*silahkan ubah hanya kolom yang berwarna hijau

Harga rumah
DP
40%
KPR
Pinjaman diajukan
Tenor pinjaman (bulan)
Bunga pinjaman
Angsuran per bulan

angsuran ke
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34

saldo pinjaman
81,000,000
79,839,043
78,672,281
77,499,686
76,321,227
75,136,877
73,946,604
72,750,380
71,548,175
70,339,959
69,125,702
67,905,374
66,678,943
65,446,381
64,207,656
62,962,738
61,711,594
60,454,195
59,190,509
57,920,505
56,644,151
55,361,415
54,072,265
52,776,669
51,474,595
50,166,012
48,850,885
47,529,182
46,200,871
44,865,919
43,524,291
42,175,956
40,820,879
39,459,026

135,000,000
54,000,000
81,000,000
81,000,000
60
6.00%
1,565,957

angsuran pokok
1,160,957
1,166,762
1,172,596
1,178,458
1,184,351
1,190,273
1,196,224
1,202,205
1,208,216
1,214,257
1,220,328
1,226,430
1,232,562
1,238,725
1,244,919
1,251,143
1,257,399
1,263,686
1,270,004
1,276,354
1,282,736
1,289,150
1,295,596
1,302,074
1,308,584
1,315,127
1,321,703
1,328,311
1,334,953
1,341,627
1,348,335
1,355,077
1,361,853
1,368,662

penghasilan
dsr
max angsur
gaji minimal
sisa penghasilan

bunga
405,000
399,195
393,361
387,498
381,606
375,684
369,733
363,752
357,741
351,700
345,629
339,527
333,395
327,232
321,038
314,814
308,558
302,271
295,953
289,603
283,221
276,807
270,361
263,883
257,373
250,830
244,254
237,646
231,004
224,330
217,621
210,880
204,104
197,295

total angsuran
1,565,957
1,565,957
1,565,957
1,565,957
1,565,957
1,565,957
1,565,957
1,565,957
1,565,957
1,565,957
1,565,957
1,565,957
1,565,957
1,565,957
1,565,957
1,565,957
1,565,957
1,565,957
1,565,957
1,565,957
1,565,957
1,565,957
1,565,957
1,565,957
1,565,957
1,565,957
1,565,957
1,565,957
1,565,957
1,565,957
1,565,957
1,565,957
1,565,957
1,565,957

403.565.957 1.565.095 -14.963 -7.016.654.564 1.565.983 1.957 1.222 1.083 -88.406 13.281 3.417.565.270 1.649 -17.460.957 1.383 1.090.565.957 1.543 7.879 105.550.648 -130.957 1.679.585 -104.565.501 -12.025 1.498 1.565.513.656 1.770 1.719 29.574 176.941 31.565.898 -113.957 1.565.662.489.957 1.565.194.256 15.957 1.358 1.957 .704.565.957 1.565.414 1.519.017.565.512.662.565.212 1.747.957 1.957 1.705 1.791 0 -7.849 1.735 155.721.332.932 23.894 -80.957 1.565.565.957 1.460.687.388 1.957 1.143.565.565.575.957 1.891.565.480 28.696.565.228 1.302 120.787 1.702 1.957 1.290 1.438.957 1.815 25.343 1.957 1.713.854 1.565.565.719.399 -6.589.389.565.957 1.376 1.790 1.565.719 148.957 1.650.565.424.565.241 1.957 1.475 -9.219 1.558.565.957 1.233.565.830 -15.504.043 1.749.474.735 19.021.527.599 76.859 35.523 190.699 -23.565.477 33.957 1.364 36.317 24.607 -31.716 162.597.957 1.714.957 1.764 15.484 7.957 1.078 1.382.957 1.957 1.467.957 1.312 90.580 1.573.565.139.636 12.646.581.979.713.957 -3.431.565.375.605 1.392 18.957 1.252 -121.689 -19.542.086 -138.565.558.662.655 1.851 1.662 169.957 1.566 1.169 -27.957 1.813 21.974 83.565.396.565.613.745.505 1.187 68.250.651.040 1.565.316.614 98.410.378.166 1.445.542 -47.957 1.565.209 1.252 53.565.568 30.166 0 -1.295 1.453.555 -39.744 -4.594 1.237.542 1.957 1.355 -24.108.482.957 1.712 9.745 -71.565.313 -96.459 127.306 4.645 1.565.565.637.108 112.662 22.738 61.182 32.565.957 1.957 1.546.417 10.798 -16.122.127.908.957 1.957 1.957 1.497.452 183.959 -20.733.638 -63.565.499 1.329.667 141.191 26.694 6.747 16.605.35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 38.957 1.670.629.621.565.957 1.535.565.565.974 -11.701 1.570 -55.957 1.943.186.564 -26.581 134.501 -22.316.729 46.167 38.310.512 1.565.527 1.238 1.957 1.

