Rp.
Rp.
%
Tahun
%
%
Tahun

Rincian KPR

Harga Properti
Rp. 22.195.000.000
DP
Rp. 4.439.000.000
DP 20%
Pokok Pinjaman
Rp. 17.756.000.000
Harga Properti - DP
Angsuran Per-Bulan (36 bulan pertama)
Rp. 185.412.535
Bunga fixed 9.5%
Angsuran Per-Bulan (Setelah 36 bulan)
Rp. 211.200.377
Bunga floating (asumsi) 12.25%
Total Bunga (15 Tahun)
Rp. 19.331.705.548
Estimasi total bunga
Total Pembayaran
Rp. 37.087.705.548
Estimasi total pembayaran

Tabel Cicilan

Bulan Cicilan Porsi Pokok Porsi Bunga Sisa Pinjaman
0 - - - Rp. 17.756.000.000
1 Rp. 185.412.535 Rp. 44.844.202 Rp. 140.568.333 Rp. 17.711.155.798
2 Rp. 185.412.535 Rp. 45.199.218 Rp. 140.213.317 Rp. 17.665.956.580
3 Rp. 185.412.535 Rp. 45.557.045 Rp. 139.855.490 Rp. 17.620.399.535
4 Rp. 185.412.535 Rp. 45.917.705 Rp. 139.494.830 Rp. 17.574.481.830
5 Rp. 185.412.535 Rp. 46.281.221 Rp. 139.131.314 Rp. 17.528.200.609
6 Rp. 185.412.535 Rp. 46.647.614 Rp. 138.764.921 Rp. 17.481.552.995
7 Rp. 185.412.535 Rp. 47.016.907 Rp. 138.395.628 Rp. 17.434.536.088
8 Rp. 185.412.535 Rp. 47.389.124 Rp. 138.023.411 Rp. 17.387.146.964
9 Rp. 185.412.535 Rp. 47.764.288 Rp. 137.648.247 Rp. 17.339.382.676
10 Rp. 185.412.535 Rp. 48.142.422 Rp. 137.270.113 Rp. 17.291.240.254
11 Rp. 185.412.535 Rp. 48.523.550 Rp. 136.888.985 Rp. 17.242.716.704
12 Rp. 185.412.535 Rp. 48.907.694 Rp. 136.504.841 Rp. 17.193.809.010
13 Rp. 185.412.535 Rp. 49.294.880 Rp. 136.117.655 Rp. 17.144.514.130
14 Rp. 185.412.535 Rp. 49.685.131 Rp. 135.727.404 Rp. 17.094.828.999
15 Rp. 185.412.535 Rp. 50.078.472 Rp. 135.334.063 Rp. 17.044.750.527
16 Rp. 185.412.535 Rp. 50.474.927 Rp. 134.937.608 Rp. 16.994.275.600
17 Rp. 185.412.535 Rp. 50.874.520 Rp. 134.538.015 Rp. 16.943.401.080
18 Rp. 185.412.535 Rp. 51.277.276 Rp. 134.135.259 Rp. 16.892.123.804
19 Rp. 185.412.535 Rp. 51.683.222 Rp. 133.729.313 Rp. 16.840.440.582
20 Rp. 185.412.535 Rp. 52.092.380 Rp. 133.320.155 Rp. 16.788.348.202
21 Rp. 185.412.535 Rp. 52.504.778 Rp. 132.907.757 Rp. 16.735.843.424
22 Rp. 185.412.535 Rp. 52.920.441 Rp. 132.492.094 Rp. 16.682.922.983
23 Rp. 185.412.535 Rp. 53.339.395 Rp. 132.073.140 Rp. 16.629.583.588
24 Rp. 185.412.535 Rp. 53.761.665 Rp. 131.650.870 Rp. 16.575.821.923
25 Rp. 185.412.535 Rp. 54.187.278 Rp. 131.225.257 Rp. 16.521.634.645
26 Rp. 185.412.535 Rp. 54.616.261 Rp. 130.796.274 Rp. 16.467.018.384
27 Rp. 185.412.535 Rp. 55.048.639 Rp. 130.363.896 Rp. 16.411.969.745
28 Rp. 185.412.535 Rp. 55.484.441 Rp. 129.928.094 Rp. 16.356.485.304
29 Rp. 185.412.535 Rp. 55.923.693 Rp. 129.488.842 Rp. 16.300.561.611
30 Rp. 185.412.535 Rp. 56.366.422 Rp. 129.046.113 Rp. 16.244.195.189
