Bulan 1 (0 Hari) Bulan 2 (30 Hari)harga alat Rp 735,000,000 PPN 10% Rp 73,500,000 Harga total Rp 808,500,000

DP 25% Rp 202,125,000 Rp 80,850,000 Rp 60,637,500 Pembiayaan 75% Rp 606,375,000 Bunga Rp 160,992,563 Total Rp 969,492,563

Angsuran Rp 21,315,766 Administrasi Rp 1,000,000 Notaris Rp 1,000,000 Provisi 1% Rp 6,063,750 Asuransi Rp 10,106,500

Rp 39,486,016 Rp 39,486,016 Others Rp 10,000,000 Total outcome Rp 130,336,016 Rp 60,637,500 Incoming Rp - Rp 58,352,000

Profit Rp (130,336,016) Rp (2,285,500)

Rp (164,574,782) Rp 294,242,548 Rp 129,667,766

Bulan 3 (60 hari) Bulan 4 (90 Hari)

Rp 60,637,500

Rp 21,315,766 Rp 21,315,766

Rp 81,953,266 Rp 21,315,766 Rp 50,000,000 Rp 40,000,000

Rp (31,953,266) Rp 18,684,234

Sheet1