911.773.735 -31.747.070.952 -216.391 -34.069.104 1.044 -39.565.270 1.800.950 1.957 1.957 1.852.802.060.261 -504.321.039.697 -252.565.703.127 -207.651 1.818 -54.565.957 1.957 1.029.704.610 -36.983.836.565.130.957 1.032.346 -41.611 1.982 -105.472.562 -514.406 -88.993 -317.417.885 -90.565.345 -199.195.565.565.130 -109.565.885 -94.565.693 1.979.242 -84.957 1.248.363 -326.734.676 -423.864.565.565.473 -80.791.914.957 1.565.854 -107.019 -61.762.825.147.883.565.120 1.957 1.627 1.669 -59.730.564 1.935 1.862 -111.565.362 -92.574 -384.919 -374.834 -74.350 1.101.957 1.531 1.957 1.780 -336.565.957 1.957 1.876 1.565.703 1.118 -46.652 -69.664 -473.062.737 1.565.756.565.565.957 1.565.902.565.519 -453.565.957 1.355.739.565.713.852.574 -433.565.463 -102.694 -243.670 -307.262 -172.393 -298.915 -525.855.476 2.870 1.233 1.968 2.957 1.163 -289.957 1.218 2.049.276 -394.115 -52.957 1.779 1.957 1.957 1.909 1.875 -86.810 -48.150.313 -364.721.565.776 -546.732.091.805.565.507 -96.846 1.276 -98.957 1.711 1.367.957 1.089 -155.957 1.155.565.930.565.019.957 1.957 1.614 -56.957 .957 1.957 1.938.564 -72.827.284 -556.940.736 -234.782.957 1.582.957 1.802 -147.549.733 2.339 -45.565.320 1.846.765.565.524 2.873.522 -443.080.79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 94 95 96 97 98 99 100 101 102 103 104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119 120 121 122 -29.596 -65.913 -181.122.112.084 1.565.241 2.710 -76.565.219 1.822 -225.746 -261.957 1.480 -38.240 -78.598.738.646 -63.590.818.565.063.780 -32.714.549 -57.565.921.999.959.565.713.957 1.957 1.621 2.872 2.565.565.565.912.461 -50.530 1.027 -403.878.369.784 1.957 1.853 -71.809.978 -280.244 -100.957 1.984 1.430 -43.982.607 -190.654 -164.519 2.813 -484.796 1.565.827 -413.957 1.565.957 1.957 1.769 2.957 1.989.969.200 1.276 2.567 -463.957 1.458 -82.754 -355.319 -535.565.950.957 1.046 1.892.654 1.009.957 1.765.256.735.957 1.957 1.302 1.565.855.565.916 -67.957 1.633 1.011 -494.839 -270.479 2.565.364.243 -345.

