Faedah ke atas prinsipal Sumbangan terhadap

Bil bayaran Bayaran berkala tertunggak pada akhir tempoh,i pembayaran prinsipal
0
1 1103.73 600 503.73
2 1103.73 579.8508 523.8792
3 1103.73 558.895632 544.834368
4 1103.73 537.10225728 566.62774272
5 1103.73 514.4371475712 589.2928524288
6 1103.73 490.865433474 612.864566526
7 1103.73 466.350850813 637.379149187
8 1103.73 440.8556848455 662.8743151545
9 1103.73 414.3407122394 689.3892877606
10 1103.73 386.7651407289 716.9648592711
11 1103.73 358.0865463581 745.6434536419
12 1103.73 328.2608082124 775.4691917876
13 1103.73 297.2420405409 806.4879594591
14 1103.73 264.9825221625 838.7474778375
15 1103.73 231.432623049 872.297376951
16 1103.73 196.540727971 907.189272029
17 1103.73 160.2531570898 943.4768429102
18 1103.73 122.5140833734 981.2159166266
19 1103.73 83.2654467084 1020.4645532916
20 1103.73 42.4468645767 1061.2831354233
7074.4884789944
prinsipal tertuggak
pada akhir tahun
15000
14496.27
13972.3908
13427.556432
12860.92868928
12271.6358368512
11658.7712703253
11021.3921211383
10358.5178059838
9669.1285182231
8952.1636589521
8206.5202053102
7431.0510135226
6624.5630540635
5785.815576226
4913.518199275
4006.328927246
3062.8520843359
2081.6361677093
1061.1716144177
-0.1115210056