ASB

Nota: Isi Maklumat Dipetak Putih SahajaKelebihanPelaburan Awal200,000Rate5.20%Method/Teknik Bayaran :1Mengambil kira:-Insuran0.0Loan Tenure30YearsDari Sumber Sendiri - 0* BonusJumlah Loan200,000Payment :1,098.22Anggaran @Dari Hasil Pelaburan - 1* Baki PinjamanBulan Mula Melabur:12Payment : Sebenar -/+ 20% dari anggaranShahrol Faizal Abdullah* Bulan PelaburanTahun Mula Melabur:2015Klik Delete Dalam Petak Utk Kosongkan Maklumat / Jangan Guna Space Bar* Teknik Bayaran

Pelaburan Awal (a)% Dividen% Bonus Dividen (b)Bonus (c)Jumlah Pelaburan (d= a+b+c)Loan Balance (e) Jumlah Hasil (f= d-e)Yearly Pymt (g)Untung (h= f-g)% Untung
Shahrol Faizal Abdullah: Shahrol Faizal Abdullah: Jika opsyen 0 dipilih:- % hasil bersih = Hasil Bersih bahagi modal x 100.

Jika opsyen 1 dipilih:-% hasil bersih = Hasil Bersih bahagi jumlah modal (termasuk tahun sebelumnya x 100.KeluarUntung% Untung ProxyUntung ProxyUntung Player% Untung PlayerUtg Loan% Untung ProxyUntung ProxyUntung Player% Untung Player

12016200,000.007.50%1.00%15,000.00200.00215,200.00197,154.1818,045.8213,178.644,867.1837%15,200.002,021.3615%303.001,718.3613.04%2,845.8215%426.872,845.6722017200,000.007.50%1.00%15,000.00400.00215,400.00194,156.7821,243.2213,178.648,064.5861%15,400.002,221.3615%333.001,888.3614.33%5,843.2215%876.4832018200,000.007.50%1.00%15,000.00600.00215,600.00190,999.7324,600.2713,178.6411,421.6387%15,600.00 2,421.3615%363.002,058.3615.62%9,000.2715%1,350.04 42019200,000.007.50%1.00%15,000.00800.00215,800.00187,674.5728,125.4313,178.6414,946.79113%15,800.002,621.3615%393.002,228.3616.91%12,325.4315%1,848.8152020200,000.007.50%1.00%15,000.001,000.00216,000.00184,172.3331,827.6713,178.6418,649.03142%16,000.002,821.3615%423.002,398.3618.20%15,827.6715%2,374.1562021200,000.007.50%1.00%15,000.001,200.00216,200.00180,483.5635,716.4413,178.6422,537.80171%16,200.003,021.3615%453.002,568.3619.49%19,516.4415%2,927.4772022200,000.007.50%1.00%15,000.001,400.00216,400.00176,598.3639,801.6413,178.6426,623.00202%16,400.003,221.3615%483.002,738.3620.78%23,401.6415%3,510.2582023200,000.007.50%1.00%15,000.001,600.00216,600.00172,506.2344,093.7713,178.6430,915.13235%16,600.003,421.3615%513.002,908.3622.07%27,493.7715%4,124.0792024200,000.007.50%1.00%15,000.001,800.00216,800.00168,196.1548,603.8513,178.6435,425.21269%16,800.003,621.3615%543.003,078.3623.36%31,803.8515%4,770.58102025200,000.007.50%1.00%15,000.002,000.00217,000.00163,656.5453,343.4613,178.6440,164.82305%17,000.003,821.3615%573.003,248.3624.65%36,343.4615%5,451.52112026200,000.007.50%1.00%15,000.002,000.00217,000.00158,875.1658,124.8413,178.6444,946.20341%17,000.00 3,821.3615%573.003,248.3624.65%41,124.8415%6,168.73122027200,000.007.50%1.00%15,000.002,000.00217,000.00153,839.1363,160.8713,178.6449,982.23379%17,000.003,821.3615%573.003,248.3624.65%46,160.8715%6,924.13132028200,000.007.50%1.00%15,000.002,000.00217,000.00148,534.9068,465.1013,178.6455,286.46420%17,000.003,821.3615%573.003,248.3624.65%51,465.1015%7,719.76142029200,000.007.50%1.00%15,000.002,000.00217,000.00142,948.1674,051.8413,178.6460,873.20462%17,000.003,821.3615%573.003,248