Pelaburan Awal : Insuran : "u#lah L$an : Meth$&'Teknik :
1 2 3 5 6 * + 10 11 12 13 115 16 1* 1 1+ 20 21 22 23 225 26 2* 2 2+ 30
100,000 100,000 0
Thn Awal Tahun
Purata
201* 201 201+ 2020 20 20 2021 20 21 2022 20 22 2023 20 23 20220 22025 20 25 2026 20 26 202* 20 2* 202 20 2 202+ 20 2+ 2030 20 30 2031 20 31 2032 20 32 2033 20 33 20320 32035 20 35 2036 20 36 203* 20 3* 203 20 3 203+ 20 3+ 20-0 20 -0 20-1 20 -1 20-2 20 -2 20-3 20 -3 20-20 -20-5 20 -5 20-6 20 -6
100,000 10*,250 115,026 123, 12 3,36 365 5 132, 13 2,30 30+ + 1-1, 11,+0 +01 1 152, 15 2,1 1+ + 163, 16 3,22 223 3 1*5, 1* 5,05 05* * 1*, 1 *,**- 201, 20 1,36 360 0 215, 21 5,+5 +5+ + 231, 23 1,61 616 6 2-, 2,-0 -0 266, 26 6,-1 -1* * 25, 2 5,*3 *32 2 306, 30 6,--- 32, 32 ,66 665 5 352, 35 2,-+ -+3*, 3* ,05 050 0 -05, -0 5,-5 -5 -3-, -3 -,5 5-66, -6 6,3 31 1 500, 50 0,1+ 1+3 3 536, 53 6,-5 -5* * 5*5, 5* 5,35 351 1 61*, 61 *,06 063 3 661, 66 1,0 01 1 *0+, *0 +,* *1 1 *61, *6 1,22-0 0
100,0 ,00 00 10*,2 ,25 50 115,0 ,02 26 123,3 12 3,365 65 132,3 13 2,30+ 0+ 1-1,+ 11,+01 01 152,1 15 2,1+ + 163,2 16 3,223 23 1*5,0 1* 5,05* 5* 1*,* 1 *,*- - 201,3 20 1,360 60 215,+ 21 5,+5+ 5+ 231,6 23 1,616 16 2-,2,-0 0 266,26 6,-1* 1* 25,* 2 5,*32 32 306,30 6,-- - 32,6 32 ,665 65 352,35 2,-++3*,0 3* ,050 50 -05,-0 5,-5 5 -3-, -3 -,55-66,3 -6 6,31 1 500,1 50 0,1+3 +3 536,53 6,-5* 5* 5*5,3 5* 5,351 51 61*,0 61 *,063 63 661, 66 1,01 01 *0+,* *0 +,*1 1 *61, *6 1,22-0 0
% i/i&en *.2 .25 5% *.2 .25 5% *.2 .25 5% *.25% *.2 5% *.25% *.2 5% *.25% *.2 5% *.25% *.2 5% *.25% *.2 5% *.25% *.2 5% *.25% *.2 5% *.25% *.2 5% *.25% *.2 5% *.25% *.2 5% *.25% *.2 5% *.25% *.2 5% *.25% *.2 5% *.25% *.2 5% *.25% *.2 5% *.25% *.2 5% *.25% *.2 5% *.25% *.2 5% *.25% *.2 5% *.25% *.2 5% *.25% *.2 5% *.25% *.2 5% *.25% *.2 5% *.25% *.2 5% *.25% *.2 5% *.25% *.2 5% *.25 *. 25% %
