Rp.
Rp.
%
Tahun
%
%
Tahun

Rincian KPR

Harga Properti
Rp. 1.292.992.500
DP
Rp. 258.598.500
DP 20%
Pokok Pinjaman
Rp. 1.034.394.000
Harga Properti - DP
Angsuran Per-Bulan (36 bulan pertama)
Rp. 10.801.397
Bunga fixed 9.5%
Angsuran Per-Bulan (Setelah 36 bulan)
Rp. 12.303.695
Bunga floating (asumsi) 12.25%
Total Bunga (15 Tahun)
Rp. 1.126.188.372
Estimasi total bunga
Total Pembayaran
Rp. 2.160.582.372
Estimasi total pembayaran

Tabel Cicilan

Bulan Cicilan Porsi Pokok Porsi Bunga Sisa Pinjaman
0 - - - Rp. 1.034.394.000
1 Rp. 10.801.397 Rp. 2.612.444 Rp. 8.188.953 Rp. 1.031.781.556
2 Rp. 10.801.397 Rp. 2.633.126 Rp. 8.168.271 Rp. 1.029.148.430
3 Rp. 10.801.397 Rp. 2.653.972 Rp. 8.147.425 Rp. 1.026.494.458
4 Rp. 10.801.397 Rp. 2.674.983 Rp. 8.126.414 Rp. 1.023.819.475
5 Rp. 10.801.397 Rp. 2.696.159 Rp. 8.105.238 Rp. 1.021.123.316
6 Rp. 10.801.397 Rp. 2.717.504 Rp. 8.083.893 Rp. 1.018.405.812
7 Rp. 10.801.397 Rp. 2.739.018 Rp. 8.062.379 Rp. 1.015.666.794
8 Rp. 10.801.397 Rp. 2.760.702 Rp. 8.040.695 Rp. 1.012.906.092
9 Rp. 10.801.397 Rp. 2.782.557 Rp. 8.018.840 Rp. 1.010.123.535
10 Rp. 10.801.397 Rp. 2.804.586 Rp. 7.996.811 Rp. 1.007.318.949
11 Rp. 10.801.397 Rp. 2.826.789 Rp. 7.974.608 Rp. 1.004.492.160
12 Rp. 10.801.397 Rp. 2.849.167 Rp. 7.952.230 Rp. 1.001.642.993
13 Rp. 10.801.397 Rp. 2.871.723 Rp. 7.929.674 Rp. 998.771.270
14 Rp. 10.801.397 Rp. 2.894.458 Rp. 7.906.939 Rp. 995.876.812
15 Rp. 10.801.397 Rp. 2.917.372 Rp. 7.884.025 Rp. 992.959.440
16 Rp. 10.801.397 Rp. 2.940.468 Rp. 7.860.929 Rp. 990.018.972
17 Rp. 10.801.397 Rp. 2.963.747 Rp. 7.837.650 Rp. 987.055.225
18 Rp. 10.801.397 Rp. 2.987.210 Rp. 7.814.187 Rp. 984.068.015
19 Rp. 10.801.397 Rp. 3.010.859 Rp. 7.790.538 Rp. 981.057.156
20 Rp. 10.801.397 Rp. 3.034.695 Rp. 7.766.702 Rp. 978.022.461
21 Rp. 10.801.397 Rp. 3.058.719 Rp. 7.742.678 Rp. 974.963.742
22 Rp. 10.801.397 Rp. 3.082.934 Rp. 7.718.463 Rp. 971.880.808
23 Rp. 10.801.397 Rp. 3.107.341 Rp. 7.694.056 Rp. 968.773.467
24 Rp. 10.801.397 Rp. 3.131.940 Rp. 7.669.457 Rp. 965.641.527
25 Rp. 10.801.397 Rp. 3.156.735 Rp. 7.644.662 Rp. 962.484.792
26 Rp. 10.801.397 Rp. 3.181.726 Rp. 7.619.671 Rp. 959.303.066
27 Rp. 10.801.397 Rp. 3.206.914 Rp. 7.594.483 Rp. 956.096.152
28 Rp. 10.801.397 Rp. 3.232.302 Rp. 7.569.095 Rp. 952.863.850
29 Rp. 10.801.397 Rp. 3.257.892 Rp. 7.543.505 Rp. 949.605.958
