Plafon 12,000,000 Flat : (angsuran x N) – Pokok x 100 %

Jangka 24 Pokok x tahun

Bunga Efektif 16.00%
Bunga flat: 8.76% 0.73%
Angsuran : Pokok + ( Pokok x Bunga x tahun)
Angsuran 587,557 Bulan

Efektif
Angs_ke Pokok bunga Angsuran Sisa Pokok
1 427,557 160,000 587,557 11,572,443
2 433,258 154,299 587,557 11,139,185
3 439,035 148,522 587,557 10,700,150
4 444,889 142,669 587,557 10,255,261
5 450,821 136,737 587,557 9,804,441
6 456,831 130,726 587,557 9,347,609
7 462,923 124,635 587,557 8,884,687
8 469,095 118,462 587,557 8,415,592
9 475,349 112,208 587,557 7,940,242
10 481,687 105,870 587,557 7,458,555
11 488,110 99,447 587,557 6,970,445
12 494,618 92,939 587,557 6,475,827
13 501,213 86,344 587,557 5,974,614
14 507,896 79,662 587,557 5,466,718
15 514,668 72,890 587,557 4,952,050
16 521,530 66,027 587,557 4,430,520
17 528,484 59,074 587,557 3,902,037
18 535,530 52,027 587,557 3,366,506
19 542,671 44,887 587,557 2,823,836
20 549,906 37,651 587,557 2,273,930
21 557,238 30,319 587,557 1,716,691
22 564,668 22,889 587,557 1,152,023
23 572,197 15,360 587,557 579,826
24 579,826 7,731 587,557 (0)
25 Err:502 Err:502 Err:502 Err:502
26 Err:502 Err:502 Err:502 Err:502
27 Err:502 Err:502 Err:502 Err:502
28 Err:502 Err:502 Err:502 Err:502
29 Err:502 Err:502 Err:502 Err:502
30 Err:502 Err:502 Err:502 Err:502
31 Err:502 Err:502 Err:502 Err:502
32 Err:502 Err:502 Err:502 Err:502
33 Err:502 Err:502 Err:502 Err:502
34 Err:502 Err:502 Err:502 Err:502
35 Err:502 Err:502 Err:502 Err:502
36 Err:502 Err:502 Err:502 Err:502
37 Err:502 Err:502 Err:502 Err:502
38 Err:502 Err:502 Err:502 Err:502
39 Err:502 Err:502 Err:502 Err:502
40 Err:502 Err:502 Err:502 Err:502
41 Err:502 Err:502 Err:502 Err:502
42 Err:502 Err:502 Err:502 Err:502
43 Err:502 Err:502 Err:502 Err:502
44 Err:502 Err:502 Err:502 Err:502
45 Err:502 Err:502 Err:502 Err:502
46 Err:502 Err:502 Err:502 Err:502
47 Err:502 Err:502 Err:502 Err:502
48 Err:502 Err:502 Err:502 Err:502
49 Err:502 Err:502 Err:502 Err:502
50 Err:502 Err:502 Err:502 Err:502
51 Err:502 Err:502 Err:502 Err:502
52 Err:502 Err:502 Err:502 Err:502
53 Err:502 Err:502 Err:502 Err:502
54 Err:502 Err:502 Err:502 Err:502
55 Err:502 Err:502 Err:502 Err:502
56 Err:502 Err:502 Err:502 Err:502
57 Err:502 Err:502 Err:502 Err:502
58 Err:502 Err:502 Err:502 Err:502
59 Err:502 Err:502 Err:502 Err:502
60 Err:502 Err:502 Err:502 Err:502
61 Err:502 Err:502 Err:502 Err:502
62 Err:502 Err:502 Err:502 Err:502
63 Err:502 Err:502 Err:502 Err:502
64 Err:502 Err:502 Err:502 Err:502
65 Err:502 Err:502 Err:502 Err:502
66 Err:502 Err:502 Err:502 Err:502
67 Err:502 Err:502 Err:502 Err:502
68 Err:502 Err:502 Err:502 Err:502
69 Err:502 Err:502 Err:502 Err:502
70 Err:502 Err:502 Err:502 Err:502
71 Err:502 Err:502 Err:502 Err:502
72 Err:502 Err:502 Err:502 Err:502
73 Err:502 Err:502 Err:502 Err:502
74 Err:502 Err:502 Err:502 Err:502
75 Err:502 Err:502 Err:502 Err:502
76 Err:502 Err:502 Err:502 Err:502
77 Err:502 Err:502 Err:502 Err:502
78 Err:502 Err:502 Err:502 Err:502
79 Err:502 Err:502 Err:502 Err:502
