Rp.
Rp.
%
Tahun
%
%
Tahun

Rincian KPR

Harga Properti
Rp. 18.000.000.000
DP
Rp. 3.600.000.000
DP 20%
Pokok Pinjaman
Rp. 14.400.000.000
Harga Properti - DP
Angsuran Per-Bulan (36 bulan pertama)
Rp. 150.368.354
Bunga fixed 9.5%
Angsuran Per-Bulan (Setelah 36 bulan)
Rp. 171.282.126
Bunga floating (asumsi) 12.25%
Total Bunga (15 Tahun)
Rp. 15.677.886.888
Estimasi total bunga
Total Pembayaran
Rp. 30.077.886.888
Estimasi total pembayaran

Tabel Cicilan

Bulan Cicilan Porsi Pokok Porsi Bunga Sisa Pinjaman
0 - - - Rp. 14.400.000.000
1 Rp. 150.368.354 Rp. 36.368.354 Rp. 114.000.000 Rp. 14.363.631.646
2 Rp. 150.368.354 Rp. 36.656.270 Rp. 113.712.084 Rp. 14.326.975.376
3 Rp. 150.368.354 Rp. 36.946.466 Rp. 113.421.888 Rp. 14.290.028.910
4 Rp. 150.368.354 Rp. 37.238.958 Rp. 113.129.396 Rp. 14.252.789.952
5 Rp. 150.368.354 Rp. 37.533.767 Rp. 112.834.587 Rp. 14.215.256.185
6 Rp. 150.368.354 Rp. 37.830.909 Rp. 112.537.445 Rp. 14.177.425.276
7 Rp. 150.368.354 Rp. 38.130.404 Rp. 112.237.950 Rp. 14.139.294.872
8 Rp. 150.368.354 Rp. 38.432.270 Rp. 111.936.084 Rp. 14.100.862.602
9 Rp. 150.368.354 Rp. 38.736.525 Rp. 111.631.829 Rp. 14.062.126.077
10 Rp. 150.368.354 Rp. 39.043.189 Rp. 111.325.165 Rp. 14.023.082.888
11 Rp. 150.368.354 Rp. 39.352.281 Rp. 111.016.073 Rp. 13.983.730.607
12 Rp. 150.368.354 Rp. 39.663.820 Rp. 110.704.534 Rp. 13.944.066.787
13 Rp. 150.368.354 Rp. 39.977.825 Rp. 110.390.529 Rp. 13.904.088.962
14 Rp. 150.368.354 Rp. 40.294.316 Rp. 110.074.038 Rp. 13.863.794.646
15 Rp. 150.368.354 Rp. 40.613.313 Rp. 109.755.041 Rp. 13.823.181.333
16 Rp. 150.368.354 Rp. 40.934.835 Rp. 109.433.519 Rp. 13.782.246.498
17 Rp. 150.368.354 Rp. 41.258.903 Rp. 109.109.451 Rp. 13.740.987.595
18 Rp. 150.368.354 Rp. 41.585.536 Rp. 108.782.818 Rp. 13.699.402.059
19 Rp. 150.368.354 Rp. 41.914.754 Rp. 108.453.600 Rp. 13.657.487.305
20 Rp. 150.368.354 Rp. 42.246.580 Rp. 108.121.774 Rp. 13.615.240.725
21 Rp. 150.368.354 Rp. 42.581.032 Rp. 107.787.322 Rp. 13.572.659.693
22 Rp. 150.368.354 Rp. 42.918.131 Rp. 107.450.223 Rp. 13.529.741.562
23 Rp. 150.368.354 Rp. 43.257.900 Rp. 107.110.454 Rp. 13.486.483.662
24 Rp. 150.368.354 Rp. 43.600.358 Rp. 106.767.996 Rp. 13.442.883.304
25 Rp. 150.368.354 Rp. 43.945.528 Rp. 106.422.826 Rp. 13.398.937.776
26 Rp. 150.368.354 Rp. 44.293.430 Rp. 106.074.924 Rp. 13.354.644.346
27 Rp. 150.368.354 Rp. 44.644.086 Rp. 105.724.268 Rp. 13.310.000.260
28 Rp. 150.368.354 Rp. 44.997.519 Rp. 105.370.835 Rp. 13.265.002.741
29 Rp. 150.368.354 Rp. 45.353.749 Rp. 105.014.605 Rp. 13.219.648.992
30 Rp. 150.368.354 Rp. 45.712.799 Rp. 104.655.555 Rp. 13.173.936.193