30 Rp. 10.801.397 Rp. 3.283.683 Rp. 7.517.714 Rp. 946.322.275
31 Rp. 10.801.397 Rp. 3.309.679 Rp. 7.491.718 Rp. 943.012.596
32 Rp. 10.801.397 Rp. 3.335.881 Rp. 7.465.516 Rp. 939.676.715
33 Rp. 10.801.397 Rp. 3.362.290 Rp. 7.439.107 Rp. 936.314.425
34 Rp. 10.801.397 Rp. 3.388.908 Rp. 7.412.489 Rp. 932.925.517
35 Rp. 10.801.397 Rp. 3.415.737 Rp. 7.385.660 Rp. 929.509.780
36 Rp. 10.801.397 Rp. 3.442.778 Rp. 7.358.619 Rp. 926.067.002
37 Rp. 12.303.695 Rp. 2.850.094 Rp. 9.453.601 Rp. 923.216.908
38 Rp. 12.303.695 Rp. 2.879.189 Rp. 9.424.506 Rp. 920.337.719
39 Rp. 12.303.695 Rp. 2.908.581 Rp. 9.395.114 Rp. 917.429.138
40 Rp. 12.303.695 Rp. 2.938.273 Rp. 9.365.422 Rp. 914.490.865
41 Rp. 12.303.695 Rp. 2.968.267 Rp. 9.335.428 Rp. 911.522.598
42 Rp. 12.303.695 Rp. 2.998.568 Rp. 9.305.127 Rp. 908.524.030
43 Rp. 12.303.695 Rp. 3.029.179 Rp. 9.274.516 Rp. 905.494.851
44 Rp. 12.303.695 Rp. 3.060.102 Rp. 9.243.593 Rp. 902.434.749
45 Rp. 12.303.695 Rp. 3.091.340 Rp. 9.212.355 Rp. 899.343.409
46 Rp. 12.303.695 Rp. 3.122.898 Rp. 9.180.797 Rp. 896.220.511
47 Rp. 12.303.695 Rp. 3.154.777 Rp. 9.148.918 Rp. 893.065.734
48 Rp. 12.303.695 Rp. 3.186.982 Rp. 9.116.713 Rp. 889.878.752
49 Rp. 12.303.695 Rp. 3.219.516 Rp. 9.084.179 Rp. 886.659.236
50 Rp. 12.303.695 Rp. 3.252.382 Rp. 9.051.313 Rp. 883.406.854
51 Rp. 12.303.695 Rp. 3.285.583 Rp. 9.018.112 Rp. 880.121.271
52 Rp. 12.303.695 Rp. 3.319.124 Rp. 8.984.571 Rp. 876.802.147
53 Rp. 12.303.695 Rp. 3.353.006 Rp. 8.950.689 Rp. 873.449.141
54 Rp. 12.303.695 Rp. 3.387.235 Rp. 8.916.460 Rp. 870.061.906
55 Rp. 12.303.695 Rp. 3.421.813 Rp. 8.881.882 Rp. 866.640.093
56 Rp. 12.303.695 Rp. 3.456.744 Rp. 8.846.951 Rp. 863.183.349
57 Rp. 12.303.695 Rp. 3.492.032 Rp. 8.811.663 Rp. 859.691.317
58 Rp. 12.303.695 Rp. 3.527.679 Rp. 8.776.016 Rp. 856.163.638
59 Rp. 12.303.695 Rp. 3.563.691 Rp. 8.740.004 Rp. 852.599.947
60 Rp. 12.303.695 Rp. 3.600.071 Rp. 8.703.624 Rp. 848.999.876
61 Rp. 12.303.695 Rp. 3.636.821 Rp. 8.666.874 Rp. 845.363.055
62 Rp. 12.303.695 Rp. 3.673.947 Rp. 8.629.748 Rp. 841.689.108
63 Rp. 12.303.695 Rp. 3.711.452 Rp. 8.592.243 Rp. 837.977.656
64 Rp. 12.303.695 Rp. 3.749.340 Rp. 8.554.355 Rp. 834.228.316
65 Rp. 12.303.695 Rp. 3.787.614 Rp. 8.516.081 Rp. 830.440.702
66 Rp. 12.303.695 Rp. 3.826.280 Rp. 8.477.415 Rp. 826.614.422
67 Rp. 12.303.695 Rp. 3.865.339 Rp. 8.438.356 Rp. 822.749.083
