www.naimrahim.

com whatsapp : 017 329 3028

JUMLAH PELABURAN ASB MYR 50,000.00 JUMLAH PEMBIAYAAN ASB MYR 50,000.00
KADAR DIVIDEN 7% BANK PROFIT RATE 5%
TEMPOH 30 TEMPOH 360
NILAI MASA DEPAN MYR 380,612.75 BAYARAN BULANAN MYR (265.36)

JIKA BATALKAN PEMBIAYAAN PADA TAHUN KE : 5

TEKNIK ROLLING TEKNIK COMPOUNDING

A) Lebihan Untung A) Modal

- Dividen Tahunan MYR 3,500.00 - Bayaran Sepanjang Tempoh Pembiayaan MYR (15,921.80)
- Modal 12 Bulan Pertama ( TOLAK ) MYR 3,184.36
MYR 315.64 B) Jumlah ASB Semasa
- Jumlah Lebihan Untung MYR 1,578.20 - Jumlah Dividen Terkumpul MYR 20,127.59
Sepanjang Tempoh Pembiayaan - Jumlah Pembiayaan ( TAMBAH ) MYR 50,000.00
B) Dividen Terakhir MYR 70,127.59
- Dividen Terakhir MYR 3,500.00

C) Jumlah Lebihan Pembiayaan C) Jumlah Lebihan Pembiayaan

- Jumlah Pembiayaan MYR 50,000.00 - Jumlah ASB Semasa MYR 70,127.59
- Baki Semasa Pembiayaan ( TOLAK ) 45,848.85 - Baki Semasa Pembiayaan ( TOLAK ) 45,848.85
MYR 4,151.15 MYR 24,278.73

Jumlah Untung Kasar

(A+B+C) MYR 9,229.34
Modal ( TOLAK ) MYR 3,184.36
JUMLAH UNTUNG BERSIH MYR 6,044.98 JUMLAH UNTUNG BERSIH ( C-A) MYR 8,356.93

% UNTUNG 190% % UNTUNG 52%

 www.naimrahim.com whatsapp : 017 329 3028

* Hanya ubah pada kotak berwarna MERAH sahaja.

* Untuk penerangan, sila klik sini
http://www.naimrahim.com/2018/05/27/download-kalkulator-asb-financing-di-sini/

NaimRahim | 017-329 3028

SIMPANAN SENDIRI

A) Modal
- Simpanan Sepanjang Tempoh MYR (15,921.80)

B) Jumlah ASB Semasa

- Dividen Semasa MYR 1,147.95
- Simpanan Semasa ( TAMBAH ) MYR 17,858.82
MYR 19,006.77