.3624.65%57,051.8415%8,557.78152030200,000.007.50%1.00%15,000.002,000.00217,000.00137,063.9079,936.1013,178.6466,757.46507%17,000.003,821.3615%573.003,248.3624.65%62,936.1015%9,440.41162031200,000.007.50%1.00%15,000.002,000.00217,000.00130,866.2586,133.7513,178.6472,955.11554%17,000.003,821.3615%573.003,248.3624.65%69,133.7515%10,370.06172032200,000.007.50%1.00%15,000.002,000.00217,000.00124,338.5492,661.4613,178.6479,482.82603%17,000.003,821.3615%573.003,248.3624.65%75,661.4615%11,349.22182033200,000.007.50%1.00%15,000.002,000.00217,000.00117,463.1899,536.8213,178.6486,358.18655%17,000.003,821.3615%573.003,248.3624.65%82,536.8215%12,380.52192034200,000.007.50%1.00%15,000.002,000.00217,000.00110,221.65106,778.3513,178.6493,599.71710%17,000.003,821.3615%573.003,248.3624.65%89,778.3515%13,466.75202035200,000.007.50%1.00%15,000.002,000.00217,000.00102,594.46114,405.5413,178.64101,226.90768%17,000.003,821.3615%573.003,248.3624.65%97,405.5415%14,610.83212036200,000.007.50%1.00%15,000.002,000.00217,000.0094,561.07122,438.9313,178.64109,260.29829%17,000.003,821.3615%573.003,248.3624.65%105,438.9315%15,815.84222037200,000.007.50%1.00%15,000.002,000.00217,000.0086,099.83130,900.1713,178.64117,721.53893%17,000.003,821.3615%573.003,248.3624.65%113,900.1715%17,085.03232038200,000.007.50%1.00%15,000.002,000.00217,000.0077,187.98139,812.0213,178.64126,633.38961%17,000.003,821.3615%573.003,248.3624.65%122,812.0215%18,421.80242039200,000.007.50%1.00%15,000.002,000.00217,000.0067,801.50149,198.5013,178.64136,019.861032%17,000.00 3,821.3615%573.003,248.3624.65%132,198.5015%19,829.77252040200,000.007.50%1.00%15,000.002,000.00217,000.0057,915.12159,084.8813,178.64145,906.241107%17,000.003,821.3615%573.003,248.3624.65%142,084.8815%21,312.73262041200,000.007.50%1.00%15,000.002,000.00217,000.0047,502.21169,497.7913,178.64156,319.151186%17,000.003,821.3615%573.003,248.3624.65%152,497.7915%22,874.67272042200,000.007.50%1.00%15,000.002,000.00217,000.0036,534.73180,465.2713,178.64167,286.631269%17,000.003,821.3615%573.003,248.3624.65%163,465.2715%24,519.79282043200,000.007.50%1.00%15,000.002,000.00217,000.0024,983.16192,016.8413,178.64178,838.201357%17,000.003,821.3615%573.003,248.3624.65%175,016.8415%26,252.53292044200,000.007.50%1.00%15,000.002,000.00217,000.0012,816.40204,183.6013,178.64191,004.961449%17,000.003,821.3615%573.003,248.3624.65%187,183.6015%28,077.54302045200,000.007.50%1.00%15,000.002,000.00217,000.000.0217,000.0013,188.08203,811.921547%17,000.003,811.9215%572.003,239.9224.57%200,000.0015%30,000.00 15,839.0089,792.36

Amortization Schedule No.PaymentInterestPrncplBalance200,000.00 1111,098.22866.67231.55199,768.45221,098.22865.66232.56199,535.89331,098.22864.66233.56199,302.33441,098.22863.64234.58199,067.75551,098.22862.63235.59198,832.16661,098.22861.61236.61198,595.55771,098.22860.58237.64198,357.91881,098.22859.55238.67198,119.24991,098.22858.52239.70197,879.5410101,098.22857.48240.74197,638.8011111,098.22856.43241.79197,397.0112121,098.22855.39242.83197,154.18197,154.1821131,098.22854.33243.89196,910.292141,098.22853.28244.94196,665.353151,098.22852.22246