Simulasi KPR Konvensional

Simulasi KPR

Rincian Pinjaman

ID Properti
Harga Properti Rp 130.000.000
Suku Bunga (per tahun) 5%
Suku Floating (per tahun) 12.5%
Lama Pinjaman 60 bulan
Uang Muka (DP) Rp 70.000.000
Jumlah Pinjaman Maximum Rp 60.000.000

Biaya Bank
Appraisal Rp 1.000.000
Administrasi Rp
Provisi Rp 300.000
Asuransi Rp 0
Total Biaya Bank Rp 1.300.000

Biaya Notaris
Akte Jual Beli Rp 0
Bea Balik Nama Rp 0
Akta SKMHT Rp 0
Akta APHT Rp 600.000
Perjanjian HT Rp 600.000
Cek Sertifikat, ZNT, PNBP HT Rp 0
Total Biaya Notaris Rp 1.200.000

Angsuran per bulan Rp 1.250.000

Pembayaran Pertama (Angsuran + Uang Muka

+ Total Biaya Bank + Total Biaya Notaris) Rp 73.750.000
Catatan: Perhitungan ini berdasarkan asumsi

kami pada aplikasi KPR secara umum.
Bulan Sisa Pinjam Porsi Pokok

1 Rp 59.000.000 Rp 1.000.000
2 Rp 58.000.000 Rp 1.000.000
3 Rp 57.000.000 Rp 1.000.000
4 Rp 56.000.000 Rp 1.000.000
5 Rp 55.000.000 Rp 1.000.000
6 Rp 54.000.000 Rp 1.000.000
7 Rp 53.000.000 Rp 1.000.000
8 Rp 52.000.000 Rp 1.000.000
9 Rp 51.000.000 Rp 1.000.000
10 Rp 50.000.000 Rp 1.000.000
11 Rp 49.000.000 Rp 1.000.000
12 Rp 48.000.000 Rp 1.000.000
13 Rp 47.000.000 Rp 1.000.000
14 Rp 46.000.000 Rp 1.000.000
15 Rp 45.000.000 Rp 1.000.000
16 Rp 44.000.000 Rp 1.000.000
17 Rp 43.000.000 Rp 1.000.000
18 Rp 42.000.000 Rp 1.000.000
19 Rp 41.000.000 Rp 1.000.000
20 Rp 40.000.000 Rp 1.000.000
21 Rp 39.000.000 Rp 1.000.000
22 Rp 38.000.000 Rp 1.000.000
23 Rp 37.000.000 Rp 1.000.000
24 Rp 36.000.000 Rp 1.000.000
25 Rp 35.000.000 Rp 1.000.000
26 Rp 34.000.000 Rp 1.000.000
27 Rp 33.000.000 Rp 1.000.000
28 Rp 32.000.000 Rp 1.000.000
29 Rp 31.000.000 Rp 1.000.000
30 Rp 30.000.000 Rp 1.000.000
31 Rp 29.000.000 Rp 1.000.000
32 Rp 28.000.000 Rp 1.000.000
33 Rp 27.000.000 Rp 1.000.000
34 Rp 26.000.000 Rp 1.000.000
35 Rp 25.000.000 Rp 1.000.000
36 Rp 24.000.000 Rp 1.000.000
37 Rp 23.000.000 Rp 1.000.000
38 Rp 22.000.000 Rp 1.000.000
39 Rp 21.000.000 Rp 1.000.000
40 Rp 20.000.000 Rp 1.000.000
41 Rp 19.000.000 Rp 1.000.000
42 Rp 18.000.000 Rp 1.000.000
43 Rp 17.000.000 Rp 1.000.000
44 Rp 16.000.000 Rp 1.000.000
45 Rp 15.000.000 Rp 1.000.000
46 Rp 14.000.000 Rp 1.000.000
47 Rp 13.000.000 Rp 1.000.000
48 Rp 12.000.000 Rp 1.000.000
49 Rp 11.000.000 Rp 1.000.000
50 Rp 10.000.000 Rp 1.000.000
51 Rp 9.000.000 Rp 1.000.000
52 Rp 8.000.000 Rp 1.000.000
53 Rp 7.000.000 Rp 1.000.000
54 Rp 6.000.000 Rp 1.000.000
55 Rp 5.000.000 Rp 1.000.000
56 Rp 4.000.000 Rp 1.000.000
57 Rp 3.000.000 Rp 1.000.000
58 Rp 2.000.000 Rp 1.000.000
59 Rp 1.000.000 Rp 1.000.000
60 Rp 0 Rp 1.000.000

