Professional Documents
Culture Documents
Tabel Penawaran Take Over Xenia
Tabel Penawaran Take Over Xenia
UangMuka
TotalAngsuran
AnguranPerbulan
Durasi
TglJatuh
Tempo
5Jul15
4Aug15
4Sep15
5Oct15
4Nov15
5Dec15
4Jan16
4Feb16
6Mar16
4Apr16
5May16
4Jun16
5Jul16
4Aug16
4Sep16
5Oct16
4Nov16
5Dec16
4Jan17
4Feb17
7Mar17
4Apr17
5May17
4Jun17
5Jul17
4Aug17
TOTAL
Periode
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
Alternatif2
UangMuka
TotalAngsuran
AnguranPerbulan
26 bulan Durasi
80,000,000
64,270,600
Nilai
Angsuran
2,426,900
2,426,900
2,475,700
2,475,700
2,475,700
2,475,700
2,475,700
2,475,700
2,475,700
2,475,700
2,475,700
2,475,700
2,475,700
2,475,700
2,475,700
2,475,700
2,475,700
2,475,700
2,475,700
2,475,700
2,475,700
2,475,700
2,475,700
2,475,700
2,475,700
2,475,700
64,270,600
TglJatuh
Tempo
5Jul15
4Aug15
4Sep15
5Oct15
4Nov15
5Dec15
4Jan16
4Feb16
6Mar16
4Apr16
5May16
4Jun16
5Jul16
4Aug16
4Sep16
5Oct16
4Nov16
5Dec16
4Jan17
4Feb17
7Mar17
4Apr17
5May17
4Jun17
5Jul17
4Aug17
TOTAL
Periode
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
67,500,000
78,000,000
3,000,000
26 bulan
Nilai
Angsuran
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
78,000,000
Alternatif3
UangMuka
TotalAngsuran
AnguranPerbulan
Durasi
TglJatuh
Tempo
5Jul15
4Aug15
4Sep15
5Oct15
4Nov15
5Dec15
4Jan16
4Feb16
6Mar16
4Apr16
5May16
4Jun16
5Jul16
4Aug16
4Sep16
5Oct16
4Nov16
5Dec16
4Jan17
4Feb17
7Mar17
4Apr17
5May17
4Jun17
5Jul17
4Aug17
TOTAL
Periode
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
57,500,000
91,000,000
3,500,000
26 bulan
Nilai
Angsuran
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
91,000,000
Alternatif4
UangMuka
TotalAngsuran
AnguranPerbulan
Durasi
TglJatuh
Tempo
5Jul15
4Aug15
4Sep15
5Oct15
4Nov15
5Dec15
4Jan16
4Feb16
6Mar16
4Apr16
5May16
4Jun16
5Jul16
4Aug16
4Sep16
5Oct16
4Nov16
5Dec16
4Jan17
4Feb17
7Mar17
4Apr17
5May17
4Jun17
5Jul17
4Aug17
TOTAL
47,500,000
104,000,000
4,000,000
26 bulan
Periode
NilaiAngsuran
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
4,000,000
4,000,000
4,000,000
4,000,000
4,000,000
4,000,000
4,000,000
4,000,000
4,000,000
4,000,000
4,000,000
4,000,000
4,000,000
4,000,000
4,000,000
4,000,000
4,000,000
4,000,000
4,000,000
4,000,000
4,000,000
4,000,000
4,000,000
4,000,000
4,000,000
4,000,000
104,000,000