Jumlah Iuran .............. 100,000 Jumlah Iuran .............. 200.

000
Periode Iuran .............Bulanan Periode Iuran .............Bulanan
Bunga Deposito ............ 5% Bunga Deposito ............ 5%
Biaya Administrasi ........ 2.1 % Biaya Administrasi ........ 2.1 %

Tahun Akumulasi Akumulasi Tahun Akumulasi Akumulasi

Iuran Dana Iuran Dana
1 Rp 1,200,000 Rp 1,218,953 1 Rp 2,400,000 Rp 2,437,913
2 Rp 2,400,000 Rp 2,473,619 2 Rp 4,800,000 Rp 4,947,253
3 Rp 3,600,000 Rp 3,765,048 3 Rp 7,200,000 Rp 7,530,116
4 Rp 4,800,000 Rp 5,094,313 4 Rp 9,600,000 Rp 10,188,653
5 Rp 6,000,000 Rp 6,462,526 5 Rp 12,000,000 Rp 12,925,082
6 Rp 7,200,000 Rp 7,870,823 6 Rp 14,400,000 Rp 15,741,685
7 Rp 8,400,000 Rp 9,320,381 7 Rp 16,800,000 Rp 18,640,809
8 Rp 9,600,000 Rp 10,812,411 8 Rp 19,200,000 Rp 21,624,876
9 Rp 10,800,000 Rp 12,348,155 9 Rp 21,600,000 Rp 24,696,371
10 Rp 12,000,000 Rp 13,928,895 10 Rp 24,000,000 Rp 27,857,858
11 Rp 13,200,000 Rp 15,555,948 11 Rp 26,400,000 Rp 31,111,970
12 Rp 14,400,000 Rp 17,230,673 12 Rp 28,800,000 Rp 34,461,426
13 Rp 15,600,000 Rp 18,954,464 13 Rp 31,200,000 Rp 37,909,016
14 Rp 16,800,000 Rp 20,728,760 14 Rp 33,600,000 Rp 41,457,617
15 Rp 18,000,000 Rp 22,555,040 15 Rp 36,000,000 Rp 45,110,187
16 Rp 19,200,000 Rp 24,434,828 16 Rp 38,400,000 Rp 48,869,772
17 Rp 20,400,000 Rp 26,369,691 17 Rp 40,800,000 Rp 52,739,508
18 Rp 21,600,000 Rp 28,361,244 18 Rp 43,200,000 Rp 56,722,624
19 Rp 22,800,000 Rp 30,411,146 19 Rp 45,600,000 Rp 60,822,438
20 Rp 24,000,000 Rp 32,521,107 20 Rp 48,000,000 Rp 65,042,372
21 Rp 25,200,000 Rp 34,692,888 21 Rp 50,400,000 Rp 69,385,945
22 Rp 26,400,000 Rp 36,928,302 22 Rp 52,800,000 Rp 73,856,779
23 Rp 27,600,000 Rp 39,229,208 23 Rp 55,200,000 Rp 78,458,603
24 Rp 28,800,000 Rp 41,597,528 24 Rp 57,600,000 Rp 83,195,256
25 Rp 30,000,000 Rp 44,035,236 25 Rp 60,000,000 Rp 88,070,685
26 Rp 31,200,000 Rp 46,544,369 26 Rp 62,400,000 Rp 93,088,958
27 Rp 32,400,000 Rp 49,127,013 27 Rp 64,800,000 Rp 98,254,261
 28 Rp 33,600,000 Rp 51,785,327 28 Rp 67,200,000 Rp 103,570,900
29 Rp 34,800,000 Rp 54,521,525 29 Rp 69,600,000 Rp 109,043,311
30 Rp 36,000,000 Rp 57,337,890 30 Rp 72,000,000 Rp 114,676,057

Jumlah Iuran .............. 300,000 Jumlah Iuran .............. 400,000

Periode Iuran .............Bulanan Periode Iuran .............Bulanan
Bunga Deposito ............ 5% Bunga Deposito ............ 5%
Biaya Administrasi ........ 2.1 % Biaya Administrasi ........ 2.1 %

Tahun Akumulasi Akumulasi Tahun Akumulasi Akumulasi

Iuran Dana Iuran Dana
1 Rp 3,600,000 Rp 3,656,874 1 Rp 4,800,000 Rp 4,875,834
2 Rp 7,200,000 Rp 7,420,889 2 Rp 9,600,000 Rp 9,894,523
3 Rp 10,800,000 Rp 11,295,186 3 Rp 14,400,000 Rp 15,060,254
4 Rp 14,400,000 Rp 15,282,996 4 Rp 19,200,000 Rp 20,377,334
5 Rp 18,000,000 Rp 19,387,642 5 Rp 24,000,000 Rp 25,850,199
6 Rp 21,600,000 Rp 23,612,550 6 Rp 28,800,000 Rp 31,483,413
7 Rp 25,200,000 Rp 27,961,243 7 Rp 33,600,000 Rp 37,281,671
8 Rp 28,800,000 Rp 32,437,346 8 Rp 38,400,000 Rp 43,249,812
9 Rp 32,400,000 Rp 37,044,592 9 Rp 43,200,000 Rp 49,392,808
10 Rp 36,000,000 Rp 41,786,826 10 Rp 48,000,000 Rp 55,715,789
11 Rp 39,600,000 Rp 46,668,000 11 Rp 52,800,000 Rp 62,224,025
12 Rp 43,200,000 Rp 51,692,186 12 Rp 57,600,000 Rp 68,922,947
13 Rp 46,800,000 Rp 56,863,576 13 Rp 62,400,000 Rp 75,818,135
14 Rp 50,400,000 Rp 62,186,483 14 Rp 67,200,000 Rp 82,915,345
15 Rp 54,000,000 Rp 67,665,344 15 Rp 72,000,000 Rp 90,220,493
16 Rp 57,600,000 Rp 73,304,728 16 Rp 76,800,000 Rp 97,739,672
17 Rp 61,200,000 Rp 79,109,337 17 Rp 81,600,000 Rp 105,479,154
18 Rp 64,800,000 Rp 85,084,014 18 Rp 86,400,000 Rp 113,445,393
19 Rp 68,400,000 Rp 91,233,741 19 Rp 91,200,000 Rp 121,645,033
20 Rp 72,000,000 Rp 97,563,649 20 Rp 96,000,000 Rp 130,084,914
21 Rp 75,600,000 Rp 104,079,017 21 Rp 100,800,000 Rp 138,772,072
22 Rp 79,200,000 Rp 110,785,273 22 Rp 105,600,000 Rp 147,713,752
23 Rp 82,800,000 Rp 117,688,016 23 Rp 110,400,000 Rp 156,917,414
24 Rp 86,400,000 Rp 124,793,000 24 Rp 115,200,000 Rp 166,390,729
25 Rp 90,000,000 Rp 132,106,150 25 Rp 120,000,000 Rp 176,141,602
26 Rp 93,600,000 Rp 139,633,567 26 Rp 124,800,000 Rp 186,178,161
27 Rp 97,200,000 Rp 147,381,527 27 Rp 129,600,000 Rp 196,508,779
28 Rp 100,800,000 Rp 155,356,494 28 Rp 134,400,000 Rp 207,142,071
29 Rp 104,400,000 Rp 163,565,117 29 Rp 139,200,000 Rp 218,086,905
30 Rp 108,000,000 Rp 172,014,241 30 Rp 144,000,000 Rp 229,352,408