No Referensi : 0668/QS/PLC/II/2021
1. Pendahuluan 1. Introduction
Perhitungan kewajiban dan iuran PPUKP The calculation of liability and PPUKP
berdasarkan manfaat UU Ketenagakerjaan contribution based on Labor Law No. 13
No. 13 Tahun 2003. Perhitungan ini Year 2003 benefits. The calculation is
dimaksudkan hanya untuk memberikan intended only to give forecast information
informasi perkiraan kewajiban dan iuran of obligation and PPUKP contribution to
PPUKP kepada perusahaan. the Company.
Masa Masa
Year of Year of
Kerja UP* Kerja UPMK*
Service SP* Service SA*
(MK) (MK)
(YOS) (YOS)
MK < 1 1 MK < 3 0
YOS < 1 1 YOS < 3 0
MK > 1 2 MK > 3 2
YOS > 1 2 YOS > 3 2
MK > 2 3 MK > 6 3
YOS > 2 3 YOS > 6 3
MK > 3 4 MK > 9 4
YOS > 3 4 YOS > 9 4
MK > 4 5 MK > 12 5
YOS > 4 5 YOS > 12 5
MK > 5 6 MK > 15 6
YOS > 5 6 YOS > 15 6
MK > 6 7 MK > 18 7
YOS > 6 7 YOS > 18 7
MK > 7 8 MK > 21 8
YOS > 7 8 YOS > 21 8
MK > 8 9 MK > 24 10
YOS > 8 9 YOS > 24 10
*) Perkalian Upah *) multiplication of wages
Uang Penggantian Hak (UPH) ditetapkan 15% Compensation Money (CM) stipulated 15%
(lima belas perseratus) dari Uang Pesangon (fifteen percent) from Severance Pay (SP)
(UP) dan atau Uang Penghargaan Masa Kerja and or Long Service Awards (LSA).
(UPMK).
Berikut adalah ringkasan data karyawan aktif yang akan digunakan dalam valuasi.
Following is a summary of the active employee data that will be used in the valuation
Penjelasan atas dasar asumsi yang ditetapkan, The explanations on the basis of the
khusus untuk tingkat bunga diskonto determined assumptions in particular
diberikan dalam paragraf berikut. discount rate is given in the following
paragraphs.
Mengacu pada PSAK 24 (Revisi 2013) par 83- Refer to PSAK 24 (Revised 2013) par 83-86
86 menyatakan bahwa “Tingkat yang states that “The rate used to discount post-
digunakan untuk mendiskontokan kewajiban employment benefit obligations (both
imbalan pascakerja (baik yang didanai funded and unfunded) should be determined
maupun tidak) ditentukan dengan mengacu by reference to market yields at the balance
pada bunga obligasi korporasi berkualitas sheet date on high quality corporate bonds.
tinggi pada akhir periode pelaporan. Di negara In country where there is no deep market in
dimana tidak terdapat pasar aktif dan stabil such bonds, the market yields (at the balance
bagi obligasi tersebut, maka digunakan sheet date) on government bonds should be
tingkat bunga obligasi pemerintah.” used.”
Dalam hal kualitas tinggi dari jenis investasi In terms of high quality fixed income
berpendapatan tetap (obligasi), ketersediaan investments, the availability of corporate
obligasi korporasi di Indonesia sangat bonds in Indonesia is minimal. Hence we have
terbatas. Oleh karena itu kami telah melihat looked at the yields on long term Indonesian
imbal hasil Obligasi Pemerintah Indonesia Government bonds as the reference point.
jangka panjang sebagai titik acuan.
We have looked at the yields on long term
Kami telah melihat imbal hasil obligasi jangka Indonesian Government bonds at 01
panjang pemerintah Indonesia pada 01 February 2021 as the reference point to
February 2021 sebagai titik referensi untuk assume the discount rate at 01 February
mengasumsikan tingkat diskonto pada 01 2021 as follow:
February 2021 sebagai berikut:
Digunakan sebagai dasar adalah Obligasi Used as the base are Government Bonds with
Pemerintah dengan waktu jatuh tempo sesuai time to maturity consistent with the expected
dengan jangka waktu yang diharapkan dari term of the benefit obligation which is around
kewajiban manfaat pasti yaitu sekitar 19.62 19.62 years. As at 01 February 2021, the median
tahun. Pada 01 February 2021, hasil rata-rata yield on government bonds maturing in 21
obligasi pemerintah yang jatuh tempo dalam years and 22 years were 7.0084% p.a. and
21 tahun dan 22 tahun yaitu 7.0084% per tahun 7.0211% p.a. Using interpolation and rounding
dan 7.0211% per tahun. Menggunakan down to the nearest 25 bps, the discount rate
interpolasi dan pembulatan kebawah terdekat is 7,00% pa
ke 25 bps, Tingkat Bunga Diskonto adalah
7,00% per tahun.
Tabel Mortalita adalah Tabel Mortalita The Mortality Table is the Indonesian
Indonesia (TMI 2011) Laki-Laki. Perwakilan Mortality Table (TMI 2011) for Men.
tingkat mortalita ditunjukkan seperti dibawah Representative mortality rates are shown
ini : below:
Usia Tingkat Mortalita Age Mortality Rates
25 0.00085 25 0.00085
30 0.00076 30 0.00076
35 0.00091 35 0.00091
40 0.00153 40 0.00153
45 0.00279 45 0.00279
50 0.00538 50 0.00538
55 0.00961 55 0.00961
Tingkat di mana peserta diasumsikan menjadi The rates at which participants are assumed
cacat usia adalah sebagai berikut : to become disabled by age are shown below:
Age Disability Rates
Usia Tingkat Cacat 25 0.000085
25 0.000085 30 0.000076
30 0.000076 35 0.000091
35 0.000091 40 0.000153
40 0.000153 45 0.000279
45 0.000279 50 0.000538
50 0.000538 55 0.000961
55 0.000961
I. Liabilitas I. Liability
Berdasarkan hasil valuasi diatas, PVDBO Based on the valuation above, PVDBO
(Present Value Defined Benefit Obligation) (Present Value Defined Benefit
or PSL (Past Service Liability) adalah sebesar Obligation) or PSL (Past Service Liability)
Rp 755,526,237,- per 01 February 2021 is IDR 755,526,237,- as of 01 February
2021
II. Premi atau Kontribusi Masa Datang II. Premium or Future Contribution
Ada beberapa alternative dapat dilakukan There are several alternatives which
oleh Perusahaan dalam strategi pendanaan Company can consider in strategizing
dalam menentukan iuran pensiun untuk the funding of pension for future
masa kerja akan datang sebagai berikut : contribution:
Perusahaan dapat memulai program dengan Company can start the program
Initial Fund (Dana Awal) ataupun tidak. with Initial Fund or not. If
Apabila Perusahaan memulai program dengan Company decides to start the
membayar atau menyetor Dana Awal sebesar program by contributing the first
PSL yaitu Rp 755,526,237,- yang disetorkan initial fund of the PSL amount IDR
secara sekaligus atau 1 kali pembayaran, maka 755,526,237,- and the amount is
kemudian Perusahaan dapat melanjutkan paid 1 time in advance, then
Program dengan iuran regular setiap bulan Company may continue the
sebesar 09.77% dari total gaji / upah. Detail Program by monthly regular
ilustrasi perhitungan dan cash flow silakan contribution of 09,77% of Total
dilihat pada file excel yang bernama "Plan Salary. Detailed Illustration and
Design & Calculation Result for PT Nusa Eka Cash Flow, please refer to excel
Wira Pratama (01 Feb 2021) disheet file "Plan Design & Calculation
"CashFlow_Initial Fund (1x)". Result for PT Nusa Eka Wira
Pratama (01 Feb 2021 ) in sheet
"CashFlow_Initial Fund (1x)".
