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: 15 Tahun
Nominal DP: Rp.130,000,000
Pokok Pinjaman: Rp.520,000,000
Cicilan per Bulan: Rp.5,044,729
Perhitungan Bunga: Anuitas

Bulan Angsuran Angsuran Total Sisa

Bunga Pokok Angsuran Pinjaman
0 0 0 0 520,000,000
1 3,575,000 1,469,729 5,044,729 518,530,270
2 3,564,895 1,479,834 5,044,729 517,050,435
3 3,554,721 1,490,008 5,044,729 515,560,427
4 3,544,477 1,500,251 5,044,729 514,060,175
5 3,534,163 1,510,566 5,044,729 512,549,609
6 3,523,778 1,520,951 5,044,729 511,028,658
7 3,513,322 1,531,407 5,044,729 509,497,250
8 3,502,793 1,541,936 5,044,729 507,955,314
9 3,492,192 1,552,537 5,044,729 506,402,777
10 3,481,519 1,563,210 5,044,729 504,839,566
11 3,470,772 1,573,957 5,044,729 503,265,608
12 3,459,951 1,584,778 5,044,729 501,680,829
13 3,449,055 1,595,674 5,044,729 500,085,155
14 3,438,085 1,606,644 5,044,729 498,478,511
15 3,427,039 1,617,690 5,044,729 496,860,821
16 3,415,918 1,628,811 5,044,729 495,232,009
17 3,404,720 1,640,009 5,044,729 493,591,999
18 3,393,444 1,651,284 5,044,729 491,940,714
19 3,382,092 1,662,637 5,044,729 490,278,077
20 3,370,661 1,674,068 5,044,729 488,604,009
21 3,359,152 1,685,577 5,044,729 486,918,431
22 3,347,564 1,697,165 5,044,729 485,221,266
23 3,335,896 1,708,833 5,044,729 483,512,432
24 3,324,147 1,720,581 5,044,729 481,791,850
25 3,312,318 1,732,410 5,044,729 480,059,439
26 3,300,408 1,744,321 5,044,729 478,315,118
27 3,288,416 1,756,313 5,044,729 476,558,805
28 3,276,341 1,768,388 5,044,729 474,790,417
29 3,264,184 1,780,545 5,044,729 473,009,871
30 3,251,942 1,792,786 5,044,729 471,217,084
31 3,239,617 1,805,112 5,044,729 469,411,972
32 3,227,207 1,817,522 5,044,729 467,594,449
33 3,214,711 1,830,018 5,044,729 465,764,431
34 3,202,130 1,842,599 5,044,729 463,921,832
35 3,189,462 1,855,267 5,044,729 462,066,564
36 3,176,707 1,868,022 5,044,729 460,198,542
37 3,163,864 1,880,864 5,044,729 458,317,677
38 3,150,934 1,893,795 5,044,729 456,423,881
39 3,137,914 1,906,815 5,044,729 454,517,066
40 3,124,804 1,919,925 5,044,729 452,597,141
41 3,111,605 1,933,124 5,044,729 450,664,016
42 3,098,315 1,946,414 5,044,729 448,717,601
43 3,084,933 1,959,796 5,044,729 446,757,805
44 3,071,459 1,973,269 5,044,729 444,784,535
45 3,057,893 1,986,836 5,044,729 442,797,699
46 3,044,234 2,000,495 5,044,729 440,797,203
47 3,030,480 2,014,249 5,044,729 438,782,954
48 3,016,632 2,028,097 5,044,729 436,754,857
49 3,002,689 2,042,040 5,044,729 434,712,817
50 2,988,650 2,056,079 5,044,729 432,656,738
51 2,974,515 2,070,214 5,044,729 430,586,523
52 2,960,282 2,084,447 5,044,729 428,502,075
53 2,945,951 2,098,778 5,044,729 426,403,297
54 2,931,522 2,113,207 5,044,729 424,290,090
55 2,916,994 2,127,735 5,044,729 422,162,355
56 2,902,366 2,142,363 5,044,729 420,019,991
