Computation Musharakah

Download as docx, pdf, or txt
Download as docx, pdf, or txt
You are on page 1of 13

Musharakah Mutanaqisah Home Financing Computations

Home Price
Banks Initial Equity
Customers Initial Equity
Tenor
Rental Rate

1
)

Principle x

Instalment =
Amount

RM 357138.72

RM2,036.37

RM396,820.80
RM357,138.72
90%
RM39,682.08
10%
35 years (420 months)
6%

i ( 1+i )

( 1+i )n1

0.005 ( 1.005 )

420

( 1.005 ) 4201

Ok hi aten chumils

2) Instalment Rental Breakdown

Rental Rate x Home Price


12 months

0.06 x RM396820.80
12 months

x Bank Equity %

x 90%

RM1,785.69

3) Instalment Equity Purchase Breakdown


= Instalment Amount Rental
RM1,785.6
=
RM2,036.37
9
=
RM250.68
4) Bank Equity Amount
= Previous Bank Equity Amount Equity Purchase

= RM357,138.72 - RM250.68
= RM356,888.04
5) Bank Equity%
=

Bank Equity Amount


Home Price

10
0

RM356,888.04
RM396,820.80

10
0

= 89.94%

6) Customer Equity Amount


= Previous Customer Equity Amount + Equity Purchase
=
RM39,682.08 +
RM250.68
=
RM39,932.76

7) Customer Equity %
=

Customer Equity Amount


Home Price

10
0

RM39,932.76
RM396,820.80

10
0

= 10.06%

Instalment

Instalment Breakdown

Bank Equity

Customer Equity

No.

Amount

Equity Purchase

Rental

Amount

Amount

RM357,138.72

90.00%

RM39,682.08

10.00%

RM250.675
RM251.93
RM253.19
RM254.45
RM255.73

RM1,785.69
RM1,784.44
RM1,783.18
RM1,781.91
RM1,780.64

RM356,888.05
RM356,636.12
RM356,382.93
RM356,128.48
RM355,872.75

89.94%

89.68%

RM 39,932.75
RM 40,184.68
RM 40,437.87
RM 40,692.32
RM 40,948.05

10.06%

RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37

RM2,036.37

RM257.00

RM1,779.36

RM355,615.75

89.62%

RM 41,205.05

10.38%

RM2,036.37

RM258.29

RM1,778.08

RM355,357.46

89.55%

RM 41,463.34

10.45%

RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37

RM259.58
RM260.88
RM262.18
RM263.49
RM264.81
RM266.14
RM267.47
RM268.80
RM270.15

RM1,776.79
RM1,775.49
RM1,774.18
RM1,772.87
RM1,771.56
RM1,770.23
RM1,768.90
RM1,767.56
RM1,766.22

RM355,097.88
RM354,837.00
RM354,574.81
RM354,311.32
RM354,046.51
RM353,780.37
RM353,512.91
RM353,244.10
RM352,973.95

89.49%

RM
RM
RM
RM
RM
RM
RM
RM
RM

41,722.92
41,983.80
42,245.99
42,509.48
42,774.29
43,040.43
43,307.89
43,576.70
43,846.85

10.51%

RM271.50
RM272.86
RM274.22
RM275.59
RM276.97
RM278.35
RM279.75
RM281.14
RM282.55
RM283.96

RM1,764.87
RM1,763.51
RM1,762.15
RM1,760.78
RM1,759.40
RM1,758.01
RM1,756.62
RM1,755.22
RM1,753.82
RM1,752.41

RM352,702.46
RM352,429.60
RM352,155.38
RM351,879.79
RM351,602.82
RM351,324.46
RM351,044.72
RM350,763.57
RM350,481.02
RM350,197.06

88.88%

RM
RM
RM
RM
RM
RM
RM
RM
RM
RM

44,118.34
44,391.20
44,665.42
44,941.01
45,217.98
45,496.34
45,776.08
46,057.23
46,339.78
46,623.74

