Page 19 - BISNIS 3I NETWORKS
P. 19
Ilustrasi Manfaat CARlink Pro - Mixed 100% Disajikan
Nama : SIMULASI HASIL INVESTASI / Tanggal Lahir : 01/01/2001
Pembayaran Premi Rp. 350.000/Bulan dan Mulai Masuk Usia Tertanggung 20 Tahun
Uang Pertanggungan Rp. 21.000.000,-
Biaya Asuransi Tahun Ke-1 Rp. 30.031
Nilai Investasi
Tahun Umur
(ilustrasi investasi berdasarkan asumsi)
Asumsi Investasi Asumsi Investasi Asumsi Investasi
Rendah (6%/tahun) Sedang (10%/tahun) Tinggi (15%/tahun)
1 20 1.393.453 1.422.028 1.457.313
2 21 4.387.212 4.534.061 4.719.431
3 22 8.210.239 8.620.261 9.150.281
4 23 12.478.980 13.335.851 14.472.005
5 24 17.003.412 18.522.556 20.591.534
6 25 17.680.572 20.024.732 23.321.499
7 26 18.397.712 21.676.463 26.460.278
8 27 19.157.446 23.492.924 30.069.420
9 28 19.962.114 25.490.367 34.219.253
10 29 20.814.196 27.686.670 38.990.656
11 30 21.716.533 30.101.718 44.476.860
12 31 22.671.929 32.757.165 50.784.863
13 32 23.683.564 35.677.051 58.037.932
14 33 24.754.597 38.887.597 66.377.601
15 34 25.888.591 42.417.871 75.966.860
16 35 27.088.673 46.299.182 86.992.468
17 36 28.358.594 50.566.413 99.669.651
18 37 29.701.891 55.257.489 114.245.463
19 38 31.122.101 60.413.913 131.003.794
20 39 32.623.405 66.081.776 150.271.566
21 40 34.210.018 72.311.559 172.424.518
22 41 35.886.410 79.158.791 197.894.745
23 42 37.657.533 86.684.774 227.179.386
24 43 39.528.853 94.957.159 260.850.373
25 44 41.505.516 104.049.706 299.564.757
26 45 43.593.408 114.043.985 344.078.588
27 46 45.798.338 125.029.287 395.260.881
28 47 48.126.241 137.103.606 454.110.768
29 48 50.583.633 150.374.962 521.777.485
30 49 53.177.194 164.961.948 599.582.419
31 50 55.913.797 180.994.804 689.044.946
32 51 58.800.941 198.617.009 791.912.570
