Di simulasikan oleh applikasi "Simulasi KPR".

App: http://bit.ly/2RrKX0S, web: http://mindi.id, email: info@mindi.id

Harga Rumah: Rp.650,000,000

DP: 20%
Bunga per Tahun: 8.25%
Lama Pinjaman: 20 Tahun
Nominal DP: Rp.130,000,000
Pokok Pinjaman: Rp.520,000,000
Total Bunga: Rp.858,000,000
Bunga per Bulan: Rp.3,575,000
Cicilan per Bulan: Rp.5,741,666
Perhitungan Bunga: Flat

Bulan Angsuran Angsuran Total Sisa

Bunga Pokok Angsuran Pinjaman
0 0 0 0 520,000,000
1 3,575,000 2,166,666 5,741,666 517,833,334
2 3,575,000 2,166,666 5,741,666 515,666,668
3 3,575,000 2,166,666 5,741,666 513,500,002
4 3,575,000 2,166,666 5,741,666 511,333,336
5 3,575,000 2,166,666 5,741,666 509,166,670
6 3,575,000 2,166,666 5,741,666 507,000,004
7 3,575,000 2,166,666 5,741,666 504,833,338
8 3,575,000 2,166,666 5,741,666 502,666,672
9 3,575,000 2,166,666 5,741,666 500,500,006
10 3,575,000 2,166,666 5,741,666 498,333,340
11 3,575,000 2,166,666 5,741,666 496,166,674
12 3,575,000 2,166,666 5,741,666 494,000,008
13 3,575,000 2,166,666 5,741,666 491,833,342
14 3,575,000 2,166,666 5,741,666 489,666,676
15 3,575,000 2,166,666 5,741,666 487,500,010
16 3,575,000 2,166,666 5,741,666 485,333,344
17 3,575,000 2,166,666 5,741,666 483,166,678
18 3,575,000 2,166,666 5,741,666 481,000,012
19 3,575,000 2,166,666 5,741,666 478,833,346
20 3,575,000 2,166,666 5,741,666 476,666,680
21 3,575,000 2,166,666 5,741,666 474,500,014
22 3,575,000 2,166,666 5,741,666 472,333,348
23 3,575,000 2,166,666 5,741,666 470,166,682
24 3,575,000 2,166,666 5,741,666 468,000,016
25 3,575,000 2,166,666 5,741,666 465,833,350
26 3,575,000 2,166,666 5,741,666 463,666,684
27 3,575,000 2,166,666 5,741,666 461,500,018
28 3,575,000 2,166,666 5,741,666 459,333,352
29 3,575,000 2,166,666 5,741,666 457,166,686
30 3,575,000 2,166,666 5,741,666 455,000,020
31 3,575,000 2,166,666 5,741,666 452,833,354
32 3,575,000 2,166,666 5,741,666 450,666,688
33 3,575,000 2,166,666 5,741,666 448,500,022
34 3,575,000 2,166,666 5,741,666 446,333,356
35 3,575,000 2,166,666 5,741,666 444,166,690
36 3,575,000 2,166,666 5,741,666 442,000,024
37 3,575,000 2,166,666 5,741,666 439,833,358
38 3,575,000 2,166,666 5,741,666 437,666,692
39 3,575,000 2,166,666 5,741,666 435,500,026
40 3,575,000 2,166,666 5,741,666 433,333,360
41 3,575,000 2,166,666 5,741,666 431,166,694
42 3,575,000 2,166,666 5,741,666 429,000,028
43 3,575,000 2,166,666 5,741,666 426,833,362
44 3,575,000 2,166,666 5,741,666 424,666,696
45 3,575,000 2,166,666 5,741,666 422,500,030
46 3,575,000 2,166,666 5,741,666 420,333,364
47 3,575,000 2,166,666 5,741,666 418,166,698
48 3,575,000 2,166,666 5,741,666 416,000,032
49 3,575,000 2,166,666 5,741,666 413,833,366
50 3,575,000 2,166,666 5,741,666 411,666,700
51 3,575,000 2,166,666 5,741,666 409,500,034
52 3,575,000 2,166,666 5,741,666 407,333,368
53 3,575,000 2,166,666 5,741,666 405,166,702
