Home Loan Calculator

Select: Enter relevant information:

Loan amount $164,000Annual interest rate 6.50%

Monthly payment $1,788.00Loan period 20.0 years

Optional informationDrawdown date 31-Mar-06

Loan report

Loan amount $164,000 Annual interest rate 6.50%Monthly payment *** $1,222.74 Loan period (years) 20 years 0 months Number of instalments 240

Drawdown date 31-Mar-2006Last instalment date 31-Mar-2026

Total interest 129,457.59 Total principal 164,000.00 Total repayment amount 293,457.59 % interest over principal 78.9%

Extra calculator:Calculate principal paid or interest paid of any period.

Interest paid

1 24 8,546.13 20,799.63 29,345.76 243%

Assumptions* Interest compounds monthly* Payments made at end of month

Starting period

Ending period

Principal paid

Total amount

paid% of int / principal

What to calculate?

Loan Amount

Interest Rate

Monthly Payment

Loan Tenure

More personal finance guides & resources fromwww.FinanacialPlanningMalaysia.COM

Repayment Planner

House price ($) 200,000.00 % of loan 82.0%

Loan amount 164,000.00 $164,000.00 Annual interest rate 11.66% 6.50%

Monthly payment 1,789.00 $1,222.74Drawdown date 1-Jul-98 31-Mar-06

Report

Principal repaid Loan period

164,000 129,827 293,827 79.2%

Loan amortization schedule

Timeline Principal ($) Interest ($) Repayment ($) Interest rate

Mar-2006 0 $164,000.00

May-2006 1 164,000 905.37 (1,222.74) 163,682.63 6.50%

Jun-2006 2 163,683 903.62 (1,222.74) 163,363.51 6.50%

Jul-2006 3 163,364 872.76 (1,222.74) 163,013.53 6.50%

Aug-2006 4 163,014 899.92 (1,222.74) 162,690.71 6.50%

Sep-2006 5 162,691 898.14 (1,222.74) 162,366.11 6.50%

Oct-2006 6 162,366 867.44 (1,222.74) 162,010.81 6.50%

Nov-2006 7 162,011 894.39 (1,222.74) 161,682.46 6.50%

Dec-2006 8 161,682 863.78 (1,222.74) 161,323.50 6.50%

Jan-2007 9 161,324 890.59 (1,222.74) 160,991.35 6.50%

Feb-2007 10 160,991 888.76 (1,222.74) 160,657.37 6.50%

Mar-2007 11 160,657 801.09 (1,222.74) 160,235.72 6.50%

Apr-2007 12 160,236 884.59 (1,222.74) 159,897.57 6.50%

May-2007 13 159,898 854.25 (1,222.74) 159,529.08 6.50%

Jun-2007 14 159,529 880.69 (1,222.74) 159,187.03 6.50%

Jul-2007 15 159,187 850.45 (1,222.74) 158,814.74 6.50%

Aug-2007 16 158,815 876.74 (1,222.74) 158,468.74 6.50%