JUMLAH UNTUNG BERSIH ( B - A ) MYR 3,084.97

% UNTUNG 19%
 PEMBIAYAAN ASB
TAHUN ASB (PRINSIPAL) DIVIDEN SETAHUN Y/E ASB PRINSIPAL DIVIDEN TERKUMPUL BAKI PEMBIAYAAN
1 50,000.00 3,500.00 53,500.00 3,500.00 49,248.92
2 53,500.00 3,745.00 57,245.00 7,245.00 48,460.20
3 57,245.00 4,007.15 61,252.15 11,252.15 47,631.95
4 61,252.15 4,287.65 65,539.80 15,539.80 46,762.20
5 65,539.80 4,587.79 70,127.59 20,127.59 45,848.85
6 70,127.59 4,908.93 75,036.52 25,036.52 44,889.74
7 75,036.52 5,252.56 80,289.07 30,289.07 43,882.55
8 80,289.07 5,620.24 85,909.31 35,909.31 42,824.90
9 85,909.31 6,013.65 91,922.96 41,922.96 41,714.23
10 91,922.96 6,434.61 98,357.57 48,357.57 40,547.91
11 98,357.57 6,885.03 105,242.60 55,242.60 39,323.13
12 105,242.60 7,366.98 112,609.58 62,609.58 38,036.97
13 112,609.58 7,882.67 120,492.25 70,492.25 36,686.36
14 120,492.25 8,434.46 128,926.71 78,926.71 35,268.06
15 128,926.71 9,024.87 137,951.58 87,951.58 33,778.68
16 137,951.58 9,656.61 147,608.19 97,608.19 32,214.66
17 147,608.19 10,332.57 157,940.76 107,940.76 30,572.26
18 157,940.76 11,055.85 168,996.61 118,996.61 28,847.55
19 168,996.61 11,829.76 180,826.38 130,826.38 27,036.40
20 180,826.38 12,657.85 193,484.22 143,484.22 25,134.49
21 193,484.22 13,543.90 207,028.12 157,028.12 23,137.26
22 207,028.12 14,491.97 221,520.09 171,520.09 21,039.94
23 221,520.09 15,506.41 237,026.49 187,026.49 18,837.51
24 237,026.49 16,591.85 253,618.35 203,618.35 16,524.70
25 253,618.35 17,753.28 271,371.63 221,371.63 14,095.99
26 271,371.63 18,996.01 290,367.65 240,367.65 11,545.56
27 290,367.65 20,325.74 310,693.38 260,693.38 8,867.31
28 310,693.38 21,748.54 332,441.92 282,441.92 6,054.84
29 332,441.92 23,270.93 355,712.85 305,712.85 3,101.43
30 355,712.85 24,899.90 380,612.75 330,612.75 0.00
TAHUN BULAN BAKI AWAL BAYARAN BULANAN KADAR KEUNTUNGAN BANK JUMLAH PRINSIPAL DIBAYAR
1 50,000.00 265.36 204.17 61.20
2 49,938.80 265.36 203.92 61.45
3 49,877.36 265.36 203.67 61.70
4 49,815.66 265.36 203.41 61.95
5 49,753.71 265.36 203.16 62.20
6 49,691.51 265.36 202.91 62.46
7 49,629.05 265.36 202.65 62.71
8 49,566.34 265.36 202.40 62.97
9 49,503.37 265.36 202.14 63.22
10 49,440.15 265.36 201.88 63.48
11 49,376.66 265.36 201.62 63.74
1 12 49,312.92 265.36 201.36 64.00
13 49,248.92 265.36 201.10 64.26
14 49,184.66 265.36 200.84 64.53
15 49,120.13 265.36 200.57 64.79
16 49,055.34 265.36 200.31 65.05
17 48,990.29 265.36 200.04 65.32
18 48,924.97 265.36 199.78 65.59
19 48,859.38 265.36 199.51 65.85
20 48,793.53 265.36 199.24 66.12
21 48,727.40 265.36 198.97 66.39
22 48,661.01 265.36 198.70 66.66
23 48,594.35 265.36 198.43 66.94
2 24 48,527.41 265.36 198.15 67.21
25 48,460.20 265.36 197.88 67.48
26 48,392.72 265.36 197.60 67.76
27 48,324.96 265.36 197.33 68.04
28 48,256.92 265.36 197.05 68.31
29 48,188.61 265.36 196.77 68.59
30 48,120.01 265.36 196.49 68.87
 31 48,051.14 265.36 196.21 69.15
32 47,981.98 265.36 195.93 69.44
33 47,912.55 265.36 195.64 69.72
34 47,842.83 265.36 195.36 70.01
35 47,772.82 265.36 195.07 70.29
3 36 47,702.53 265.36 194.79 70.58
37 47,631.95 265.36 194.50 70.87
38 47,561.09 265.36 194.21 71.16
