Jadwal Angsuran

Nama Konsumen : ELYA ROSDIANA Bunga Efektif : 17.009109%

Nomor Kontrak : 9504006339 003 Bunga Flat : 9.482340%
Pokok Hutang : 150,500,000 Tenor : 51 Bulan
Bunga : 44,082,768 Print By : ellyarosdianna
Piutang Pembiayaan : 194,582,768 Print Date : 17/05/2023
Denda Terutang : 29,149,810

Sisa Pokok Jumlah Tanggal

No. Tanggal Bunga Pokok Hutang Angsuran Sisa Bunga Hutang Sisa Piutang Overdue Denda Bayar
Outstanding Awal 44,082,768 150,500,000 194,582,768
1 13/12/2019 1,507,649 5,578,393 7,086,100 42,575,119 144,921,607 187,496,726 3 85,033 16/12/2019
2 13/01/2020 1,451,767 5,634,275 7,086,100 41,123,352 139,287,332 180,410,684 0 0 13/01/2020
3 13/02/2020 1,395,325 5,690,717 7,086,100 39,728,027 133,596,615 173,324,642 5 141,722 18/02/2020
4 13/03/2020 1,338,317 5,747,725 7,086,100 38,389,710 127,848,890 166,238,600 3 85,033 16/03/2020
5 17/04/2020 0 0 0 38,389,710 127,848,890 166,238,600 0 0 17/04/2020
6 17/05/2020 0 0 0 38,389,710 127,848,890 166,238,600 0 0 17/05/2020
7 17/06/2020 0 0 0 38,389,710 127,848,890 166,238,600 0 0 17/06/2020
8 17/07/2020 0 0 0 38,389,710 127,848,890 166,238,600 0 0 17/07/2020
9 17/08/2020 0 0 0 38,389,710 127,848,890 166,238,600 0 0 17/08/2020
10 17/09/2020 0 0 0 38,389,710 127,848,890 166,238,600 0 0 17/09/2020
11 17/10/2020 0 0 0 38,389,710 127,848,890 166,238,600 0 0 17/10/2020
12 17/11/2020 0 0 0 38,389,710 127,848,890 166,238,600 0 0 17/11/2020
13 17/12/2020 0 0 0 38,389,710 127,848,890 166,238,600 0 0 17/12/2020
14 17/01/2021 1,812,163 2,562,537 4,374,700 36,577,547 125,286,353 161,863,900 38 664,954 24/02/2021
15 17/02/2021 1,775,841 2,598,859 4,374,700 34,801,706 122,687,494 157,489,200 79 1,382,405 07/05/2021
16 17/03/2021 1,739,004 2,635,696 4,374,700 33,062,702 120,051,798 153,114,500 103 1,802,376 28/06/2021
17 17/04/2021 1,701,645 2,673,055 4,374,700 31,361,057 117,378,743 148,739,800 72 1,259,914 28/06/2021
18 17/05/2021 1,663,757 2,710,943 4,374,700 29,697,300 114,667,800 144,365,100 65 1,137,422 21/07/2021
19 17/06/2021 1,625,331 2,749,369 4,374,700 28,071,969 111,918,431 139,990,400 63 1,102,424 19/08/2021
20 17/07/2021 1,586,361 2,788,339 4,374,700 26,485,608 109,130,092 135,615,700 62 1,084,926 17/09/2021
21 17/08/2021 1,546,838 2,827,862 4,374,700 24,938,770 106,302,230 131,241,000 65 1,137,422 21/10/2021
22 17/09/2021 1,506,755 2,867,945 4,374,700 23,432,015 103,434,285 126,866,300 63 1,102,424 19/11/2021
23 17/10/2021 1,466,104 2,908,596 4,374,700 21,965,911 100,525,689 122,491,600 65 1,137,422 21/12/2021
24 17/11/2021 1,424,877 2,949,823 4,374,700 20,541,034 97,575,866 118,116,900 69 1,207,417 25/01/2022
25 17/12/2021 1,383,065 2,991,635 4,374,700 19,157,969 94,584,231 113,742,200 63 1,102,424 18/02/2022
26 17/01/2022 1,340,661 3,034,039 4,374,700 17,817,308 91,550,192 109,367,500 60 1,049,928 18/03/2022
27 17/02/2022 1,297,656 3,077,044 4,374,700 16,519,652 88,473,148 104,992,800 89 1,557,393 17/05/2022
28 17/03/2022 1,254,041 3,120,659 4,374,700 15,265,611 85,352,489 100,618,100 71 1,242,415 27/05/2022
29 17/04/2022 1,209,808 3,164,892 4,374,700 14,055,803 82,187,597 96,243,400 72 1,259,914 28/06/2022
30 17/05/2022 1,164,948 3,209,752 4,374,700 12,890,855 78,977,845 91,868,700 72 1,259,914 28/07/2022
31 17/06/2022 1,119,452 3,255,248 4,374,700 11,771,403 75,722,597 87,494,000 75 1,312,410 31/08/2022
32 17/07/2022 1,073,312 3,301,388 4,374,700 10,698,091 72,421,209 83,119,300 74 1,294,911 29/09/2022
33 17/08/2022 1,026,517 3,348,183 4,374,700 9,671,574 69,073,026 78,744,600 75 1,312,410 31/10/2022
34 17/09/2022 979,059 3,395,641 4,374,700 8,692,515 65,677,385 74,369,900 86 1,504,897 12/12/2022
35 17/10/2022 930,928 3,443,772 4,374,700 7,761,587 62,233,613 69,995,200 56 979,933 12/12/2022
36 17/11/2022 882,115 3,492,585 4,374,700 6,879,472 58,741,028 65,620,500 26 454,969 13/12/2022
37 17/12/2022 832,611 3,542,089 4,374,700 6,046,861 55,198,939 61,245,800 4 69,995 21/12/2022
38 17/01/2023 782,404 3,592,296 4,374,700 5,264,457 51,606,643 56,871,100 13 227,484 30/01/2023
39 17/02/2023 731,486 3,643,214 4,374,700 4,532,971 47,963,429 52,496,400 11 192,487 28/02/2023
40 17/03/2023 679,846 3,694,854 4,374,700 3,853,125 44,268,575 48,121,700 25 437,470 11/04/2023
41 17/04/2023 627,474 3,747,226 4,374,700 3,225,651 40,521,349 43,747,000 31 542,463 -
42 17/05/2023 574,360 3,800,340 4,374,700 2,651,291 36,721,009 39,372,300 1 17,499 -
43 17/06/2023 520,493 3,854,207 4,374,700 2,130,798 32,866,802 34,997,600 - 0 -
44 17/07/2023 465,863 3,908,837 4,374,700 1,664,935 28,957,965 30,622,900 - 0 -
45 17/08/2023 410,458 3,964,242 4,374,700 1,254,477 24,993,723 26,248,200 - 0 -
46 17/09/2023 354,267 4,020,433 4,374,700 900,210 20,973,290 21,873,500 - 0 -
47 17/10/2023 297,281 4,077,419 4,374,700 602,929 16,895,871 17,498,800 - 0 -
48 17/11/2023 239,486 4,135,214 4,374,700 363,443 12,760,657 13,124,100 - 0 -
49 17/12/2023 180,873 4,193,827 4,374,700 182,570 8,566,830 8,749,400 - 0 -
50 17/01/2024 121,428 4,253,272 4,374,700 61,142 4,313,558 4,374,700 - 0 -
51 17/02/2024 61,142 4,313,558 4,374,700 0 0 0 - 0 -
Total Denda 29,149,810