Perniagaan
Perniagaan
Perniagaan
Senarai Belanja
Belian 2,322.00 2,364.00 2,406.00 2,477.00 2,477.00 2,477.00 2,477.00 2,477.00 2,477.00 2,477.00 2,477.00 2,477.00 29,385.00
Faedah Atas Pinjaman Maybank (4%) 66.67 66.67 66.67 66.67 66.67 66.67 66.67 66.67 66.67 66.67 66.67 66.67 800.00
Faedah Atas Pinjaman Kenderaan (3%) 200.00 200.00 200.00 200.00 200.00 200.00 200.00 200.00 200.00 200.00 200.00 200.00 2,400.00
Faedah Atas Sewa Beli Perabot (2%) 4.03 4.03 4.03 4.03 4.03 4.03 4.03 4.03 4.03 4.03 4.03 4.03 48.30
Faedah Atas Sewa Beli Alatan Pejabat (2%) 11.58 11.58 11.58 11.58 11.58 11.58 11.58 11.58 11.58 11.58 11.58 11.58 139.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
0.00
B51
B52 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Ansuran Pinjaman Maybank 333.30 333.30 333.30 333.30 333.30 333.30 333.30 333.30 333.30 333.30 333.30 333.30 3,999.60
Ansuran Pinjaman Kenderaan 740.70 740.70 740.70 740.70 740.70 740.70 740.70 740.70 740.70 740.70 740.70 740.70 8,888.40
Ansuran Sewa Beli Perabot 201.30 201.30 201.30 201.30 201.30 201.30 201.30 201.30 201.30 201.30 201.30 201.30 2,415.60
Ansuran Sewa Beli Alatan Pejabat 579.30 579.30 579.30 579.30 579.30 579.30 579.30 579.30 579.30 579.30 579.30 579.30 6,951.60
Deposit Kenderaan (10%) 8,000.00 8,000.00
Mesin 10,000.00 10,000.00
Baju uniform 445.00 445.00
B11 0.00 0.00
Jumlah Pembayaran 2,604.28 2,646.28 2,688.28 2,759.28 2,759.28 2,759.28 2,759.28 2,759.28 2,759.28 2,759.28 2,759.28 2,759.28 73,472.50
Lebihan / Kurangan 87,395.73 39,353.73 41,831.73 45,322.33 47,245.59 49,745.83 51,320.99 55,106.60 57,999.90 63,468.22 69,428.70 75,925.62 643,444.74
Baki h/b 87,395.73 126,749.45 168,581.18 213,903.50 261,149.09 310,894.92 362,215.91 417,322.51 475,322.41 538,790.63 608,219.33 684,144.94 643,444.74