Sep-2007 17 158,469 874.83 (1,222.74) 158,120.83 6.50%

Oct-2007 18 158,121 844.76 (1,222.74) 157,742.85 6.50%

Nov-2007 19 157,743 870.83 (1,222.74) 157,390.94 6.50%

Dec-2007 20 157,391 840.86 (1,222.74) 157,009.06 6.50%

Jan-2008 21 157,009 866.78 (1,222.74) 156,653.10 6.50%

Feb-2008 22 156,653 864.81 (1,222.74) 156,295.17 6.50%

Mar-2008 23 156,295 807.17 (1,222.74) 155,879.60 6.50%

Apr-2008 24 155,880 860.54 (1,222.74) 155,517.40 6.50%

May-2008 25 155,517 830.85 (1,222.74) 155,125.51 6.50%

Jun-2008 26 155,126 856.38 (1,222.74) 154,759.15 6.50%

Jul-2008 27 154,759 826.80 (1,222.74) 154,363.21 6.50%

Aug-2008 28 154,363 852.17 (1,222.74) 153,992.64 6.50%

Sep-2008 29 153,993 850.12 (1,222.74) 153,620.02 6.50%

Oct-2008 30 153,620 820.71 (1,222.74) 153,217.99 6.50%

Nov-2008 31 153,218 845.85 (1,222.74) 152,841.10 6.50%

Dec-2008 32 152,841 816.55 (1,222.74) 152,434.91 6.50%

Jan-2009 33 152,435 841.52 (1,222.74) 152,053.69 6.50%

Feb-2009 34 152,054 839.42 (1,222.74) 151,670.37 6.50%

Mar-2009 35 151,670 756.27 (1,222.74) 151,203.90 6.50%

Apr-2009 36 151,204 834.73 (1,222.74) 150,815.89 6.50%

May-2009 37 150,816 805.73 (1,222.74) 150,398.88 6.50%

Jun-2009 38 150,399 830.28 (1,222.74) 150,006.42 6.50%

Jul-2009 39 150,006 801.40 (1,222.74) 149,585.08 6.50%

Aug-2009 40 149,585 825.79 (1,222.74) 149,188.13 6.50%

Sep-2009 41 149,188 823.60 (1,222.74) 148,788.99 6.50%

Oct-2009 42 148,789 794.90 (1,222.74) 148,361.15 6.50%

Nov-2009 43 148,361 819.03 (1,222.74) 147,957.44 6.50%

Dec-2009 44 147,957 790.46 (1,222.74) 147,525.16 6.50%

Jan-2010 45 147,525 814.42 (1,222.74) 147,116.84 6.50%

Feb-2010 46 147,117 812.17 (1,222.74) 146,706.27 6.50%

Mar-2010 47 146,706 731.52 (1,222.74) 146,215.05 6.50%

Apr-2010 48 146,215 807.19 (1,222.74) 145,799.50 6.50%

May-2010 49 145,800 778.93 (1,222.74) 145,355.69 6.50%

Jun-2010 50 145,356 802.44 (1,222.74) 144,935.39 6.50%

Jul-2010 51 144,935 774.31 (1,222.74) 144,486.96 6.50%

Aug-2010 52 144,487 797.65 (1,222.74) 144,061.87 6.50%

Sep-2010 53 144,062 795.30 (1,222.74) 143,634.43 6.50%

Oct-2010 54 143,634 767.36 (1,222.74) 143,179.05 6.50%

Total interest paidTotal amount

paidInterest/ principal

20 years 1 months

No of month

Further loan release/(early repayment)

Period end balance ($)

Data from:

