VISI 2030 10 GEREJA

2021 2022 2023 2024 2025 2026 2027 2028

Target Tabungan 10 50 100 200 400 600 800 1000
11.16 42.131 57.5991 11.01401 6.170411 47.24245 138.8217
Gaji
Jan 0 5 7 9 11 13 15 17
Feb 0 5 7 9 11 13 15 17
Mar 0 5 7 9 11 13 15 17
Apr 0 5 7 9 11 13 15 17
Mei 0 3 5 7 9 11 13 15
Jun 0 3 5 7 9 11 13 15
Jul 0 3 5 7 9 11 13 15
Aug 0 3 5 7 9 11 13 15
Sep 0 3 5 7 9 11 13 15
Oct 0 3 5 7 9 11 13 15
Nov 8 3 5 7 9 11 13 15
Dec 3 3 5 7 9 11 13 15
11 44 68 92 116 140 164 188

Return Invest 0.55 5.61 12.971 23.4681 37.41491 55.1564 77.07204 103.5792
 Lot Price Avg. Price Last Return
2029 2030 BBRI 2 4100 8200 4100 -100%
2000 3000
-514.0411 -1105.79
8200
19 21
19 21
19 21 PWON 0 0 0 #DIV/0! #DIV/0!
19 21
17 19
17 19 0
17 19
17 19
17 19 BBCA 0 0 0 #DIV/0! #DIV/0!
17 19
17 19
17 19 0
212 236

135.1372 172.2509
VISI 2030 10 GEREJA

2021 2022 2023 2024 2025 2026 2027 2028

Target Tabungan 10 50 150 250 500 750 1000 1500
17.76 5.991 42.6451 -4.23539 35.19607 182.7707 212.5027
Gaji
Jan 0 3 5 8 12 17 23 30
Feb 0 3 5 8 12 17 23 30
Mar 0 3 5 8 12 17 23 30
Apr 0 3 5 8 12 17 23 30
Mei 0 3 5 8 12 17 23 30
Jun 0 5 7 10 14 19 25 32
Jul 0 5 7 10 14 19 25 32
Aug 0 5 7 10 14 19 25 32
Sep 0 5 7 10 14 19 25 32
Oct 0 5 7 10 14 19 25 32
Nov 8 5 7 10 14 19 25 32
Dec 3 5 7 10 14 19 25 32
11 50 74 110 158 218 290 374

Return Invest 0.55 6.21 14.231 26.6541 45.11951 71.43146 107.5746 155.7321
 Lot Price Avg. Price Last Return
2029 2030 BBRI 2 4100 8200 4100 -100%
2500 4000
-99.19198 -710.0562
8200
38 48
38 48
38 48 PWON 0 0 0 #DIV/0! #DIV/0!
38 48
38 48
40 50 0
40 50
40 50
40 50 BBCA 0 0 0 #DIV/0! #DIV/0!
40 50
40 50
40 50 0
470 590

218.3053 299.1358