10/1/2019 Simulasi Kredit Bunga Floating

Data Anda
Jumlah Pinjaman : Rp 100.700.000,00

Lama Pinjaman : 15 tahun

(180 bulan)

Bunga per Tahun : Bunga tahun ke-1 : 10%

Bunga tahun ke-2 : 11%
Bunga tahun ke-3 : 12%
Bunga tahun ke-4 : 13.5%
Bunga tahun ke-5 : 13.5%
Bunga tahun ke-6 : 13.5%
Bunga tahun ke-7 : 13.5%
Bunga tahun ke-8 : 13.5%
Bunga tahun ke-9 : 13.5%
Bunga tahun ke-10 : 13.5%
Bunga tahun ke-11 : 13.5%
Bunga tahun ke-12 : 13.5%
Bunga tahun ke-13 : 13.5%
Bunga tahun ke-14 : 13.5%
Bunga tahun ke-15 : 13.5%

Tabel Angsuran

Bulan Bunga/th Angs. Bunga Angs. Pokok Total Angsuran Sisa pinjaman
0 0 0 0 0 Rp 100.700.000,00

1 10% Rp 839.166,67 Rp 242.960,69 Rp 1.082.127,35 Rp 100.457.039,31

2 10% Rp 837.141,99 Rp 244.985,36 Rp 1.082.127,35 Rp 100.212.053,95

3 10% Rp 835.100,45 Rp 247.026,90 Rp 1.082.127,35 Rp 99.965.027,05

4 10% Rp 833.041,89 Rp 249.085,46 Rp 1.082.127,35 Rp 99.715.941,59

5 10% Rp 830.966,18 Rp 251.161,17 Rp 1.082.127,35 Rp 99.464.780,41

6 10% Rp 828.873,17 Rp 253.254,18 Rp 1.082.127,35 Rp 99.211.526,23

7 10% Rp 826.762,72 Rp 255.364,63 Rp 1.082.127,35 Rp 98.956.161,60

8 10% Rp 824.634,68 Rp 257.492,67 Rp 1.082.127,35 Rp 98.698.668,92

9 10% Rp 822.488,91 Rp 259.638,45 Rp 1.082.127,35 Rp 98.439.030,48

10 10% Rp 820.325,25 Rp 261.802,10 Rp 1.082.127,35 Rp 98.177.228,38

11 10% Rp 818.143,57 Rp 263.983,78 Rp 1.082.127,35 Rp 97.913.244,59

12 10% Rp 815.943,70 Rp 266.183,65 Rp 1.082.127,35 Rp 97.647.060,95

13 11% Rp 895.098,06 Rp 246.449,03 Rp 1.141.547,09 Rp 97.400.611,91

14 11% Rp 892.838,94 Rp 248.708,15 Rp 1.141.547,09 Rp 97.151.903,76

15 11% Rp 890.559,12 Rp 250.987,97 Rp 1.141.547,09 Rp 96.900.915,79

16 11% Rp 888.258,39 Rp 253.288,70 Rp 1.141.547,09 Rp 96.647.627,09

17 11% Rp 885.936,58 Rp 255.610,51 Rp 1.141.547,09 Rp 96.392.016,58

18 11% Rp 883.593,49 Rp 257.953,61 Rp 1.141.547,09 Rp 96.134.062,97

19 11% Rp 881.228,91 Rp 260.318,18 Rp 1.141.547,09 Rp 95.873.744,79

20 11% Rp 878.842,66 Rp 262.704,43 Rp 1.141.547,09 Rp 95.611.040,36

21 11% Rp 876.434,54 Rp 265.112,56 Rp 1.141.547,09 Rp 95.345.927,80

22 11% Rp 874.004,34 Rp 267.542,75 Rp 1.141.547,09 Rp 95.078.385,04

23 11% Rp 871.551,86 Rp 269.995,23 Rp 1.141.547,09 Rp 94.808.389,81

24 11% Rp 869.076,91 Rp 272.470,19 Rp 1.141.547,09 Rp 94.535.919,63

25 12% Rp 945.359,20 Rp 253.986,08 Rp 1.199.345,28 Rp 94.281.933,55

26 12% Rp 942.819,34 Rp 256.525,94 Rp 1.199.345,28 Rp 94.025.407,60

27 12% Rp 940.254,08 Rp 259.091,20 Rp 1.199.345,28 Rp 93.766.316,40

28 12% Rp 937.663,16 Rp 261.682,11 Rp 1.199.345,28 Rp 93.504.634,28

29 12% Rp 935.046,34 Rp 264.298,94 Rp 1.199.345,28 Rp 93.240.335,35

30 12% Rp 932.403,35 Rp 266.941,93 Rp 1.199.345,28 Rp 92.973.393,42

31 12% Rp 929.733,93 Rp 269.611,34 Rp 1.199.345,28 Rp 92.703.782,08

32 12% Rp 927.037,82 Rp 272.307,46 Rp 1.199.345,28 Rp 92.431.474,62

https://www.simulasikredit.com/simulasi_bunga_floating.php 1/4
10/1/2019 Simulasi Kredit Bunga Floating