Porsi Bunga Angsuran Bunga

Rp 250.000 Rp 1.250.000 5%
Rp 250.000 Rp 1.250.000 5%
Rp 250.000 Rp 1.250.000 5%
Rp 250.000 Rp 1.250.000 5%
Rp 250.000 Rp 1.250.000 5%
Rp 250.000 Rp 1.250.000 5%
Rp 250.000 Rp 1.250.000 5%
Rp 250.000 Rp 1.250.000 5%
Rp 250.000 Rp 1.250.000 5%
Rp 250.000 Rp 1.250.000 5%
Rp 250.000 Rp 1.250.000 5%
Rp 250.000 Rp 1.250.000 5%
Rp 250.000 Rp 1.250.000 5%
Rp 250.000 Rp 1.250.000 5%
Rp 250.000 Rp 1.250.000 5%
Rp 250.000 Rp 1.250.000 5%
Rp 250.000 Rp 1.250.000 5%
Rp 250.000 Rp 1.250.000 5%
Rp 250.000 Rp 1.250.000 5%
Rp 250.000 Rp 1.250.000 5%
Rp 250.000 Rp 1.250.000 5%
Rp 250.000 Rp 1.250.000 5%
Rp 250.000 Rp 1.250.000 5%
Rp 250.000 Rp 1.250.000 5%
Rp 250.000 Rp 1.250.000 5%
Rp 250.000 Rp 1.250.000 5%
Rp 250.000 Rp 1.250.000 5%
Rp 250.000 Rp 1.250.000 5%
Rp 250.000 Rp 1.250.000 5%
Rp 250.000 Rp 1.250.000 5%
Rp 250.000 Rp 1.250.000 5%
Rp 250.000 Rp 1.250.000 5%
Rp 250.000 Rp 1.250.000 5%
Rp 250.000 Rp 1.250.000 5%
Rp 250.000 Rp 1.250.000 5%
Rp 250.000 Rp 1.250.000 5%
Rp 250.000 Rp 1.250.000 5%
Rp 250.000 Rp 1.250.000 5%
Rp 250.000 Rp 1.250.000 5%
Rp 250.000 Rp 1.250.000 5%
Rp 250.000 Rp 1.250.000 5%
Rp 250.000 Rp 1.250.000 5%
Rp 250.000 Rp 1.250.000 5%
Rp 250.000 Rp 1.250.000 5%
Rp 250.000 Rp 1.250.000 5%
Rp 250.000 Rp 1.250.000 5%
Rp 250.000 Rp 1.250.000 5%
Rp 250.000 Rp 1.250.000 5%
Rp 250.000 Rp 1.250.000 5%
Rp 250.000 Rp 1.250.000 5%
Rp 250.000 Rp 1.250.000 5%
Rp 250.000 Rp 1.250.000 5%
Rp 250.000 Rp 1.250.000 5%
Rp 250.000 Rp 1.250.000 5%
Rp 250.000 Rp 1.250.000 5%
Rp 250.000 Rp 1.250.000 5%
Rp 250.000 Rp 1.250.000 5%
Rp 250.000 Rp 1.250.000 5%
Rp 250.000 Rp 1.250.000 5%
Rp 250.000 Rp 1.250.000 5%
Simulasi KPR

