You are on page 1of 4

29/Jan/2019

Simulasi
Pembiayaan Pensiun

Nama : suherman Tgl. Lahir : 3/22/1955
Gaji : Rp 2,750,900.00 Usia : 64 Tahun

Pricing 14.00% DBR 90% J. Waktu 11 Thn
Normal 14.00% 132 Bln
Angsuran Maks. : Rp 2,475,810.00
Pembiayaan Maks. : Rp 166,000,000.00

PENGAJUAN
Pembiayaan : Rp 120,000,000.00
Angsuran : Rp 1,786,399.34 Sisa Gaji : Rp 964,500.66

Take Over : Rp 80,792,339.20
(isi Jika ada)

Biaya Bank : Rp 1,200,000.00
Asuransi : Rp 11,016,000.00
Extra Premi : -
(isi Jika ada)
Blokir 2 : Rp 3,572,798.69
Total Biaya : Rp 15,788,798.69

Terima : Rp 23,418,862.11

Input yang warna Kuning
Mohon setelah penggunaan jangan di save
sfbsm.cirebon

60 60. - 71 10.50 55.50 4.10 10.50% .10 19.50 4. .10 7.10 15.70 67. .10 7.10 55.10 49 2.80 22.60 60.10 15.10 .10 26. .50 24. .80 22.10 39.10 10.80 22.10 25.10 10.50 21.70 70.40 51.50 83.10 12.10 12.10 10.10 10.80 22.80 .20 56.10 52 2.00 28.10 7.10 7.10 10.60 33.10 19.70 . - 73 12.20 38.20 .10 12.10 19.20 54.10 10.50 24.50 4.30 50.10 19.10 10.50 4.10 12.50 24.10 19.10 19.50 4.82 - 67 2.50 18.50 4.20 66.10 12. .20 62 2. - 69 2.10 10.10 19.70 23.80 22.10 12.10 15.10 33.10 7.50 4.70 88. .70 30. .50 4.10 10.10 54 2.10 12.10 15. .60 64.80 22.30 17.10 15.10 19.60 49.50 4.50 4.10 10.70 91.50 4.50 24.10 10.10 12.30 17.10 26.10 53 2. .10 19.30 17. - PRICING Bulan Pricing 12 14.10 19.20 73.30 47.80 47.10 7.50% 24 14.50 .30 17.70 19.30 26.20 61 2.80 22. .10 56 2.10 12.10 15.50 4.10 26. .10 7.10 7.30 17.10 10.10 12.10 57 2.50 4.10 15.10 19.10 12.10 15. .10 10.50 24.80 42.10 78.10 64.10 15.50% 48 14.10 7.10 19.50 24.00 64 2.30 17.10 12.00 43.10 10.80 83.80 88.80 36.50 24.10 15.20 71.10 50 2.10 10.10 60 2. - 70 9.10 10.10 12.50 4.10 12.10 10.90 72.10 12.10 58 2. .50 4.50 61.90 43.50 4.10 26.70 76.82 91.10 7.10 7.30 17.90 .10 19.10 10.10 70.80 66 2.10 15.80 65 2.10 26.50 4.TABEL PREMI BRUTO SYARIAH PEMBIAYAAN AL AMIN UP TETAP PER USIA PER 1000 UANG PERTANGGUNGAN Usia Masa Asuransi (tahun) Masuk (thn) 1 2 3 4 5 6 7 8 9 10 11 48 2.10 15. . - 72 11.10 51 2.10 7. .80 83.50 4.30 17.10 7. .50 24.70 64.10 12.80 22.80 22.50 4.90 26. .10 26.10 7.10 45.10 47.30 .30 17.50 4.10 19. .10 26.80 22. .10 7. - 68 2.10 7.30 17.80 22.40 .30 17.10 59 2. .10 15.50 56.10 7.80 22. - 74 14.10 55 2.30 17.30 17. .10 15.10 15.80 58.00 78.50 24.80 22.50 24. .10 7. .10 19.30 17.10 26.50 24. . .10 7.10 12.30 17.50 4.70 63 2.10 15.10 12.80 22.10 26. .20 80.50% 36 14.40 43.20 59.10 26.10 7.50 24.20 72.50 24.10 15.30 17.00 64.30 65. . .10 26.10 26.50 76.

25% 84 14.25% 120 14.00% .25% 108 14.00% 180 14.25% 132 14.00% 156 14. 60 14.00% 144 14.25% 96 14.50% 72 14.00% 168 14.

.90 72.12 13 14 15 29. - .40 32. .80 34.00 29.00 29.40 67.00 29. - .40 32.00 29. - .80 34. - . . - .00 29.50 38.40 29. . - .40 32.10 73.30 97.80 81.40 .20 79.80 34.50 38. .80 34.80 34. - .60 75.40 32.80 82. . . . . .80 34.50 69.40 32. - .40 32.80 34.80 68.00 88.10 29.10 97.50 38. .50 38.80 34.50 38.40 96. .40 32.30 96.50 38. .40 32. - .50 38.40 66.40 32.60 - 94.00 29. . - . .40 32.80 34. . - 94.30 98. .50 38.00 29.70 89. - . .60 98.60 74.20 86.00 29. . .30 80.60 89. .30 .