31 Rp. 185.412.535 Rp. 56.812.656 Rp. 128.599.879 Rp. 16.187.382.533
32 Rp. 185.412.535 Rp. 57.262.423 Rp. 128.150.112 Rp. 16.130.120.110
33 Rp. 185.412.535 Rp. 57.715.751 Rp. 127.696.784 Rp. 16.072.404.359
34 Rp. 185.412.535 Rp. 58.172.667 Rp. 127.239.868 Rp. 16.014.231.692
35 Rp. 185.412.535 Rp. 58.633.201 Rp. 126.779.334 Rp. 15.955.598.491
36 Rp. 185.412.535 Rp. 59.097.380 Rp. 126.315.155 Rp. 15.896.501.111
37 Rp. 211.200.377 Rp. 48.923.595 Rp. 162.276.782 Rp. 15.847.577.516
38 Rp. 211.200.377 Rp. 49.423.023 Rp. 161.777.354 Rp. 15.798.154.493
39 Rp. 211.200.377 Rp. 49.927.550 Rp. 161.272.827 Rp. 15.748.226.943
40 Rp. 211.200.377 Rp. 50.437.227 Rp. 160.763.150 Rp. 15.697.789.716
41 Rp. 211.200.377 Rp. 50.952.107 Rp. 160.248.270 Rp. 15.646.837.609
42 Rp. 211.200.377 Rp. 51.472.243 Rp. 159.728.134 Rp. 15.595.365.366
43 Rp. 211.200.377 Rp. 51.997.689 Rp. 159.202.688 Rp. 15.543.367.677
44 Rp. 211.200.377 Rp. 52.528.499 Rp. 158.671.878 Rp. 15.490.839.178
45 Rp. 211.200.377 Rp. 53.064.727 Rp. 158.135.650 Rp. 15.437.774.451
46 Rp. 211.200.377 Rp. 53.606.429 Rp. 157.593.948 Rp. 15.384.168.022
47 Rp. 211.200.377 Rp. 54.153.662 Rp. 157.046.715 Rp. 15.330.014.360
48 Rp. 211.200.377 Rp. 54.706.480 Rp. 156.493.897 Rp. 15.275.307.880
49 Rp. 211.200.377 Rp. 55.264.942 Rp. 155.935.435 Rp. 15.220.042.938
50 Rp. 211.200.377 Rp. 55.829.105 Rp. 155.371.272 Rp. 15.164.213.833
51 Rp. 211.200.377 Rp. 56.399.027 Rp. 154.801.350 Rp. 15.107.814.806
52 Rp. 211.200.377 Rp. 56.974.768 Rp. 154.225.609 Rp. 15.050.840.038
53 Rp. 211.200.377 Rp. 57.556.385 Rp. 153.643.992 Rp. 14.993.283.653
54 Rp. 211.200.377 Rp. 58.143.940 Rp. 153.056.437 Rp. 14.935.139.713
55 Rp. 211.200.377 Rp. 58.737.492 Rp. 152.462.885 Rp. 14.876.402.221
56 Rp. 211.200.377 Rp. 59.337.104 Rp. 151.863.273 Rp. 14.817.065.117
57 Rp. 211.200.377 Rp. 59.942.837 Rp. 151.257.540 Rp. 14.757.122.280
58 Rp. 211.200.377 Rp. 60.554.754 Rp. 150.645.623 Rp. 14.696.567.526
59 Rp. 211.200.377 Rp. 61.172.917 Rp. 150.027.460 Rp. 14.635.394.609
60 Rp. 211.200.377 Rp. 61.797.390 Rp. 149.402.987 Rp. 14.573.597.219
61 Rp. 211.200.377 Rp. 62.428.239 Rp. 148.772.138 Rp. 14.511.168.980
62 Rp. 211.200.377 Rp. 63.065.527 Rp. 148.134.850 Rp. 14.448.103.453
63 Rp. 211.200.377 Rp. 63.709.321 Rp. 147.491.056 Rp. 14.384.394.132
64 Rp. 211.200.377 Rp. 64.359.687 Rp. 146.840.690 Rp. 14.320.034.445
65 Rp. 211.200.377 Rp. 65.016.692 Rp. 146.183.685 Rp. 14.255.017.753
66 Rp. 211.200.377 Rp. 65.680.404 Rp. 145.519.973 Rp. 14.189.337.349
67 Rp. 211.200.377 Rp. 66.350.892 Rp. 144.849.485 Rp. 14.122.986.457