Rincian Pinjaman

ID Properti

Biaya Bank
Administrasi Rp
Provisi Rp 607.500
Asuransi Rp 0

Biaya Notaris
Akte Jual Beli Rp 0
Bea Balik Nama Rp 0
Akta SKMHT Rp 0
Akta APHT Rp 1.215.000
Perjanjian HT Rp 1.215.000

Angsuran per bulan Rp 1.181.250 14,175,000.00




1 Rp 120.825.000 Rp 675.000
2 Rp 120.150.000 Rp 675.000
3 Rp 119.475.000 Rp 675.000
4 Rp 118.800.000 Rp 675.000
5 Rp 118.125.000 Rp 675.000
6 Rp 117.450.000 Rp 675.000
7 Rp 116.775.000 Rp 675.000
8 Rp 116.100.000 Rp 675.000
9 Rp 115.425.000 Rp 675.000
10 Rp 114.750.000 Rp 675.000
11 Rp 114.075.000 Rp 675.000
12 Rp 113.400.000 Rp 675.000
13 Rp 112.725.000 Rp 675.000
14 Rp 112.050.000 Rp 675.000
15 Rp 111.375.000 Rp 675.000
16 Rp 110.700.000 Rp 675.000
17 Rp 110.025.000 Rp 675.000
18 Rp 109.350.000 Rp 675.000
19 Rp 108.675.000 Rp 675.000
20 Rp 108.000.000 Rp 675.000
21 Rp 107.325.000 Rp 675.000
22 Rp 106.650.000 Rp 675.000
23 Rp 105.975.000 Rp 675.000
24 Rp 105.300.000 Rp 675.000
25 Rp 104.625.000 Rp 675.000
26 Rp 103.950.000 Rp 675.000
27 Rp 103.275.000 Rp 675.000
28 Rp 102.600.000 Rp 675.000
29 Rp 101.925.000 Rp 675.000
30 Rp 101.250.000 Rp 675.000
31 Rp 100.575.000 Rp 675.000
32 Rp 99.900.000 Rp 675.000
33 Rp 99.225.000 Rp 675.000
34 Rp 98.550.000 Rp 675.000
35 Rp 97.875.000 Rp 675.000
36 Rp 97.200.000 Rp 675.000
37 Rp 96.525.000 Rp 675.000
38 Rp 95.850.000 Rp 675.000
39 Rp 95.175.000 Rp 675.000
40 Rp 94.500.000 Rp 675.000
41 Rp 93.825.000 Rp 675.000
42 Rp 93.150.000 Rp 675.000
43 Rp 92.475.000 Rp 675.000
44 Rp 91.800.000 Rp 675.000
45 Rp 91.125.000 Rp 675.000
46 Rp 90.450.000 Rp 675.000
47 Rp 89.775.000 Rp 675.000
48 Rp 89.100.000 Rp 675.000
49 Rp 88.425.000 Rp 675.000
50 Rp 87.750.000 Rp 675.000
51 Rp 87.075.000 Rp 675.000
52 Rp 86.400.000 Rp 675.000
53 Rp 85.725.000 Rp 675.000
54 Rp 85.050.000 Rp 675.000
55 Rp 84.375.000 Rp 675.000
56 Rp 83.700.000 Rp 675.000
57 Rp 83.025.000 Rp 675.000
58 Rp 82.350.000 Rp 675.000
59 Rp 81.675.000 Rp 675.000
60 Rp 81.000.000 Rp 675.000
61 Rp 80.325.000 Rp 675.000
62 Rp 79.650.000 Rp 675.000
63 Rp 78.975.000 Rp 675.000
64 Rp 78.300.000 Rp 675.000
65 Rp 77.625.000 Rp 675.000
66 Rp 76.950.000 Rp 675.000
67 Rp 76.275.000 Rp 675.000
68 Rp 75.600.000 Rp 675.000
69 Rp 74.925.000 Rp 675.000
70 Rp 74.250.000 Rp 675.000
71 Rp 73.575.000 Rp 675.000
72 Rp 72.900.000 Rp 675.000
73 Rp 72.225.000 Rp 675.000
74 Rp 71.550.000 Rp 675.000
75 Rp 70.875.000 Rp 675.000
76 Rp 70.200.000 Rp 675.000
77 Rp 69.525.000 Rp 675.000
78 Rp 68.850.000 Rp 675.000
79 Rp 68.175.000 Rp 675.000
80 Rp 67.500.000 Rp 675.000
81 Rp 66.825.000 Rp 675.000
82 Rp 66.150.000 Rp 675.000
83 Rp 65.475.000 Rp 675.000
84 Rp 64.800.000 Rp 675.000
85 Rp 64.125.000 Rp 675.000
86 Rp 63.450.000 Rp 675.000