33 12% Rp 924.314,75 Rp 275.030,53 Rp 1.199.345,28 Rp 92.156.444,09

34 12% Rp 921.564,44 Rp 277.780,84 Rp 1.199.345,28 Rp 91.878.663,25

35 12% Rp 918.786,63 Rp 280.558,65 Rp 1.199.345,28 Rp 91.598.104,60

36 12% Rp 915.981,05 Rp 283.364,23 Rp 1.199.345,28 Rp 91.314.740,37

37 13.5% Rp 1.027.290,83 Rp 256.336,15 Rp 1.283.626,97 Rp 91.058.404,22

38 13.5% Rp 1.024.407,05 Rp 259.219,93 Rp 1.283.626,97 Rp 90.799.184,30

39 13.5% Rp 1.021.490,82 Rp 262.136,15 Rp 1.283.626,97 Rp 90.537.048,15

40 13.5% Rp 1.018.541,79 Rp 265.085,18 Rp 1.283.626,97 Rp 90.271.962,96

41 13.5% Rp 1.015.559,58 Rp 268.067,39 Rp 1.283.626,97 Rp 90.003.895,57

42 13.5% Rp 1.012.543,83 Rp 271.083,15 Rp 1.283.626,97 Rp 89.732.812,42

43 13.5% Rp 1.009.494,14 Rp 274.132,83 Rp 1.283.626,97 Rp 89.458.679,59

44 13.5% Rp 1.006.410,15 Rp 277.216,83 Rp 1.283.626,97 Rp 89.181.462,76

45 13.5% Rp 1.003.291,46 Rp 280.335,52 Rp 1.283.626,97 Rp 88.901.127,24

46 13.5% Rp 1.000.137,68 Rp 283.489,29 Rp 1.283.626,97 Rp 88.617.637,95

47 13.5% Rp 996.948,43 Rp 286.678,55 Rp 1.283.626,97 Rp 88.330.959,40

48 13.5% Rp 993.723,29 Rp 289.903,68 Rp 1.283.626,97 Rp 88.041.055,72

49 13.5% Rp 990.461,88 Rp 293.165,10 Rp 1.283.626,97 Rp 87.747.890,62

50 13.5% Rp 987.163,77 Rp 296.463,21 Rp 1.283.626,97 Rp 87.451.427,41

51 13.5% Rp 983.828,56 Rp 299.798,42 Rp 1.283.626,97 Rp 87.151.629,00

52 13.5% Rp 980.455,83 Rp 303.171,15 Rp 1.283.626,97 Rp 86.848.457,85

53 13.5% Rp 977.045,15 Rp 306.581,82 Rp 1.283.626,97 Rp 86.541.876,02

54 13.5% Rp 973.596,11 Rp 310.030,87 Rp 1.283.626,97 Rp 86.231.845,16

55 13.5% Rp 970.108,26 Rp 313.518,72 Rp 1.283.626,97 Rp 85.918.326,44

56 13.5% Rp 966.581,17 Rp 317.045,80 Rp 1.283.626,97 Rp 85.601.280,64

57 13.5% Rp 963.014,41 Rp 320.612,57 Rp 1.283.626,97 Rp 85.280.668,07

58 13.5% Rp 959.407,52 Rp 324.219,46 Rp 1.283.626,97 Rp 84.956.448,61

59 13.5% Rp 955.760,05 Rp 327.866,93 Rp 1.283.626,97 Rp 84.628.581,68

