Jadwal Angsuran

Nama Konsumen : BHAYU PRIAGUNG JANUAR, SIP Bunga Efektif : 17.610616%

Nomor Kontrak : 9930006999 001 Bunga Flat : 9.500004%
Pokok Hutang : 147,730,000 Tenor : 48 Bulan
Bunga : 56,137,424 Print By : bhayu.pijar@gmail.com
Piutang Pembiayaan : 203,867,424 Print Date : 09/12/2021
Denda Terutang : 135,914

Sisa Pokok Jumlah Tanggal

No. Tanggal Bunga Pokok Hutang Angsuran Sisa Bunga Hutang Sisa Piutang Overdue Denda Bayar
Outstanding Awal 56,137,424 147,730,000 203,867,424
1 18/05/2021 0 4,247,238 4,247,300 56,137,424 143,482,762 199,620,186 0 0 18/05/2021
2 18/06/2021 2,105,684 2,141,554 4,247,300 54,031,740 141,341,208 195,372,948 0 0 18/06/2021
3 18/07/2021 2,074,255 2,172,983 4,247,300 51,957,485 139,168,225 191,125,710 1 0 19/07/2021
4 18/08/2021 2,042,366 2,204,872 4,247,300 49,915,119 136,963,353 186,878,472 0 0 18/08/2021
5 18/09/2021 2,010,008 2,237,230 4,247,300 47,905,111 134,726,123 182,631,234 3 50,968 21/09/2021
6 18/10/2021 1,977,176 2,270,062 4,247,300 45,927,935 132,456,061 178,383,996 1 16,989 19/10/2021
7 18/11/2021 1,943,861 2,303,377 4,247,300 43,984,074 130,152,684 174,136,758 4 67,957 22/11/2021
8 18/12/2021 1,910,058 2,337,180 4,247,300 42,074,016 127,815,504 169,889,520 - 0 -
9 18/01/2022 1,875,759 2,371,479 4,247,300 40,198,257 125,444,025 165,642,282 - 0 -
10 18/02/2022 1,840,956 2,406,282 4,247,300 38,357,301 123,037,743 161,395,044 - 0 -
11 18/03/2022 1,805,643 2,441,595 4,247,300 36,551,658 120,596,148 157,147,806 - 0 -
12 18/04/2022 1,769,811 2,477,427 4,247,300 34,781,847 118,118,721 152,900,568 - 0 -
13 18/05/2022 1,733,453 2,513,785 4,247,300 33,048,394 115,604,936 148,653,330 - 0 -
14 18/06/2022 1,696,562 2,550,676 4,247,300 31,351,832 113,054,260 144,406,092 - 0 -
15 18/07/2022 1,659,130 2,588,108 4,247,300 29,692,702 110,466,152 140,158,854 - 0 -
16 18/08/2022 1,621,148 2,626,090 4,247,300 28,071,554 107,840,062 135,911,616 - 0 -
17 18/09/2022 1,582,609 2,664,629 4,247,300 26,488,945 105,175,433 131,664,378 - 0 -
18 18/10/2022 1,543,504 2,703,734 4,247,300 24,945,441 102,471,699 127,417,140 - 0 -
19 18/11/2022 1,503,825 2,743,413 4,247,300 23,441,616 99,728,286 123,169,902 - 0 -
20 18/12/2022 1,463,564 2,783,674 4,247,300 21,978,052 96,944,612 118,922,664 - 0 -
21 18/01/2023 1,422,712 2,824,526 4,247,300 20,555,340 94,120,086 114,675,426 - 0 -
22 18/02/2023 1,381,261 2,865,977 4,247,300 19,174,079 91,254,109 110,428,188 - 0 -
23 18/03/2023 1,339,201 2,908,037 4,247,300 17,834,878 88,346,072 106,180,950 - 0 -
24 18/04/2023 1,296,524 2,950,714 4,247,300 16,538,354 85,395,358 101,933,712 - 0 -
25 18/05/2023 1,253,221 2,994,017 4,247,300 15,285,133 82,401,341 97,686,474 - 0 -
26 18/06/2023 1,209,283 3,037,955 4,247,300 14,075,850 79,363,386 93,439,236 - 0 -
27 18/07/2023 1,164,699 3,082,539 4,247,300 12,911,151 76,280,847 89,191,998 - 0 -
28 18/08/2023 1,119,461 3,127,777 4,247,300 11,791,690 73,153,070 84,944,760 - 0 -
29 18/09/2023 1,073,559 3,173,679 4,247,300 10,718,131 69,979,391 80,697,522 - 0 -
30 18/10/2023 1,026,984 3,220,254 4,247,300 9,691,147 66,759,137 76,450,284 - 0 -
31 18/11/2023 979,725 3,267,513 4,247,300 8,711,422 63,491,624 72,203,046 - 0 -
32 18/12/2023 931,773 3,315,465 4,247,300 7,779,649 60,176,159 67,955,808 - 0 -
33 18/01/2024 883,117 3,364,121 4,247,300 6,896,532 56,812,038 63,708,570 - 0 -
34 18/02/2024 833,746 3,413,492 4,247,300 6,062,786 53,398,546 59,461,332 - 0 -
35 18/03/2024 783,652 3,463,586 4,247,300 5,279,134 49,934,960 55,214,094 - 0 -
36 18/04/2024 732,822 3,514,416 4,247,300 4,546,312 46,420,544 50,966,856 - 0 -
37 18/05/2024 681,246 3,565,992 4,247,300 3,865,066 42,854,552 46,719,618 - 0 -
38 18/06/2024 628,913 3,618,325 4,247,300 3,236,153 39,236,227 42,472,380 - 0 -
39 18/07/2024 575,812 3,671,426 4,247,300 2,660,341 35,564,801 38,225,142 - 0 -
40 18/08/2024 521,932 3,725,306 4,247,300 2,138,409 31,839,495 33,977,904 - 0 -
41 18/09/2024 467,261 3,779,977 4,247,300 1,671,148 28,059,518 29,730,666 - 0 -
42 18/10/2024 411,788 3,835,450 4,247,300 1,259,360 24,224,068 25,483,428 - 0 -
43 18/11/2024 355,501 3,891,737 4,247,300 903,859 20,332,331 21,236,190 - 0 -
44 18/12/2024 298,388 3,948,850 4,247,300 605,471 16,383,481 16,988,952 - 0 -
45 18/01/2025 240,437 4,006,801 4,247,300 365,034 12,376,680 12,741,714 - 0 -
46 18/02/2025 181,635 4,065,603 4,247,300 183,399 8,311,077 8,494,476 - 0 -
47 18/03/2025 121,970 4,125,268 4,247,300 61,429 4,185,809 4,247,238 - 0 -
48 18/04/2025 61,429 4,185,809 4,247,300 0 0 0 - 0 -
Total Denda 135,914