Vous êtes sur la page 1sur 7

Enter Your Debt Amount here

Total Credit Card Outstanding: RM 50,000.00

Convention Repayment Plan 24 Months Eazy Repayment Plan


(Pay 5% minimum payment monthly) (Fixed Installment amount)
Number of month in Refer to the Number of month in
24
repayment: table bottom repayment
Fixed Interest Rate: 16%
Interest Incurred: 16,471.27 for 24 months / 8,000.00
8% p.a.
Total Payable amount 50,000.00
Monthly Installment
Total Payable Amount: 50,000.00 2,083.33
(over 36 months)
Intest Saved 8,471.27
Principal 1.5%/mth O/S Mthly Amt (5%) O/S Mthly Amt
1 - - 50,000.00 2,500.00 50,000.00 2,083.33
2 47,500 712.50 48,212.50 2,410.63 47,916.67 2,083.33
3 45,802 687.03 46,488.90 2,324.45 45,833.33 2,083.33
4 44,164 662.47 44,826.92 2,241.35 43,750.00 2,083.33
5 42,586 638.78 43,224.36 2,161.22 41,666.67 2,083.33
6 41,063 615.95 41,679.09 2,083.95 39,583.33 2,083.33
7 39,595 593.93 40,189.06 2,009.45 37,500.00 2,083.33
8 38,180 572.69 38,752.30 1,937.62 35,416.67 2,083.33
9 36,815 552.22 37,366.91 1,868.35 33,333.33 2,083.33
10 35,499 532.48 36,031.04 1,801.55 31,250.00 2,083.33
11 34,229 513.44 34,742.93 1,737.15 29,166.67 2,083.33
12 33,006 495.09 33,500.87 1,675.04 27,083.33 2,083.33
13 31,826 477.39 32,303.22 1,615.16 25,000.00 2,083.33
14 30,688 460.32 31,148.38 1,557.42 22,916.67 2,083.33
15 29,591 443.86 30,034.82 1,501.74 20,833.33 2,083.33
16 28,533 428.00 28,961.08 1,448.05 18,750.00 2,083.33
17 27,513 412.70 27,925.72 1,396.29 16,666.67 2,083.33
18 26,529 397.94 26,927.37 1,346.37 14,583.33 2,083.33
19 25,581 383.72 25,964.72 1,298.24 12,500.00 2,083.33
20 24,666 370.00 25,036.48 1,251.82 10,416.67 2,083.33
21 23,785 356.77 24,141.43 1,207.07 8,333.33 2,083.33
22 22,934 344.02 23,278.37 1,163.92 6,250.00 2,083.33
23 22,114 331.72 22,446.17 1,122.31 4,166.67 2,083.33
24 21,324 319.86 21,643.72 1,082.19 2,083.33 2,083.33
11,302.85 122.6% 8,000.00 29.2%
25 20,562 308.42 20,869.96 1,043.50
26 19,826 297.40 20,123.86 1,006.19
27 19,118 286.76 19,404.43 970.22
28 18,434 276.51 18,710.72 935.54
29 17,775 266.63 18,041.81 902.09
30 17,140 257.10 17,396.82 869.84
31 16,527 247.90 16,774.88 838.74
32 15,936 239.04 16,175.18 808.76
33 15,366 230.50 15,596.92 779.85
34 14,817 222.26 15,039.33 751.97
35 14,287 214.31 14,501.67 725.08
36 13,777 206.65 13,983.24 699.16
37 13,284 199.26 13,483.33 674.17
38 12,809 192.14 13,001.31 650.07
39 12,351 185.27 12,536.51 626.83
40 11,910 178.65 12,088.33 604.42
41 11,484 172.26 11,656.17 582.81
42 11,073 166.10 11,239.46 561.97
43 10,677 160.16 10,837.65 541.88
44 10,296 154.44 10,450.21 522.51
45 9,928 148.92 10,076.61 503.83
46 9,573 143.59 9,716.37 485.82
47 9,231 138.46 9,369.01 468.45
48 8,901 133.51 9,034.07 451.70
49 8,582 128.74 8,711.10 435.56
50 8,276 124.13 8,399.68 419.98
51 7,980 119.70 8,099.39 404.97
52 7,694 115.42 7,809.84 390.49
53 7,419 111.29 7,530.64 376.53
54 7,154 107.31 7,261.42 363.07
55 6,898 103.48 7,001.82 350.09
56 6,652 99.78 6,751.51 337.58
57 6,414 96.21 6,510.14 325.51
58 6,185 92.77 6,277.40 313.87
