Nama Konsumen :

Harga Emas : 9,699,000.00 Harga Emas (Gram) : 969,900

Nilai Taksiran : 9,699,000.00 STLE : 969,900
DP Murni : 1,760,000.00 18.1% Berat (Gram) : 10

Biaya Admin : 60,000.00 0.6% Karatase : 24

TDP : 1,820,000.00 Tanggal Kontrak : 18 Aug 2022

Pokok Pinjaman : 1,700,000.00 Jenis Angsuran : 1 In Advace (ADDM) Total Pokok : 1,700,000.00
Jangka Waktu : 12 bulan Suku Bunga Flat : 18.5000000000000% Total Bunga : 316,000.00
Angsuran Rp : 168,000.00 Suku Bunga Efektif : 39.161619386159% Total Hutang : 2,016,000.00

No Tanggal Saldo Pokok Angsuran Saldo Pokok Saldo Pinjaman

Awal Bunga Pokok Total Akhir Bunga Piutang
0 1,700,000.00 1,700,000.00 316,000.00 2,016,000.00
1 18-08-2022 1,700,000.00 - 168,000.00 168,000.00 1,532,000.00 316,000.00 1,848,000.00
2 18-09-2022 1,532,000.00 49,996.33 118,003.67 168,000.00 1,413,996.33 266,003.67 1,680,000.00
3 18-10-2022 1,413,996.33 46,145.32 121,854.68 168,000.00 1,292,141.66 219,858.34 1,512,000.00
4 18-11-2022 1,292,141.66 42,168.63 125,831.37 168,000.00 1,166,310.29 177,689.71 1,344,000.00
5 18-12-2022 1,166,310.29 38,062.17 129,937.83 168,000.00 1,036,372.46 139,627.54 1,176,000.00
6 18-01-2023 1,036,372.46 33,821.69 134,178.31 168,000.00 902,194.14 105,805.86 1,008,000.00
7 18-02-2023 902,194.14 29,442.82 138,557.18 168,000.00 763,636.96 76,363.04 840,000.00
8 18-03-2023 763,636.96 24,921.05 143,078.95 168,000.00 620,558.01 51,441.99 672,000.00
9 18-04-2023 620,558.01 20,251.71 147,748.29 168,000.00 472,809.73 31,190.27 504,000.00
10 18-05-2023 472,809.73 15,430.00 152,570.00 168,000.00 320,239.72 15,760.28 336,000.00
11 18-06-2023 320,239.72 10,450.92 157,549.08 168,000.00 162,690.64 5,309.36 168,000.00
12 18-07-2023 162,690.64 5,309.36 162,690.64 168,000.00 (0.00)
Nama Konsumen :
Harga Emas : 9,699,000.00 Harga Emas (Gram) : 969,900
Nilai Taksiran : 9,699,000.00 STLE : 969,900
DP Murni : 1,454,850.00 15.0% Berat (Gram) : 10

Biaya Admin : 60,000.00 0.6% Karatase : 24

TDP : 1,514,850.00 Tanggal Kontrak : 01 Aug 2022

Pokok Pinjaman : 10,000,000.00 Jenis Angsuran : 1 In Advace (ADDM) Total Pokok : 10,000,000.00
Jangka Waktu : 12 bulan Suku Bunga Flat : 11.7254307800000% Total Bunga : 1,184,000.00
Angsuran Rp : 932,000.00 Suku Bunga Efektif : 25.239019310883% Total Hutang : 11,184,000.00

No Tanggal Saldo Pokok Angsuran Saldo Pokok Saldo Pinjaman

Awal Bunga Pokok Total Akhir Bunga Piutang
0 10,000,000.00 10,000,000.00 1,184,000.00 11,184,000.00
1 01-08-2022 10,000,000.00 - 932,000.00 932,000.00 9,068,000.00 1,184,000.00 10,252,000.00
2 01-09-2022 9,068,000.00 190,722.86 741,277.14 932,000.00 8,326,722.86 993,277.14 9,320,000.00
3 01-10-2022 8,326,722.86 175,131.93 756,868.07 932,000.00 7,569,854.79 818,145.21 8,388,000.00
4 01-11-2022 7,569,854.79 159,213.09 772,786.91 932,000.00 6,797,067.88 658,932.12 7,456,000.00
5 01-12-2022 6,797,067.88 142,959.44 789,040.56 932,000.00 6,008,027.32 515,972.68 6,524,000.00
6 01-01-2023 6,008,027.32 126,363.93 805,636.07 932,000.00 5,202,391.25 389,608.75 5,592,000.00
7 01-02-2023 5,202,391.25 109,419.38 822,580.62 932,000.00 4,379,810.63 280,189.37 4,660,000.00
8 01-03-2023 4,379,810.63 92,118.44 839,881.56 932,000.00 3,539,929.07 188,070.93 3,728,000.00
9 01-04-2023 3,539,929.07 74,453.62 857,546.38 932,000.00 2,682,382.68 113,617.32 2,796,000.00
10 01-05-2023 2,682,382.68 56,417.26 875,582.74 932,000.00 1,806,799.94 57,200.06 1,864,000.00
11 01-06-2023 1,806,799.94 38,001.55 893,998.45 932,000.00 912,801.49 19,198.51 932,000.00
12 01-07-2023 912,801.49 19,198.51 912,801.49 932,000.00 0.00 (0.00) 0.00
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-