11.12%

26

RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37

27
28
29

RM2,036.37
RM2,036.37
RM2,036.37

RM285.38
RM286.81
RM288.24

RM1,750.99
RM1,749.56
RM1,748.12

RM349,911.68
RM349,624.87
RM349,336.62

88.18%

11.82%

88.03%

RM 46,909.12
RM 47,195.93
RM 47,484.18

30

RM2,036.37

RM289.69

RM1,746.68

RM349,046.94

87.96%

RM 47,773.86

12.04%

31

RM291.13
RM292.59

RM1,745.23
RM1,743.78

RM348,755.81
RM348,463.22

87.89%

RM 48,064.99
RM 48,357.58

12.11%

32

RM2,036.37
RM2,036.37

33
34
35

RM2,036.37
RM2,036.37
RM2,036.37

RM294.05
RM295.52
RM297.00

RM1,742.32
RM1,740.85
RM1,739.37

RM348,169.16
RM347,873.64
RM347,576.64

87.74%

2
3
4

9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25

89.87%
89.81%
89.75%

89.42%
89.35%
89.29%
89.22%
89.15%
89.09%
89.02%
88.95%

88.81%
88.74%
88.67%
88.60%
88.53%
88.46%
88.39%
88.32%
88.25%
88.11%

87.81%
87.67%
87.59%

RM 48,651.64
RM 48,947.16
RM 49,244.16

10.13%
10.19%
10.25%
10.32%

10.58%
10.65%
10.71%
10.78%
10.85%
10.91%
10.98%
11.05%

11.19%
11.26%
11.33%
11.40%
11.47%
11.54%
11.61%
11.68%
11.75%
11.89%
11.97%

12.19%
12.26%
12.33%
12.41%

36

RM2,036.37

RM298.49

RM1,737.88

RM347,278.16

87.52%

RM 49,542.64

12.48%

37

RM2,036.37
RM2,036.37

RM299.98
RM301.48

RM1,736.39
RM1,734.89

RM346,978.18
RM346,676.70

87.44%

RM 49,842.62
RM 50,144.10

12.56%

RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37

RM302.98
RM304.50
RM306.02
RM307.55
RM309.09
RM310.64
RM312.19
RM313.75

RM1,733.38
RM1,731.87
RM1,730.35
RM1,728.82
RM1,727.28
RM1,725.73
RM1,724.18
RM1,722.62

RM346,373.72
RM346,069.22
RM345,763.20
RM345,455.64
RM345,146.55
RM344,835.92
RM344,523.73
RM344,209.98

87.29%

RM
RM
RM
RM
RM
RM
RM
RM

50,447.08
50,751.58
51,057.60
51,365.16
51,674.25
51,984.88
52,297.07
52,610.82

12.71%

RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37

RM315.32
RM316.89
RM318.48
RM320.07
RM321.67
RM323.28

RM1,721.05
RM1,719.47
RM1,717.89
RM1,716.30
RM1,714.70
RM1,713.09

RM343,894.66
RM343,577.77
RM343,259.29
RM342,939.21
RM342,617.54
RM342,294.26

86.66%

RM
RM
RM
RM
RM
RM

52,926.14
53,243.03
53,561.51
53,881.59
54,203.26
54,526.54

13.34%

RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37

RM324.90
RM326.52
RM328.15
RM329.79
RM331.44
RM333.10
RM334.77
RM336.44
RM338.12
RM339.81
RM341.51
RM343.22
RM344.94
RM346.66
RM348.39
RM350.14
RM351.89
RM353.65
RM355.41
RM357.19
RM358.98
RM360.77
RM362.58
RM364.39
RM366.21
RM368.04

RM1,711.47
RM1,709.85
RM1,708.21
RM1,706.57
RM1,704.92
RM1,703.27
RM1,701.60
RM1,699.93
RM1,698.25
RM1,696.56
RM1,694.86
RM1,693.15
RM1,691.43
RM1,689.71
RM1,687.97
RM1,686.23
RM1,684.48
RM1,682.72
RM1,680.95
RM1,679.18
RM1,677.39
RM1,675.60
RM1,673.79
RM1,671.98
RM1,670.16
RM1,668.33

RM341,969.37
RM341,642.84
RM341,314.69
RM340,984.90
RM340,653.45
RM340,320.35
RM339,985.58
RM339,649.14
RM339,311.02
RM338,971.21
RM338,629.70
RM338,286.48
RM337,941.54
RM337,594.88
RM337,246.49
RM336,896.35
RM336,544.46
RM336,190.82
RM335,835.40
RM335,478.21
RM335,119.24
RM334,758.46
RM334,395.89
RM334,031.50
RM333,665.29
RM333,297.25

86.18%

RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM

54,851.43
55,177.96
55,506.11
55,835.90
56,167.35
56,500.45
56,835.22
57,171.66
57,509.78
57,849.59
58,191.10
58,534.32
58,879.26
59,225.92
59,574.31
59,924.45
60,276.34
60,629.98
60,985.40
61,342.59
61,701.56
62,062.34
62,424.91
62,789.30
63,155.51
63,523.55

13.82%

38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78

87.36%
87.21%
87.13%
87.06%
86.98%
86.90%
86.82%
86.74%
86.58%
86.50%
86.42%
86.34%
86.26%

86.09%
86.01%
85.93%
85.85%
85.76%
85.68%
85.59%
85.51%
85.42%
85.34%
85.25%
85.16%
85.07%
84.99%
84.90%
84.81%
84.72%
84.63%
84.54%
84.45%
84.36%
84.27%
84.18%
84.08%
83.99%

12.64%
12.79%
12.87%
12.94%
13.02%
13.10%
13.18%
13.26%
13.42%
13.50%
13.58%
13.66%
13.74%

13.91%
13.99%
14.07%
14.15%
14.24%
14.32%
14.41%
14.49%
14.58%
14.66%
14.75%
14.84%
14.93%
15.01%
15.10%
15.19%
15.28%
15.37%
15.46%
15.55%
15.64%
15.73%
15.82%
15.92%
16.01%

79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121

RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37

RM369.88
RM371.73
RM373.59
RM375.46
RM377.34
RM379.22
RM381.12
RM383.02
RM384.94
RM386.86
RM388.80
RM390.74
RM392.70
RM394.66
RM396.63
RM398.62
RM400.61
RM402.61
RM404.62
RM406.65
RM408.68
RM410.72
RM412.78
RM414.84
RM416.92
RM419.00
RM421.10
RM423.20
RM425.32
RM427.44
RM429.58
RM431.73
RM433.89
RM436.06
RM438.24
RM440.43
RM442.63
RM444.84
RM447.07
RM449.30
RM451.55
RM453.81
RM456.08

