*silahkan ubah hanya kolom yang berwarna hijau

Harga rumah
DP
0%
KPR
Pinjaman diajukan
Tenor dalam Tahun
Tenor pinjaman (bulan)
Bunga pinjaman
Angsuran per bulan

150,000,000
0
150,000,000
150,000,000
7
84
11.50%
2,607,969

angsuran ke saldo pinjaman angsuran pokok

1
150,000,000
1,170,469
2
148,829,531
1,181,686
3
147,647,845
1,193,011
4
146,454,834
1,204,444
5
145,250,391
1,215,986
6
144,034,404
1,227,639
7
142,806,765
1,239,404
8
141,567,361
1,251,282
9
140,316,079
1,263,273
10
139,052,805
1,275,380
11
137,777,426
1,287,602
12
136,489,823
1,299,942
13
135,189,882
1,312,399
14
133,877,482
1,324,977
15
132,552,506
1,337,674
16
131,214,832
1,350,494
17
129,864,338
1,363,436
18
128,500,902
1,376,502
19
127,124,400
1,389,694
20
125,734,706
1,403,012
21
124,331,695
1,416,457
22
122,915,238
1,430,031
23
121,485,206
1,443,736
24
120,041,470
1,457,572
25
118,583,899
1,471,540
26
117,112,359
1,485,642
27
115,626,716
1,499,880
28
114,126,836
1,514,254
29
112,612,583
1,528,765
30
111,083,818
1,543,416
31
109,540,402
1,558,207
32
107,982,195
1,573,140
33
106,409,055
1,588,216
34
104,820,839
1,603,436
35
103,217,403
1,618,802

bunga
1,437,500
1,426,283
1,414,959
1,403,525
1,391,983
1,380,330
1,368,565
1,356,687
1,344,696
1,332,589
1,320,367
1,308,027
1,295,570
1,282,993
1,270,295
1,257,475
1,244,533
1,231,467
1,218,275
1,204,958
1,191,512
1,177,938
1,164,233
1,150,397
1,136,429
1,122,327
1,108,089
1,093,716
1,079,204
1,064,553
1,049,762
1,034,829
1,019,753
1,004,533
989,167

penghasilan
dsr
max angsur

5,000,000
30%
1,500,000

gaji minimal
sisa penghasilan

8,693,230
2,392,031

total angsuran
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969

sisa pinjaman
148,829,531
147,647,845
146,454,834
145,250,391
144,034,404
142,806,765
141,567,361
140,316,079
139,052,805
137,777,426
136,489,823
135,189,882
133,877,482
132,552,506
131,214,832
129,864,338
128,500,902
127,124,400
125,734,706
124,331,695
122,915,238
121,485,206
120,041,470
118,583,899
117,112,359
115,626,716
114,126,836
112,612,583
111,083,818
109,540,402
107,982,195
106,409,055
104,820,839
103,217,403
101,598,601

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
79
80
81
82

101,598,601
99,964,285
98,314,307
96,648,517
94,966,762
93,268,891
91,554,749
89,824,180
88,077,026
86,313,128
84,532,326
82,734,459
80,919,362
79,086,870
77,236,816
75,369,033
73,483,351
71,579,597
69,657,599
67,717,182
65,758,169
63,780,383
61,783,642
59,767,766
57,732,572
55,677,873
53,603,483
51,509,214
49,394,875
47,260,274
45,105,215
42,929,505
40,732,943
38,515,332
36,276,468
34,016,148
31,734,167
29,430,317
27,104,388
24,756,170
22,385,447
19,992,005
17,575,626
15,136,090
12,673,175
10,186,657
7,676,310

1,634,316
1,649,978
1,665,790
1,681,754
1,697,871
1,714,142
1,730,569
1,747,154
1,763,898
1,780,802
1,797,868
1,815,097
1,832,492
1,850,053
1,867,783
1,885,683
1,903,754
1,921,998
1,940,417
1,959,013
1,977,787
1,996,740
2,015,876
2,035,195
2,054,699
2,074,390
2,094,269
2,114,339
2,134,602
2,155,058
2,175,711
2,196,561
2,217,612
2,238,864
2,260,320
2,281,981
2,303,850
2,325,929
2,348,219
2,370,722
2,393,442
2,416,379
2,439,536
2,462,915
2,486,518
2,510,347
2,534,404