54 3,575,000 2,166,666 5,741,666 403,000,036
55 3,575,000 2,166,666 5,741,666 400,833,370
56 3,575,000 2,166,666 5,741,666 398,666,704
57 3,575,000 2,166,666 5,741,666 396,500,038
58 3,575,000 2,166,666 5,741,666 394,333,372
59 3,575,000 2,166,666 5,741,666 392,166,706
60 3,575,000 2,166,666 5,741,666 390,000,040
61 3,575,000 2,166,666 5,741,666 387,833,374
62 3,575,000 2,166,666 5,741,666 385,666,708
63 3,575,000 2,166,666 5,741,666 383,500,042
64 3,575,000 2,166,666 5,741,666 381,333,376
65 3,575,000 2,166,666 5,741,666 379,166,710
66 3,575,000 2,166,666 5,741,666 377,000,044
67 3,575,000 2,166,666 5,741,666 374,833,378
68 3,575,000 2,166,666 5,741,666 372,666,712
69 3,575,000 2,166,666 5,741,666 370,500,046
70 3,575,000 2,166,666 5,741,666 368,333,380
71 3,575,000 2,166,666 5,741,666 366,166,714
72 3,575,000 2,166,666 5,741,666 364,000,048
73 3,575,000 2,166,666 5,741,666 361,833,382
74 3,575,000 2,166,666 5,741,666 359,666,716
75 3,575,000 2,166,666 5,741,666 357,500,050
76 3,575,000 2,166,666 5,741,666 355,333,384
77 3,575,000 2,166,666 5,741,666 353,166,718
 78 3,575,000 2,166,666 5,741,666 351,000,052
79 3,575,000 2,166,666 5,741,666 348,833,386
80 3,575,000 2,166,666 5,741,666 346,666,720
81 3,575,000 2,166,666 5,741,666 344,500,054
82 3,575,000 2,166,666 5,741,666 342,333,388
83 3,575,000 2,166,666 5,741,666 340,166,722
84 3,575,000 2,166,666 5,741,666 338,000,056
85 3,575,000 2,166,666 5,741,666 335,833,390
86 3,575,000 2,166,666 5,741,666 333,666,724
87 3,575,000 2,166,666 5,741,666 331,500,058
88 3,575,000 2,166,666 5,741,666 329,333,392
89 3,575,000 2,166,666 5,741,666 327,166,726
90 3,575,000 2,166,666 5,741,666 325,000,060
91 3,575,000 2,166,666 5,741,666 322,833,394
92 3,575,000 2,166,666 5,741,666 320,666,728
93 3,575,000 2,166,666 5,741,666 318,500,062
94 3,575,000 2,166,666 5,741,666 316,333,396
95 3,575,000 2,166,666 5,741,666 314,166,730
96 3,575,000 2,166,666 5,741,666 312,000,064
97 3,575,000 2,166,666 5,741,666 309,833,398
98 3,575,000 2,166,666 5,741,666 307,666,732
99 3,575,000 2,166,666 5,741,666 305,500,066
100 3,575,000 2,166,666 5,741,666 303,333,400
101 3,575,000 2,166,666 5,741,666 301,166,734
102 3,575,000 2,166,666 5,741,666 299,000,068
103 3,575,000 2,166,666 5,741,666 296,833,402
104 3,575,000 2,166,666 5,741,666 294,666,736
105 3,575,000 2,166,666 5,741,666 292,500,070
106 3,575,000 2,166,666 5,741,666 290,333,404
107 3,575,000 2,166,666 5,741,666 288,166,738
108 3,575,000 2,166,666 5,741,666 286,000,072
109 3,575,000 2,166,666 5,741,666 283,833,406
110 3,575,000 2,166,666 5,741,666 281,666,740
111 3,575,000 2,166,666 5,741,666 279,500,074
112 3,575,000 2,166,666 5,741,666 277,333,408
113 3,575,000 2,166,666 5,741,666 275,166,742
114 3,575,000 2,166,666 5,741,666 273,000,076
115 3,575,000 2,166,666 5,741,666 270,833,410
116 3,575,000 2,166,666 5,741,666 268,666,744