Rate : Tenure : Pa#ent : Pa#ent : % $nus 0.0 .00 0% 0.0 .00 0% 0.0 .00 0% 0.00% 0.0 0% 0.00% 0.0 0% 0.00% 0.0 0% 0.00% 0.0 0% 0.00% 0.0 0% 0.00% 0.0 0% 0.00% 0.0 0% 0.00% 0.0 0% 0.00% 0.0 0% 0.00% 0.0 0% 0.00% 0.0 0% 0.00% 0.0 0% 0.00% 0.0 0% 0.00% 0.0 0% 0.00% 0.0 0% 0.00% 0.0 0% 0.00% 0.0 0% 0.00% 0.0 0% 0.00% 0.0 0% 0.00% 0.0 0% 0.00% 0.0 0% 0.00% 0.0 0% 0.00% 0.0 0% 0.00% 0.0 0% 0.00% 0.0 0% 0.00% 0.0 0% 0.00 0. 00% %
i/i&en *,250 *,**6 ,33+ ,+, +-+,5+ +, 5+2 2 10,2 10 ,2 11,0 11 ,03311, 11 ,3312,6 12 ,6+2 +2 13,6 13 ,612 12 1-,5 1,5++ ++ 15,6 15 ,65* 5* 16,* 16 ,*+2 +2 1,0 1 ,010 10 1+,3 1+ ,315 15 20,* 20 ,*16 16 22,2 22 ,21* 1* 23, 23 ,2 2 25,5 25 ,556 56 2*,2* ,-0+ 0+ 2+,3 2+ ,3+6 +6 31,5 31 ,52* 2* 33, 33 ,13 13 36,2 36 ,2663, 3 ,+3 +3 -1,* -1 ,*13 13 --,* -,*3* 3* -*,+ -* ,+1 1 51,51 ,-5+ 5+ 55,1 55 ,1+0 +0
5.30% Tarikh Mula Labur: 12 2016 30 !e !ears Teknik Pilihan 555 @ 6,664 per year 0 - Compounding Sebenar -/+ 20% dari anggaran 1 - Rolling $an ntun4 asil $nus Akhir Tahun alane T.ku#)ul R(I T$)u) T.ku#)ul
10*,250 115,026 123,365 132, 13 2,30 30+ + 1-1, 11,+0 +01 1 152, 15 2,1 1+ + 163, 16 3,22 223 3 1*5, 1* 5,05 05* * 1*, 1 *,**- 201, 20 1,36 360 0 215, 21 5,+5 +5+ + 231, 23 1,61 616 6 2-, 2,-0 -0 266, 26 6,-1 -1* * 25, 2 5,*3 *32 2 306, 30 6,--- 32, 32 ,66 665 5 352, 35 2,-+ -+3*, 3* ,05 050 0 -05, -0 5,-5 -5 -3-, -3 -,5 5-66, -6 6,3 31 1 500, 50 0,1+ 1+3 3 536, 53 6,-5 -5* * 5*5, 5* 5,35 351 1 61*, 61 *,06 063 3 661, 66 1,0 01 1 *0+, *0 +,* *1 1 *61, *6 1,22-0 0 16, 1 6,-3 -30 0
+,603 +*,130 +5,5** +3,+3 +3 ,+3+ + +2,21 +2 ,213 3 +0,3+ +0 ,3+3 3 ,-* ,-*6,-5 6 ,-51 1 -,31 ,31 2,06 2 ,06+ + *+,6+ *+ ,6+ **,1+ ** ,1+ *-,562 *-,5 62 *1,**1,* 6,56,5 65,*66 65,*6 6 62,50+ 62,50 + 5+,0*6 5+,0* 6 55,-56 55,-5 6 51,6-0 51,60 -*,61* -*,61 * -3,3*5 -3,3* 5 3,+02 3,+0 2 3-,1* 3-,1 * 2+,216 2+,21 6 23,+*23,+* 1,-- 1,- 12,622 12,62 2 6,-0 6,0 -
,6-* 1*,+6 2*,* 3,3 3 ,3*0 *0 -+,6 -+ ,6+ + 61,* 61 ,*+6 +6 *-,* *,*-+ -+ ,6 ,606 06 103,10 3,-31 31 11+,2 11 +,2+1 +1 136,2 13 6,261 61 15-,15 -,-1 1 1*3, 1* 3,-5 -5 1+-,6 1+ -,633 33 216, 21 6,* * 2-0,6 20,62 2 266,1 26 6,156 56 2+3,2+ 3,-1 1 322,5 32 2,5+3 +3 353, 35 3,1 1 3*,2 3 *,23* 3* -23,0 -2 3,006 06 -61,2 -6 1,2+1 +1 502,2 50 2,2*0 *0 5-6,1 56,135 35 5+3,0 5+ 3,0+ + 6-3,3 63,352 52 6+*,1 6+ *,15+ 5+ *5-,* *5 -,*60 60 16, 1 6,-2 -26 6
1,+-,56+ *,*+ 11,* 11 ,*15 15 16,3 16 ,3*1 *1 21, 21 ,15 15 2,1 2 ,10035,2 35 ,2+* +* -3,-5 -3, -5 52,655 52,6 55 62,+61 62,+ 61 *-,-5*-,5*,21 *,21 101, 10 1,33-3 3 116, 11 6,+2 +213-, 13 -,06 065 5 152, 15 2,* *5 5 1*3, 1* 3,-* -*3 3 1+5, 1+ 5,+ +5 5 220, 22 0,55-6 6 2-*, 2*,30 302 2 2*6, 2* 6,-0 -0* * 30, 30 ,02 02 3-2, 32,33-3*+, 3* +,55-5 5 -1+, -1 +,3 35 5 -63, -6 3,-3 -35 5 510, 51 0,5* 5* 561, 56 1,51 516 6 616, 61 6,51 51
2+.% 3-.3% 3+.0% --.0% -.0% -+.1% -+ .1% 5-.6% 5.6% 60.3% 60 .3% 66.2% 66 .2% *2.5% *2 .5% *+.0% *+ .0% 5.+% 5 .+% +3.1% +3 .1% 100.* 10 0.*% % 10.6 10 .6% % 11*.0 11 *.0% % 125.* 12 5.*% % 135.0 13 5.0% % 1--.6 1-.6% % 15-. 15 -.% % 165.5 16 5.5% % 1*6.* 1* 6.*% % 1.5 1 .5% % 201.0 20 1.0% % 21-.1 21 -.1% % 22*. 22 *.% % 2-2.3 22.3% % 25*.6 25 *.6% % 2*3.6 2* 3.6% % 2+0.6 2+ 0.6% % 30. 30 .-% -%
A "u#lah A7
A#$unt 100000
Takaul
Rate 5.30%
Tenure 30
i/i&en *.25%
$nus 0.00%
T)e 0
8$#)$un&in4 i/i&en
9$te : T)e $ Pa#ent 0 $#)$un&e& &i/i&en, 1 r$llin4 &i/i&en Pelaburan
Pen&a)atan
Awal Tahun Akhir Tahun Purata 1 Thn
Purata 10 Thn
i/i&en
Aset
$nus
"u#lah Pelaburan
Perinian a
aki Pin
asil Ter#inate
asil Prini)al
1
100,000
100,000
100,000
10,000
*,250
10*,250
+,603
,6-*
1,3+*
2
10*,250
10*,250
10*,250
20,*25
*,**6
115,026
+*,130
1*,+6
2,*0
3
115,026
115,026
115,026
32,22
,33+
123,365
+5,5*6
2*,*+
-,-2-
-
123,365
123,365
123,365
--,56-
,+--
132,30+
+3,+3+
3,3*0
6,061
5
132,30+
132,30+
132,30+
5*,*+5
+,5+2
1-1,+01
+2,212
-+,6+
*,*
6
1-1,+01
1-1,+01
1-1,+01
*1,+5
10,2
152,1+
+0,3+2
61,*+*
+,60
*
152,1+
152,1+
152,1+
*,20-
11,03-
163,223
,-*3
*-,*50
11,52*
163,223
163,223
163,223
103,526
11,3-
1*5,05*
6,-50
,60*
13,550
+
1*5,05*
1*5,05*
1*5,05*
121,032
12,6+2
1*,*-
-,31*
103,-31
15,63
10
1*,*-
1*,*-
1*,*-
13+,0*
13,612
201,360
2,06
11+,2+2
1*,+32
11
201,360
201,360
201,360
1-+,+-3
1-,5++
215,+5+
*+,6+*
136,262
20,303
12
215,+5+
215,+5+