RM1,666.49
RM1,664.64
RM1,662.78
RM1,660.91
RM1,659.03
RM1,657.15
RM1,655.25
RM1,653.34
RM1,651.43
RM1,649.50
RM1,647.57
RM1,645.63
RM1,643.67
RM1,641.71
RM1,639.74
RM1,637.75
RM1,635.76
RM1,633.76
RM1,631.74
RM1,629.72
RM1,627.69
RM1,625.64
RM1,623.59
RM1,621.53
RM1,619.45
RM1,617.37
RM1,615.27
RM1,613.17
RM1,611.05
RM1,608.92
RM1,606.79
RM1,604.64
RM1,602.48
RM1,600.31
RM1,598.13
RM1,595.94
RM1,593.74
RM1,591.52
RM1,589.30
RM1,587.06
RM1,584.82
RM1,582.56
RM1,580.29

RM332,927.36
RM332,555.63
RM332,182.04
RM331,806.58
RM331,429.25
RM331,050.03
RM330,668.91
RM330,285.89
RM329,900.95
RM329,514.08
RM329,125.29
RM328,734.54
RM328,341.85
RM327,947.19
RM327,550.56
RM327,151.94
RM326,751.33
RM326,348.72
RM325,944.10
RM325,537.45
RM325,128.77
RM324,718.04
RM324,305.27
RM323,890.42
RM323,473.51
RM323,054.51
RM322,633.41
RM322,210.21
RM321,784.89
RM321,357.45
RM320,927.87
RM320,496.14
RM320,062.25
RM319,626.19
RM319,187.96
RM318,747.53
RM318,304.90
RM317,860.05
RM317,412.99
RM316,963.68
RM316,512.13
RM316,058.33
RM315,602.25

83.90%
83.80%
83.71%
83.62%
83.52%
83.43%
83.33%
83.23%
83.14%
83.04%
82.94%
82.84%
82.74%
82.64%
82.54%
82.44%
82.34%
82.24%
82.14%
82.04%
81.93%
81.83%
81.73%
81.62%
81.52%
81.41%
81.30%
81.20%
81.09%
80.98%
80.87%
80.77%
80.66%
80.55%
80.44%
80.33%
80.21%
80.10%
79.99%
79.88%
79.76%
79.65%
79.53%

RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM

63,893.44
64,265.17
64,638.76
65,014.22
65,391.55
65,770.77
66,151.89
66,534.91
66,919.85
67,306.72
67,695.51
68,086.26
68,478.95
68,873.61
69,270.24
69,668.86
70,069.47
70,472.08
70,876.70
71,283.35
71,692.03
72,102.76
72,515.53
72,930.38
73,347.29
73,766.29
74,187.39
74,610.59
75,035.91
75,463.35
75,892.93
76,324.66
76,758.55
77,194.61
77,632.84
78,073.27
78,515.90
78,960.75
79,407.81
79,857.12
80,308.67
80,762.47
81,218.55

16.10%
16.20%
16.29%
16.38%
16.48%
16.57%
16.67%
16.77%
16.86%
16.96%
17.06%
17.16%
17.26%
17.36%
17.46%
17.56%
17.66%
17.76%
17.86%
17.96%
18.07%
18.17%
18.27%
18.38%
18.48%
18.59%
18.70%
18.80%
18.91%
19.02%
19.13%
19.23%
19.34%
19.45%
19.56%
19.67%
19.79%
19.90%
20.01%
20.12%
20.24%
20.35%
20.47%

122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164

RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37

RM458.36
RM460.65
RM462.95
RM465.27
RM467.59
RM469.93
RM472.28
RM474.64
RM477.02
RM479.40
RM481.80
RM484.21
RM486.63
RM489.06
RM491.51
RM493.96
RM496.43
RM498.92
RM501.41
RM503.92
RM506.44
RM508.97
RM511.51
RM514.07
RM516.64
RM519.22
RM521.82
RM524.43
RM527.05
RM529.69
RM532.34
RM535.00
RM537.67
RM540.36
RM543.06
RM545.78
RM548.51
RM551.25
RM554.01
RM556.78
RM559.56
RM562.36
RM565.17

RM1,578.01
RM1,575.72
RM1,573.42
RM1,571.10
RM1,568.78
RM1,566.44
RM1,564.09
RM1,561.73
RM1,559.35
RM1,556.97
RM1,554.57
RM1,552.16
RM1,549.74
RM1,547.31
RM1,544.86
RM1,542.40
RM1,539.94
RM1,537.45
RM1,534.96
RM1,532.45
RM1,529.93
RM1,527.40
RM1,524.85
RM1,522.30
RM1,519.73
RM1,517.14
RM1,514.55
RM1,511.94
RM1,509.32
RM1,506.68
RM1,504.03
RM1,501.37
RM1,498.70
RM1,496.01
RM1,493.31
RM1,490.59
RM1,487.86
RM1,485.12
RM1,482.36
RM1,479.59
RM1,476.81
RM1,474.01
RM1,471.20

RM315,143.89
RM314,683.24
RM314,220.29
RM313,755.03
RM313,287.43
RM312,817.50
RM312,345.22
RM311,870.58
RM311,393.56
RM310,914.16
RM310,432.36
RM309,948.16
RM309,461.53
RM308,972.47
RM308,480.96
RM307,987.00
RM307,490.57
RM306,991.65
RM306,490.24
RM305,986.33
RM305,479.89
RM304,970.92
RM304,459.41
RM303,945.34
RM303,428.69
RM302,909.47
RM302,387.65
RM301,863.22
RM301,336.17
RM300,806.48
RM300,274.14
RM299,739.15
RM299,201.47
RM298,661.11
RM298,118.05
RM297,572.27
RM297,023.76
RM296,472.52
RM295,918.51
RM295,361.73
RM294,802.17
RM294,239.82
RM293,674.65