87 Rp 62.775.000 Rp 675.000
88 Rp 62.100.000 Rp 675.000
89 Rp 61.425.000 Rp 675.000
90 Rp 60.750.000 Rp 675.000
91 Rp 60.075.000 Rp 675.000
92 Rp 59.400.000 Rp 675.000
93 Rp 58.725.000 Rp 675.000
94 Rp 58.050.000 Rp 675.000
95 Rp 57.375.000 Rp 675.000
96 Rp 56.700.000 Rp 675.000
97 Rp 56.025.000 Rp 675.000
98 Rp 55.350.000 Rp 675.000
99 Rp 54.675.000 Rp 675.000
100 Rp 54.000.000 Rp 675.000
101 Rp 53.325.000 Rp 675.000
102 Rp 52.650.000 Rp 675.000
103 Rp 51.975.000 Rp 675.000
104 Rp 51.300.000 Rp 675.000
105 Rp 50.625.000 Rp 675.000
106 Rp 49.950.000 Rp 675.000
107 Rp 49.275.000 Rp 675.000
108 Rp 48.600.000 Rp 675.000
109 Rp 47.925.000 Rp 675.000
110 Rp 47.250.000 Rp 675.000
111 Rp 46.575.000 Rp 675.000
112 Rp 45.900.000 Rp 675.000
113 Rp 45.225.000 Rp 675.000
114 Rp 44.550.000 Rp 675.000
115 Rp 43.875.000 Rp 675.000
116 Rp 43.200.000 Rp 675.000
117 Rp 42.525.000 Rp 675.000
118 Rp 41.850.000 Rp 675.000
119 Rp 41.175.000 Rp 675.000
120 Rp 40.500.000 Rp 675.000
121 Rp 39.825.000 Rp 675.000
122 Rp 39.150.000 Rp 675.000
123 Rp 38.475.000 Rp 675.000
124 Rp 37.800.000 Rp 675.000
125 Rp 37.125.000 Rp 675.000
126 Rp 36.450.000 Rp 675.000
127 Rp 35.775.000 Rp 675.000
128 Rp 35.100.000 Rp 675.000
129 Rp 34.425.000 Rp 675.000
130 Rp 33.750.000 Rp 675.000
131 Rp 33.075.000 Rp 675.000
132 Rp 32.400.000 Rp 675.000
133 Rp 31.725.000 Rp 675.000
134 Rp 31.050.000 Rp 675.000
135 Rp 30.375.000 Rp 675.000
136 Rp 29.700.000 Rp 675.000
137 Rp 29.025.000 Rp 675.000
138 Rp 28.350.000 Rp 675.000
139 Rp 27.675.000 Rp 675.000
140 Rp 27.000.000 Rp 675.000
141 Rp 26.325.000 Rp 675.000
142 Rp 25.650.000 Rp 675.000
143 Rp 24.975.000 Rp 675.000
144 Rp 24.300.000 Rp 675.000
145 Rp 23.625.000 Rp 675.000
146 Rp 22.950.000 Rp 675.000
147 Rp 22.275.000 Rp 675.000
148 Rp 21.600.000 Rp 675.000
149 Rp 20.925.000 Rp 675.000
150 Rp 20.250.000 Rp 675.000
151 Rp 19.575.000 Rp 675.000
152 Rp 18.900.000 Rp 675.000
153 Rp 18.225.000 Rp 675.000
154 Rp 17.550.000 Rp 675.000
155 Rp 16.875.000 Rp 675.000
156 Rp 16.200.000 Rp 675.000
157 Rp 15.525.000 Rp 675.000
158 Rp 14.850.000 Rp 675.000
159 Rp 14.175.000 Rp 675.000
160 Rp 13.500.000 Rp 675.000
161 Rp 12.825.000 Rp 675.000
162 Rp 12.150.000 Rp 675.000
163 Rp 11.475.000 Rp 675.000
164 Rp 10.800.000 Rp 675.000
165 Rp 10.125.000 Rp 675.000
166 Rp 9.450.000 Rp 675.000
167 Rp 8.775.000 Rp 675.000
168 Rp 8.100.000 Rp 675.000
169 Rp 7.425.000 Rp 675.000
170 Rp 6.750.000 Rp 675.000
171 Rp 6.075.000 Rp 675.000
172 Rp 5.400.000 Rp 675.000
173 Rp 4.725.000 Rp 675.000
174 Rp 4.050.000 Rp 675.000
175 Rp 3.375.000 Rp 675.000
176 Rp 2.700.000 Rp 675.000
177 Rp 2.025.000 Rp 675.000
178 Rp 1.350.000 Rp 675.000
179 Rp 675.000 Rp 675.000
180 Rp 0 Rp 675.000

