Rp.
Rp.
%
Tahun
%
%
Tahun

Rincian KPR

Harga Properti
Rp. 5.750.000.000
DP
Rp. 1.150.000.000
DP 20%
Pokok Pinjaman
Rp. 4.600.000.000
Harga Properti - DP
Angsuran Per-Bulan (36 bulan pertama)
Rp. 48.034.335
Bunga fixed 9.5%
Angsuran Per-Bulan (Setelah 36 bulan)
Rp. 54.715.124
Bunga floating (asumsi) 12.25%
Total Bunga (15 Tahun)
Rp. 5.008.213.916
Estimasi total bunga
Total Pembayaran
Rp. 9.608.213.916
Estimasi total pembayaran

Tabel Cicilan

Bulan Cicilan Porsi Pokok Porsi Bunga Sisa Pinjaman
0 - - - Rp. 4.600.000.000
1 Rp. 48.034.335 Rp. 11.617.668 Rp. 36.416.667 Rp. 4.588.382.332
2 Rp. 48.034.335 Rp. 11.709.642 Rp. 36.324.693 Rp. 4.576.672.690
3 Rp. 48.034.335 Rp. 11.802.343 Rp. 36.231.992 Rp. 4.564.870.347
4 Rp. 48.034.335 Rp. 11.895.778 Rp. 36.138.557 Rp. 4.552.974.569
5 Rp. 48.034.335 Rp. 11.989.953 Rp. 36.044.382 Rp. 4.540.984.616
6 Rp. 48.034.335 Rp. 12.084.873 Rp. 35.949.462 Rp. 4.528.899.743
7 Rp. 48.034.335 Rp. 12.180.545 Rp. 35.853.790 Rp. 4.516.719.198
8 Rp. 48.034.335 Rp. 12.276.975 Rp. 35.757.360 Rp. 4.504.442.223
9 Rp. 48.034.335 Rp. 12.374.167 Rp. 35.660.168 Rp. 4.492.068.056
10 Rp. 48.034.335 Rp. 12.472.130 Rp. 35.562.205 Rp. 4.479.595.926
11 Rp. 48.034.335 Rp. 12.570.867 Rp. 35.463.468 Rp. 4.467.025.059
12 Rp. 48.034.335 Rp. 12.670.387 Rp. 35.363.948 Rp. 4.454.354.672
13 Rp. 48.034.335 Rp. 12.770.694 Rp. 35.263.641 Rp. 4.441.583.978
14 Rp. 48.034.335 Rp. 12.871.795 Rp. 35.162.540 Rp. 4.428.712.183
15 Rp. 48.034.335 Rp. 12.973.697 Rp. 35.060.638 Rp. 4.415.738.486
16 Rp. 48.034.335 Rp. 13.076.405 Rp. 34.957.930 Rp. 4.402.662.081
17 Rp. 48.034.335 Rp. 13.179.927 Rp. 34.854.408 Rp. 4.389.482.154
18 Rp. 48.034.335 Rp. 13.284.268 Rp. 34.750.067 Rp. 4.376.197.886
19 Rp. 48.034.335 Rp. 13.389.435 Rp. 34.644.900 Rp. 4.362.808.451
20 Rp. 48.034.335 Rp. 13.495.435 Rp. 34.538.900 Rp. 4.349.313.016
21 Rp. 48.034.335 Rp. 13.602.274 Rp. 34.432.061 Rp. 4.335.710.742
22 Rp. 48.034.335 Rp. 13.709.958 Rp. 34.324.377 Rp. 4.322.000.784
23 Rp. 48.034.335 Rp. 13.818.495 Rp. 34.215.840 Rp. 4.308.182.289
24 Rp. 48.034.335 Rp. 13.927.892 Rp. 34.106.443 Rp. 4.294.254.397
25 Rp. 48.034.335 Rp. 14.038.154 Rp. 33.996.181 Rp. 4.280.216.243
26 Rp. 48.034.335 Rp. 14.149.290 Rp. 33.885.045 Rp. 4.266.066.953
27 Rp. 48.034.335 Rp. 14.261.305 Rp. 33.773.030 Rp. 4.251.805.648
28 Rp. 48.034.335 Rp. 14.374.207 Rp. 33.660.128 Rp. 4.237.431.441
29 Rp. 48.034.335 Rp. 14.488.003 Rp. 33.546.332 Rp. 4.222.943.438
30 Rp. 48.034.335 Rp. 14.602.699 Rp. 33.431.636 Rp. 4.208.340.739