68 Rp. 12.303.695 Rp. 3.904.798 Rp. 8.398.897 Rp. 818.844.285
69 Rp. 12.303.695 Rp. 3.944.660 Rp. 8.359.035 Rp. 814.899.625
70 Rp. 12.303.695 Rp. 3.984.928 Rp. 8.318.767 Rp. 810.914.697
71 Rp. 12.303.695 Rp. 4.025.607 Rp. 8.278.088 Rp. 806.889.090
72 Rp. 12.303.695 Rp. 4.066.702 Rp. 8.236.993 Rp. 802.822.388
73 Rp. 12.303.695 Rp. 4.108.216 Rp. 8.195.479 Rp. 798.714.172
74 Rp. 12.303.695 Rp. 4.150.154 Rp. 8.153.541 Rp. 794.564.018
75 Rp. 12.303.695 Rp. 4.192.521 Rp. 8.111.174 Rp. 790.371.497
76 Rp. 12.303.695 Rp. 4.235.319 Rp. 8.068.376 Rp. 786.136.178
77 Rp. 12.303.695 Rp. 4.278.555 Rp. 8.025.140 Rp. 781.857.623
78 Rp. 12.303.695 Rp. 4.322.232 Rp. 7.981.463 Rp. 777.535.391
79 Rp. 12.303.695 Rp. 4.366.355 Rp. 7.937.340 Rp. 773.169.036
80 Rp. 12.303.695 Rp. 4.410.928 Rp. 7.892.767 Rp. 768.758.108
81 Rp. 12.303.695 Rp. 4.455.956 Rp. 7.847.739 Rp. 764.302.152
82 Rp. 12.303.695 Rp. 4.501.444 Rp. 7.802.251 Rp. 759.800.708
83 Rp. 12.303.695 Rp. 4.547.396 Rp. 7.756.299 Rp. 755.253.312
84 Rp. 12.303.695 Rp. 4.593.817 Rp. 7.709.878 Rp. 750.659.495
85 Rp. 12.303.695 Rp. 4.640.713 Rp. 7.662.982 Rp. 746.018.782
86 Rp. 12.303.695 Rp. 4.688.087 Rp. 7.615.608 Rp. 741.330.695
87 Rp. 12.303.695 Rp. 4.735.944 Rp. 7.567.751 Rp. 736.594.751
88 Rp. 12.303.695 Rp. 4.784.290 Rp. 7.519.405 Rp. 731.810.461
89 Rp. 12.303.695 Rp. 4.833.130 Rp. 7.470.565 Rp. 726.977.331
90 Rp. 12.303.695 Rp. 4.882.468 Rp. 7.421.227 Rp. 722.094.863
91 Rp. 12.303.695 Rp. 4.932.310 Rp. 7.371.385 Rp. 717.162.553
92 Rp. 12.303.695 Rp. 4.982.661 Rp. 7.321.034 Rp. 712.179.892
93 Rp. 12.303.695 Rp. 5.033.525 Rp. 7.270.170 Rp. 707.146.367
94 Rp. 12.303.695 Rp. 5.084.909 Rp. 7.218.786 Rp. 702.061.458
95 Rp. 12.303.695 Rp. 5.136.818 Rp. 7.166.877 Rp. 696.924.640
96 Rp. 12.303.695 Rp. 5.189.256 Rp. 7.114.439 Rp. 691.735.384
97 Rp. 12.303.695 Rp. 5.242.230 Rp. 7.061.465 Rp. 686.493.154
98 Rp. 12.303.695 Rp. 5.295.744 Rp. 7.007.951 Rp. 681.197.410
99 Rp. 12.303.695 Rp. 5.349.805 Rp. 6.953.890 Rp. 675.847.605
100 Rp. 12.303.695 Rp. 5.404.417 Rp. 6.899.278 Rp. 670.443.188
101 Rp. 12.303.695 Rp. 5.459.587 Rp. 6.844.108 Rp. 664.983.601
102 Rp. 12.303.695 Rp. 5.515.321 Rp. 6.788.374 Rp. 659.468.280
103 Rp. 12.303.695 Rp. 5.571.623 Rp. 6.732.072 Rp. 653.896.657
104 Rp. 12.303.695 Rp. 5.628.500 Rp. 6.675.195 Rp. 648.268.157
105 Rp. 12.303.695 Rp. 5.685.958 Rp. 6.617.737 Rp. 642.582.199
