Slip Gaji : 3,048,600.

00
Tambahan : NO REK
Total Gaji : 3,048,600.00
Plafond : 50,000,000.00
Bunga : 12.25% Anuitas
Jangka Waktu : 24 bulan 2 tahun

Pokok : 1,849,098.60
Bunga : 510,416.67 080112466
Angsuran Baru : 2,359,515.27 Sisa Gaji : 689,084.73
Angsuran Lama :
Total : 2,359,515.27
Persentase : 77.40%

Biaya
Provisi : 250,000.00
Cetak : 250,000.00
Adm : 720,000.00
1,220,000.00
Asuransi : Rp249.000,00
Total Biaya : 1,469,000.00
Pinjaman Lama BLOKIR 1,179,757.63
Pokok : ------- Jumlah saldo 47,351,242.37
Bunga :
Jumlah :

125,833,333.43

,
1179757.63474563

1 8 180
96
tenor pinjaman awal 180
waktu jalan pinjaman 97 34000000
sisa waktu pinjaman 83
persen waktu pinjaman 53.89
persentase sisa waktu pin 46.11

285000

62,573,200.00
 Tahun 2023
Pensiun 58
Umur 43 4,699,300.00
Jangka Waktu 15

Askrida Askrida
Askrida Askrida Askrida Askrida PNS Prapen Pensiun MPM Pra
CPNS Askrida PNS Prapen Pensiun Promo Promo Promo MPM PNS Pensiun
Tahun Suku Bunga
1 12.00% 3.75 2.81 5.00 7.00 3.09 5.5 7.7 2.56 5.14
2 12.00% 7.50 5.62 10.00 14.00 6.18 11 15.4 4.98 9.45
3 12.00% 11.25 8.43 15.00 21.00 9.27 16.5 23.1 7.02 15.83
4 12.00% 15.00 11.24 20.00 28.00 12.36 22 30.8 8.87 19.39
5 12.00% 18.75 14.05 25.00 35.00 15.45 27.5 38.5 10.62 24.90
6 12.00% 22.50 16.86 30.00 42.00 18.54 33 46.2 13.85 27.01
7 12.00% 26.25 19.67 35.00 49.00 21.63 38.5 53.9 15.53 29.85
8 12.00% 30.00 22.48 40.00 56.00 24.72 44 61.6 18.99 32.11
9 12.00% 33.75 25.29 45.00 63.00 27.81 49.5 69.3 20.45 35.10
10 12.00% 37.50 28.10 50.00 70.00 30.9 55 77 27.60 38.21
11 12.00% 41.25 30.91 55.00 77.00 33.99 60.5 84.7 30.40 41.05
12 12.00% 45.00 33.72 60.00 84.00 37.08 66 92.4 33.10 44.38
13 12.00% 48.75 36.53 65.00 91.00 40.17 71.5 100.1 35.90 46.08
14 12.00% 52.50 39.34 70.00 98.00 43.26 77 107.8 38.60 48.23
15 12.00% 56.25 42.15 75.00 105.00 46.35 82.5 115.5 41.40 50.49
16 12.00% 60.00 44.96 80.00 112.00 49.44 44.20 53.10
17 12.00% 63.75 47.77 85.00 119.00 52.53 46.90 57.60
18 12.00% 67.50 50.58 90.00 126.00 55.62 49.70 59.40
19 12.00% 71.25 53.39 95.00 133.00 58.71 52.40 62.10
20 12.00% 75.00 56.20 100.00 140.00 61.8 55.20 65.00
21 12.00%
22 12.00%
23 12.00%
24 12.00% 82.5
25 12.00% 40.17
21.63
12.36
 Eka Loyd Eka Loyd Eka Loyd Megapratam CIU Pra CIU Khusus Jamkrindo
MPM DPRD Asei PNS Asei Pra Pen Asei Pensiun PNS Pra Pen Pensiun a CIU PNS Pen/Pensiun Umur 70-75 PNS/DPRD

12.5 2.50 5.22 9.68 2.56 5.14 5.5 2.92 2.50 4.18 7.75 2.50
22.69 5.00 11.00 19.06 4.98 9.45 11 5.63 4.40 8.80 15.25 4.72
32.88 7.50 17.50 27.44 7.02 15.83 16.5 8.36 6.60 14.00 21.95 7.01
43.06 10.00 23.75 35.31 8.87 19.39 22 11.14 8.60 19.00 28.25 9.12
53.25 12.50 28.75 43.81 10.62 24.9 27.5 13.91 10.65 23.00 35.05 11.45
15.00 33.12 52.31 13.85 27.01 33 16.70 13.65 26.50 41.85 13.87
17.50 35.00 60.81 15.53 29.85 38.5 19.56 16.16 28.00 48.65 16.16
20.00 38.12 69.31 18.99 32.11 44 22.44 18.55 30.50 55.45 18.45
22.50 41.87 77.81 20.45 35.1 49.5 25.37 20.37 33.50 62.25 20.64
25.00 45.00 86.31 22.63 38.21 55 28.37 22.50 36.00 69.05 22.79
27.50 48.37 24.36 41.05 60.5 31.43 24.76 38.70 24.76
30.00 50.75 27.75 44.38 66 34.59 28.41 40.60 28.41
32.50 53.00 30.97 46.08 71.5 37.81 31.11 42.40 31.11
35.00 55.00 31.9 48.23 77 41.14 32.45 44.00 32.45
37.50 56.75 33.58 50.49 82.5 44.53 34.12 45.40 34.12
43.9 52.6 48.09 36.27 47.67 36.27
47.65 56.05 53.76 38.55 49.56 38.55
49.08 58.43 59.86 39.85 51.55 39.85
51.37 60.92 66.41 40.38 54.14 40.38
53.76 62.88 73.39 41.95 56.85 41.95
Jamkrindo Jamkrindo
Pra Pen Pensiun

4.18 7.75
8.80 15.25
14.00 21.95
19.00 28.25
23.00 35.05
26.50 41.85
28.00 48.65
30.50 55.45
33.50 62.25
36.00 69.05
38.70
40.60
42.40
44.00
45.40
47.67
49.56
51.55
54.14
56.85
 500,000,000.00

12.51

/P1em/1/2019