31 Rp. 150.368.354 Rp. 46.074.692 Rp. 104.293.662 Rp. 13.127.861.501
32 Rp. 150.368.354 Rp. 46.439.450 Rp. 103.928.904 Rp. 13.081.422.051
33 Rp. 150.368.354 Rp. 46.807.096 Rp. 103.561.258 Rp. 13.034.614.955
34 Rp. 150.368.354 Rp. 47.177.652 Rp. 103.190.702 Rp. 12.987.437.303
35 Rp. 150.368.354 Rp. 47.551.142 Rp. 102.817.212 Rp. 12.939.886.161
36 Rp. 150.368.354 Rp. 47.927.589 Rp. 102.440.765 Rp. 12.891.958.572
37 Rp. 171.282.126 Rp. 39.676.716 Rp. 131.605.410 Rp. 12.852.281.856
38 Rp. 171.282.126 Rp. 40.081.749 Rp. 131.200.377 Rp. 12.812.200.107
39 Rp. 171.282.126 Rp. 40.490.917 Rp. 130.791.209 Rp. 12.771.709.190
40 Rp. 171.282.126 Rp. 40.904.261 Rp. 130.377.865 Rp. 12.730.804.929
41 Rp. 171.282.126 Rp. 41.321.826 Rp. 129.960.300 Rp. 12.689.483.103
42 Rp. 171.282.126 Rp. 41.743.653 Rp. 129.538.473 Rp. 12.647.739.450
43 Rp. 171.282.126 Rp. 42.169.786 Rp. 129.112.340 Rp. 12.605.569.664
44 Rp. 171.282.126 Rp. 42.600.269 Rp. 128.681.857 Rp. 12.562.969.395
45 Rp. 171.282.126 Rp. 43.035.147 Rp. 128.246.979 Rp. 12.519.934.248
46 Rp. 171.282.126 Rp. 43.474.464 Rp. 127.807.662 Rp. 12.476.459.784
47 Rp. 171.282.126 Rp. 43.918.266 Rp. 127.363.860 Rp. 12.432.541.518
48 Rp. 171.282.126 Rp. 44.366.598 Rp. 126.915.528 Rp. 12.388.174.920
49 Rp. 171.282.126 Rp. 44.819.507 Rp. 126.462.619 Rp. 12.343.355.413
50 Rp. 171.282.126 Rp. 45.277.039 Rp. 126.005.087 Rp. 12.298.078.374
51 Rp. 171.282.126 Rp. 45.739.243 Rp. 125.542.883 Rp. 12.252.339.131
52 Rp. 171.282.126 Rp. 46.206.164 Rp. 125.075.962 Rp. 12.206.132.967
53 Rp. 171.282.126 Rp. 46.677.852 Rp. 124.604.274 Rp. 12.159.455.115
54 Rp. 171.282.126 Rp. 47.154.355 Rp. 124.127.771 Rp. 12.112.300.760
55 Rp. 171.282.126 Rp. 47.635.722 Rp. 123.646.404 Rp. 12.064.665.038
56 Rp. 171.282.126 Rp. 48.122.004 Rp. 123.160.122 Rp. 12.016.543.034
57 Rp. 171.282.126 Rp. 48.613.249 Rp. 122.668.877 Rp. 11.967.929.785
58 Rp. 171.282.126 Rp. 49.109.509 Rp. 122.172.617 Rp. 11.918.820.276
59 Rp. 171.282.126 Rp. 49.610.836 Rp. 121.671.290 Rp. 11.869.209.440
60 Rp. 171.282.126 Rp. 50.117.280 Rp. 121.164.846 Rp. 11.819.092.160
61 Rp. 171.282.126 Rp. 50.628.894 Rp. 120.653.232 Rp. 11.768.463.266
62 Rp. 171.282.126 Rp. 51.145.730 Rp. 120.136.396 Rp. 11.717.317.536
63 Rp. 171.282.126 Rp. 51.667.843 Rp. 119.614.283 Rp. 11.665.649.693
64 Rp. 171.282.126 Rp. 52.195.285 Rp. 119.086.841 Rp. 11.613.454.408
65 Rp. 171.282.126 Rp. 52.728.112 Rp. 118.554.014 Rp. 11.560.726.296
66 Rp. 171.282.126 Rp. 53.266.378 Rp. 118.015.748 Rp. 11.507.459.918
67 Rp. 171.282.126 Rp. 53.810.139 Rp. 117.471.987 Rp. 11.453.649.779