Perusahaan dapat memulai program mencicil Company can start the program
PSL dalam beberapa tahun, seperti mencicil 5 by 5-years installments of PSL with
tahun dimana pembayaran cicilan dilakukan yearly installment amounted IDR
disetiap awal tahun. Bila Perusahaan 151,105,247,- to be paid in the
memutuskan untuk mencicil PSL dalam 5 beginning of the year. Meanwhile,
tahun, maka cicilan pertama PSL sebagai Dana monthly contribution for Future
Awal atau Initial Fund yaitu sebesar Rp. Service is 10.12% from Total Salary.
151,105,247,- dan kemudian Perusahaan dapat Detailed Illustration and Cash
melanjutkan Program dengan iuran regular Flow, please refer to excel file
setiap bulan sebesar 10.12% dari total gaji / "Plan Design & Calculation Result
upah. Detail ilustrasi perhitungan dan cash for PT Nusa Eka Wira Pratama (01
flow silakan dilihat pada file excel yang Feb 2021) in sheet "Cash
bernama "Plan Design & Calculation Result for Flow_Initial Fund (5x)".
PT Nusa Eka Wira Pratama (01 Feb 2021) di
sheet "CashFlow_Initial Fund (5x).
Perusahaan dapat juga memulai program Company can also start the
TANPA initial Fund (Dana Awal) dan kemudian program without initial fund and
Perusahaan dapat melanjutkan Program then Company may continue the
dengan iuran regular setiap bulan sebesar Program by monthly regular
13.72% dari total gaji / upah. Detail ilustrasi contribution of 13.72% from Total
perhitungan dan cash flow silakan dilihat pada Salary. Detailed Illustration and
file excel yang bernama "Plan Design & Cash Flow, please refer to excel
Calculation Result for PT Nusa Eka Wira file "Plan Design & Calculation
Pratama (01 Feb 2021) di sheet "CashFlow_No Result for PT Nusa Eka Wira
Initial Fund". Pratama (01 Feb 2021) in sheet
"CashFlow_No Initial Fund".
8. Penutup 8. Conclusion
Perhitungan ini diharapkan dapat This calculation is expected to give an
memberikan gambaran kewajiban overview of the Company's obligations
Perusahaan atas pendanaan UU on funding of Labor Law No. 13 Year
Ketenagakerjaan No. 13 Tahun 2003. 2003.
Proposal ini bukan merupakan kontrak, This proposal is not a contract, only a
hanya gambaran tentang kewajiban picture of the company liabilities to
perusahaan untuk pendanaan pemenuhan financing the fulfillment of liabilities
kewajiban pesangon terhadap karyawan. towards employee's severance benefits.
VALUATION SUMMARY
PT NUSA EKA WIRA PRATAMA
Valuation Date : 1 February 2021
where A and B:
Year of Service
A B
(yos)
yos < 1 1 0
1 <= yos < 2 2 0
2 <= yos < 3 3 0
3 <= yos < 4 4 2
4 <= yos < 5 5 2
5 <= yos < 6 6 2
6 <= yos < 7 7 3
7 <= yos < 8 8 3
8 <= yos < 9 9 3
9 <= yos < 12 9 4
12 <= yos < 15 9 5
15 <= yos < 18 9 6
18 <= yos < 21 9 7
21 <= yos < 24 9 8
yos >= 24 9 10
Summary of Assumptions
1.
No. of Total Average Average Average
Members Monthly Salary Monthly Salary Age Past Service
2.
Age No. of members
24 or below 0
25 - 29 1
30 - 34 4
35 - 39 5
40 - 44 7
45 - 49 0
50 - 54 4
55 or above 0
Total 21
Disclaimer :
Figures above are calculated for illustration purposes only and should not be used as part of any contract between DPLK Avrist (and / or Avrist Assurance) and any party.
The calculations above are based on data provided to DPLK Avrist (and / or Avrist Assurance).
Should you have any questions, please feel free to contact us
PT Nusa Eka Wira Pratama
Valuation Date : 01-Feb-2021
1-Feb-21
Valuation Past Years Past Service Pension Benefit
No Name DOB DOE NRA Salary
Age of Services Liability
Year Initial Fund Balance BOY Contribution Investment Return Benefit Paid Balance EOY COUNT
3,226,807,616 6,949,858,927
Disclaimer:
Figures above are calculated for illustration purposes only and should not be used as part of any contract between DPLK Avrist (and / or Avrist Assurance) and any party.
The calculations above are based on data provided to DPLK Avrist (and / or Avrist Assurance). Should you have any questions, please feel free to contact us
CASH FLOW SIMULATION
PT Nusa Eka Wira Pratama
of total salary/
Valuation Date : 1-Feb-21
Average Contribution : 13.72% month
Interest Rate : 7.00% / year Monthly Salary : 97,500,000
Salary Increase : 05.00% / year PSL : 755,526,237
Initial Fund -
Year Initial Fund Balance BOY Contribution Investment Return Benefit Paid Balance EOY COUNT
4,531,095,952 6,949,858,927
Disclaimer:
Figures above are calculated for illustration purposes only and should not be used as part of any contract between DPLK Avrist (and / or Avrist Assurance) and any party.
