Laporan Pengembangan Jiwasraya Sampai Maret 2013

Berikut ini Hasil Pengembangan Program Saving Plan sampai 31 Maret 2013.

Jumlah Peserta :
623

Saldo Awal      :
Rp 1,665,624,085 (Sebelumnya Rp 1,667,710,802 dimana Rp 2,086,717 dana keluar karena pensiun)

Hasil Pengembangan :
Rp 32,162,565

Akumulasi Dana sampai 31 Maret 2013 : 

Rp 1,942,254,277

Laporan sampai 31 Maret 2013 :

Premi (Rp)	MP	Dana Akumulasi	Rata2/MP	Min	Max
100,000	467	1,123,055,220	2,404,829	1,766,655	2,407,574
150,000	33	113,016,012	3,424,728	3,663,194	2,964,119
200,000	71	316,567,657	4,458,699	3,520,662	4,918,811
250,000	10	53,331,724	5,333,172	4,233,060	6,174,436
300,000	22	146,272,244	6,648,738	4,841,554	7,430,052
350,000	1	7,391,426	7,391,426	7,391,426	7,391,426
400,000	3	21,850,567	7,283,522	7,144,987	7,352,790
500,000	12	108,014,435	9,001,203	7,275,538	12,452,530
600,000	1	8,492,523.00	8,492,523	8,492,523	8,492,523
800,000	1	14,809,251	14,809,251	14,809,251	14,809,251
1,000,000	2	29,453,218	14,726,609	10,915,742	18,537,476
TOTAL	623	1,942,254,277	3,117,583	1,766,655	18,537,476

Kepada anggota Kopkar TBINA yang ingin mengupgrade premi bulanan, bisa menghubungi :
Bp. Supriyanto (Admin)
Bp. M. Yahya Zulkarnaen (Bendahara)
Bp. Herwono (Ketua)

Berikut ini Ilustrasi Program Saving Plan dengan Asumsi Premi Bulanan Rp 100,000 dan diupgrade 100,000 setiap tahun. Pengembangan tahunan 7.5% dengan umur mulai mengikuti program adalah 30 tahun.

Umur	Tahun	Saldo Awal	Iuran	Saldo Akhir
30	2012	2,500,000	100,000	3,923,500
31	2013	3,923,500	200,000	6,689,763
32	2014	6,689,763	300,000	10,899,495
33	2015	10,899,495	400,000	16,660,957
34	2016	16,660,957	500,000	24,090,529
35	2017	24,090,529	600,000	33,313,318
36	2018	33,313,318	700,000	44,463,817
37	2019	44,463,817	800,000	57,686,603
38	2020	57,686,603	900,000	73,137,099
39	2021	73,137,099	1,000,000	90,982,381
40	2022	90,982,381	1,100,000	111,402,060
41	2023	111,402,060	1,200,000	134,589,214
42	2024	134,589,214	1,300,000	160,751,405
43	2025	160,751,405	1,400,000	190,111,760
44	2026	190,111,760	1,500,000	222,910,142
45	2027	222,910,142	1,600,000	259,404,403
46	2028	259,404,403	1,700,000	299,871,733
47	2029	299,871,733	1,800,000	344,610,113
48	2030	344,610,113	1,900,000	393,939,872
49	2031	393,939,872	2,000,000	448,205,362
50	2032	448,205,362	2,100,000	507,776,764
51	2033	507,776,764	2,200,000	573,052,022
52	2034	573,052,022	2,300,000	644,458,923
53	2035	644,458,923	2,400,000	722,457,343
54	2036	722,457,343	2,500,000	807,541,643
55	2037	807,541,643	2,600,000	900,243,267