215,+5+
160,1-
15,65*
231,616
**,1+*
15-,-1+
22,03
13
231,616
231,616
231,616
1*2,-*3
16,*+2
2-,-0
*-,561
1*3,-6
25,-3+
1-
2-,-0
2-,-0
2-,-0
1-,+**
1,010
266,-1*
*1,*3
1+-,635
2,21*
15
266,-1*
266,-1*
266,-1*
1+,3
1+,315
25,*32
6,53
216,0
31,1-*
20
3*,050
3*,050
3*,050
21,515
2*,-0+
-05,-5
51,63
353,20
-,362
25
536,-5*
536,-5*
536,-5*
3++,-*3
3,+3
5*5,351
2+,213
5-6,13
*0,**
30
*61,2-0
*61,2-0
*61,2-0
566,5
55,1+0
16,-30
16,-30
100,000
asil Pelaburan ;eseluruhan 30 tahun :
16,-30
M
P#t !earl P#t 555.30 6,66il
Return (n In/es#ent asil i/ ik$#)$un
ntun4 8u#ula=/e
R(I
*,250
1,+-
30%
15,026
-,56+
3-%
23,365
*,*+
3+%
32,30+
11,*16
--%
-1,+01
16,3*1
-+%
52,1+
21,15
55%
63,223
2,10-
60%
*5,05*
35,2+
66%
*,*-
-3,-5+
*2%
101,360
52,656
*+%
115,+5+
62,+62
6%
131,616
*-,-55
+3%
1-,-0
*,220
101%
166,-1*
101,3--
10+%
15,*32
116,+26
11*%
305,-5
220,5-
165%
-*5,351
3*+,5-
22%
*16,-30
616,522
30%
$&al ;eseluruhan 30 tahun :
1++,+0
1 2 3 5
aki Min M$nth 200,000.00 12 21-,600.00 12 230,365.0 12 2-*,3+.0 12 265,**1.*12
i/ > ns 1-,600.00 15,*65.0 1*,02-.00 1,31.+1+,-*.51
1 2 3 5
aki Min M$nth 200,000.00 12 201,*16.32 12 20-,0+.00 12 206,*3.6+ 12 20+,66.1 12
i/ > ns 1-,600.00 15,256.36 15,533.3* 15,31.0 16,153.33
Pelaburan Tetap Bulanan : Tahun
1 2 3 5 6 * + 10 11 12 13 115 16 1* 1 1+ 20 21 30
2012 015 2 016 2 01* 2 01 2 01+ 2 020 2 021 2 022 2023 2022025 2026 202* 202 202+ 2030 2031 2032 2033 20320-3
Akhir Tahun
6,66* 13,5+ * 21,03 5 2+,02 1 3*,5+ + -6,1 * 56,*2 6*,3* * *,3 +1,160 10-,-23 11,6+* 13-,05 150,5+0 16,31 1*,52* 20,131 230,305 25-,16 2*+,-+ 30*,-6 6*3,011
555.56
Av&. Baki Min. 1
Av&. Baki Min. 1'
3,611 10,5- 1 1*,+* + 25,+6 6 3-,5- - 3,*6 1 5 3,66 + 6 -,32 1 * 5,** + ,10101,36 115,6-2 131,003 1-*,53165,325 1-,-*1 205,0*5 22*,2-+ 251,112 2*6,*+3 30-,-30 66+,+56
361 1,-15 3,213 5,10 +,2613,6- 0 1+,00 * 25,-3 + 33,01 * -1,2 51,603 62,113 *3,-16 5,5*2 +,651 112,*22 12*,62 1--,155 161,6 10,55* 200,63 -6+,-3-
Pelaburan Sekali Simpan :
-
Tarikh Melabur :
% Dividen
% Bnu!
Dividen
Bnu!
