LAMPIRAN 10

IKL@NT@R@ SDN BHD

JADUAL BAYARAN BALIK PINJAMAN MARA

Jumlah Pembiayaan 500,000.00

Caj Keuntungan 4.00%
Tempoh 7

No Pokok Keuntungan Bayaran Bulanan Bayaran Baki Terkumpul

500,000.00 140,000.00 - - 640,000.00
1 5,952.38 1,666.67 7,619.05 7,619.05 632,380.95
2 5,952.38 1,666.67 7,619.05 7,619.05 624,761.90
3 5,952.38 1,666.67 7,619.05 7,619.05 617,142.86
4 5,952.38 1,666.67 7,619.05 7,619.05 609,523.81
5 5,952.38 1,666.67 7,619.05 7,619.05 601,904.76
6 5,952.38 1,666.67 7,619.05 7,619.05 594,285.71
7 5,952.38 1,666.67 7,619.05 7,619.05 586,666.67
8 5,952.38 1,666.67 7,619.05 7,619.05 579,047.62
9 5,952.38 1,666.67 7,619.05 7,619.05 571,428.57
10 5,952.38 1,666.67 7,619.05 7,619.05 563,809.52
11 5,952.38 1,666.67 7,619.05 7,619.05 556,190.48
12 5,952.38 1,666.67 7,619.05 7,619.05 548,571.43
13 5,952.38 1,666.67 7,619.05 7,619.05 540,952.38
14 5,952.38 1,666.67 7,619.05 7,619.05 533,333.33
15 5,952.38 1,666.67 7,619.05 7,619.05 525,714.29
16 5,952.38 1,666.67 7,619.05 7,619.05 518,095.24
17 5,952.38 1,666.67 7,619.05 7,619.05 510,476.19
18 5,952.38 1,666.67 7,619.05 7,619.05 502,857.14
19 5,952.38 1,666.67 7,619.05 7,619.05 495,238.10
20 5,952.38 1,666.67 7,619.05 7,619.05 487,619.05
21 5,952.38 1,666.67 7,619.05 7,619.05 480,000.00
22 5,952.38 1,666.67 7,619.05 7,619.05 472,380.95
23 5,952.38 1,666.67 7,619.05 7,619.05 464,761.90
24 5,952.38 1,666.67 7,619.05 7,619.05 457,142.86
25 5,952.38 1,666.67 7,619.05 7,619.05 449,523.81
26 5,952.38 1,666.67 7,619.05 7,619.05 441,904.76
27 5,952.38 1,666.67 7,619.05 7,619.05 434,285.71
28 5,952.38 1,666.67 7,619.05 7,619.05 426,666.67
29 5,952.38 1,666.67 7,619.05 7,619.05 419,047.62
30 5,952.38 1,666.67 7,619.05 7,619.05 411,428.57
31 5,952.38 1,666.67 7,619.05 7,619.05 403,809.52
32 5,952.38 1,666.67 7,619.05 7,619.05 396,190.48
33 5,952.38 1,666.67 7,619.05 7,619.05 388,571.43
34 5,952.38 1,666.67 7,619.05 7,619.05 380,952.38
35 5,952.38 1,666.67 7,619.05 7,619.05 373,333.33
36 5,952.38 1,666.67 7,619.05 7,619.05 365,714.29
37 5,952.38 1,666.67 7,619.05 7,619.05 358,095.24
38 5,952.38 1,666.67 7,619.05 7,619.05 350,476.19
39 5,952.38 1,666.67 7,619.05 7,619.05 342,857.14
40 5,952.38 1,666.67 7,619.05 7,619.05 335,238.10
41 5,952.38 1,666.67 7,619.05 7,619.05 327,619.05
42 5,952.38 1,666.67 7,619.05 7,619.05 320,000.00
43 5,952.38 1,666.67 7,619.05 7,619.05 312,380.95
 LAMPIRAN 10

44 5,952.38 1,666.67 7,619.05 7,619.05 304,761.90

45 5,952.38 1,666.67 7,619.05 7,619.05 297,142.86
46 5,952.38 1,666.67 7,619.05 7,619.05 289,523.81
47 5,952.38 1,666.67 7,619.05 7,619.05 281,904.76
48 5,952.38 1,666.67 7,619.05 7,619.05 274,285.71
49 5,952.38 1,666.67 7,619.05 7,619.05 266,666.67
50 5,952.38 1,666.67 7,619.05 7,619.05 259,047.62
51 5,952.38 1,666.67 7,619.05 7,619.05 251,428.57
52 5,952.38 1,666.67 7,619.05 7,619.05 243,809.52
53 5,952.38 1,666.67 7,619.05 7,619.05 236,190.48
54 5,952.38 1,666.67 7,619.05 7,619.05 228,571.43
55 5,952.38 1,666.67 7,619.05 7,619.05 220,952.38
56 5,952.38 1,666.67 7,619.05 7,619.05 213,333.33
57 5,952.38 1,666.67 7,619.05 7,619.05 205,714.29
58 5,952.38 1,666.67 7,619.05 7,619.05 198,095.24
59 5,952.38 1,666.67 7,619.05 7,619.05 190,476.19
60 5,952.38 1,666.67 7,619.05 7,619.05 182,857.14
61 5,952.38 1,666.67 7,619.05 7,619.05 175,238.10
62 5,952.38 1,666.67 7,619.05 7,619.05 167,619.05
63 5,952.38 1,666.67 7,619.05 7,619.05 160,000.00
64 5,952.38 1,666.67 7,619.05 7,619.05 152,380.95
65 5,952.38 1,666.67 7,619.05 7,619.05 144,761.90
66 5,952.38 1,666.67 7,619.05 7,619.05 137,142.86
67 5,952.38 1,666.67 7,619.05 7,619.05 129,523.81
68 5,952.38 1,666.67 7,619.05 7,619.05 121,904.76
69 5,952.38 1,666.67 7,619.05 7,619.05 114,285.71
70 5,952.38 1,666.67 7,619.05 7,619.05 106,666.67
71 5,952.38 1,666.67 7,619.05 7,619.05 99,047.62
72 5,952.38 1,666.67 7,619.05 7,619.05 91,428.57
73 5,952.38 1,666.67 7,619.05 7,619.05 83,809.52
74 5,952.38 1,666.67 7,619.05 7,619.05 76,190.48
75 5,952.38 1,666.67 7,619.05 7,619.05 68,571.43
76 5,952.38 1,666.67 7,619.05 7,619.05 60,952.38
77 5,952.38 1,666.67 7,619.05 7,619.05 53,333.33
78 5,952.38 1,666.67 7,619.05 7,619.05 45,714.29
79 5,952.38 1,666.67 7,619.05 7,619.05 38,095.24
80 5,952.38 1,666.67 7,619.05 7,619.05 30,476.19
81 5,952.38 1,666.67 7,619.05 7,619.05 22,857.14
82 5,952.38 1,666.67 7,619.05 7,619.05 15,238.10
83 5,952.38 1,666.67 7,619.05 7,619.05 7,619.05
84 5,952.38 1,666.67 7,619.05 7,619.05 (0.00)