60 13.5% Rp 952.071,54 Rp 331.555,43 Rp 1.283.626,97 Rp 84.297.026,25

61 13.5% Rp 948.341,55 Rp 335.285,43 Rp 1.283.626,97 Rp 83.961.740,82

Like 2.4K Share Follow @SimulasiKredit 429 followers
62 13.5% Rp 944.569,58 Rp 339.057,39 Rp 1.283.626,97 Rp 83.622.683,43

63 13.5% Rp 940.755,19 Rp 342.871,79 Rp 1.283.626,97 Rp 83.279.811,65

64 13.5% Rp 936.897,88 Rp 346.729,09 Rp 1.283.626,97 Rp 82.933.082,55

65 13.5% Rp 932.997,18 Rp 350.629,80 Rp 1.283.626,97 Rp 82.582.452,76

66 13.5% Rp 929.052,59 Rp 354.574,38 Rp 1.283.626,97 Rp 82.227.878,37

67 13.5% Rp 925.063,63 Rp 358.563,34 Rp 1.283.626,97 Rp 81.869.315,03

68 13.5% Rp 921.029,79 Rp 362.597,18 Rp 1.283.626,97 Rp 81.506.717,85

69 13.5% Rp 916.950,58 Rp 366.676,40 Rp 1.283.626,97 Rp 81.140.041,45

70 13.5% Rp 912.825,47 Rp 370.801,51 Rp 1.283.626,97 Rp 80.769.239,94

71 13.5% Rp 908.653,95 Rp 374.973,03 Rp 1.283.626,97 Rp 80.394.266,92

72 13.5% Rp 904.435,50 Rp 379.191,47 Rp 1.283.626,97 Rp 80.015.075,45

73 13.5% Rp 900.169,60 Rp 383.457,38 Rp 1.283.626,97 Rp 79.631.618,07

74 13.5% Rp 895.855,70 Rp 387.771,27 Rp 1.283.626,97 Rp 79.243.846,80

75 13.5% Rp 891.493,28 Rp 392.133,70 Rp 1.283.626,97 Rp 78.851.713,10

76 13.5% Rp 887.081,77 Rp 396.545,20 Rp 1.283.626,97 Rp 78.455.167,90

77 13.5% Rp 882.620,64 Rp 401.006,34 Rp 1.283.626,97 Rp 78.054.161,56

78 13.5% Rp 878.109,32 Rp 405.517,66 Rp 1.283.626,97 Rp 77.648.643,91

79 13.5% Rp 873.547,24 Rp 410.079,73 Rp 1.283.626,97 Rp 77.238.564,17

80 13.5% Rp 868.933,85 Rp 414.693,13 Rp 1.283.626,97 Rp 76.823.871,05

81 13.5% Rp 864.268,55 Rp 419.358,43 Rp 1.283.626,97 Rp 76.404.512,62

82 13.5% Rp 859.550,77 Rp 424.076,21 Rp 1.283.626,97 Rp 75.980.436,41

https://www.simulasikredit.com/simulasi_bunga_floating.php 2/4
10/1/2019 Simulasi Kredit Bunga Floating
83 13.5% Rp 854.779,91 Rp 428.847,07 Rp 1.283.626,97 Rp 75.551.589,35