"umlah Pelaburan
Mdal Sendiri
*.25% *.25% *.25% *.25% *.25% *.25% *.25% *.25% *.25% *.25% *.25% *.25% *.25% *.25% *.25% *.25% *.25% *.25% *.25% *.25% *.25% *.25%
0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50%
261.1 *6-.25 1,303.50 1,2.51 2,50-.-3 3,1*2.6+ 3,+0.++ -,663.31 5,-+3.+5 6,3*.5* *,3-+.16 ,3-.01 +,-+*.*0
1.1 *.0 16.0* 2+.05 -6.32 6.20 +5.012*.20 165.0+ 20+.125.02 310.5* 36*.0 -2*.6 -+3.25 563.61 63+.31 *20.** 0.-+02.*+
6,+30.2 1-,36.2* 22,35-.50 30,+32.*2 -0,150.13 50,05*.6 60,*10.3* *2,16*.5-,-+3.2+*,*56.61 112,030.-5 12*,3+1.6+ 1-3,+23.13 161,*13. 10,5+.5 201,-6-.26 223,63.1+ 2-*,501.1+ 2*3,11.+3 300,1. 330,561.03 *23,+30.05
6,66* 13,333 20,000 26,66* 33,333 -0,000 -6,66* 53,333 60,000 66,66* *3,333 0,000 6,66* +3,333 100,000 106,66* 113,333 120,000 126,66* 133,333 1-0,000 200,000
10,6+6.23 11,+6.06 13,3*-.1 1-,6*.+6 16,-*5.5* 1,205.6 20,06*.50 22,0*1.1* 1,00-.32 -,5*1.* 2,3-*.1*
(a!il Dividen
261,035 2,355 -,266 6,1* 10,05 1-,0-1,32-,-+3 31,0+0 3,6+* -*,3+2 5*,25* 6,31 0,60 +-,*+ 110,305 12*,501 1-6,515 16*,-6 1+0,561 523,+30
12
#$
Ma) *mt Pelbrn
3.+5% *.*6% 11.**% 16.00% 20.-5% 25.1-% 30.0+% 35.31% -0.2% -6.6-% 52.**% 5+.2-% 66.0*% *3.2*% 0.6% .*% +*.33% 106.25% 115.6*% 125.61% 136.12% 261.+*%
200,26201,035 202,355 20-,266 206,1* 210,05 21-,0-21,322-,-+3 231,0+0 23,6+* 2-*,3+2 25*,25* 26,31 20,60 2+-,*+ 310,305 32*,501 3-6,515 36*,-6 3+0,561 *23,+30
2'1+ Baki Bleh *abur
1+3,333 16,66* 10,000 1*3,333 166,66* 160,000 153,333 1-6,66* 1-0,000 133,333 126,66* 120,000 113,333 106,66* 100,000 +3,333 6,66* 0,000 *3,333 66,66* 60,000 0
Per!nal *an
Amunt
"u#lah PL "u#lah LA Takaul LA "u#lah labur A
60,000 00,000 60,000
i/i&en &an $nus Aal Tahun
1 2 3 5 6 * + 10 11 12 13 115 16 1* 1 1+ 20
60,000 60,*0* 61,6++ 63,1** 65,1* 6*,*-0 *0,+06 *-,*20 *+,233 -,-+5 +0,565 +05,**2 +22,106 +3+,656 +5,520 +*,00 1,000,60 1,02-,061,0-+,2+ 1,0*6,--
Pmt Tahunan
5+,* 5+,* 5+,* 5+,* 5+,* 5+,* 5+,* 5+,* 5+,* 5+,* 51,535 51,535 51,535 51,535 51,535 51,535 51,535 51,535 51,535 51,535
,lat
#ate
3.+2%
*.25%
0.50%
Akhir Tahun
Purata Baki Min. 1 Thn
00,113 00,20 01,12 03,2+0 05,2+1 0*,511,01+ 1-,31+,3-6 2-,60 3+,031 5-,23* *0,5*1 ,122 +06,+5 +2*,265 +-+,0*3 +*2,52+ ++*,*63 1,02-,+1-
30,05* 2,26+ 2+,260 30,*3+ 32,*3+ 35,302 3,-6* -2,22 -6,*+52,05* 62,651 **,5* +-,1+1 +11,*-2 +30,605 +50,5 +*2,6+3 ++6,1-+ 1,021,33 1,0-,53-
e/0ve #ate
Tenure
6.+% 5.00% 5.00%
10 30 30
Purata Baki Min. 1' Thn
Dividen
3,006 165,33 2-,*5+ 331,32 -15,106 -+,63* 52,-3 666,*11 *51,3+1 36,5+6 3+,56 --,15 51,30 5+,-0 6+,1+5 0,*53 +-,1*6 +0+,562 +2*,021 +-6,66+
60,1*+ 60,0-+ 60,121 60,22+ 60,3*60,55+ 60,*+ 61,065 61,3+3 61,**62,5-2 63,6-5 6-,2+ 66,101 6*,-6+ 6,+3+ *0,520 *2,221 *-,050 *6,01+
ntere!t
23,520 *-6,0-6 *6+,566
Bnu!