57 2,887,637 2,157,092 5,044,729 417,862,899
58 2,872,807 2,171,922 5,044,729 415,690,976
59 2,857,875 2,186,854 5,044,729 413,504,122
60 2,842,840 2,201,889 5,044,729 411,302,233
61 2,827,702 2,217,027 5,044,729 409,085,206
62 2,812,460 2,232,269 5,044,729 406,852,937
63 2,797,113 2,247,615 5,044,729 404,605,321
64 2,781,661 2,263,068 5,044,729 402,342,252
65 2,766,102 2,278,626 5,044,729 400,063,626
66 2,750,437 2,294,292 5,044,729 397,769,333
67 2,734,664 2,310,065 5,044,729 395,459,267
68 2,718,782 2,325,947 5,044,729 393,133,320
69 2,702,791 2,341,938 5,044,729 390,791,382
70 2,686,690 2,358,039 5,044,729 388,433,343
71 2,670,479 2,374,250 5,044,729 386,059,092
72 2,654,156 2,390,573 5,044,729 383,668,518
73 2,637,721 2,407,008 5,044,729 381,261,510
74 2,621,172 2,423,556 5,044,729 378,837,953
75 2,604,510 2,440,218 5,044,729 376,397,734
76 2,587,734 2,456,995 5,044,729 373,940,738
77 2,570,842 2,473,887 5,044,729 371,466,851
78 2,553,834 2,490,895 5,044,729 368,975,956
79 2,536,709 2,508,020 5,044,729 366,467,936
 80 2,519,467 2,525,262 5,044,729 363,942,673
81 2,502,105 2,542,623 5,044,729 361,400,049
82 2,484,625 2,560,104 5,044,729 358,839,944
83 2,467,024 2,577,705 5,044,729 356,262,239
84 2,449,302 2,595,426 5,044,729 353,666,812
85 2,431,459 2,613,270 5,044,729 351,053,542
86 2,413,493 2,631,236 5,044,729 348,422,305
87 2,395,403 2,649,326 5,044,729 345,772,978
88 2,377,189 2,667,540 5,044,729 343,105,438
89 2,358,849 2,685,879 5,044,729 340,419,558
90 2,340,384 2,704,345 5,044,729 337,715,212
91 2,321,792 2,722,937 5,044,729 334,992,274
92 2,303,071 2,741,657 5,044,729 332,250,617
93 2,284,222 2,760,506 5,044,729 329,490,110
94 2,265,244 2,779,485 5,044,729 326,710,624
95 2,246,135 2,798,594 5,044,729 323,912,030
96 2,226,895 2,817,834 5,044,729 321,094,195
97 2,207,522 2,837,207 5,044,729 318,256,988
98 2,188,016 2,856,713 5,044,729 315,400,275
99 2,168,376 2,876,352 5,044,729 312,523,922
100 2,148,601 2,896,127 5,044,729 309,627,794
101 2,128,691 2,916,038 5,044,729 306,711,755
102 2,108,643 2,936,086 5,044,729 303,775,669
103 2,088,457 2,956,272 5,044,729 300,819,397
104 2,068,133 2,976,596 5,044,729 297,842,800
105 2,047,669 2,997,060 5,044,729 294,845,740
106 2,027,064 3,017,665 5,044,729 291,828,074
107 2,006,318 3,038,411 5,044,729 288,789,662
108 1,985,428 3,059,300 5,044,729 285,730,361
109 1,964,396 3,080,333 5,044,729 282,650,028
110 1,943,218 3,101,510 5,044,729 279,548,517
111 1,921,896 3,122,833 5,044,729 276,425,683
112 1,900,426 3,144,303 5,044,729 273,281,380
113 1,878,809 3,165,920 5,044,729 270,115,459
114 1,857,043 3,187,686 5,044,729 266,927,773
115 1,835,128 3,209,601 5,044,729 263,718,172
116 1,813,062 3,231,667 5,044,729 260,486,505
117 1,790,844 3,253,885 5,044,729 257,232,619
118 1,768,474 3,276,255 5,044,729 253,956,364
