JADUAL PERLUNASAN :-

 3 Tahun

PINJAMAN BANK 50000

KADAR FAEDAH 0.00291667

BILANGAN BAYARAN 36

BAYARAN RM1,465.10

 5 Tahun

PINJAMAN BANK 50000

KADAR FAEDAH 0.00291667

BILANGAN BAYARAN 60

BAYARAN RM909.59

 7 Tahun

PINJAMAN BANK 50000

KADAR FAEDAH 0.00291667

BILANGAN BAYARAN 84

BAYARAN RM671.99

4
 JADUAL PELUNASAN 3 TAHUN

BAKI POKOK BAYARAN

BILANGAN BELUM BAYAR BAYARAN BAYARAN POKOK PADA
BAKI POKOK
BAYARAN PADA AWAL BERKALA FAEDAH AKHIR
TEMPOH TEMPOH
1 50000 RM1,465.10 145.83 RM1,319.27 RM48,680.73
2 RM48,680.73 RM1,465.10 RM141.99 RM1,323.12 RM47,357.61
3 RM47,357.61 RM1,465.10 RM138.13 RM1,326.98 RM46,030.63
4 RM46,030.63 RM1,465.10 RM134.26 RM1,330.85 RM44,699.79
5 RM44,699.79 RM1,465.10 RM130.37 RM1,334.73 RM43,365.06
6 RM43,365.06 RM1,465.10 RM126.48 RM1,338.62 RM42,026.43
7 RM42,026.43 RM1,465.10 RM122.58 RM1,342.53 RM40,683.91
8 RM40,683.91 RM1,465.10 RM118.66 RM1,346.44 RM39,337.46
9 RM39,337.46 RM1,465.10 RM114.73 RM1,350.37 RM37,987.09
10 RM37,987.09 RM1,465.10 RM110.80 RM1,354.31 RM36,632.79
11 RM36,632.79 RM1,465.10 RM106.85 RM1,358.26 RM35,274.53
12 RM35,274.53 RM1,465.10 RM102.88 RM1,362.22 RM33,912.31
13 RM33,912.31 RM1,465.10 RM98.91 RM1,366.19 RM32,546.11
14 RM32,546.11 RM1,465.10 RM94.93 RM1,370.18 RM31,175.94
15 RM31,175.94 RM1,465.10 RM90.93 RM1,374.17 RM29,801.76
16 RM29,801.76 RM1,465.10 RM86.92 RM1,378.18 RM28,423.58
17 RM28,423.58 RM1,465.10 RM82.90 RM1,382.20 RM27,041.38
18 RM27,041.38 RM1,465.10 RM78.87 RM1,386.23 RM25,655.14
19 RM25,655.14 RM1,465.10 RM74.83 RM1,390.28 RM24,264.87
20 RM24,264.87 RM1,465.10 RM70.77 RM1,394.33 RM22,870.54
21 RM22,870.54 RM1,465.10 RM66.71 RM1,398.40 RM21,472.14
22 RM21,472.14 RM1,465.10 RM62.63 RM1,402.48 RM20,069.66
23 RM20,069.66 RM1,465.10 RM58.54 RM1,406.57 RM18,663.09
24 RM18,663.09 RM1,465.10 RM54.43 RM1,410.67 RM17,252.42
25 RM17,252.42 RM1,465.10 RM50.32 RM1,414.78 RM15,837.64
26 RM15,837.64 RM1,465.10 RM46.19 RM1,418.91 RM14,418.73
27 RM14,418.73 RM1,465.10 RM42.05 RM1,423.05 RM12,995.68
28 RM12,995.68 RM1,465.10 RM37.90 RM1,427.20 RM11,568.48
29 RM11,568.48 RM1,465.10 RM33.74 RM1,431.36 RM10,137.12
30 RM10,137.12 RM1,465.10 RM29.57 RM1,435.54 RM8,701.58
31 RM8,701.58 RM1,465.10 RM25.38 RM1,439.72 RM7,261.86
32 RM7,261.86 RM1,465.10 RM21.18 RM1,443.92 RM5,817.93
33 RM5,817.93 RM1,465.10 RM16.97 RM1,448.14 RM4,369.80
34 RM4,369.80 RM1,465.10 RM12.75 RM1,452.36 RM2,917.44
35 RM2,917.44 RM1,465.10 RM8.51 RM1,456.59 RM1,460.84
36 RM1,460.84 RM1,465.10 RM4.26 RM1,460.84 RM0.00