59 5,964 89.45 6,052.98 302.65
60 5,750 86.26 5,836.59 291.83
61 5,545 83.17 5,627.93 281.40
62 5,347 80.20 5,426.73 271.34
63 5,155 77.33 5,232.73 261.64
64 4,971 74.57 5,045.66 252.28
65 4,793 71.90 4,865.28 243.26
66 4,622 69.33 4,691.34 234.57
67 4,457 66.85 4,523.63 226.18
68 4,297 64.46 4,361.91 218.10
69 4,144 62.16 4,205.97 210.30
70 3,996 59.94 4,055.61 202.78
71 3,853 57.79 3,910.62 195.53
72 3,715 55.73 3,770.81 188.54
73 3,582 53.73 3,636.01 181.80
74 3,454 51.81 3,506.02 175.30
75 3,331 49.96 3,380.68 169.03
76 3,212 48.17 3,259.82 162.99
77 3,097 46.45 3,143.28 157.16
78 2,986 44.79 3,030.91 151.55
79 2,879 43.19 2,922.55 146.13
80 2,776 41.65 2,818.07 140.90
81 2,677 40.16 2,717.33 135.87
82 2,581 38.72 2,620.18 131.01
83 2,489 37.34 2,526.51 126.33
84 2,400 36.00 2,436.19 121.81
85 2,314 34.72 2,349.09 117.45
86 2,232 33.47 2,265.11 113.26
87 2,152 32.28 2,184.14 109.21
88 2,075 31.12 2,106.05 105.30
89 2,001 30.01 2,030.76 101.54
90 1,929 28.94 1,958.16 97.91
91 1,860 27.90 1,888.16 94.41
92 1,794 26.91 1,820.66 91.03
93 1,730 25.94 1,755.57 87.78
94 1,668 25.02 1,692.81 84.64
95 1,608 24.12 1,632.29 81.61
96 1,551 23.26 1,573.93 78.70
97 1,495 22.43 1,517.67 75.88
98 1,442 21.63 1,463.41 73.17
99 1,390 20.85 1,411.09 70.55
100 1,341 20.11 1,360.65 68.03
101 1,293 19.39 1,312.00 65.60
102 1,246 18.70 1,265.10 63.25
103 1,202 18.03 1,219.87 60.99
104 1,159 17.38 1,176.26 58.81
105 1,117 16.76 1,134.21 56.71
106 1,077 16.16 1,093.66 54.68
107 1,039 15.58 1,054.56 52.73
108 1,002 15.03 1,016.86 50.84
109 966 14.49 980.51 49.03
110 931 13.97 945.46 47.27
111 898 13.47 911.66 45.58
112 866 12.99 879.06 43.95
113 835 12.53 847.64 42.38
114 805 12.08 817.34 40.87
115 776 11.65 788.12 39.41
116 749 11.23 759.94 38.00
117 722 10.83 732.77 36.64
118 696 10.44 706.58 35.33
119 671 10.07 681.32 34.07
120 647 9.71 656.96 32.85
121 624 9.36 633.47 31.67
122 602 9.03 610.83 30.54
123 580 8.70 588.99 29.45
124 560 8.39 567.93 28.40
125 540 8.09 547.63 27.38
126 520 7.80 528.05 26.40
127 502 7.52 509.17 25.46
128 484 7.26 490.97 25.00
129 466 6.99 472.96 25.00
130 448 6.72 454.68 25.00
131 430 6.45 436.12 25.00
132 411 6.17 417.29 25.00
133 392 5.88 398.18 25.00
134 373 5.60 378.77 25.00
135 354 5.31 359.08 25.00
136 334 5.01 339.09 25.00
137 314 4.71 318.80 25.00
138 294 4.41 298.21 25.00
139 273 4.10 277.31 25.00
140 252 3.78 256.09 25.00
141 231 3.47 234.56 25.00
142 210 3.14 212.70 25.00
143 188 2.82 190.52 25.00
144 166 2.48 168.00 25.00
145 143 2.15 145.15 25.00
146 120 1.80 121.95 25.00
147 97 1.45 98.40 25.00
148 73 1.10 74.50 25.00
149 50 0.74 50.25 25.00
150 25 0.38 25.62 25.00
151 1 0.01 0.63 0.63
16,471.27 133%
Enter Your Debt Amount here
Total Credit Card Outstanding: RM 50,000.00

Convention Repayment Plan 36 Months Eazy Repayment Plan


(Pay 5% minimum payment monthly) (Fixed Installment amount)
Number of month in Refer to the Number of month in
36
repayment: table bottom repayment

Fixed Interest Rate: 18%


Interest Incurred: 19,686.59 9,000.00
for 36 months / 6% p.a.