79.42%
79.30%
79.18%
79.07%
78.95%
78.83%
78.71%
78.59%
78.47%
78.35%
78.23%
78.11%
77.99%
77.86%
77.74%
77.61%
77.49%
77.36%
77.24%
77.11%
76.98%
76.85%
76.72%
76.60%
76.46%
76.33%
76.20%
76.07%
75.94%
75.80%
75.67%
75.54%
75.40%
75.26%
75.13%
74.99%
74.85%
74.71%
74.57%
74.43%
74.29%
74.15%
74.01%

RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM

81,676.91
82,137.56
82,600.51
83,065.77
83,533.37
84,003.30
84,475.58
84,950.22
85,427.24
85,906.64
86,388.44
86,872.64
87,359.27
87,848.33
88,339.84
88,833.80
89,330.23
89,829.15
90,330.56
90,834.47
91,340.91
91,849.88
92,361.39
92,875.46
93,392.11
93,911.33
94,433.15
94,957.58
95,484.63
96,014.32
96,546.66
97,081.65
97,619.33
98,159.69
98,702.75
99,248.53
99,797.04
100,348.28
100,902.29
101,459.07
102,018.63
102,580.98
103,146.15

20.58%
20.70%
20.82%
20.93%
21.05%
21.17%
21.29%
21.41%
21.53%
21.65%
21.77%
21.89%
22.01%
22.14%
22.26%
22.39%
22.51%
22.64%
22.76%
22.89%
23.02%
23.15%
23.28%
23.40%
23.54%
23.67%
23.80%
23.93%
24.06%
24.20%
24.33%
24.46%
24.60%
24.74%
24.87%
25.01%
25.15%
25.29%
25.43%
25.57%
25.71%
25.85%
25.99%

165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207

RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37

RM567.99
RM570.83
RM573.69
RM576.56
RM579.44
RM582.34
RM585.25
RM588.18
RM591.12
RM594.07
RM597.04
RM600.03
RM603.03
RM606.04
RM609.07
RM612.12
RM615.18
RM618.25
RM621.35
RM624.45
RM627.58
RM630.71
RM633.87
RM637.04
RM640.22
RM643.42
RM646.64
RM649.87
RM653.12
RM656.39
RM659.67
RM662.97
RM666.28
RM669.61
RM672.96
RM676.33
RM679.71
RM683.11
RM686.52
RM689.96
RM693.41
RM696.87
RM700.36

RM1,468.37
RM1,465.53
RM1,462.68
RM1,459.81
RM1,456.93
RM1,454.03
RM1,451.12
RM1,448.19
RM1,445.25
RM1,442.30
RM1,439.33
RM1,436.34
RM1,433.34
RM1,430.33
RM1,427.30
RM1,424.25
RM1,421.19
RM1,418.11
RM1,415.02
RM1,411.92
RM1,408.79
RM1,405.66
RM1,402.50
RM1,399.33
RM1,396.15
RM1,392.95
RM1,389.73
RM1,386.50
RM1,383.25
RM1,379.98
RM1,376.70
RM1,373.40
RM1,370.09
RM1,366.75
RM1,363.41
RM1,360.04
RM1,356.66
RM1,353.26
RM1,349.85
RM1,346.41
RM1,342.96
RM1,339.50
RM1,336.01

RM293,106.65
RM292,535.82
RM291,962.13
RM291,385.57
RM290,806.13
RM290,223.79
RM289,638.54
RM289,050.37
RM288,459.25
RM287,865.18
RM287,268.14
RM286,668.11
RM286,065.08
RM285,459.04
RM284,849.97
RM284,237.85
RM283,622.67
RM283,004.41
RM282,383.07
RM281,758.62
RM281,131.04
RM280,500.33
RM279,866.46
RM279,229.42
RM278,589.20
RM277,945.78
RM277,299.14
RM276,649.27
RM275,996.15
RM275,339.76
RM274,680.09
RM274,017.12
RM273,350.84
RM272,681.23
RM272,008.26
RM271,331.94
RM270,652.23
RM269,969.12
RM269,282.60
RM268,592.64
RM267,899.24
RM267,202.37
RM266,502.01

73.86%
73.72%
73.58%
73.43%
73.28%
73.14%
72.99%
72.84%
72.69%
72.54%
72.39%
72.24%
72.09%
71.94%
71.78%
71.63%
71.47%
71.32%
71.16%
71.00%
70.85%
70.69%
70.53%
70.37%
70.21%
70.04%
69.88%
69.72%
69.55%
69.39%
69.22%
69.05%
68.89%
68.72%
68.55%
68.38%
68.21%
68.03%
67.86%
67.69%
67.51%
67.34%
67.16%

RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM

103,714.15
104,284.98
104,858.67
105,435.23
106,014.67
106,597.01
107,182.26
107,770.43
108,361.55
108,955.62
109,552.66
110,152.69
110,755.72
111,361.76
111,970.83
112,582.95
113,198.13
113,816.39
114,437.73
115,062.18
115,689.76
116,320.47
116,954.34
117,591.38
118,231.60
118,875.02
119,521.66
120,171.53
120,824.65
121,481.04
122,140.71
122,803.68
123,469.96
124,139.57
124,812.54
125,488.86
126,168.57
126,851.68
127,538.20
128,228.16
128,921.56
129,618.43
130,318.79

