Scribd Logo
Upload

Welcome to Scribd!

  • Template Upload Student Scheme

    Uploaded by

    Panji Budi Satria
    8 views9 pages

    Original Title

    Template_Upload_Student_Scheme (1)

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    8 views9 pages

    Template Upload Student Scheme

    Uploaded by

    Panji Budi Satria

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 9

    Month 1

    Period Year
    Amount Principal Amount Interest Total Amount
    1 605858 363515 969372
    2 666443 399866 1066309
    3 866376 519826 1386202
    4 953014 571808 1524822
    5 1048315 628989 1677304
    6 1362810 817686 2180496
    7 1499091 899454 2398545
    8 1649000 989400 2638400
    9 2143700 1286220 3429920
    10 2358331 1414998 3773329
    Month 2 Month 3
    Amount Principal Amount Interest Total Amount Amount Principal Amount Interest
    605858 363515 969372 605858 363515
    666443 399866 1066309 666443 399866
    866376 519826 1386202 866376 519826
    953014 571808 1524822 953014 571808
    1048315 628989 1677304 1048315 628989
    1362810 817686 2180496 1362810 817686
    1499091 899454 2398545 1499091 899454
    1649000 989400 2638400 1649000 989400
    2143700 1286220 3429920 2143700 1286220
    2358331 1414998 3773329 2358331 1414998
    3 Month 4 Month 5
    Total Amount Amount Principal Amount Interest Total Amount Amount Principal
    969372 605858 363515 969372 605858
    1066309 666443 399866 1066309 666443
    1386202 866376 519826 1386202 866376
    1524822 953014 571808 1524822 953014
    1677304 1048315 628989 1677304 1048315
    2180496 1362810 817686 2180496 1362810
    2398545 1499091 899454 2398545 1499091
    2638545 1649000 989400 2638400 1649000
    3429920 2143700 1286220 3429920 2143700
    3773329 2358331 1414998 3773329 2358331
    Month 5 Month 6
    Amount Interest Total Amount Amount Principal Amount Interest Total Amount
    363515 969372 605858 363515 969372
    399866 1066309 666443 399866 1066309
    519826 1386202 866376 519826 1386202
    571808 1524822 953014 571808 1524822
    628989 1677304 1048315 628989 1677304
    817686 2180496 1362810 817686 2180496
    899454 2398545 1499091 899454 2398545
    989400 2638400 1649000 989400 2638400
    1286220 3429920 2143700 1286220 3429920
    1414998 3773329 2358331 1414998 3773329
    Month 7 Month 8
    Amount Principal Amount Interest Total Amount Amount Principal Amount Interest
    605858 363515 969372 605858 363515
    666443 399866 1066309 666443 399866
    866376 519826 1386202 866376 519826
    953014 571808 1524822 953014 571808
    1048315 628989 1677304 1048315 628989
    1362810 817686 2180496 1362810 817686
    1499091 899454 2398545 1499091 899454
    1649000 989400 2638400 1649000 989400
    2143700 1286220 3429920 2143700 1286220
    nth 8 Month 9 Month 10
    Total Amount Amount Principal Amount Interest Total Amount Amount Principal
    969372 605858 363515 969372 605858
    1066309 666443 399866 1066309 666443
    1386202 866376 519826 1386202 866376
    1524822 953014 571808 1524822 953014
    1677304 1048315 628989 1677304 1048315
    2180496 1362810 817686 2180496 1362810
    2398545 1499091 899454 2398545 1499091
    2638400 1649000 989400 2638400 1649000
    3429920 2143700 1286220 3429920 2143700
    Month 10 Month 11
    Amount Interest Total Amount Amount Principal Amount Interest Total Amount
    363515 969372 605858 363515 969372
    399866 1066309 666443 399866 1066309
    519826 1386202 866376 519826 1386202
    571808 1524822 953014 571808 1524822
    628989 1677304 1048315 628989 1677304
    817686 2180496 1362810 817686 2180496
    899454 2398545 1499091 899454 2398545
    989400 2638400 1649000 989400 2638400
    1286220 3429920 2143700 1286220 3429920
    Month 12 Total
    Amount Principal Amount Interest Total Amount Amount Principal Amount Interest
    605858 363515 969372 7270290 4362174
    666443 399866 1066309 7997319 4798391
    866376 519826 1386202 10396515 6237909
    953014 571808 1524822 11436166 6861700
    1048315 628989 1677304 12579783 7547870
    1362810 817686 2180496 16353718 9812231
    1499091 899454 2398545 17989089 10793454
    1649000 989400 2638400 19787998 11872799
    2143700 1286220 3429920 25724398 15434639
    14149985 8489991
    tal
    Total Amount
    11632464
    12795710
    16634424
    18297866
    20127652
    26165948
    28782543
    31660797
    41159037
    22639976

    You might also like