The calculations above are based on data provided to DPLK Avrist (and / or Avrist Assurance). Should you have any questions, please feel free to contact us
CASH FLOW SIMULATION
PT Nusa Eka Wira Pratama
of total salary/
Valuation Date : 1-Feb-21
Average Contribution : 10.12% month
Interest Rate : 7.00% / year Monthly Salary : 97,500,000
Salary Increase : 05.00% / year PSL : 755,526,237
Initial Fund : 151,105,247
Year Initial Fund Balance BOY Contribution Investment Return Benefit Paid Balance EOY COUNT
3,343,570,617 6,949,858,927
Disclaimer:
Figures above are calculated for illustration purposes only and should not be used as part of any contract between DPLK Avrist (and / or Avrist Assurance) and any party.
The calculations above are based on data provided to DPLK Avrist (and / or Avrist Assurance). Should you have any questions, please feel free to contact us
DPLK-PPUKP PROPOSAL
NUMBER: 009
PT. NUSA EKA WINAPRATAMA
Halaman / Page
5. Investasi / Investment 17
7. Biaya / Fees 22
9. Lampiran / Appendix i
PROFIL PERUSAHAAN COMPANY PROFILE
Kami telah membangun bisnis dengan melayani We have built our business upon serving the ever-
kebutuhan individu dan perusahaan di kawasan changing needs of people and companies in Asia.
Asia. Pendekatan personal telah menjadikan kami Our personal, relationship-based approach has
bagian dari struktur kehidupan di kawasan ini. Dan made us part of the fabric of life here. And we will
kami akan senantiasa melindungi generasi continue to protect generations of people for many
mendatang, apa pun yang mereka hadapi dalam years to come, whatever life brings them.
hidup.
Jadi, apapun kebutuhan anda – menggapai ambisi, So whether you need support in achieving your
mendukung keluarga, menikmati masa pensiun ambitions, supporting a family, enjoying retirement,
atau hal apapun, kami memahaminya, karena kami or anything else: we understand where you’re
pun pernah mengalaminya. coming from, because we’ve been there ourselves.
Kami berkomitment membantu orang untuk hidup We are committed to helping people to live
lebih sehat, lebih lama dan lebih baik. healthier, longer, better lives.
3|P a g e
AIA Group Limited dan anak perusahaannya AIA Group Limited and its subsidiaries (collectively
(secara bersama-sama disebut sebagai “AIA” atau “AIA” or “the Group”) comprise the largest
“Group”) merupakan kelompok perusahaan independent publicly listed pan-Asian life insurance
asuransi jiwa pan-Asia independen terbesar di group. It has operations in 18 markets in Asia-
dunia yang tercatat di bursa saham. AIA Group Pacific – wholly-owned branches and subsidiaries
Limited memiliki anak perusahaan atau cabang in Hong Kong, Thailand, Singapore, Malaysia,
yang beroperasi di 18 pasar di Asia Pasifik, yaitu China, Korea, the Philippines, Australia, Indonesia,
Hong Kong, Thailand, Singapura, Malaysia, Cina, Taiwan, Vietnam, New Zealand, Macau, Brunei,
Korea, Filipina, Australia, Indonesia, Taiwan, Cambodia, a 97 per cent subsidiary in Sri Lanka, a
Vietnam, Selandia Baru, Macau, Brunei, Kamboja 49 per cent joint venture in India and a
memiliki 97 persen saham anak perusahaan di Sri representative office in Myanmar.
Lanka, 49 persen kepemilikan saham usaha
patungan di India, dan kantor perwakilan di
Myanmar.
Bisnis yang kini dikenal dengan nama AIA, pertama The business that is now AIA was first established
kali didirikan di Shanghai 100 tahun yang lalu. AIA in Shanghai 100 years ago. It is a market leader in
merupakan pemimpin pasar di wilayah Asia Pasifik the Asia-Pacific region (ex-Japan) based on life
(kecuali Jepang) berdasarkan premi asuransi jiwa insurance premiums and holds leading positions
dan menduduki posisi terdepan di mayoritas across the majority of its markets. It had total
pasarnya. AIA memiliki total aset sebesar US$ 230 assets of US$ 230 billion as of 30 December 2018.
miliar per 30 Desember 2018.
AIA memenuhi kebutuhan individu atas tabungan AIA meets the savings and protection needs of
dan perlindungan dengan menawarkan produk dan individuals by offering a range of products and
layanan yang lengkap termasuk perencanaan hari services including life insurance, accident and
tua, asuransi jiwa, asuransi kecelakaan dan health insurance and savings plans. The Group
asuransi kesehatan. Selain itu AIA juga also provides employee benefits, credit life and
menyediakan program kesejahteraan karyawan, pension services to corporate clients. Through an
asuransi jiwa kredit dan program pensiun bagi extensive network of agents and employees across
nasabah korporasi. Melalui jaringan keagenan dan Asia-Pacific, AIA serves the holders of more than
karyawan di seluruh Asia Pasifik, AIA melayani 36 million individual policies and over 16 million
lebih dari 36 juta pemegang polis individu dan lebih participating members of group insurance
dari 16 juta peserta pemegang polis kumpulan. schemes.
AIA Group Limited tercatat di papan bursa saham AIA Group Limited is listed on the Main Board of
Hong Kong kode saham “1299” dan tercatat di The Stock Exchange of Hong Kong Limited under
American Depositary Receipts (Level 1) yang the stock code “1299” with American Depositary
diperdagangkan di pasar OTC (dengan symbol Receipts (Level 1) traded on the over-the-counter
ticker: “AAGIY”). market (ticker symbol: “AAGIY”).
4|P a g e
5|P a g e
Sejarah AIA Financial AIA Financial History
Pada tahun 1984, AIA merintis bisnisnya di In 1984, AIA entered Indonesia. As the business
Indonesia. Sejalan dengan pertumbuhan bisnis continues to grow, the company was then
AIA, pada tahun 1996 didirikanlah PT. Asuransi established under the name of PT. Asuransi Jiwa
Jiwa Lippo Utama yang adalah cikal bakal AIA. Lippo Utama in 1996. The company continues to
Sejak saat itu perusahaan terus transform ever since before finally changed its
bertransformasi hingga akhirnya memantapkan name to PT. AIA FINANCIAL in 2009
diri di bawah nama PT. AIA FINANCIAL pada
2009.
