LAMPIRAN 10 Restoran Selera Kampung JADUAL BAYARAN BALIK PINJAMAN Jumlah Pembiayaan Caj Keuntungan Tempoh No 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45
Pokok 90,000.00 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43
Keuntungan Bayaran Bulanan 25,200.00 300.00 1,371.43 300.00 1,371.43 300.00 1,371.43 300.00 1,371.43 300.00 1,371.43 300.00 1,371.43 300.00 1,371.43 300.00 1,371.43 300.00 1,371.43 300.00 1,371.43 300.00 1,371.43 300.00 1,371.43 300.00 1,371.43 300.00 1,371.43 300.00 1,371.43 300.00 1,371.43 300.00 1,371.43 300.00 1,371.43 300.00 1,371.43 300.00 1,371.43 300.00 1,371.43 300.00 1,371.43 300.00 1,371.43 300.00 1,371.43 300.00 1,371.43 300.00 1,371.43 300.00 1,371.43 300.00 1,371.43 300.00 1,371.43 300.00 1,371.43 300.00 1,371.43 300.00 1,371.43 300.00 1,371.43 300.00 1,371.43 300.00 1,371.43 300.00 1,371.43 300.00 1,371.43 300.00 1,371.43 300.00 1,371.43 300.00 1,371.43 300.00 1,371.43 300.00 1,371.43 300.00 1,371.43 300.00 1,371.43 300.00 1,371.43
90,000.00 4.00% 7 Bayaran Baki Terkumpul 115,200.00 1,371.43 113,828.57 1,371.43 112,457.14 1,371.43 111,085.71 1,371.43 109,714.29 1,371.43 108,342.86 1,371.43 106,971.43 1,371.43 105,600.00 1,371.43 104,228.57 1,371.43 102,857.14 1,371.43 101,485.71 1,371.43 100,114.29 1,371.43 98,742.86 1,371.43 97,371.43 1,371.43 96,000.00 1,371.43 94,628.57 1,371.43 93,257.14 1,371.43 91,885.71 1,371.43 90,514.29 1,371.43 89,142.86 1,371.43 87,771.43 1,371.43 86,400.00 1,371.43 85,028.57 1,371.43 83,657.14 1,371.43 82,285.71 1,371.43 80,914.29 1,371.43 79,542.86 1,371.43 78,171.43 1,371.43 76,800.00 1,371.43 75,428.57 1,371.43 74,057.14 1,371.43 72,685.71 1,371.43 71,314.29 1,371.43 69,942.86 1,371.43 68,571.43 1,371.43 67,200.00 1,371.43 65,828.57 1,371.43 64,457.14 1,371.43 63,085.71 1,371.43 61,714.29 1,371.43 60,342.86 1,371.43 58,971.43 1,371.43 57,600.00 1,371.43 56,228.57 1,371.43 54,857.14 1,371.43 53,485.71
LAMPIRAN 10
(Sambungan…) 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 79 80 81 82 83 84
1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43 1,071.43
300.00 300.00 300.00 300.00 300.00 300.00 300.00 300.00 300.00 300.00 300.00 300.00 300.00 300.00 300.00 300.00 300.00 300.00 300.00 300.00 300.00 300.00 300.00 300.00 300.00 300.00 300.00 300.00 300.00 300.00 300.00 300.00 300.00 300.00 300.00 300.00 300.00 300.00 300.00
1,371.43 1,371.43 1,371.43 1,371.43 1,371.43 1,371.43 1,371.43 1,371.43 1,371.43 1,371.43 1,371.43 1,371.43 1,371.43 1,371.43 1,371.43 1,371.43 1,371.43 1,371.43 1,371.43 1,371.43 1,371.43 1,371.43 1,371.43 1,371.43 1,371.43 1,371.43 1,371.43 1,371.43 1,371.43 1,371.43 1,371.43 1,371.43 1,371.43 1,371.43 1,371.43 1,371.43 1,371.43 1,371.43 1,371.43
1,371.43 1,371.43 1,371.43 1,371.43 1,371.43 1,371.43 1,371.43 1,371.43 1,371.43 1,371.43 1,371.43 1,371.43 1,371.43 1,371.43 1,371.43 1,371.43 1,371.43 1,371.43 1,371.43 1,371.43 1,371.43 1,371.43 1,371.43 1,371.43 1,371.43 1,371.43 1,371.43 1,371.43 1,371.43 1,371.43 1,371.43 1,371.43 1,371.43 1,371.43 1,371.43 1,371.43 1,371.43 1,371.43 1,371.43
52,114.29 50,742.86 49,371.43 48,000.00 46,628.57 45,257.14 43,885.71 42,514.29 41,142.86 39,771.43 38,400.00 37,028.57 35,657.14 34,285.71 32,914.29 31,542.86 30,171.43 28,800.00 27,428.57 26,057.14 24,685.71 23,314.29 21,942.86 20,571.43 19,200.00 17,828.57 16,457.14 15,085.71 13,714.29 12,342.86 10,971.43 9,600.00 8,228.57 6,857.14 5,485.71 4,114.29 2,742.86 1,371.43 0.00