9/Dec/2021

Simulasi
Pembiayaan Pensiun

Nama : Deuis Tgl. Lahir : 7/10/1954

Gaji : Rp 3,688,600.00 Usia : 67 Tahun

Pricing 14.00% DBR 90% J. Waktu 8 Thn

Normal 14.25% 96 Bln
Angsuran Maks. : Rp 3,319,740.00
Pembiayaan Maks. : Rp 191,000,000.00

PENGAJUAN
Pembiayaan : Rp 120,000,000.00
Angsuran : Rp 2,084,580.12 Sisa Gaji : Rp 1,604,019.88

Take Over : Rp 99,625,465.44

(isi Jika ada)

Biaya Bank : Rp 1,200,000.00

Asuransi : Rp 9,420,000.00
Extra Premi : -
(isi Jika ada)
Blokir 2 : Rp 4,169,160.25
Total Biaya : Rp 14,789,160.25

Terima : Rp 5,585,374.31

Input yang warna Kuning

Mohon setelah penggunaan jangan di save
sfbsm.cirebon
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 2.50 4.10 7.10 10.10 12.10 15.30 17.10 19.80 22.50 24.10 26.10
49 2.50 4.10 7.10 10.10 12.10 15.30 17.10 19.80 22.50 24.10 26.10
50 2.50 4.10 7.10 10.10 12.10 15.30 17.10 19.80 22.50 24.10 26.10
51 2.50 4.10 7.10 10.10 12.10 15.30 17.10 19.80 22.50 24.10 26.10
52 2.50 4.10 7.10 10.10 12.10 15.30 17.10 19.80 22.50 24.10 26.10
53 2.50 4.10 7.10 10.10 12.10 15.30 17.10 19.80 22.50 24.10 26.10
54 2.50 4.10 7.10 10.10 12.10 15.30 17.10 19.80 22.50 24.10 26.10
55 2.50 4.10 7.10 10.10 12.10 15.30 17.10 19.80 22.50 24.10 26.10
56 2.50 4.10 7.10 10.10 12.10 15.30 17.10 19.80 22.50 24.10 26.10
57 2.50 4.10 7.10 10.10 12.10 15.30 17.10 19.80 22.50 24.10 26.10
58 2.50 4.10 7.10 10.10 12.10 15.30 17.10 19.80 22.50 24.10 26.10
59 2.50 4.10 7.10 10.10 12.10 15.30 17.10 19.80 22.50 24.10 26.10
60 2.50 4.10 7.10 10.10 12.10 15.30 17.10 19.80 22.50 24.10 64.20
61 2.50 4.10 7.10 10.10 12.10 15.30 17.10 19.80 22.50 61.70 70.20
62 2.50 4.10 7.10 10.10 12.10 15.30 17.10 19.80 58.70 67.50 76.70
63 2.50 4.10 7.10 10.10 12.10 15.30 17.10 55.00 64.20 73.80 83.00
64 2.50 4.10 7.10 10.10 12.10 15.30 50.60 60.10 70.20 80.70 91.80
65 2.50 4.10 7.10 10.10 12.10 45.50 55.30 65.70 76.70 88.82 91.80
66 2.50 4.10 7.10 10.10 39.60 49.60 60.20 71.80 83.80 88.82 -
67 2.50 4.10 7.10 33.00 43.20 54.20 66.00 78.50 83.80 - -
68 2.50 4.10 25.80 36.10 47.20 59.20 72.10 78.50 - - -
69 2.50 18.00 28.20 38.40 51.60 64.90 72.10 - - - -
70 9.70 19.70 30.80 42.50 56.70 64.90 - - - - -
71 10.50 21.60 33.90 43.20 56.70 - - - - - -
72 11.70 23.80 47.40 43.20 - - - - - - -
73 12.90 26.30 47.40 - - - - - - - -
74 14.30 26.30 - - - - - - - - -

PRICING
Bulan Pricing
12 14.50%
24 14.50%
36 14.50%
48 14.50%
 60 14.50%
72 14.25%
84 14.25%
96 14.25%
108 14.25%
120 14.25%
132 14.00%
144 14.00%
156 14.00%
168 14.00%
180 14.00%
12 13 14 15
29.40 32.80 34.50 38.00
29.40 32.80 34.50 38.00
29.40 32.80 34.50 38.00
29.40 32.80 34.50 38.00
29.40 32.80 34.50 38.00
29.40 32.80 34.50 38.00
29.40 32.80 34.50 38.00
29.40 32.80 34.50 38.00
29.40 32.80 34.50 69.10
29.40 32.80 68.60 75.40
29.40 67.60 74.80 82.40
66.10 73.80 81.70 89.90
72.30 80.60 89.30 98.20
79.00 88.10 97.60 98.20
86.30 96.30 97.60 -
94.40 96.30 - -
94.40 - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -