Simulasi Menabung saham

Bulan H closing Menabung (1 lot) Lot dimiliki Lembar after ss Biaya Fee Total Investasi
Jan-15 11,675 IDR 1,167,500 1 100 500 IDR 5,000 IDR 1,172,500
Feb-15 12,875 IDR 1,287,500 1 100 500 IDR 5,000 IDR 1,292,500
Mar-15 13,275 IDR 1,327,500 1 100 500 IDR 5,000 IDR 1,332,500
Apr-15 11,625 IDR 1,162,500 1 100 500 IDR 5,000 IDR 1,167,500
May-15 11,775 IDR 1,177,500 1 100 500 IDR 5,000 IDR 1,182,500
Jun-15 10,350 IDR 1,035,000 1 100 500 IDR 5,000 IDR 1,040,000
Jul-15 10,000 IDR 1,000,000 1 100 500 IDR 5,000 IDR 1,005,000
Aug-15 10,625 IDR 1,062,500 1 100 500 IDR 5,000 IDR 1,067,500
Sep-15 8,650 IDR 865,000 1 100 500 IDR 5,000 IDR 870,000
Oct-15 10,525 IDR 1,052,500 1 100 500 IDR 5,000 IDR 1,057,500
Nov-15 10,775 IDR 1,077,500 1 100 500 IDR 5,000 IDR 1,082,500
Dec-15 11,425 IDR 1,142,500 1 100 500 IDR 5,000 IDR 1,147,500
Jan-16 11,225 IDR 1,122,500 1 100 500 IDR 5,000 IDR 1,127,500
Feb-16 11,075 IDR 1,107,500 1 100 500 IDR 5,000 IDR 1,112,500
Mar-16 11,425 IDR 1,142,500 1 100 500 IDR 5,000 IDR 1,147,500
Apr-16 10,350 IDR 1,035,000 1 100 500 IDR 5,000 IDR 1,040,000
May-16 10,350 IDR 1,035,000 1 100 500 IDR 5,000 IDR 1,040,000
Jun-16 10,800 IDR 1,080,000 1 100 500 IDR 5,000 IDR 1,085,000
Jul-16 11,525 IDR 1,152,500 1 100 500 IDR 5,000 IDR 1,157,500
Aug-16 11,625 IDR 1,162,500 1 100 500 IDR 5,000 IDR 1,167,500
Sep-16 12,200 IDR 1,220,000 1 100 500 IDR 5,000 IDR 1,225,000
Oct-16 12,200 IDR 1,220,000 1 100 500 IDR 5,000 IDR 1,225,000
Nov-16 10,900 IDR 1,090,000 1 100 500 IDR 5,000 IDR 1,095,000
Dec-16 11,675 IDR 1,167,500 1 100 500 IDR 5,000 IDR 1,172,500
Jan-17 11,725 IDR 1,172,500 1 100 500 IDR 5,000 IDR 1,177,500
Feb-17 11,950 IDR 1,195,000 1 100 500 IDR 5,000 IDR 1,200,000
Mar-17 12,975 IDR 1,297,500 1 100 500 IDR 5,000 IDR 1,302,500
Apr-17 12,900 IDR 1,290,000 1 100 500 IDR 5,000 IDR 1,295,000
May-17 14,475 IDR 1,447,500 1 100 500 IDR 5,000 IDR 1,452,500
Jun-17 15,250 IDR 1,525,000 1 100 500 IDR 5,000 IDR 1,530,000
Jul-17 14,775 IDR 1,477,500 1 100 500 IDR 5,000 IDR 1,482,500
Aug-17 15,125 IDR 1,512,500 1 100 500 IDR 5,000 IDR 1,517,500
Sep-17 15,275 IDR 1,527,500 1 100 500 IDR 5,000 IDR 1,532,500
Oct-17 15,600 IDR 1,560,000 1 100 500 IDR 5,000 IDR 1,565,000
Stock Split Nov-17 3,210 IDR 1,605,000 5 500 500 IDR 5,000 IDR 1,610,000
1:5\ Dec-17 3,640 IDR 1,820,000 5 500 500 IDR 5,000 IDR 1,825,000
Jan-18 3,700 IDR 1,850,000 5 500 500 IDR 5,000 IDR 1,855,000
Feb-18 3,780 IDR 1,890,000 5 500 500 IDR 5,000 IDR 1,895,000
Mar-18 3,600 IDR 1,800,000 5 500 500 IDR 5,000 IDR 1,805,000
Apr-18 3,220 IDR 1,610,000 5 500 500 IDR 5,000 IDR 1,615,000
May-18 3,080 IDR 1,540,000 5 500 500 IDR 5,000 IDR 1,545,000
Jun-18 2,840 IDR 1,420,000 5 500 500 IDR 5,000 IDR 1,425,000
Jul-18 3,070 IDR 1,535,000 5 500 500 IDR 5,000 IDR 1,540,000
Aug-18 3,180 IDR 1,590,000 5 500 500 IDR 5,000 IDR 1,595,000
Sep-18 3,150 IDR 1,575,000 5 500 500 IDR 5,000 IDR 1,580,000
Oct-18 3,150 IDR 1,575,000 5 500 500 IDR 5,000 IDR 1,580,000
Nov-18 3,620 IDR 1,810,000 5 500 500 IDR 5,000 IDR 1,815,000
Dec-18 3,660 IDR 1,830,000 5 500 500 IDR 5,000 IDR 1,835,000
Total IDR 64,347,500 104 24,000 IDR 240,000 IDR 64,587,500

Saat ini BBRI 4/4/2019 4,150 IDR 99,600,000 (Lembarxharga saat ini)
Imbal Hasil IDR 35,012,500 ((lembarxharga saat ini)-Seluruh biaya)
persentase sejak 2015 54.21%
Rata2x setahun 13.55%

Note :
2015-2017 kita mengalami perlambatan ekonomi dan dunia pun seperti itu
2015-2017 ada beberapa kebijakan perbankan
2015-2017 NPL bank dikhawatirkan naik