Rp.
Rp.
%
Tahun
%
%
Tahun

Rincian KPR

Harga Properti
Rp. 320.000.000
DP
Rp. 64.000.000
DP 20%
Pokok Pinjaman
Rp. 256.000.000
Harga Properti - DP
Angsuran Per-Bulan (36 bulan pertama)
Rp. 2.673.215
Bunga fixed 9.5%
Angsuran Per-Bulan (Setelah 36 bulan)
Rp. 3.045.016
Bunga floating (asumsi) 12.25%
Total Bunga (15 Tahun)
Rp. 278.718.044
Estimasi total bunga
Total Pembayaran
Rp. 534.718.044
Estimasi total pembayaran

Tabel Cicilan

Bulan Cicilan Porsi Pokok Porsi Bunga Sisa Pinjaman
0 - - - Rp. 256.000.000
1 Rp. 2.673.215 Rp. 646.548 Rp. 2.026.667 Rp. 255.353.452
2 Rp. 2.673.215 Rp. 651.667 Rp. 2.021.548 Rp. 254.701.785
3 Rp. 2.673.215 Rp. 656.826 Rp. 2.016.389 Rp. 254.044.959
4 Rp. 2.673.215 Rp. 662.026 Rp. 2.011.189 Rp. 253.382.933
5 Rp. 2.673.215 Rp. 667.267 Rp. 2.005.948 Rp. 252.715.666
6 Rp. 2.673.215 Rp. 672.549 Rp. 2.000.666 Rp. 252.043.117
7 Rp. 2.673.215 Rp. 677.874 Rp. 1.995.341 Rp. 251.365.243
8 Rp. 2.673.215 Rp. 683.240 Rp. 1.989.975 Rp. 250.682.003
9 Rp. 2.673.215 Rp. 688.649 Rp. 1.984.566 Rp. 249.993.354
10 Rp. 2.673.215 Rp. 694.101 Rp. 1.979.114 Rp. 249.299.253
11 Rp. 2.673.215 Rp. 699.596 Rp. 1.973.619 Rp. 248.599.657
12 Rp. 2.673.215 Rp. 705.134 Rp. 1.968.081 Rp. 247.894.523
13 Rp. 2.673.215 Rp. 710.717 Rp. 1.962.498 Rp. 247.183.806
14 Rp. 2.673.215 Rp. 716.343 Rp. 1.956.872 Rp. 246.467.463
15 Rp. 2.673.215 Rp. 722.014 Rp. 1.951.201 Rp. 245.745.449
16 Rp. 2.673.215 Rp. 727.730 Rp. 1.945.485 Rp. 245.017.719
17 Rp. 2.673.215 Rp. 733.491 Rp. 1.939.724 Rp. 244.284.228
18 Rp. 2.673.215 Rp. 739.298 Rp. 1.933.917 Rp. 243.544.930
19 Rp. 2.673.215 Rp. 745.151 Rp. 1.928.064 Rp. 242.799.779
20 Rp. 2.673.215 Rp. 751.050 Rp. 1.922.165 Rp. 242.048.729
21 Rp. 2.673.215 Rp. 756.996 Rp. 1.916.219 Rp. 241.291.733
22 Rp. 2.673.215 Rp. 762.989 Rp. 1.910.226 Rp. 240.528.744
23 Rp. 2.673.215 Rp. 769.029 Rp. 1.904.186 Rp. 239.759.715
24 Rp. 2.673.215 Rp. 775.117 Rp. 1.898.098 Rp. 238.984.598
25 Rp. 2.673.215 Rp. 781.254 Rp. 1.891.961 Rp. 238.203.344
26 Rp. 2.673.215 Rp. 787.439 Rp. 1.885.776 Rp. 237.415.905
27 Rp. 2.673.215 Rp. 793.672 Rp. 1.879.543 Rp. 236.622.233
28 Rp. 2.673.215 Rp. 799.956 Rp. 1.873.259 Rp. 235.822.277
29 Rp. 2.673.215 Rp. 806.289 Rp. 1.866.926 Rp. 235.015.988
30 Rp. 2.673.215 Rp. 812.672 Rp. 1.860.543 Rp. 234.203.316