Total Payable amount 50,000.00


Monthly Installment (over
Total Payable Amount: 50,000.00 1,388.89
36 months)
Intest Saved 10,686.59
Principal 1.5%/mth O/S Mthly Amt (5%) O/S Mthly Amt
1 - - 50,000.00 2,500.00 50,000.00 1,388.89
2 47,500 712.50 48,212.50 2,410.63 48,611.11 1,388.89
3 45,802 687.03 46,488.90 2,324.45 47,222.22 1,388.89
4 44,164 662.47 44,826.92 2,241.35 45,833.33 1,388.89
5 42,586 638.78 43,224.36 2,161.22 44,444.44 1,388.89
6 41,063 615.95 41,679.09 2,083.95 43,055.56 1,388.89
7 39,595 593.93 40,189.06 2,009.45 41,666.67 1,388.89
8 38,180 572.69 38,752.30 1,937.62 40,277.78 1,388.89
9 36,815 552.22 37,366.91 1,868.35 38,888.89 1,388.89
10 35,499 532.48 36,031.04 1,801.55 37,500.00 1,388.89
11 34,229 513.44 34,742.93 1,737.15 36,111.11 1,388.89
12 33,006 495.09 33,500.87 1,675.04 34,722.22 1,388.89
13 31,826 477.39 32,303.22 1,615.16 33,333.33 1,388.89
14 30,688 460.32 31,148.38 1,557.42 31,944.44 1,388.89
15 29,591 443.86 30,034.82 1,501.74 30,555.56 1,388.89
16 28,533 428.00 28,961.08 1,448.05 29,166.67 1,388.89
17 27,513 412.70 27,925.72 1,396.29 27,777.78 1,388.89
18 26,529 397.94 26,927.37 1,346.37 26,388.89 1,388.89
19 25,581 383.72 25,964.72 1,298.24 25,000.00 1,388.89
20 24,666 370.00 25,036.48 1,251.82 23,611.11 1,388.89
21 23,785 356.77 24,141.43 1,207.07 22,222.22 1,388.89
22 22,934 344.02 23,278.37 1,163.92 20,833.33 1,388.89
23 22,114 331.72 22,446.17 1,122.31 19,444.44 1,388.89
24 21,324 319.86 21,643.72 1,082.19 18,055.56 1,388.89
25 20,562 308.42 20,869.96 1,043.50 16,666.67 1,388.89
26 19,826 297.40 20,123.86 1,006.19 15,277.78 1,388.89
27 19,118 286.76 19,404.43 970.22 13,888.89 1,388.89
28 18,434 276.51 18,710.72 935.54 12,500.00 1,388.89
29 17,775 266.63 18,041.81 902.09 11,111.11 1,388.89
30 17,140 257.10 17,396.82 869.84 9,722.22 1,388.89
31 16,527 247.90 16,774.88 838.74 8,333.33 1,388.89
32 15,936 239.04 16,175.18 808.76 6,944.44 1,388.89
33 15,366 230.50 15,596.92 779.85 5,555.56 1,388.89
34 14,817 222.26 15,039.33 751.97 4,166.67 1,388.89
35 14,287 214.31 14,501.67 725.08 2,777.78 1,388.89
36 13,777 206.65 13,983.24 699.16 1,388.89 1,388.89
14,356.33 128.7% 9,000 37%
37 13,284 199.26 13,483.33 674.17
38 12,809 192.14 13,001.31 650.07
39 12,351 185.27 12,536.51 626.83
40 11,910 178.65 12,088.33 604.42
41 11,484 172.26 11,656.17 582.81
42 11,073 166.10 11,239.46 561.97
43 10,677 160.16 10,837.65 541.88
44 10,296 154.44 10,450.21 522.51
45 9,928 148.92 10,076.61 503.83
46 9,573 143.59 9,716.37 485.82
47 9,231 138.46 9,369.01 468.45
48 8,901 133.51 9,034.07 451.70
49 8,582 128.74 8,711.10 435.56
50 8,276 124.13 8,399.68 419.98
51 7,980 119.70 8,099.39 404.97
52 7,694 115.42 7,809.84 390.49
53 7,419 111.29 7,530.64 376.53
54 7,154 107.31 7,261.42 363.07
55 6,898 103.48 7,001.82 350.09
