HASIL MENABUNG

MENABUNG / Bulan
100,000
PENAMBAHAN JUMLAH
MENABUNG 10%
BUNGA TABUNGAN
5%
Akhir Tahun ke Hasil Pada Akhir Tahun ke

10 23,802,721
20 100,941,436
30 326,384,309
40 952,901,312
50 2,646,730,949
60 7,153,412,740
70 19,029,230,268
80 50,139,449,532

note : Uang Tabungan tidak ditarik, terus digulung

NG

Total Ditabung

19,124,910

68,729,999

197,392,827

531,111,067

1,396,690,235

3,641,779,674

9,464,963,482

24,568,802,575
 45%
55%

38%

62%

34%

66%
 USD
Convert at rate Rp 15.000 / usd

Years To Save

10

20

30

40

50

60
 USD
rate Rp 15.000 / usd 6.667

RESULT / End Balance Total Amount Saved

1,586.85 1,274.99
6,729.43 4,582.00
21,758.95 13,159.52
63,526.75 35,407.40
176,448.73 93,112.68
476,894.18 242,785.31
floren
 INFLATION
Present Value 20,000,000
Inflation rate /year 10%

Year Value after x

10 51,874,849 2.59

20 134,549,999 6.73

30 348,988,045 17.45

40 905,185,111 45.26

50 2,347,817,058 117.39

60 6,089,632,791 304.48

70 15,794,939,136 789.75

80 40,968,004,292 2,048.40
 DANA PENDIDIKAN
Inflasi Biaya Pendidikan
Saving Amount per month
Increase per year
Interest / Return on Investment
Akhir Tahun Masuk Acuan Biaya Saat ini Perkiraan Biaya di
Tahun Masa Mendatang
ke Sekolah
1 2024 -
2 2025 -
3 2026 -
4 2027 -
5 2028 -
6 2029 SD 20,000,000 35,431,220
7 2030 -
8 2031 -
9 2032 -
10 2033 -
11 2034 -
12 2035 SMP 35,000,000 109,844,993
13 2036 -
14 2037 -
15 2038 SMA 35,000,000 146,203,686
16 2039 -
17 2040 -
18 2041 KULIAH 50,000,000 277,995,866
19 2042 -
20 2043 -
 10%

1,000,000
10%
10%
Hasil Investasi (Net)

12,565,568
27,703,472
45,808,725
67,330,268
92,777,876
87,298,685
118,700,668
155,616,916
198,847,452
249,298,331
307,994,972
266,252,109
333,568,320
411,877,030
356,519,976
446,341,772
550,818,034
394,012,305
505,134,062
634,878,071
floren