68 Rp. 171.282.126 Rp. 54.359.451 Rp. 116.922.675 Rp. 11.399.290.328
69 Rp. 171.282.126 Rp. 54.914.371 Rp. 116.367.755 Rp. 11.344.375.957
70 Rp. 171.282.126 Rp. 55.474.955 Rp. 115.807.171 Rp. 11.288.901.002
71 Rp. 171.282.126 Rp. 56.041.262 Rp. 115.240.864 Rp. 11.232.859.740
72 Rp. 171.282.126 Rp. 56.613.349 Rp. 114.668.777 Rp. 11.176.246.391
73 Rp. 171.282.126 Rp. 57.191.277 Rp. 114.090.849 Rp. 11.119.055.114
74 Rp. 171.282.126 Rp. 57.775.105 Rp. 113.507.021 Rp. 11.061.280.009
75 Rp. 171.282.126 Rp. 58.364.893 Rp. 112.917.233 Rp. 11.002.915.116
76 Rp. 171.282.126 Rp. 58.960.701 Rp. 112.321.425 Rp. 10.943.954.415
77 Rp. 171.282.126 Rp. 59.562.591 Rp. 111.719.535 Rp. 10.884.391.824
78 Rp. 171.282.126 Rp. 60.170.626 Rp. 111.111.500 Rp. 10.824.221.198
79 Rp. 171.282.126 Rp. 60.784.868 Rp. 110.497.258 Rp. 10.763.436.330
80 Rp. 171.282.126 Rp. 61.405.380 Rp. 109.876.746 Rp. 10.702.030.950
81 Rp. 171.282.126 Rp. 62.032.227 Rp. 109.249.899 Rp. 10.639.998.723
82 Rp. 171.282.126 Rp. 62.665.472 Rp. 108.616.654 Rp. 10.577.333.251
83 Rp. 171.282.126 Rp. 63.305.182 Rp. 107.976.944 Rp. 10.514.028.069
84 Rp. 171.282.126 Rp. 63.951.423 Rp. 107.330.703 Rp. 10.450.076.646
85 Rp. 171.282.126 Rp. 64.604.260 Rp. 106.677.866 Rp. 10.385.472.386
86 Rp. 171.282.126 Rp. 65.263.762 Rp. 106.018.364 Rp. 10.320.208.624
87 Rp. 171.282.126 Rp. 65.929.996 Rp. 105.352.130 Rp. 10.254.278.628
88 Rp. 171.282.126 Rp. 66.603.032 Rp. 104.679.094 Rp. 10.187.675.596
89 Rp. 171.282.126 Rp. 67.282.938 Rp. 103.999.188 Rp. 10.120.392.658
90 Rp. 171.282.126 Rp. 67.969.784 Rp. 103.312.342 Rp. 10.052.422.874
91 Rp. 171.282.126 Rp. 68.663.642 Rp. 102.618.484 Rp. 9.983.759.232
92 Rp. 171.282.126 Rp. 69.364.584 Rp. 101.917.542 Rp. 9.914.394.648
93 Rp. 171.282.126 Rp. 70.072.681 Rp. 101.209.445 Rp. 9.844.321.967
94 Rp. 171.282.126 Rp. 70.788.006 Rp. 100.494.120 Rp. 9.773.533.961
95 Rp. 171.282.126 Rp. 71.510.633 Rp. 99.771.493 Rp. 9.702.023.328
96 Rp. 171.282.126 Rp. 72.240.638 Rp. 99.041.488 Rp. 9.629.782.690
97 Rp. 171.282.126 Rp. 72.978.094 Rp. 98.304.032 Rp. 9.556.804.596
98 Rp. 171.282.126 Rp. 73.723.079 Rp. 97.559.047 Rp. 9.483.081.517
99 Rp. 171.282.126 Rp. 74.475.669 Rp. 96.806.457 Rp. 9.408.605.848
100 Rp. 171.282.126 Rp. 75.235.941 Rp. 96.046.185 Rp. 9.333.369.907
101 Rp. 171.282.126 Rp. 76.003.975 Rp. 95.278.151 Rp. 9.257.365.932
102 Rp. 171.282.126 Rp. 76.779.849 Rp. 94.502.277 Rp. 9.180.586.083
103 Rp. 171.282.126 Rp. 77.563.643 Rp. 93.718.483 Rp. 9.103.022.440
104 Rp. 171.282.126 Rp. 78.355.439 Rp. 92.926.687 Rp. 9.024.667.001
105 Rp. 171.282.126 Rp. 79.155.317 Rp. 92.126.809 Rp. 8.945.511.684