84 13.5% Rp 849.955,38 Rp 433.671,59 Rp 1.283.626,97 Rp 75.117.917,75

85 13.5% Rp 845.076,57 Rp 438.550,40 Rp 1.283.626,97 Rp 74.679.367,35

86 13.5% Rp 840.142,88 Rp 443.484,09 Rp 1.283.626,97 Rp 74.235.883,26

87 13.5% Rp 835.153,69 Rp 448.473,29 Rp 1.283.626,97 Rp 73.787.409,97

88 13.5% Rp 830.108,36 Rp 453.518,61 Rp 1.283.626,97 Rp 73.333.891,36

89 13.5% Rp 825.006,28 Rp 458.620,70 Rp 1.283.626,97 Rp 72.875.270,67

90 13.5% Rp 819.846,79 Rp 463.780,18 Rp 1.283.626,97 Rp 72.411.490,49

91 13.5% Rp 814.629,27 Rp 468.997,71 Rp 1.283.626,97 Rp 71.942.492,78

92 13.5% Rp 809.353,04 Rp 474.273,93 Rp 1.283.626,97 Rp 71.468.218,85

93 13.5% Rp 804.017,46 Rp 479.609,51 Rp 1.283.626,97 Rp 70.988.609,34

94 13.5% Rp 798.621,86 Rp 485.005,12 Rp 1.283.626,97 Rp 70.503.604,22

95 13.5% Rp 793.165,55 Rp 490.461,43 Rp 1.283.626,97 Rp 70.013.142,79

96 13.5% Rp 787.647,86 Rp 495.979,12 Rp 1.283.626,97 Rp 69.517.163,67

97 13.5% Rp 782.068,09 Rp 501.558,88 Rp 1.283.626,97 Rp 69.015.604,79

98 13.5% Rp 776.425,55 Rp 507.201,42 Rp 1.283.626,97 Rp 68.508.403,37

99 13.5% Rp 770.719,54 Rp 512.907,44 Rp 1.283.626,97 Rp 67.995.495,93

100 13.5% Rp 764.949,33 Rp 518.677,65 Rp 1.283.626,97 Rp 67.476.818,28

101 13.5% Rp 759.114,21 Rp 524.512,77 Rp 1.283.626,97 Rp 66.952.305,51

102 13.5% Rp 753.213,44 Rp 530.413,54 Rp 1.283.626,97 Rp 66.421.891,98

103 13.5% Rp 747.246,28 Rp 536.380,69 Rp 1.283.626,97 Rp 65.885.511,29

104 13.5% Rp 741.212,00 Rp 542.414,97 Rp 1.283.626,97 Rp 65.343.096,31

105 13.5% Rp 735.109,83 Rp 548.517,14 Rp 1.283.626,97 Rp 64.794.579,17

106 13.5% Rp 728.939,02 Rp 554.687,96 Rp 1.283.626,97 Rp 64.239.891,21

107 13.5% Rp 722.698,78 Rp 560.928,20 Rp 1.283.626,97 Rp 63.678.963,02

108 13.5% Rp 716.388,33 Rp 567.238,64 Rp 1.283.626,97 Rp 63.111.724,37

109 13.5% Rp 710.006,90 Rp 573.620,08 Rp 1.283.626,97 Rp 62.538.104,30

