Jadwal Angsuran

Nama Konsumen : FITROH ILHAMI Bunga Efektif : 18.458859%

Nomor Kontrak : 1141011749 001 Bunga Flat : 9.999996%
Pokok Hutang : 109,200,000 Tenor : 48 Bulan
Bunga : 43,680,000 Print By : ayahkayna@gmail.com
Piutang Pembiayaan : 152,880,000 Print Date : 06/06/2023
Denda Terutang : 2,739,100

Sisa Pokok Jumlah Tanggal

No. Tanggal Bunga Pokok Hutang Angsuran Sisa Bunga Hutang Sisa Piutang Overdue Denda Bayar
Outstanding Awal 43,680,000 109,200,000 152,880,000
1 08/10/2020 0 3,185,000 3,185,000 43,680,000 106,015,000 149,695,000 0 0 08/10/2020
2 08/11/2020 1,630,764 1,554,236 3,185,000 42,049,236 104,460,764 146,510,000 0 0 08/11/2020
3 08/12/2020 1,606,856 1,578,144 3,185,000 40,442,380 102,882,620 143,325,000 0 0 08/12/2020
4 08/01/2021 1,582,580 1,602,420 3,185,000 38,859,800 101,280,200 140,140,000 0 0 08/01/2021
5 08/02/2021 1,557,931 1,627,069 3,185,000 37,301,869 99,653,131 136,955,000 0 0 08/02/2021
6 08/03/2021 1,532,903 1,652,097 3,185,000 35,768,966 98,001,034 133,770,000 0 0 08/03/2021
7 08/04/2021 1,507,490 1,677,510 3,185,000 34,261,476 96,323,524 130,585,000 0 0 08/04/2021
8 08/05/2021 1,481,686 1,703,314 3,185,000 32,779,790 94,620,210 127,400,000 0 0 08/05/2021
9 08/06/2021 1,455,485 1,729,515 3,185,000 31,324,305 92,890,695 124,215,000 0 0 08/06/2021
10 08/07/2021 1,428,881 1,756,119 3,185,000 29,895,424 91,134,576 121,030,000 0 0 08/07/2021
11 08/08/2021 1,401,867 1,783,133 3,185,000 28,493,557 89,351,443 117,845,000 0 0 08/08/2021
12 08/09/2021 1,374,438 1,810,562 3,185,000 27,119,119 87,540,881 114,660,000 0 0 08/09/2021
13 08/10/2021 1,346,588 1,838,412 3,185,000 25,772,531 85,702,469 111,475,000 0 0 08/10/2021
14 08/11/2021 1,318,308 1,866,692 3,185,000 24,454,223 83,835,777 108,290,000 1 12,740 09/11/2021
15 08/12/2021 1,289,594 1,895,406 3,185,000 23,164,629 81,940,371 105,105,000 0 0 08/12/2021
16 08/01/2022 1,260,438 1,924,562 3,185,000 21,904,191 80,015,809 101,920,000 0 0 08/01/2022
17 08/02/2022 1,230,834 1,954,166 3,185,000 20,673,357 78,061,643 98,735,000 0 0 08/02/2022
18 08/03/2022 1,200,774 1,984,226 3,185,000 19,472,583 76,077,417 95,550,000 0 0 08/03/2022
19 08/04/2022 1,170,252 2,014,748 3,185,000 18,302,331 74,062,669 92,365,000 0 0 08/04/2022
20 08/05/2022 1,139,261 2,045,739 3,185,000 17,163,070 72,016,930 89,180,000 0 0 08/05/2022
21 08/06/2022 1,107,792 2,077,208 3,185,000 16,055,278 69,939,722 85,995,000 0 0 08/06/2022
22 08/07/2022 1,075,840 2,109,160 3,185,000 14,979,438 67,830,562 82,810,000 0 0 08/07/2022
23 08/08/2022 1,043,396 2,141,604 3,185,000 13,936,042 65,688,958 79,625,000 17 216,580 25/08/2022
24 08/09/2022 1,010,453 2,174,547 3,185,000 12,925,589 63,514,411 76,440,000 29 369,460 07/10/2022
25 08/10/2022 977,003 2,207,997 3,185,000 11,948,586 61,306,414 73,255,000 30 382,200 07/11/2022
26 08/11/2022 943,039 2,241,961 3,185,000 11,005,547 59,064,453 70,070,000 7 89,180 15/11/2022
27 08/12/2022 908,552 2,276,448 3,185,000 10,096,995 56,788,005 66,885,000 0 0 08/12/2022
28 08/01/2023 873,535 2,311,465 3,185,000 9,223,460 54,476,540 63,700,000 29 369,460 06/02/2023
29 08/02/2023 837,979 2,347,021 3,185,000 8,385,481 52,129,519 60,515,000 16 203,840 24/02/2023
30 08/03/2023 801,877 2,383,123 3,185,000 7,583,604 49,746,396 57,330,000 28 356,720 05/04/2023
31 08/04/2023 765,219 2,419,781 3,185,000 6,818,385 47,326,615 54,145,000 30 382,200 08/05/2023
32 08/05/2023 727,996 2,457,004 3,185,000 6,090,389 44,869,611 50,960,000 29 369,460 -
33 08/06/2023 690,202 2,494,798 3,185,000 5,400,187 42,374,813 47,775,000 - 0 -
34 08/07/2023 651,826 2,533,174 3,185,000 4,748,361 39,841,639 44,590,000 - 0 -
35 08/08/2023 612,860 2,572,140 3,185,000 4,135,501 37,269,499 41,405,000 - 0 -
36 08/09/2023 573,294 2,611,706 3,185,000 3,562,207 34,657,793 38,220,000 - 0 -
37 08/10/2023 533,120 2,651,880 3,185,000 3,029,087 32,005,913 35,035,000 - 0 -
38 08/11/2023 492,328 2,692,672 3,185,000 2,536,759 29,313,241 31,850,000 - 0 -
39 08/12/2023 450,908 2,734,092 3,185,000 2,085,851 26,579,149 28,665,000 - 0 -
40 08/01/2024 408,851 2,776,149 3,185,000 1,677,000 23,803,000 25,480,000 - 0 -
41 08/02/2024 366,147 2,818,853 3,185,000 1,310,853 20,984,147 22,295,000 - 0 -
42 08/03/2024 322,787 2,862,213 3,185,000 988,066 18,121,934 19,110,000 - 0 -
43 08/04/2024 278,759 2,906,241 3,185,000 709,307 15,215,693 15,925,000 - 0 -
44 08/05/2024 234,054 2,950,946 3,185,000 475,253 12,264,747 12,740,000 - 0 -
45 08/06/2024 188,661 2,996,339 3,185,000 286,592 9,268,408 9,555,000 - 0 -
46 08/07/2024 142,570 3,042,430 3,185,000 144,022 6,225,978 6,370,000 - 0 -
47 08/08/2024 95,771 3,089,229 3,185,000 48,251 3,136,749 3,185,000 - 0 -
48 08/09/2024 48,251 3,136,749 3,185,000 0 0 0 - 0 -
Total Denda 2,751,840