Rp.
Rp.
%
Tahun
%
%
Tahun

Rincian KPR

Harga Properti
Rp. 578.068.000
DP
Rp. 115.613.600
DP 20%
Pokok Pinjaman
Rp. 462.454.400
Harga Properti - DP
Angsuran Per-Bulan (36 bulan pertama)
Rp. 4.829.063
Bunga fixed 9.5%
Angsuran Per-Bulan (Setelah 36 bulan)
Rp. 5.500.706
Bunga floating (asumsi) 12.25%
Total Bunga (15 Tahun)
Rp. 503.493.532
Estimasi total bunga
Total Pembayaran
Rp. 965.947.932
Estimasi total pembayaran

Tabel Cicilan

Bulan Cicilan Porsi Pokok Porsi Bunga Sisa Pinjaman
0 - - - Rp. 462.454.400
1 Rp. 4.829.063 Rp. 1.167.966 Rp. 3.661.097 Rp. 461.286.434
2 Rp. 4.829.063 Rp. 1.177.212 Rp. 3.651.851 Rp. 460.109.222
3 Rp. 4.829.063 Rp. 1.186.532 Rp. 3.642.531 Rp. 458.922.690
4 Rp. 4.829.063 Rp. 1.195.925 Rp. 3.633.138 Rp. 457.726.765
5 Rp. 4.829.063 Rp. 1.205.393 Rp. 3.623.670 Rp. 456.521.372
6 Rp. 4.829.063 Rp. 1.214.935 Rp. 3.614.128 Rp. 455.306.437
7 Rp. 4.829.063 Rp. 1.224.554 Rp. 3.604.509 Rp. 454.081.883
8 Rp. 4.829.063 Rp. 1.234.248 Rp. 3.594.815 Rp. 452.847.635
9 Rp. 4.829.063 Rp. 1.244.019 Rp. 3.585.044 Rp. 451.603.616
10 Rp. 4.829.063 Rp. 1.253.868 Rp. 3.575.195 Rp. 450.349.748
11 Rp. 4.829.063 Rp. 1.263.794 Rp. 3.565.269 Rp. 449.085.954
12 Rp. 4.829.063 Rp. 1.273.799 Rp. 3.555.264 Rp. 447.812.155
13 Rp. 4.829.063 Rp. 1.283.883 Rp. 3.545.180 Rp. 446.528.272
14 Rp. 4.829.063 Rp. 1.294.048 Rp. 3.535.015 Rp. 445.234.224
15 Rp. 4.829.063 Rp. 1.304.292 Rp. 3.524.771 Rp. 443.929.932
16 Rp. 4.829.063 Rp. 1.314.618 Rp. 3.514.445 Rp. 442.615.314
17 Rp. 4.829.063 Rp. 1.325.025 Rp. 3.504.038 Rp. 441.290.289
18 Rp. 4.829.063 Rp. 1.335.515 Rp. 3.493.548 Rp. 439.954.774
19 Rp. 4.829.063 Rp. 1.346.088 Rp. 3.482.975 Rp. 438.608.686
20 Rp. 4.829.063 Rp. 1.356.744 Rp. 3.472.319 Rp. 437.251.942
21 Rp. 4.829.063 Rp. 1.367.485 Rp. 3.461.578 Rp. 435.884.457
22 Rp. 4.829.063 Rp. 1.378.311 Rp. 3.450.752 Rp. 434.506.146
23 Rp. 4.829.063 Rp. 1.389.223 Rp. 3.439.840 Rp. 433.116.923
24 Rp. 4.829.063 Rp. 1.400.221 Rp. 3.428.842 Rp. 431.716.702
25 Rp. 4.829.063 Rp. 1.411.306 Rp. 3.417.757 Rp. 430.305.396
26 Rp. 4.829.063 Rp. 1.422.479 Rp. 3.406.584 Rp. 428.882.917
27 Rp. 4.829.063 Rp. 1.433.740 Rp. 3.395.323 Rp. 427.449.177
28 Rp. 4.829.063 Rp. 1.445.090 Rp. 3.383.973 Rp. 426.004.087
29 Rp. 4.829.063 Rp. 1.456.531 Rp. 3.372.532 Rp. 424.547.556
