Prinsipal Faedah ke atas

tertunggak prinsipal Sumbangan Prinsipal

pada awal tertunggak pada Bayaran terhadap tertunggak
Bilangan tempoh, P akhir tempoh, I P+I berkala pembayaran pada akhir
bayaran (RM) (RM) (RM) (RM) prinsipal (RM) tempoh (RM)
1 75000.00 162.50 75162.50 779.61 617.11 74382.89
2 74382.89 161.16 74544.05 779.61 618.45 73764.44
3 73764.44 159.82 73924.27 779.61 619.79 73144.66
4 73144.66 158.48 73303.14 779.61 621.13 72523.53
5 72523.53 157.13 72680.66 779.61 622.47 71901.06
6 71901.06 155.79 72056.84 779.61 623.82 71277.23
7 71277.23 154.43 71431.67 779.61 625.17 70652.06
8 70652.06 153.08 70805.14 779.61 626.53 70025.53
9 70025.53 151.72 70177.25 779.61 627.89 69397.64
10 69397.64 150.36 69548.00 779.61 629.25 68768.39
11 68768.39 149.00 68917.39 779.61 630.61 68137.78
12 68137.78 147.63 68285.41 779.61 631.98 67505.81
13 67505.81 146.26 67652.07 779.61 633.35 66872.46
14 66872.46 144.89 67017.35 779.61 634.72 66237.74
15 66237.74 143.52 66381.26 779.61 636.09 65601.65
16 65601.65 142.14 65743.78 779.61 637.47 64964.17
17 64964.17 140.76 65104.93 779.61 638.85 64325.32
18 64325.32 139.37 64464.69 779.61 640.24 63685.08
19 63685.08 137.98 63823.07 779.61 641.62 63043.46
20 63043.46 136.59 63180.05 779.61 643.01 62400.44
21 62400.44 135.20 62535.64 779.61 644.41 61756.04
22 61756.04 133.80 61889.84 779.61 645.80 61110.23
23 61110.23 132.41 61242.64 779.61 647.20 60463.03
24 60463.03 131.00 60594.03 779.61 648.61 59814.42
25 59814.42 129.60 59944.02 779.61 650.01 59164.41
26 59164.41 128.19 59292.60 779.61 651.42 58512.99
27 58512.99 126.78 58639.77 779.61 652.83 57860.16
28 57860.16 125.36 57985.52 779.61 654.25 57205.92
29 57205.92 123.95 57329.86 779.61 655.66 56550.25
30 56550.25 122.53 56672.78 779.61 657.08 55893.17
31 55893.17 121.10 56014.27 779.61 658.51 55234.66
32 55234.66 119.68 55354.34 779.61 659.93 54574.73
33 54574.73 118.25 54692.97 779.61 661.36 53913.37
34 53913.37 116.81 54030.18 779.61 662.80 53250.57
35 53250.57 115.38 53365.94 779.61 664.23 52586.34
36 52586.34 113.94 52700.27 779.61 665.67 51920.66
37 51920.66 112.49 52033.16 779.61 667.11 51253.55
38 51253.55 111.05 51364.60 779.61 668.56 50584.99
39 50584.99 109.60 50694.59 779.61 670.01 49914.98
40 49914.98 108.15 50023.13 779.61 671.46 49243.52
41 49243.52 106.69 49350.22 779.61 672.91 48570.61
42 48570.61 105.24 48675.84 779.61 674.37 47896.23
43 47896.23 103.78 48000.01 779.61 675.83 47220.40
44 47220.40 102.31 47322.71 779.61 677.30 46543.10
45 46543.10 100.84 46643.95 779.61 678.77 45864.34
46 45864.34 99.37 45963.71 779.61 680.24 45184.10
47 45184.10 97.90 45282.00 779.61 681.71 44502.39
48 44502.39 96.42 44598.81 779.61 683.19 43819.20
49 43819.20 94.94 43914.15 779.61 684.67 43134.54
50 43134.54 93.46 43227.99 779.61 686.15 42448.39
51 42448.39 91.97 42540.36 779.61 687.64 41760.75