80 Err:502 Err:502 Err:502 Err:502
81 Err:502 Err:502 Err:502 Err:502
 82 Err:502 Err:502 Err:502 Err:502
83 Err:502 Err:502 Err:502 Err:502
84 Err:502 Err:502 Err:502 Err:502
85 Err:502 Err:502 Err:502 Err:502
86 Err:502 Err:502 Err:502 Err:502
87 Err:502 Err:502 Err:502 Err:502
88 Err:502 Err:502 Err:502 Err:502
89 Err:502 Err:502 Err:502 Err:502
90 Err:502 Err:502 Err:502 Err:502
91 Err:502 Err:502 Err:502 Err:502
92 Err:502 Err:502 Err:502 Err:502
93 Err:502 Err:502 Err:502 Err:502
94 Err:502 Err:502 Err:502 Err:502
95 Err:502 Err:502 Err:502 Err:502
96 Err:502 Err:502 Err:502 Err:502
97 Err:502 Err:502 Err:502 Err:502
98 Err:502 Err:502 Err:502 Err:502
99 Err:502 Err:502 Err:502 Err:502
100 Err:502 Err:502 Err:502 Err:502
101 Err:502 Err:502 Err:502 Err:502
102 Err:502 Err:502 Err:502 Err:502
103 Err:502 Err:502 Err:502 Err:502
104 Err:502 Err:502 Err:502 Err:502
105 Err:502 Err:502 Err:502 Err:502
106 Err:502 Err:502 Err:502 Err:502
107 Err:502 Err:502 Err:502 Err:502
108 Err:502 Err:502 Err:502 Err:502
109 Err:502 Err:502 Err:502 Err:502
110 Err:502 Err:502 Err:502 Err:502
111 Err:502 Err:502 Err:502 Err:502
112 Err:502 Err:502 Err:502 Err:502
113 Err:502 Err:502 Err:502 Err:502
114 Err:502 Err:502 Err:502 Err:502
115 Err:502 Err:502 Err:502 Err:502
116 Err:502 Err:502 Err:502 Err:502
117 Err:502 Err:502 Err:502 Err:502
118 Err:502 Err:502 Err:502 Err:502
119 Err:502 Err:502 Err:502 Err:502
120 Err:502 Err:502 Err:502 Err:502
Flat
Angs_ke Pokok bunga Angsuran Sisa Pokok
1 500,000 87,557 587,557 11,500,000
2 500,000 87,557 587,557 11,000,000
3 500,000 87,557 587,557 10,500,000
4 500,000 87,557 587,557 10,000,000
5 500,000 87,557 587,557 9,500,000
6 500,000 87,557 587,557 9,000,000
7 500,000 87,557 587,557 8,500,000
8 500,000 87,557 587,557 8,000,000
9 500,000 87,557 587,557 7,500,000
10 500,000 87,557 587,557 7,000,000
11 500,000 87,557 587,557 6,500,000
12 500,000 87,557 587,557 6,000,000
13 500,000 87,557 587,557 5,500,000
14 500,000 87,557 587,557 5,000,000
15 500,000 87,557 587,557 4,500,000
16 500,000 87,557 587,557 4,000,000
17 500,000 87,557 587,557 3,500,000
18 500,000 87,557 587,557 3,000,000
19 500,000 87,557 587,557 2,500,000
20 500,000 87,557 587,557 2,000,000
21 500,000 87,557 587,557 1,500,000
22 500,000 87,557 587,557 1,000,000
23 500,000 87,557 587,557 500,000
24 500,000 87,557 587,557 -
25 500,000 87,557 587,557 (500,000)
26 500,000 87,557 587,557 (1,000,000)
27 500,000 87,557 587,557 (1,500,000)
28 500,000 87,557 587,557 (2,000,000)
29 500,000 87,557 587,557 (2,500,000)
30 500,000 87,557 587,557 (3,000,000)
31 500,000 87,557 587,557 (3,500,000)
32 500,000 87,557 587,557 (4,000,000)
33 500,000 87,557 587,557 (4,500,000)
34 500,000 87,557 587,557 (5,000,000)
35 500,000 87,557 587,557 (5,500,000)
36 500,000 87,557 587,557 (6,000,000)
37 500,000 87,557 587,557 (6,500,000)
38 500,000 87,557 587,557 (7,000,000)
39 500,000 87,557 587,557 (7,500,000)
40 500,000 87,557 587,557 (8,000,000)
41 500,000 87,557 587,557 (8,500,000)
42 500,000 87,557 587,557 (9,000,000)
43 500,000 87,557 587,557 (9,500,000)