Current Sheet

Home Loan Calculator

FinancialPlanningMalaysia.com

Nov-2010 55 143,179 790.43 (1,222.74) 142,746.74 6.50%

Dec-2010 56 142,747 762.62 (1,222.74) 142,286.62 6.50%

Jan-2011 57 142,287 785.50 (1,222.74) 141,849.38 6.50%

Feb-2011 58 141,849 783.09 (1,222.74) 141,409.73 6.50%

Mar-2011 59 141,410 705.11 (1,222.74) 140,892.10 6.50%

Apr-2011 60 140,892 777.80 (1,222.74) 140,447.16 6.50%

May-2011 61 140,447 750.33 (1,222.74) 139,974.75 6.50%

Jun-2011 62 139,975 772.74 (1,222.74) 139,524.75 6.50%

Jul-2011 63 139,525 745.41 (1,222.74) 139,047.42 6.50%

Aug-2011 64 139,047 767.62 (1,222.74) 138,592.30 6.50%

Sep-2011 65 138,592 765.11 (1,222.74) 138,134.67 6.50%

Oct-2011 66 138,135 737.98 (1,222.74) 137,649.91 6.50%

Nov-2011 67 137,650 759.90 (1,222.74) 137,187.07 6.50%

Dec-2011 68 137,187 732.92 (1,222.74) 136,697.25 6.50%

Jan-2012 69 136,697 754.64 (1,222.74) 136,229.15 6.50%

Feb-2012 70 136,229 752.06 (1,222.74) 135,758.47 6.50%

Mar-2012 71 135,758 701.11 (1,222.74) 135,236.84 6.50%

Apr-2012 72 135,237 746.58 (1,222.74) 134,760.68 6.50%

May-2012 73 134,761 719.95 (1,222.74) 134,257.89 6.50%

Jun-2012 74 134,258 741.18 (1,222.74) 133,776.33 6.50%

Jul-2012 75 133,776 714.70 (1,222.74) 133,268.29 6.50%

Aug-2012 76 133,268 735.71 (1,222.74) 132,781.26 6.50%

Sep-2012 77 132,781 733.03 (1,222.74) 132,291.55 6.50%

Oct-2012 78 132,292 706.76 (1,222.74) 131,775.57 6.50%

Nov-2012 79 131,776 727.47 (1,222.74) 131,280.30 6.50%

Dec-2012 80 131,280 701.36 (1,222.74) 130,758.92 6.50%

Jan-2013 81 130,759 721.86 (1,222.74) 130,258.04 6.50%

Feb-2013 82 130,258 719.10 (1,222.74) 129,754.40 6.50%

Mar-2013 83 129,754 646.99 (1,222.74) 129,178.65 6.50%

Apr-2013 84 129,179 713.14 (1,222.74) 128,669.05 6.50%

May-2013 85 128,669 687.41 (1,222.74) 128,133.72 6.50%

Jun-2013 86 128,134 707.37 (1,222.74) 127,618.35 6.50%

Jul-2013 87 127,618 681.80 (1,222.74) 127,077.42 6.50%

Aug-2013 88 127,077 701.54 (1,222.74) 126,556.22 6.50%

Sep-2013 89 126,556 698.66 (1,222.74) 126,032.14 6.50%

Oct-2013 90 126,032 673.32 (1,222.74) 125,482.72 6.50%

Nov-2013 91 125,483 692.73 (1,222.74) 124,952.71 6.50%

Dec-2013 92 124,953 667.56 (1,222.74) 124,397.53 6.50%

Jan-2014 93 124,398 686.74 (1,222.74) 123,861.53 6.50%

Feb-2014 94 123,862 683.78 (1,222.74) 123,322.57 6.50%

Mar-2014 95 123,323 614.92 (1,222.74) 122,714.75 6.50%

Apr-2014 96 122,715 677.45 (1,222.74) 122,169.46 6.50%

May-2014 97 122,169 652.69 (1,222.74) 121,599.41 6.50%

Jun-2014 98 121,599 671.30 (1,222.74) 121,047.97 6.50%

Jul-2014 99 121,048 646.69 (1,222.74) 120,471.92 6.50%

Aug-2014 100 120,472 665.07 (1,222.74) 119,914.25 6.50%

Sep-2014 101 119,914 661.99 (1,222.74) 119,353.50 6.50%

Oct-2014 102 119,353 637.64 (1,222.74) 118,768.40 6.50%

Nov-2014 103 118,768 655.67 (1,222.74) 118,201.33 6.50%

Dec-2014 104 118,201 631.49 (1,222.74) 117,610.08 6.50%

