Jadwal Angsuran Fix N Cap

Nama Konsumen : HAPPY AGIANATA PRASTICA ARIANSYAH Bunga Flat 1 (Fix) : 9.1057%
Nomor Kontrak : 9910004706 001 Bunga Efektif 1 (Fix) : 18.157%
Pokok Hutang : 101,652,460 Angsuran 1 (Fix) : 2,520,200
Bunga : 49,906,532 Bunga Flat 2 (Cap) : 10.000000%
Piutang Pembiayaan : 151,558,992 Bunga Efektif 2 (Cap) : 18.157013%
Tenor : 60 Bulan Angsuran 2 (Cap) : 2,534,800
Denda Terutang : 0 Print By : happy agianata
Print Date : 19/04/2023

Sisa Pokok Jumlah Tanggal

No. Tanggal Bunga Pokok Hutang Angsuran Sisa Bunga Hutang Sisa Piutang Overdue Denda Bayar
Outstanding Awal 49,906,532 101,652,460 151,558,992
1 22/07/2019 0 2,520,134 2,520,200 49,906,532 99,132,326 149,038,858 0 0 22/07/2019
2 22/08/2019 1,450,602 1,069,532 2,520,200 48,455,930 98,062,794 146,518,724 0 0 22/08/2019
3 22/09/2019 1,434,951 1,085,183 2,520,200 47,020,979 96,977,611 143,998,590 0 0 22/09/2019
4 22/10/2019 1,419,072 1,101,062 2,520,200 45,601,907 95,876,549 141,478,456 0 0 22/10/2019
5 22/11/2019 1,402,960 1,117,174 2,520,200 44,198,947 94,759,375 138,958,322 0 0 22/11/2019
6 22/12/2019 1,386,612 1,133,522 2,520,200 42,812,335 93,625,853 136,438,188 0 0 22/12/2019
7 22/01/2020 1,370,025 1,150,109 2,520,200 41,442,310 92,475,744 133,918,054 0 0 22/01/2020
8 22/02/2020 1,353,196 1,166,938 2,520,200 40,089,114 91,308,806 131,397,920 0 0 22/02/2020
9 22/03/2020 1,336,120 1,184,014 2,520,200 38,752,994 90,124,792 128,877,786 0 0 22/03/2020
10 22/04/2020 1,318,794 1,201,340 2,520,200 37,434,200 88,923,452 126,357,652 0 0 22/04/2020
11 22/05/2020 1,301,215 1,218,919 2,520,200 36,132,985 87,704,533 123,837,518 0 0 22/05/2020
12 22/06/2020 1,283,379 1,236,755 2,520,200 34,849,606 86,467,778 121,317,384 0 0 22/06/2020
13 22/07/2020 1,265,281 1,254,853 2,520,200 33,584,325 85,212,925 118,797,250 0 0 22/07/2020
14 22/08/2020 1,246,919 1,273,215 2,520,200 32,337,406 83,939,710 116,277,116 0 0 22/08/2020
15 22/09/2020 1,228,288 1,291,846 2,520,200 31,109,118 82,647,864 113,756,982 0 0 22/09/2020
16 22/10/2020 1,209,385 1,310,749 2,520,200 29,899,733 81,337,115 111,236,848 0 0 22/10/2020
17 22/11/2020 1,190,204 1,329,930 2,520,200 28,709,529 80,007,185 108,716,714 0 0 22/11/2020
18 22/12/2020 1,170,744 1,349,390 2,520,200 27,538,785 78,657,795 106,196,580 0 0 22/12/2020
19 22/01/2021 1,150,998 1,369,136 2,520,200 26,387,787 77,288,659 103,676,446 0 0 22/01/2021
20 22/02/2021 1,130,963 1,389,171 2,520,200 25,256,824 75,899,488 101,156,312 0 0 22/02/2021
21 22/03/2021 1,110,636 1,409,498 2,520,200 24,146,188 74,489,990 98,636,178 0 0 22/03/2021
22 22/04/2021 1,090,010 1,430,124 2,520,200 23,056,178 73,059,866 96,116,044 0 0 22/04/2021
23 22/05/2021 1,069,083 1,451,051 2,520,200 21,987,095 71,608,815 93,595,910 0 0 22/05/2021
24 22/06/2021 1,047,850 1,472,284 2,520,200 20,939,245 70,136,531 91,075,776 0 0 22/06/2021
25 22/07/2021 1,026,306 1,493,828 2,520,200 19,912,939 68,642,703 88,555,642 0 0 22/07/2021
