Total Ekuitas Akhir
Dividen Bulanan Akhir
Rasio Coverage
Return on Investment
| Metrik | Tahun 0 | Tahun 1 | Tahun 2 | Tahun 3 | Tahun 4 | Tahun 5 | Tahun 6 | Tahun 7 | Tahun 8 | Tahun 9 | Tahun 10 | Tahun 11 | Tahun 12 | Tahun 13 | Tahun 14 | Tahun 15 | Tahun 16 | Tahun 17 | Tahun 18 | Tahun 19 | Tahun 20 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Pengeluaran Bulanan | Rp 1.500.000 | Rp 1.545.000 | Rp 1.591.350 | Rp 1.639.091 | Rp 1.688.263 | Rp 1.738.911 | Rp 1.791.078 | Rp 1.844.811 | Rp 1.900.155 | Rp 1.957.160 | Rp 2.015.875 | Rp 2.076.351 | Rp 2.138.641 | Rp 2.202.801 | Rp 2.268.885 | Rp 2.336.951 | Rp 2.407.060 | Rp 2.479.271 | Rp 2.553.650 | Rp 2.630.259 | Rp 2.709.167 |
| Kontribusi Bulanan | Rp 500.000 | Rp 500.000 | Rp 525.000 | Rp 551.250 | Rp 578.813 | Rp 607.753 | Rp 638.141 | Rp 670.048 | Rp 703.550 | Rp 738.728 | Rp 775.664 | Rp 814.447 | Rp 855.170 | Rp 897.928 | Rp 942.825 | Rp 989.966 | Rp 1.039.464 | Rp 1.091.437 | Rp 1.146.009 | Rp 1.203.310 | Rp 1.263.475 |
| Kontribusi Tahunan | Rp 11.000.000 | Rp 6.000.000 | Rp 6.300.000 | Rp 6.615.000 | Rp 6.945.750 | Rp 7.293.038 | Rp 7.657.689 | Rp 8.040.574 | Rp 8.442.603 | Rp 8.864.733 | Rp 9.307.969 | Rp 9.773.368 | Rp 10.262.036 | Rp 10.775.138 | Rp 11.313.895 | Rp 11.879.590 | Rp 12.473.569 | Rp 13.097.248 | Rp 13.752.110 | Rp 14.439.715 | Rp 15.161.701 |
| Keuntungan Modal | Rp 0 | Rp 0 | Rp 0 | Rp 0 | Rp 0 | Rp 0 | Rp 0 | Rp 0 | Rp 0 | Rp 0 | Rp 0 | Rp 0 | Rp 0 | Rp 0 | Rp 0 | Rp 0 | Rp 0 | Rp 0 | Rp 0 | Rp 0 | Rp 0 |
| Dividen Tahunan | Rp 0 | Rp 1.100.000 | Rp 1.810.000 | Rp 2.621.000 | Rp 3.544.600 | Rp 4.593.635 | Rp 5.782.302 | Rp 7.126.301 | Rp 8.642.989 | Rp 10.351.548 | Rp 12.273.176 | Rp 14.431.291 | Rp 16.851.757 | Rp 19.563.136 | Rp 22.596.963 | Rp 25.988.049 | Rp 29.774.813 | Rp 33.999.651 | Rp 38.709.341 | Rp 43.955.486 | Rp 49.795.006 |
| Reinvestasi | Rp 0 | Rp 1.100.000 | Rp 1.810.000 | Rp 2.621.000 | Rp 3.544.600 | Rp 4.593.635 | Rp 5.782.302 | Rp 7.126.301 | Rp 8.642.989 | Rp 10.351.548 | Rp 12.273.176 | Rp 14.431.291 | Rp 16.851.757 | Rp 19.563.136 | Rp 22.596.963 | Rp 25.988.049 | Rp 29.774.813 | Rp 33.999.651 | Rp 38.709.341 | Rp 43.955.486 | Rp 49.795.006 |
| Total Ekuitas | Rp 11.000.000 | Rp 18.100.000 | Rp 26.210.000 | Rp 35.446.000 | Rp 45.936.350 | Rp 57.823.023 | Rp 71.263.014 | Rp 86.429.889 | Rp 103.515.481 | Rp 122.731.762 | Rp 144.312.907 | Rp 168.517.566 | Rp 195.631.358 | Rp 225.969.632 | Rp 259.880.490 | Rp 297.748.129 | Rp 339.996.511 | Rp 387.093.409 | Rp 439.554.860 | Rp 497.950.061 | Rp 562.906.769 |
| Rasio Cakupan | 0.0% | 5.9% | 9.5% | 13.3% | 17.5% | 22.0% | 26.9% | 32.2% | 37.9% | 44.1% | 50.7% | 57.9% | 65.7% | 74.0% | 83.0% | 92.7% | 103.1% | 114.3% | 126.3% | 139.3% | 153.2% |