Simulasi Saham
Bulan Top Up
Modal 80,000,000,000.00 1 3,000,000.00
Return 10%/th 8,000,000,000.00 2 6,300,000.00
3 9,930,000.00
4 13,923,000.00
5 18,315,300.00
6 23,146,830.00
7 28,461,513.00
8 34,307,664.30
9 40,738,430.73
10 47,812,273.80
11 55,593,501.18
12 64,152,851.30
13 73,568,136.43
14 83,924,950.07
15 95,317,445.08
16 107,849,189.59
17 121,634,108.55
18 136,797,519.40
19 153,477,271.35
20 171,824,998.48
21 192,007,498.33
22 214,208,248.16
23 238,629,072.98
24 265,491,980.27
25 295,041,178.30
26 327,545,296.13
27 363,299,825.74


Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Rp 506.250 Rp 1.181.250 5%
Total
3,300,000.00 2,000,000.00 2,200,000.00
6,930,000.00 4,200,000.00 4,620,000.00
10,923,000.00 6,620,000.00 7,282,000.00
15,315,300.00 9,282,000.00 10,210,200.00
20,146,830.00 12,210,200.00 13,431,220.00
25,461,513.00 15,431,220.00 16,974,342.00
31,307,664.30 18,974,342.00 20,871,776.20
37,738,430.73 22,871,776.20 25,158,953.82
44,812,273.80 27,158,953.82 29,874,849.20
52,593,501.18 31,874,849.20 35,062,334.12
61,152,851.30 37,062,334.12 40,768,567.53
70,568,136.43 42,768,567.53 47,045,424.29
80,924,950.07 49,045,424.29 53,949,966.72
92,317,445.08 55,949,966.72 61,544,963.39
104,849,189.59 63,544,963.39 69,899,459.73
118,634,108.55 71,899,459.73 79,089,405.70
133,797,519.40 81,089,405.70 89,198,346.27
150,477,271.35 91,198,346.27 100,318,180.90
168,824,998.48 102,318,180.90 112,549,998.99
189,007,498.33 114,549,998.99 126,004,998.89
211,208,248.16 128,004,998.89 140,805,498.77
235,629,072.98 142,805,498.77 157,086,048.65
262,491,980.27 159,086,048.65 174,994,653.52
292,041,178.30 176,994,653.52 194,694,118.87
324,545,296.13 196,694,118.87 216,363,530.75
360,299,825.74 218,363,530.75 240,199,883.83
399,629,808.32 242,199,883.83 266,419,872.21
Simulasi KPR