39 47,489.93 265.36 193.92 71.45
40 47,418.49 265.36 193.63 71.74
41 47,346.75 265.36 193.33 72.03
42 47,274.72 265.36 193.04 72.32
43 47,202.39 265.36 192.74 72.62
44 47,129.77 265.36 192.45 72.92
45 47,056.85 265.36 192.15 73.21
46 46,983.64 265.36 191.85 73.51
47 46,910.13 265.36 191.55 73.81
4 48 46,836.31 265.36 191.25 74.12
49 46,762.20 265.36 190.95 74.42
50 46,687.78 265.36 190.64 74.72
51 46,613.06 265.36 190.34 75.03
52 46,538.03 265.36 190.03 75.33
53 46,462.70 265.36 189.72 75.64
54 46,387.06 265.36 189.41 75.95
55 46,311.11 265.36 189.10 76.26
56 46,234.85 265.36 188.79 76.57
57 46,158.28 265.36 188.48 76.88
58 46,081.39 265.36 188.17 77.20
59 46,004.20 265.36 187.85 77.51
5 60 45,926.68 265.36 187.53 77.83
61 45,848.85 265.36 187.22 78.15
62 45,770.71 265.36 186.90 78.47
 63 45,692.24 265.36 186.58 78.79
64 45,613.45 265.36 186.25 79.11
65 45,534.35 265.36 185.93 79.43
66 45,454.91 265.36 185.61 79.76
67 45,375.16 265.36 185.28 80.08
68 45,295.08 265.36 184.95 80.41
69 45,214.67 265.36 184.63 80.74
70 45,133.93 265.36 184.30 81.07
71 45,052.86 265.36 183.97 81.40
6 72 44,971.47 265.36 183.63 81.73
73 44,889.74 265.36 183.30 82.06
74 44,807.67 265.36 182.96 82.40
75 44,725.28 265.36 182.63 82.74
76 44,642.54 265.36 182.29 83.07
77 44,559.47 265.36 181.95 83.41
78 44,476.05 265.36 181.61 83.75
79 44,392.30 265.36 181.27 84.09
80 44,308.21 265.36 180.93 84.44
81 44,223.77 265.36 180.58 84.78
82 44,138.99 265.36 180.23 85.13
83 44,053.86 265.36 179.89 85.48
7 84 43,968.38 265.36 179.54 85.83
85 43,882.55 265.36 179.19 86.18
86 43,796.38 265.36 178.84 86.53
87 43,709.85 265.36 178.48 86.88
88 43,622.97 265.36 178.13 87.24
89 43,535.73 265.36 177.77 87.59
90 43,448.14 265.36 177.41 87.95
91 43,360.19 265.36 177.05 88.31
92 43,271.88 265.36 176.69 88.67
93 43,183.21 265.36 176.33 89.03
94 43,094.18 265.36 175.97 89.40
 95 43,004.78 265.36 175.60 89.76
8 96 42,915.02 265.36 175.24 90.13
97 42,824.90 265.36 174.87 90.50
98 42,734.40 265.36 174.50 90.86
99 42,643.54 265.36 174.13 91.24
100 42,552.30 265.36 173.76 91.61
101 42,460.69 265.36 173.38 91.98
102 42,368.71 265.36 173.01 92.36
103 42,276.35 265.36 172.63 92.73
104 42,183.62 265.36 172.25 93.11
105 42,090.50 265.36 171.87 93.49
106 41,997.01 265.36 171.49 93.88
107 41,903.13 265.36 171.10 94.26
9 108 41,808.88 265.36 170.72 94.64
109 41,714.23 265.36 170.33 95.03
110 41,619.20 265.36 169.95 95.42
111 41,523.78 265.36 169.56 95.81
112 41,427.98 265.36 169.16 96.20
113 41,331.78 265.36 168.77 96.59
114 41,235.18 265.36 168.38 96.99
115 41,138.20 265.36 167.98 97.38
116 41,040.82 265.36 167.58 97.78
117 40,943.04 265.36 167.18 98.18
118 40,844.86 265.36 166.78 98.58
119 40,746.28 265.36 166.38 98.98
10 120 40,647.29 265.36 165.98 99.39
121 40,547.91 265.36 165.57 99.79
122 40,448.11 265.36 165.16 100.20
123 40,347.91 265.36 164.75 100.61
124 40,247.30 265.36 164.34 101.02
125 40,146.28 265.36 163.93 101.43
126 40,044.85 265.36 163.52 101.85
 127 39,943.00 265.36 163.10 102.26
128 39,840.74 265.36 162.68 102.68
129 39,738.06 265.36 162.26 103.10
130 39,634.96 265.36 161.84 103.52
131 39,531.44 265.36 161.42 103.94