.00196,419.354161,098.22851.15247.07196,172.285171,098.22850.08248.14195,924.146181,098.22849.00249.22195,674.927191,098.22847.92250.30195,424.628201,098.22846.84251.38195,173.249211,098.22845.75252.47194,920.7710221,098.22844.66253.56194,667.2111231,098.22843.56254.66194,412.5512241,098.22842.45255.77194,156.78194,156.7831251,098.22841.35256.87193,899.912261,098.22840.23257.99193,641.923271,098.22839.11259.11193,382.814281,098.22837.99260.23193,122.585291,098.22836.86261.36192,861.226301,098.22835.73262.49192,598.737311,098.22834.59263.63192,335.108321,098.22833.45264.77192,070.339331,098.22832.30265.92191,804.4110341,098.22831.15267.07191,537.3411351,098.22830.00268.22191,269.1212361,098.22828.83269.39190,999.73190,999.7341371,098.22827.67270.55190,729.182381,098.22826.49271.73190,457.453391,098.22825.32272.90190,184.554401,098.22824.13274.09189,910.465411,098.22822.95275.27189,635.196421,098.22821.75276.47189,358.727431,098.22820.55277.67189,081.058441,098.22819.35278.87188,802.189451,098.22818.14280.08188,522.1010461,098.22816.93281.29188,240.8111471,098.22815.71282.51187,958.3012481,098.22814.49283.73187,674.57187,674.5751491,098.22813.26284.96187,389.612501,098.22812.02286.20187,103.413511,098.22810.78287.44186,815.974521,098.22809.54288.68186,527.295531,098.22808.28289.94186,237.356541,098.22807.03291.19185,946.167551,098.22805.77292.45185,653.718561,098.22804.50293.72185,359.999571,098.22803.23294.99185,065.0010581,098.22801.95296.27184,768.7311591,098.22800.66297.56184,471.1712601,098.22799.38298.84184,172.33184,172.3361611,098.22798.08300.14183,872.192621,098.22796.78301.44183,570.753631,098.22795.47302.75183,268.004641,098.22794.16304.06182,963.945651,098.22792.84305.38182,658.566661,098.22791.52306.70182,351.867671,098.22790.19308.03182,043.838681,098.22788.86309.36181,734.479691,098.22787.52310.70181,423.7710701,098.22786.17312.05181,111.7211711,098.22784.82313.40180,798.3212721,098.22783.46314.76180,483.56180,483.5671731,098.22782.10316.12180,167.442741,098.22780.73317.49179,849.953751,098.22779.35318.87179,531.084761,098.22777.97320.25179,210.835771,098.22776.58321.64178,889.196781,098.22775.19323.03178,566.167791,098.22773.79324.43178,241.738801,098.22772.38325.84177,915.899811,098.22770.97327.25177,588.6410821,098.22769.55328.67177,259.9711831,098.22768.13330.09176,929.8812841,098.22766.70331.52176,598.36176,598.3681851,098.22765.26332.96176,265.402861,098.22763.82334.40175,931.003871,098.22762.37335.85175,595.154881,098.22760.91337.31175,257.845891,098.22759.45338.77174,919.076901,098.22757.98340.24174,578.837911,098.22756.51341.71174,237.128921,098.22755.03343.19173,893.939931,098.22753.54344.68173,549.2510941,098.22752.05346.17173,203.0811951,098.22750.55347.67172,855.4112961,098.22749.04349.18172,506.23172,506.2391971,098.22747.53350.69172,155.542981,098.22746.01352.21171,803.333991,098.22744.48353.74171,449.5941001,098.22742.95355.27171,094.3251011,098.22741.41356.81170,737.5161021,098.22739.86358.36170,379.1571031,098.22738.31359.91170,019.2481041,098.22736.75361.47169,657.7791051,098.22735.18363.04169,294.73101061,098.22733