5
 JADUAL PELUNASAN 5 TAHUN

BAKI POKOK
BAYARAN POKOK
BILANGAN BELUM BAYAR BAYARAN BAYARAN
PADA AKHIR BAKI POKOK
BAYARAN PADA AWAL BERKALA FAEDAH
TEMPOH
TEMPOH
1 50000 RM909.59 145.83 RM763.75 RM49,236.25
2 RM49,236.25 RM909.59 RM143.61 RM765.98 RM48,470.26
3 RM48,470.26 RM909.59 RM141.37 RM768.22 RM47,702.05
4 RM47,702.05 RM909.59 RM139.13 RM770.46 RM46,931.59
5 RM46,931.59 RM909.59 RM136.88 RM772.70 RM46,158.89
6 RM46,158.89 RM909.59 RM134.63 RM774.96 RM45,383.93
7 RM45,383.93 RM909.59 RM132.37 RM777.22 RM44,606.71
8 RM44,606.71 RM909.59 RM130.10 RM779.48 RM43,827.23
9 RM43,827.23 RM909.59 RM127.83 RM781.76 RM43,045.47
10 RM43,045.47 RM909.59 RM125.55 RM784.04 RM42,261.43
11 RM42,261.43 RM909.59 RM123.26 RM786.32 RM41,475.11
12 RM41,475.11 RM909.59 RM120.97 RM788.62 RM40,686.49
13 RM40,686.49 RM909.59 RM118.67 RM790.92 RM39,895.57
14 RM39,895.57 RM909.59 RM116.36 RM793.23 RM39,102.35
15 RM39,102.35 RM909.59 RM114.05 RM795.54 RM38,306.81
16 RM38,306.81 RM909.59 RM111.73 RM797.86 RM37,508.95
17 RM37,508.95 RM909.59 RM109.40 RM800.19 RM36,708.76
18 RM36,708.76 RM909.59 RM107.07 RM802.52 RM35,906.24
19 RM35,906.24 RM909.59 RM104.73 RM804.86 RM35,101.38
20 RM35,101.38 RM909.59 RM102.38 RM807.21 RM34,294.18
21 RM34,294.18 RM909.59 RM100.02 RM809.56 RM33,484.61
22 RM33,484.61 RM909.59 RM97.66 RM811.92 RM32,672.69
23 RM32,672.69 RM909.59 RM95.30 RM814.29 RM31,858.40
24 RM31,858.40 RM909.59 RM92.92 RM816.67 RM31,041.73
25 RM31,041.73 RM909.59 RM90.54 RM819.05 RM30,222.68
26 RM30,222.68 RM909.59 RM88.15 RM821.44 RM29,401.24
27 RM29,401.24 RM909.59 RM85.75 RM823.83 RM28,577.41
28 RM28,577.41 RM909.59 RM83.35 RM826.24 RM27,751.17
29 RM27,751.17 RM909.59 RM80.94 RM828.65 RM26,922.53
30 RM26,922.53 RM909.59 RM78.52 RM831.06 RM26,091.46
31 RM26,091.46 RM909.59 RM76.10 RM833.49 RM25,257.98
32 RM25,257.98 RM909.59 RM73.67 RM835.92 RM24,422.06
33 RM24,422.06 RM909.59 RM71.23 RM838.36 RM23,583.70
34 RM23,583.70 RM909.59 RM68.79 RM840.80 RM22,742.90
35 RM22,742.90 RM909.59 RM66.33 RM843.25 RM21,899.65
36 RM21,899.65 RM909.59 RM63.87 RM845.71 RM21,053.93
37 RM21,053.93 RM909.59 RM61.41 RM848.18 RM20,205.75
38 RM20,205.75 RM909.59 RM58.93 RM850.65 RM19,355.10