Rincian Pinjaman

ID Properti

Biaya Bank
Administrasi Rp
Provisi Rp 400.000
Asuransi Rp 0

Biaya Notaris
Akte Jual Beli Rp 0
Bea Balik Nama Rp 0
Akta SKMHT Rp 0
Akta APHT Rp 800.000
Perjanjian HT Rp 800.000





1 Rp 78.666.667 Rp 1.333.333
2 Rp 77.333.333 Rp 1.333.333
3 Rp 76.000.000 Rp 1.333.333
4 Rp 74.666.667 Rp 1.333.333
5 Rp 73.333.333 Rp 1.333.333
6 Rp 72.000.000 Rp 1.333.333
7 Rp 70.666.667 Rp 1.333.333
8 Rp 69.333.333 Rp 1.333.333
9 Rp 68.000.000 Rp 1.333.333
10 Rp 66.666.667 Rp 1.333.333
11 Rp 65.333.333 Rp 1.333.333
12 Rp 64.000.000 Rp 1.333.333
13 Rp 62.666.667 Rp 1.333.333
14 Rp 61.333.333 Rp 1.333.333
15 Rp 60.000.000 Rp 1.333.333
16 Rp 58.666.667 Rp 1.333.333
17 Rp 57.333.333 Rp 1.333.333
18 Rp 56.000.000 Rp 1.333.333
19 Rp 54.666.667 Rp 1.333.333
20 Rp 53.333.333 Rp 1.333.333
21 Rp 52.000.000 Rp 1.333.333
22 Rp 50.666.667 Rp 1.333.333
23 Rp 49.333.333 Rp 1.333.333
24 Rp 48.000.000 Rp 1.333.333
25 Rp 46.666.667 Rp 1.333.333
26 Rp 45.333.333 Rp 1.333.333
27 Rp 44.000.000 Rp 1.333.333
28 Rp 42.666.667 Rp 1.333.333
29 Rp 41.333.333 Rp 1.333.333
30 Rp 40.000.000 Rp 1.333.333
31 Rp 38.666.667 Rp 1.333.333
32 Rp 37.333.333 Rp 1.333.333
33 Rp 36.000.000 Rp 1.333.333
34 Rp 34.666.667 Rp 1.333.333
35 Rp 33.333.333 Rp 1.333.333
36 Rp 32.000.000 Rp 1.333.333
37 Rp 30.666.667 Rp 1.333.333
38 Rp 29.333.333 Rp 1.333.333
39 Rp 28.000.000 Rp 1.333.333
40 Rp 26.666.667 Rp 1.333.333
41 Rp 25.333.333 Rp 1.333.333
42 Rp 24.000.000 Rp 1.333.333
43 Rp 22.666.667 Rp 1.333.333
44 Rp 21.333.333 Rp 1.333.333
45 Rp 20.000.000 Rp 1.333.333
46 Rp 18.666.667 Rp 1.333.333
47 Rp 17.333.333 Rp 1.333.333
48 Rp 16.000.000 Rp 1.333.333
49 Rp 14.666.667 Rp 1.333.333
50 Rp 13.333.333 Rp 1.333.333
51 Rp 12.000.000 Rp 1.333.333
52 Rp 10.666.667 Rp 1.333.333
53 Rp 9.333.333 Rp 1.333.333
54 Rp 8.000.000 Rp 1.333.333
55 Rp 6.666.667 Rp 1.333.333
56 Rp 5.333.333 Rp 1.333.333
57 Rp 4.000.000 Rp 1.333.333
58 Rp 2.666.667 Rp 1.333.333
59 Rp 1.333.333 Rp 1.333.333
60 Rp -0 Rp 1.333.333