30 Rp. 4.829.063 Rp. 1.468.062 Rp. 3.361.001 Rp. 423.079.494
31 Rp. 4.829.063 Rp. 1.479.684 Rp. 3.349.379 Rp. 421.599.810
32 Rp. 4.829.063 Rp. 1.491.398 Rp. 3.337.665 Rp. 420.108.412
33 Rp. 4.829.063 Rp. 1.503.205 Rp. 3.325.858 Rp. 418.605.207
34 Rp. 4.829.063 Rp. 1.515.105 Rp. 3.313.958 Rp. 417.090.102
35 Rp. 4.829.063 Rp. 1.527.100 Rp. 3.301.963 Rp. 415.563.002
36 Rp. 4.829.063 Rp. 1.539.189 Rp. 3.289.874 Rp. 414.023.813
37 Rp. 5.500.706 Rp. 1.274.213 Rp. 4.226.493 Rp. 412.749.600
38 Rp. 5.500.706 Rp. 1.287.220 Rp. 4.213.486 Rp. 411.462.380
39 Rp. 5.500.706 Rp. 1.300.361 Rp. 4.200.345 Rp. 410.162.019
40 Rp. 5.500.706 Rp. 1.313.635 Rp. 4.187.071 Rp. 408.848.384
41 Rp. 5.500.706 Rp. 1.327.045 Rp. 4.173.661 Rp. 407.521.339
42 Rp. 5.500.706 Rp. 1.340.592 Rp. 4.160.114 Rp. 406.180.747
43 Rp. 5.500.706 Rp. 1.354.278 Rp. 4.146.428 Rp. 404.826.469
44 Rp. 5.500.706 Rp. 1.368.102 Rp. 4.132.604 Rp. 403.458.367
45 Rp. 5.500.706 Rp. 1.382.069 Rp. 4.118.637 Rp. 402.076.298
46 Rp. 5.500.706 Rp. 1.396.177 Rp. 4.104.529 Rp. 400.680.121
47 Rp. 5.500.706 Rp. 1.410.430 Rp. 4.090.276 Rp. 399.269.691
48 Rp. 5.500.706 Rp. 1.424.828 Rp. 4.075.878 Rp. 397.844.863
49 Rp. 5.500.706 Rp. 1.439.373 Rp. 4.061.333 Rp. 396.405.490
50 Rp. 5.500.706 Rp. 1.454.067 Rp. 4.046.639 Rp. 394.951.423
51 Rp. 5.500.706 Rp. 1.468.910 Rp. 4.031.796 Rp. 393.482.513
52 Rp. 5.500.706 Rp. 1.483.905 Rp. 4.016.801 Rp. 391.998.608
53 Rp. 5.500.706 Rp. 1.499.054 Rp. 4.001.652 Rp. 390.499.554
54 Rp. 5.500.706 Rp. 1.514.356 Rp. 3.986.350 Rp. 388.985.198
55 Rp. 5.500.706 Rp. 1.529.815 Rp. 3.970.891 Rp. 387.455.383
56 Rp. 5.500.706 Rp. 1.545.432 Rp. 3.955.274 Rp. 385.909.951
57 Rp. 5.500.706 Rp. 1.561.209 Rp. 3.939.497 Rp. 384.348.742
58 Rp. 5.500.706 Rp. 1.577.146 Rp. 3.923.560 Rp. 382.771.596
59 Rp. 5.500.706 Rp. 1.593.246 Rp. 3.907.460 Rp. 381.178.350
60 Rp. 5.500.706 Rp. 1.609.510 Rp. 3.891.196 Rp. 379.568.840
61 Rp. 5.500.706 Rp. 1.625.941 Rp. 3.874.765 Rp. 377.942.899
62 Rp. 5.500.706 Rp. 1.642.539 Rp. 3.858.167 Rp. 376.300.360
63 Rp. 5.500.706 Rp. 1.659.306 Rp. 3.841.400 Rp. 374.641.054
64 Rp. 5.500.706 Rp. 1.676.245 Rp. 3.824.461 Rp. 372.964.809
65 Rp. 5.500.706 Rp. 1.693.357 Rp. 3.807.349 Rp. 371.271.452
66 Rp. 5.500.706 Rp. 1.710.643 Rp. 3.790.063 Rp. 369.560.809
67 Rp. 5.500.706 Rp. 1.728.106 Rp. 3.772.600 Rp. 367.832.703