.61364.61168,930.12111071,098.22732.03366.19168,563.93121081,098.22730.44367.78168,196.15168,196.151011091,098.22728.85369.37167,826.7821101,098.22727.25370.97167,455.8131111,098.22725.64372.58167,083.2341121,098.22724.03374.19166,709.0451131,098.22722.41375.81166,333.2361141,098.22720.78377.44165,955.7971151,098.22719.14379.08165,576.7181161,098.22717.50380.72165,195.9991171,098.22715.85382.37164,813.62101181,098.22714.19384.03164,429.59111191,098.22712.53385.69164,043.90121201,098.22710.86387.36163,656.54163,656.541111211,098.22709.18389.04163,267.5021221,098.22707.49390.73162,876.7731231,098.22705.80392.42162,484.3541241,098.22704.10394.12162,090.2351251,098.22702.39395.83161,694.4061261,098.22700.68397.54161,296.8671271,098.22698.95399.27160,897.5981281,098.22697.22401.00160,496.5991291,098.22695.49402.73160,093.86101301,098.22693.74404.48159,689.38111311,098.22691.99406.23159,283.15121321,098.22690.23407.99158,875.16158,875.161211331,098.22688.46409.76158,465.4021341,098.22686.68411.54158,053.8631351,098.22684.90413.32157,640.5441361,098.22683.11415.11157,225.4351371,098.22681.31416.91156,808.5261381,098.22679.50418.72156,389.8071391,098.22677.69420.53155,969.2781401,098.22675.87422.35155,546.9291411,098.22674.04424.18155,122.74101421,098.22672.20426.02154,696.72111431,098.22670.35427.87154,268.85121441,098.22668.50429.72153,839.13153,839.131311451,098.22666.64431.58153,407.5521461,098.22664.77433.45152,974.1031471,098.22662.89435.33152,538.7741481,098.22661.00437.22152,101.5551491,098.22659.11439.11151,662.4461501,098.22657.20441.02151,221.4271511,098.22655.29442.93150,778.4981521,098.22653.37444.85150,333.6491531,098.22651.45446.77149,886.87101541,098.22649.51448.71149,438.16111551,098.22647.57450.65148,987.51121561,098.22645.61452.61148,534.90148,534.901411571,098.22643.65454.57148,080.3321581,098.22641.68456.54147,623.7931591,098.22639.70458.52147,165.2741601,098.22637.72460.50146,704.7751611,098.22635.72462.50146,242.2761621,098.22633.72464.50145,777.7771631,098.22631.70466.52145,311.2581641,098.22629.68468.54144,842.7191651,098.22627.65470.57144,372.14101661,098.22625.61472.61143,899.53111671,098.22623.56474.66143,424.87121681,098.22621.51476.71142,948.16142,948.161511691,098.22619.44478.78142,469.3821701,098.22617.37480.85141,988.5331711,098.22615.28482.94141,505.5941721,098.22613.19485.03141,020.5651731,098.22611.09487.13140,533.4361741,098.22608.98489.24140,044.1971751,098.22606.86491.36139,552.8381761,098.22604.73493.49139,059.3491771,098.22602.59495.63138,563.71101781,098.22600.44497.78138,065.93111791,098.22598.29499.93137,566.00121801,098.22596.12502.10137,063.90137,063.901611811,098.22593.94504.28136,559.6221821,098.22591.76506.46136,053.1631831,098.22589.56508.66135,544.5041841,098.22587.36510.86135,033.6451851,098.22585.15513.07134,520.5761861,098.22582.92515.30134,005.2771871,098.22580.69517.53133,487.7481881,098.22578.45519.77132,967.9791891,098.22576.19522.03132,445.94101901,098.22573.93524.29131,921.65111911,098.22571.66526.56131,395.09121921,098.22569.38528.84130,866.25130,866.251711931,098.22567.09531.13130,335.1221941,098