Perkiraan Loan ASB vs simpanan sendiri dgn RM1201 setiap bulan selama 20 tahun.
RM1201 adalah bayaran bulanan bagi pinjaman RM200k selama 20 tahun.
Jumlah payment adalah : RM1201 X 12 = RM14,412 X 20 = RM288,240
Andaikan tidak berlaku apa2 perubahan pada BLR & dividen ASB.
Hanya perbandingan. Tolong betulkan jika ada kesalahan.
Tahun ASB LOAN
1. 200,000 X 8% = 16,000
2. 216,000 X 8% = 17,280
3. 233,280 X 8% = 18,662
4. 251,942 X 8% = 20,155
5. 272,097 X 8% = 21,767
6. 293,865 X 8% = 23,509
7. 317,374 X 8% = 25,389
8. 342,763 X 8% = 27,421
9. 370,184 X 8% = 29,614
10. 399,798 X 8% = 31,983
11. 431,782 X 8% = 34,542
12. 466,325 X 8% = 37,306
13. 503,631 X 8% = 40,290
14. 543,921 X 8% = 43,513
15. 587,435 X 8% = 46,994
16. 634,430 X 8% = 50,754
17. 685,184 X 8% = 54,814
18. 739,989 X 8% = 59,199
19. 799,199 X 8% = 63,935
20. 863,135 X 8% = 69,050
21. 932,185
SIMPAN SENDIRI
1. 1201 X 12 = 14,412 X 8% = 624
2. 14,412 X 8% = 1152 + ( 14412 + 624)
3. 30,600 X 8% = 2448 + (14412 + 624)
4. 48,084 X 8% = 3846 + (14412 + 624)
5. 66,966 X 8% = 5357 + (14412 + 624)
6. 87,359 X 8% = 6988 + (14412 + 624)
7. 109,383 X 8% = 8750 + (14412 + 624)
8. 133,169 X 8% = 10,653 + (14412 + 624)
9. 158,858 X 8% = 12,708 + (14412 + 624)
10. 186,602 X 8% = 14,928 + (14412 + 624)
11. 216,566 X 8% = 17,325 + (14412 + 624)
12. 248,927 X 8% = 19,914 + (14412 + 624)
13. 283,877 X 8% = 22,710 + (14412 + 624)
14. 321,623 X 8% = 25,729 + (14412 + 624)
15. 362,388 X 8% = 28,991 + (14412 + 624)
16. 406,415 X 8% = 32,513 + (14412 + 624)
17. 453,964 X 8% = 36,317 + (14412 + 624)
18. 505,317 X 8% = 40,425 + (14412 + 624)
19. 560,778 X 8% = 44,862 + (14412 + 624)
20. 620,676 X 8% = 49,654 + (14412 + 624)
685,366
Lihat perbezaannya. Bayaran/simpanan tetap sama iaitu RM288,240.
Loan ASB = RM932,185 manakala simpanan sendiri= RM685,366.