PT. AIA FINANCIAL (AIA FINANCIAL) ABOUT PT. AIA FINANCIAL (AIA Financial)
PT. AIA FINANCIAL (AIA) merupakan salah satu PT. AIA FINANCIAL (AIA) is one of the leading
perusahaan asuransi jiwa terkemuka di Indonesia life insurance companies in Indonesia that
dan merupakan perusahaan asuransi jiwa yang registered and supervised by the Indonesian
terdaftar serta diawasi oleh Otoritas Jasa Keuangan. Financial Services Authority. AIA in Indonesia is a
AIA di Indonesia merupakan anak perusahaan dari subsidiary of the AIA Group. AIA offers various
AIA Group. AIA menawarkan berbagai produk products ranging from life insurance, health
asuransi, termasuk asuransi dengan prinsip Syariah, insurance, personal accident insurance, and unit
yang meliputi asuransi jiwa, asuransi kesehatan, link products, including Sharia based insurance,
asuransi kecelakaan diri, asuransi yang dikaitkan as well as employee benefits program, severance
dengan investasi, program kesejahteraan karyawan, and pension fund (DPLK). These products are
program pesangon, dan program Dana Pensiun marketed by more than 10,000 professional and
(DPLK). Produk-produk tersebut dipasarkan oleh experienced sales forces through multi
lebih dari 10.000 tenaga penjual berpengalaman dan distribution channels including Agency,
professional melalui beragam jalur distribusi seperti Bancassurance and Corporate Solutions
Agency, Bancassurance dan Corporate Solutions (Pension & Employee Benefits).
(Pension & Employee Benefits).
Keunggulan dan kinerja AIA juga dibuktikan dengan The leadership and performance of AIA in
banyaknya penghargaan yang diterima di bidang Indonesia is proven by the numerous awards in
industri asuransi jiwa di Indonesia dalam beberapa life insurance industry that have been received in
tahun terakhir ini. recent years.
6|P a g e
✓ Memfasilitasi dan membangun kerjasama jangka ✓ Facilitating building of long-term
panjang antara para agen dan nasabah relationships between agents and
customers
✓ Fokus dalam kolaborasi dan kerjasama dengan ✓ Focus in collaboration and relationship with
mitra bisnis Kemitraan Distribusi mitra bisnis Partnership Distribution business partners in
dalam memberikan perlindungan untuk providing protection to meet the
memenuhi kebutuhan pelanggan customers’ needs
✓ Fokus pada peningkatan layanan dan produk ✓ Focus on improving the services and
dengan mitra bisnis Kemitraan Distribusi mitra products with existing and new Partnership
bisnis yang ada Distribution business partners
✓ Didukung oleh tenaga ahli AIA yang ✓ Supported on professional, quality and
profesional, berkualitas dan terlatih well-trained AIA’s representative
7|P a g e
AIA Financial – Kinerja Keuangan
AIA Financial – Financial Performance
42,723
35,614 36,941
8,937
7,300
6,161
RBC
1088%
1038%
727%
675%
607% 612%
8|P a g e
9|P a g e
D
DAANNAA PPEENNSSIIUUNN LLEEM
MB BA
AGGA
A F
FIINNAANNCCIIAALL IINNSSTTIITTUUTTIIO
ONN
K
KEEUUAANNGGA ANN ((DDPPLLKK)) P
PEENNSSIIOON NF FUUNNDD ((F FIIP
PF F))
A
AIIA
AF FIINNAANNCCIIAALL A
AIIAAF FIINNAANNCCIIAALL
DPLK AIA FINANCIAL merupakan suatu badan DPLK AIA FINANCIAL is a legal entity established
hukum yang didirikan oleh PT AIA Financial, by AIA Financial, which managing pension funds
mengelola Dana Pensiun untuk Program Pensiun for defined contribution pension plan and
Iuran Pasti (PPIP) dan Dana Pesangon yang disebut Severance Fund called “PPUKP” (Pension
PPUKP (“Program Pensiun Untuk Kompensasi Program to Compensate Severance Benefit).
Pesangon"). Komitmen DPLK AIA FINANCIAL adalah DPLK AIA FINANCIAL commits to provide
memberikan kepuasan nasabah dan menjaga customers’ satisfaction and maintain their
kepercayaan nasabahnya. confidence.
Nasabah menghargai DPLK AIA FINANCIAL atas Customers appreciate DPLK AIA FINANCIAL for
keberhasilannya dalam memberikan pelayanan yang its excellence in providing dependable service
dapat diandalkan secara konsisten. Nasabah consistently. Customers value the flexibility of their
menghargai fleksibilitas yang ada pada program yang chosen program in fulfilling their needs as well as
mereka ikuti dalam memenuhi kebutuhan mereka the friendliness and professionalism of DPLK AIA
masing-masing serta keramahtamahan dan FINANCIAL customer service. DPLK AIA
profesionalisme pelayanan customer service yang FINANCIAL’s commitment to international quality
diberikan oleh DPLK AIA FINANCIAL. Komitmen service standard can be seen through ISO 9001
DPLK AIA FINANCIAL terhadap standar mutu certification.
pelayanan internasional dapat dilihat melalui sistem
sertifikasi ISO 9001.
Sertifikasi internasional ISO 9001:2015 yang ISO 9001:2015 quality control mechanism is not
diperoleh oleh DPLK AIA FINANCIAL mencakup 26 only applied in the Pension Fund division, but also
departemen terkait, hal ini adalah yang pertama di includes the related department/division in AIA
industri Dana Pensiun. Financial for 26 departments, this is first
achievement in Pension Fund industry
10 | P a g e
P
PRRO
OGGR
RA MP
AM PEENNSSIIUUNN U
UNNTTUUKK P
PEENNSSIIO
ON NP PRRO
OGGR
RAAMM TTOO
K
KOOM
MPPE
ENNS
SA SII P
AS PEESSAANNGGOONN ((P
PPPU
UKKP
P)) C
COOMMP PEEN NSSA ES
ATTE SEEVVEERRAANNCCEE
B
BEENNEEFFIITT ((P
PPPUUKKP
P))
Penyelenggaraan dan pengelolaan Program Pensiun Organizing and management of Pension Program
Untuk Kompensasi Pesangon (PPUKP) dilakukan to Compensate Severance Benefits (PPUKP) is
berdasarkan prinsip Pooled Fund melalui suatu administered as Pooled Fund through a
perjanjian kerjasama antara pengelola DPLK dengan cooperative agreement between DPLK provider
perusahaan. and the company.
