Rp.
Rp.
%
Tahun
%
%
Tahun

Rincian KPR

Harga Properti
Rp. 355.250.000
DP
Rp. 71.050.000
DP 20%
Pokok Pinjaman
Rp. 284.200.000
Harga Properti - DP
Angsuran Per-Bulan (36 bulan pertama)
Rp. 2.967.687
Bunga fixed 9.5%
Angsuran Per-Bulan (Setelah 36 bulan)
Rp. 3.380.443
Bunga floating (asumsi) 12.25%
Total Bunga (15 Tahun)
Rp. 309.420.524
Estimasi total bunga
Total Pembayaran
Rp. 593.620.524
Estimasi total pembayaran

Tabel Cicilan

Bulan Cicilan Porsi Pokok Porsi Bunga Sisa Pinjaman
0 - - - Rp. 284.200.000
1 Rp. 2.967.687 Rp. 717.770 Rp. 2.249.917 Rp. 283.482.230
2 Rp. 2.967.687 Rp. 723.453 Rp. 2.244.234 Rp. 282.758.777
3 Rp. 2.967.687 Rp. 729.180 Rp. 2.238.507 Rp. 282.029.597
4 Rp. 2.967.687 Rp. 734.953 Rp. 2.232.734 Rp. 281.294.644
5 Rp. 2.967.687 Rp. 740.771 Rp. 2.226.916 Rp. 280.553.873
6 Rp. 2.967.687 Rp. 746.636 Rp. 2.221.051 Rp. 279.807.237
7 Rp. 2.967.687 Rp. 752.546 Rp. 2.215.141 Rp. 279.054.691
8 Rp. 2.967.687 Rp. 758.504 Rp. 2.209.183 Rp. 278.296.187
9 Rp. 2.967.687 Rp. 764.509 Rp. 2.203.178 Rp. 277.531.678
10 Rp. 2.967.687 Rp. 770.561 Rp. 2.197.126 Rp. 276.761.117
11 Rp. 2.967.687 Rp. 776.661 Rp. 2.191.026 Rp. 275.984.456
12 Rp. 2.967.687 Rp. 782.810 Rp. 2.184.877 Rp. 275.201.646
13 Rp. 2.967.687 Rp. 789.007 Rp. 2.178.680 Rp. 274.412.639
14 Rp. 2.967.687 Rp. 795.254 Rp. 2.172.433 Rp. 273.617.385
15 Rp. 2.967.687 Rp. 801.549 Rp. 2.166.138 Rp. 272.815.836
16 Rp. 2.967.687 Rp. 807.895 Rp. 2.159.792 Rp. 272.007.941
17 Rp. 2.967.687 Rp. 814.291 Rp. 2.153.396 Rp. 271.193.650
18 Rp. 2.967.687 Rp. 820.737 Rp. 2.146.950 Rp. 270.372.913
19 Rp. 2.967.687 Rp. 827.235 Rp. 2.140.452 Rp. 269.545.678
20 Rp. 2.967.687 Rp. 833.784 Rp. 2.133.903 Rp. 268.711.894
21 Rp. 2.967.687 Rp. 840.385 Rp. 2.127.302 Rp. 267.871.509
22 Rp. 2.967.687 Rp. 847.038 Rp. 2.120.649 Rp. 267.024.471
23 Rp. 2.967.687 Rp. 853.743 Rp. 2.113.944 Rp. 266.170.728
24 Rp. 2.967.687 Rp. 860.502 Rp. 2.107.185 Rp. 265.310.226
25 Rp. 2.967.687 Rp. 867.314 Rp. 2.100.373 Rp. 264.442.912
26 Rp. 2.967.687 Rp. 874.181 Rp. 2.093.506 Rp. 263.568.731
27 Rp. 2.967.687 Rp. 881.101 Rp. 2.086.586 Rp. 262.687.630
28 Rp. 2.967.687 Rp. 888.077 Rp. 2.079.610 Rp. 261.799.553
29 Rp. 2.967.687 Rp. 895.107 Rp. 2.072.580 Rp. 260.904.446
30 Rp. 2.967.687 Rp. 902.193 Rp. 2.065.494 Rp. 260.002.253