52 41760.75 90.48 41851.23 779.61 689.13 41071.62
53 41071.62 88.99 41160.61 779.61 690.62 40381.00
54 40381.00 87.49 40468.49 779.61 692.12 39688.88
55 39688.88 85.99 39774.88 779.61 693.62 38995.27
56 38995.27 84.49 39079.76 779.61 695.12 38300.15
57 38300.15 82.98 38383.13 779.61 696.63 37603.52
58 37603.52 81.47 37685.00 779.61 698.13 36905.39
59 36905.39 79.96 36985.35 779.61 699.65 36205.74
60 36205.74 78.45 36284.19 779.61 701.16 35504.58
61 35504.58 76.93 35581.50 779.61 702.68 34801.90
62 34801.90 75.40 34877.30 779.61 704.20 34097.69
63 34097.69 73.88 34171.57 779.61 705.73 33391.96
64 33391.96 72.35 33464.31 779.61 707.26 32684.70
65 32684.70 70.82 32755.52 779.61 708.79 31975.91
66 31975.91 69.28 32045.19 779.61 710.33 31265.58
67 31265.58 67.74 31333.32 779.61 711.87 30553.71
68 30553.71 66.20 30619.91 779.61 713.41 29840.30
69 29840.30 64.65 29904.96 779.61 714.95 29125.35
70 29125.35 63.10 29188.45 779.61 716.50 28408.85
71 28408.85 61.55 28470.40 779.61 718.06 27690.79
72 27690.79 60.00 27750.79 779.61 719.61 26971.18
73 26971.18 58.44 27029.61 779.61 721.17 26250.00
74 26250.00 56.87 26306.88 779.61 722.73 25527.27
75 25527.27 55.31 25582.58 779.61 724.30 24802.97
76 24802.97 53.74 24856.71 779.61 725.87 24077.10
77 24077.10 52.17 24129.27 779.61 727.44 23349.66
78 23349.66 50.59 23400.25 779.61 729.02 22620.64
79 22620.64 49.01 22669.65 779.61 730.60 21890.04
80 21890.04 47.43 21937.47 779.61 732.18 21157.86
81 21157.86 45.84 21203.71 779.61 733.77 20424.10
82 20424.10 44.25 20468.35 779.61 735.36 19688.74
83 19688.74 42.66 19731.40 779.61 736.95 18951.79
 84 18951.79 41.06 18992.85 779.61 738.55 18213.24
85 18213.24 39.46 18252.71 779.61 740.15 17473.10
86 17473.10 37.86 17510.96 779.61 741.75 16731.35
87 16731.35 36.25 16767.60 779.61 743.36 15987.99
88 15987.99 34.64 16022.63 779.61 744.97 15243.02
89 15243.02 33.03 15276.05 779.61 746.58 14496.44
90 14496.44 31.41 14527.85 779.61 748.20 13748.24
91 13748.24 29.79 13778.03 779.61 749.82 12998.42
92 12998.42 28.16 13026.58 779.61 751.45 12246.97
93 12246.97 26.54 12273.51 779.61 753.07 11493.90
94 11493.90 24.90 11518.80 779.61 754.71 10739.19
95 10739.19 23.27 10762.46 779.61 756.34 9982.85
96 9982.85 21.63 10004.48 779.61 757.98 9224.87
97 9224.87 19.99 9244.86 779.61 759.62 8465.25
98 8465.25 18.34 8483.59 779.61 761.27 7703.98
99 7703.98 16.69 7720.67 779.61 762.92 6941.07
100 6941.07 15.04 6956.10 779.61 764.57 6176.50
101 6176.50 13.38 6189.88 779.61 766.23 5410.27
102 5410.27 11.72 5421.99 779.61 767.89 4642.38
103 4642.38 10.06 4652.44 779.61 769.55 3872.83
104 3872.83 8.39 3881.22 779.61 771.22 3101.61
105 3101.61 6.72 3108.33 779.61 772.89 2328.73
106 2328.73 5.05 2333.77 779.61 774.56 1554.16
107 1554.16 3.37 1557.53 779.61 776.24 777.92
108 777.92 1.69 779.61 779.61 777.92 0.00