DG44 (250)
9 RM 4,013.00 RM 400.00 RM 400.00 RM 601.95 RM 5,414.95
10 RM 4,263.00 RM 400.00 RM 400.00 RM 639.45 RM 5,702.45
11 RM 4,513.00 RM 400.00 RM 400.00 RM RM
12 RM 4,763.00 RM 400.00 RM 400.00 RM RM
13 RM 5,013.00 RM 400.00 RM 400.00 RM RM
14 RM 5,263.00 RM 400.00 RM 400.00 RM RM
15 RM 5,513.00 RM 400.00 RM 400.00 RM 826.95 RM 7,139.95
16 RM 5,763.00 RM 400.00 RM 400.00 RM 691.56 (12%) RM 7,254.56
DG 48 (270)
17 RM 6,033.00 RM 550.00 RM 700.00 RM 723.96 RM 8,006.96
18 RM 6,303.00 RM 550.00 RM 700.00 RM RM
19 RM 6,573.00 RM 550.00 RM 700.00 RM RM
20 RM 6,823.00 RM 550.00 RM 700.00 RM 818.76 RM 8,891.00
21 RM 7,093.00 RM 550.00 RM 700.00 RM RM
22 RM 7,363.00 RM 550.00 RM 700.00 RM 883.56 RM 9,496.56
DG 52 (290)
23 RM 7,653.00 RM 600.00 RM 700.00 RM 918.36 RM 9,871.36
24 RM 7,943.00 RM 600.00 RM 700.00 RM RM
25 RM 8,233.00 RM 600.00 RM 700.00 RM 987.96 RM 10,520.96
DG 54 (320)
26 RM 8,553.00 RM800.00 RM 900.00 RM 1,026.36 RM 11,279.36
ANALISA CASHFLOW
RM 5,000 – RM3,300
X 100 = 34%
RM 5,000
RM 5,000 – RM3,300
X 100 = 34%
RM 5,000