31 Rp. 2.967.687 Rp. 909.336 Rp. 2.058.351 Rp. 259.092.917
32 Rp. 2.967.687 Rp. 916.535 Rp. 2.051.152 Rp. 258.176.382
33 Rp. 2.967.687 Rp. 923.791 Rp. 2.043.896 Rp. 257.252.591
34 Rp. 2.967.687 Rp. 931.104 Rp. 2.036.583 Rp. 256.321.487
35 Rp. 2.967.687 Rp. 938.475 Rp. 2.029.212 Rp. 255.383.012
36 Rp. 2.967.687 Rp. 945.905 Rp. 2.021.782 Rp. 254.437.107
37 Rp. 3.380.443 Rp. 783.064 Rp. 2.597.379 Rp. 253.654.043
38 Rp. 3.380.443 Rp. 791.058 Rp. 2.589.385 Rp. 252.862.985
39 Rp. 3.380.443 Rp. 799.133 Rp. 2.581.310 Rp. 252.063.852
40 Rp. 3.380.443 Rp. 807.291 Rp. 2.573.152 Rp. 251.256.561
41 Rp. 3.380.443 Rp. 815.532 Rp. 2.564.911 Rp. 250.441.029
42 Rp. 3.380.443 Rp. 823.857 Rp. 2.556.586 Rp. 249.617.172
43 Rp. 3.380.443 Rp. 832.268 Rp. 2.548.175 Rp. 248.784.904
44 Rp. 3.380.443 Rp. 840.764 Rp. 2.539.679 Rp. 247.944.140
45 Rp. 3.380.443 Rp. 849.347 Rp. 2.531.096 Rp. 247.094.793
46 Rp. 3.380.443 Rp. 858.017 Rp. 2.522.426 Rp. 246.236.776
47 Rp. 3.380.443 Rp. 866.776 Rp. 2.513.667 Rp. 245.370.000
48 Rp. 3.380.443 Rp. 875.624 Rp. 2.504.819 Rp. 244.494.376
49 Rp. 3.380.443 Rp. 884.563 Rp. 2.495.880 Rp. 243.609.813
50 Rp. 3.380.443 Rp. 893.593 Rp. 2.486.850 Rp. 242.716.220
51 Rp. 3.380.443 Rp. 902.715 Rp. 2.477.728 Rp. 241.813.505
52 Rp. 3.380.443 Rp. 911.930 Rp. 2.468.513 Rp. 240.901.575
53 Rp. 3.380.443 Rp. 921.239 Rp. 2.459.204 Rp. 239.980.336
54 Rp. 3.380.443 Rp. 930.644 Rp. 2.449.799 Rp. 239.049.692
55 Rp. 3.380.443 Rp. 940.144 Rp. 2.440.299 Rp. 238.109.548
56 Rp. 3.380.443 Rp. 949.741 Rp. 2.430.702 Rp. 237.159.807
57 Rp. 3.380.443 Rp. 959.437 Rp. 2.421.006 Rp. 236.200.370
58 Rp. 3.380.443 Rp. 969.231 Rp. 2.411.212 Rp. 235.231.139
59 Rp. 3.380.443 Rp. 979.125 Rp. 2.401.318 Rp. 234.252.014
60 Rp. 3.380.443 Rp. 989.120 Rp. 2.391.323 Rp. 233.262.894
61 Rp. 3.380.443 Rp. 999.218 Rp. 2.381.225 Rp. 232.263.676
62 Rp. 3.380.443 Rp. 1.009.418 Rp. 2.371.025 Rp. 231.254.258
63 Rp. 3.380.443 Rp. 1.019.722 Rp. 2.360.721 Rp. 230.234.536
64 Rp. 3.380.443 Rp. 1.030.132 Rp. 2.350.311 Rp. 229.204.404
65 Rp. 3.380.443 Rp. 1.040.648 Rp. 2.339.795 Rp. 228.163.756
66 Rp. 3.380.443 Rp. 1.051.271 Rp. 2.329.172 Rp. 227.112.485
67 Rp. 3.380.443 Rp. 1.062.003 Rp. 2.318.440 Rp. 226.050.482
68 Rp. 3.380.443 Rp. 1.072.844 Rp. 2.307.599 Rp. 224.977.638