26.14%
26.28%
26.42%
26.57%
26.72%
26.86%
27.01%
27.16%
27.31%
27.46%
27.61%
27.76%
27.91%
28.06%
28.22%
28.37%
28.53%
28.68%
28.84%
29.00%
29.15%
29.31%
29.47%
29.63%
29.79%
29.96%
30.12%
30.28%
30.45%
30.61%
30.78%
30.95%
31.11%
31.28%
31.45%
31.62%
31.79%
31.97%
32.14%
32.31%
32.49%
32.66%
32.84%

208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250

RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37

RM703.86
RM707.38
RM710.91
RM714.47
RM718.04
RM721.63
RM725.24
RM728.87
RM732.51
RM736.17
RM739.85
RM743.55
RM747.27
RM751.01
RM754.76
RM758.54
RM762.33
RM766.14
RM769.97
RM773.82
RM777.69
RM781.58
RM785.49
RM789.41
RM793.36
RM797.33
RM801.31
RM805.32
RM809.35
RM813.39
RM817.46
RM821.55
RM825.66
RM829.78
RM833.93
RM838.10
RM842.29
RM846.50
RM850.74
RM854.99
RM859.27
RM863.56
RM867.88

RM1,332.51
RM1,328.99
RM1,325.45
RM1,321.90
RM1,318.33
RM1,314.74
RM1,311.13
RM1,307.50
RM1,303.86
RM1,300.20
RM1,296.51
RM1,292.82
RM1,289.10
RM1,285.36
RM1,281.61
RM1,277.83
RM1,274.04
RM1,270.23
RM1,266.40
RM1,262.55
RM1,258.68
RM1,254.79
RM1,250.88
RM1,246.95
RM1,243.01
RM1,239.04
RM1,235.05
RM1,231.05
RM1,227.02
RM1,222.97
RM1,218.91
RM1,214.82
RM1,210.71
RM1,206.58
RM1,202.44
RM1,198.27
RM1,194.07
RM1,189.86
RM1,185.63
RM1,181.38
RM1,177.10
RM1,172.81
RM1,168.49

RM265,798.15
RM265,090.77
RM264,379.86
RM263,665.39
RM262,947.35
RM262,225.72
RM261,500.48
RM260,771.61
RM260,039.10
RM259,302.93
RM258,563.08
RM257,819.52
RM257,072.25
RM256,321.25
RM255,566.48
RM254,807.95
RM254,045.62
RM253,279.48
RM252,509.51
RM251,735.69
RM250,958.00
RM250,176.42
RM249,390.93
RM248,601.52
RM247,808.16
RM247,010.83
RM246,209.52
RM245,404.20
RM244,594.85
RM243,781.46
RM242,964.00
RM242,142.45
RM241,316.79
RM240,487.01
RM239,653.07
RM238,814.97
RM237,972.68
RM237,126.17
RM236,275.44
RM235,420.44
RM234,561.18
RM233,697.62
RM232,829.74

66.98%
66.80%
66.62%
66.44%
66.26%
66.08%
65.90%
65.72%
65.53%
65.35%
65.16%
64.97%
64.78%
64.59%
64.40%
64.21%
64.02%
63.83%
63.63%
63.44%
63.24%
63.05%
62.85%
62.65%
62.45%
62.25%
62.05%
61.84%
61.64%
61.43%
61.23%
61.02%
60.81%
60.60%
60.39%
60.18%
59.97%
59.76%
59.54%
59.33%
59.11%
58.89%
58.67%

RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM

131,022.65
131,730.03
132,440.94
133,155.41
133,873.45
134,595.08
135,320.32
136,049.19
136,781.70
137,517.87
138,257.72
139,001.28
139,748.55
140,499.55
141,254.32
142,012.85
142,775.18
143,541.32
144,311.29
145,085.11
145,862.80
146,644.38
147,429.87
148,219.28
149,012.64
149,809.97
150,611.28
151,416.60
152,225.95
153,039.34
153,856.80
154,678.35
155,504.01
156,333.79
157,167.73
158,005.83
158,848.12
159,694.63
160,545.36
161,400.36
162,259.62
163,123.18
163,991.06

33.02%
33.20%
33.38%
33.56%
33.74%
33.92%
34.10%
34.28%
34.47%
34.65%
34.84%
35.03%
35.22%
35.41%
35.60%
35.79%
35.98%
36.17%
36.37%
36.56%
36.76%
36.95%
37.15%
37.35%
37.55%
37.75%
37.95%
38.16%
38.36%
38.57%
38.77%
38.98%
39.19%
39.40%
39.61%
39.82%
40.03%
40.24%
40.46%
40.67%
40.89%
41.11%
41.33%

251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293

RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37

RM872.22
RM876.58
RM880.96
RM885.37
RM889.80
RM894.24
RM898.72
RM903.21
RM907.73
RM912.26
RM916.82
RM921.41
RM926.02
RM930.65
RM935.30
RM939.98
RM944.68
RM949.40
RM954.15
RM958.92
RM963.71
RM968.53
RM973.37
RM978.24
RM983.13
RM988.05
RM992.99
RM997.95
RM1,002.94
RM1,007.96
RM1,013.00
RM1,018.06
RM1,023.15
RM1,028.27
RM1,033.41
RM1,038.58
RM1,043.77
RM1,048.99
RM1,054.23
RM1,059.50
RM1,064.80
RM1,070.12
RM1,075.48