11 132 39,427.50 265.36 161.00 104.37
133 39,323.13 265.36 160.57 104.79
134 39,218.34 265.36 160.14 105.22
135 39,113.11 265.36 159.71 105.65
136 39,007.46 265.36 159.28 106.08
137 38,901.38 265.36 158.85 106.52
138 38,794.86 265.36 158.41 106.95
139 38,687.91 265.36 157.98 107.39
140 38,580.53 265.36 157.54 107.83
141 38,472.70 265.36 157.10 108.27
142 38,364.43 265.36 156.65 108.71
143 38,255.72 265.36 156.21 109.15
12 144 38,146.57 265.36 155.77 109.60
145 38,036.97 265.36 155.32 110.05
146 37,926.93 265.36 154.87 110.50
147 37,816.43 265.36 154.42 110.95
148 37,705.49 265.36 153.96 111.40
149 37,594.09 265.36 153.51 111.85
150 37,482.23 265.36 153.05 112.31
151 37,369.92 265.36 152.59 112.77
152 37,257.15 265.36 152.13 113.23
153 37,143.92 265.36 151.67 113.69
154 37,030.23 265.36 151.21 114.16
155 36,916.07 265.36 150.74 114.62
13 156 36,801.45 265.36 150.27 115.09
157 36,686.36 265.36 149.80 115.56
158 36,570.80 265.36 149.33 116.03
 159 36,454.77 265.36 148.86 116.51
160 36,338.26 265.36 148.38 116.98
161 36,221.28 265.36 147.90 117.46
162 36,103.82 265.36 147.42 117.94
163 35,985.88 265.36 146.94 118.42
164 35,867.46 265.36 146.46 118.90
165 35,748.55 265.36 145.97 119.39
166 35,629.16 265.36 145.49 119.88
167 35,509.29 265.36 145.00 120.37
14 168 35,388.92 265.36 144.50 120.86
169 35,268.06 265.36 144.01 121.35
170 35,146.71 265.36 143.52 121.85
171 35,024.86 265.36 143.02 122.35
172 34,902.51 265.36 142.52 122.84
173 34,779.67 265.36 142.02 123.35
174 34,656.32 265.36 141.51 123.85
175 34,532.47 265.36 141.01 124.36
176 34,408.12 265.36 140.50 124.86
177 34,283.25 265.36 139.99 125.37
178 34,157.88 265.36 139.48 125.89
179 34,032.00 265.36 138.96 126.40
15 180 33,905.60 265.36 138.45 126.92
181 33,778.68 265.36 137.93 127.43
182 33,651.25 265.36 137.41 127.95
183 33,523.29 265.36 136.89 128.48
184 33,394.82 265.36 136.36 129.00
185 33,265.81 265.36 135.84 129.53
186 33,136.29 265.36 135.31 130.06
187 33,006.23 265.36 134.78 130.59
188 32,875.64 265.36 134.24 131.12
189 32,744.52 265.36 133.71 131.66
190 32,612.86 265.36 133.17 132.19
 191 32,480.67 265.36 132.63 132.73
16 192 32,347.94 265.36 132.09 133.28
193 32,214.66 265.36 131.54 133.82
194 32,080.84 265.36 131.00 134.37
195 31,946.47 265.36 130.45 134.92
196 31,811.56 265.36 129.90 135.47
197 31,676.09 265.36 129.34 136.02
198 31,540.07 265.36 128.79 136.57
199 31,403.50 265.36 128.23 137.13
200 31,266.37 265.36 127.67 137.69
201 31,128.67 265.36 127.11 138.25
202 30,990.42 265.36 126.54 138.82
203 30,851.60 265.36 125.98 139.39
17 204 30,712.21 265.36 125.41 139.96
205 30,572.26 265.36 124.84 140.53
206 30,431.73 265.36 124.26 141.10
207 30,290.63 265.36 123.69 141.68
208 30,148.95 265.36 123.11 142.26
209 30,006.70 265.36 122.53 142.84
210 29,863.86 265.36 121.94 143.42
211 29,720.44 265.36 121.36 144.00
212 29,576.44 265.36 120.77 144.59
213 29,431.85 265.36 120.18 145.18
214 29,286.66 265.36 119.59 145.78
215 29,140.89 265.36 118.99 146.37
18 216 28,994.52 265.36 118.39 146.97
217 28,847.55 265.36 117.79 147.57
218 28,699.98 265.36 117.19 148.17
219 28,551.81 265.36 116.59 148.78
220 28,403.03 265.36 115.98 149.38
