Tenure

Dividen

Bonus

Method

Jumlah ASBF

50,000

5.00%

30

7.25%

0.50%

Note : Method =

1 - rolling dividen

Pelaburan
Awal
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30

Tahun
50,000
53,650
92,567
93,399
163,554
164,722
285,264
286,625
488,708
489,605
818,860
817,377
903,877
901,646
957,341
954,320
1,020,170
1,015,353
1,093,591
1,085,183
1,178,851
1,163,573
1,277,105
1,248,859
1,389,854
1,335,867
1,278,137
1,216,331
1,150,127
1,079,134

Proxy
0
0
0
0
0
0
0
0
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1

Akhir

Tahunan
3,221
3,221
5,766
5,766
10,528
10,528
19,067
19,067
34,110
34,110
60,091
60,091
67,491
67,491
72,737
72,737
79,572
79,572
88,789
88,789
101,823
101,823
121,535
121,535
154,607
154,607
154,607
154,607
154,607
154,607

Tahun
50,000
50,429
86,801
87,632
153,026
154,193
266,197
267,558
454,598
455,495
758,770
757,286
836,386
834,155
884,604
881,583
940,598
935,782
1,004,801

996,394
1,077,028

1,061,750
1,155,570
1,127,324
1,235,247
1,181,260
1,123,530
1,061,724

995,519
924,526

- Rolling Dividen

268.41

Pymt
3,221

0 - compounded dividen
Pendapatan

Pymt

Pymt

Dividen
3,625
3,773
6,502
6,562
11,476
11,561
19,990
20,089
34,195
34,260
57,189
57,082
63,085
62,923
66,771
66,551
71,078
70,729
76,067
75,457
81,776
80,668
88,184
86,137
95,160
91,246
87,060
82,580
77,780
72,633

Bonus
25
51
96
141
220
300
438
576
812
1,049
1,418
1,786
2,176
2,564
2,946
3,325
3,677
4,027
4,315
4,600
4,769
4,932
5,105
5,265
5,461
5,631
5,741
5,823
5,835
5,815

Hasil Pelaburan Keseluruhan 30 tahun :

Aset
Jumlah
Pelaburan
53,650
54,253
93,399
94,336
164,722
166,054
286,625
288,223
489,605
490,804
817,377
816,153
901,646
899,642
954,320
951,459
1,015,353
1,010,537
1,085,183
1,076,451
1,163,573
1,147,350
1,248,859
1,218,726
1,335,867
1,278,137
1,216,331
1,150,127
1,079,134
1,002,974
1,002,974

Loan Amount
50,000
50,000
86,801
86,801
153,026
153,026
266,197
266,197
454,598
454,598
758,770
758,770
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000

Perincian Hasil
Baki

Hasil

Hasil

Hasil Div

Untung

Pinjaman
49,262
48,487
85,460
83,808
150,321
146,987
260,785
254,113
443,902
430,713
737,949
712,277
774,161
742,301
769,230
731,290
762,806
716,946
754,143
697,599
741,892
670,244
723,365
628,872
692,280
559,459
429,882
293,675
150,500
-

Terminate
4,388
5,766
7,938
10,528
14,400
19,067
25,840
34,110
45,703
60,091
79,428
103,877
127,485
157,341
185,090
220,170
252,547
293,591
331,041
378,851
421,681
477,105
525,495
589,854
643,587
718,678
786,449
856,451
928,633
1,002,974

Principal
738
1,513
1,340
2,993
2,704
6,038
5,411
12,083
10,696
23,885
20,821
46,493
25,839
57,699
30,770
68,710
37,194
83,054
45,857
102,401
58,108
129,756
76,635
171,128
107,720
240,541
370,118
506,325
649,500
800,000

Dikompoun
3,650
4,253
6,598
7,535
11,696
13,029
20,428
22,027
35,007
36,205
58,607
57,384
101,646
99,642
154,320
151,459
215,353
210,537
285,183
276,451
363,573
347,350
448,859
418,726
535,867
478,137
416,331
350,127
279,134
202,974

Cumulative
1,167
2,545
4,717
7,307
11,180
15,846
22,619
30,889
42,483
56,870
76,207
100,656
124,264
154,120
181,869
216,949
249,326
290,370
327,820
375,630
418,460
473,884
522,274
586,633
640,367
715,457
783,229
853,230
925,412
999,753

Modal Keseluruhan 30 Tahun :

3,221

ROI
36%
79%
146%
227%
347%
492%
702%
959%
1319%
1766%
2366%
3125%
3858%
4785%
5646%
6736%
7741%
9015%
10178%
11662%
12992%
14713%
16215%
18213%
19881%
22213%
24317%
26490%
28731%
31039%

28
26
24
22
20
18
16
14
12
10
8
6

Max Tenure

Rate

Semakan Umur

Amount

TERMINATION

ASB

35
36

29

37

28

38

27

39

26

40

25

41

24

42

23

43

22

44

21

45

20

46

19

47

18

48

17

49

16

50

15

51

14

52

13

53

12

54

11

55

10

56

57

58

59

60

61

62

63

64
65

1
0

Overide Loan Amount

800,000
800,000
800,000
800,000
800,000
800,000
800,000