153.957 1.643.123 124 125 126 127 128 129 130 131 132 133 134 135 136 137 138 139 140 141 142 143 144 145 146 147 148 149 150 151 152 153 154 155 156 157 158 159 160 161 162 163 164 165 166 -113.200 -199.220.957 1.369 -721.038.505 2.565.957 1.515.565.565.563 -687.957 .565.333.565.316 2.725 2.466 -911.957 1.195 2.109.591.957 1.678 2.463 2.565.359 -987.988 2.858 -170.565.423 2.625 -184.651.182 -936.769.637 2.322.477.921 -133.957 1.305 -665.851 -874.559 -172.247.465.685 -756.883 -197.957 1.380.957 1.133.565.267 -643.553.066 -139.266.957 1.957 1.096 -160.788 -124.565.570.565.995 -887.957 1.978 -151.117 -210.428.416.565.808.744 -850.238 -767.565.565.528 -1.440.322 -117.804 2.565.187.565.287.565.548 -1.025.621 -610.018 2.312.231.527.903.363 2.012.310.565.305.565.565.406 -119.957 1.604.502.358.205 -194.975.701.449 -621.957 1.957 1.952 2.157 2.198.565.144.540.957 1.565.957 1.565.265.750 2.578.957 1.957 1.518 -791.139 2.738 2.957 1.120 -167.999.565.833 2.412.183 -135.344.073.064.617.826 -1.957 1.957 1.253.957 1.520 2.957 1.565.957 1.375 -187.565.798 -142.546 -137.331 -632.783 2.127 -588.565.565.606.799 -144.615 -1.655 -1.957 1.326.245 -803.957 1.806 2.876 -826.768 -862.860.299.565.725 -567.224 2.957 1.906 -115.565.836.350.565.957 1.125 -146.490.288 2.460 -578.491.345.146 2.356.202 -182.565.847 -599.565.531.965.578 2.732 2.957 1.923.957 1.565.751 -733.706 -130.637.392.957 1.065 -215.924.565.708 2.957 1.165.849 -779.936.871.957 1.044 -179.957 1.513 -189.775 -699.259 -654.202 2.589 2.957 1.957 1.189 -744.284 -174.051.416 2.565.565.565.102 2.612 2.482 -128.701 2.081.475 2.044 -710.808 2.176.620 -153.103 -192.957 1.721 -974.262 2.553.748.299 -162.404.453.957 1.061 -999.957 1.001 2.555.209.440.194 -126.957 1.031 -814.565.565.249.957 1.642 2.569.357.815 -155.200 -899.625.565.287 -165.506 -1.893.832 -148.485 2.633 -949.768 1.781 -838.092 -177.565.146 -961.957 1.084 2.829.565.793 -924.368.957 1.218 -202.215 2.276.089.001 -205.580 -212.077.565.210 -122.621 -158.612 -207.406 2.154.572 2.453.326 2.630.242.565.565.406 -676.