69 Rp. 3.380.443 Rp. 1.083.796 Rp. 2.296.647 Rp. 223.893.842
70 Rp. 3.380.443 Rp. 1.094.860 Rp. 2.285.583 Rp. 222.798.982
71 Rp. 3.380.443 Rp. 1.106.037 Rp. 2.274.406 Rp. 221.692.945
72 Rp. 3.380.443 Rp. 1.117.328 Rp. 2.263.115 Rp. 220.575.617
73 Rp. 3.380.443 Rp. 1.128.734 Rp. 2.251.709 Rp. 219.446.883
74 Rp. 3.380.443 Rp. 1.140.256 Rp. 2.240.187 Rp. 218.306.627
75 Rp. 3.380.443 Rp. 1.151.896 Rp. 2.228.547 Rp. 217.154.731
76 Rp. 3.380.443 Rp. 1.163.655 Rp. 2.216.788 Rp. 215.991.076
77 Rp. 3.380.443 Rp. 1.175.534 Rp. 2.204.909 Rp. 214.815.542
78 Rp. 3.380.443 Rp. 1.187.534 Rp. 2.192.909 Rp. 213.628.008
79 Rp. 3.380.443 Rp. 1.199.657 Rp. 2.180.786 Rp. 212.428.351
80 Rp. 3.380.443 Rp. 1.211.904 Rp. 2.168.539 Rp. 211.216.447
81 Rp. 3.380.443 Rp. 1.224.275 Rp. 2.156.168 Rp. 209.992.172
82 Rp. 3.380.443 Rp. 1.236.773 Rp. 2.143.670 Rp. 208.755.399
83 Rp. 3.380.443 Rp. 1.249.398 Rp. 2.131.045 Rp. 207.506.001
84 Rp. 3.380.443 Rp. 1.262.153 Rp. 2.118.290 Rp. 206.243.848
85 Rp. 3.380.443 Rp. 1.275.037 Rp. 2.105.406 Rp. 204.968.811
86 Rp. 3.380.443 Rp. 1.288.053 Rp. 2.092.390 Rp. 203.680.758
87 Rp. 3.380.443 Rp. 1.301.202 Rp. 2.079.241 Rp. 202.379.556
88 Rp. 3.380.443 Rp. 1.314.485 Rp. 2.065.958 Rp. 201.065.071
89 Rp. 3.380.443 Rp. 1.327.904 Rp. 2.052.539 Rp. 199.737.167
90 Rp. 3.380.443 Rp. 1.341.459 Rp. 2.038.984 Rp. 198.395.708
91 Rp. 3.380.443 Rp. 1.355.153 Rp. 2.025.290 Rp. 197.040.555
92 Rp. 3.380.443 Rp. 1.368.987 Rp. 2.011.456 Rp. 195.671.568
93 Rp. 3.380.443 Rp. 1.382.962 Rp. 1.997.481 Rp. 194.288.606
94 Rp. 3.380.443 Rp. 1.397.080 Rp. 1.983.363 Rp. 192.891.526
95 Rp. 3.380.443 Rp. 1.411.342 Rp. 1.969.101 Rp. 191.480.184
96 Rp. 3.380.443 Rp. 1.425.749 Rp. 1.954.694 Rp. 190.054.435
97 Rp. 3.380.443 Rp. 1.440.304 Rp. 1.940.139 Rp. 188.614.131
98 Rp. 3.380.443 Rp. 1.455.007 Rp. 1.925.436 Rp. 187.159.124
99 Rp. 3.380.443 Rp. 1.469.860 Rp. 1.910.583 Rp. 185.689.264
100 Rp. 3.380.443 Rp. 1.484.865 Rp. 1.895.578 Rp. 184.204.399
101 Rp. 3.380.443 Rp. 1.500.023 Rp. 1.880.420 Rp. 182.704.376
102 Rp. 3.380.443 Rp. 1.515.336 Rp. 1.865.107 Rp. 181.189.040
103 Rp. 3.380.443 Rp. 1.530.805 Rp. 1.849.638 Rp. 179.658.235
104 Rp. 3.380.443 Rp. 1.546.432 Rp. 1.834.011 Rp. 178.111.803
105 Rp. 3.380.443 Rp. 1.562.218 Rp. 1.818.225 Rp. 176.549.585