Perusahaan wajib memberikan dan menyampaikan The Company shall provide and deliver to DPLK,
kepada pengelola DPLK, daftar karyawan yang the list of employees who participate in PPUKP
diikutsertakan dalam PPUKP beserta and its revisions (update data) and DPLK is
perubahan‐perubahannya dan pengelola DPLK wajib required to maintain and administer the list of
memelihara dan menatausahakan daftar karyawan employees referred to in the administrative system
dimaksud dalam sistem administrasi DPLK. Setiap of DPLK. Every employee who participates in
karyawan yang diikutsertakan dalam PPUKP wajib PPUKP shall be registered by the company into
didaftarkan oleh perusahaan ke dalam Formulir PPUKP Registration Form provided by the DPLK.
Pendaftaran PPUKP yang disediakan oleh pengelola
DPLK.
▪ Pendanaan atau iuran berasal hanya dari ▪ Funding or contributions comes only from
Pemberi Kerja (Perusahaan) Employer (Company)
▪ Cadangan dana kompensasi pesangon dibukukan ▪ PPUKP fund is administered in one account
dalam 1 (satu) akun atau bersifat pooled fund or as pooled fund which is then invested in
yang kemudian dinvestasikan sesuai dengan accordance with the investment portfolio
portofolio investasi yang dipilih oleh perusahaan selected by the company and follow the
dan mengikuti ketentuan perundangan-undangan Pension Fund Law and Pension Fund
yang berlaku di bidang dana pensiun. regulations.
▪ Pembayaran manfaat dilakukan dengan terlebih ▪ Benefit payments conducted by first allocated
dahulu mencatatkan sejumlah dana atas nama and administered amount of funds on behalf
peserta yang bersangkutan pada saat of the participant concerned when companies
perusahaan melakukan PHK atas perintah make layoffs on the orders of the company
perusahaan yang besarnya sesuai dengan yang that amount in accordance with that stated in
tertuang didalam perjanjian kerjasama. the Collective Labor Agreement.
11 | P a g e
Pembayaran manfaat minimal sesuai Undang- Benefit payments is minimum based
Undang No. 13 Tahun 2003 tentang termination benefits as stated on Law No. 13
Ketenagakerjaan dan perubahannya Year 2003 concerning Manpower and its
sebagaimana diatur dalam Undang-Undang No. amendments as regulated in Law No. 11 Year
11 Tahun 2020 tentang Cipta Kerja atau program 2020 concerning Job Creation or other similar
sejenis lainnya dan dapat dibayarkan secara program and can be paid lump sum payment
sekaligus (berapa pun jumlah manfaatnya). (regardless of the amount of benefits).
L
Investment I
Membership Tax Free (deferred)
S
T
Group/Company
o
f
Contribution :
P
Employer only A
R
✓Liability (PSL) Investment option: T
Tax: ✓ Expense / P 1. Money Market I
• Deduction Contribution O 2. Fix income C
PPh 25 I
O 3. Equity P
L 4. US$ Money Market A
E Individual N
D Account T
S
Amount of Contribution: F Payment of benefits:
• Use actuarial valuation U
- Accounting Valuation Report on N • Determined by the Company ✓ Min based on termination
Post-Employment Benefit Liability D
(PSAK 24) • Can be combined benefits regulated on UUK
- Actuary Report on PPUKP • Can be changed 13/ 2003 or similar program
- DPLK prepare the calculation. Submit List of ✓ Based on company
Participants instruction.
❖ Dana PPUKP dapat digunakan untuk membayar ❖ PPUKP funds could be able to pay liabilities of
kewajiban perusahaan atas semua kasus PHK the company on all termination cases are the
yang menjadi hak peserta berdasarkan ketentuan rights of employees (participants) based on
Undang-Undang No. 13 Tahun 2003 tentang the provisions of the Law No. 13 Year 2003
Ketenagakerjaan dan perubahannya concerning Manpower and its amendments as
sebagaimana diatur dalam Undang-Undang No. regulated in Law No. 11 Year 2020
11 Tahun 2020 tentang Cipta Kerja, tidak hanya concerning Job Creation not only for the
di usia pensiun saja tetapi secara keseluruhan retirement benefit and for full offset term,
(full offset), sepanjang ketentuan full offset since the provision of full offset has been set
dimaksud telah diatur secara jelas dalam PKB clearly defined in the CLA (Collective Labor
(Perjanjian Kerja Bersama) atau Peraturan Agreement) or the Company Regulation.
Perusahaan.
- Full offset dimaksud perusahaan dapat saja - Full offset means the company can
melakukan kompensasi atas manfaat tidak perform compensation for the benefit not
hanya untuk PHK karena mencapai usia only to retirement benefits at reaching
pensiun saja, tetapi termasuk meninggal retirement age, but including death
dunia, berhenti bekerja atas inisiatif karyawan benefits, termination on the initiative of the
dan atas inisiatif perusahaan, perusahaan employee and the initiative of the
bubar, pergantian kepemilikan, dan lain-lain. company, the company broke up, change
of ownership, and others.
12 | P a g e
- Pengelola DPLK wajib memiliki informasi - DPLK are required to have full information
mengenai penerapan full offset dimaksud dari on the offset implementation which are set
perusahaan, termasuk manfaat apa saja by the company, including any termination
sesuai ketentuan Undang-Undang No. 13 benefits in accordance with the Law No.
Tahun 2003 tentang Ketenagakerjaan dan 13 Year 2003 concerning Manpower and
perubahannya sebagaimana diatur dalam its amendments as regulated in Law No.
Undang-Undang No. 11 Tahun 2020 tentang 11 Year 2020 concerning Job Creation
Cipta Kerja yang akan dikompensasikan which are offset against the benefits
terhadap manfaat PPUKP, untuk selanjutnya PPUKP, therefore it shall be stated in the
wajib dimasukkan ke dalam Kontrak yang agreement that will be a basis of PPUKP
akan menjadi dasar pembayaran manfaat benefit payments.
PPUK.
❖ Manfaat PPUKP merupakan obyek pajak dan tarif ❖ PPUKP benefits are subject to tax and tax
pajak mengikuti ketentuan pajak Manfaat Pensiun rates follow the tax regulation on Pension
yang berlaku. Benefits.
❖ Manfaat PPUKP sesuai ketentuan Undang- ❖ PPUKP benefits in accordance with the Law
Undang No. 13 Tahun 2003 tentang No. 13 Year 2003 concerning Manpower and
Ketenagakerjaan dan perubahannya its amendments as regulated in Law No. 11
sebagaimana diatur dalam Undang-Undang No. Year 2020 concerning Job Creation and its
11 Tahun 2020 tentang Cipta Kerja dan amendments, if any, or other similar
perubahannya, bila ada atau program yang programs.
sejenis lainnya.