283.144.565.955 3.565.565.597.479 -1.957 1.582 3.998 -259.147.550.849.090.218.150.534 -226.965.737 -1.655 2.444 3.656.276.937.550 -307.957 1.565.565.863.773.957 1.143 -1.199.565.085.158.693 -329.024.272 -1.957 1.651 -273.877.806.963.565.818 -1.565.724.399.565.843 -1.304.696.957 1.516 -342.957 1.861 -1.827 -1.101.297.957 1.513 3.892.226.972.399.099 3.210 -294.565.565.428.267.565.726.485 -322.863 -1.698 -1.212.556 -1.076 -256.324 2.660 -282.565.070.994.104.957 1.524.116.800 3.535.957 1.372.823 3.944 -1.751.800 3.336 -1.114 -228.111 -231.670.144 -271.340.901 2.190 -1.565.778.765.437 -265.935.957 1.565.326.565.565.935 -338.565.306 -223.083 -1.528 -313.565.565.950.489.049.987 -1.653 -248.979.981 -300.028.362 -220.957 1.033 -297.565.594 -234.565.818 2.957 1.788.340.337 -279.957 1.369.254.551 -1.957 1.854.691 -276.957 1.127 -303.957 1.998 -1.997 2.343 2.627.466 -1.208.727 -245.227.957 1.453 -1.710 3.905.204 3.565.957 1.763.957 1.823.132.103 -332.565.792.957 1.413.613.526 -1.387 3.693.040 2.565.039.565.957 1.702 -1.147 3.384.623 -1.211.565.565.957 1.240.458.866 -1.195.185.753 -1.957 1.957 1.243.385 -1.342 2.055.090 -1.661.957 1.768.629 -237.118 -1.325 -310.284 -239.519.565.180 -325.694 3.957 1.922 2.615.565.828.163.774 3.837.508 2.798.016.487 -1.110.316 -345.142 -1.171.957 1.477.531 -319.957 1.957 1.565.257 -253.817 -1.775 3.547.957 1.414 2.268.957 1.820.965 -1.957 .097 2.957 1.645.247 -1.737.522 1.355.009.834.784 2.957 1.443.140 -1.710.075 2.524.086.100 2.957 1.095 -262.259.957 1.625 -1.490 -335.926 2.944 2.096 -268.957 1.565.035 2.292.645 2.228 2.565.957 1.566.297.423 3.711.683.990 -1.041 -1.565.077.843 -1.565.238 -316.565.688 -1.957 1.957 1.957 1.565.436 -291.165.367 -1.473.581.386 -1.820 2.580 2.117.293 3.906.078 -1.339.873.473 -250.957 1.710.636 -288.431 -1.736 -285.593.565.957 1.482 2.629.565.167 168 169 170 171 172 173 174 175 176 177 178 179 180 181 182 183 184 185 186 187 188 189 190 191 192 193 194 195 196 197 198 199 200 201 202 203 204 205 206 207 208 209 210 -218.179.565.793.047 2.677.311.969 -1.627 -242.565.947 3.565.565.768.921.957 1.131.504.890.197.565.893.659 2.410 3.

565.219.638 -1.749 -2.565.565.227 -410.530.201.392.035 3.459 3.957 1.565.957 1.767.835 -355.957 1.867 -1.227.443.565.893 -351.706 3.730 -2.565.861 3.595 -1.145.163.692.592 -425.479.458.377.182.231.885 -1.204 -1.860.674.889 -2.211 212 213 214 215 216 217 218 219 220 221 222 223 224 225 226 227 228 229 230 231 232 233 234 235 236 237 238 239 240 -348.409.700.583.843.957 1.573.565.565.565.906 -429.565.478.957 1.460.259 -365.342.546 -392.965 -414.601.565.358.957 1.759.957 1.315 3.565.496 3.565.486 3.565.957 1.979.073 -1.548.792.743 -436.090.291 -2.857 3.845 3.619.957 1.832 -375.565.035.549 -1.053.419 -403.017.982.565.015.193 -2.150 3.565.947.114 3.307.661 -1.748.565.513.565.139 -2.358 -2.830 -451.595 3.565.957 1.078 -2.338 -378.994 -389.238.833 -385.565.957 1.957 1.156.957 1.803 -443.440.931 3.529 -1.006.747 3.824 3.686 3.506 3.927.565.596.957 1.957 1.565.781 -2.572.096 3.593 -432.257.682 -1.957 1.877.823.038.826.373 -372.957 1.345.862 -2.354 3.536.977 -382.918.957 1.790 -2.957 1.898 -447.957 1.957 1.618 3.565.108.071.448 -440.785.109.161 3.565.780.984 -1.565.557 -421.905.711.375.894.691 3.576 -396.565.585.957 1.877 -368.957 1.030 3.397 -2.738 3.957 .308.637.749.126.957 1.964.656.932.495.928 1.711 -418.742.321 -358.776.804.032 -2.565.994.809.639 3.408 -407.426.414.957 1.900 -1.904 -2.974 -2.671.929.989 3.941 3.552 3.757.565.325.957 1.000.819 3.502 -1.957 1.248 3.171 -400.729.565.434 -361.565.957 1.912.539 -1.157 -1.957 1.