119 1,745,950 3,298,779 5,044,729 250,657,584
120 1,723,270 3,321,458 5,044,729 247,336,125
121 1,700,435 3,344,293 5,044,729 243,991,831
122 1,677,443 3,367,286 5,044,729 240,624,545
123 1,654,293 3,390,436 5,044,729 237,234,109
124 1,630,984 3,413,745 5,044,729 233,820,363
125 1,607,515 3,437,214 5,044,729 230,383,149
126 1,583,884 3,460,845 5,044,729 226,922,303
127 1,560,090 3,484,639 5,044,729 223,437,664
128 1,536,133 3,508,595 5,044,729 219,929,068
129 1,512,012 3,532,717 5,044,729 216,396,350
130 1,487,724 3,557,004 5,044,729 212,839,345
131 1,463,270 3,581,459 5,044,729 209,257,886
132 1,438,647 3,606,081 5,044,729 205,651,804
133 1,413,856 3,630,873 5,044,729 202,020,931
134 1,388,893 3,655,835 5,044,729 198,365,095
135 1,363,760 3,680,969 5,044,729 194,684,125
136 1,338,453 3,706,276 5,044,729 190,977,848
137 1,312,972 3,731,757 5,044,729 187,246,091
138 1,287,316 3,757,412 5,044,729 183,488,678
139 1,261,484 3,783,245 5,044,729 179,705,433
140 1,235,474 3,809,255 5,044,729 175,896,178
141 1,209,286 3,835,443 5,044,729 172,060,734
142 1,182,917 3,861,812 5,044,729 168,198,922
143 1,156,367 3,888,362 5,044,729 164,310,560
144 1,129,635 3,915,094 5,044,729 160,395,465
145 1,102,718 3,942,011 5,044,729 156,453,454
146 1,075,617 3,969,112 5,044,729 152,484,342
147 1,048,329 3,996,400 5,044,729 148,487,942
148 1,020,854 4,023,875 5,044,729 144,464,066
149 993,190 4,051,539 5,044,729 140,412,527
150 965,336 4,079,393 5,044,729 136,333,133
151 937,290 4,107,439 5,044,729 132,225,694
152 909,051 4,135,678 5,044,729 128,090,015
153 880,618 4,164,111 5,044,729 123,925,904
154 851,990 4,192,739 5,044,729 119,733,165
155 823,165 4,221,564 5,044,729 115,511,601
156 794,142 4,250,587 5,044,729 111,261,013
157 764,919 4,279,810 5,044,729 106,981,203
158 735,495 4,309,234 5,044,729 102,671,969
159 705,869 4,338,860 5,044,729 98,333,109
160 676,040 4,368,689 5,044,729 93,964,419
161 646,005 4,398,724 5,044,729 89,565,694
162 615,764 4,428,965 5,044,729 85,136,729
163 585,315 4,459,414 5,044,729 80,677,314
164 554,656 4,490,073 5,044,729 76,187,240
165 523,787 4,520,942 5,044,729 71,666,298
166 492,705 4,552,024 5,044,729 67,114,274
167 461,410 4,583,319 5,044,729 62,530,955
168 429,900 4,614,829 5,044,729 57,916,125
169 398,173 4,646,556 5,044,729 53,269,569
170 366,228 4,678,501 5,044,729 48,591,067
171 334,063 4,710,666 5,044,729 43,880,401
172 301,677 4,743,052 5,044,729 39,137,349
173 269,069 4,775,660 5,044,729 34,361,688
174 236,236 4,808,493 5,044,729 29,553,195
175 203,178 4,841,551 5,044,729 24,711,643
 176 169,892 4,874,837 5,044,729 19,836,806
177 136,378 4,908,351 5,044,729 14,928,454
178 102,633 4,942,096 5,044,729 9,986,357
179 68,656 4,976,073 5,044,729 5,010,284
180 34,445 5,010,284 5,044,729 0
Total: 388,051,374 520,000,000 908,051,374