❖ Pada saat peserta berhak menerima manfaat dan ❖ At the time the participants are entitled to
berdasarkan perintah dari perusahaan serta receive benefits and based on orders from the
sesuai ketentuan Undang-Undang No. 13 Tahun company and in accordance with the Law No.
2003 tentang Ketenagakerjaan dan 13 Year 2003 concerning Manpower and its
perubahannya sebagaimana diatur dalam amendments as regulated in Law No. 11 Year
Undang-Undang No. 11 Tahun 2020 tentang 2020 concerning Job Creation, the PPUKP
Cipta Kerja manfaat PPUKP dapat dibayarkan benefits can be paid in a lump sum (at any
secara sekaligus (berapa pun jumlah amount).
manfaatnya).
Iuran Perusahaan/ Iuran Masa Kerja Lalu Contributions (Future/Past Service Liability)
(Kewajiban Jasa Lalu) dapat dijadikan biaya can be treated as company expense so it
sehingga dapat sebagai pengurang pajak can be as a deduction from corporate
perusahaan PPh 25 (pemotong beban), dan income tax (PPh 25). Therefore, it can be
dapat digunakan sebagai perencanaan pajak bagi used as a tax planning tool for the company;
perusahaan (Tax Planning);
Untuk menghindari masalah arus kas (cash flow) Avoid cash flow problem in the future;
Pemberi Kerja di kemudian hari;
13 | P a g e
Membantu perusahaan dalam Pendanaan atas Assist the company in financing on Post-
Kewajiban Imbalan Pasca Kerja sesuai PSAK 24 Employment Obligations in accordance with
dengan biaya yang lebih rendah: PSAK 24, with lower cost:
✓ Pengembalian investasi yang lebih optimal ✓ Return on investment is more optimal (not
taxable)
✓ Time value of Money ✓ Time value of Money
Penghematan biaya pajak untuk perusahaan, Tax saving for the company when the tax on
ketika pajak atas manfaat pesangon menjadi severance benefit covered by the company,
beban perusahaan, mengingat pajak manfaat considering the tax PPUKP benefits in
PPUKP sesuai dengan pajak manfaat pensiun accordance with the tax pension benefits to a
yang maksimum sebesar 5%; maximum of 5%.
Kepastian tersedianya dana untuk membayarkan The certainty of fund for severance payment
hak pesangon pada saat karyawan berhenti kerja, should the employment be terminated, as per
berupa aktiva program yang telah didanakan oleh activa program, has been paid by Employer;
Pemberi Kerja;
Penghematan biaya pajak untuk karyawan Tax saving for the employee (participant)
(peserta), ketika pajak atas manfaat pesangon when the tax on severance benefit covered by
menjadi beban karyawan (peserta), mengingat the employee (participant), considering the tax
pajak manfaat PPUKP sesuai dengan pajak PPUKP benefits in accordance with the
manfaat pensiun yang berlaku sekarang yang current tax pension benefits to a maximum of
maksimum sebesar 5%. 5%.
Perlakuan pajak dapat berubah sewaktu-waktu The tax treatment may change from time to time
sesuai dengan peraturan perpajakan yang berlaku in accordance with prevailing tax regulations in
di Indonesia. Indonesia.
14 | P a g e
Tax Advantages for participating in PPUKP (NET BASIS):
15 | P a g e
IURAN PPUKP PPUKP CO
ONNTTR
RIIB
BUUTTIIO
ONNS
S
❖ Perhitungan beban (kewajiban dan iuran) ❖ PPUKP Expense (Liability and Contribution)
PPUKP dapat menggunakan aktuaris calculation can use independent actuary.
independen.
❖ Apabila perusahaan yang bersangkutan ❖ If the company ever and has conducted an
pernah dan telah melakukan perhitungan actuarial valuation on post-employment liability
aktuaria untuk keperluan akuntansi for accounting purposes based on PSAK 24,
berdasarkan PSAK-24, maka nilai-nilai dalam then the amounts in the latest actuarial
laporan aktuaris untuk keperluan akuntansi valuation report can be used as a reference.
dimaksud yang tersedia terakhir dapat
dijadikan sebagai acuan.
16 | P a g e
INNVVEESSTTAASSII INNVVEESSTTM
MEEN
NTT
Saat ini kami memiliki beberapa pilihan portofolio Currently we have several investment portfolio
investasi yang dapat dipilih oleh Peserta, nasabah options, of which Participant can choose the fund
dapat memilih portofolio investasi berdasarkan according to their own risk profile and could still
profil risiko Peserta bersangkutan dan tetap maintain attractive and competitive return of their
mempertahankan hasil pengembangan yang fund. The funds range from low risk, moderate risk
menarik dan kompetitif atas dana Peserta. and moderate to high risk.
17 | P a g e
3. PORTOFOLIO SAHAM 3. EQUITY PORTFOLIO
Tujuan Investasi: Portfolio Objectives:
▪ Tingkat Pengembalian Investasi: mencapai ▪ Return: to achieve aggressive growth of
pertumbuhan modal yang agresif principal
▪ Toleransi Risiko: tinggi ▪ Risk tolerance: high
18 | P a g e
A
ADDM
MIIN
NIIS
STTR
RA SII &
AS &PPEELLAAYYAANNAANN S
SEERRVVIICCEESS &
&AADDM
MIIN
NIIS
STTR
RAATTIIO
ONN
Kami menyediakan pelayanan kualitas tinggi We offer high quality services with user-friendly
dengan kemudahan dan peralatan komunikasi and informative communication tools:
informatif, yaitu:
▪ SOSIALISASI: ▪ SOCIALIZATION:
Sosialisasi untuk orang yang ditunjuk oleh Socialization for person in charge of the
Pemberi Kerja untuk meningkatkan Employer to increase product knowledge.
pengetahuan mengenai produk.
19 | P a g e
mengenai Program DPLK, termasuk di containing an explanation about the DPLK
dalamnya prosedur-prosedur administrasi program, administration and claim
kepesertaan dan klaim untuk membantu procedures to assist Participants who want
Peserta yang lupa atau tidak menyadari to refresh certain information. It is useful for
informasi tersebut. Hal ini berguna untuk clients in remote areas.
Peserta di luar kota, dan karyawan dan
atau karyawan baru yang belum pernah
menghadiri sosialisasi bisa mendapatkan
informasi/ penjelasan mengenai fitur
program dan prosedur klaim kapanpun.