Jan-2015 105 117,610 649.27 (1,222.74) 117,036.61 6.50%

Feb-2015 106 117,037 646.11 (1,222.74) 116,459.98 6.50%

Mar-2015 107 116,460 580.70 (1,222.74) 115,817.94 6.50%

Apr-2015 108 115,818 639.38 (1,222.74) 115,234.58 6.50%

May-2015 109 115,235 615.64 (1,222.74) 114,627.48 6.50%

Jun-2015 110 114,627 632.81 (1,222.74) 114,037.55 6.50%

Jul-2015 111 114,038 609.24 (1,222.74) 113,424.05 6.50%

Aug-2015 112 113,424 626.16 (1,222.74) 112,827.47 6.50%

Sep-2015 113 112,827 622.87 (1,222.74) 112,227.60 6.50%

Oct-2015 114 112,228 599.57 (1,222.74) 111,604.43 6.50%

Nov-2015 115 111,604 616.12 (1,222.74) 110,997.81 6.50%

Dec-2015 116 110,998 593.00 (1,222.74) 110,368.07 6.50%

Jan-2016 117 110,368 609.29 (1,222.74) 109,754.62 6.50%

Feb-2016 118 109,755 605.91 (1,222.74) 109,137.79 6.50%

Mar-2016 119 109,138 563.63 (1,222.74) 108,478.68 6.50%

Apr-2016 120 108,479 598.86 (1,222.74) 107,854.80 6.50%

May-2016 121 107,855 576.21 (1,222.74) 107,208.27 6.50%

Jun-2016 122 107,208 591.85 (1,222.74) 106,577.38 6.50%

Jul-2016 123 106,577 569.39 (1,222.74) 105,924.03 6.50%

Aug-2016 124 105,924 584.76 (1,222.74) 105,286.05 6.50%

Sep-2016 125 105,286 581.24 (1,222.74) 104,644.55 6.50%

Oct-2016 126 104,645 559.06 (1,222.74) 103,980.87 6.50%

Nov-2016 127 103,981 574.03 (1,222.74) 103,332.16 6.50%

Dec-2016 128 103,332 552.05 (1,222.74) 102,661.47 6.50%

Jan-2017 129 102,661 566.75 (1,222.74) 102,005.48 6.50%

Feb-2017 130 102,005 563.13 (1,222.74) 101,345.87 6.50%

Mar-2017 131 101,346 505.34 (1,222.74) 100,628.47 6.50%

Apr-2017 132 100,628 555.52 (1,222.74) 99,961.25 6.50%

May-2017 133 99,961 534.04 (1,222.74) 99,272.55 6.50%

Jun-2017 134 99,273 548.04 (1,222.74) 98,597.85 6.50%

Jul-2017 135 98,598 526.76 (1,222.74) 97,901.87 6.50%

Aug-2017 136 97,902 540.47 (1,222.74) 97,219.60 6.50%

Sep-2017 137 97,220 536.71 (1,222.74) 96,533.57 6.50%

Oct-2017 138 96,534 515.73 (1,222.74) 95,826.56 6.50%

Nov-2017 139 95,827 529.02 (1,222.74) 95,132.84 6.50%

Dec-2017 140 95,133 508.24 (1,222.74) 94,418.34 6.50%

Jan-2018 141 94,418 521.24 (1,222.74) 93,716.84 6.50%

Feb-2018 142 93,717 517.37 (1,222.74) 93,011.47 6.50%

Mar-2018 143 93,011 463.78 (1,222.74) 92,252.51 6.50%

Apr-2018 144 92,253 509.28 (1,222.74) 91,539.05 6.50%

May-2018 145 91,539 489.04 (1,222.74) 90,805.35 6.50%

Jun-2018 146 90,805 501.30 (1,222.74) 90,083.91 6.50%

Jul-2018 147 90,084 481.27 (1,222.74) 89,342.44 6.50%

Aug-2018 148 89,342 493.22 (1,222.74) 88,612.92 6.50%

Sep-2018 149 88,613 489.19 (1,222.74) 87,879.37 6.50%

Oct-2018 150 87,879 469.49 (1,222.74) 87,126.12 6.50%

Nov-2018 151 87,126 480.98 (1,222.74) 86,384.36 6.50%

Dec-2018 152 86,384 461.51 (1,222.74) 85,623.13 6.50%

Jan-2019 153 85,623 472.69 (1,222.74) 84,873.08 6.50%

Feb-2019 154 84,873 468.55 (1,222.74) 84,118.89 6.50%

Mar-2019 155 84,119 419.44 (1,222.74) 83,315.59 6.50%