31 Rp. 2.673.215 Rp. 819.105 Rp. 1.854.110 Rp. 233.384.211
32 Rp. 2.673.215 Rp. 825.590 Rp. 1.847.625 Rp. 232.558.621
33 Rp. 2.673.215 Rp. 832.126 Rp. 1.841.089 Rp. 231.726.495
34 Rp. 2.673.215 Rp. 838.714 Rp. 1.834.501 Rp. 230.887.781
35 Rp. 2.673.215 Rp. 845.353 Rp. 1.827.862 Rp. 230.042.428
36 Rp. 2.673.215 Rp. 852.046 Rp. 1.821.169 Rp. 229.190.382
37 Rp. 3.045.016 Rp. 705.364 Rp. 2.339.652 Rp. 228.485.018
38 Rp. 3.045.016 Rp. 712.565 Rp. 2.332.451 Rp. 227.772.453
39 Rp. 3.045.016 Rp. 719.839 Rp. 2.325.177 Rp. 227.052.614
40 Rp. 3.045.016 Rp. 727.187 Rp. 2.317.829 Rp. 226.325.427
41 Rp. 3.045.016 Rp. 734.611 Rp. 2.310.405 Rp. 225.590.816
42 Rp. 3.045.016 Rp. 742.110 Rp. 2.302.906 Rp. 224.848.706
43 Rp. 3.045.016 Rp. 749.685 Rp. 2.295.331 Rp. 224.099.021
44 Rp. 3.045.016 Rp. 757.338 Rp. 2.287.678 Rp. 223.341.683
45 Rp. 3.045.016 Rp. 765.070 Rp. 2.279.946 Rp. 222.576.613
46 Rp. 3.045.016 Rp. 772.880 Rp. 2.272.136 Rp. 221.803.733
47 Rp. 3.045.016 Rp. 780.770 Rp. 2.264.246 Rp. 221.022.963
48 Rp. 3.045.016 Rp. 788.740 Rp. 2.256.276 Rp. 220.234.223
49 Rp. 3.045.016 Rp. 796.792 Rp. 2.248.224 Rp. 219.437.431
50 Rp. 3.045.016 Rp. 804.926 Rp. 2.240.090 Rp. 218.632.505
51 Rp. 3.045.016 Rp. 813.143 Rp. 2.231.873 Rp. 217.819.362
52 Rp. 3.045.016 Rp. 821.443 Rp. 2.223.573 Rp. 216.997.919
53 Rp. 3.045.016 Rp. 829.829 Rp. 2.215.187 Rp. 216.168.090
54 Rp. 3.045.016 Rp. 838.300 Rp. 2.206.716 Rp. 215.329.790
55 Rp. 3.045.016 Rp. 846.858 Rp. 2.198.158 Rp. 214.482.932
56 Rp. 3.045.016 Rp. 855.503 Rp. 2.189.513 Rp. 213.627.429
57 Rp. 3.045.016 Rp. 864.236 Rp. 2.180.780 Rp. 212.763.193
58 Rp. 3.045.016 Rp. 873.058 Rp. 2.171.958 Rp. 211.890.135
59 Rp. 3.045.016 Rp. 881.971 Rp. 2.163.045 Rp. 211.008.164
60 Rp. 3.045.016 Rp. 890.974 Rp. 2.154.042 Rp. 210.117.190
61 Rp. 3.045.016 Rp. 900.070 Rp. 2.144.946 Rp. 209.217.120
62 Rp. 3.045.016 Rp. 909.258 Rp. 2.135.758 Rp. 208.307.862
63 Rp. 3.045.016 Rp. 918.540 Rp. 2.126.476 Rp. 207.389.322
64 Rp. 3.045.016 Rp. 927.917 Rp. 2.117.099 Rp. 206.461.405
65 Rp. 3.045.016 Rp. 937.389 Rp. 2.107.627 Rp. 205.524.016
66 Rp. 3.045.016 Rp. 946.958 Rp. 2.098.058 Rp. 204.577.058
67 Rp. 3.045.016 Rp. 956.625 Rp. 2.088.391 Rp. 203.620.433
68 Rp. 3.045.016 Rp. 966.391 Rp. 2.078.625 Rp. 202.654.042
