAYMENTS | PRINCIPAL AMORTIZATION | TOTAL | INTEREST PAYMENTS | PRINCIPAL AMORTIZATION | TOTAL | INTEREST PAYMENTS | PRINCIPAL AMORTIZATION | TOTAL | ||||
| Treasury Bills | 13,634.00 | - | 13,634.00 | 25,432.00 | - | 25,432.00 | 38,523.00 | - | 38,523.00 | |||
| Treasury Notes | 86.02 | - | 86.02 | 84.54 | - | 84.54 | 84.54 | - | 84.54 | |||
| Fixed Rate T/Bonds | 88,006.76 | - | 88,006.76 | 101,104.39 | - | 101,104.39 | 119,603.86 | - | 119,603.86 | |||
| Retail T/Bonds | 9,120.76 | - | 9,120.76 | 14,671.92 | - | 14,671.92 | 20,212.63 | - | 20,212.63 | |||
| 3 Year | 1,250.41 | - | 1,250.41 | 3,372.74 | - | 3,372.74 | 5,985.68 | - | 5,985.68 | |||
| 4 Year | 5,415.32 | - | 5,415.32 | 5,414.03 | - | 5,414.03 | 5,414.03 | - | 5,414.03 | |||
| 5 Year | 2,455.03 | - | 2,455.03 | 5,885.15 | - | 5,885.15 | 8,812.91 | - | 8,812.91 | |||
| Fixed Rate Peso Notes(US$ Php Curr Swap) | 1,667.10 | - | 1,667.10 | 1,667.10 | - | 1,667.10 | 1,667.10 | 6,330.00 | 7,997.10 | |||
| 3 Year | 886.20 | - | 886.20 | 886.20 | - | 886.20 | 886.20 | 6,330.00 | 7,216.20 | |||
| 5 Year | 780.90 | - | 780.90 | 780.90 | - | 780.90 | 780.90 | - | 780.90 | |||
| US Dollar Linked Phil. Peso Notes | 664.14 | - | 664.14 | 1,247.45 | 3,635.59 | 4,883.04 | 1,132.42 | - | 1,132.42 | |||
| 2 Year | 300.05 | - | 300.05 | 307.62 | 3,635.59 | 3,943.21 | - | - | - | |||
| 3 Year | 364.09 | - | 364.09 | 939.83 | - | 939.83 | 1,132.42 | - | 1,132.42 | |||
| 10 Year Zero Coupon Bond | - | - | - | - | - | - | - | - | - | |||
| Fixed Rate Promissory Notes | - | - | - | 1,748.79 | - | 1,748.79 | 2,482.23 | - | 2,482.23 | |||
| 3 Year | - | - | - | 608.69 | - | 608.69 | 711.19 | - | 711.19 | |||
| 5 Year | - | - | - | 1,140.10 | - | 1,140.10 | 1,771.04 | - | 1,771.04 | |||
| NPC Bonds | 0.32 | - | 0.32 | - | - | - | - | - | - | |||
| NAWASA Bonds | 0.08 | - | 0.08 | - | - | - | - | - | - | |||
| 12-Year Peso Denominated T/Bonds | 1,782.40 | - | 1,782.40 | 1,545.14 | - | 1,545.14 | 2,216.56 | - | 2,216.56 | |||
| Agrarian Reform Bonds | 723.70 | 1,863.81 | 2,587.51 | 768.93 | 1,949.81 | 2,718.74 | 994.34 | 2,453.94 | 3,448.28 | |||
| Fixed Term Deposit | 28.89 | 2,656.55 | 2,685.44 | 9.79 | 1,085.27 | 1,095.06 | - | - | - | |||
| CB-BoL(T/Bonds) | 3,907.00 | - | 3,907.00 | 3,261.50 | - | 3,261.50 | 5,000.00 | - | 5,000.00 | |||
| Backpay Obligations, RA 304 | - | - | - | - | - | - | - | - | - | |||
| Backpay Obligations, RA 897 | - | - | - | - | - | - | - | - | - | |||
| Guerilla Currency Notes, RA 369 | - | - | - | - | - | - | - | - | - | |||
| Non-negotiable Non-interest Bearing | ||||||||||||
| Promissory Notes, issued to CB, RA2052 | - | - | - | - | - | - | - | - | - | |||
| IMF Demand PN CA 2052,2686 & 4860 | - | - | ** | - | - | - | - | - | - | - | ||
| IBRD Demand PN CS 2052 & 4862 | - | 0.23 | ** | 0.23 | - | 0.31 | 0.31 | - | 0.45 | 0.45 | ||
| IDA Demand PN RA 2817 & PD No. 41 | - | - | ** | - | - | - | - | - | - | - | ||
| IFC RA 1604 PD 1014 | - | - | ** | - | - | - | - | - | - | - | ||
| MIGA RA 2052 & RA 4862 | - | - | ** | - | - | - | - | - | - | - | ||
| IFAD Demand RA 2052 & PD No. 41 | - | - | ** | - | - | - | - | - | - | - | ||
| Contribution to G-24 Research Program | - | - | ** | - | - | - | - | - | - | - | ||
| ADB Demand PN RA 4648 & PD No. 2 | - | 0.05 | ** | 0.05 | - | 0.02 | * | 0.02 | - | 0.02 | * | 0.02 |
| West Visayas State University Loan | - | - | - | - | - | - | - | - | - | |||
| CFBP PCSO/Lung Center Loan | - | - | - | - | - | - | - | - | - | |||
| Contribution to Sinking Fund | - | 70,615.00 | 70,615.00 | - | 86,540.00 | 86,540.00 | - | 159,273.06 | 159,273.06 | |||
| GRAND TOTAL | 119,621.17 | 75,135.63 | 194,756.80 | 151,541.55 | 93,210.99 | 244,752.54 | 191,916.68 | 168,057.46 | 359,974.14 | |||
| Source: Bureau of the Treasury | ||||||||||||
| Note: Based on outstanding placement of GS as of June 30, 2003 and assumes that the 25 Year Bond with interest rate of 15.0% p.a. | ||||||||||||
| shall be issued to GSIS in Dec., 2003 | ||||||||||||
| * Actual redemption on PN's issued as membership subscription by NG to ADB | ||||||||||||
| charged against DFA/ICF. | ||||||||||||
| ** Chargeable against DFA/ICF | ||||||||||||
| Assumptions Used: | ||||||||||||
| 2003 | 2004 | |||||||||||
| 91-day | 9.000% | 7.500% | ||||||||||
| 182-day | 10.000% | 8.500% | ||||||||||
| US$/P | 54.00 | 54.00 | ||||||||||