973,653
957,991
942,179
926,215
910,098
893,827
877,400
860,815
844,071
827,167
810,101
792,872
775,477
757,916
740,186
722,287
704,215
685,971
667,552
648,956
630,182
611,229
592,093
572,774
553,270
533,580
513,700
493,630
473,368
452,911
432,258
411,408
390,357
369,105
347,649
325,988
304,119
282,041
259,750
237,247
214,527
191,590
168,433
145,054
121,451
97,622
73,565

2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969

99,964,285
98,314,307
96,648,517
94,966,762
93,268,891
91,554,749
89,824,180
88,077,026
86,313,128
84,532,326
82,734,459
80,919,362
79,086,870
77,236,816
75,369,033
73,483,351
71,579,597
69,657,599
67,717,182
65,758,169
63,780,383
61,783,642
59,767,766
57,732,572
55,677,873
53,603,483
51,509,214
49,394,875
47,260,274
45,105,215
42,929,505
40,732,943
38,515,332
36,276,468
34,016,148
31,734,167
29,430,317
27,104,388
24,756,170
22,385,447
19,992,005
17,575,626
15,136,090
12,673,175
10,186,657
7,676,310
5,141,906

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
123
124
125
126
127
128
129

5,141,906
2,583,213
0
-2,607,969
-5,240,931
-7,899,126
-10,582,795
-13,292,183
-16,027,535
-18,789,102
-21,577,133
-24,391,883
-27,233,608
-30,102,565
-32,999,017
-35,923,227
-38,875,461
-41,855,986
-44,865,075
-47,903,001
-50,970,041
-54,066,473
-57,192,579
-60,348,644
-63,534,954
-66,751,800
-69,999,474
-73,278,271
-76,588,490
-79,930,432
-83,304,401
-86,710,704
-90,149,651
-93,621,554
-97,126,730
-100,665,497
-104,238,177
-107,845,095
-111,486,580
-115,162,962
-118,874,576
-122,621,760
-126,404,855
-130,224,204
-134,080,155
-137,973,059
-141,903,270

2,558,693
2,583,213
2,607,969
2,632,962
2,658,195
2,683,669
2,709,388
2,735,353
2,761,566
2,788,031
2,814,750
2,841,725
2,868,958
2,896,452
2,924,210
2,952,233
2,980,526
3,009,089
3,037,926
3,067,040
3,096,432
3,126,106
3,156,065
3,186,310
3,216,846
3,247,674
3,278,797
3,310,219
3,341,942
3,373,969
3,406,303
3,438,947
3,471,903
3,505,176
3,538,767
3,572,680
3,606,918
3,641,485
3,676,382
3,711,614
3,747,184
3,783,094
3,819,349
3,855,951
3,892,904
3,930,211
3,967,875

49,277
24,756
0
-24,993
-50,226
-75,700
-101,418
-127,383
-153,597
-180,062
-206,781
-233,756
-260,989
-288,483
-316,241
-344,264
-372,556
-401,120
-429,957
-459,070
-488,463
-518,137
-548,096
-578,341
-608,877
-639,705
-670,828
-702,250
-733,973
-766,000
-798,334
-830,978
-863,934
-897,207
-930,798
-964,711
-998,949
########
########
########
########
########
########
########
########
########
########

2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969

2,583,213
0
-2,607,969
-5,240,931
-7,899,126
-10,582,795
-13,292,183
-16,027,535
-18,789,102
-21,577,133
-24,391,883
-27,233,608
-30,102,565
-32,999,017
-35,923,227
-38,875,461
-41,855,986
-44,865,075
-47,903,001
-50,970,041
-54,066,473
-57,192,579
-60,348,644
-63,534,954
-66,751,800
-69,999,474
-73,278,271
-76,588,490
-79,930,432
-83,304,401
-86,710,704
-90,149,651
-93,621,554
-97,126,730
-100,665,497
-104,238,177
-107,845,095
-111,486,580
-115,162,962
-118,874,576
-122,621,760
-126,404,855
-130,224,204
-134,080,155
-137,973,059
-141,903,270
-145,871,145

