Académique Documents
Professionnel Documents
Culture Documents
TAHUN 1
TAHUN 2
TAHUN 3
TAHUN4
TAHUN 5
TAHUN 6
TAHUN 7
198,450.00
#
60,340.00
66,760.00
66,940.00
66,940.00
66,940.00
DIVIDEN BANK/PELABURAN
5,250.00
5,250.00
5,250.00
5,250.00
5,250.00
1,500.00
2,000.00
2,500.00
2,500.00
2,500.00
2,500.00
2,500.00
265,540.00
74,010.00
74,690.00
74,690.00
74,690.00
75,100.00
75,100.00
JUMLAH TERIMAAN:
67,100.00
67,100.00
5,500.00
5,500.00
198,450.00
CUKAI TANAH
360.00
1,080.00
1,080.00
1,080.00
1,080.00
1,080.00
1,080.00
CUKAI PINTU
630.00
1,890.00
1,890.00
1,890.00
1,890.00
1,890.00
1,890.00
INSURAN KELOMPOK
1,954.95
3,154.95
3,154.95
3,154.95
3,154.95
3,154.95
3,154.95
PERBELANJAAN OPERASI
3,500.00
3,500.00
3,800.00
3,800.00
41,614.32
41,614.32
41,614.32
41,614.32
41,614.32
350.00
350.00
350.00
350.00
400.00
JUMLAH BAYARAN:
32,454.32
350.00
###
50,614.32
###
4,000.00
237,699.27
60,589.27
51,589.27
51,889.27
51,889.27
BAKI TUNAI:
27,840.73
13,420.73
23,100.73
22,800.73
22,800.73
23,010.73
22,960.73
27,840.73
41,261.46
64,362.19
87,162.92
109,963.65
132,974.38
155,935.11
52,089.27
4,000.00
52,139.27
TAHUN 11
TAHUN 12
TAHUN 13
TAHUN 14
TAHUN1 5
TAHUN 16
TAHUN 17
KUTIPAN SEWA
67,320.00
67,320.00
67,520.00
67,520.00
67,520.00
67,740.00
67,740.00
DIVIDEN BANK/PELABURAN
5,530.00
5,600.00
5,600.00
5,600.00
5,630.00
5,630.00
5,630.00
2,500.00
2,500.00
2,500.00
2,600.00
2,650.00
2,700.00
2,750.00
75,350.00
75,420.00
75,620.00
75,720.00
75,800.00
76,070.00
76,120.00
JUMLAH TERIMAAN:
360.00
1,080.00
1,080.00
1,080.00
1,080.00
1,080.00
1,080.00
CUKAI PINTU
630.00
1,890.00
1,890.00
1,890.00
1,890.00
1,890.00
1,890.00
INSURAN KELOMPOK
1,954.95
3,154.95
3,154.95
3,154.95
3,154.95
3,154.95
3,154.95
PERBELANJAAN OPERASI
4,500.00
###
4,500.00
4,800.00
4,800.00
4,800.00
5,200.00
41,614.32
###
41,614.32
41,614.32
41,614.32
41,614.32
41,614.32
450.00
###
450.00
450.00
450.00
500.00
500.00
JUMLAH BAYARAN:
49,509.27
52,689.27
52,689.27
52,989.27
52,989.27
53,039.27
53,439.27
BAKI TUNAI:
25,840.73
22,730.73
22,930.73
22,730.73
22,810.73
23,030.73
22,680.73
250,498.03
273,228.76
296,159.49
318,890.22
341,700.95
364,731.68
387,412.41
TAHUN 8
TAHUN 9
TAHUN 10
1ST
67,100.00
67,320.00
67,320.00
5,500.00
5,500.00
5,500.00
2,500.00
75,100.00
2,500.00
75,320.00
2,500.00
Penkalan Jaya
39,400.00
39,660.00
60.00
Unicity
13,200.00
13,540.00
80.00
Pauh
14,160.00
14,540.00
80.00
66,760.00
67,740.00
220.00
75,320.00
Dividen Pelaburan
1,362.98
2,250.00
1,080.00
1,080.00
1,080.00
1,890.00
1,890.00
1,890.00
3,154.95
3,154.95
3,154.95
4,000.00
4,300.00
4,300.00
41,614.32
41,614.32
41,614.32
400.00
400.00
400.00
52,139.27
52,439.27
52,439.27
22,960.73
22,880.73
22,880.73
178,895.84
201,776.57
224,657.30
678.90
1890
EVERY 3rd
4,291.88
Penkalan Jaya
TAHUN1 8
TAHUN 19
TAHUN 20
Unicity
Pauh
Fitlot
67,740.00
67,740.00
5,700.00
5,700.00
2,800.00
2,850.00
68,000.00
18,193.32
9,261.00
14,160.00
9,000.00 langsai
50,614.32
5,700.00
2,900.00
18,193.32
9,261.00
76,240.00
76,290.00
76,600.00
14,160.00
41,614.32
1,080.00
1,080.00
1,080.00
1,890.00
1,890.00
1,890.00
3,154.95
3,154.95
3,154.95
5,200.00
5,200.00
41,614.32
41,614.32
41,614.32
500.00
500.00
500.00
53,439.27
53,439.27
53,439.27
22,800.73
22,850.73
23,160.73
410,213.14
433,063.87
456,224.60
5,200.00
20TH
67,960.00