221 28,253.64 265.36 115.37 149.99
222 28,103.65 265.36 114.76 150.61
 223 27,953.04 265.36 114.14 151.22
224 27,801.82 265.36 113.52 151.84
225 27,649.98 265.36 112.90 152.46
226 27,497.52 265.36 112.28 153.08
227 27,344.44 265.36 111.66 153.71
19 228 27,190.73 265.36 111.03 154.33
229 27,036.40 265.36 110.40 154.96
230 26,881.44 265.36 109.77 155.60
231 26,725.84 265.36 109.13 156.23
232 26,569.60 265.36 108.49 156.87
233 26,412.73 265.36 107.85 157.51
234 26,255.22 265.36 107.21 158.15
235 26,097.07 265.36 106.56 158.80
236 25,938.27 265.36 105.91 159.45
237 25,778.82 265.36 105.26 160.10
238 25,618.72 265.36 104.61 160.75
239 25,457.97 265.36 103.95 161.41
20 240 25,296.56 265.36 103.29 162.07
241 25,134.49 265.36 102.63 162.73
242 24,971.76 265.36 101.97 163.40
243 24,808.36 265.36 101.30 164.06
244 24,644.30 265.36 100.63 164.73
245 24,479.57 265.36 99.96 165.41
246 24,314.16 265.36 99.28 166.08
247 24,148.08 265.36 98.60 166.76
248 23,981.32 265.36 97.92 167.44
249 23,813.88 265.36 97.24 168.12
250 23,645.76 265.36 96.55 168.81
251 23,476.95 265.36 95.86 169.50
21 252 23,307.45 265.36 95.17 170.19
253 23,137.26 265.36 94.48 170.89
254 22,966.37 265.36 93.78 171.58
 255 22,794.79 265.36 93.08 172.28
256 22,622.50 265.36 92.38 172.99
257 22,449.51 265.36 91.67 173.69
258 22,275.82 265.36 90.96 174.40
259 22,101.42 265.36 90.25 175.12
260 21,926.30 265.36 89.53 175.83
261 21,750.47 265.36 88.81 176.55
262 21,573.92 265.36 88.09 177.27
263 21,396.65 265.36 87.37 177.99
22 264 21,218.66 265.36 86.64 178.72
265 21,039.94 265.36 85.91 179.45
266 20,860.49 265.36 85.18 180.18
267 20,680.30 265.36 84.44 180.92
268 20,499.38 265.36 83.71 181.66
269 20,317.73 265.36 82.96 182.40
270 20,135.33 265.36 82.22 183.14
271 19,952.18 265.36 81.47 183.89
272 19,768.29 265.36 80.72 184.64
273 19,583.65 265.36 79.97 185.40
274 19,398.25 265.36 79.21 186.15
275 19,212.10 265.36 78.45 186.91
23 276 19,025.18 265.36 77.69 187.68
277 18,837.51 265.36 76.92 188.44
278 18,649.06 265.36 76.15 189.21
279 18,459.85 265.36 75.38 189.99
280 18,269.86 265.36 74.60 190.76
281 18,079.10 265.36 73.82 191.54
282 17,887.56 265.36 73.04 192.32
283 17,695.24 265.36 72.26 193.11
284 17,502.13 265.36 71.47 193.90
285 17,308.24 265.36 70.68 194.69
286 17,113.55 265.36 69.88 195.48
 287 16,918.06 265.36 69.08 196.28
24 288 16,721.78 265.36 68.28 197.08
289 16,524.70 265.36 67.48 197.89
290 16,326.81 265.36 66.67 198.70
291 16,128.12 265.36 65.86 199.51
292 15,928.61 265.36 65.04 200.32
293 15,728.29 265.36 64.22 201.14
294 15,527.15 265.36 63.40 201.96
295 15,325.19 265.36 62.58 202.79
296 15,122.40 265.36 61.75 203.61
297 14,918.79 265.36 60.92 204.44
298 14,714.35 265.36 60.08 205.28
299 14,509.07 265.36 59.25 206.12
25 300 14,302.95 265.36 58.40 206.96
301 14,095.99 265.36 57.56 207.80
302 13,888.18 265.36 56.71 208.65
303 13,679.53 265.36 55.86 209.51
304 13,470.02 265.36 55.00 210.36
305 13,259.66 265.36 54.14 211.22
306 13,048.44 265.36 53.28 212.08
307 12,836.36 265.36 52.42 212.95
308 12,623.41 265.36 51.55 213.82
309 12,409.60 265.36 50.67 214.69
310 12,194.90 265.36 49.80 215.57