364 .865.361.026 38.919 43.072.943 65.499.000.871 44.595 50.529.702 67.686 76.374 66.182 46.962.738 61.043 78.321.604 72.474.195 59.509 57.839.381 64.190.339.956 40.434.459.175.524.136.219.227 75.548.012 48.175 70.678.776.505 56.879 39.644.415 54.166.454.380 71.446.090.920.000 30% 1.905.207.125.877 73.856 3.281 77.711.291 42.656 62.500.959 69.200.946.594 60.885 47.000 5.750.u 5.672.265 52.043 sisa pinjaman 79.820.669 51.151 55.850.

798 -16.122.694 6.979.310.317 24.943.558.392 18.719 29.813 21.329.662.908.399 -6.332.963 -7.417 10.565.406 13.662 22.764 15.212 -29.281 3.477 33.417.513.355 -24.546.139.689 -19.316.957 -3.378.712 9.021.714.095 -14.891.564 -26.460.182 32.306 4.250.169 -27.316.501 -12.484 7.191 26.735 19.143.108.651.650.815 25.719.744 -4.016.575.186.974 -11.721.735 .127.749.36.959 -20.733.475 -9.713.233.636 12.713.941 31.237.501 -22.859 35.580 1.649 -17.745.747 16.166 0 -1.747.194.017.662.480 28.

669 -59.244 -100.461 -50.598.472.652 -69.914.155.062.875 -86.549.762.256.906 .802.735.610 -36.391 -34.242 -84.019 -61.369.507 -96.810 -48.104 -113.878.739.854 -107.480 -38.982.853 -71.240 -78.938.473 -80.614 -56.367.765.713.032.852.346 -41.885 -94.582.406 -88.885 -90.491.732.862 -111.115 -52.130 -109.364.130.818 -54.714.805.646 -63.195.321.596 -65.916 -67.430 -43.463 -102.780 -32.703.912.590.248.825.150.147.118 -46.982 -105.855.983.734.339 -45.704.362 -92.834 -74.044 -39.710 -76.549 -57.355.276 -98.852.069.-31.564 -72.458 -82.063.

546 -137.924.218 -202.531.923.513 -189.120 -167.-115.044 -179.808.612 -207.903.210 -122.965.706 -130.103 -192.284 -174.580 -212.621 -158.089.412.001 -205.606.883 -197.788 -124.637 -218.247.637.356.858 -170.326.066 -139.194 -126.620 -153.362 .183 -135.117 -210.305.440.625.978 -151.358.406 -119.860.205 -194.073.322 -117.871.559 -172.249.109.836.375 -187.569.081.921 -133.096 -160.769.453.350.299 -162.287 -165.266.651.999.570.153.748.553.798 -142.125 -146.936.202 -182.975.200 -199.893.829.799 -144.312.832 -148.482 -128.092 -177.197.555.815 -155.065 -215.625 -184.701.344.

854.076 -256.550 -307.114 -228.316 -345.935 -338.534 -226.963.691 -276.150.304.325 -310.238 -316.049.972.528 -313.893 .028.144 -271.096 -268.596.516 -342.257 -253.615.165.711.372.763.693 -329.180 -325.111 -231.399.905.593.890.981 -300.477.267.524.636 -288.208.485 -322.788.768.627.937.086.218.627 -242.340.651 -273.110.490 -335.210 -294.297.-220.594 -234.016.306 -223.077.436 -291.629 -237.337 -279.414 -348.736 -285.095 -262.284 -239.103 -332.773.127 -303.339.524.873.531 -319.998 -259.768.473 -250.660 -282.437 -265.798.727 -245.793.653 -248.837.033 -297.893.828.823.547.

321 -358.743 -436.227.918.231.757.749.171 -400.576 .898 -447.994.458.700.832 -375.419 -403.377.803 -443.440.408 -407.-351.414.979.409.536.448 -440.546 -392.572.877 -368.977 -382.227 -410.906 -429.932.345.994 -389.307.905.156.780.338 -378.711 -418.671.479.835 -355.006.593 -432.573.109.592 -425.927.259 -365.373 -372.015.434 -361.038.576 -396.830 -451.585.557 -421.965 -414.833 -385.691 -455.

Sign up to vote on this title
UsefulNot useful