68 Rp. 211.200.377 Rp. 67.028.224 Rp. 144.172.153 Rp. 14.055.958.233
69 Rp. 211.200.377 Rp. 67.712.470 Rp. 143.487.907 Rp. 13.988.245.763
70 Rp. 211.200.377 Rp. 68.403.702 Rp. 142.796.675 Rp. 13.919.842.061
71 Rp. 211.200.377 Rp. 69.101.989 Rp. 142.098.388 Rp. 13.850.740.072
72 Rp. 211.200.377 Rp. 69.807.405 Rp. 141.392.972 Rp. 13.780.932.667
73 Rp. 211.200.377 Rp. 70.520.023 Rp. 140.680.354 Rp. 13.710.412.644
74 Rp. 211.200.377 Rp. 71.239.915 Rp. 139.960.462 Rp. 13.639.172.729
75 Rp. 211.200.377 Rp. 71.967.155 Rp. 139.233.222 Rp. 13.567.205.574
76 Rp. 211.200.377 Rp. 72.701.820 Rp. 138.498.557 Rp. 13.494.503.754
77 Rp. 211.200.377 Rp. 73.443.985 Rp. 137.756.392 Rp. 13.421.059.769
78 Rp. 211.200.377 Rp. 74.193.725 Rp. 137.006.652 Rp. 13.346.866.044
79 Rp. 211.200.377 Rp. 74.951.119 Rp. 136.249.258 Rp. 13.271.914.925
80 Rp. 211.200.377 Rp. 75.716.245 Rp. 135.484.132 Rp. 13.196.198.680
81 Rp. 211.200.377 Rp. 76.489.182 Rp. 134.711.195 Rp. 13.119.709.498
82 Rp. 211.200.377 Rp. 77.270.009 Rp. 133.930.368 Rp. 13.042.439.489
83 Rp. 211.200.377 Rp. 78.058.807 Rp. 133.141.570 Rp. 12.964.380.682
84 Rp. 211.200.377 Rp. 78.855.658 Rp. 132.344.719 Rp. 12.885.525.024
85 Rp. 211.200.377 Rp. 79.660.642 Rp. 131.539.735 Rp. 12.805.864.382
86 Rp. 211.200.377 Rp. 80.473.845 Rp. 130.726.532 Rp. 12.725.390.537
87 Rp. 211.200.377 Rp. 81.295.349 Rp. 129.905.028 Rp. 12.644.095.188
88 Rp. 211.200.377 Rp. 82.125.239 Rp. 129.075.138 Rp. 12.561.969.949
89 Rp. 211.200.377 Rp. 82.963.600 Rp. 128.236.777 Rp. 12.479.006.349
90 Rp. 211.200.377 Rp. 83.810.521 Rp. 127.389.856 Rp. 12.395.195.828
91 Rp. 211.200.377 Rp. 84.666.086 Rp. 126.534.291 Rp. 12.310.529.742
92 Rp. 211.200.377 Rp. 85.530.386 Rp. 125.669.991 Rp. 12.224.999.356
93 Rp. 211.200.377 Rp. 86.403.509 Rp. 124.796.868 Rp. 12.138.595.847
94 Rp. 211.200.377 Rp. 87.285.544 Rp. 123.914.833 Rp. 12.051.310.303
95 Rp. 211.200.377 Rp. 88.176.584 Rp. 123.023.793 Rp. 11.963.133.719
96 Rp. 211.200.377 Rp. 89.076.720 Rp. 122.123.657 Rp. 11.874.056.999
97 Rp. 211.200.377 Rp. 89.986.045 Rp. 121.214.332 Rp. 11.784.070.954
98 Rp. 211.200.377 Rp. 90.904.653 Rp. 120.295.724 Rp. 11.693.166.301
99 Rp. 211.200.377 Rp. 91.832.638 Rp. 119.367.739 Rp. 11.601.333.663
100 Rp. 211.200.377 Rp. 92.770.096 Rp. 118.430.281 Rp. 11.508.563.567
101 Rp. 211.200.377 Rp. 93.717.124 Rp. 117.483.253 Rp. 11.414.846.443
102 Rp. 211.200.377 Rp. 94.673.820 Rp. 116.526.557 Rp. 11.320.172.623
103 Rp. 211.200.377 Rp. 95.640.281 Rp. 115.560.096 Rp. 11.224.532.342
104 Rp. 211.200.377 Rp. 96.616.609 Rp. 114.583.768 Rp. 11.127.915.733
105 Rp. 211.200.377 Rp. 97.602.904 Rp. 113.597.473 Rp. 11.030.312.829
