Scribd Logo
Importer

Bienvenue sur Scribd !

  • Gaji N Savings

    Transféré par

    Anthony Adrianto
    18 vues1 page

    Titre original

    Gaji n Savings

    Copyright

    © © All Rights Reserved

    Formats disponibles

    PDF, TXT ou lisez en ligne sur Scribd

    Avez-vous trouvé ce document utile ?

    Ce contenu est-il inapproprié ?

    Signaler ce document

    Droits d'auteur :

    © All Rights Reserved
    Téléchargez comme PDF, TXT ou lisez en ligne sur Scribd
    Signaler comme contenu inapproprié
    18 vues1 page

    Gaji N Savings

    Transféré par

    Anthony Adrianto

    Droits d'auteur :

    © All Rights Reserved
    Téléchargez comme PDF, TXT ou lisez en ligne sur Scribd
    Signaler comme contenu inapproprié
    sur 1

    Conservative Moderate Optimistic

    Naik Gaji 0% 5% 10%


    Return 6% 8% 10%

    Total Aset
    Tahun Total Tabung Total Tabung Total Tabung
    0 - 3,000,000 - 3,000,000 - 3,000,000
    1 38,160,000 3,000,000 38,880,000 3,150,000 39,600,000 3,300,000
    2 78,609,600 3,000,000 82,814,400 3,307,500 87,120,000 3,630,000
    3 121,486,176 3,000,000 132,304,752 3,472,875 143,748,000 3,993,000
    4 166,935,347 3,000,000 187,897,592 3,646,519 210,830,400 4,392,300
    5 215,111,467 3,000,000 250,188,283 3,828,845 289,891,800 4,831,530
    6 266,178,155 3,000,000 319,825,172 4,020,287 382,657,176 5,314,683
    7 320,308,845 3,000,000 397,514,105 4,221,301 491,076,709 5,846,151
    8 377,687,375 3,000,000 484,023,297 4,432,366 617,353,577 6,430,766
    9 438,508,618 3,000,000 580,188,629 4,653,985 763,975,052 7,073,843
    10 502,979,135 3,000,000 686,919,360 4,886,684 933,747,286 7,781,227
    11 571,317,883 3,000,000 805,204,332 5,131,018 1,129,834,216 8,559,350
    12 643,756,956 3,000,000 936,118,673 5,387,569 1,355,801,059 9,415,285
    13 720,542,373 3,000,000 1,080,831,061 5,656,947 1,615,662,928 10,356,814
    14 801,934,916 3,000,000 1,240,611,584 5,939,795 1,913,939,161 11,392,495
    15 888,211,011 3,000,000 1,416,840,251 6,236,785 2,255,714,011 12,531,745
    16 979,663,671 3,000,000 1,611,016,199 6,548,624 2,646,704,440 13,784,919
    17 1,076,603,492 3,000,000 1,824,767,659 6,876,055 3,093,335,814 15,163,411
    18 1,179,359,701 3,000,000 2,059,862,744 7,219,858 3,602,826,419 16,679,752
    19 1,288,281,283 3,000,000 2,318,221,119 7,580,851 4,183,281,787 18,347,727
    20 1,403,738,160 3,000,000 2,601,926,633 7,959,893 4,843,799,964 20,182,500
    21 1,526,122,450 3,000,000 2,913,240,978 8,357,888 5,594,588,958 22,200,750
    22 1,655,849,797 3,000,000 3,254,618,482 8,775,782 6,447,097,751 24,420,825
    23 1,793,360,785 3,000,000 3,628,722,097 9,214,571 7,414,162,414 26,862,907
    24 1,939,122,432 3,000,000 4,038,440,708 9,675,300 8,510,169,032 29,549,198
    25 2,093,629,778 3,000,000 4,486,907,851 10,159,065 9,751,235,349 32,504,118
    26 2,257,407,564 3,000,000 4,977,521,959 10,667,018 11,155,413,239 35,754,530
    27 2,431,012,018 3,000,000 5,513,968,270 11,200,369 12,742,914,354 39,329,983
    28 2,615,032,739 3,000,000 6,100,242,513 11,760,387 14,536,361,560 43,262,981
    29 2,810,094,704 3,000,000 6,740,676,535 12,348,407 16,561,069,062 47,589,279
    30 3,016,860,386 3,000,000 7,439,966,010 12,965,827 18,845,354,450 52,348,207
    Infl (adj.) 1,620,009,747 4,338,520,786 11,869,008,123

    Vous aimerez peut-être aussi