-15 2+ 1,2-1,65+ 2,0*6 2,-+3 2,+12 3,333,*5* -,13 -,1++ -,22-,25* -,2+* -,3-6 -,-0-,-*1 -,5- -,635 -,*33
Ttal Pmt
3,520 1,5-6,0-6 1,62+,566
Baki Tahunan
60,*0* 61,6++ 63,1** 65,1* 6*,*-0 *0,+06 *-,*20 *+,233 -,-+5 +0,565 +05,**2 +22,106 +3+,656 +5,520 +*,00 1,000,60 1,02-,061,0-+,2+ 1,0*6,-- 1,105,666
Mnthl Pmt
6+6.00 -,2+-.5* -,++0.5* *an Balan/e *ASB
*,1+* **5,*+0 *62,*-+ *-+,0-0 *3-,630 *1+,-2 *03,560 66,23 66+,230 650,*3* 631,2+* 610,63 5+,33 566,05 5-3,0*1 51,123 -+1,++ -6-,333 -35,35* -0-,+
3earl Pmt
a ro
,352.00 51,53-. 5+,6. *an Balan/e P*
55,*00 51,0+0 -6,1-* -0,- 35,16 2+,0* 22,5-+ 15,5-+ ,0-5
(a!il Terminate
16,10 3-,1+ 5-,21 *5,2+0 +*,+-3 122,3-6 1-,612 1*6,60 20*,220 23+,2+ 2*-,-*5 311,2-3 350,2*3 3+1,*15 -35,*2+ -2,-532,165 5-,+65 6-1,0+1 *00,*6*
Tpup
ASB
Amunt
"u#lah A7
200,000
Taka4ul
#ate
Tenure
Dividen
Bnu!
*an *imit
5.00%
30
*.25%
0.50%
500,000,000
Pmt
1,0*3.6-
3earl
12,-
9$te : Meth$& 1 r$llin4 &i/i&en, 0 $#)$un&e& &i/i&en Pelaburan Awal Tahun Pr$@
P#t Tahunan
Pen&a)atan Akhir Tahun
i/i&en
Aset
$nus
"u#lah Pelaburan
Perinian asil
L$an A#$unt aki Pin
asil Ter#inate
asil Prini)al
asil i/ ik$#)$un
M$&al 8u#ula=/e
ntun4 8u#ula=/e
M ? T 2 ( .
T ? R M I 9 A T I ( 9
R(I
3 # u r
25
M a @ T e n u r e
( / e r i & e L $ a n L i # i t
9 e w T a k a 6 u l
1
200,000
0
12,-
200,000
1-,500
100
21-,600
200,000
1+*,0-+
1*,551
2,+51
1-,600
12,-
-,66*
36%
0
30
25
-0
2
2+,+++
0
1*,551
2*2,--
20,336
2-0
2+3,02-
2*2,--
26,-2+
2-,5+6
-,020
20,5*6
12,-
11,*12
+1%
1
30
26
3+
3
-06,-0-
0
2-,5+6
31,0
2,-+
-3*
-10,*--
31,0
3*6,1*5
3-,56
5,633
2,+35
12,-
21,65
16%
1
30
2*
3
-
5*1,1*
1
3-,56
536,61+
-0,05-
*13
5**,36
536,61+
52,*02
-,6-
*,+1*
-0,*6*
12,-
35,00
2*%
1
30
2
3*
5
0-,-23
1
-,6-
*55,*3+
56,-0+
1,102
13,250
*55,*3+
*--,5+0
6,661
11,150
5*,511
12,-
55,***
-33%
1
30
2+
36
6
1,13-,515
2
6,661
1,065,5-
*+,556
1,651
1,1-*,061
1,065,5-
1,050,12+
+6,+32
15,*25
1,20*
12,-
-,0-
652%
1
30
30
35
*
1,601,652
3
+6,+32
1,50-,*20
112,313
2,-25
1,61+,-5+
1,50-,*20
1,-2,520
136,+3+
22,200
11-,*3+
12,-
12-,055
+63%
1
30
31
3-
2,262,*01
5
136,+3+
2,125,*63
15,66
3,520
2,2*,+51
2,125,*63
2,0+-,-00
1+3,551
31,363
162,1
12,-
10,66*
1-02%
1
30
32
33
+
3,1+,126
*
1+3,551
3,00-,5*5
22-,263
5,066
3,233,+05
3,00-,5*5
2,+60,2-*
2*3,65
--,32
22+,32+
12,-
260,**-
202-%
1
30
33
32
10
-,521,***
10
2*3,65
-,2-,120
31*,02
*,253
-,5*2,-55
-,2-,120
-,15,---
3*,010
62,6*5
32-,335
12,-
3*-,12*
2+0-%
1
30
3-
31
11
6,3+-,*5-
15
3*,010
