Nota:

Isi Maklumat Dipetak Putih Sahaja

Pelaburan Awal
Insuran

200,000

Rate

Jumlah Loan

200,000

Bulan Mula Melabur:

12

Tahun Mula Melabur:

2015

Pelaburan
Awal
(a)

% Dividen

5.20%

Loan Tenure
Payment :

30 Years
1,098.22 Anggaran @

Payment :

Sebenar -/+ 20% dari anggaran

Klik Delete Dalam Petak Utk Kosongkan Maklumat / J

%
Bonus

Dividen
(b)

Bonus
(c)

Jumlah
Pelaburan
(d= a+b+c)

2016

200,000.00

7.50% 1.00%

15,000.00

200.00

215,200.00

2017

200,000.00

7.50% 1.00%

15,000.00

400.00

215,400.00

2018

200,000.00

7.50% 1.00%

15,000.00

600.00

215,600.00

2019

200,000.00

7.50% 1.00%

15,000.00

800.00

215,800.00

2020

200,000.00

7.50% 1.00%

15,000.00

1,000.00

216,000.00

2021

200,000.00

7.50% 1.00%

15,000.00

1,200.00

216,200.00

2022

200,000.00

7.50% 1.00%

15,000.00

1,400.00

216,400.00

2023

200,000.00

7.50% 1.00%

15,000.00

1,600.00

216,600.00

2024

200,000.00

7.50% 1.00%

15,000.00

1,800.00

216,800.00

10

2025

200,000.00

7.50% 1.00%

15,000.00

2,000.00

217,000.00

11

2026

200,000.00

7.50% 1.00%

15,000.00

2,000.00

217,000.00

12

2027

200,000.00

7.50% 1.00%

15,000.00

2,000.00

217,000.00

13

2028

200,000.00

7.50% 1.00%

15,000.00

2,000.00

217,000.00

14

2029

200,000.00

7.50% 1.00%

15,000.00

2,000.00

217,000.00

15

2030

200,000.00

7.50% 1.00%

15,000.00

2,000.00

217,000.00

16

2031

200,000.00

7.50% 1.00%

15,000.00

2,000.00

217,000.00

17

2032

200,000.00

7.50% 1.00%

15,000.00

2,000.00

217,000.00

18

2033

200,000.00

7.50% 1.00%

15,000.00

2,000.00

217,000.00

19

2034

200,000.00

7.50% 1.00%

15,000.00

2,000.00

217,000.00

20

2035

200,000.00

7.50% 1.00%

15,000.00

2,000.00

217,000.00

21

2036

200,000.00

7.50% 1.00%

15,000.00

2,000.00

217,000.00

22

2037

200,000.00

7.50% 1.00%

15,000.00

2,000.00

217,000.00

23

2038

200,000.00

7.50% 1.00%

15,000.00

2,000.00

217,000.00

24

2039

200,000.00

7.50% 1.00%

15,000.00

2,000.00

217,000.00

25

2040

200,000.00

7.50% 1.00%

15,000.00

2,000.00

217,000.00

26

2041

200,000.00

7.50% 1.00%

15,000.00

2,000.00

217,000.00

27

2042

200,000.00

7.50% 1.00%

15,000.00

2,000.00

217,000.00

28

2043

200,000.00

7.50% 1.00%

15,000.00

2,000.00

217,000.00

29

2044

200,000.00

7.50% 1.00%

15,000.00

2,000.00

217,000.00

30

2045

200,000.00

7.50% 1.00%

15,000.00

2,000.00

217,000.00

Method/Teknik Bayaran : 1
Dari Sumber Sendiri - 0
Dari Hasil Pelaburan - 1

nar -/+ 20% dari anggaran

Shahrol Faizal Abdullah

etak Utk Kosongkan Maklumat / Jangan Guna Space Bar

Loan Balance
(e)

Jumlah Hasil
(f= d-e)

Yearly Pymt
(g)

197,154.18

18,045.82

13,178.64

194,156.78

21,243.22

190,999.73

24,600.27

187,674.57

Untung
(h= f-g)

%
Untung

Keluar

4,867.18

37% 15,200.00

13,178.64

8,064.58

61% 15,400.00

13,178.64

11,421.63

87% 15,600.00

28,125.43

13,178.64

14,946.79

113% 15,800.00

184,172.33

31,827.67

13,178.64

18,649.03

142% 16,000.00

180,483.56

35,716.44

13,178.64

22,537.80

171% 16,200.00

176,598.36

39,801.64

13,178.64

26,623.00

202% 16,400.00

172,506.23

44,093.77

13,178.64

30,915.13

235% 16,600.00

168,196.15

48,603.85

13,178.64

35,425.21

269% 16,800.00

163,656.54

53,343.46

13,178.64

40,164.82

305% 17,000.00

158,875.16

58,124.84

13,178.64

44,946.20

341% 17,000.00

153,839.13

63,160.87

13,178.64

49,982.23

379% 17,000.00

148,534.90

68,465.10

13,178.64

55,286.46

420% 17,000.00

142,948.16

74,051.84

13,178.64

60,873.20

462% 17,000.00

137,063.90

79,936.10

13,178.64

66,757.46

507% 17,000.00

130,866.25

86,133.75

13,178.64

72,955.11

554% 17,000.00

124,338.54

92,661.46

13,178.64

79,482.82

603% 17,000.00

117,463.18

99,536.82

13,178.64

86,358.18

655% 17,000.00

110,221.65

106,778.35

13,178.64

93,599.71

710% 17,000.00

102,594.46

114,405.54

13,178.64

101,226.90

768% 17,000.00

94,561.07

122,438.93

13,178.64

109,260.29

829% 17,000.00

86,099.83

130,900.17

13,178.64

117,721.53

893% 17,000.00

77,187.98

139,812.02

13,178.64

126,633.38

961% 17,000.00

67,801.50

149,198.50

13,178.64

136,019.86

1032% 17,000.00

57,915.12

159,084.88

13,178.64

145,906.24

1107% 17,000.00

47,502.21

169,497.79

13,178.64

156,319.15

1186% 17,000.00

36,534.73

180,465.27

13,178.64

167,286.63

1269% 17,000.00

24,983.16

192,016.84

13,178.64

178,838.20

1357% 17,000.00

12,816.40

204,183.60

13,178.64

191,004.96

1449% 17,000.00

217,000.00

13,188.08

203,811.92

1547% 17,000.00