106 Rp. 171.282.126 Rp. 79.963.361 Rp. 91.318.765 Rp. 8.865.548.323
107 Rp. 171.282.126 Rp. 80.779.654 Rp. 90.502.472 Rp. 8.784.768.669
108 Rp. 171.282.126 Rp. 81.604.279 Rp. 89.677.847 Rp. 8.703.164.390
109 Rp. 171.282.126 Rp. 82.437.323 Rp. 88.844.803 Rp. 8.620.727.067
110 Rp. 171.282.126 Rp. 83.278.871 Rp. 88.003.255 Rp. 8.537.448.196
111 Rp. 171.282.126 Rp. 84.129.009 Rp. 87.153.117 Rp. 8.453.319.187
112 Rp. 171.282.126 Rp. 84.987.826 Rp. 86.294.300 Rp. 8.368.331.361
113 Rp. 171.282.126 Rp. 85.855.410 Rp. 85.426.716 Rp. 8.282.475.951
114 Rp. 171.282.126 Rp. 86.731.851 Rp. 84.550.275 Rp. 8.195.744.100
115 Rp. 171.282.126 Rp. 87.617.238 Rp. 83.664.888 Rp. 8.108.126.862
116 Rp. 171.282.126 Rp. 88.511.664 Rp. 82.770.462 Rp. 8.019.615.198
117 Rp. 171.282.126 Rp. 89.415.221 Rp. 81.866.905 Rp. 7.930.199.977
118 Rp. 171.282.126 Rp. 90.328.001 Rp. 80.954.125 Rp. 7.839.871.976
119 Rp. 171.282.126 Rp. 91.250.100 Rp. 80.032.026 Rp. 7.748.621.876
120 Rp. 171.282.126 Rp. 92.181.611 Rp. 79.100.515 Rp. 7.656.440.265
121 Rp. 171.282.126 Rp. 93.122.632 Rp. 78.159.494 Rp. 7.563.317.633
122 Rp. 171.282.126 Rp. 94.073.258 Rp. 77.208.868 Rp. 7.469.244.375
123 Rp. 171.282.126 Rp. 95.033.590 Rp. 76.248.536 Rp. 7.374.210.785
124 Rp. 171.282.126 Rp. 96.003.724 Rp. 75.278.402 Rp. 7.278.207.061
125 Rp. 171.282.126 Rp. 96.983.762 Rp. 74.298.364 Rp. 7.181.223.299
126 Rp. 171.282.126 Rp. 97.973.805 Rp. 73.308.321 Rp. 7.083.249.494
127 Rp. 171.282.126 Rp. 98.973.954 Rp. 72.308.172 Rp. 6.984.275.540
128 Rp. 171.282.126 Rp. 99.984.313 Rp. 71.297.813 Rp. 6.884.291.227
129 Rp. 171.282.126 Rp. 101.004.986 Rp. 70.277.140 Rp. 6.783.286.241
130 Rp. 171.282.126 Rp. 102.036.079 Rp. 69.246.047 Rp. 6.681.250.162
131 Rp. 171.282.126 Rp. 103.077.697 Rp. 68.204.429 Rp. 6.578.172.465
132 Rp. 171.282.126 Rp. 104.129.949 Rp. 67.152.177 Rp. 6.474.042.516
133 Rp. 171.282.126 Rp. 105.192.942 Rp. 66.089.184 Rp. 6.368.849.574
134 Rp. 171.282.126 Rp. 106.266.787 Rp. 65.015.339 Rp. 6.262.582.787
135 Rp. 171.282.126 Rp. 107.351.593 Rp. 63.930.533 Rp. 6.155.231.194
136 Rp. 171.282.126 Rp. 108.447.474 Rp. 62.834.652 Rp. 6.046.783.720
137 Rp. 171.282.126 Rp. 109.554.542 Rp. 61.727.584 Rp. 5.937.229.178
138 Rp. 171.282.126 Rp. 110.672.911 Rp. 60.609.215 Rp. 5.826.556.267
139 Rp. 171.282.126 Rp. 111.802.697 Rp. 59.479.429 Rp. 5.714.753.570
140 Rp. 171.282.126 Rp. 112.944.017 Rp. 58.338.109 Rp. 5.601.809.553
141 Rp. 171.282.126 Rp. 114.096.987 Rp. 57.185.139 Rp. 5.487.712.566
142 Rp. 171.282.126 Rp. 115.261.727 Rp. 56.020.399 Rp. 5.372.450.839