6
39 RM19,355.10 RM909.59 RM56.45 RM853.13 RM18,501.97
40 RM18,501.97 RM909.59 RM53.96 RM855.62 RM17,646.34
41 RM17,646.34 RM909.59 RM51.47 RM858.12 RM16,788.22
42 RM16,788.22 RM909.59 RM48.97 RM860.62 RM15,927.60
43 RM15,927.60 RM909.59 RM46.46 RM863.13 RM15,064.47
44 RM15,064.47 RM909.59 RM43.94 RM865.65 RM14,198.82
45 RM14,198.82 RM909.59 RM41.41 RM868.17 RM13,330.65
46 RM13,330.65 RM909.59 RM38.88 RM870.71 RM12,459.94
47 RM12,459.94 RM909.59 RM36.34 RM873.25 RM11,586.69
48 RM11,586.69 RM909.59 RM33.79 RM875.79 RM10,710.90
49 RM10,710.90 RM909.59 RM31.24 RM878.35 RM9,832.55
50 RM9,832.55 RM909.59 RM28.68 RM880.91 RM8,951.65
51 RM8,951.65 RM909.59 RM26.11 RM883.48 RM8,068.17
52 RM8,068.17 RM909.59 RM23.53 RM886.06 RM7,182.11
53 RM7,182.11 RM909.59 RM20.95 RM888.64 RM6,293.47
54 RM6,293.47 RM909.59 RM18.36 RM891.23 RM5,402.24
55 RM5,402.24 RM909.59 RM15.76 RM893.83 RM4,508.41
56 RM4,508.41 RM909.59 RM13.15 RM896.44 RM3,611.97
57 RM3,611.97 RM909.59 RM10.53 RM899.05 RM2,712.92
58 RM2,712.92 RM909.59 RM7.91 RM901.67 RM1,811.25
59 RM1,811.25 RM909.59 RM5.28 RM904.30 RM906.94
60 RM906.94 RM909.59 RM2.65 RM906.94 RM0.00

7
 JADUAL PELUNASAN 7 TAHUN

BAKI POKOK
BAYARAN POKOK
BILANGAN BELUM BAYAR BAYARAN BAYARAN
PADA AKHIR BAKI POKOK
BAYARAN PADA AWAL BERKALA FAEDAH
TEMPOH
TEMPOH
1 50000 RM671.99 145.83 RM526.16 RM49,473.84
2 RM49,473.84 RM671.99 RM144.30 RM527.69 RM48,946.15
3 RM48,946.15 RM671.99 RM142.76 RM529.23 RM48,416.91
4 RM48,416.91 RM671.99 RM141.22 RM530.78 RM47,886.14
5 RM47,886.14 RM671.99 RM139.67 RM532.32 RM47,353.81
6 RM47,353.81 RM671.99 RM138.12 RM533.88 RM46,819.94
7 RM46,819.94 RM671.99 RM136.56 RM535.43 RM46,284.50
8 RM46,284.50 RM671.99 RM135.00 RM537.00 RM45,747.51
9 RM45,747.51 RM671.99 RM133.43 RM538.56 RM45,208.94
10 RM45,208.94 RM671.99 RM131.86 RM540.13 RM44,668.81
11 RM44,668.81 RM671.99 RM130.28 RM541.71 RM44,127.10
12 RM44,127.10 RM671.99 RM128.70 RM543.29 RM43,583.81
13 RM43,583.81 RM671.99 RM127.12 RM544.87 RM43,038.94
14 RM43,038.94 RM671.99 RM125.53 RM546.46 RM42,492.48
15 RM42,492.48 RM671.99 RM123.94 RM548.06 RM41,944.42
16 RM41,944.42 RM671.99 RM122.34 RM549.65 RM41,394.77
17 RM41,394.77 RM671.99 RM120.73 RM551.26 RM40,843.51
18 RM40,843.51 RM671.99 RM119.13 RM552.87 RM40,290.64
19 RM40,290.64 RM671.99 RM117.51 RM554.48 RM39,736.17
20 RM39,736.17 RM671.99 RM115.90 RM556.10 RM39,180.07
21 RM39,180.07 RM671.99 RM114.28 RM557.72 RM38,622.35
22 RM38,622.35 RM671.99 RM112.65 RM559.34 RM38,063.01
23 RM38,063.01 RM671.99 RM111.02 RM560.98 RM37,502.03
24 RM37,502.03 RM671.99 RM109.38 RM562.61 RM36,939.42
25 RM36,939.42 RM671.99 RM107.74 RM564.25 RM36,375.17
26 RM36,375.17 RM671.99 RM106.09 RM565.90 RM35,809.27
27 RM35,809.27 RM671.99 RM104.44 RM567.55 RM35,241.72
28 RM35,241.72 RM671.99 RM102.79 RM569.20 RM34,672.52
29 RM34,672.52 RM671.99 RM101.13 RM570.86 RM34,101.65
30 RM34,101.65 RM671.99 RM99.46 RM572.53 RM33,529.12
31 RM33,529.12 RM671.99 RM97.79 RM574.20 RM32,954.92
32 RM32,954.92 RM671.99 RM96.12 RM575.87 RM32,379.05
33 RM32,379.05 RM671.99 RM94.44 RM577.55 RM31,801.50
34 RM31,801.50 RM671.99 RM92.75 RM579.24 RM31,222.26
35 RM31,222.26 RM671.99 RM91.06 RM580.93 RM30,641.33
36 RM30,641.33 RM671.99 RM89.37 RM582.62 RM30,058.71
37 RM30,058.71 RM671.99 RM87.67 RM584.32 RM29,474.39
38 RM29,474.39 RM671.99 RM85.97 RM586.03 RM28,888.36