106 Rp. 3.380.443 Rp. 1.578.166 Rp. 1.802.277 Rp. 174.971.419
107 Rp. 3.380.443 Rp. 1.594.276 Rp. 1.786.167 Rp. 173.377.143
108 Rp. 3.380.443 Rp. 1.610.551 Rp. 1.769.892 Rp. 171.766.592
109 Rp. 3.380.443 Rp. 1.626.992 Rp. 1.753.451 Rp. 170.139.600
110 Rp. 3.380.443 Rp. 1.643.601 Rp. 1.736.842 Rp. 168.495.999
111 Rp. 3.380.443 Rp. 1.660.380 Rp. 1.720.063 Rp. 166.835.619
112 Rp. 3.380.443 Rp. 1.677.329 Rp. 1.703.114 Rp. 165.158.290
113 Rp. 3.380.443 Rp. 1.694.452 Rp. 1.685.991 Rp. 163.463.838
114 Rp. 3.380.443 Rp. 1.711.750 Rp. 1.668.693 Rp. 161.752.088
115 Rp. 3.380.443 Rp. 1.729.224 Rp. 1.651.219 Rp. 160.022.864
116 Rp. 3.380.443 Rp. 1.746.876 Rp. 1.633.567 Rp. 158.275.988
117 Rp. 3.380.443 Rp. 1.764.709 Rp. 1.615.734 Rp. 156.511.279
118 Rp. 3.380.443 Rp. 1.782.724 Rp. 1.597.719 Rp. 154.728.555
119 Rp. 3.380.443 Rp. 1.800.922 Rp. 1.579.521 Rp. 152.927.633
120 Rp. 3.380.443 Rp. 1.819.307 Rp. 1.561.136 Rp. 151.108.326
121 Rp. 3.380.443 Rp. 1.837.879 Rp. 1.542.564 Rp. 149.270.447
122 Rp. 3.380.443 Rp. 1.856.641 Rp. 1.523.802 Rp. 147.413.806
123 Rp. 3.380.443 Rp. 1.875.594 Rp. 1.504.849 Rp. 145.538.212
124 Rp. 3.380.443 Rp. 1.894.740 Rp. 1.485.703 Rp. 143.643.472
125 Rp. 3.380.443 Rp. 1.914.083 Rp. 1.466.360 Rp. 141.729.389
126 Rp. 3.380.443 Rp. 1.933.622 Rp. 1.446.821 Rp. 139.795.767
127 Rp. 3.380.443 Rp. 1.953.361 Rp. 1.427.082 Rp. 137.842.406
128 Rp. 3.380.443 Rp. 1.973.302 Rp. 1.407.141 Rp. 135.869.104
129 Rp. 3.380.443 Rp. 1.993.446 Rp. 1.386.997 Rp. 133.875.658
130 Rp. 3.380.443 Rp. 2.013.796 Rp. 1.366.647 Rp. 131.861.862
131 Rp. 3.380.443 Rp. 2.034.353 Rp. 1.346.090 Rp. 129.827.509
132 Rp. 3.380.443 Rp. 2.055.121 Rp. 1.325.322 Rp. 127.772.388
133 Rp. 3.380.443 Rp. 2.076.100 Rp. 1.304.343 Rp. 125.696.288
134 Rp. 3.380.443 Rp. 2.097.293 Rp. 1.283.150 Rp. 123.598.995
135 Rp. 3.380.443 Rp. 2.118.703 Rp. 1.261.740 Rp. 121.480.292
136 Rp. 3.380.443 Rp. 2.140.332 Rp. 1.240.111 Rp. 119.339.960
137 Rp. 3.380.443 Rp. 2.162.181 Rp. 1.218.262 Rp. 117.177.779
138 Rp. 3.380.443 Rp. 2.184.253 Rp. 1.196.190 Rp. 114.993.526
139 Rp. 3.380.443 Rp. 2.206.551 Rp. 1.173.892 Rp. 112.786.975
140 Rp. 3.380.443 Rp. 2.229.076 Rp. 1.151.367 Rp. 110.557.899
141 Rp. 3.380.443 Rp. 2.251.831 Rp. 1.128.612 Rp. 108.306.068
142 Rp. 3.380.443 Rp. 2.274.819 Rp. 1.105.624 Rp. 106.031.249