▪ NEWSLETTER: ▪ NEWSLETTER:
Peserta akan mendapatkan informasi- Participants will be up-dated with the newest
informasi terbaru yang berkaitan dengan issues related to DPLK program.
Program DPLK.
20 | P a g e
▪ FUND PERFORMANCE FACT SHEET: ▪ FUND PERFORMANCE FACT SHEET:
Pemberi Kerja dapat mengetahui lebih jauh Participants can know more about their fund
mengenai kinerja investasi yang diikuti. performance.
21 | P a g e
BIIAAYYAA FEEEESS
Biaya yang akan dikenakan kepada Peserta Standard fees are as follows:
adalah sebagai berikut:
▪ BIAYA MASUK ▪ INITIAL ENROLMENT FEE
Tidak ada None
Biaya Pengalihan
Lama masa kepesertaan (Y)
(persentase dari saldo Dana Peserta) /
dalam bulan / Months of Participation (Y)
Termination Fee
Y ≤ 12 5%
12 < Y ≤ 24 4%
24 < Y ≤ 36 3%
36 < Y ≤ 48 2%
Y > 48 1%
Pajak* TAX*
Perpajakan atas manfaat PPUKP dikenakan Pajak Tax on benefit payment PPUKP refer to the
Penghasilan Pasal 21 (berdasarkan Peraturan prevailing tax (based on Government Regulation
Pemerintah Nomor 68 Tahun 2009 Pasal 4). No. 68 Year 2009 Article 4).
* Perlakuan pajak dapat berubah sewaktu-waktu sesuai dengan * Tax treatment may change at any time in accordance with the
peraturan perpajakan yang berlaku di Indonesia. applied tax regulations in Indonesia.
22 | P a g e
PRRO
OSSE
EDDU
URR KLLA
AIIM
M CLLAAIIM
M PR
ROOC
CEED
DUUR
REE
Pembayaran Manfaat dilakukan berdasarkan Benefits payments made by Employers
Instruksi Pemberi Kerja. Instruction.
Pembayaran Manfaat hanya dapat dibayarkan Benefits payment can only be paid to an
kepada Karyawan yang namanya tercatat employee whose name is registered in the
dalam administrasi PPUKP. PPUKP administration.
Klaim pesangon dapat dibayarkan secara The benefit payment can be paid in a lump
sekaligus (berapapun jumlahnya). sum (at any amount).
Pemberi kerja wajib melengkapi Formulir Employers are required to complete Form
Pembayaran Manfaat PPUKP yang kemudian Payment of Benefits PPUKP that was signed
ditandatangani Pemberi Kerja dan Peserta, by the Employer and Participant and sends
dan mengirimkan Identitas Diri Peserta dan Identity Participants and proof of membership
tanda bukti kepesertaan untuk kemudian to then verified by DPLK.
diverifikasi oleh DPLK
23 | P a g e
Service Commitment of AIA
24 | P a g e
Pengalaman Kualitas pelayanan Corporate Solutions Experience Corporate Solutions high quality
yang baik menunjukkan services demonstrate our years of
pengalamannya selama bertahun– experience and expertise in managing
tahun, serta keahlian dalam mengelola pension fund and severance program.
program dana pensiun dan program
pesangon.
Pilihan Program kami dapat disesuaikan Choices Our fully-customized programs to meet
dengan kebutuhan nasabah. customers’ needs.
25 | P a g e
Untuk Informasi lebih lanjut, silahkan menghubungi:
For further information, please contact:
WE provide
Employee Benefits & Pension Plan
PENTING! Proposal/dokumen ini bukan bagian dari Polis DISCLAIMER! This proposal is not a part of the insurance
asuransi. Informasi dalam proposal ini disediakan serta dibuat Policy. Information in this proposal / document is provided and
seringkas dan sejelas mungkin oleh PT. AIA FINANCIAL untuk made as short and as clear as possible by PT. AIA FINANCIAL
memberikan gambaran mengenai berbagai manfaat asuransi to provide a brief overview of the various insurance benefits and
dan ketentuan dari kepemilikan asuransi ini. Polis memuat conditions of this insurance ownership. Considering that the
segala persyaratan dan ketentuan secara lengkap dan policy consists of all terms and conditions in complete and
terperinci, maka penafsiran terakhir dari segala ketentuan detailed as possible, then the final interpretation of Insurance
termasuk tetapi tidak terbatas pada Manfaat Asuransi dan Benefits and conditions determined by what is stated in the
pengajuan klaim ditentukan berdasarkan apa yang tercantum Policy.
pada Polis
26 | P a g e
Proposal ini disajikan* :
This Proposal is Presented*:
Biaya Investasi (Pengelolaan Dana) per tahun : 0.75% dari Aset untuk portofolio Pasar uang
Investment Fee per Year 0.75% of Asset for Money Market portfolio
Teddy Arifin
Head of Institutional Bancassurance
And Business Development
Catatan:
Masa berlaku Proposal ini adalah 3 bulan mulai dari tanggal penerbitan.
This proposal is valid for 3 months from the date of issue.
*Proposal ini bukan merupakan persetujuan penutupan program DPLK. Persetujuan penutupan program DPLK harus
memenuhi ketentuan yang berlaku yang ditetapkan oleh DPLK AIA FINANCIAL
*The proposal does not constitute approval of the closure of insurance coverage. Approval of insurance coverage must meet
the applicable provisions set by DPLK AIA FINANCIAL
27 | P a g e
LLA
AMMP
PIIR
RA N / AP
AN PPPE
ENND
DIIX
X :
https://www.aia-financial.co.id/
ii | P a g e
LOGIN
https://www.aia-financial.co.id/secure/dplk/
iii | P a g e
MENU
iv | P a g e
MUTASI REKENING
v|P a g e
DATA IURAN DAN PEMBAYARAN KLAIM
vi | P a g e
LAPORAN
vii | P a g e
UNIT PRICE (NAV)
DOWNLOAD DOKUMEN
viii | P a g e
Thank You
ix | P a g e
SUMMARY
Company : NUSA EKA WINAPRATAMA, PT
Valuation Date : 1 March 2021
where A and B:
Year of Service
A B
(yos)
yos < 1 1 0
1 <= yos < 2 2 0
2 <= yos < 3 3 0
3 <= yos < 4 4 2
4 <= yos < 5 5 2
5 <= yos < 6 6 2
6 <= yos < 7 7 3
7 <= yos < 8 8 3
8 <= yos < 9 9 3
9 <= yos < 12 9 4
12 <= yos < 15 9 5
15 <= yos < 18 9 6
18 <= yos < 21 9 7
21 <= yos < 24 9 8
yos >= 24 9 10
Summary of Assumptions
Page 1 of 6
Summary of Membership Data
1.