8
39 RM28,888.36 RM671.99 RM84.26 RM587.73 RM28,300.63
40 RM28,300.63 RM671.99 RM82.54 RM589.45 RM27,711.18
41 RM27,711.18 RM671.99 RM80.82 RM591.17 RM27,120.01
42 RM27,120.01 RM671.99 RM79.10 RM592.89 RM26,527.12
43 RM26,527.12 RM671.99 RM77.37 RM594.62 RM25,932.50
44 RM25,932.50 RM671.99 RM75.64 RM596.36 RM25,336.14
45 RM25,336.14 RM671.99 RM73.90 RM598.10 RM24,738.04
46 RM24,738.04 RM671.99 RM72.15 RM599.84 RM24,138.20
47 RM24,138.20 RM671.99 RM70.40 RM601.59 RM23,536.61
48 RM23,536.61 RM671.99 RM68.65 RM603.34 RM22,933.27
49 RM22,933.27 RM671.99 RM66.89 RM605.10 RM22,328.17
50 RM22,328.17 RM671.99 RM65.12 RM606.87 RM21,721.30
51 RM21,721.30 RM671.99 RM63.35 RM608.64 RM21,112.66
52 RM21,112.66 RM671.99 RM61.58 RM610.41 RM20,502.25
53 RM20,502.25 RM671.99 RM59.80 RM612.19 RM19,890.05
54 RM19,890.05 RM671.99 RM58.01 RM613.98 RM19,276.07
55 RM19,276.07 RM671.99 RM56.22 RM615.77 RM18,660.30
56 RM18,660.30 RM671.99 RM54.43 RM617.57 RM18,042.73
57 RM18,042.73 RM671.99 RM52.62 RM619.37 RM17,423.37
58 RM17,423.37 RM671.99 RM50.82 RM621.17 RM16,802.19
59 RM16,802.19 RM671.99 RM49.01 RM622.99 RM16,179.21
60 RM16,179.21 RM671.99 RM47.19 RM624.80 RM15,554.40
61 RM15,554.40 RM671.99 RM45.37 RM626.63 RM14,927.78
62 RM14,927.78 RM671.99 RM43.54 RM628.45 RM14,299.32
63 RM14,299.32 RM671.99 RM41.71 RM630.29 RM13,669.04
64 RM13,669.04 RM671.99 RM39.87 RM632.12 RM13,036.91
65 RM13,036.91 RM671.99 RM38.02 RM633.97 RM12,402.94
66 RM12,402.94 RM671.99 RM36.18 RM635.82 RM11,767.13
67 RM11,767.13 RM671.99 RM34.32 RM637.67 RM11,129.46
68 RM11,129.46 RM671.99 RM32.46 RM639.53 RM10,489.92
69 RM10,489.92 RM671.99 RM30.60 RM641.40 RM9,848.53
70 RM9,848.53 RM671.99 RM28.72 RM643.27 RM9,205.26
71 RM9,205.26 RM671.99 RM26.85 RM645.14 RM8,560.12
72 RM8,560.12 RM671.99 RM24.97 RM647.03 RM7,913.09
73 RM7,913.09 RM671.99 RM23.08 RM648.91 RM7,264.18
74 RM7,264.18 RM671.99 RM21.19 RM650.81 RM6,613.37
75 RM6,613.37 RM671.99 RM19.29 RM652.70 RM5,960.67
76 RM5,960.67 RM671.99 RM17.39 RM654.61 RM5,306.06
77 RM5,306.06 RM671.99 RM15.48 RM656.52 RM4,649.55
78 RM4,649.55 RM671.99 RM13.56 RM658.43 RM3,991.11
79 RM3,991.11 RM671.99 RM11.64 RM660.35 RM3,330.76
80 RM3,330.76 RM671.99 RM9.71 RM662.28 RM2,668.48
81 RM2,668.48 RM671.99 RM7.78 RM664.21 RM2,004.27
82 RM2,004.27 RM671.99 RM5.85 RM666.15 RM1,338.13

9
83 RM1,338.13 RM671.99 RM3.90 RM668.09 RM670.04
84 RM670.04 RM671.99 RM1.95 RM670.04 RM0.00

10