143 Rp. 3.380.443 Rp. 2.298.041 Rp. 1.082.402 Rp. 103.733.208
144 Rp. 3.380.443 Rp. 2.321.500 Rp. 1.058.943 Rp. 101.411.708
145 Rp. 3.380.443 Rp. 2.345.198 Rp. 1.035.245 Rp. 99.066.510
146 Rp. 3.380.443 Rp. 2.369.139 Rp. 1.011.304 Rp. 96.697.371
147 Rp. 3.380.443 Rp. 2.393.324 Rp. 987.119 Rp. 94.304.047
148 Rp. 3.380.443 Rp. 2.417.756 Rp. 962.687 Rp. 91.886.291
149 Rp. 3.380.443 Rp. 2.442.437 Rp. 938.006 Rp. 89.443.854
150 Rp. 3.380.443 Rp. 2.467.370 Rp. 913.073 Rp. 86.976.484
151 Rp. 3.380.443 Rp. 2.492.558 Rp. 887.885 Rp. 84.483.926
152 Rp. 3.380.443 Rp. 2.518.003 Rp. 862.440 Rp. 81.965.923
153 Rp. 3.380.443 Rp. 2.543.708 Rp. 836.735 Rp. 79.422.215
154 Rp. 3.380.443 Rp. 2.569.675 Rp. 810.768 Rp. 76.852.540
155 Rp. 3.380.443 Rp. 2.595.907 Rp. 784.536 Rp. 74.256.633
156 Rp. 3.380.443 Rp. 2.622.407 Rp. 758.036 Rp. 71.634.226
157 Rp. 3.380.443 Rp. 2.649.177 Rp. 731.266 Rp. 68.985.049
158 Rp. 3.380.443 Rp. 2.676.221 Rp. 704.222 Rp. 66.308.828
159 Rp. 3.380.443 Rp. 2.703.540 Rp. 676.903 Rp. 63.605.288
160 Rp. 3.380.443 Rp. 2.731.139 Rp. 649.304 Rp. 60.874.149
161 Rp. 3.380.443 Rp. 2.759.019 Rp. 621.424 Rp. 58.115.130
162 Rp. 3.380.443 Rp. 2.787.184 Rp. 593.259 Rp. 55.327.946
163 Rp. 3.380.443 Rp. 2.815.637 Rp. 564.806 Rp. 52.512.309
164 Rp. 3.380.443 Rp. 2.844.380 Rp. 536.063 Rp. 49.667.929
165 Rp. 3.380.443 Rp. 2.873.416 Rp. 507.027 Rp. 46.794.513
166 Rp. 3.380.443 Rp. 2.902.749 Rp. 477.694 Rp. 43.891.764
167 Rp. 3.380.443 Rp. 2.932.381 Rp. 448.062 Rp. 40.959.383
168 Rp. 3.380.443 Rp. 2.962.316 Rp. 418.127 Rp. 37.997.067
169 Rp. 3.380.443 Rp. 2.992.556 Rp. 387.887 Rp. 35.004.511
170 Rp. 3.380.443 Rp. 3.023.105 Rp. 357.338 Rp. 31.981.406
171 Rp. 3.380.443 Rp. 3.053.966 Rp. 326.477 Rp. 28.927.440
172 Rp. 3.380.443 Rp. 3.085.142 Rp. 295.301 Rp. 25.842.298
173 Rp. 3.380.443 Rp. 3.116.636 Rp. 263.807 Rp. 22.725.662
174 Rp. 3.380.443 Rp. 3.148.452 Rp. 231.991 Rp. 19.577.210
175 Rp. 3.380.443 Rp. 3.180.592 Rp. 199.851 Rp. 16.396.618
176 Rp. 3.380.443 Rp. 3.213.061 Rp. 167.382 Rp. 13.183.557
177 Rp. 3.380.443 Rp. 3.245.861 Rp. 134.582 Rp. 9.937.696
178 Rp. 3.380.443 Rp. 3.278.996 Rp. 101.447 Rp. 6.658.700
179 Rp. 3.380.443 Rp. 3.312.469 Rp. 67.974 Rp. 3.346.231
180 Rp. 3.380.443 Rp. 3.346.231 Rp. 34.212 Rp. 0