69 Rp. 3.045.016 Rp. 976.256 Rp. 2.068.760 Rp. 201.677.786
70 Rp. 3.045.016 Rp. 986.222 Rp. 2.058.794 Rp. 200.691.564
71 Rp. 3.045.016 Rp. 996.290 Rp. 2.048.726 Rp. 199.695.274
72 Rp. 3.045.016 Rp. 1.006.460 Rp. 2.038.556 Rp. 198.688.814
73 Rp. 3.045.016 Rp. 1.016.734 Rp. 2.028.282 Rp. 197.672.080
74 Rp. 3.045.016 Rp. 1.027.114 Rp. 2.017.902 Rp. 196.644.966
75 Rp. 3.045.016 Rp. 1.037.599 Rp. 2.007.417 Rp. 195.607.367
76 Rp. 3.045.016 Rp. 1.048.191 Rp. 1.996.825 Rp. 194.559.176
77 Rp. 3.045.016 Rp. 1.058.891 Rp. 1.986.125 Rp. 193.500.285
78 Rp. 3.045.016 Rp. 1.069.701 Rp. 1.975.315 Rp. 192.430.584
79 Rp. 3.045.016 Rp. 1.080.620 Rp. 1.964.396 Rp. 191.349.964
80 Rp. 3.045.016 Rp. 1.091.652 Rp. 1.953.364 Rp. 190.258.312
81 Rp. 3.045.016 Rp. 1.102.796 Rp. 1.942.220 Rp. 189.155.516
82 Rp. 3.045.016 Rp. 1.114.053 Rp. 1.930.963 Rp. 188.041.463
83 Rp. 3.045.016 Rp. 1.125.426 Rp. 1.919.590 Rp. 186.916.037
84 Rp. 3.045.016 Rp. 1.136.915 Rp. 1.908.101 Rp. 185.779.122
85 Rp. 3.045.016 Rp. 1.148.521 Rp. 1.896.495 Rp. 184.630.601
86 Rp. 3.045.016 Rp. 1.160.245 Rp. 1.884.771 Rp. 183.470.356
87 Rp. 3.045.016 Rp. 1.172.089 Rp. 1.872.927 Rp. 182.298.267
88 Rp. 3.045.016 Rp. 1.184.055 Rp. 1.860.961 Rp. 181.114.212
89 Rp. 3.045.016 Rp. 1.196.142 Rp. 1.848.874 Rp. 179.918.070
90 Rp. 3.045.016 Rp. 1.208.352 Rp. 1.836.664 Rp. 178.709.718
91 Rp. 3.045.016 Rp. 1.220.688 Rp. 1.824.328 Rp. 177.489.030
92 Rp. 3.045.016 Rp. 1.233.149 Rp. 1.811.867 Rp. 176.255.881
93 Rp. 3.045.016 Rp. 1.245.737 Rp. 1.799.279 Rp. 175.010.144
94 Rp. 3.045.016 Rp. 1.258.454 Rp. 1.786.562 Rp. 173.751.690
95 Rp. 3.045.016 Rp. 1.271.301 Rp. 1.773.715 Rp. 172.480.389
96 Rp. 3.045.016 Rp. 1.284.279 Rp. 1.760.737 Rp. 171.196.110
97 Rp. 3.045.016 Rp. 1.297.389 Rp. 1.747.627 Rp. 169.898.721
98 Rp. 3.045.016 Rp. 1.310.633 Rp. 1.734.383 Rp. 168.588.088
99 Rp. 3.045.016 Rp. 1.324.013 Rp. 1.721.003 Rp. 167.264.075
100 Rp. 3.045.016 Rp. 1.337.529 Rp. 1.707.487 Rp. 165.926.546
101 Rp. 3.045.016 Rp. 1.351.183 Rp. 1.693.833 Rp. 164.575.363
102 Rp. 3.045.016 Rp. 1.364.976 Rp. 1.680.040 Rp. 163.210.387
103 Rp. 3.045.016 Rp. 1.378.910 Rp. 1.666.106 Rp. 161.831.477
104 Rp. 3.045.016 Rp. 1.392.986 Rp. 1.652.030 Rp. 160.438.491
105 Rp. 3.045.016 Rp. 1.407.206 Rp. 1.637.810 Rp. 159.031.285