110 13.5% Rp 703.553,67 Rp 580.073,30 Rp 1.283.626,97 Rp 61.958.031,00

111 13.5% Rp 697.027,85 Rp 586.599,13 Rp 1.283.626,97 Rp 61.371.431,87

112 13.5% Rp 690.428,61 Rp 593.198,37 Rp 1.283.626,97 Rp 60.778.233,51

113 13.5% Rp 683.755,13 Rp 599.871,85 Rp 1.283.626,97 Rp 60.178.361,66

114 13.5% Rp 677.006,57 Rp 606.620,41 Rp 1.283.626,97 Rp 59.571.741,25

115 13.5% Rp 670.182,09 Rp 613.444,89 Rp 1.283.626,97 Rp 58.958.296,37

116 13.5% Rp 663.280,83 Rp 620.346,14 Rp 1.283.626,97 Rp 58.337.950,23

117 13.5% Rp 656.301,94 Rp 627.325,03 Rp 1.283.626,97 Rp 57.710.625,19

118 13.5% Rp 649.244,53 Rp 634.382,44 Rp 1.283.626,97 Rp 57.076.242,75

119 13.5% Rp 642.107,73 Rp 641.519,24 Rp 1.283.626,97 Rp 56.434.723,51

120 13.5% Rp 634.890,64 Rp 648.736,34 Rp 1.283.626,97 Rp 55.785.987,17

121 13.5% Rp 627.592,36 Rp 656.034,62 Rp 1.283.626,97 Rp 55.129.952,55

122 13.5% Rp 620.211,97 Rp 663.415,01 Rp 1.283.626,97 Rp 54.466.537,54

123 13.5% Rp 612.748,55 Rp 670.878,43 Rp 1.283.626,97 Rp 53.795.659,12

124 13.5% Rp 605.201,17 Rp 678.425,81 Rp 1.283.626,97 Rp 53.117.233,31

125 13.5% Rp 597.568,87 Rp 686.058,10 Rp 1.283.626,97 Rp 52.431.175,21

126 13.5% Rp 589.850,72 Rp 693.776,25 Rp 1.283.626,97 Rp 51.737.398,95

127 13.5% Rp 582.045,74 Rp 701.581,24 Rp 1.283.626,97 Rp 51.035.817,72

128 13.5% Rp 574.152,95 Rp 709.474,03 Rp 1.283.626,97 Rp 50.326.343,69

129 13.5% Rp 566.171,37 Rp 717.455,61 Rp 1.283.626,97 Rp 49.608.888,08

130 13.5% Rp 558.099,99 Rp 725.526,98 Rp 1.283.626,97 Rp 48.883.361,10

131 13.5% Rp 549.937,81 Rp 733.689,16 Rp 1.283.626,97 Rp 48.149.671,94

132 13.5% Rp 541.683,81 Rp 741.943,17 Rp 1.283.626,97 Rp 47.407.728,77

133 13.5% Rp 533.336,95 Rp 750.290,03 Rp 1.283.626,97 Rp 46.657.438,74

https://www.simulasikredit.com/simulasi_bunga_floating.php 3/4
10/1/2019 Simulasi Kredit Bunga Floating