Apr-2019 156 83,316 459.95 (1,222.74) 82,552.80 6.50%

May-2019 157 82,553 441.04 (1,222.74) 81,771.10 6.50%

Jun-2019 158 81,771 451.42 (1,222.74) 80,999.78 6.50%

Jul-2019 159 81,000 432.74 (1,222.74) 80,209.78 6.50%

Aug-2019 160 80,210 442.80 (1,222.74) 79,429.84 6.50%

Sep-2019 161 79,430 438.50 (1,222.74) 78,645.60 6.50%

Oct-2019 162 78,646 420.16 (1,222.74) 77,843.02 6.50%

Nov-2019 163 77,843 429.74 (1,222.74) 77,050.02 6.50%

Dec-2019 164 77,050 411.64 (1,222.74) 76,238.92 6.50%

Jan-2020 165 76,239 420.88 (1,222.74) 75,437.06 6.50%

Feb-2020 166 75,437 416.45 (1,222.74) 74,630.77 6.50%

Mar-2020 167 74,631 385.42 (1,222.74) 73,793.45 6.50%

Apr-2020 168 73,793 407.38 (1,222.74) 72,978.09 6.50%

May-2020 169 72,978 389.88 (1,222.74) 72,145.23 6.50%

Jun-2020 170 72,145 398.28 (1,222.74) 71,320.77 6.50%

Jul-2020 171 71,321 381.03 (1,222.74) 70,479.06 6.50%

Aug-2020 172 70,479 389.08 (1,222.74) 69,645.40 6.50%

Sep-2020 173 69,645 384.48 (1,222.74) 68,807.14 6.50%

Oct-2020 174 68,807 367.60 (1,222.74) 67,952.00 6.50%

Nov-2020 175 67,952 375.13 (1,222.74) 67,104.39 6.50%

Dec-2020 176 67,104 358.50 (1,222.74) 66,240.15 6.50%

Jan-2021 177 66,240 365.68 (1,222.74) 65,383.09 6.50%

Feb-2021 178 65,383 360.95 (1,222.74) 64,521.30 6.50%

Mar-2021 179 64,521 321.72 (1,222.74) 63,620.28 6.50%

Apr-2021 180 63,620 351.22 (1,222.74) 62,748.76 6.50%

May-2021 181 62,749 335.23 (1,222.74) 61,861.25 6.50%

Jun-2021 182 61,861 341.51 (1,222.74) 60,980.02 6.50%

Jul-2021 183 60,980 325.78 (1,222.74) 60,083.06 6.50%

Aug-2021 184 60,083 331.69 (1,222.74) 59,192.01 6.50%

Sep-2021 185 59,192 326.77 (1,222.74) 58,296.04 6.50%

Oct-2021 186 58,296 311.44 (1,222.74) 57,384.74 6.50%

Nov-2021 187 57,385 316.80 (1,222.74) 56,478.80 6.50%

Dec-2021 188 56,479 301.74 (1,222.74) 55,557.80 6.50%

Jan-2022 189 55,558 306.71 (1,222.74) 54,641.77 6.50%

Feb-2022 190 54,642 301.65 (1,222.74) 53,720.68 6.50%

Mar-2022 191 53,721 267.87 (1,222.74) 52,765.81 6.50%

Apr-2022 192 52,766 291.30 (1,222.74) 51,834.37 6.50%

May-2022 193 51,834 276.92 (1,222.74) 50,888.55 6.50%

Jun-2022 194 50,889 280.93 (1,222.74) 49,946.74 6.50%

Jul-2022 195 49,947 266.84 (1,222.74) 48,990.84 6.50%

Aug-2022 196 48,991 270.46 (1,222.74) 48,038.56 6.50%

Sep-2022 197 48,039 265.20 (1,222.74) 47,081.02 6.50%

Oct-2022 198 47,081 251.53 (1,222.74) 46,109.81 6.50%

Nov-2022 199 46,110 254.55 (1,222.74) 45,141.62 6.50%

Dec-2022 200 45,142 241.17 (1,222.74) 44,160.05 6.50%

Jan-2023 201 44,160 243.79 (1,222.74) 43,181.10 6.50%

Feb-2023 202 43,181 238.38 (1,222.74) 42,196.74 6.50%

Mar-2023 203 42,197 210.41 (1,222.74) 41,184.41 6.50%

Apr-2023 204 41,184 227.36 (1,222.74) 40,189.03 6.50%

May-2023 205 40,189 214.71 (1,222.74) 39,181.00 6.50%

Jun-2023 206 39,181 216.30 (1,222.74) 38,174.56 6.50%

Jul-2023 207 38,175 203.95 (1,222.74) 37,155.77 6.50%