106 Rp. 211.200.377 Rp. 98.599.267 Rp. 112.601.110 Rp. 10.931.713.562
107 Rp. 211.200.377 Rp. 99.605.801 Rp. 111.594.576 Rp. 10.832.107.761
108 Rp. 211.200.377 Rp. 100.622.610 Rp. 110.577.767 Rp. 10.731.485.151
109 Rp. 211.200.377 Rp. 101.649.799 Rp. 109.550.578 Rp. 10.629.835.352
110 Rp. 211.200.377 Rp. 102.687.474 Rp. 108.512.903 Rp. 10.527.147.878
111 Rp. 211.200.377 Rp. 103.735.742 Rp. 107.464.635 Rp. 10.423.412.136
112 Rp. 211.200.377 Rp. 104.794.711 Rp. 106.405.666 Rp. 10.318.617.425
113 Rp. 211.200.377 Rp. 105.864.491 Rp. 105.335.886 Rp. 10.212.752.934
114 Rp. 211.200.377 Rp. 106.945.191 Rp. 104.255.186 Rp. 10.105.807.743
115 Rp. 211.200.377 Rp. 108.036.923 Rp. 103.163.454 Rp. 9.997.770.820
116 Rp. 211.200.377 Rp. 109.139.800 Rp. 102.060.577 Rp. 9.888.631.020
117 Rp. 211.200.377 Rp. 110.253.935 Rp. 100.946.442 Rp. 9.778.377.085
118 Rp. 211.200.377 Rp. 111.379.444 Rp. 99.820.933 Rp. 9.666.997.641
119 Rp. 211.200.377 Rp. 112.516.443 Rp. 98.683.934 Rp. 9.554.481.198
120 Rp. 211.200.377 Rp. 113.665.048 Rp. 97.535.329 Rp. 9.440.816.150
121 Rp. 211.200.377 Rp. 114.825.379 Rp. 96.374.998 Rp. 9.325.990.771
122 Rp. 211.200.377 Rp. 115.997.555 Rp. 95.202.822 Rp. 9.209.993.216
123 Rp. 211.200.377 Rp. 117.181.696 Rp. 94.018.681 Rp. 9.092.811.520
124 Rp. 211.200.377 Rp. 118.377.926 Rp. 92.822.451 Rp. 8.974.433.594
125 Rp. 211.200.377 Rp. 119.586.367 Rp. 91.614.010 Rp. 8.854.847.227
126 Rp. 211.200.377 Rp. 120.807.145 Rp. 90.393.232 Rp. 8.734.040.082
127 Rp. 211.200.377 Rp. 122.040.384 Rp. 89.159.993 Rp. 8.611.999.698
128 Rp. 211.200.377 Rp. 123.286.213 Rp. 87.914.164 Rp. 8.488.713.485
129 Rp. 211.200.377 Rp. 124.544.760 Rp. 86.655.617 Rp. 8.364.168.725
130 Rp. 211.200.377 Rp. 125.816.155 Rp. 85.384.222 Rp. 8.238.352.570
131 Rp. 211.200.377 Rp. 127.100.528 Rp. 84.099.849 Rp. 8.111.252.042
132 Rp. 211.200.377 Rp. 128.398.012 Rp. 82.802.365 Rp. 7.982.854.030
133 Rp. 211.200.377 Rp. 129.708.742 Rp. 81.491.635 Rp. 7.853.145.288
134 Rp. 211.200.377 Rp. 131.032.852 Rp. 80.167.525 Rp. 7.722.112.436
135 Rp. 211.200.377 Rp. 132.370.479 Rp. 78.829.898 Rp. 7.589.741.957
136 Rp. 211.200.377 Rp. 133.721.761 Rp. 77.478.616 Rp. 7.456.020.196
137 Rp. 211.200.377 Rp. 135.086.837 Rp. 76.113.540 Rp. 7.320.933.359
138 Rp. 211.200.377 Rp. 136.465.849 Rp. 74.734.528 Rp. 7.184.467.510
139 Rp. 211.200.377 Rp. 137.858.938 Rp. 73.341.439 Rp. 7.046.608.572
140 Rp. 211.200.377 Rp. 139.266.248 Rp. 71.934.129 Rp. 6.907.342.324
141 Rp. 211.200.377 Rp. 140.687.924 Rp. 70.512.453 Rp. 6.766.654.400
142 Rp. 211.200.377 Rp. 142.124.113 Rp. 69.076.264 Rp. 6.624.530.287