68 Rp. 5.500.706 Rp. 1.745.747 Rp. 3.754.959 Rp. 366.086.956
69 Rp. 5.500.706 Rp. 1.763.568 Rp. 3.737.138 Rp. 364.323.388
70 Rp. 5.500.706 Rp. 1.781.571 Rp. 3.719.135 Rp. 362.541.817
71 Rp. 5.500.706 Rp. 1.799.758 Rp. 3.700.948 Rp. 360.742.059
72 Rp. 5.500.706 Rp. 1.818.131 Rp. 3.682.575 Rp. 358.923.928
73 Rp. 5.500.706 Rp. 1.836.691 Rp. 3.664.015 Rp. 357.087.237
74 Rp. 5.500.706 Rp. 1.855.440 Rp. 3.645.266 Rp. 355.231.797
75 Rp. 5.500.706 Rp. 1.874.381 Rp. 3.626.325 Rp. 353.357.416
76 Rp. 5.500.706 Rp. 1.893.516 Rp. 3.607.190 Rp. 351.463.900
77 Rp. 5.500.706 Rp. 1.912.845 Rp. 3.587.861 Rp. 349.551.055
78 Rp. 5.500.706 Rp. 1.932.372 Rp. 3.568.334 Rp. 347.618.683
79 Rp. 5.500.706 Rp. 1.952.099 Rp. 3.548.607 Rp. 345.666.584
80 Rp. 5.500.706 Rp. 1.972.026 Rp. 3.528.680 Rp. 343.694.558
81 Rp. 5.500.706 Rp. 1.992.157 Rp. 3.508.549 Rp. 341.702.401
82 Rp. 5.500.706 Rp. 2.012.494 Rp. 3.488.212 Rp. 339.689.907
83 Rp. 5.500.706 Rp. 2.033.038 Rp. 3.467.668 Rp. 337.656.869
84 Rp. 5.500.706 Rp. 2.053.792 Rp. 3.446.914 Rp. 335.603.077
85 Rp. 5.500.706 Rp. 2.074.758 Rp. 3.425.948 Rp. 333.528.319
86 Rp. 5.500.706 Rp. 2.095.938 Rp. 3.404.768 Rp. 331.432.381
87 Rp. 5.500.706 Rp. 2.117.334 Rp. 3.383.372 Rp. 329.315.047
88 Rp. 5.500.706 Rp. 2.138.948 Rp. 3.361.758 Rp. 327.176.099
89 Rp. 5.500.706 Rp. 2.160.783 Rp. 3.339.923 Rp. 325.015.316
90 Rp. 5.500.706 Rp. 2.182.841 Rp. 3.317.865 Rp. 322.832.475
91 Rp. 5.500.706 Rp. 2.205.124 Rp. 3.295.582 Rp. 320.627.351
92 Rp. 5.500.706 Rp. 2.227.635 Rp. 3.273.071 Rp. 318.399.716
93 Rp. 5.500.706 Rp. 2.250.376 Rp. 3.250.330 Rp. 316.149.340
94 Rp. 5.500.706 Rp. 2.273.348 Rp. 3.227.358 Rp. 313.875.992
95 Rp. 5.500.706 Rp. 2.296.555 Rp. 3.204.151 Rp. 311.579.437
96 Rp. 5.500.706 Rp. 2.319.999 Rp. 3.180.707 Rp. 309.259.438
97 Rp. 5.500.706 Rp. 2.343.683 Rp. 3.157.023 Rp. 306.915.755
98 Rp. 5.500.706 Rp. 2.367.608 Rp. 3.133.098 Rp. 304.548.147
99 Rp. 5.500.706 Rp. 2.391.777 Rp. 3.108.929 Rp. 302.156.370
100 Rp. 5.500.706 Rp. 2.416.193 Rp. 3.084.513 Rp. 299.740.177
101 Rp. 5.500.706 Rp. 2.440.858 Rp. 3.059.848 Rp. 297.299.319
102 Rp. 5.500.706 Rp. 2.465.775 Rp. 3.034.931 Rp. 294.833.544
103 Rp. 5.500.706 Rp. 2.490.947 Rp. 3.009.759 Rp. 292.342.597
104 Rp. 5.500.706 Rp. 2.516.375 Rp. 2.984.331 Rp. 289.826.222
105 Rp. 5.500.706 Rp. 2.542.063 Rp. 2.958.643 Rp. 287.284.159