56 6,652 99.78 6,751.51 337.58
57 6,414 96.21 6,510.14 325.51
58 6,185 92.77 6,277.40 313.87
59 5,964 89.45 6,052.98 302.65
60 5,750 86.26 5,836.59 291.83
61 5,545 83.17 5,627.93 281.40
62 5,347 80.20 5,426.73 271.34
63 5,155 77.33 5,232.73 261.64
64 4,971 74.57 5,045.66 252.28
65 4,793 71.90 4,865.28 243.26
66 4,622 69.33 4,691.34 234.57
67 4,457 66.85 4,523.63 226.18
68 4,297 64.46 4,361.91 218.10
69 4,144 62.16 4,205.97 210.30
70 3,996 59.94 4,055.61 202.78
71 3,853 57.79 3,910.62 195.53
72 3,715 55.73 3,770.81 188.54
73 3,582 53.73 3,636.01 181.80
74 3,454 51.81 3,506.02 175.30
75 3,331 49.96 3,380.68 169.03
76 3,212 48.17 3,259.82 162.99
77 3,097 46.45 3,143.28 157.16
78 2,986 44.79 3,030.91 151.55
79 2,879 43.19 2,922.55 146.13
80 2,776 41.65 2,818.07 140.90
81 2,677 40.16 2,717.33 135.87
82 2,581 38.72 2,620.18 131.01
83 2,489 37.34 2,526.51 126.33
84 2,400 36.00 2,436.19 121.81
85 2,314 34.72 2,349.09 117.45
86 2,232 33.47 2,265.11 113.26
87 2,152 32.28 2,184.14 109.21
88 2,075 31.12 2,106.05 105.30
89 2,001 30.01 2,030.76 101.54
90 1,929 28.94 1,958.16 97.91
91 1,860 27.90 1,888.16 94.41
92 1,794 26.91 1,820.66 91.03
93 1,730 25.94 1,755.57 87.78
94 1,668 25.02 1,692.81 84.64
95 1,608 24.12 1,632.29 81.61
96 1,551 23.26 1,573.93 78.70
97 1,495 22.43 1,517.67 75.88
98 1,442 21.63 1,463.41 73.17
99 1,390 20.85 1,411.09 70.55
100 1,341 20.11 1,360.65 68.03
101 1,293 19.39 1,312.00 65.60
102 1,246 18.70 1,265.10 63.25
103 1,202 18.03 1,219.87 60.99
104 1,159 17.38 1,176.26 58.81
105 1,117 16.76 1,134.21 56.71
106 1,077 16.16 1,093.66 54.68
107 1,039 15.58 1,054.56 52.73
108 1,002 15.03 1,016.86 50.84
109 966 14.49 980.51 49.03
110 931 13.97 945.46 47.27
111 898 13.47 911.66 45.58
112 866 12.99 879.06 43.95
113 835 12.53 847.64 42.38
114 805 12.08 817.34 40.87
115 776 11.65 788.12 39.41
116 749 11.23 759.94 38.00
117 722 10.83 732.77 36.64
118 696 10.44 706.58 35.33
119 671 10.07 681.32 34.07
120 647 9.71 656.96 32.85
121 624 9.36 633.47 31.67
122 602 9.03 610.83 30.54
123 580 8.70 588.99 29.45
124 560 8.39 567.93 28.40
125 540 8.09 547.63 27.38
126 520 7.80 528.05 26.40
127 502 7.52 509.17 25.46
128 484 7.26 490.97 25.00
129 466 6.99 472.96 25.00
130 448 6.72 454.68 25.00
131 430 6.45 436.12 25.00
132 411 6.17 417.29 25.00
133 392 5.88 398.18 25.00
134 373 5.60 378.77 25.00
135 354 5.31 359.08 25.00
136 334 5.01 339.09 25.00
137 314 4.71 318.80 25.00
138 294 4.41 298.21 25.00
139 273 4.10 277.31 25.00
140 252 3.78 256.09 25.00
141 231 3.47 234.56 25.00
142 210 3.14 212.70 25.00
143 188 2.82 190.52 25.00
144 166 2.48 168.00 25.00
145 143 2.15 145.15 25.00
146 120 1.80 121.95 25.00
147 97 1.45 98.40 25.00
148 73 1.10 74.50 25.00
149 50 0.74 50.25 25.00
150 25 0.38 25.62 25.00
151 1 0.01 0.63 0.63
19,686.59 139%