| Year | Portfolio Value | Contribution | Return |
|---|---|---|---|
| 0 | Rp 0 | Rp 0 | 0.00% |
| 1 | Rp 37.696.704 | Rp 36.000.000 | 4.71% |
| 2 | Rp 79.340.746 | Rp 72.000.000 | 10.20% |
| 3 | Rp 125.345.463 | Rp 108.000.000 | 16.06% |
| 4 | Rp 176.167.475 | Rp 144.000.000 | 22.34% |
| 5 | Rp 232.311.217 | Rp 180.000.000 | 29.06% |
| 6 | Rp 294.333.941 | Rp 216.000.000 | 36.27% |
| 7 | Rp 362.851.255 | Rp 252.000.000 | 43.99% |
| 8 | Rp 438.543.227 | Rp 288.000.000 | 52.27% |
| 9 | Rp 522.161.138 | Rp 324.000.000 | 61.16% |
| 10 | Rp 614.534.937 | Rp 360.000.000 | 70.70% |
| 11 | Rp 716.581.479 | Rp 396.000.000 | 80.95% |
| 12 | Rp 829.313.628 | Rp 432.000.000 | 91.97% |
| 13 | Rp 953.850.306 | Rp 468.000.000 | 103.81% |
| 14 | Rp 1.091.427.602 | Rp 504.000.000 | 116.55% |
| 15 | Rp 1.243.411.039 | Rp 540.000.000 | 130.26% |
| 16 | Rp 1.411.309.127 | Rp 576.000.000 | 145.02% |
| 17 | Rp 1.596.788.339 | Rp 612.000.000 | 160.91% |
| 18 | Rp 1.801.689.648 | Rp 648.000.000 | 178.04% |
| 19 | Rp 2.028.046.802 | Rp 684.000.000 | 196.50% |
| 20 | Rp 2.278.106.508 | Rp 720.000.000 | 216.40% |
| 21 | Rp 2.554.350.733 | Rp 756.000.000 | 237.88% |
| 22 | Rp 2.859.521.337 | Rp 792.000.000 | 261.05% |
| 23 | Rp 3.196.647.292 | Rp 828.000.000 | 286.07% |
| 24 | Rp 3.569.074.740 | Rp 864.000.000 | 313.09% |
| 25 | Rp 3.980.500.208 | Rp 900.000.000 | 342.28% |