Tahun 2010-01 2020-01 Growth

Kode Saham
UNVR 2200 8250 3.75
ULTJ 150 1610 10.733333333
SIDO(IPO 2013) 345 630 1.8260869565
BBCA 4950 34000 6.8686868687
ACES 150 1515 10.1

Average Growth 6.6556214317

20% annualy

Return
Anggep bisa save 10.000NTD 10%
sebulan berarti 120K setahun pertahun Target 11,964,000 NTD
22 120000 11447546 22 120000
23 120000 1181968 23 120000
24 120000 1074516 24 120000
25 120000 976833 25 120000
26 120000 888030 26 120000
27 120000 807300 27 120000
28 120000 733909.1 28 120000
29 120000 667190.1 29 120000
30 120000 606536.4 30 120000
31 120000 551396.8 31 120000
32 120000 501269.8 32 120000
33 120000 455699.8 33 120000
34 120000 414272.5 34 120000
35 120000 376611.4 35 120000
36 120000 342374 36 120000
37 120000 311249.1 37 120000
38 120000 282953.7 38 120000
39 120000 257230.7 39 120000
40 120000 233846.1 40 120000
41 120000 212587.3 41 120000
42 120000 193261.2 42 120000
43 120000 175692 43 120000
44 120000 159720 44 120000
45 120000 145200 45 120000
46 120000 132000 46 120000
47 120000 120000 23249193.129 47 120000

Kalo sebulan masukin 240k

22 240000 2600329
23 240000 2363936
24 240000 2149033
25 240000 1953666
26 240000 1776060
27 240000 1614600
28 240000 1467818
29 240000 1334380
30 240000 1213073
31 240000 1102794
32 240000 1002540
33 240000 911399.6
34 240000 828545.1
35 240000 753222.8
36 240000 684748
37 240000 622498.2
38 240000 565907.4
39 240000 514461.3
40 240000 467692.1
41 240000 425174.6
42 240000 386522.4
43 240000 351384
44 240000 319440
45 240000 290400
46 240000 264000
47 240000 240000 26203623.691
IDR 13076854411
IDR/year 1307685441
IDR/Month108973786.76
Return 20% pertahun
3194799.99370623
2662333.32808852
2218611.10674044
1848842.58895036
1540702.15745864
1283918.46454886
1069932.05379072
891610.0448256
743008.370688
619173.64224
515978.0352
429981.696
358318.08
298598.4
248832
207360
172800
144000
120000 18568800
NTD 1856880
IDR 929,671,418
IDR/Month 77,472,618