RM1,164.15
RM1,159.79
RM1,155.40
RM1,151.00
RM1,146.57
RM1,142.12
RM1,137.65
RM1,133.16
RM1,128.64
RM1,124.10
RM1,119.54
RM1,114.96
RM1,110.35
RM1,105.72
RM1,101.07
RM1,096.39
RM1,091.69
RM1,086.97
RM1,082.22
RM1,077.45
RM1,072.66
RM1,067.84
RM1,063.00
RM1,058.13
RM1,053.24
RM1,048.32
RM1,043.38
RM1,038.42
RM1,033.43
RM1,028.41
RM1,023.37
RM1,018.31
RM1,013.22
RM1,008.10
RM1,002.96
RM997.79
RM992.60
RM987.38
RM982.14
RM976.87
RM971.57
RM966.24
RM960.89

RM231,957.52
RM231,080.94
RM230,199.97
RM229,314.60
RM228,424.81
RM227,530.56
RM226,631.85
RM225,728.64
RM224,820.92
RM223,908.65
RM222,991.83
RM222,070.42
RM221,144.40
RM220,213.76
RM219,278.46
RM218,338.48
RM217,393.80
RM216,444.40
RM215,490.26
RM214,531.34
RM213,567.63
RM212,599.10
RM211,625.73
RM210,647.49
RM209,664.36
RM208,676.31
RM207,683.32
RM206,685.37
RM205,682.43
RM204,674.48
RM203,661.48
RM202,643.42
RM201,620.27
RM200,592.00
RM199,558.59
RM198,520.02
RM197,476.25
RM196,427.26
RM195,373.03
RM194,313.53
RM193,248.73
RM192,178.60
RM191,103.13

58.45%
58.23%
58.01%
57.79%
57.56%
57.34%
57.11%
56.88%
56.66%
56.43%
56.19%
55.96%
55.73%
55.49%
55.26%
55.02%
54.78%
54.54%
54.30%
54.06%
53.82%
53.58%
53.33%
53.08%
52.84%
52.59%
52.34%
52.09%
51.83%
51.58%
51.32%
51.07%
50.81%
50.55%
50.29%
50.03%
49.76%
49.50%
49.23%
48.97%
48.70%
48.43%
48.16%

RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM

164,863.28
165,739.86
166,620.83
167,506.20
168,395.99
169,290.24
170,188.95
171,092.16
171,999.88
172,912.15
173,828.97
174,750.38
175,676.40
176,607.04
177,542.34
178,482.32
179,427.00
180,376.40
181,330.54
182,289.46
183,253.17
184,221.70
185,195.07
186,173.31
187,156.44
188,144.49
189,137.48
190,135.43
191,138.37
192,146.32
193,159.32
194,177.38
195,200.53
196,228.80
197,262.21
198,300.78
199,344.55
200,393.54
201,447.77
202,507.27
203,572.07
204,642.20
205,717.67

41.55%
41.77%
41.99%
42.21%
42.44%
42.66%
42.89%
43.12%
43.34%
43.57%
43.81%
44.04%
44.27%
44.51%
44.74%
44.98%
45.22%
45.46%
45.70%
45.94%
46.18%
46.42%
46.67%
46.92%
47.16%
47.41%
47.66%
47.91%
48.17%
48.42%
48.68%
48.93%
49.19%
49.45%
49.71%
49.97%
50.24%
50.50%
50.77%
51.03%
51.30%
51.57%
51.84%

294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
336

RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37

RM1,080.85
RM1,086.26
RM1,091.69
RM1,097.15
RM1,102.63
RM1,108.15
RM1,113.69
RM1,119.25
RM1,124.85
RM1,130.48
RM1,136.13
RM1,141.81
RM1,147.52
RM1,153.25
RM1,159.02
RM1,164.82
RM1,170.64
RM1,176.49
RM1,182.38
RM1,188.29
RM1,194.23
RM1,200.20
RM1,206.20
RM1,212.23
RM1,218.29
RM1,224.39
RM1,230.51
RM1,236.66
RM1,242.84
RM1,249.06
RM1,255.30
RM1,261.58
RM1,267.89
RM1,274.23
RM1,280.60
RM1,287.00
RM1,293.44
RM1,299.90
RM1,306.40
RM1,312.93
RM1,319.50
RM1,326.10
RM1,332.73

RM955.52
RM950.11
RM944.68
RM939.22
RM933.74
RM928.22
RM922.68
RM917.11
RM911.52
RM905.89
RM900.24
RM894.56
RM888.85
RM883.11
RM877.35
RM871.55
RM865.73
RM859.87
RM853.99
RM848.08
RM842.14
RM836.17
RM830.17
RM824.14
RM818.07
RM811.98
RM805.86
RM799.71
RM793.53
RM787.31
RM781.07
RM774.79
RM768.48
RM762.14
RM755.77
RM749.37
RM742.93
RM736.47
RM729.97
RM723.43
RM716.87
RM710.27
RM703.64