106 Rp. 5.500.706 Rp. 2.568.014 Rp. 2.932.692 Rp. 284.716.145
107 Rp. 5.500.706 Rp. 2.594.229 Rp. 2.906.477 Rp. 282.121.916
108 Rp. 5.500.706 Rp. 2.620.711 Rp. 2.879.995 Rp. 279.501.205
109 Rp. 5.500.706 Rp. 2.647.465 Rp. 2.853.241 Rp. 276.853.740
110 Rp. 5.500.706 Rp. 2.674.491 Rp. 2.826.215 Rp. 274.179.249
111 Rp. 5.500.706 Rp. 2.701.793 Rp. 2.798.913 Rp. 271.477.456
112 Rp. 5.500.706 Rp. 2.729.374 Rp. 2.771.332 Rp. 268.748.082
113 Rp. 5.500.706 Rp. 2.757.236 Rp. 2.743.470 Rp. 265.990.846
114 Rp. 5.500.706 Rp. 2.785.383 Rp. 2.715.323 Rp. 263.205.463
115 Rp. 5.500.706 Rp. 2.813.817 Rp. 2.686.889 Rp. 260.391.646
116 Rp. 5.500.706 Rp. 2.842.541 Rp. 2.658.165 Rp. 257.549.105
117 Rp. 5.500.706 Rp. 2.871.559 Rp. 2.629.147 Rp. 254.677.546
118 Rp. 5.500.706 Rp. 2.900.873 Rp. 2.599.833 Rp. 251.776.673
119 Rp. 5.500.706 Rp. 2.930.486 Rp. 2.570.220 Rp. 248.846.187
120 Rp. 5.500.706 Rp. 2.960.401 Rp. 2.540.305 Rp. 245.885.786
121 Rp. 5.500.706 Rp. 2.990.622 Rp. 2.510.084 Rp. 242.895.164
122 Rp. 5.500.706 Rp. 3.021.151 Rp. 2.479.555 Rp. 239.874.013
123 Rp. 5.500.706 Rp. 3.051.992 Rp. 2.448.714 Rp. 236.822.021
124 Rp. 5.500.706 Rp. 3.083.148 Rp. 2.417.558 Rp. 233.738.873
125 Rp. 5.500.706 Rp. 3.114.622 Rp. 2.386.084 Rp. 230.624.251
126 Rp. 5.500.706 Rp. 3.146.417 Rp. 2.354.289 Rp. 227.477.834
127 Rp. 5.500.706 Rp. 3.178.536 Rp. 2.322.170 Rp. 224.299.298
128 Rp. 5.500.706 Rp. 3.210.984 Rp. 2.289.722 Rp. 221.088.314
129 Rp. 5.500.706 Rp. 3.243.763 Rp. 2.256.943 Rp. 217.844.551
130 Rp. 5.500.706 Rp. 3.276.876 Rp. 2.223.830 Rp. 214.567.675
131 Rp. 5.500.706 Rp. 3.310.328 Rp. 2.190.378 Rp. 211.257.347
132 Rp. 5.500.706 Rp. 3.344.121 Rp. 2.156.585 Rp. 207.913.226
133 Rp. 5.500.706 Rp. 3.378.258 Rp. 2.122.448 Rp. 204.534.968
134 Rp. 5.500.706 Rp. 3.412.745 Rp. 2.087.961 Rp. 201.122.223
135 Rp. 5.500.706 Rp. 3.447.583 Rp. 2.053.123 Rp. 197.674.640
136 Rp. 5.500.706 Rp. 3.482.777 Rp. 2.017.929 Rp. 194.191.863
137 Rp. 5.500.706 Rp. 3.518.331 Rp. 1.982.375 Rp. 190.673.532
138 Rp. 5.500.706 Rp. 3.554.247 Rp. 1.946.459 Rp. 187.119.285
139 Rp. 5.500.706 Rp. 3.590.530 Rp. 1.910.176 Rp. 183.528.755
140 Rp. 5.500.706 Rp. 3.627.183 Rp. 1.873.523 Rp. 179.901.572
141 Rp. 5.500.706 Rp. 3.664.211 Rp. 1.836.495 Rp. 176.237.361
142 Rp. 5.500.706 Rp. 3.701.616 Rp. 1.799.090 Rp. 172.535.745