134 13.5% Rp 524.896,19 Rp 758.730,79 Rp 1.283.626,97 Rp 45.898.707,96

135 13.5% Rp 516.360,46 Rp 767.266,51 Rp 1.283.626,97 Rp 45.131.441,45

136 13.5% Rp 507.728,72 Rp 775.898,26 Rp 1.283.626,97 Rp 44.355.543,19

137 13.5% Rp 498.999,86 Rp 784.627,11 Rp 1.283.626,97 Rp 43.570.916,07

138 13.5% Rp 490.172,81 Rp 793.454,17 Rp 1.283.626,97 Rp 42.777.461,90

139 13.5% Rp 481.246,45 Rp 802.380,53 Rp 1.283.626,97 Rp 41.975.081,38

140 13.5% Rp 472.219,67 Rp 811.407,31 Rp 1.283.626,97 Rp 41.163.674,07

141 13.5% Rp 463.091,33 Rp 820.535,64 Rp 1.283.626,97 Rp 40.343.138,43

142 13.5% Rp 453.860,31 Rp 829.766,67 Rp 1.283.626,97 Rp 39.513.371,76

143 13.5% Rp 444.525,43 Rp 839.101,54 Rp 1.283.626,97 Rp 38.674.270,22

144 13.5% Rp 435.085,54 Rp 848.541,43 Rp 1.283.626,97 Rp 37.825.728,78

145 13.5% Rp 425.539,45 Rp 858.087,53 Rp 1.283.626,97 Rp 36.967.641,26

146 13.5% Rp 415.885,96 Rp 867.741,01 Rp 1.283.626,97 Rp 36.099.900,24

147 13.5% Rp 406.123,88 Rp 877.503,10 Rp 1.283.626,97 Rp 35.222.397,15

148 13.5% Rp 396.251,97 Rp 887.375,01 Rp 1.283.626,97 Rp 34.335.022,14

149 13.5% Rp 386.269,00 Rp 897.357,98 Rp 1.283.626,97 Rp 33.437.664,17

150 13.5% Rp 376.173,72 Rp 907.453,25 Rp 1.283.626,97 Rp 32.530.210,91

151 13.5% Rp 365.964,87 Rp 917.662,10 Rp 1.283.626,97 Rp 31.612.548,81

152 13.5% Rp 355.641,17 Rp 927.985,80 Rp 1.283.626,97 Rp 30.684.563,01

153 13.5% Rp 345.201,33 Rp 938.425,64 Rp 1.283.626,97 Rp 29.746.137,37

154 13.5% Rp 334.644,05 Rp 948.982,93 Rp 1.283.626,97 Rp 28.797.154,44

155 13.5% Rp 323.967,99 Rp 959.658,99 Rp 1.283.626,97 Rp 27.837.495,45

156 13.5% Rp 313.171,82 Rp 970.455,15 Rp 1.283.626,97 Rp 26.867.040,30

157 13.5% Rp 302.254,20 Rp 981.372,77 Rp 1.283.626,97 Rp 25.885.667,53

158 13.5% Rp 291.213,76 Rp 992.413,21 Rp 1.283.626,97 Rp 24.893.254,32

159 13.5% Rp 280.049,11 Rp 1.003.577,86 Rp 1.283.626,97 Rp 23.889.676,45

160 13.5% Rp 268.758,86 Rp 1.014.868,11 Rp 1.283.626,97 Rp 22.874.808,34

161 13.5% Rp 257.341,59 Rp 1.026.285,38 Rp 1.283.626,97 Rp 21.848.522,96

162 13.5% Rp 245.795,88 Rp 1.037.831,09 Rp 1.283.626,97 Rp 20.810.691,86

163 13.5% Rp 234.120,28 Rp 1.049.506,69 Rp 1.283.626,97 Rp 19.761.185,17

164 13.5% Rp 222.313,33 Rp 1.061.313,64 Rp 1.283.626,97 Rp 18.699.871,53

165 13.5% Rp 210.373,55 Rp 1.073.253,42 Rp 1.283.626,97 Rp 17.626.618,11

166 13.5% Rp 198.299,45 Rp 1.085.327,52 Rp 1.283.626,97 Rp 16.541.290,59

167 13.5% Rp 186.089,52 Rp 1.097.537,46 Rp 1.283.626,97 Rp 15.443.753,14

168 13.5% Rp 173.742,22 Rp 1.109.884,75 Rp 1.283.626,97 Rp 14.333.868,38

169 13.5% Rp 161.256,02 Rp 1.122.370,96 Rp 1.283.626,97 Rp 13.211.497,43

170 13.5% Rp 148.629,35 Rp 1.134.997,63 Rp 1.283.626,97 Rp 12.076.499,80

171 13.5% Rp 135.860,62 Rp 1.147.766,35 Rp 1.283.626,97 Rp 10.928.733,45

172 13.5% Rp 122.948,25 Rp 1.160.678,72 Rp 1.283.626,97 Rp 9.768.054,72

173 13.5% Rp 109.890,62 Rp 1.173.736,36 Rp 1.283.626,97 Rp 8.594.318,37

174 13.5% Rp 96.686,08 Rp 1.186.940,89 Rp 1.283.626,97 Rp 7.407.377,47

175 13.5% Rp 83.333,00 Rp 1.200.293,98 Rp 1.283.626,97 Rp 6.207.083,49

176 13.5% Rp 69.829,69 Rp 1.213.797,29 Rp 1.283.626,97 Rp 4.993.286,21

177 13.5% Rp 56.174,47 Rp 1.227.452,50 Rp 1.283.626,97 Rp 3.765.833,70

178 13.5% Rp 42.365,63 Rp 1.241.261,35 Rp 1.283.626,97 Rp 2.524.572,36

179 13.5% Rp 28.401,44 Rp 1.255.225,54 Rp 1.283.626,97 Rp 1.269.346,82

180 13.5% Rp 14.280,15 Rp 1.269.346,82 Rp 1.283.626,97 Rp 0,00

Total Rp 125.218.521,06 Rp 100.700.000,00 Rp 225.918.521,06

https://www.simulasikredit.com/simulasi_bunga_floating.php 4/4