You are on page 1of 1

Lampiran

:
NO.SK .../DIRPEL/2007
Tanggal ... Maret 2007

Premi Dana Hasil Investasi Akumulasi UP Klaim Akumulasi Akum Premi -
Bulan Bulanan Ekawarsa Tabungan Awal Garansi Tambahan Total Dana Meninggal Meninggal Premi Dana Akhir Bulan ke-
ke-
(1) (2) (3)=(1)-(2) (4)=(3)+(8) bln sblmnya (5) (6) (7)=(5)+(6) (8)=(4)+(7) (9) (10)=(8)+(9) (11) (12)=(11)-(8)
1 100,000 18,350 81,650 81,650 300 289 589 82,239 5,000,000 5,082,239 100,000 (17,761) 1
2 100,000 18,350 81,650 163,889 601 580 1,182 165,070 5,000,000 5,165,070 200,000 (34,930) 2
3 100,000 18,350 81,650 246,720 905 873 1,779 248,499 5,000,000 5,248,499 300,000 (51,501) 3
4 100,000 18,350 81,650 330,149 1,212 1,169 2,380 332,530 5,000,000 5,332,530 400,000 (67,470) 4
5 100,000 18,350 81,650 414,180 1,520 1,466 2,986 417,166 5,000,000 5,417,166 500,000 (82,834) 5
6 100,000 18,350 81,650 498,816 1,831 1,766 3,596 502,412 5,000,000 5,502,412 600,000 (97,588) 6
7 100,000 18,350 81,650 584,062 2,144 2,068 4,211 588,273 5,000,000 5,588,273 700,000 (111,727) 7
8 100,000 18,350 81,650 669,923 2,459 2,372 4,830 674,753 5,000,000 5,674,753 800,000 (125,247) 8
9 100,000 18,350 81,650 756,403 2,776 2,678 5,454 761,857 5,000,000 5,761,857 900,000 (138,143) 9
10 100,000 18,350 81,650 843,507 3,096 2,986 6,082 849,589 5,000,000 5,849,589 1,000,000 (150,411) 10
11 100,000 18,350 81,650 931,239 3,418 3,297 6,714 937,953 5,000,000 5,937,953 1,100,000 (162,047) 11
12 100,000 18,350 81,650 1,019,603 3,742 3,609 7,351 1,026,954 5,000,000 6,026,954 1,200,000 (173,046) 12
13 100,000 10,860 89,140 1,116,094 4,096 3,951 8,047 1,124,141 6,000,000 7,124,141 1,300,000 (175,859) 13
14 100,000 10,860 89,140 1,213,281 4,453 4,295 8,748 1,222,029 6,000,000 7,222,029 1,400,000 (177,971) 14
15 100,000 10,860 89,140 1,311,169 4,812 4,642 9,454 1,320,623 6,000,000 7,320,623 1,500,000 (179,377) 15
16 100,000 10,860 89,140 1,409,763 5,174 4,991 10,164 1,419,927 6,000,000 7,419,927 1,600,000 (180,073) 16
17 100,000 10,860 89,140 1,509,067 5,538 5,342 10,880 1,519,948 6,000,000 7,519,948 1,700,000 (180,052) 17
18 100,000 10,860 89,140 1,609,088 5,905 5,696 11,602 1,620,689 6,000,000 7,620,689 1,800,000 (179,311) 18
19 100,000 10,860 89,140 1,709,829 6,275 6,053 12,328 1,722,157 6,000,000 7,722,157 1,900,000 (177,843) 19
20 100,000 10,860 89,140 1,811,297 6,647 6,412 13,059 1,824,356 6,000,000 7,824,356 2,000,000 (175,644) 20
21 100,000 10,860 89,140 1,913,496 7,023 6,774 13,796 1,927,293 6,000,000 7,927,293 2,100,000 (172,707) 21
22 100,000 10,860 89,140 2,016,433 7,400 7,138 14,538 2,030,971 6,000,000 8,030,971 2,200,000 (169,029) 22
23 100,000 10,860 89,140 2,120,111 7,781 7,505 15,286 2,135,397 6,000,000 8,135,397 2,300,000 (164,603) 23
24 100,000 10,860 89,140 2,224,537 8,164 7,875 16,039 2,240,576 6,000,000 8,240,576 2,400,000 (159,424) 24
25 100,000 11,290 88,710 2,329,286 8,548 8,246 16,794 2,346,080 7,000,000 9,346,080 2,500,000 (153,920) 25
26 100,000 11,290 88,710 2,434,790 8,936 8,619 17,555 2,452,345 7,000,000 9,452,345 2,600,000 (147,655) 26
27 100,000 11,290 88,710 2,541,055 9,326 8,995 18,321 2,559,376 7,000,000 9,559,376 2,700,000 (140,624) 27
28 100,000 11,290 88,710 2,648,086 9,718 9,374 19,093 2,667,179 7,000,000 9,667,179 2,800,000 (132,821) 28
29 100,000 11,290 88,710 2,755,889 10,114 9,756 19,870 2,775,759 7,000,000 9,775,759 2,900,000 (124,241) 29
30 100,000 11,290 88,710 2,864,469 10,513 10,140 20,653 2,885,122 7,000,000 9,885,122 3,000,000 (114,878) 30
31 100,000 11,290 88,710 2,973,832 10,914 10,527 21,441 2,995,273 7,000,000 9,995,273 3,100,000 (104,727) 31
32 100,000 11,290 88,710 3,083,983 11,318 10,917 22,236 3,106,218 7,000,000 10,106,218 3,200,000 (93,782) 32
33 100,000 11,290 88,710 3,194,928 11,725 11,310 23,035 3,217,964 7,000,000 10,217,964 3,300,000 (82,036) 33
34 100,000 11,290 88,710 3,306,674 12,135 11,706 23,841 3,330,515 7,000,000 10,330,515 3,400,000 (69,485) 34
35 100,000 11,290 88,710 3,419,225 12,549 12,104 24,653 3,443,878 7,000,000 10,443,878 3,500,000 (56,122) 35
36 100,000 11,290 88,710 3,532,588 12,965 12,505 25,470 3,558,057 7,000,000 10,558,057 3,600,000 (41,943) 36