Rp 333.333 Rp 1.666.667 5%
Rp 333.333 Rp 1.666.667 5%
Rp 333.333 Rp 1.666.667 5%
Rp 333.333 Rp 1.666.667 5%
Rp 333.333 Rp 1.666.667 5%
Rp 333.333 Rp 1.666.667 5%
Rp 333.333 Rp 1.666.667 5%
Rp 333.333 Rp 1.666.667 5%
Rp 333.333 Rp 1.666.667 5%
Rp 333.333 Rp 1.666.667 5%
Rp 333.333 Rp 1.666.667 5%
Rp 333.333 Rp 1.666.667 5%
Rp 333.333 Rp 1.666.667 5%
Rp 333.333 Rp 1.666.667 5%
Rp 333.333 Rp 1.666.667 5%
Rp 333.333 Rp 1.666.667 5%
Rp 333.333 Rp 1.666.667 5%
Rp 333.333 Rp 1.666.667 5%
Rp 333.333 Rp 1.666.667 5%
Rp 333.333 Rp 1.666.667 5%
Rp 333.333 Rp 1.666.667 5%
Rp 333.333 Rp 1.666.667 5%
Rp 333.333 Rp 1.666.667 5%
Rp 333.333 Rp 1.666.667 5%
Rp 333.333 Rp 1.666.667 5%
Rp 333.333 Rp 1.666.667 5%
Rp 333.333 Rp 1.666.667 5%
Rp 333.333 Rp 1.666.667 5%
Rp 333.333 Rp 1.666.667 5%
Rp 333.333 Rp 1.666.667 5%
Rp 333.333 Rp 1.666.667 5%
Rp 333.333 Rp 1.666.667 5%
Rp 333.333 Rp 1.666.667 5%
Rp 333.333 Rp 1.666.667 5%
Rp 333.333 Rp 1.666.667 5%
Rp 333.333 Rp 1.666.667 5%
Rp 333.333 Rp 1.666.667 5%
Rp 333.333 Rp 1.666.667 5%
Rp 333.333 Rp 1.666.667 5%
Rp 333.333 Rp 1.666.667 5%
Rp 333.333 Rp 1.666.667 5%
Rp 333.333 Rp 1.666.667 5%
Rp 333.333 Rp 1.666.667 5%
Rp 333.333 Rp 1.666.667 5%
Rp 333.333 Rp 1.666.667 5%
Rp 333.333 Rp 1.666.667 5%
Rp 333.333 Rp 1.666.667 5%
Rp 333.333 Rp 1.666.667 5%
Rp 333.333 Rp 1.666.667 5%
Rp 333.333 Rp 1.666.667 5%
Rp 333.333 Rp 1.666.667 5%
Rp 333.333 Rp 1.666.667 5%
Rp 333.333 Rp 1.666.667 5%
Rp 333.333 Rp 1.666.667 5%
Rp 333.333 Rp 1.666.667 5%
Rp 333.333 Rp 1.666.667 5%
Rp 333.333 Rp 1.666.667 5%
Rp 333.333 Rp 1.666.667 5%
Rp 333.333 Rp 1.666.667 5%
Rp 333.333 Rp 1.666.667 5%
Simulasi KPR

