LAMPIRAN 10

KEDAI DOBI AHMAD

JADUAL BAYARAN BALIK PINJAMAN

Jumlah Pembiayaan 200,000.00

Caj Keuntungan 4.00%
Tempoh 7

No Pokok Keuntungan Bayaran Bulanan Bayaran Baki Terkumpul

200,000.00 56,000.00 - - 256,000.00
1 2,380.95 666.67 3,047.62 3,047.62 252,952.38
2 2,380.95 666.67 3,047.62 3,047.62 249,904.76
3 2,380.95 666.67 3,047.62 3,047.62 246,857.14
4 2,380.95 666.67 3,047.62 3,047.62 243,809.52
5 2,380.95 666.67 3,047.62 3,047.62 240,761.90
6 2,380.95 666.67 3,047.62 3,047.62 237,714.29
7 2,380.95 666.67 3,047.62 3,047.62 234,666.67
8 2,380.95 666.67 3,047.62 3,047.62 231,619.05
9 2,380.95 666.67 3,047.62 3,047.62 228,571.43
10 2,380.95 666.67 3,047.62 3,047.62 225,523.81
11 2,380.95 666.67 3,047.62 3,047.62 222,476.19
12 2,380.95 666.67 3,047.62 3,047.62 219,428.57
13 2,380.95 666.67 3,047.62 3,047.62 216,380.95
14 2,380.95 666.67 3,047.62 3,047.62 213,333.33
15 2,380.95 666.67 3,047.62 3,047.62 210,285.71
16 2,380.95 666.67 3,047.62 3,047.62 207,238.10
17 2,380.95 666.67 3,047.62 3,047.62 204,190.48
18 2,380.95 666.67 3,047.62 3,047.62 201,142.86
19 2,380.95 666.67 3,047.62 3,047.62 198,095.24
20 2,380.95 666.67 3,047.62 3,047.62 195,047.62
21 2,380.95 666.67 3,047.62 3,047.62 192,000.00
22 2,380.95 666.67 3,047.62 3,047.62 188,952.38
23 2,380.95 666.67 3,047.62 3,047.62 185,904.76
24 2,380.95 666.67 3,047.62 3,047.62 182,857.14
25 2,380.95 666.67 3,047.62 3,047.62 179,809.52
26 2,380.95 666.67 3,047.62 3,047.62 176,761.90
27 2,380.95 666.67 3,047.62 3,047.62 173,714.29
28 2,380.95 666.67 3,047.62 3,047.62 170,666.67
29 2,380.95 666.67 3,047.62 3,047.62 167,619.05
30 2,380.95 666.67 3,047.62 3,047.62 164,571.43
31 2,380.95 666.67 3,047.62 3,047.62 161,523.81
32 2,380.95 666.67 3,047.62 3,047.62 158,476.19
33 2,380.95 666.67 3,047.62 3,047.62 155,428.57
34 2,380.95 666.67 3,047.62 3,047.62 152,380.95
35 2,380.95 666.67 3,047.62 3,047.62 149,333.33
36 2,380.95 666.67 3,047.62 3,047.62 146,285.71
37 2,380.95 666.67 3,047.62 3,047.62 143,238.10
38 2,380.95 666.67 3,047.62 3,047.62 140,190.48
39 2,380.95 666.67 3,047.62 3,047.62 137,142.86
40 2,380.95 666.67 3,047.62 3,047.62 134,095.24
41 2,380.95 666.67 3,047.62 3,047.62 131,047.62
42 2,380.95 666.67 3,047.62 3,047.62 128,000.00
43 2,380.95 666.67 3,047.62 3,047.62 124,952.38
 LAMPIRAN 10

44 2,380.95 666.67 3,047.62 3,047.62 121,904.76

45 2,380.95 666.67 3,047.62 3,047.62 118,857.14

(Sambungan…)

46 2,380.95 666.67 3,047.62 3,047.62 115,809.52

47 2,380.95 666.67 3,047.62 3,047.62 112,761.90
48 2,380.95 666.67 3,047.62 3,047.62 109,714.29
49 2,380.95 666.67 3,047.62 3,047.62 106,666.67
50 2,380.95 666.67 3,047.62 3,047.62 103,619.05
51 2,380.95 666.67 3,047.62 3,047.62 100,571.43
52 2,380.95 666.67 3,047.62 3,047.62 97,523.81
53 2,380.95 666.67 3,047.62 3,047.62 94,476.19
54 2,380.95 666.67 3,047.62 3,047.62 91,428.57
55 2,380.95 666.67 3,047.62 3,047.62 88,380.95
56 2,380.95 666.67 3,047.62 3,047.62 85,333.33
57 2,380.95 666.67 3,047.62 3,047.62 82,285.71
58 2,380.95 666.67 3,047.62 3,047.62 79,238.10
59 2,380.95 666.67 3,047.62 3,047.62 76,190.48
60 2,380.95 666.67 3,047.62 3,047.62 73,142.86
61 2,380.95 666.67 3,047.62 3,047.62 70,095.24
62 2,380.95 666.67 3,047.62 3,047.62 67,047.62
63 2,380.95 666.67 3,047.62 3,047.62 64,000.00
64 2,380.95 666.67 3,047.62 3,047.62 60,952.38
65 2,380.95 666.67 3,047.62 3,047.62 57,904.76
66 2,380.95 666.67 3,047.62 3,047.62 54,857.14
67 2,380.95 666.67 3,047.62 3,047.62 51,809.52
68 2,380.95 666.67 3,047.62 3,047.62 48,761.90
69 2,380.95 666.67 3,047.62 3,047.62 45,714.29
70 2,380.95 666.67 3,047.62 3,047.62 42,666.67
71 2,380.95 666.67 3,047.62 3,047.62 39,619.05
72 2,380.95 666.67 3,047.62 3,047.62 36,571.43
73 2,380.95 666.67 3,047.62 3,047.62 33,523.81
74 2,380.95 666.67 3,047.62 3,047.62 30,476.19
75 2,380.95 666.67 3,047.62 3,047.62 27,428.57
76 2,380.95 666.67 3,047.62 3,047.62 24,380.95
77 2,380.95 666.67 3,047.62 3,047.62 21,333.33
78 2,380.95 666.67 3,047.62 3,047.62 18,285.71
79 2,380.95 666.67 3,047.62 3,047.62 15,238.10
80 2,380.95 666.67 3,047.62 3,047.62 12,190.48
81 2,380.95 666.67 3,047.62 3,047.62 9,142.86
82 2,380.95 666.67 3,047.62 3,047.62 6,095.24
83 2,380.95 666.67 3,047.62 3,047.62 3,047.62
84 2,380.95 666.67 3,047.62 3,047.62 (0.00)