The document provides information on investment projections for different insurance plans over a 10 year period. It shows projections for total pension funds, rider benefits, and life and accident coverage amounts for ages 18 to 50 for plans with annual premiums ranging from Rp6,000,000 to Rp36,000,000 with increasing coverage amounts corresponding to higher premium levels.

1. Total Pemi per tahun : Rp6.000.000 Masa stor 10th v 1.51
Premi Dasar : Rp4.000.000
Topup Reguler : Rp2.000.000 Job klas 2
Dana Uang
Rider
Pensiun Pertanggungan
Health CI
Usia 10 th Usia 60 Usia 70 Wop Alamiah Kecelakaan
Plan Add
sd sd
15% 20% 15% 20% 15% 20% sd 70th
65th 70th
(000) (000) (000) (000) (000) (000) (000) (Juta) (Juta) (Juta) (Juta)
18 77.091 99.327 6.157.836 36.056.840 24.607.961 222.857.478 450 6 150 150 150
30 71.399 92.189 899.608 3.428.179 3.387.835 20.897.438 450 6 120 120 120
40 64.724 83.937 199.598 486.677 660.471 2.820.671 350 6 50 90 90
45 62.480. 81.284 111.305 203.587 337.503 1.112.727 300 4 35 70 70
50 57.829 75.184 63.102 86.672 168.966 423.252 250 4 25 50 50

2. Total Pemi per tahun : Rp12.000.000 Masa stor 10th V 1.51
Premi Dasar : Rp9.000.000
Topup Reguler : Rp3.000.000 Job klas 2
Dana
Rider Uang Pertanggungan
Pensiun
Health
Usia 10 th Usia 60 Usia 70 Wop CI Add Alamiah Kecelakaan
Plan
sd sd
15% 20% 15% 20% 15% 20% sd 70th
65th 70th
(000) (000) (000) (000) (000) (000) (000) (Juta) (Juta) (Juta) (Juta)
18 153.209 195.963 12.314.865 71.418.968 49.146.195 441.327.667 700 12 350 350 350
30 144.864 185.650. 1.874.690 6.992.853 7.066.880 42.622.228 700 12 260 260 260
40 132.319 170.068 428.179 1.010.891 1.458.112 5.899.986 700 12 90 180 180
45 124.306 160.242 223.454 403.017 685.829 2.209.468 600 9 70 140 140
50 113.818 146.179 124.370. 168.611 337.921 826.945 500 9 50 100 100

3. v 1.51
Total Pemi per tahun : Rp18.000.000 Masa stor 10th
Premi Dasar : Rp12.000.000
Topup Reguler : Rp6.000.000 Job klas 2
Dana
Rider Uang Pertanggungan
Pensiun
Health CI
Usia 10 th Usia 60 Usia 70 Wop Alamiah Kecelakaan
Plan Add
sd sd
15% 20% 15% 20% 15% 20% sd 70th
65th 70th
(000) (000) (000) (000) (000) (000) (000) (Juta) (Juta) (Juta) (Juta)
18 248.449 320.235 20.759.154 119.149.675 83.031.086 736.502.391 850 18 500 500 500
30 235.610. 304.342 3.234.870 11.826.665 12.344.938 72.258.718 850 18 380 380 380
40 218.480. 283.121 755.746 1.752.245 2.674.506 10.347.785 850 18 130 260 260
45 208.721 271.156 394.947 706.24 1.294.111 3.975.151 800 12 100 200 200
50 188.395 244.451 207.277 283.557 596.422 1.437.955 750 12 75 150 150

4. v 1.51
Total Pemi per tahun : Rp24.000.000 Masa stor 10th
Premi Dasar : Rp18.000.000
Topup Reguler : Rp6.000.000 Job klas 2
Dana
Rider Uang Pertanggungan
Pensiun
Health CI
Usia 10 th Usia 60 Usia 70 Wop Alamiah Kecelakaan
Plan Add
sd sd
15% 20% 15% 20% 15% 20% sd 70th
65th 70th
(000) (000) (000) (000) (000) (000) (000) (Juta) (Juta) (Juta) (Juta)
18 317.543 406.331 26.178.161 150.095.205 104.580.520 927.622.079 1.150. 24 700 700 700
30 301.85 387.003 4.066.100 14.879.613 15.438.931 90.810.950 1.150. 24 520 520 520
40 278.099 357.568 941.012 2.181.449 3.282.558 12.820.236 1.150. 24 180 360 360
45 257.876 332.456 472.884 847.166 1.488.246 4.688.915 1.150. 18 140 280 280
50 235.521 302.581 258.221 349.921 722.607 1.743.741 1.000. 18 100 200 200

5. Masa stor v 1.51
Total Pemi per tahun : Rp30.000.000 10th
Premi Dasar : Rp22.000.000
Topup Reguler : Rp8.000.000 Job klas 2
Dana
Rider Uang Pertanggungan
Pensiun
Health
Usia 10 th Usia 60 Usia 70 Wop CI Add Alamiah Kecelakaan
Plan
sd sd sd
15% 20% 15% 20% 15% 20%
70th 65th 70th
(000) (000) (000) (000) (000) (000) (000) (Juta) (Juta) (Juta) (Juta)
18 405.757 520.062 33.884.429 193.409.313 135.476.614 1.195.446.298 1.350. 30 850 850 850
30 383.955 493.079 5.233.731 19.078.857 19.917.483 116.491.589 1.350. 30 650 650 650
40 354.735 456.891 1.216.052 2.809.762 4.271.669 16.548.859 1.350. 30 225 450 450
45 330.913 427.307 614.083 1.097.743 1.961.276 6.111.985 1.350. 22 175 350 350
50 302.737 389.729 332.638 451.491 948.846 2.274.539 1.200. 22 125 250 250

6. Total Pemi per tahun : Rp36.000.000 Masa stor 10th v 1.51
Premi Dasar : Rp27.000.000
Topup Reguler : Rp9.000.000 Job klas 2
Dana
Rider Uang Pertanggungan
Pensiun
Health CI
Usia 10 th Usia 60 Usia 70 Wop Alamiah Kecelakaan
Plan Add
sd sd
15% 20% 15% 20% 15% 20% sd 70th
65th 70th
(000) (000) (000) (000) (000) (000) (000) (Juta) (Juta) (Juta) (Juta)
18 478.749 612.631 39.681.406 226.906.782 158.586.127 1.402.407.714 1.600. 36 1.000. 1.100. 1.100.
30 456.004 584.725 6.160.115 22.520.687 23.382.073 137.433.090 1.600. 36 800 800 800
40 418.244 537.949 1.407.958 3.272.996 4.880.895 19.198.576 1.600. 36 300 550 550
45 394.204 508.167 730.543 1.303.946 2.330.132 7.254.743 1.600. 27 210 420 420
50 357.223 458.984 392.073 531.231 1.107.294 2.660.536 1.500. 27 150 300 300