44 500,000 87,557 587,557 (10,000,000)
45 500,000 87,557 587,557 (10,500,000)
46 500,000 87,557 587,557 (11,000,000)
47 500,000 87,557 587,557 (11,500,000)
48 500,000 87,557 587,557 (12,000,000)
49 500,000 87,557 587,557 (12,500,000)
50 500,000 87,557 587,557 (13,000,000)
51 500,000 87,557 587,557 (13,500,000)
52 500,000 87,557 587,557 (14,000,000)
53 500,000 87,557 587,557 (14,500,000)
54 500,000 87,557 587,557 (15,000,000)
55 500,000 87,557 587,557 (15,500,000)
56 500,000 87,557 587,557 (16,000,000)
57 500,000 87,557 587,557 (16,500,000)
58 500,000 87,557 587,557 (17,000,000)
59 500,000 87,557 587,557 (17,500,000)
60 500,000 87,557 587,557 (18,000,000)
61 500,000 87,557 587,557 (18,500,000)
62 500,000 87,557 587,557 (19,000,000)
63 500,000 87,557 587,557 (19,500,000)
64 500,000 87,557 587,557 (20,000,000)
65 500,000 87,557 587,557 (20,500,000)
66 500,000 87,557 587,557 (21,000,000)
67 500,000 87,557 587,557 (21,500,000)
68 500,000 87,557 587,557 (22,000,000)
69 500,000 87,557 587,557 (22,500,000)
70 500,000 87,557 587,557 (23,000,000)
71 500,000 87,557 587,557 (23,500,000)
72 500,000 87,557 587,557 (24,000,000)
73 500,000 87,557 587,557 (24,500,000)
74 500,000 87,557 587,557 (25,000,000)
75 500,000 87,557 587,557 (25,500,000)
76 500,000 87,557 587,557 (26,000,000)
77 500,000 87,557 587,557 (26,500,000)
78 500,000 87,557 587,557 (27,000,000)
79 500,000 87,557 587,557 (27,500,000)
80 500,000 87,557 587,557 (28,000,000)
81 500,000 87,557 587,557 (28,500,000)
 82 500,000 87,557 587,557 (29,000,000)
83 500,000 87,557 587,557 (29,500,000)
84 500,000 87,557 587,557 (30,000,000)
85 500,000 87,557 587,557 (30,500,000)
86 500,000 87,557 587,557 (31,000,000)
87 500,000 87,557 587,557 (31,500,000)
88 500,000 87,557 587,557 (32,000,000)
89 500,000 87,557 587,557 (32,500,000)
90 500,000 87,557 587,557 (33,000,000)
91 500,000 87,557 587,557 (33,500,000)
92 500,000 87,557 587,557 (34,000,000)
93 500,000 87,557 587,557 (34,500,000)
94 500,000 87,557 587,557 (35,000,000)
95 500,000 87,557 587,557 (35,500,000)
96 500,000 87,557 587,557 (36,000,000)
97 500,000 87,557 587,557 (36,500,000)
98 500,000 87,557 587,557 (37,000,000)
99 500,000 87,557 587,557 (37,500,000)
100 500,000 87,557 587,557 (38,000,000)
101 500,000 87,557 587,557 (38,500,000)
102 500,000 87,557 587,557 (39,000,000)
103 500,000 87,557 587,557 (39,500,000)
104 500,000 87,557 587,557 (40,000,000)
105 500,000 87,557 587,557 (40,500,000)
106 500,000 87,557 587,557 (41,000,000)
107 500,000 87,557 587,557 (41,500,000)
108 500,000 87,557 587,557 (42,000,000)
109 500,000 87,557 587,557 (42,500,000)
110 500,000 87,557 587,557 (43,000,000)
111 500,000 87,557 587,557 (43,500,000)
112 500,000 87,557 587,557 (44,000,000)
113 500,000 87,557 587,557 (44,500,000)
114 500,000 87,557 587,557 (45,000,000)
115 500,000 87,557 587,557 (45,500,000)
116 500,000 87,557 587,557 (46,000,000)
117 500,000 87,557 587,557 (46,500,000)
118 500,000 87,557 587,557 (47,000,000)
119 500,000 87,557 587,557 (47,500,000)
120 500,000 87,557 587,557 (48,000,000)