143 Rp. 171.282.126 Rp. 116.438.357 Rp. 54.843.769 Rp. 5.256.012.482
144 Rp. 171.282.126 Rp. 117.626.999 Rp. 53.655.127 Rp. 5.138.385.483
145 Rp. 171.282.126 Rp. 118.827.774 Rp. 52.454.352 Rp. 5.019.557.709
146 Rp. 171.282.126 Rp. 120.040.808 Rp. 51.241.318 Rp. 4.899.516.901
147 Rp. 171.282.126 Rp. 121.266.224 Rp. 50.015.902 Rp. 4.778.250.677
148 Rp. 171.282.126 Rp. 122.504.150 Rp. 48.777.976 Rp. 4.655.746.527
149 Rp. 171.282.126 Rp. 123.754.714 Rp. 47.527.412 Rp. 4.531.991.813
150 Rp. 171.282.126 Rp. 125.018.043 Rp. 46.264.083 Rp. 4.406.973.770
151 Rp. 171.282.126 Rp. 126.294.269 Rp. 44.987.857 Rp. 4.280.679.501
152 Rp. 171.282.126 Rp. 127.583.523 Rp. 43.698.603 Rp. 4.153.095.978
153 Rp. 171.282.126 Rp. 128.885.938 Rp. 42.396.188 Rp. 4.024.210.040
154 Rp. 171.282.126 Rp. 130.201.649 Rp. 41.080.477 Rp. 3.894.008.391
155 Rp. 171.282.126 Rp. 131.530.790 Rp. 39.751.336 Rp. 3.762.477.601
156 Rp. 171.282.126 Rp. 132.873.500 Rp. 38.408.626 Rp. 3.629.604.101
157 Rp. 171.282.126 Rp. 134.229.917 Rp. 37.052.209 Rp. 3.495.374.184
158 Rp. 171.282.126 Rp. 135.600.181 Rp. 35.681.945 Rp. 3.359.774.003
159 Rp. 171.282.126 Rp. 136.984.433 Rp. 34.297.693 Rp. 3.222.789.570
160 Rp. 171.282.126 Rp. 138.382.816 Rp. 32.899.310 Rp. 3.084.406.754
161 Rp. 171.282.126 Rp. 139.795.474 Rp. 31.486.652 Rp. 2.944.611.280
162 Rp. 171.282.126 Rp. 141.222.553 Rp. 30.059.573 Rp. 2.803.388.727
163 Rp. 171.282.126 Rp. 142.664.199 Rp. 28.617.927 Rp. 2.660.724.528
164 Rp. 171.282.126 Rp. 144.120.563 Rp. 27.161.563 Rp. 2.516.603.965
165 Rp. 171.282.126 Rp. 145.591.794 Rp. 25.690.332 Rp. 2.371.012.171
166 Rp. 171.282.126 Rp. 147.078.043 Rp. 24.204.083 Rp. 2.223.934.128
167 Rp. 171.282.126 Rp. 148.579.465 Rp. 22.702.661 Rp. 2.075.354.663
168 Rp. 171.282.126 Rp. 150.096.214 Rp. 21.185.912 Rp. 1.925.258.449
169 Rp. 171.282.126 Rp. 151.628.446 Rp. 19.653.680 Rp. 1.773.630.003
170 Rp. 171.282.126 Rp. 153.176.320 Rp. 18.105.806 Rp. 1.620.453.683
171 Rp. 171.282.126 Rp. 154.739.995 Rp. 16.542.131 Rp. 1.465.713.688
172 Rp. 171.282.126 Rp. 156.319.632 Rp. 14.962.494 Rp. 1.309.394.056
173 Rp. 171.282.126 Rp. 157.915.395 Rp. 13.366.731 Rp. 1.151.478.661
174 Rp. 171.282.126 Rp. 159.527.448 Rp. 11.754.678 Rp. 991.951.213
175 Rp. 171.282.126 Rp. 161.155.957 Rp. 10.126.169 Rp. 830.795.256
176 Rp. 171.282.126 Rp. 162.801.091 Rp. 8.481.035 Rp. 667.994.165
177 Rp. 171.282.126 Rp. 164.463.019 Rp. 6.819.107 Rp. 503.531.146
178 Rp. 171.282.126 Rp. 166.141.912 Rp. 5.140.214 Rp. 337.389.234
179 Rp. 171.282.126 Rp. 167.837.944 Rp. 3.444.182 Rp. 169.551.290
180 Rp. 171.282.126 Rp. 169.551.290 Rp. 1.730.836 Rp. 0