Aug-2023 208 37,156 205.12 (1,222.74) 36,138.15 6.50%

Sep-2023 209 36,138 199.50 (1,222.74) 35,114.91 6.50%

Oct-2023 210 35,115 187.60 (1,222.74) 34,079.77 6.50%

Nov-2023 211 34,080 188.14 (1,222.74) 33,045.17 6.50%

Dec-2023 212 33,045 176.54 (1,222.74) 31,998.97 6.50%

Jan-2024 213 31,999 176.65 (1,222.74) 30,952.88 6.50%

Feb-2024 214 30,953 170.88 (1,222.74) 29,901.02 6.50%

Mar-2024 215 29,901 154.42 (1,222.74) 28,832.70 6.50%

Apr-2024 216 28,833 159.17 (1,222.74) 27,769.13 6.50%

May-2024 217 27,769 148.36 (1,222.74) 26,694.75 6.50%

Jun-2024 218 26,695 147.37 (1,222.74) 25,619.38 6.50%

Jul-2024 219 25,619 136.87 (1,222.74) 24,533.51 6.50%

Aug-2024 220 24,534 135.44 (1,222.74) 23,446.21 6.50%

Sep-2024 221 23,446 129.44 (1,222.74) 22,352.91 6.50%

Oct-2024 222 22,353 119.42 (1,222.74) 21,249.59 6.50%

Nov-2024 223 21,250 117.31 (1,222.74) 20,144.16 6.50%

Dec-2024 224 20,144 107.62 (1,222.74) 19,029.04 6.50%

Jan-2025 225 19,029 105.05 (1,222.74) 17,911.35 6.50%

Feb-2025 226 17,911 98.88 (1,222.74) 16,787.49 6.50%

Mar-2025 227 16,787 83.71 (1,222.74) 15,648.46 6.50%

Apr-2025 228 15,648 86.39 (1,222.74) 14,512.11 6.50%

May-2025 229 14,512 77.53 (1,222.74) 13,366.90 6.50%

Jun-2025 230 13,367 73.79 (1,222.74) 12,217.95 6.50%

Jul-2025 231 12,218 65.27 (1,222.74) 11,060.48 6.50%

Aug-2025 232 11,060 61.06 (1,222.74) 9,898.80 6.50%

Sep-2025 233 9,899 54.65 (1,222.74) 8,730.71 6.50%

Oct-2025 234 8,731 46.64 (1,222.74) 7,554.61 6.50%

Nov-2025 235 7,555 41.71 (1,222.74) 6,373.58 6.50%

Dec-2025 236 6,374 34.05 (1,222.74) 5,184.89 6.50%

Jan-2026 237 5,185 28.62 (1,222.74) 3,990.77 6.50%

Feb-2026 238 3,991 22.03 (1,222.74) 2,790.06 6.50%

Mar-2026 239 2,790 13.91 (1,222.74) 1,581.23 6.50%

Apr-2026 240 1,581 8.73 (1,222.74) 367.22 6.50%

May-2026 241 367 1.96 (369.18) - 6.50%

Jun-2026 242 - - - - 6.50%

Jul-2026 243 - - - - 6.50%

Aug-2026 244 - - - - 6.50%

Sep-2026 245 - - - - 6.50%

Oct-2026 246 - - - - 6.50%

Nov-2026 247 - - - - 6.50%

Dec-2026 248 - - - - 6.50%

Jan-2027 249 - - - - 6.50%

Feb-2027 250 - - - - 6.50%

Mar-2027 251 - - - - 6.50%

Apr-2027 252 - - - - 6.50%

May-2027 253 - - - - 6.50%

Jun-2027 254 - - - - 6.50%

Jul-2027 255 - - - - 6.50%

Aug-2027 256 - - - - 6.50%

Sep-2027 257 - - - - 6.50%

Oct-2027 258 - - - - 6.50%

Nov-2027 259 - - - - 6.50%

Dec-2027 260 - - - - 6.50%

Jan-2028 261 - - - - 6.50%

Feb-2028 262 - - - - 6.50%

Mar-2028 263 - - - - 6.50%

Apr-2028 264 - - - - 6.50%

May-2028 265 - - - - 6.50%

Jun-2028 266 - - - - 6.50%

Jul-2028 267 - - - - 6.50%

Aug-2028 268 - - - - 6.50%

Sep-2028 269 - - - - 6.50%

Oct-2028 270 - - - - 6.50%

Nov-2028 271 - - - - 6.50%

Dec-2028 272 - - - - 6.50%

Jan-2029 273 - - - - 6.50%

Feb-2029 274 - - - - 6.50%

Mar-2029 275 - - - - 6.50%

Apr-2029 276 - - - - 6.50%

May-2029 277 - - - - 6.50%

Jun-2029 278 - - - - 6.50%