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
167
168
169
170
171
172
173
174
175
176

-145,871,145
-149,877,046
-153,921,337
-158,004,385
-162,126,563
-166,288,245
-170,489,810
-174,731,640
-179,014,120
-183,337,642
-187,702,596
-192,109,382
-196,558,399
-201,050,053
-205,584,752
-210,162,908
-214,784,939
-219,451,263
-224,162,307
-228,918,498
-233,720,270
-238,568,058
-243,462,305
-248,403,454
-253,391,956
-258,428,265
-263,512,838
-268,646,139
-273,828,633
-279,060,794
-284,343,095
-289,676,019
-295,060,050
-300,495,678
-305,983,397
-311,523,707
-317,117,112
-322,764,120
-328,465,246
-334,221,007
-340,031,927
-345,898,535
-351,821,366
-357,800,956
-363,837,851
-369,932,600
-376,085,756

4,005,901
4,044,291
4,083,049
4,122,178
4,161,682
4,201,565
4,241,830
4,282,481
4,323,521
4,364,955
4,406,786
4,449,017
4,491,654
4,534,699
4,578,156
4,622,030
4,666,325
4,711,044
4,756,191
4,801,771
4,847,788
4,894,246
4,941,150
4,988,502
5,036,309
5,084,573
5,133,300
5,182,495
5,232,160
5,282,302
5,332,924
5,384,031
5,435,628
5,487,719
5,540,310
5,593,405
5,647,008
5,701,125
5,755,761
5,810,920
5,866,608
5,922,830
5,979,591
6,036,895
6,094,749
6,153,157
6,212,124

########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########

2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969

-149,877,046
-153,921,337
-158,004,385
-162,126,563
-166,288,245
-170,489,810
-174,731,640
-179,014,120
-183,337,642
-187,702,596
-192,109,382
-196,558,399
-201,050,053
-205,584,752
-210,162,908
-214,784,939
-219,451,263
-224,162,307
-228,918,498
-233,720,270
-238,568,058
-243,462,305
-248,403,454
-253,391,956
-258,428,265
-263,512,838
-268,646,139
-273,828,633
-279,060,794
-284,343,095
-289,676,019
-295,060,050
-300,495,678
-305,983,397
-311,523,707
-317,117,112
-322,764,120
-328,465,246
-334,221,007
-340,031,927
-345,898,535
-351,821,366
-357,800,956
-363,837,851
-369,932,600
-376,085,756
-382,297,880

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
211
212
213
214
215
216
217
218
219
220
221
222
223

-382,297,880
-388,569,537
-394,901,298
-401,293,738
-407,747,439
-414,262,987
-420,840,977
-427,482,005
-434,186,677
-440,955,602
-447,789,395
-454,688,680
-461,654,082
-468,686,236
-475,785,782
-482,953,364
-490,189,637
-497,495,256
-504,870,888
-512,317,204
-519,834,879
-527,424,599
-535,087,054
-542,822,941
-550,632,963
-558,517,831
-566,478,263
-574,514,982
-582,628,720
-590,820,214
-599,090,211
-607,439,461
-615,868,725
-624,378,769
-632,970,368
-641,644,303
-650,401,364
-659,242,346
-668,168,054
-677,179,300
-686,276,905
-695,461,694
-704,734,504
-714,096,179
-723,547,570
-733,089,537
-742,722,947

