400,000 400,000 6,667 406,667

400,000 800,000 13,333 813,333

400,000 1,200,000 20,000 1,220,000
400,000 1,600,000 26,667 1,626,667
400,000 2,000,000 33,333 2,033,333
400,000 2,400,000 40,000 2,440,000
400,000 2,800,000 46,667 2,846,667
400,000 3,200,000 53,333 3,253,333
400,000 3,600,000 60,000 3,660,000
400,000 4,000,000 66,667 4,066,667
400,000 4,400,000 73,333 4,473,333
400,000 4,800,000 80,000 4,880,000
4,800,000 520,000
No Bulanan Pokok Saldo Margin
1 450,000 450,000 450,000
2 450,000 900,000 907,500 7,500
3 450,000 1,350,000 1,372,625 22,625
4 450,000 1,800,000 1,845,502 45,502
5 450,000 2,250,000 2,326,260 76,260
6 450,000 2,700,000 2,815,031 115,031
7 450,000 3,150,000 3,311,949 161,949
8 450,000 3,600,000 3,817,148 217,148
9 450,000 4,050,000 4,330,767 280,767
10 450,000 4,500,000 4,852,946 352,946
11 450,000 4,950,000 5,383,829 433,829
12 450,000 5,400,000 5,923,559 523,559
13 450,000 5,850,000 6,472,285 622,285
14 450,000 6,300,000 7,030,157 730,157
15 450,000 6,750,000 7,597,326 847,326
16 450,000 7,200,000 8,173,948 973,948
17 450,000 7,650,000 8,760,181 1,110,181
18 450,000 8,100,000 9,356,184 1,256,184
19 450,000 8,550,000 9,962,120 1,412,120
20 450,000 9,000,000 10,578,155 1,578,155
21 450,000 9,450,000 11,204,458 1,754,458
22 450,000 9,900,000 11,841,199 1,941,199
23 450,000 10,350,000 12,488,552 2,138,552
24 450,000 10,800,000 13,146,695 2,346,695
25 450,000 11,250,000 13,815,806 2,565,806
26 450,000 11,700,000 14,496,070 2,796,070
27 450,000 12,150,000 15,187,671 3,037,671
28 450,000 12,600,000 15,890,799 3,290,799
29 450,000 13,050,000 16,605,645 3,555,645
30 450,000 13,500,000 17,332,406 3,832,406
31 450,000 13,950,000 18,071,280 4,121,280
32 450,000 14,400,000 18,822,468 4,422,468
33 450,000 14,850,000 19,586,175 4,736,175
34 450,000 15,300,000 20,362,612 5,062,612
35 450,000 15,750,000 21,151,988 5,401,988
36 450,000 16,200,000 21,954,522 5,754,522
37 450,000 16,650,000 22,770,430 6,120,430
38 450,000 17,100,000 23,599,937 6,499,937
39 450,000 17,550,000 24,443,270 6,893,270
40 450,000 18,000,000 25,300,658 7,300,658
41 450,000 18,450,000 26,172,335 7,722,335
42 450,000 18,900,000 27,058,541 8,158,541
43 450,000 19,350,000 27,959,516 8,609,516
44 450,000 19,800,000 28,875,508 9,075,508
45 450,000 20,250,000 29,806,767 9,556,767
46 450,000 20,700,000 30,753,546 10,053,546
47 450,000 21,150,000 31,716,105 10,566,105
48 450,000 21,600,000 32,694,707 11,094,707
49 450,000 22,050,000 33,689,619 11,639,619
50 450,000 22,500,000 34,701,113 12,201,113
51 450,000 22,950,000 35,729,465 12,779,465
52 450,000 23,400,000 36,774,956 13,374,956
53 450,000 23,850,000 37,837,872 13,987,872
54 450,000 24,300,000 38,918,503 14,618,503
55 450,000 24,750,000 40,017,144 15,267,144
56 450,000 25,200,000 41,134,097 15,934,097
57 450,000 25,650,000 42,269,665 16,619,665
58 450,000 26,100,000 43,424,160 17,324,160
59 450,000 26,550,000 44,597,896 18,047,896
60 450,000 27,000,000 45,791,194 18,791,194
Asumsi kenaikan harga emas 20% Per tahun