117 3,575,000 2,166,666 5,741,666 266,500,078
118 3,575,000 2,166,666 5,741,666 264,333,412
119 3,575,000 2,166,666 5,741,666 262,166,746
120 3,575,000 2,166,666 5,741,666 260,000,080
121 3,575,000 2,166,666 5,741,666 257,833,414
122 3,575,000 2,166,666 5,741,666 255,666,748
123 3,575,000 2,166,666 5,741,666 253,500,082
124 3,575,000 2,166,666 5,741,666 251,333,416
125 3,575,000 2,166,666 5,741,666 249,166,750
126 3,575,000 2,166,666 5,741,666 247,000,084
127 3,575,000 2,166,666 5,741,666 244,833,418
128 3,575,000 2,166,666 5,741,666 242,666,752
129 3,575,000 2,166,666 5,741,666 240,500,086
130 3,575,000 2,166,666 5,741,666 238,333,420
131 3,575,000 2,166,666 5,741,666 236,166,754
132 3,575,000 2,166,666 5,741,666 234,000,088
133 3,575,000 2,166,666 5,741,666 231,833,422
134 3,575,000 2,166,666 5,741,666 229,666,756
135 3,575,000 2,166,666 5,741,666 227,500,090
136 3,575,000 2,166,666 5,741,666 225,333,424
137 3,575,000 2,166,666 5,741,666 223,166,758
138 3,575,000 2,166,666 5,741,666 221,000,092
139 3,575,000 2,166,666 5,741,666 218,833,426
140 3,575,000 2,166,666 5,741,666 216,666,760
141 3,575,000 2,166,666 5,741,666 214,500,094
142 3,575,000 2,166,666 5,741,666 212,333,428
143 3,575,000 2,166,666 5,741,666 210,166,762
144 3,575,000 2,166,666 5,741,666 208,000,096
145 3,575,000 2,166,666 5,741,666 205,833,430
146 3,575,000 2,166,666 5,741,666 203,666,764
147 3,575,000 2,166,666 5,741,666 201,500,098
148 3,575,000 2,166,666 5,741,666 199,333,432
149 3,575,000 2,166,666 5,741,666 197,166,766
150 3,575,000 2,166,666 5,741,666 195,000,100
151 3,575,000 2,166,666 5,741,666 192,833,434
152 3,575,000 2,166,666 5,741,666 190,666,768
153 3,575,000 2,166,666 5,741,666 188,500,102
154 3,575,000 2,166,666 5,741,666 186,333,436
155 3,575,000 2,166,666 5,741,666 184,166,770
156 3,575,000 2,166,666 5,741,666 182,000,104
157 3,575,000 2,166,666 5,741,666 179,833,438
158 3,575,000 2,166,666 5,741,666 177,666,772
159 3,575,000 2,166,666 5,741,666 175,500,106
160 3,575,000 2,166,666 5,741,666 173,333,440
161 3,575,000 2,166,666 5,741,666 171,166,774
162 3,575,000 2,166,666 5,741,666 169,000,108
163 3,575,000 2,166,666 5,741,666 166,833,442
164 3,575,000 2,166,666 5,741,666 164,666,776
165 3,575,000 2,166,666 5,741,666 162,500,110
166 3,575,000 2,166,666 5,741,666 160,333,444
167 3,575,000 2,166,666 5,741,666 158,166,778
168 3,575,000 2,166,666 5,741,666 156,000,112
169 3,575,000 2,166,666 5,741,666 153,833,446
170 3,575,000 2,166,666 5,741,666 151,666,780
171 3,575,000 2,166,666 5,741,666 149,500,114
172 3,575,000 2,166,666 5,741,666 147,333,448
173 3,575,000 2,166,666 5,741,666 145,166,782
174 3,575,000 2,166,666 5,741,666 143,000,116
175 3,575,000 2,166,666 5,741,666 140,833,450
176 3,575,000 2,166,666 5,741,666 138,666,784
177 3,575,000 2,166,666 5,741,666 136,500,118
178 3,575,000 2,166,666 5,741,666 134,333,452