6,00*,*--
--,-21
10,2-6
6,-66,-11
6,00*,*--
5,+1+,10*
5-*,303
,636
-5,66*
12,-
53-,-1+
-1-%
1
30
35
30
12
,+1*,++
20
5-*,303
,3*0,6+5
625,062
1-,-16
+,010,1*3
,3*0,6+5
,23,+3-
**1,23+
131,*61
63+,-*
12,-
*5,355
56%
1
2+
36
2+
13 12,31,22+
2+
**1,23+
11,60+,++1
6*,352
20,201
12,-+*,5--
11,60+,++1
11,-1-,1+
1,02,*25
1+5,1*1
*,553
12,-
1,06+,-1
30-%
1
2
3*
2
1- 1*,10*,*35
-0
1,02,*25
16,025,010
1,1+*,*+1
2,16
1*,250,+*
16,025,010
15,*36,++5
1,513,++2
2,015
1,225,+**
12,-
1,501,10
11651%
1
2*
3
2*
15 23,51+,2+-
55
1,513,++2
22,005,302
1,6-5,6+3
3+,1-6
23,6+0,1-2
22,005,302
21,51,+61
2,10,10
-23,3-1
1,6-,3+
12,-
2,0+5,2+6
16263%
1
26
3+
26
16 32,160,2++
*5
2,10,10
30,052,11+
2,2-,32
5-,10*
32,355,05
30,052,11+
2+,-32,-*2
2,+22,55
61+,6-*
2,302,+3+
12,-
2,+0+,*01
225-%
1
25
-0
25
1* -3,*25,02
102
2,+22,55
-0,02,--3
3,055,2+2
*-,-03
-3,+32,13
-0,02,--3
3+,++,-*3
-,032,665
+02,+*0
3,12+,6+5
12,-
-,01+,*1
31200%
1
2-
-1
2-
1 5+,0*,0**
13*
-,032,665
55,05-,-12
-,125,--*
101,*60
5+,21,620
55,05-,-12
53,*--,*25
5,536,+5
1,30+,6
-,22*,20*
12,-
5,52-,011
-2*5%
1
23
-2
23
1+ *+,32+,013
1-
5,536,+5
*3,*+2,11
5,533,+15
13,3*+
*+,-6-,-12
*3,*+2,11
*1,+01,+02
*,562,510
1,+0,216
5,6*2,2+-
12,-
*,5-+,626
55+*%
1
22
-3
22
20 105,*6,+6*
2-5
*,562,510
+,206,-5*
*,3*1,26-
1*,02
105,*6-,*-+
+,206,-5*
+5,-+2,63+
10,2*2,110
2,*13,1
*,55,2+2
12,-
10,25+,22*
*+62%
1
21
--
21
21 13+,+*+,1*-
32-
10,2*2,111 12+,*0*,063
+,*-5,0+6
251,1-3
13+,*03,302 12+,*0*,063
125,32,30+
13,*0,++3
3,*-,*5-
+,++6,23+
12,-
13,5,10+
10*561%
1
20
-5
20
22 13,*+,2-3
-2-
13,*0,++3 16+,+1,250 12,**+,++5
33-,+*0
13,033,215 16+,+1,250
16-,-1,26-
1,61-,+51
5,-++,+6
13,11-,+65
12,-
1,602,06*
1--32%
1
1+
-6
1+
23 23+,265,1+5
551
1,61-,+51 220,650,2-- 16,615,*02
--3,5*+
23*,*0+,525 220,650,2--
212,+1,605
2-,1*,+21
*,*5,63+
1*,05+,21
12,-
2-,05,03*
1+252*%
1
1
-*
1
2- 30,650,361
*0+
2-,1*,+21 23,32,--0 21,-02,531
52,+23
305,1*,+3 23,32,--0
2*2,+5+,20
32,5,65
10,*3,232
21,+5,-53
12,-
32,-5,01
25-+35%
1
1*
-
1*
25 3+-,25-,020
+03
32,5,65 361,3+5,335 2*,2+3,02+
*5+,01
3+,--,16- 361,3+5,335
3-6,262,*52
-3,15,-12
15,132,53
2,052,2+
12,-
-3,1*2,52
33506%
1
16
-+
16
30 605,--,-22
12-+
5+,16,+2+
5+0,202,202 500,000,000 125,13,566
-65,01,636
125,13,566 3-,+1,36+0,202,202 M$&al ;eseluruhan 30 Tahun :
12,-
125,1*0,62 12,-
+*151%
1
11
5-
11
-1,5++,-01 1,+-5,30+ asil Pelaburan ;eseluruhan 30 tahun : 5-6,65*,-+2.*+
ASB
Amunt
"u#lah A7
200,000
Taka4ul
#ate
Tenure
Dividen
Bnu!