RM190,022.27
RM188,936.02
RM187,844.33
RM186,747.18
RM185,644.55
RM184,536.40
RM183,422.72
RM182,303.46
RM181,178.61
RM180,048.14
RM178,912.01
RM177,770.20
RM176,622.68
RM175,469.43
RM174,310.41
RM173,145.59
RM171,974.95
RM170,798.46
RM169,616.08
RM168,427.79
RM167,233.57
RM166,033.37
RM164,827.16
RM163,614.93
RM162,396.64
RM161,172.25
RM159,941.75
RM158,705.09
RM157,462.24
RM156,213.19
RM154,957.88
RM153,696.31
RM152,428.42
RM151,154.19
RM149,873.60
RM148,586.60
RM147,293.16
RM145,993.26
RM144,686.86
RM143,373.92
RM142,054.42
RM140,728.33
RM139,395.60

47.89%
47.61%
47.34%
47.06%
46.78%
46.50%
46.22%
45.94%
45.66%
45.37%
45.09%
44.80%
44.51%
44.22%
43.93%
43.63%
43.34%
43.04%
42.74%
42.44%
42.14%
41.84%
41.54%
41.23%
40.92%
40.62%
40.31%
39.99%
39.68%
39.37%
39.05%
38.73%
38.41%
38.09%
37.77%
37.44%
37.12%
36.79%
36.46%
36.13%
35.80%
35.46%
35.13%

RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM

206,798.53
207,884.78
208,976.47
210,073.62
211,176.25
212,284.40
213,398.08
214,517.34
215,642.19
216,772.66
217,908.79
219,050.60
220,198.12
221,351.37
222,510.39
223,675.21
224,845.85
226,022.34
227,204.72
228,393.01
229,587.23
230,787.43
231,993.64
233,205.87
234,424.16
235,648.55
236,879.05
238,115.71
239,358.56
240,607.61
241,862.92
243,124.49
244,392.38
245,666.61
246,947.20
248,234.20
249,527.64
250,827.54
252,133.94
253,446.88
254,766.38
256,092.47
257,425.20

52.11%
52.39%
52.66%
52.94%
53.22%
53.50%
53.78%
54.06%
54.34%
54.63%
54.91%
55.20%
55.49%
55.78%
56.07%
56.37%
56.66%
56.96%
57.26%
57.56%
57.86%
58.16%
58.46%
58.77%
59.08%
59.38%
59.69%
60.01%
60.32%
60.63%
60.95%
61.27%
61.59%
61.91%
62.23%
62.56%
62.88%
63.21%
63.54%
63.87%
64.20%
64.54%
64.87%

337
338
339
340
341
342
343
344
345
346
347
348
349
350
351
352
353
354
355
356
357
358
359
360
361
362
363
364
365
366
367
368
369
370
371
372
373
374
375
376
377
378
379

RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37

RM1,339.39
RM1,346.09
RM1,352.82
RM1,359.58
RM1,366.38
RM1,373.21
RM1,380.08
RM1,386.98
RM1,393.91
RM1,400.88
RM1,407.89
RM1,414.93
RM1,422.00
RM1,429.11
RM1,436.26
RM1,443.44
RM1,450.65
RM1,457.91
RM1,465.20
RM1,472.52
RM1,479.89
RM1,487.29
RM1,494.72
RM1,502.20
RM1,509.71
RM1,517.26
RM1,524.84
RM1,532.47
RM1,540.13
RM1,547.83
RM1,555.57
RM1,563.35
RM1,571.16
RM1,579.02
RM1,586.91
RM1,594.85
RM1,602.82
RM1,610.84
RM1,618.89
RM1,626.98
RM1,635.12
RM1,643.30
RM1,651.51

RM696.98
RM690.28
RM683.55
RM676.79
RM669.99
RM663.16
RM656.29
RM649.39
RM642.46
RM635.49
RM628.48
RM621.44
RM614.37
RM607.26
RM600.11
RM592.93
RM585.71
RM578.46
RM571.17
RM563.84
RM556.48
RM549.08
RM541.65
RM534.17
RM526.66
RM519.11
RM511.53
RM503.90
RM496.24
RM488.54
RM480.80
RM473.02
RM465.21
RM457.35
RM449.45
RM441.52
RM433.55
RM425.53
RM417.48
RM409.38
RM401.25
RM393.07
RM384.86

RM138,056.21
RM136,710.12
RM135,357.31
RM133,997.72
RM132,631.34
RM131,258.13
RM129,878.06
RM128,491.08
RM127,097.16
RM125,696.28
RM124,288.39
RM122,873.47
RM121,451.47
RM120,022.36
RM118,586.10
RM117,142.66
RM115,692.01
RM114,234.10
RM112,768.90
RM111,296.38
RM109,816.49
RM108,329.21
RM106,834.48
RM105,332.29
RM103,822.58
RM102,305.33
RM100,780.48
RM99,248.02
RM97,707.89
RM96,160.06
RM94,604.49
RM93,041.15
RM91,469.99
RM89,890.97
RM88,304.05
RM86,709.21
RM85,106.38
RM83,495.55
RM81,876.66
RM80,249.67
RM78,614.55
RM76,971.26
RM75,319.74

34.79%
34.45%
34.11%
33.77%
33.42%
33.08%
32.73%
32.38%
32.03%
31.68%
31.32%
30.96%
30.61%
30.25%
29.88%
29.52%
29.15%
28.79%
28.42%
28.05%
27.67%
27.30%
26.92%
26.54%
26.16%
25.78%
25.40%
25.01%
24.62%
24.23%
23.84%
23.45%
23.05%
22.65%
22.25%
21.85%
21.45%
21.04%
20.63%
20.22%
19.81%
19.40%
18.98%

RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM

258,764.59
260,110.68
261,463.49
262,823.08
264,189.46
265,562.67
266,942.74
268,329.72
269,723.64
271,124.52
272,532.41
273,947.33
275,369.33
276,798.44
278,234.70
279,678.14
281,128.79
282,586.70
284,051.90
285,524.42
287,004.31
288,491.59
289,986.32
291,488.51
292,998.22
294,515.47
296,040.32
297,572.78
299,112.91
300,660.74
302,216.31
303,779.65
305,350.81
306,929.83
308,516.75
310,111.59
311,714.42
313,325.25
314,944.14
316,571.13
318,206.25
319,849.54
321,501.06

65.21%
65.55%
65.89%
66.23%
66.58%
66.92%
67.27%
67.62%
67.97%
68.32%
68.68%
69.04%
69.39%
69.75%
70.12%
70.48%
70.85%
71.21%
71.58%
71.95%
72.33%
72.70%
73.08%
73.46%
73.84%
74.22%
74.60%
74.99%
75.38%
75.77%
76.16%
76.55%
76.95%
77.35%
77.75%
78.15%
78.55%
78.96%
79.37%
79.78%
80.19%
80.60%
81.02%

380
381
382
383
384
385
386
387
388
389
390
391
392
393
394
395
396
397
398
399
400
401
402
403
404
405
406
407
408
409
410
411
412
413
414
415
416
417
418
419
420

RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37
RM2,036.37

RM1,659.77
RM1,668.07
RM1,676.41
RM1,684.79
RM1,693.21
RM1,701.68
RM1,710.19
RM1,718.74
RM1,727.33
RM1,735.97
RM1,744.65
RM1,753.37
RM1,762.14
RM1,770.95
RM1,779.81
RM1,788.70
RM1,797.65
RM1,806.64
RM1,815.67
RM1,824.75
RM1,833.87
RM1,843.04
RM1,852.26
RM1,861.52
RM1,870.83
RM1,880.18
RM1,889.58
RM1,899.03
RM1,908.52
RM1,918.07
RM1,927.66
RM1,937.29
RM1,946.98
RM1,956.72
RM1,966.50
RM1,976.33
RM1,986.21
RM1,996.14
RM2,006.13
RM2,016.16
RM2,026.24

RM376.60
RM368.30
RM359.96
RM351.58
RM343.15
RM334.69
RM326.18
RM317.63
RM309.03
RM300.40
RM291.72
RM282.99
RM274.23
RM265.42
RM256.56
RM247.66
RM238.72
RM229.73
RM220.70
RM211.62
RM202.50
RM193.33
RM184.11
RM174.85
RM165.54
RM156.19
RM146.79
RM137.34
RM127.84
RM118.30
RM108.71
RM99.07
RM89.39
RM79.65
RM69.87
RM60.04
RM50.15
RM40.22
RM30.24
RM20.21
RM10.13

RM73,659.98
RM71,991.91
RM70,315.50
RM68,630.71
RM66,937.49
RM65,235.81
RM63,525.62
RM61,806.88
RM60,079.55
RM58,343.58
RM56,598.93
RM54,845.55
RM53,083.41
RM51,312.46
RM49,532.66
RM47,743.95
RM45,946.30
RM44,139.67
RM42,324.00
RM40,499.25
RM38,665.38
RM36,822.34
RM34,970.08
RM33,108.56
RM31,237.74
RM29,357.56
RM27,467.98
RM25,568.95
RM23,660.42
RM21,742.36
RM19,814.70
RM17,877.41
RM15,930.43
RM13,973.71
RM12,007.21
RM10,030.88
RM8,044.66
RM6,048.52
RM4,042.39
RM2,026.24
RM0.00

18.56%
18.14%
17.72%
17.30%
16.87%
16.44%
16.01%
15.58%
15.14%
14.70%
14.26%
13.82%
13.38%
12.93%
12.48%
12.03%
11.58%
11.12%
10.67%
10.21%
9.74%
9.28%
8.81%
8.34%
7.87%
7.40%
6.92%
6.44%
5.96%
5.48%
4.99%
4.51%
4.01%
3.52%
3.03%
2.53%
2.03%
1.52%
1.02%
0.51%
0.00%

RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM
RM

323,160.82
324,828.89
326,505.30
328,190.09
329,883.31
331,584.99
333,295.18
335,013.92
336,741.25
338,477.22
340,221.87
341,975.25
343,737.39
345,508.34
347,288.14
349,076.85
350,874.50
352,681.13
354,496.80
356,321.55
358,155.42
359,998.46
361,850.72
363,712.24
365,583.06
367,463.24
369,352.82
371,251.85
373,160.38
375,078.44
377,006.10
378,943.39
380,890.37
382,847.09
384,813.59
386,789.92
388,776.14
390,772.28
392,778.41
394,794.56
396,820.80

RM855,275.40 = Total Amount Of Payment (monthly instalment) by Customer

81.44%
81.86%
82.28%
82.70%
83.13%
83.56%
83.99%
84.42%
84.86%
85.30%
85.74%
86.18%
86.62%
87.07%
87.52%
87.97%
88.42%
88.88%
89.33%
89.79%
90.26%
90.72%
91.19%
91.66%
92.13%
92.60%
93.08%
93.56%
94.04%
94.52%
95.01%
95.49%
95.99%
96.48%
96.97%
97.47%
97.97%
98.48%
98.98%
99.49%
100.00%

You might also like