143 Rp. 211.200.377 Rp. 143.574.964 Rp. 67.625.413 Rp. 6.480.955.323
144 Rp. 211.200.377 Rp. 145.040.625 Rp. 66.159.752 Rp. 6.335.914.698
145 Rp. 211.200.377 Rp. 146.521.248 Rp. 64.679.129 Rp. 6.189.393.450
146 Rp. 211.200.377 Rp. 148.016.986 Rp. 63.183.391 Rp. 6.041.376.464
147 Rp. 211.200.377 Rp. 149.527.992 Rp. 61.672.385 Rp. 5.891.848.472
148 Rp. 211.200.377 Rp. 151.054.424 Rp. 60.145.953 Rp. 5.740.794.048
149 Rp. 211.200.377 Rp. 152.596.438 Rp. 58.603.939 Rp. 5.588.197.610
150 Rp. 211.200.377 Rp. 154.154.193 Rp. 57.046.184 Rp. 5.434.043.417
151 Rp. 211.200.377 Rp. 155.727.850 Rp. 55.472.527 Rp. 5.278.315.567
152 Rp. 211.200.377 Rp. 157.317.572 Rp. 53.882.805 Rp. 5.120.997.995
153 Rp. 211.200.377 Rp. 158.923.522 Rp. 52.276.855 Rp. 4.962.074.473
154 Rp. 211.200.377 Rp. 160.545.867 Rp. 50.654.510 Rp. 4.801.528.606
155 Rp. 211.200.377 Rp. 162.184.772 Rp. 49.015.605 Rp. 4.639.343.834
156 Rp. 211.200.377 Rp. 163.840.409 Rp. 47.359.968 Rp. 4.475.503.425
157 Rp. 211.200.377 Rp. 165.512.946 Rp. 45.687.431 Rp. 4.309.990.479
158 Rp. 211.200.377 Rp. 167.202.558 Rp. 43.997.819 Rp. 4.142.787.921
159 Rp. 211.200.377 Rp. 168.909.417 Rp. 42.290.960 Rp. 3.973.878.504
160 Rp. 211.200.377 Rp. 170.633.701 Rp. 40.566.676 Rp. 3.803.244.803
161 Rp. 211.200.377 Rp. 172.375.586 Rp. 38.824.791 Rp. 3.630.869.217
162 Rp. 211.200.377 Rp. 174.135.254 Rp. 37.065.123 Rp. 3.456.733.963
163 Rp. 211.200.377 Rp. 175.912.884 Rp. 35.287.493 Rp. 3.280.821.079
164 Rp. 211.200.377 Rp. 177.708.662 Rp. 33.491.715 Rp. 3.103.112.417
165 Rp. 211.200.377 Rp. 179.522.771 Rp. 31.677.606 Rp. 2.923.589.646
166 Rp. 211.200.377 Rp. 181.355.399 Rp. 29.844.978 Rp. 2.742.234.247
167 Rp. 211.200.377 Rp. 183.206.736 Rp. 27.993.641 Rp. 2.559.027.511
168 Rp. 211.200.377 Rp. 185.076.971 Rp. 26.123.406 Rp. 2.373.950.540
169 Rp. 211.200.377 Rp. 186.966.299 Rp. 24.234.078 Rp. 2.186.984.241
170 Rp. 211.200.377 Rp. 188.874.913 Rp. 22.325.464 Rp. 1.998.109.328
171 Rp. 211.200.377 Rp. 190.803.011 Rp. 20.397.366 Rp. 1.807.306.317
172 Rp. 211.200.377 Rp. 192.750.792 Rp. 18.449.585 Rp. 1.614.555.525
173 Rp. 211.200.377 Rp. 194.718.456 Rp. 16.481.921 Rp. 1.419.837.069
174 Rp. 211.200.377 Rp. 196.706.207 Rp. 14.494.170 Rp. 1.223.130.862
175 Rp. 211.200.377 Rp. 198.714.249 Rp. 12.486.128 Rp. 1.024.416.613
176 Rp. 211.200.377 Rp. 200.742.791 Rp. 10.457.586 Rp. 823.673.822
177 Rp. 211.200.377 Rp. 202.792.040 Rp. 8.408.337 Rp. 620.881.782
178 Rp. 211.200.377 Rp. 204.862.209 Rp. 6.338.168 Rp. 416.019.573
179 Rp. 211.200.377 Rp. 206.953.511 Rp. 4.246.866 Rp. 209.066.062
180 Rp. 211.200.377 Rp. 209.066.062 Rp. 2.134.315 Rp. 0