31 Rp. 48.034.335 Rp. 14.718.304 Rp. 33.316.031 Rp. 4.193.622.435
32 Rp. 48.034.335 Rp. 14.834.824 Rp. 33.199.511 Rp. 4.178.787.611
33 Rp. 48.034.335 Rp. 14.952.266 Rp. 33.082.069 Rp. 4.163.835.345
34 Rp. 48.034.335 Rp. 15.070.639 Rp. 32.963.696 Rp. 4.148.764.706
35 Rp. 48.034.335 Rp. 15.189.948 Rp. 32.844.387 Rp. 4.133.574.758
36 Rp. 48.034.335 Rp. 15.310.201 Rp. 32.724.134 Rp. 4.118.264.557
37 Rp. 54.715.124 Rp. 12.674.507 Rp. 42.040.617 Rp. 4.105.590.050
38 Rp. 54.715.124 Rp. 12.803.892 Rp. 41.911.232 Rp. 4.092.786.158
39 Rp. 54.715.124 Rp. 12.934.599 Rp. 41.780.525 Rp. 4.079.851.559
40 Rp. 54.715.124 Rp. 13.066.639 Rp. 41.648.485 Rp. 4.066.784.920
41 Rp. 54.715.124 Rp. 13.200.028 Rp. 41.515.096 Rp. 4.053.584.892
42 Rp. 54.715.124 Rp. 13.334.778 Rp. 41.380.346 Rp. 4.040.250.114
43 Rp. 54.715.124 Rp. 13.470.904 Rp. 41.244.220 Rp. 4.026.779.210
44 Rp. 54.715.124 Rp. 13.608.420 Rp. 41.106.704 Rp. 4.013.170.790
45 Rp. 54.715.124 Rp. 13.747.339 Rp. 40.967.785 Rp. 3.999.423.451
46 Rp. 54.715.124 Rp. 13.887.676 Rp. 40.827.448 Rp. 3.985.535.775
47 Rp. 54.715.124 Rp. 14.029.446 Rp. 40.685.678 Rp. 3.971.506.329
48 Rp. 54.715.124 Rp. 14.172.664 Rp. 40.542.460 Rp. 3.957.333.665
49 Rp. 54.715.124 Rp. 14.317.343 Rp. 40.397.781 Rp. 3.943.016.322
50 Rp. 54.715.124 Rp. 14.463.499 Rp. 40.251.625 Rp. 3.928.552.823
51 Rp. 54.715.124 Rp. 14.611.147 Rp. 40.103.977 Rp. 3.913.941.676
52 Rp. 54.715.124 Rp. 14.760.303 Rp. 39.954.821 Rp. 3.899.181.373
53 Rp. 54.715.124 Rp. 14.910.981 Rp. 39.804.143 Rp. 3.884.270.392
54 Rp. 54.715.124 Rp. 15.063.197 Rp. 39.651.927 Rp. 3.869.207.195
55 Rp. 54.715.124 Rp. 15.216.967 Rp. 39.498.157 Rp. 3.853.990.228
56 Rp. 54.715.124 Rp. 15.372.307 Rp. 39.342.817 Rp. 3.838.617.921
57 Rp. 54.715.124 Rp. 15.529.233 Rp. 39.185.891 Rp. 3.823.088.688
58 Rp. 54.715.124 Rp. 15.687.760 Rp. 39.027.364 Rp. 3.807.400.928
59 Rp. 54.715.124 Rp. 15.847.906 Rp. 38.867.218 Rp. 3.791.553.022
60 Rp. 54.715.124 Rp. 16.009.687 Rp. 38.705.437 Rp. 3.775.543.335
61 Rp. 54.715.124 Rp. 16.173.119 Rp. 38.542.005 Rp. 3.759.370.216
62 Rp. 54.715.124 Rp. 16.338.220 Rp. 38.376.904 Rp. 3.743.031.996
63 Rp. 54.715.124 Rp. 16.505.006 Rp. 38.210.118 Rp. 3.726.526.990
64 Rp. 54.715.124 Rp. 16.673.494 Rp. 38.041.630 Rp. 3.709.853.496
65 Rp. 54.715.124 Rp. 16.843.703 Rp. 37.871.421 Rp. 3.693.009.793
66 Rp. 54.715.124 Rp. 17.015.649 Rp. 37.699.475 Rp. 3.675.994.144
67 Rp. 54.715.124 Rp. 17.189.350 Rp. 37.525.774 Rp. 3.658.804.794