311 11,979.34 265.36 48.92 216.45
26 312 11,762.89 265.36 48.03 217.33
313 11,545.56 265.36 47.14 218.22
314 11,327.34 265.36 46.25 219.11
315 11,108.23 265.36 45.36 220.00
316 10,888.22 265.36 44.46 220.90
317 10,667.32 265.36 43.56 221.81
318 10,445.52 265.36 42.65 222.71
 319 10,222.81 265.36 41.74 223.62
320 9,999.18 265.36 40.83 224.53
321 9,774.65 265.36 39.91 225.45
322 9,549.20 265.36 38.99 226.37
323 9,322.83 265.36 38.07 227.30
27 324 9,095.54 265.36 37.14 228.22
325 8,867.31 265.36 36.21 229.16
326 8,638.16 265.36 35.27 230.09
327 8,408.07 265.36 34.33 231.03
328 8,177.04 265.36 33.39 231.97
329 7,945.06 265.36 32.44 232.92
330 7,712.14 265.36 31.49 233.87
331 7,478.27 265.36 30.54 234.83
332 7,243.44 265.36 29.58 235.79
333 7,007.66 265.36 28.61 236.75
334 6,770.91 265.36 27.65 237.72
335 6,533.19 265.36 26.68 238.69
28 336 6,294.51 265.36 25.70 239.66
337 6,054.84 265.36 24.72 240.64
338 5,814.21 265.36 23.74 241.62
339 5,572.58 265.36 22.75 242.61
340 5,329.97 265.36 21.76 243.60
341 5,086.38 265.36 20.77 244.59
342 4,841.78 265.36 19.77 245.59
343 4,596.19 265.36 18.77 246.60
344 4,349.59 265.36 17.76 247.60
345 4,101.99 265.36 16.75 248.61
346 3,853.38 265.36 15.73 249.63
347 3,603.75 265.36 14.72 250.65
29 348 3,353.10 265.36 13.69 251.67
349 3,101.43 265.36 12.66 252.70
350 2,848.73 265.36 11.63 253.73
 351 2,595.00 265.36 10.60 254.77
352 2,340.23 265.36 9.56 255.81
353 2,084.42 265.36 8.51 256.85
354 1,827.57 265.36 7.46 257.90
355 1,569.67 265.36 6.41 258.95
356 1,310.72 265.36 5.35 260.01
357 1,050.71 265.36 4.29 261.07
358 789.63 265.36 3.22 262.14
359 527.49 265.36 2.15 263.21
30 360 264.28 265.36 1.08 264.28
BAKI AKHIR
49,938.80
49,877.36
49,815.66
49,753.71
49,691.51
49,629.05
49,566.34
49,503.37
49,440.15
49,376.66
49,312.92
49,248.92
49,184.66
49,120.13
49,055.34
48,990.29
48,924.97
48,859.38
48,793.53
48,727.40
48,661.01
48,594.35
48,527.41
48,460.20
48,392.72
48,324.96
48,256.92
48,188.61
48,120.01
48,051.14
47,981.98
47,912.55
47,842.83
47,772.82
47,702.53
47,631.95
47,561.09
47,489.93
47,418.49
47,346.75
47,274.72
47,202.39
47,129.77
47,056.85
46,983.64
46,910.13
46,836.31
46,762.20
46,687.78
46,613.06
46,538.03
46,462.70
46,387.06
46,311.11
46,234.85
46,158.28
46,081.39
46,004.20
45,926.68
45,848.85
45,770.71
45,692.24
45,613.45
45,534.35
45,454.91
45,375.16
45,295.08
45,214.67
45,133.93
45,052.86
44,971.47
44,889.74
44,807.67
44,725.28
44,642.54
44,559.47
44,476.05
44,392.30
44,308.21
44,223.77
44,138.99
44,053.86
43,968.38
43,882.55
43,796.38
43,709.85
43,622.97
43,535.73
43,448.14
43,360.19
43,271.88
43,183.21
43,094.18
43,004.78
42,915.02
42,824.90
42,734.40
42,643.54
42,552.30
42,460.69
42,368.71
42,276.35
42,183.62
42,090.50
41,997.01
41,903.13
41,808.88
41,714.23
41,619.20
41,523.78
41,427.98
41,331.78
41,235.18
41,138.20
41,040.82
40,943.04
40,844.86
40,746.28
40,647.29
40,547.91
40,448.11
40,347.91
40,247.30
40,146.28
40,044.85
39,943.00
39,840.74
39,738.06
39,634.96
39,531.44
39,427.50
39,323.13
39,218.34
39,113.11
39,007.46
38,901.38
38,794.86
38,687.91
38,580.53
38,472.70
38,364.43
38,255.72
38,146.57
38,036.97
37,926.93
37,816.43