.22564.79533.43129,801.6931951,098.22562.47535.75129,265.9441961,098.22560.15538.07128,727.8751971,098.22557.82540.40128,187.4761981,098.22555.48542.74127,644.7371991,098.22553.13545.09127,099.6482001,098.22550.77547.45126,552.1992011,098.22548.39549.83126,002.36102021,098.22546.01552.21125,450.15112031,098.22543.62554.60124,895.55122041,098.22541.21557.01124,338.54124,338.541812051,098.22538.80559.42123,779.1222061,098.22536.38561.84123,217.2832071,098.22533.94564.28122,653.0042081,098.22531.50566.72122,086.2852091,098.22529.04569.18121,517.1062101,098.22526.57571.65120,945.4572111,098.22524.10574.12120,371.3382121,098.22521.61576.61119,794.7292131,098.22519.11579.11119,215.61102141,098.22516.60581.62118,633.99112151,098.22514.08584.14118,049.85122161,098.22511.55586.67117,463.18117,463.181912171,098.22509.01589.21116,873.9722181,098.22506.45591.77116,282.2032191,098.22503.89594.33115,687.8742201,098.22501.31596.91115,090.9652211,098.22498.73599.49114,491.4762221,098.22496.13602.09113,889.3872231,098.22493.52604.70113,284.6882241,098.22490.90607.32112,677.3692251,098.22488.27609.95112,067.41102261,098.22485.63612.59111,454.82112271,098.22482.97615.25110,839.57122281,098.22480.30617.92110,221.65110,221.652012291,098.22477.63620.59109,601.0622301,098.22474.94623.28108,977.7832311,098.22472.24625.98108,351.8042321,098.22469.52628.70107,723.1052331,098.22466.80631.42107,091.6862341,098.22464.06634.16106,457.5272351,098.22461.32636.90105,820.6282361,098.22458.56639.66105,180.9692371,098.22455.78642.44104,538.52102381,098.22453.00645.22103,893.30112391,098.22450.20648.02103,245.28122401,098.22447.40650.82102,594.46102,594.462112411,098.22444.58653.64101,940.8222421,098.22441.74656.48101,284.3432431,098.22438.90659.32100,625.0242441,098.22436.04662.1899,962.8452451,098.22433.17665.0599,297.7962461,098.22430.29667.9398,629.8672471,098.22427.40670.8297,959.0482481,098.22424.49673.7397,285.3192491,098.22421.57676.6596,608.66102501,098.22418.64679.5895,929.08112511,098.22415.69682.5395,246.55122521,098.22412.74685.4894,561.0794,561.072212531,098.22409.76688.4693,872.6122541,098.22406.78691.4493,181.1732551,098.22403.79694.4392,486.7442561,098.22400.78697.4491,789.3052571,098.22397.75700.4791,088.8362581,098.22394.72703.5090,385.3372591,098.22391.67706.5589,678.7882601,098.22388.61709.6188,969.1792611,098.22385.53712.6988,256.48102621,098.22382.44715.7887,540.70112631,098.22379.34718.8886,821.82122641,098.22376.23721.9986,099.8386,099.832312651,098.22373.10725.1285,374.7122661,098.22369.96728.2684,646.4532671,098.22366.80731.4283,915.0342681,098.22363.63734.5983,180.4452691,098.22360.45737.7782,442.6762701,098.22357.25740.9781,701.7072711,098.22354.04744.1880,957.5282721,098.22350.82747.4080,210.1292731,098.22347.58750.6479,459.48102741,098.22344.32753.9078,705.58112751,098.22341.06757.1677,948.42122761,098.22337.78760.4477,187.9877,187.982412771,098.22334.48763.7476,424.2422781,098.22331.17767.0575,657.1932791,098.22327.85770.3774,886.8242801,098.22324.51773.7174,113.1152811,098.22321.16777.0673,336.0562821,098.22317.79780.4372,555.6272831,098.22314.41783.8