179 3,575,000 2,166,666 5,741,666 132,166,786
180 3,575,000 2,166,666 5,741,666 130,000,120
181 3,575,000 2,166,666 5,741,666 127,833,454
182 3,575,000 2,166,666 5,741,666 125,666,788
183 3,575,000 2,166,666 5,741,666 123,500,122
184 3,575,000 2,166,666 5,741,666 121,333,456
185 3,575,000 2,166,666 5,741,666 119,166,790
186 3,575,000 2,166,666 5,741,666 117,000,124
187 3,575,000 2,166,666 5,741,666 114,833,458
188 3,575,000 2,166,666 5,741,666 112,666,792
189 3,575,000 2,166,666 5,741,666 110,500,126
190 3,575,000 2,166,666 5,741,666 108,333,460
191 3,575,000 2,166,666 5,741,666 106,166,794
192 3,575,000 2,166,666 5,741,666 104,000,128
193 3,575,000 2,166,666 5,741,666 101,833,462
194 3,575,000 2,166,666 5,741,666 99,666,796
195 3,575,000 2,166,666 5,741,666 97,500,130
196 3,575,000 2,166,666 5,741,666 95,333,464
197 3,575,000 2,166,666 5,741,666 93,166,798
198 3,575,000 2,166,666 5,741,666 91,000,132
199 3,575,000 2,166,666 5,741,666 88,833,466
200 3,575,000 2,166,666 5,741,666 86,666,800
201 3,575,000 2,166,666 5,741,666 84,500,134
202 3,575,000 2,166,666 5,741,666 82,333,468
203 3,575,000 2,166,666 5,741,666 80,166,802
204 3,575,000 2,166,666 5,741,666 78,000,136
205 3,575,000 2,166,666 5,741,666 75,833,470
206 3,575,000 2,166,666 5,741,666 73,666,804
207 3,575,000 2,166,666 5,741,666 71,500,138
208 3,575,000 2,166,666 5,741,666 69,333,472
209 3,575,000 2,166,666 5,741,666 67,166,806
210 3,575,000 2,166,666 5,741,666 65,000,140
211 3,575,000 2,166,666 5,741,666 62,833,474
212 3,575,000 2,166,666 5,741,666 60,666,808
213 3,575,000 2,166,666 5,741,666 58,500,142
214 3,575,000 2,166,666 5,741,666 56,333,476
215 3,575,000 2,166,666 5,741,666 54,166,810
216 3,575,000 2,166,666 5,741,666 52,000,144
217 3,575,000 2,166,666 5,741,666 49,833,478
218 3,575,000 2,166,666 5,741,666 47,666,812
219 3,575,000 2,166,666 5,741,666 45,500,146
220 3,575,000 2,166,666 5,741,666 43,333,480
221 3,575,000 2,166,666 5,741,666 41,166,814
 222 3,575,000 2,166,666 5,741,666 39,000,148
223 3,575,000 2,166,666 5,741,666 36,833,482
224 3,575,000 2,166,666 5,741,666 34,666,816
225 3,575,000 2,166,666 5,741,666 32,500,150
226 3,575,000 2,166,666 5,741,666 30,333,484
227 3,575,000 2,166,666 5,741,666 28,166,818
228 3,575,000 2,166,666 5,741,666 26,000,152
229 3,575,000 2,166,666 5,741,666 23,833,486
230 3,575,000 2,166,666 5,741,666 21,666,820
231 3,575,000 2,166,666 5,741,666 19,500,154
232 3,575,000 2,166,666 5,741,666 17,333,488
233 3,575,000 2,166,666 5,741,666 15,166,822
234 3,575,000 2,166,666 5,741,666 13,000,156
235 3,575,000 2,166,666 5,741,666 10,833,490
236 3,575,000 2,166,666 5,741,666 8,666,824
237 3,575,000 2,166,666 5,741,666 6,500,158
238 3,575,000 2,166,666 5,741,666 4,333,492
239 3,575,000 2,166,666 5,741,666 2,166,826
240 3,575,000 2,166,666 5,741,666 160
Total: 858,000,000 519,999,840 1,377,999,840