106 Rp. 12.303.695 Rp. 5.744.002 Rp. 6.559.693 Rp. 636.838.197
107 Rp. 12.303.695 Rp. 5.802.638 Rp. 6.501.057 Rp. 631.035.559
108 Rp. 12.303.695 Rp. 5.861.874 Rp. 6.441.821 Rp. 625.173.685
109 Rp. 12.303.695 Rp. 5.921.714 Rp. 6.381.981 Rp. 619.251.971
110 Rp. 12.303.695 Rp. 5.982.164 Rp. 6.321.531 Rp. 613.269.807
111 Rp. 12.303.695 Rp. 6.043.232 Rp. 6.260.463 Rp. 607.226.575
112 Rp. 12.303.695 Rp. 6.104.924 Rp. 6.198.771 Rp. 601.121.651
113 Rp. 12.303.695 Rp. 6.167.245 Rp. 6.136.450 Rp. 594.954.406
114 Rp. 12.303.695 Rp. 6.230.202 Rp. 6.073.493 Rp. 588.724.204
115 Rp. 12.303.695 Rp. 6.293.802 Rp. 6.009.893 Rp. 582.430.402
116 Rp. 12.303.695 Rp. 6.358.051 Rp. 5.945.644 Rp. 576.072.351
117 Rp. 12.303.695 Rp. 6.422.956 Rp. 5.880.739 Rp. 569.649.395
118 Rp. 12.303.695 Rp. 6.488.524 Rp. 5.815.171 Rp. 563.160.871
119 Rp. 12.303.695 Rp. 6.554.761 Rp. 5.748.934 Rp. 556.606.110
120 Rp. 12.303.695 Rp. 6.621.674 Rp. 5.682.021 Rp. 549.984.436
121 Rp. 12.303.695 Rp. 6.689.271 Rp. 5.614.424 Rp. 543.295.165
122 Rp. 12.303.695 Rp. 6.757.557 Rp. 5.546.138 Rp. 536.537.608
123 Rp. 12.303.695 Rp. 6.826.540 Rp. 5.477.155 Rp. 529.711.068
124 Rp. 12.303.695 Rp. 6.896.228 Rp. 5.407.467 Rp. 522.814.840
125 Rp. 12.303.695 Rp. 6.966.627 Rp. 5.337.068 Rp. 515.848.213
126 Rp. 12.303.695 Rp. 7.037.744 Rp. 5.265.951 Rp. 508.810.469
127 Rp. 12.303.695 Rp. 7.109.588 Rp. 5.194.107 Rp. 501.700.881
128 Rp. 12.303.695 Rp. 7.182.165 Rp. 5.121.530 Rp. 494.518.716
129 Rp. 12.303.695 Rp. 7.255.483 Rp. 5.048.212 Rp. 487.263.233
130 Rp. 12.303.695 Rp. 7.329.549 Rp. 4.974.146 Rp. 479.933.684
131 Rp. 12.303.695 Rp. 7.404.372 Rp. 4.899.323 Rp. 472.529.312
132 Rp. 12.303.695 Rp. 7.479.958 Rp. 4.823.737 Rp. 465.049.354
133 Rp. 12.303.695 Rp. 7.556.316 Rp. 4.747.379 Rp. 457.493.038
134 Rp. 12.303.695 Rp. 7.633.454 Rp. 4.670.241 Rp. 449.859.584
135 Rp. 12.303.695 Rp. 7.711.378 Rp. 4.592.317 Rp. 442.148.206
136 Rp. 12.303.695 Rp. 7.790.099 Rp. 4.513.596 Rp. 434.358.107
137 Rp. 12.303.695 Rp. 7.869.623 Rp. 4.434.072 Rp. 426.488.484
138 Rp. 12.303.695 Rp. 7.949.958 Rp. 4.353.737 Rp. 418.538.526
139 Rp. 12.303.695 Rp. 8.031.114 Rp. 4.272.581 Rp. 410.507.412
140 Rp. 12.303.695 Rp. 8.113.099 Rp. 4.190.596 Rp. 402.394.313
141 Rp. 12.303.695 Rp. 8.195.920 Rp. 4.107.775 Rp. 394.198.393
142 Rp. 12.303.695 Rp. 8.279.586 Rp. 4.024.109 Rp. 385.918.807