68 Rp. 54.715.124 Rp. 17.364.825 Rp. 37.350.299 Rp. 3.641.439.969
69 Rp. 54.715.124 Rp. 17.542.091 Rp. 37.173.033 Rp. 3.623.897.878
70 Rp. 54.715.124 Rp. 17.721.166 Rp. 36.993.958 Rp. 3.606.176.712
71 Rp. 54.715.124 Rp. 17.902.070 Rp. 36.813.054 Rp. 3.588.274.642
72 Rp. 54.715.124 Rp. 18.084.820 Rp. 36.630.304 Rp. 3.570.189.822
73 Rp. 54.715.124 Rp. 18.269.436 Rp. 36.445.688 Rp. 3.551.920.386
74 Rp. 54.715.124 Rp. 18.455.937 Rp. 36.259.187 Rp. 3.533.464.449
75 Rp. 54.715.124 Rp. 18.644.341 Rp. 36.070.783 Rp. 3.514.820.108
76 Rp. 54.715.124 Rp. 18.834.669 Rp. 35.880.455 Rp. 3.495.985.439
77 Rp. 54.715.124 Rp. 19.026.939 Rp. 35.688.185 Rp. 3.476.958.500
78 Rp. 54.715.124 Rp. 19.221.173 Rp. 35.493.951 Rp. 3.457.737.327
79 Rp. 54.715.124 Rp. 19.417.389 Rp. 35.297.735 Rp. 3.438.319.938
80 Rp. 54.715.124 Rp. 19.615.608 Rp. 35.099.516 Rp. 3.418.704.330
81 Rp. 54.715.124 Rp. 19.815.851 Rp. 34.899.273 Rp. 3.398.888.479
82 Rp. 54.715.124 Rp. 20.018.137 Rp. 34.696.987 Rp. 3.378.870.342
83 Rp. 54.715.124 Rp. 20.222.489 Rp. 34.492.635 Rp. 3.358.647.853
84 Rp. 54.715.124 Rp. 20.428.927 Rp. 34.286.197 Rp. 3.338.218.926
85 Rp. 54.715.124 Rp. 20.637.472 Rp. 34.077.652 Rp. 3.317.581.454
86 Rp. 54.715.124 Rp. 20.848.147 Rp. 33.866.977 Rp. 3.296.733.307
87 Rp. 54.715.124 Rp. 21.060.971 Rp. 33.654.153 Rp. 3.275.672.336
88 Rp. 54.715.124 Rp. 21.275.969 Rp. 33.439.155 Rp. 3.254.396.367
89 Rp. 54.715.124 Rp. 21.493.161 Rp. 33.221.963 Rp. 3.232.903.206
90 Rp. 54.715.124 Rp. 21.712.570 Rp. 33.002.554 Rp. 3.211.190.636
91 Rp. 54.715.124 Rp. 21.934.220 Rp. 32.780.904 Rp. 3.189.256.416
92 Rp. 54.715.124 Rp. 22.158.131 Rp. 32.556.993 Rp. 3.167.098.285
93 Rp. 54.715.124 Rp. 22.384.329 Rp. 32.330.795 Rp. 3.144.713.956
94 Rp. 54.715.124 Rp. 22.612.836 Rp. 32.102.288 Rp. 3.122.101.120
95 Rp. 54.715.124 Rp. 22.843.675 Rp. 31.871.449 Rp. 3.099.257.445
96 Rp. 54.715.124 Rp. 23.076.871 Rp. 31.638.253 Rp. 3.076.180.574
97 Rp. 54.715.124 Rp. 23.312.447 Rp. 31.402.677 Rp. 3.052.868.127
98 Rp. 54.715.124 Rp. 23.550.429 Rp. 31.164.695 Rp. 3.029.317.698
99 Rp. 54.715.124 Rp. 23.790.839 Rp. 30.924.285 Rp. 3.005.526.859
100 Rp. 54.715.124 Rp. 24.033.704 Rp. 30.681.420 Rp. 2.981.493.155
101 Rp. 54.715.124 Rp. 24.279.048 Rp. 30.436.076 Rp. 2.957.214.107
102 Rp. 54.715.124 Rp. 24.526.897 Rp. 30.188.227 Rp. 2.932.687.210
103 Rp. 54.715.124 Rp. 24.777.275 Rp. 29.937.849 Rp. 2.907.909.935
104 Rp. 54.715.124 Rp. 25.030.210 Rp. 29.684.914 Rp. 2.882.879.725
105 Rp. 54.715.124 Rp. 25.285.727 Rp. 29.429.397 Rp. 2.857.593.998