No. of Total Average Average Average
Members Monthly Salary Monthly Salary Age Past Service
2.
Age No. of members
24 or below 0
25 - 29 1
30 - 34 4
35 - 39 5
40 - 44 7
45 - 49 0
50 - 54 4
55 or above 0
Total 21
Disclaimer :
Figures above are calculated for illustration purposes only and should not be used as part of any contract between
DPLK AIA Financial (and / or AIA Financial) and any party.
The calculations above are based on data provided to DPLK AIA Financial (and / or AIA Financial).
Page 2 of 6
NUSA EKA WINAPRATAMA, PT
Valuation Date : 01-Mar-2021
1 Normal Retirement Age : 57
2 Investment Rate : 07.00% / year
3 Salary Increment Rate : 05.00% / year
4 Mortality Rate TMI 3 (2011) Male
1-Mar-21
Valuation Past Years Past Service Pension Benefit
No Name DOB DOE NRA Salary
Age of Services Liability
TOTAL 97,500,000 738,023,646 6,923,791,315
AVERAGE 40.78 8.01 4,642,857 35,143,983 329,704,348
1 ASMAN 2-Oct-66 8-Jan-13 57 54.41 8.14 4,500,000 76,778,222 125,519,625
2 AHMAD KHAELANI 4-May-68 8-Jan-13 57 52.82 8.14 4,500,000 69,694,575 144,675,631
3 HERMANTO 6-Sep-68 3-Feb-14 57 52.48 7.07 4,500,000 63,042,976 138,385,387
4 TARMO 10-Feb-77 21-Mar-12 57 44.05 8.94 4,500,000 41,493,656 241,632,469
5 JAJANG SOLIHIN 1-May-78 1-Oct-13 57 42.83 7.41 4,500,000 33,539,865 266,399,797
6 ARIYA YULI ASTUTI 2-Jul-78 8-Jan-13 57 42.66 8.14 4,500,000 34,918,307 266,399,797
7 SUHARJO 2-Jul-78 3-Jan-13 57 42.66 8.15 4,500,000 34,970,608 266,399,797
8 KARYONO 25-Feb-80 12-Jun-13 57 41.01 7.71 4,500,000 32,357,369 279,719,787
9 JAMES WINNER 13-Aug-80 8-Jan-13 57 40.55 8.14 7,000,000 49,486,141 492,019,932
10 MAWARTI 31-Aug-81 5-Jan-14 57 39.50 7.15 4,500,000 26,904,049 332,113,454
11 LILI WAHYULI 17-Oct-82 15-Jan-13 57 38.37 8.12 4,500,000 26,884,597 348,719,127
12 WASINO 31-Dec-82 5-Jan-14 57 38.17 7.16 4,500,000 24,018,260 348,719,127
13 M. MASPUR 10-Mar-83 17-Feb-12 57 37.98 9.04 4,500,000 28,838,058 366,155,083
14 THOILAH 27-Aug-85 2-Jan-13 57 35.51 8.16 4,500,000 21,955,798 403,685,979
15 SUKANTA 7-Jul-86 11-Feb-12 57 34.65 9.05 4,500,000 22,280,676 423,870,278
16 VINCENT WINNER 20-Jul-88 18-Sep-13 57 32.61 7.45 5,000,000 18,373,661 519,241,091
17 ROSID 7-Jul-89 15-Jan-12 57 31.65 9.13 4,500,000 17,871,431 490,682,831
18 YUSUP ARIPIN 15-Dec-89 13-Jun-12 57 31.21 8.72 4,500,000 16,378,313 490,682,831
19 IRFAN FADILAH 31-Aug-93 31-Mar-11 57 27.50 9.92 4,500,000 13,644,036 596,428,048
20 RUSDIN 31-Dec-68 3-Feb-16 57 52.16 5.07 4,500,000 49,679,430 138,385,387
21 HARUN 24-Jul-77 2-Nov-13 57 43.60 7.32 4,500,000 34,913,620 243,955,858
Disclaimer:
Figures above are calculated for illustration purposes only and should not be used as part of any contract between DPLK AIA Financial (and / or AIA Financial) and any party.
The calculations above are based on data provided to DPLK AIA Financial (and / or AIA Financial).
Page 3 of 6
CASH FLOW SIMULATION
NUSA EKA WINAPRATAMA, PT
of total salary/
Valuation Date : 1-Mar-21
Average Contribution : 09.40% month
Interest Rate : 7.00% / year Monthly Salary : 97,500,000
Salary Increase : 05.00% / year PSL : 738,023,646
Current Asset : 380,000,000
Liability Status : 358,023,646
Yr Initial Fund Balance BOY Contribution Inv Return Ben Paid Balance EOY NOL
Disclaimer:
Figures above are calculated for illustration purposes only and should not be used as part of any contract between DPLK AIA Financial (and / or AIA Financial) and any party.
The calculations above are based on data provided to DPLK AIA Financial (and / or AIA Financial).
Page 4 of 6
CASH FLOW SIMULATION
NUSA EKA WINAPRATAMA, PT
of total salary/
Valuation Date : 1-Mar-21
Average Contribution : 09.64% month
Interest Rate : 7.00% / year Monthly Salary : 97,500,000
Salary Increase : 05.00% / year PSL : 738,023,646
Current Asset : 380,000,000
Liability Status : 358,023,646
Yr Initial Fund Balance BOY Contribution Inv Return Ben Paid Balance EOY NOL
Disclaimer:
Figures above are calculated for illustration purposes only and should not be used as part of any contract between DPLK AIA Financial (and / or AIA Financial) and any party.
The calculations above are based on data provided to DPLK AIA Financial (and / or AIA Financial).
Page 5 of 6
CASH FLOW SIMULATION
NUSA EKA WINAPRATAMA, PT
of total salary/
Valuation Date : 1-Mar-21
Average Contribution : 11.57% month
Interest Rate : 7.00% / year Monthly Salary : 97,500,000
Salary Increase : 05.00% / year PSL : 738,023,646
Current Asset : 380,000,000
Liability Status : 358,023,646
Yr Initial Fund Balance BOY Contribution Inv Return Ben Paid Balance EOY COUNT
Disclaimer:
Figures above are calculated for illustration purposes only and should not be used as part of any contract between DPLK AIA Financial (and / or AIA Financial) and any party.
The calculations above are based on data provided to DPLK AIA Financial (and / or AIA Financial).
Page 6 of 6