Formula Perolehan Emas.
5
Pokok 1,000.00 900.00 800.00 700.00 bayaran Pelanggan 100.00 100.00 100.00 bulanan 1 2 3 Bayaran Pengguna 100.00 200.00 300.00 Keuntungan nilai emas 0.02 20.00 20.00 20.00 Nilai Semasa 1,020.00 1,040.00 1,060.00 Jualan emas pelanggan 1,020.00 1,040.00 1,060.00 Baki hutang pelanggan 900.00 800.00 700.00 Untung Kasar (Emas Pelanggan) 120.00 240.00 360.00 Kos Niaga (Pengguna) 0.10 10.00 20.00 30.00 Perolehan Pengguna 110.00 220.00 330.00
description
hgj
Transcript of Formula Perolehan Emas.
BakiPokok 1,000.00 900.00 800.00 700.00 600.00 500.00bayaran Pelanggan 100.00 100.00 100.00 100.00 100.00bulanan 1 2 3 4 5
Bayaran Pengguna 100.00 200.00 300.00 400.00 500.00Keuntungan nilai emas 0.02 20.00 20.00 20.00 20.00 20.00Nilai Semasa 1,020.00 1,040.00 1,060.00 1,080.00 1,100.00
Jualan emas pelanggan 1,020.00 1,040.00 1,060.00 1,080.00 1,100.00Baki hutang pelanggan 900.00 800.00 700.00 600.00 500.00Untung Kasar (Emas Pelanggan) 120.00 240.00 360.00 480.00 600.00Kos Niaga (Pengguna) 0.10 10.00 20.00 30.00 40.00 50.00Perolehan Pengguna 110.00 220.00 330.00 440.00 550.00
Baki400.00 300.00 200.00 100.00 0.00100.00 100.00 100.00 100.00 100.00
6 7 8 9 10
600.00 700.00 800.00 900.00 1,000.0020.00 20.00 20.00 20.00 20.00
1,120.00 1,140.00 1,160.00 1,180.00 1,200.00
1,120.00 1,140.00 1,160.00 1,180.00 1,200.00400.00 300.00 200.00 100.00 0.00720.00 840.00 960.00 1,080.00 1,200.00
60.00 70.00 80.00 90.00 100.00660.00 770.00 880.00 990.00 1,100.00
BAKIPinjaman Pokok 500.00 450.00 400.00 350.00 300.00 250.00bayaran semula 50.00 50.00 50.00 50.00 50.00Bulan 1 2 3 4 5
Bayaran Pengguna 100.00 100.00 100.00 100.00 100.00Lebihan 50.00 50.00 50.00 50.00 50.00Lebihan terkumpul 50.00 100.00 150.00 200.00 250.00Perolehan Niaga 10.00 20.00 30.00 40.00 50.00
Total Perolehan 60.00 120.00 180.00 240.00 300.00
Nilai Emas 500.00 500.00 500.00 500.00 500.00Jangkaan tingkat nilai 0.05 0.05 0.05 0.05 0.05
25.00 25.00 25.00 25.00 25.00Nilai Terkumpul 25.00 50.00 75.00 100.00 125.00Total Nilai Emas Semasa 525.00 550.00 575.00 600.00 625.00
Perolehan Pulangan Jangkaan 585.00 670.00 755.00 840.00 925.00Bayaran Balik kepada pengguna 110.00 220.00 330.00 440.00 550.00
BAKI200.00 150.00 100.00 50.00 0.00
50.00 50.00 50.00 50.00 50.006 7 8 9 10
100.00 100.00 100.00 100.00 100.0050.00 50.00 50.00 50.00 50.00
300.00 350.00 400.00 450.00 500.0060.00 70.00 80.00 90.00 100.00
360.00 420.00 480.00 540.00 600.00
500.00 500.00 500.00 500.00 500.000.05 0.05 0.05 0.05 0.05
25.00 25.00 25.00 25.00 25.00150.00 175.00 200.00 225.00 250.00650.00 675.00 700.00 725.00 750.00
1,010.00 1,095.00 1,180.00 1,265.00 1,350.00660.00 770.00 880.00 990.00 1,100.00
Nilai Belian Emas 1,000.00Jum. Bulan 10Anggaran Tambah Nilai (Bulan) 0.02Bubar 2Kos Perkhidmatan 0.10
Nilai Taruhan Emas 1,000.00Bayaran Bulanan 100.00Bayaran Terkumpul 200.00Kos Perkhidmatan 20.00Perolehan Kasar 180.00Jum. Nilai Tambah Terkumpul 40.00Perolehan Bersih 220.00
Nilai Untung Bersih 20.00Baki Pajakan 800.00