106 Rp. 3.045.016 Rp. 1.421.572 Rp. 1.623.444 Rp. 157.609.713
107 Rp. 3.045.016 Rp. 1.436.084 Rp. 1.608.932 Rp. 156.173.629
108 Rp. 3.045.016 Rp. 1.450.744 Rp. 1.594.272 Rp. 154.722.885
109 Rp. 3.045.016 Rp. 1.465.553 Rp. 1.579.463 Rp. 153.257.332
110 Rp. 3.045.016 Rp. 1.480.514 Rp. 1.564.502 Rp. 151.776.818
111 Rp. 3.045.016 Rp. 1.495.628 Rp. 1.549.388 Rp. 150.281.190
112 Rp. 3.045.016 Rp. 1.510.896 Rp. 1.534.120 Rp. 148.770.294
113 Rp. 3.045.016 Rp. 1.526.319 Rp. 1.518.697 Rp. 147.243.975
114 Rp. 3.045.016 Rp. 1.541.900 Rp. 1.503.116 Rp. 145.702.075
115 Rp. 3.045.016 Rp. 1.557.641 Rp. 1.487.375 Rp. 144.144.434
116 Rp. 3.045.016 Rp. 1.573.542 Rp. 1.471.474 Rp. 142.570.892
117 Rp. 3.045.016 Rp. 1.589.605 Rp. 1.455.411 Rp. 140.981.287
118 Rp. 3.045.016 Rp. 1.605.832 Rp. 1.439.184 Rp. 139.375.455
119 Rp. 3.045.016 Rp. 1.622.225 Rp. 1.422.791 Rp. 137.753.230
120 Rp. 3.045.016 Rp. 1.638.785 Rp. 1.406.231 Rp. 136.114.445
121 Rp. 3.045.016 Rp. 1.655.514 Rp. 1.389.502 Rp. 134.458.931
122 Rp. 3.045.016 Rp. 1.672.414 Rp. 1.372.602 Rp. 132.786.517
123 Rp. 3.045.016 Rp. 1.689.487 Rp. 1.355.529 Rp. 131.097.030
124 Rp. 3.045.016 Rp. 1.706.734 Rp. 1.338.282 Rp. 129.390.296
125 Rp. 3.045.016 Rp. 1.724.157 Rp. 1.320.859 Rp. 127.666.139
126 Rp. 3.045.016 Rp. 1.741.757 Rp. 1.303.259 Rp. 125.924.382
127 Rp. 3.045.016 Rp. 1.759.538 Rp. 1.285.478 Rp. 124.164.844
128 Rp. 3.045.016 Rp. 1.777.500 Rp. 1.267.516 Rp. 122.387.344
129 Rp. 3.045.016 Rp. 1.795.645 Rp. 1.249.371 Rp. 120.591.699
130 Rp. 3.045.016 Rp. 1.813.976 Rp. 1.231.040 Rp. 118.777.723
131 Rp. 3.045.016 Rp. 1.832.493 Rp. 1.212.523 Rp. 116.945.230
132 Rp. 3.045.016 Rp. 1.851.200 Rp. 1.193.816 Rp. 115.094.030
133 Rp. 3.045.016 Rp. 1.870.098 Rp. 1.174.918 Rp. 113.223.932
134 Rp. 3.045.016 Rp. 1.889.188 Rp. 1.155.828 Rp. 111.334.744
135 Rp. 3.045.016 Rp. 1.908.474 Rp. 1.136.542 Rp. 109.426.270
136 Rp. 3.045.016 Rp. 1.927.956 Rp. 1.117.060 Rp. 107.498.314
137 Rp. 3.045.016 Rp. 1.947.637 Rp. 1.097.379 Rp. 105.550.677
138 Rp. 3.045.016 Rp. 1.967.520 Rp. 1.077.496 Rp. 103.583.157
139 Rp. 3.045.016 Rp. 1.987.605 Rp. 1.057.411 Rp. 101.595.552
140 Rp. 3.045.016 Rp. 2.007.895 Rp. 1.037.121 Rp. 99.587.657
141 Rp. 3.045.016 Rp. 2.028.392 Rp. 1.016.624 Rp. 97.559.265