6,271,657
6,331,761
6,392,440
6,453,701
6,515,549
6,577,989
6,641,028
6,704,672
6,768,925
6,833,794
6,899,284
6,965,402
7,032,154
7,099,546
7,167,583
7,236,272
7,305,620
7,375,632
7,446,315
7,517,676
7,589,720
7,662,455
7,735,887
7,810,022
7,884,868
7,960,432
8,036,719
8,113,738
8,191,494
8,269,996
8,349,250
8,429,264
8,510,044
8,591,599
8,673,935
8,757,060
8,840,982
8,925,708
9,011,246
9,097,604
9,184,789
9,272,810
9,361,675
9,451,391
9,541,967
9,633,411
9,725,731

########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########

2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969

-388,569,537
-394,901,298
-401,293,738
-407,747,439
-414,262,987
-420,840,977
-427,482,005
-434,186,677
-440,955,602
-447,789,395
-454,688,680
-461,654,082
-468,686,236
-475,785,782
-482,953,364
-490,189,637
-497,495,256
-504,870,888
-512,317,204
-519,834,879
-527,424,599
-535,087,054
-542,822,941
-550,632,963
-558,517,831
-566,478,263
-574,514,982
-582,628,720
-590,820,214
-599,090,211
-607,439,461
-615,868,725
-624,378,769
-632,970,368
-641,644,303
-650,401,364
-659,242,346
-668,168,054
-677,179,300
-686,276,905
-695,461,694
-704,734,504
-714,096,179
-723,547,570
-733,089,537
-742,722,947
-752,448,678

224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270

-752,448,678
-762,267,614
-772,180,647
-782,188,681
-792,292,625
-802,493,398
-812,791,929
-823,189,154
-833,686,020
-844,283,480
-854,982,499
-865,784,050
-876,689,116
-887,698,690
-898,813,771
-910,035,372
-921,364,514
-932,802,226
-944,349,550
-956,007,536
-967,777,244
-979,659,745
-991,656,120
############
############
############
############
############
############
############
############
############
############
############
############
############
############
############
############
############
############
############
############
############
############
############
############

9,818,936
9,913,034
10,008,034
10,103,944
10,200,773
10,298,531
10,397,225
10,496,865
10,597,460
10,699,019
10,801,551
10,905,066
11,009,573
11,115,082
11,221,601
11,329,141
11,437,712
11,547,324
11,657,986
11,769,708
11,882,501
11,996,375
12,111,340
12,227,407
12,344,587
12,462,889
12,582,325
12,702,906
12,824,642
12,947,545
13,071,625
13,196,895
13,323,365
13,451,047
13,579,953
13,710,094
13,841,483
13,974,130
14,108,049
14,243,251
14,379,749
14,517,555
14,656,682
14,797,141
14,938,947
15,082,112
15,226,649

########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########

2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969

-762,267,614
-772,180,647
-782,188,681
-792,292,625
-802,493,398
-812,791,929
-823,189,154
-833,686,020
-844,283,480
-854,982,499
-865,784,050
-876,689,116
-887,698,690
-898,813,771
-910,035,372
-921,364,514
-932,802,226
-944,349,550
-956,007,536
-967,777,244
-979,659,745
-991,656,120
###########
###########
###########
###########
###########
###########
###########
###########
###########
###########
###########
###########
###########
###########
###########
###########
###########
###########
###########
###########
###########
###########
###########
###########
###########

271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300

############
############
############
############
############
############
############
############
############
############
############
############
############
############
############
############
############
############
############
############
############
############
############
############
############
############
############
############
############
############

15,372,571
15,519,892
15,668,624
15,818,782
15,970,378
16,123,428
16,277,944
16,433,941
16,591,433
16,750,434
16,910,959
17,073,023
17,236,639
17,401,823
17,568,591
17,736,957
17,906,936
18,078,544
18,251,797
18,426,710
18,603,299
18,781,581
18,961,571
19,143,286
19,326,742
19,511,957
19,698,946
19,887,728
20,078,319
20,270,736

########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########

2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969
2,607,969

###########
###########
###########
###########
###########
###########
###########
###########
###########
###########
###########
###########
###########
###########
###########
###########
###########
###########
###########
###########
###########
###########
###########
###########
###########
###########
###########
###########
###########
###########

konversi tahun