106 Rp. 54.715.124 Rp. 25.543.852 Rp. 29.171.272 Rp. 2.832.050.146
107 Rp. 54.715.124 Rp. 25.804.612 Rp. 28.910.512 Rp. 2.806.245.534
108 Rp. 54.715.124 Rp. 26.068.034 Rp. 28.647.090 Rp. 2.780.177.500
109 Rp. 54.715.124 Rp. 26.334.145 Rp. 28.380.979 Rp. 2.753.843.355
110 Rp. 54.715.124 Rp. 26.602.973 Rp. 28.112.151 Rp. 2.727.240.382
111 Rp. 54.715.124 Rp. 26.874.545 Rp. 27.840.579 Rp. 2.700.365.837
112 Rp. 54.715.124 Rp. 27.148.889 Rp. 27.566.235 Rp. 2.673.216.948
113 Rp. 54.715.124 Rp. 27.426.034 Rp. 27.289.090 Rp. 2.645.790.914
114 Rp. 54.715.124 Rp. 27.706.008 Rp. 27.009.116 Rp. 2.618.084.906
115 Rp. 54.715.124 Rp. 27.988.841 Rp. 26.726.283 Rp. 2.590.096.065
116 Rp. 54.715.124 Rp. 28.274.560 Rp. 26.440.564 Rp. 2.561.821.505
117 Rp. 54.715.124 Rp. 28.563.196 Rp. 26.151.928 Rp. 2.533.258.309
118 Rp. 54.715.124 Rp. 28.854.779 Rp. 25.860.345 Rp. 2.504.403.530
119 Rp. 54.715.124 Rp. 29.149.338 Rp. 25.565.786 Rp. 2.475.254.192
120 Rp. 54.715.124 Rp. 29.446.904 Rp. 25.268.220 Rp. 2.445.807.288
121 Rp. 54.715.124 Rp. 29.747.508 Rp. 24.967.616 Rp. 2.416.059.780
122 Rp. 54.715.124 Rp. 30.051.180 Rp. 24.663.944 Rp. 2.386.008.600
123 Rp. 54.715.124 Rp. 30.357.953 Rp. 24.357.171 Rp. 2.355.650.647
124 Rp. 54.715.124 Rp. 30.667.857 Rp. 24.047.267 Rp. 2.324.982.790
125 Rp. 54.715.124 Rp. 30.980.925 Rp. 23.734.199 Rp. 2.294.001.865
126 Rp. 54.715.124 Rp. 31.297.188 Rp. 23.417.936 Rp. 2.262.704.677
127 Rp. 54.715.124 Rp. 31.616.680 Rp. 23.098.444 Rp. 2.231.087.997
128 Rp. 54.715.124 Rp. 31.939.434 Rp. 22.775.690 Rp. 2.199.148.563
129 Rp. 54.715.124 Rp. 32.265.482 Rp. 22.449.642 Rp. 2.166.883.081
130 Rp. 54.715.124 Rp. 32.594.859 Rp. 22.120.265 Rp. 2.134.288.222
131 Rp. 54.715.124 Rp. 32.927.598 Rp. 21.787.526 Rp. 2.101.360.624
132 Rp. 54.715.124 Rp. 33.263.734 Rp. 21.451.390 Rp. 2.068.096.890
133 Rp. 54.715.124 Rp. 33.603.302 Rp. 21.111.822 Rp. 2.034.493.588
134 Rp. 54.715.124 Rp. 33.946.335 Rp. 20.768.789 Rp. 2.000.547.253
135 Rp. 54.715.124 Rp. 34.292.871 Rp. 20.422.253 Rp. 1.966.254.382
136 Rp. 54.715.124 Rp. 34.642.944 Rp. 20.072.180 Rp. 1.931.611.438
137 Rp. 54.715.124 Rp. 34.996.591 Rp. 19.718.533 Rp. 1.896.614.847
138 Rp. 54.715.124 Rp. 35.353.847 Rp. 19.361.277 Rp. 1.861.261.000
139 Rp. 54.715.124 Rp. 35.714.751 Rp. 19.000.373 Rp. 1.825.546.249
140 Rp. 54.715.124 Rp. 36.079.339 Rp. 18.635.785 Rp. 1.789.466.910
141 Rp. 54.715.124 Rp. 36.447.649 Rp. 18.267.475 Rp. 1.753.019.261
142 Rp. 54.715.124 Rp. 36.819.719 Rp. 17.895.405 Rp. 1.716.199.542