37,705.49
37,594.09
37,482.23
37,369.92
37,257.15
37,143.92
37,030.23
36,916.07
36,801.45
36,686.36
36,570.80
36,454.77
36,338.26
36,221.28
36,103.82
35,985.88
35,867.46
35,748.55
35,629.16
35,509.29
35,388.92
35,268.06
35,146.71
35,024.86
34,902.51
34,779.67
34,656.32
34,532.47
34,408.12
34,283.25
34,157.88
34,032.00
33,905.60
33,778.68
33,651.25
33,523.29
33,394.82
33,265.81
33,136.29
33,006.23
32,875.64
32,744.52
32,612.86
32,480.67
32,347.94
32,214.66
32,080.84
31,946.47
31,811.56
31,676.09
31,540.07
31,403.50
31,266.37
31,128.67
30,990.42
30,851.60
30,712.21
30,572.26
30,431.73
30,290.63
30,148.95
30,006.70
29,863.86
29,720.44
29,576.44
29,431.85
29,286.66
29,140.89
28,994.52
28,847.55
28,699.98
28,551.81
28,403.03
28,253.64
28,103.65
27,953.04
27,801.82
27,649.98
27,497.52
27,344.44
27,190.73
27,036.40
26,881.44
26,725.84
26,569.60
26,412.73
26,255.22
26,097.07
25,938.27
25,778.82
25,618.72
25,457.97
25,296.56
25,134.49
24,971.76
24,808.36
24,644.30
24,479.57
24,314.16
24,148.08
23,981.32
23,813.88
23,645.76
23,476.95
23,307.45
23,137.26
22,966.37
22,794.79
22,622.50
22,449.51
22,275.82
22,101.42
21,926.30
21,750.47
21,573.92
21,396.65
21,218.66
21,039.94
20,860.49
20,680.30
20,499.38
20,317.73
20,135.33
19,952.18
19,768.29
19,583.65
19,398.25
19,212.10
19,025.18
18,837.51
18,649.06
18,459.85
18,269.86
18,079.10
17,887.56
17,695.24
17,502.13
17,308.24
17,113.55
16,918.06
16,721.78
16,524.70
16,326.81
16,128.12
15,928.61
15,728.29
15,527.15
15,325.19
15,122.40
14,918.79
14,714.35
14,509.07
14,302.95
14,095.99
13,888.18
13,679.53
13,470.02
13,259.66
13,048.44
12,836.36
12,623.41
12,409.60
12,194.90
11,979.34
11,762.89
11,545.56
11,327.34
11,108.23
10,888.22
10,667.32
10,445.52
10,222.81
9,999.18
9,774.65
9,549.20
9,322.83
9,095.54
8,867.31
8,638.16
8,408.07
8,177.04
7,945.06
7,712.14
7,478.27
7,243.44
7,007.66
6,770.91
6,533.19
6,294.51
6,054.84
5,814.21
5,572.58
5,329.97
5,086.38
4,841.78
4,596.19
4,349.59
4,101.99
3,853.38
3,603.75
3,353.10
3,101.43
2,848.73
2,595.00
2,340.23
2,084.42
1,827.57
1,569.67
1,310.72
1,050.71
789.63
527.49
264.28
0.00
TAHUN SIMPANAN ASB SETAHUN DIVIDEN SETAHUN
1 3,184.36 120.74
2 6,489.46 352.10
3 10,025.92 599.65
4 13,809.93 864.53
5 17,858.82 1,147.95
6 22,191.13 1,451.21
7 26,826.71 1,775.70
8 31,786.77 2,122.91
9 37,094.04 2,494.42
10 42,772.82 2,891.93
11 48,849.11 3,317.27
12 55,350.74 3,772.39
13 62,307.49 4,259.36
14 69,751.21 4,780.42
15 77,715.99 5,337.95
16 86,238.31 5,934.52
17 95,357.18 6,572.84
18 105,114.38 7,255.84
19 115,554.58 7,986.66
20 126,725.60 8,768.63
21 138,678.59 9,605.34
22 151,468.29 10,500.62
23 165,153.26 11,458.56
24 179,796.18 12,483.57
25 195,464.11 13,580.32
26 212,228.80 14,753.85
27 230,167.01 16,009.53
28 249,360.89 17,353.10
29 269,898.35 18,790.72
30 291,873.43 20,328.98
SIMPANAN + DIVIDEN
3,305.10
6,841.56
10,625.57
14,674.46
19,006.77
23,642.35
28,602.41
33,909.68
39,588.46
45,664.75
52,166.38
59,123.13
66,566.85
74,531.63
83,053.95
92,172.82
101,930.02
112,370.22
123,541.24
135,494.23
148,283.93
161,968.90
176,611.82
192,279.75
209,044.44
226,982.65
246,176.53
266,713.99
288,689.07
312,202.41