143 Rp. 5.500.706 Rp. 3.739.404 Rp. 1.761.302 Rp. 168.796.341
144 Rp. 5.500.706 Rp. 3.777.577 Rp. 1.723.129 Rp. 165.018.764
145 Rp. 5.500.706 Rp. 3.816.139 Rp. 1.684.567 Rp. 161.202.625
146 Rp. 5.500.706 Rp. 3.855.096 Rp. 1.645.610 Rp. 157.347.529
147 Rp. 5.500.706 Rp. 3.894.450 Rp. 1.606.256 Rp. 153.453.079
148 Rp. 5.500.706 Rp. 3.934.206 Rp. 1.566.500 Rp. 149.518.873
149 Rp. 5.500.706 Rp. 3.974.368 Rp. 1.526.338 Rp. 145.544.505
150 Rp. 5.500.706 Rp. 4.014.939 Rp. 1.485.767 Rp. 141.529.566
151 Rp. 5.500.706 Rp. 4.055.925 Rp. 1.444.781 Rp. 137.473.641
152 Rp. 5.500.706 Rp. 4.097.329 Rp. 1.403.377 Rp. 133.376.312
153 Rp. 5.500.706 Rp. 4.139.156 Rp. 1.361.550 Rp. 129.237.156
154 Rp. 5.500.706 Rp. 4.181.410 Rp. 1.319.296 Rp. 125.055.746
155 Rp. 5.500.706 Rp. 4.224.095 Rp. 1.276.611 Rp. 120.831.651
156 Rp. 5.500.706 Rp. 4.267.216 Rp. 1.233.490 Rp. 116.564.435
157 Rp. 5.500.706 Rp. 4.310.777 Rp. 1.189.929 Rp. 112.253.658
158 Rp. 5.500.706 Rp. 4.354.783 Rp. 1.145.923 Rp. 107.898.875
159 Rp. 5.500.706 Rp. 4.399.238 Rp. 1.101.468 Rp. 103.499.637
160 Rp. 5.500.706 Rp. 4.444.147 Rp. 1.056.559 Rp. 99.055.490
161 Rp. 5.500.706 Rp. 4.489.515 Rp. 1.011.191 Rp. 94.565.975
162 Rp. 5.500.706 Rp. 4.535.345 Rp. 965.361 Rp. 90.030.630
163 Rp. 5.500.706 Rp. 4.581.643 Rp. 919.063 Rp. 85.448.987
164 Rp. 5.500.706 Rp. 4.628.414 Rp. 872.292 Rp. 80.820.573
165 Rp. 5.500.706 Rp. 4.675.663 Rp. 825.043 Rp. 76.144.910
166 Rp. 5.500.706 Rp. 4.723.393 Rp. 777.313 Rp. 71.421.517
167 Rp. 5.500.706 Rp. 4.771.611 Rp. 729.095 Rp. 66.649.906
168 Rp. 5.500.706 Rp. 4.820.322 Rp. 680.384 Rp. 61.829.584
169 Rp. 5.500.706 Rp. 4.869.529 Rp. 631.177 Rp. 56.960.055
170 Rp. 5.500.706 Rp. 4.919.239 Rp. 581.467 Rp. 52.040.816
171 Rp. 5.500.706 Rp. 4.969.456 Rp. 531.250 Rp. 47.071.360
172 Rp. 5.500.706 Rp. 5.020.186 Rp. 480.520 Rp. 42.051.174
173 Rp. 5.500.706 Rp. 5.071.434 Rp. 429.272 Rp. 36.979.740
174 Rp. 5.500.706 Rp. 5.123.204 Rp. 377.502 Rp. 31.856.536
175 Rp. 5.500.706 Rp. 5.175.504 Rp. 325.202 Rp. 26.681.032
176 Rp. 5.500.706 Rp. 5.228.337 Rp. 272.369 Rp. 21.452.695
177 Rp. 5.500.706 Rp. 5.281.710 Rp. 218.996 Rp. 16.170.985
178 Rp. 5.500.706 Rp. 5.335.627 Rp. 165.079 Rp. 10.835.358
179 Rp. 5.500.706 Rp. 5.390.095 Rp. 110.611 Rp. 5.445.263
180 Rp. 5.500.706 Rp. 5.445.263 Rp. 55.443 Rp. 0