PEMASUKAN
JUAL EMAS V. 6,587,500
Tebus Emas IV 4,216,000
Sisa 2,371,500
MODAL
BELI 40 Gr = 21,080,000
BIAYA TITIP = 6,000,000
JUMLAH = 27,080,000 SUB I
UANG KEMBALI
DEPOSIT+ 8,15% = 18,238,416
JUAL 25% = 26,350,000
JUMLAH = 44,588,416
AKHIR = 644,416
BELI EMAS 10 gr I. 5,270,000
GADAI EMAS 80 % 4,216,000
Biaya Titip/bulan/juta ( 12 bulan ) 600,000
S I M PAN
MODAL
BELI EMAS 10 gr = 5,270,000
BIAYA TAMBAH = 4,216,000
BIAYA TITIP = 2,400,000
JUMLAH = 11,886,000 SUB I
KENAIKAN 25 % = 6,587,500
UANG MASUK
JUAL SEMUA EMAS = 32,937,500
KEUNTUNGAN = 4,187,500
20,000,000
10,000,000
1,886,000
8,114,000
16,073,500 KEMBALI
24,187,500 TOTAL