Ini buktinya...
Loan with ASBRTA
Katakan ASBRTA = 5,000(Pakej 6.6%-1.65%=4.95%)
MOA loan anda 105,000 include dalam loan..
Cash 5,000 masuk dalam ASD
Layan loan 3 tahun(36 bulan)
Monthly = 610.76
Ammortize 36 bulan = 98,121.00
Dividen 7.5% ( Bonus skip )
Pendapatan ASB = 100,000 x 1.075^3 = 124,229.70
Pendapatan ASD = 5,000 x 1.065^3 = 6,039.75
Pendapatan after 36 bulan ASB = 124,229.70 - 98,121 = 26,108.70
Pendapatan dari ASD = 6,039.75 - 5,000 = 1,039.75
Total kesemua pendalapatan = 26,108.70 + 1,039.75 = 27,148.45
Total Modal 36 bulan = 610.76 x 36 = 21,987.36
ROI = (27,148.45 - 21,987.36) / 21,987.36 x % = 23.47%
Bagaimana pula jika ASBRTA bayar cash,,
ASBRTA bayar CASH
MOA loan anda 100,000
Layan loan 3 tahun(36 bulan)
Monthly = 581.68
Ammortize 36 bulan = 93,448.57
Dividen 7.5% ( Bonus skip )
Pendapatan ASB = 100,000 x 1.075^3 = 124,229.70
Pendapatan after 36 bulan ASB = 124,229.70 - 93,448.57 = 30,781.13
Pendapatan dari ASD = 0
Total kesemua pendalapatan = 30,781.13
Total Modal 36 bulan = 581.68 x 36 = 20,940.48
ROI = (30,781.13 - 20,940.48)/20,940.48 x % = 47%
Perbezaan yang amat ketara iaitu 2 x ganda beza ROI nya...
Sila hati hati dalam pengiraan Berat Tikus dan Berat Gajah..