26 22/08/2021 1,004,447 1,515,687 2,520,200 18,908,492 67,127,016 86,035,508 0 0 22/08/2021
27 22/09/2021 982,268 1,537,866 2,520,200 17,926,224 65,589,150 83,515,374 0 0 22/09/2021
28 22/10/2021 959,765 1,560,369 2,520,200 16,966,459 64,028,781 80,995,240 0 0 22/10/2021
29 22/11/2021 936,932 1,583,202 2,520,200 16,029,527 62,445,579 78,475,106 0 0 22/11/2021
30 22/12/2021 913,765 1,606,369 2,520,200 15,115,762 60,839,210 75,954,972 0 0 22/12/2021
31 22/01/2022 890,259 1,629,875 2,520,200 14,225,503 59,209,335 73,434,838 0 0 22/01/2022
32 22/02/2022 866,409 1,653,725 2,520,200 13,359,094 57,555,610 70,914,704 0 0 22/02/2022
33 22/03/2022 842,210 1,677,924 2,520,200 12,516,884 55,877,686 68,394,570 0 0 22/03/2022
34 22/04/2022 817,657 1,702,477 2,520,200 11,699,227 54,175,209 65,874,436 0 0 22/04/2022
35 22/05/2022 792,744 1,727,390 2,520,200 10,906,483 52,447,819 63,354,302 0 0 22/05/2022
36 22/06/2022 767,467 1,752,667 2,520,200 10,139,016 50,695,152 60,834,168 0 0 22/06/2022
37 22/07/2022 767,060 1,767,697 2,534,800 9,371,956 48,927,455 58,299,411 0 0 22/07/2022
38 22/08/2022 740,313 1,794,444 2,534,800 8,631,643 47,133,011 55,764,654 0 0 22/08/2022
39 22/09/2022 713,161 1,821,596 2,534,800 7,918,482 45,311,415 53,229,897 0 0 22/09/2022
40 22/10/2022 685,599 1,849,158 2,534,800 7,232,883 43,462,257 50,695,140 0 0 22/10/2022
41 22/11/2022 657,620 1,877,137 2,534,800 6,575,263 41,585,120 48,160,383 0 0 22/11/2022
42 22/12/2022 629,217 1,905,540 2,534,800 5,946,046 39,679,580 45,625,626 0 0 22/12/2022
43 22/01/2023 600,385 1,934,372 2,534,800 5,345,661 37,745,208 43,090,869 0 0 22/01/2023
44 22/02/2023 571,116 1,963,641 2,534,800 4,774,545 35,781,567 40,556,112 0 0 22/02/2023
45 22/03/2023 541,405 1,993,352 2,534,800 4,233,140 33,788,215 38,021,355 0 0 22/03/2023
46 22/04/2023 511,244 2,023,513 2,534,800 3,721,896 31,764,702 35,486,598 - 0 -
47 22/05/2023 480,626 2,054,131 2,534,800 3,241,270 29,710,571 32,951,841 - 0 -
48 22/06/2023 449,545 2,085,212 2,534,800 2,791,725 27,625,359 30,417,084 - 0 -
49 22/07/2023 417,994 2,116,763 2,534,800 2,373,731 25,508,596 27,882,327 - 0 -
50 22/08/2023 385,966 2,148,791 2,534,800 1,987,765 23,359,805 25,347,570 - 0 -
51 22/09/2023 353,453 2,181,304 2,534,800 1,634,312 21,178,501 22,812,813 - 0 -
52 22/10/2023 320,448 2,214,309 2,534,800 1,313,864 18,964,192 20,278,056 - 0 -
53 22/11/2023 286,944 2,247,813 2,534,800 1,026,920 16,716,379 17,743,299 - 0 -
54 22/12/2023 252,932 2,281,825 2,534,800 773,988 14,434,554 15,208,542 - 0 -
55 22/01/2024 218,407 2,316,350 2,534,800 555,581 12,118,204 12,673,785 - 0 -
56 22/02/2024 183,358 2,351,399 2,534,800 372,223 9,766,805 10,139,028 - 0 -
57 22/03/2024 147,780 2,386,977 2,534,800 224,443 7,379,828 7,604,271 - 0 -
58 22/04/2024 111,663 2,423,094 2,534,800 112,780 4,956,734 5,069,514 - 0 -
59 22/05/2024 74,999 2,459,758 2,534,800 37,781 2,496,976 2,534,757 - 0 -
60 22/06/2024 37,781 2,496,976 2,534,800 0 0 0 - 0 -
Total denda 0