171,771.8182841,098.22311.01787.2170,984.6092851,098.22307.60790.6270,193.98102861,098.22304.17794.0569,399.93112871,098.22300.73797.4968,602.44122881,098.22297.28800.9467,801.5067,801.502512891,098.22293.81804.4166,997.0922901,098.22290.32807.9066,189.1932911,098.22286.82811.4065,377.7942921,098.22283.30814.9264,562.8752931,098.22279.77818.4563,744.4262941,098.22276.23821.9962,922.4372951,098.22272.66825.5662,096.8782961,098.22269.09829.1361,267.7492971,098.22265.49832.7360,435.01102981,098.22261.89836.3359,598.68112991,098.22258.26839.9658,758.72123001,098.22254.62843.6057,915.1257,915.122613011,098.22250.97847.2557,067.8723021,098.22247.29850.9356,216.9433031,098.22243.61854.6155,362.3343041,098.22239.90858.3254,504.0153051,098.22236.18862.0453,641.9763061,098.22232.45865.7752,776.2073071,098.22228.70869.5251,906.6883081,098.22224.93873.2951,033.3993091,098.22221.14877.0850,156.31103101,098.22217.34880.8849,275.43113111,098.22213.53884.6948,390.74123121,098.22209.69888.5347,502.2147,502.212713131,098.22205.84892.3846,609.8323141,098.22201.98896.2445,713.5933151,098.22198.09900.1344,813.4643161,098.22194.19904.0343,909.4353171,098.22190.27907.9543,001.4863181,098.22186.34911.8842,089.6073191,098.22182.39915.8341,173.7783201,098.22178.42919.8040,253.9793211,098.22174.43923.7939,330.18103221,098.22170.43927.7938,402.39113231,098.22166.41931.8137,470.58123241,098.22162.37935.8536,534.7336,534.732813251,098.22158.32939.9035,594.8323261,098.22154.24943.9834,650.8533271,098.22150.15948.0733,702.7843281,098.22146.05952.1732,750.6153291,098.22141.92956.3031,794.3163301,098.22137.78960.4430,833.8773311,098.22133.61964.6129,869.2683321,098.22129.43968.7928,900.4793331,098.22125.24972.9827,927.49103341,098.22121.02977.2026,950.29113351,098.22116.78981.4425,968.85123361,098.22112.53985.6924,983.1624,983.162913371,098.22108.26989.9623,993.2023381,098.22103.97994.2522,998.9533391,098.2299.66998.5622,000.3943401,098.2295.341,002.8820,997.5153411,098.2290.991,007.2319,990.2863421,098.2286.621,011.6018,978.6873431,098.2282.241,015.9817,962.7083441,098.2277.841,020.3816,942.3293451,098.2273.421,024.8015,917.52103461,098.2268.981,029.2414,888.28113471,098.2264.521,033.7013,854.58123481,098.2260.041,038.1812,816.4012,816.403013491,098.2255.541,042.6811,773.7223501,098.2251.021,047.2010,726.5233511,098.2246.481,051.749,674.7843521,098.2241.921,056.308,618.4853531,098.2237.351,060.877,557.6163541,098.2232.751,065.476,492.1473551,098.2228.131,070.095,422.0583561,098.2223.501,074.724,347.3393571,098.2218.841,079.383,267.95103581,098.2214.161,084.062,183.89113591,098.229.461,088.761,095.13123601,099.884.751,095.130.000.031100.000.000.000.00200.000.000.000.00300.000.000.000.00400.000.000.000.00500.000.000.000.00600.000.000.000.00700.000.000.000.00800.000.000.000.00900.000.000.000.001000.000.000.000.001100.000.000.000.001200.000.000.000.000.0

Pengiraan % Untung

Jika opsyen 1 dipilih sebagai method /teknik bayaran:-% Hasil Bersih (ROI) = h/g x 100 Jika opsyen 0 dipilih sebagai method /teknik bayaran:-% Hasil Bersih (ROI) = h/Jumlah g (termasuk tahun-tahun sebelumnya) x 100