Page 21 - BISNIS 3I NETWORKS
P. 21
Ilustrasi Manfaat CARlink Pro - Mixed 100% Disajikan
Nama : SIMULASI HASIL INVESTASI / Tanggal Lahir : 01/01/2001
Pembayaran Premi Rp. 700.000/Bulan dan Mulai Masuk Usia Tertanggung 20 Tahun
Uang Pertanggungan Rp. 42.000.000,-
Biaya Asuransi Tahun Ke-1 Rp. 60.062
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 3.096.568 3.160.069 3.238.480
2 21 9.412.330 9.731.749 10.135.149
3 22 17.406.322 18.286.527 19.425.147
4 23 26.312.618 28.138.320 30.561.138
5 24 35.752.424 38.974.405 43.366.620
6 25 37.521.144 42.487.701 49.477.937
7 26 39.394.687 46.351.000 56.504.591
8 27 41.379.774 50.599.742 64.584.335
9 28 43.482.666 55.272.031 73.874.681
10 29 45.709.999 60.409.781 84.556.766
11 30 48.069.234 66.059.533 96.839.347
12 31 50.567.859 72.272.051 110.962.052
13 32 53.214.232 79.103.607 127.200.893
14 33 56.016.786 86.615.665 145.872.841
15 34 58.984.893 94.876.273 167.342.860
16 35 62.127.184 103.958.961 192.029.302
17 36 65.453.679 113.945.495 220.414.178
18 37 68.974.125 124.924.928 253.050.887
19 38 72.698.430 136.994.786 290.575.399
20 39 76.637.954 150.263.220 333.719.969
21 40 80.804.313 164.848.767 383.326.252
22 41 85.209.817 180.881.809 440.362.144
23 42 89.867.946 198.506.211 505.941.178
24 43 94.793.420 217.880.661 581.344.368
25 44 100.000.554 239.178.402 668.043.533
26 45 105.505.372 262.590.872 767.732.152
27 46 111.324.008 288.327.781 882.356.839
28 47 117.473.118 316.619.352 1.014.155.730
29 48 123.970.802 347.719.291 1.165.703.148
30 49 130.835.799 381.906.214 1.339.959.099
31 50 138.087.554 419.486.171 1.540.327.146
32 51 145.747.102 460.796.252 1.770.721.838