143 Rp. 54.715.124 Rp. 37.195.587 Rp. 17.519.537 Rp. 1.679.003.955
144 Rp. 54.715.124 Rp. 37.575.292 Rp. 17.139.832 Rp. 1.641.428.663
145 Rp. 54.715.124 Rp. 37.958.873 Rp. 16.756.251 Rp. 1.603.469.790
146 Rp. 54.715.124 Rp. 38.346.370 Rp. 16.368.754 Rp. 1.565.123.420
147 Rp. 54.715.124 Rp. 38.737.822 Rp. 15.977.302 Rp. 1.526.385.598
148 Rp. 54.715.124 Rp. 39.133.271 Rp. 15.581.853 Rp. 1.487.252.327
149 Rp. 54.715.124 Rp. 39.532.756 Rp. 15.182.368 Rp. 1.447.719.571
150 Rp. 54.715.124 Rp. 39.936.320 Rp. 14.778.804 Rp. 1.407.783.251
151 Rp. 54.715.124 Rp. 40.344.003 Rp. 14.371.121 Rp. 1.367.439.248
152 Rp. 54.715.124 Rp. 40.755.848 Rp. 13.959.276 Rp. 1.326.683.400
153 Rp. 54.715.124 Rp. 41.171.898 Rp. 13.543.226 Rp. 1.285.511.502
154 Rp. 54.715.124 Rp. 41.592.194 Rp. 13.122.930 Rp. 1.243.919.308
155 Rp. 54.715.124 Rp. 42.016.781 Rp. 12.698.343 Rp. 1.201.902.527
156 Rp. 54.715.124 Rp. 42.445.702 Rp. 12.269.422 Rp. 1.159.456.825
157 Rp. 54.715.124 Rp. 42.879.002 Rp. 11.836.122 Rp. 1.116.577.823
158 Rp. 54.715.124 Rp. 43.316.725 Rp. 11.398.399 Rp. 1.073.261.098
159 Rp. 54.715.124 Rp. 43.758.917 Rp. 10.956.207 Rp. 1.029.502.181
160 Rp. 54.715.124 Rp. 44.205.623 Rp. 10.509.501 Rp. 985.296.558
161 Rp. 54.715.124 Rp. 44.656.888 Rp. 10.058.236 Rp. 940.639.670
162 Rp. 54.715.124 Rp. 45.112.761 Rp. 9.602.363 Rp. 895.526.909
163 Rp. 54.715.124 Rp. 45.573.287 Rp. 9.141.837 Rp. 849.953.622
164 Rp. 54.715.124 Rp. 46.038.514 Rp. 8.676.610 Rp. 803.915.108
165 Rp. 54.715.124 Rp. 46.508.491 Rp. 8.206.633 Rp. 757.406.617
166 Rp. 54.715.124 Rp. 46.983.265 Rp. 7.731.859 Rp. 710.423.352
167 Rp. 54.715.124 Rp. 47.462.886 Rp. 7.252.238 Rp. 662.960.466
168 Rp. 54.715.124 Rp. 47.947.403 Rp. 6.767.721 Rp. 615.013.063
169 Rp. 54.715.124 Rp. 48.436.866 Rp. 6.278.258 Rp. 566.576.197
170 Rp. 54.715.124 Rp. 48.931.325 Rp. 5.783.799 Rp. 517.644.872
171 Rp. 54.715.124 Rp. 49.430.833 Rp. 5.284.291 Rp. 468.214.039
172 Rp. 54.715.124 Rp. 49.935.439 Rp. 4.779.685 Rp. 418.278.600
173 Rp. 54.715.124 Rp. 50.445.197 Rp. 4.269.927 Rp. 367.833.403
174 Rp. 54.715.124 Rp. 50.960.158 Rp. 3.754.966 Rp. 316.873.245
175 Rp. 54.715.124 Rp. 51.480.376 Rp. 3.234.748 Rp. 265.392.869
176 Rp. 54.715.124 Rp. 52.005.905 Rp. 2.709.219 Rp. 213.386.964
177 Rp. 54.715.124 Rp. 52.536.799 Rp. 2.178.325 Rp. 160.850.165
178 Rp. 54.715.124 Rp. 53.073.112 Rp. 1.642.012 Rp. 107.777.053
179 Rp. 54.715.124 Rp. 53.614.900 Rp. 1.100.224 Rp. 54.162.153
180 Rp. 54.715.124 Rp. 54.162.153 Rp. 552.971 Rp. 0