Page 23 - BISNIS 3I NETWORKS
P. 23
Ilustrasi Manfaat CARlink Pro - Mixed 100% Disajikan
Nama : SIMULASI HASIL INVESTASI / Tanggal Lahir : 01/01/2001
Pembayaran Premi Rp. 1.000.000/Bulan dan Mulai Masuk Usia Tertanggung 20 Tahun
Uang Pertanggungan Rp. 60.000.000,-
Biaya Asuransi Tahun Ke-1 Rp. 85.802
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 4.556.382 4.649.819 4.765.196
2 21 13.719.574 14.186.911 14.777.193
3 22 25.288.678 26.571.897 28.232.175
4 23 38.170.022 40.826.150 44.351.824
5 24 51.823.005 56.504.561 62.888.122
6 25 54.527.348 61.741.674 71.897.741
7 26 57.392.094 67.500.603 82.256.860
8 27 60.427.484 73.834.157 94.168.548
9 28 63.643.139 80.799.171 107.865.047
10 29 67.049.258 88.458.161 123.613.432
11 30 70.657.263 96.880.517 141.721.479
12 31 74.478.655 106.141.953 162.542.500
13 32 78.526.233 116.326.370 186.483.432
14 33 82.812.949 127.525.437 214.011.618
15 34 87.353.152 139.840.618 245.665.146
16 35 92.160.193 153.381.629 282.060.874
17 36 97.249.466 168.270.423 323.909.486
18 37 102.636.039 184.639.875 372.026.965
19 38 108.335.283 202.635.533 427.351.059
20 39 114.364.710 222.418.744 490.961.457
21 40 120.742.279 244.166.373 564.099.166
22 41 127.487.022 268.072.967 648.191.342
23 42 134.619.728 294.353.156 744.879.857
24 43 142.163.049 323.243.662 856.053.507
25 44 150.139.157 355.002.999 983.882.483
26 45 158.572.769 389.916.776 1.130.863.779
27 46 167.488.868 428.297.918 1.299.867.661
28 47 176.913.298 470.489.992 1.494.194.269
29 48 186.874.089 516.871.573 1.717.639.431
30 49 197.400.318 567.858.442 1.974.567.681
31 50 208.522.203 623.907.343 2.269.997.604
32 51 220.272.383 685.521.317 2.609.701.210