142 Rp. 3.045.016 Rp. 2.049.099 Rp. 995.917 Rp. 95.510.166
143 Rp. 3.045.016 Rp. 2.070.016 Rp. 975.000 Rp. 93.440.150
144 Rp. 3.045.016 Rp. 2.091.148 Rp. 953.868 Rp. 91.349.002
145 Rp. 3.045.016 Rp. 2.112.495 Rp. 932.521 Rp. 89.236.507
146 Rp. 3.045.016 Rp. 2.134.060 Rp. 910.956 Rp. 87.102.447
147 Rp. 3.045.016 Rp. 2.155.845 Rp. 889.171 Rp. 84.946.602
148 Rp. 3.045.016 Rp. 2.177.853 Rp. 867.163 Rp. 82.768.749
149 Rp. 3.045.016 Rp. 2.200.085 Rp. 844.931 Rp. 80.568.664
150 Rp. 3.045.016 Rp. 2.222.544 Rp. 822.472 Rp. 78.346.120
151 Rp. 3.045.016 Rp. 2.245.233 Rp. 799.783 Rp. 76.100.887
152 Rp. 3.045.016 Rp. 2.268.153 Rp. 776.863 Rp. 73.832.734
153 Rp. 3.045.016 Rp. 2.291.307 Rp. 753.709 Rp. 71.541.427
154 Rp. 3.045.016 Rp. 2.314.697 Rp. 730.319 Rp. 69.226.730
155 Rp. 3.045.016 Rp. 2.338.326 Rp. 706.690 Rp. 66.888.404
156 Rp. 3.045.016 Rp. 2.362.197 Rp. 682.819 Rp. 64.526.207
157 Rp. 3.045.016 Rp. 2.386.311 Rp. 658.705 Rp. 62.139.896
158 Rp. 3.045.016 Rp. 2.410.671 Rp. 634.345 Rp. 59.729.225
159 Rp. 3.045.016 Rp. 2.435.280 Rp. 609.736 Rp. 57.293.945
160 Rp. 3.045.016 Rp. 2.460.140 Rp. 584.876 Rp. 54.833.805
161 Rp. 3.045.016 Rp. 2.485.254 Rp. 559.762 Rp. 52.348.551
162 Rp. 3.045.016 Rp. 2.510.625 Rp. 534.391 Rp. 49.837.926
163 Rp. 3.045.016 Rp. 2.536.254 Rp. 508.762 Rp. 47.301.672
164 Rp. 3.045.016 Rp. 2.562.145 Rp. 482.871 Rp. 44.739.527
165 Rp. 3.045.016 Rp. 2.588.300 Rp. 456.716 Rp. 42.151.227
166 Rp. 3.045.016 Rp. 2.614.722 Rp. 430.294 Rp. 39.536.505
167 Rp. 3.045.016 Rp. 2.641.414 Rp. 403.602 Rp. 36.895.091
168 Rp. 3.045.016 Rp. 2.668.379 Rp. 376.637 Rp. 34.226.712
169 Rp. 3.045.016 Rp. 2.695.618 Rp. 349.398 Rp. 31.531.094
170 Rp. 3.045.016 Rp. 2.723.136 Rp. 321.880 Rp. 28.807.958
171 Rp. 3.045.016 Rp. 2.750.935 Rp. 294.081 Rp. 26.057.023
172 Rp. 3.045.016 Rp. 2.779.017 Rp. 265.999 Rp. 23.278.006
173 Rp. 3.045.016 Rp. 2.807.386 Rp. 237.630 Rp. 20.470.620
174 Rp. 3.045.016 Rp. 2.836.045 Rp. 208.971 Rp. 17.634.575
175 Rp. 3.045.016 Rp. 2.864.996 Rp. 180.020 Rp. 14.769.579
176 Rp. 3.045.016 Rp. 2.894.243 Rp. 150.773 Rp. 11.875.336
177 Rp. 3.045.016 Rp. 2.923.789 Rp. 121.227 Rp. 8.951.547
178 Rp. 3.045.016 Rp. 2.953.636 Rp. 91.380 Rp. 5.997.911
179 Rp. 3.045.016 Rp. 2.983.787 Rp. 61.229 Rp. 3.014.124
180 Rp. 3.045.016 Rp. 3.014.124 Rp. 30.892 Rp. 0