*an *imit
5.00%
30
*.25%
0.50%
-00,000
Pmt
1,0*-
3earl
12,-
9$te : Meth$& 1 r$llin4 &i/i&en 0 $#)$un&e& &i/i&en Pelaburan Awal Tahun
Pr$@
Pen&a)atan
P#t Tahunan Akhir Tahun
i/i&en
Aset
$nus
"u#lah Pelaburan
Perinian asil
L$an A#$unt aki Pin
ntun4 8u#ula=/e
M e t h $ &
T e r # i n a = $ n
R(I
5 e # a k a n 3 # u r
M a @ T e n u r e
+
9 e w T a k a 6 u l
1
200,000
0
12,-
200,000
1-,500
100
21-,600
200,000
1+*,0-+
1*,551
-,66*
36%
0
3+
26
2
21-,600
0
12,-
201,*16
15,053
20-
216,+*3
200,000
1+3,+-
23,025
10,1-1
*+%
1
-0
25
3
216,+*3
0
12,-
20-,0+
15,225
30+
21+,622
200,000
1+0,6*
2,+35
16,052
125%
1
-1
2-
-
21+,622
0
12,-
206,*3+
15,-1*
-15
222,5*1
200,000
1*,260
35,311
22,-2*
1*-%
1
-2
23
5
222,5*1
0
12,-
20+,6*
15,630
523
225,-0
200,000
13,65*
-2,13
2+,2++
22*%
1
-3
22
30
-*-,***
0
12,-
-61,+-
33,+15
1,+3+
-+*,*-
200,000
-+*,*-
--,6-
3*63%
1
6
3
asil Pelaburan ;eseluruhan 30 tahun :
-+*,*-
12,-
30
( / e r i & e L $ a n L i # i t
"u#lah A7 Awal Tahun
200,000 Pr$@
P#t Tahunan Akhir Tahun
i/i&en
5.00%
30
$nus
"u#lah Pelaburan
*.25%
0.50%
-00,000
L$an A#$unt aki Pin
1,0*3.6ntun4 8u#ula=/e
12,R(I
M e t h $ &
T e r # i n a = $ n
30
+
M a @ T e n u r e
L $ a n L i # i t
T a k a 6 u l
1
200,000
0
12,-
200,000
1-,500
100
21-,600
200,000
1+*,0-+
1*,551
-,66*
36%
0
3*
2
2
21-,600
0
12,-
201,*16
15,053
20-
216,+*3
200,000
1+3,+-
23,025
10,1-1
*+%
1
3
2*
3
216,+*3
0
12,-
20-,0+
15,225
30+
21+,622
200,000
1+0,6*
2,+35
16,052
125%
1
3+
26
-
21+,622
0
12,-
206,*3+
15,-1*
-15
222,5*1
200,000
1*,260
35,311
22,-2*
1*-%
1
-0
25
5
222,5*1
0
12,-
20+,6*
15,630
523
225,-0
200,000
13,65*
-2,13
2+,2++
22*%
1
-1
2-
30
-*-,***
0
12,-
-61,+-
33,+15
1,+3+
-+*,*-
200,000
-+*,*-
--,6-
3*63%
1
66
1
asil Pelaburan ;eseluruhan 30 tahun :
-+*,*-
12,-
++5,-+6
25,*6*
3*63%