143 Rp. 12.303.695 Rp. 8.364.107 Rp. 3.939.588 Rp. 377.554.700
144 Rp. 12.303.695 Rp. 8.449.491 Rp. 3.854.204 Rp. 369.105.209
145 Rp. 12.303.695 Rp. 8.535.746 Rp. 3.767.949 Rp. 360.569.463
146 Rp. 12.303.695 Rp. 8.622.882 Rp. 3.680.813 Rp. 351.946.581
147 Rp. 12.303.695 Rp. 8.710.907 Rp. 3.592.788 Rp. 343.235.674
148 Rp. 12.303.695 Rp. 8.799.831 Rp. 3.503.864 Rp. 334.435.843
149 Rp. 12.303.695 Rp. 8.889.662 Rp. 3.414.033 Rp. 325.546.181
150 Rp. 12.303.695 Rp. 8.980.411 Rp. 3.323.284 Rp. 316.565.770
151 Rp. 12.303.695 Rp. 9.072.086 Rp. 3.231.609 Rp. 307.493.684
152 Rp. 12.303.695 Rp. 9.164.697 Rp. 3.138.998 Rp. 298.328.987
153 Rp. 12.303.695 Rp. 9.258.253 Rp. 3.045.442 Rp. 289.070.734
154 Rp. 12.303.695 Rp. 9.352.765 Rp. 2.950.930 Rp. 279.717.969
155 Rp. 12.303.695 Rp. 9.448.241 Rp. 2.855.454 Rp. 270.269.728
156 Rp. 12.303.695 Rp. 9.544.692 Rp. 2.759.003 Rp. 260.725.036
157 Rp. 12.303.695 Rp. 9.642.127 Rp. 2.661.568 Rp. 251.082.909
158 Rp. 12.303.695 Rp. 9.740.557 Rp. 2.563.138 Rp. 241.342.352
159 Rp. 12.303.695 Rp. 9.839.992 Rp. 2.463.703 Rp. 231.502.360
160 Rp. 12.303.695 Rp. 9.940.442 Rp. 2.363.253 Rp. 221.561.918
161 Rp. 12.303.695 Rp. 10.041.917 Rp. 2.261.778 Rp. 211.520.001
162 Rp. 12.303.695 Rp. 10.144.428 Rp. 2.159.267 Rp. 201.375.573
163 Rp. 12.303.695 Rp. 10.247.986 Rp. 2.055.709 Rp. 191.127.587
164 Rp. 12.303.695 Rp. 10.352.601 Rp. 1.951.094 Rp. 180.774.986
165 Rp. 12.303.695 Rp. 10.458.284 Rp. 1.845.411 Rp. 170.316.702
166 Rp. 12.303.695 Rp. 10.565.045 Rp. 1.738.650 Rp. 159.751.657
167 Rp. 12.303.695 Rp. 10.672.897 Rp. 1.630.798 Rp. 149.078.760
168 Rp. 12.303.695 Rp. 10.781.849 Rp. 1.521.846 Rp. 138.296.911
169 Rp. 12.303.695 Rp. 10.891.914 Rp. 1.411.781 Rp. 127.404.997
170 Rp. 12.303.695 Rp. 11.003.102 Rp. 1.300.593 Rp. 116.401.895
171 Rp. 12.303.695 Rp. 11.115.426 Rp. 1.188.269 Rp. 105.286.469
172 Rp. 12.303.695 Rp. 11.228.896 Rp. 1.074.799 Rp. 94.057.573
173 Rp. 12.303.695 Rp. 11.343.524 Rp. 960.171 Rp. 82.714.049
174 Rp. 12.303.695 Rp. 11.459.322 Rp. 844.373 Rp. 71.254.727
175 Rp. 12.303.695 Rp. 11.576.303 Rp. 727.392 Rp. 59.678.424
176 Rp. 12.303.695 Rp. 11.694.478 Rp. 609.217 Rp. 47.983.946
177 Rp. 12.303.695 Rp. 11.813.859 Rp. 489.836 Rp. 36.170.087
178 Rp. 12.303.695 Rp. 11.934.459 Rp. 369.236 Rp. 24.235.628
179 Rp. 12.303.695 Rp. 12.056.290 Rp. 247.405 Rp. 12.179.338
180 Rp. 12.303.695 Rp. 12.179.338 Rp. 124.357 Rp. 0