Jul-2029 279 - - - - 6.50%

Aug-2029 280 - - - - 6.50%

Sep-2029 281 - - - - 6.50%

Oct-2029 282 - - - - 6.50%

Nov-2029 283 - - - - 6.50%

Dec-2029 284 - - - - 6.50%

Jan-2030 285 - - - - 6.50%

Feb-2030 286 - - - - 6.50%

Mar-2030 287 - - - - 6.50%

Apr-2030 288 - - - - 6.50%

May-2030 289 - - - - 6.50%

Jun-2030 290 - - - - 6.50%

Jul-2030 291 - - - - 6.50%

Aug-2030 292 - - - - 6.50%

Sep-2030 293 - - - - 6.50%

Oct-2030 294 - - - - 6.50%

Nov-2030 295 - - - - 6.50%

Dec-2030 296 - - - - 6.50%

Jan-2031 297 - - - - 6.50%

Feb-2031 298 - - - - 6.50%

Mar-2031 299 - - - - 6.50%

Apr-2031 300 - - - - 6.50%

May-2031 301 - - - - 6.50%

Jun-2031 302 - - - - 6.50%

Jul-2031 303 - - - - 6.50%

Aug-2031 304 - - - - 6.50%

Sep-2031 305 - - - - 6.50%

Oct-2031 306 - - - - 6.50%

Nov-2031 307 - - - - 6.50%

Dec-2031 308 - - - - 6.50%

Jan-2032 309 - - - - 6.50%

Feb-2032 310 - - - - 6.50%

Mar-2032 311 - - - - 6.50%

Apr-2032 312 - - - - 6.50%

May-2032 313 - - - - 6.50%

Jun-2032 314 - - - - 6.50%

Jul-2032 315 - - - - 6.50%

Aug-2032 316 - - - - 6.50%

Sep-2032 317 - - - - 6.50%

Oct-2032 318 - - - - 6.50%

Nov-2032 319 - - - - 6.50%

Dec-2032 320 - - - - 6.50%

Jan-2033 321 - - - - 6.50%

Feb-2033 322 - - - - 6.50%

Mar-2033 323 - - - - 6.50%

Apr-2033 324 - - - - 6.50%

May-2033 325 - - - - 6.50%

Jun-2033 326 - - - - 6.50%

Jul-2033 327 - - - - 6.50%

Aug-2033 328 - - - - 6.50%

Sep-2033 329 - - - - 6.50%

Oct-2033 330 - - - - 6.50%

Nov-2033 331 - - - - 6.50%

Dec-2033 332 - - - - 6.50%

Jan-2034 333 - - - - 6.50%

Feb-2034 334 - - - - 6.50%

Mar-2034 335 - - - - 6.50%

Apr-2034 336 - - - - 6.50%

May-2034 337 - - - - 6.50%

Jun-2034 338 - - - - 6.50%

Jul-2034 339 - - - - 6.50%

Aug-2034 340 - - - - 6.50%

Sep-2034 341 - - - - 6.50%

Oct-2034 342 - - - - 6.50%

Nov-2034 343 - - - - 6.50%

Dec-2034 344 - - - - 6.50%

Jan-2035 345 - - - - 6.50%

Feb-2035 346 - - - - 6.50%

Mar-2035 347 - - - - 6.50%

Apr-2035 348 - - - - 6.50%

May-2035 349 - - - - 6.50%

Jun-2035 350 - - - - 6.50%

Jul-2035 351 - - - - 6.50%

Aug-2035 352 - - - - 6.50%

Sep-2035 353 - - - - 6.50%

Oct-2035 354 - - - - 6.50%

Nov-2035 355 - - - - 6.50%

Dec-2035 356 - - - - 6.50%

Jan-2036 357 - - - - 6.50%

Feb-2036 358 - - - - 6.50%

Mar-2036 359 - - - - 6.50%

Apr-2036 360 - - - - 6.50%

Total 129,827 (293,827)

Instalment 241

Chart

Ma

r-0

6M

ar-

07

Ma

r-0

8M

ar-

09

Ma

r-1

0M

ar-

11

Ma

r-1

2M

ar-

13

Ma

r-1

4M

ar-

15

Ma

r-1

6M

ar-

17

Ma

r-1

8M

ar-

19

Ma

r-2

0M

ar-

21

Ma

r-2

2M

ar-

23

Ma

r-2

4M

ar-

25

Ma

r-2

6M

ar-

27

Ma

r-2

8M

ar-

29

Ma

r-3

0M

ar-

31

Ma

r-3

2M

ar-

33

Ma

r-3

4M

ar-

35

Ma

r-3

6

0

20,000

40,000

60,000

80,000

100,000

120,000

140,000

160,000

180,000

Repayment Chart

Cumulative principal paid Cumulative interest paid Loan outstanding

RM