Rincian Pinjaman

ID Properti

Biaya Bank
Administrasi Rp
Provisi Rp 707.500
Asuransi Rp 0

Biaya Notaris
Akte Jual Beli Rp 0
Bea Balik Nama Rp 0
Akta SKMHT Rp 0





1 Rp 140.713.889 Rp 786.111
2 Rp 139.927.778 Rp 786.111
3 Rp 139.141.667 Rp 786.111
4 Rp 138.355.556 Rp 786.111
5 Rp 137.569.444 Rp 786.111
6 Rp 136.783.333 Rp 786.111
7 Rp 135.997.222 Rp 786.111
8 Rp 135.211.111 Rp 786.111
9 Rp 134.425.000 Rp 786.111
10 Rp 133.638.889 Rp 786.111
11 Rp 132.852.778 Rp 786.111
12 Rp 132.066.667 Rp 786.111
13 Rp 131.280.556 Rp 786.111
14 Rp 130.494.444 Rp 786.111
15 Rp 129.708.333 Rp 786.111
16 Rp 128.922.222 Rp 786.111
17 Rp 128.136.111 Rp 786.111
18 Rp 127.350.000 Rp 786.111
19 Rp 126.563.889 Rp 786.111
20 Rp 125.777.778 Rp 786.111
21 Rp 124.991.667 Rp 786.111
22 Rp 124.205.556 Rp 786.111
23 Rp 123.419.444 Rp 786.111
24 Rp 122.633.333 Rp 786.111
25 Rp 121.847.222 Rp 786.111
26 Rp 121.061.111 Rp 786.111
27 Rp 120.275.000 Rp 786.111
28 Rp 119.488.889 Rp 786.111
29 Rp 118.702.778 Rp 786.111
30 Rp 117.916.667 Rp 786.111
31 Rp 117.130.556 Rp 786.111
32 Rp 116.344.444 Rp 786.111
33 Rp 115.558.333 Rp 786.111
34 Rp 114.772.222 Rp 786.111
35 Rp 113.986.111 Rp 786.111
36 Rp 113.200.000 Rp 786.111
37 Rp 112.413.889 Rp 786.111
38 Rp 111.627.778 Rp 786.111
39 Rp 110.841.667 Rp 786.111
40 Rp 110.055.556 Rp 786.111
41 Rp 109.269.444 Rp 786.111
42 Rp 108.483.333 Rp 786.111
43 Rp 107.697.222 Rp 786.111
44 Rp 106.911.111 Rp 786.111
45 Rp 106.125.000 Rp 786.111
46 Rp 105.338.889 Rp 786.111
47 Rp 104.552.778 Rp 786.111
48 Rp 103.766.667 Rp 786.111
49 Rp 102.980.556 Rp 786.111
50 Rp 102.194.444 Rp 786.111
51 Rp 101.408.333 Rp 786.111
52 Rp 100.622.222 Rp 786.111
53 Rp 99.836.111 Rp 786.111
54 Rp 99.050.000 Rp 786.111
55 Rp 98.263.889 Rp 786.111
56 Rp 97.477.778 Rp 786.111
57 Rp 96.691.667 Rp 786.111
58 Rp 95.905.556 Rp 786.111
59 Rp 95.119.444 Rp 786.111
60 Rp 94.333.333 Rp 786.111
61 Rp 93.547.222 Rp 786.111
62 Rp 92.761.111 Rp 786.111
63 Rp 91.975.000 Rp 786.111
64 Rp 91.188.889 Rp 786.111
65 Rp 90.402.778 Rp 786.111
66 Rp 89.616.667 Rp 786.111
67 Rp 88.830.556 Rp 786.111
68 Rp 88.044.444 Rp 786.111
69 Rp 87.258.333 Rp 786.111
70 Rp 86.472.222 Rp 786.111
71 Rp 85.686.111 Rp 786.111
72 Rp 84.900.000 Rp 786.111
73 Rp 84.113.889 Rp 786.111
74 Rp 83.327.778 Rp 786.111
75 Rp 82.541.667 Rp 786.111
76 Rp 81.755.556 Rp 786.111
77 Rp 80.969.444 Rp 786.111
78 Rp 80.183.333 Rp 786.111
79 Rp 79.397.222 Rp 786.111
80 Rp 78.611.111 Rp 786.111
81 Rp 77.825.000 Rp 786.111
82 Rp 77.038.889 Rp 786.111
83 Rp 76.252.778 Rp 786.111
84 Rp 75.466.667 Rp 786.111
85 Rp 74.680.556 Rp 786.111
86 Rp 73.894.444 Rp 786.111
87 Rp 73.108.333 Rp 786.111
88 Rp 72.322.222 Rp 786.111
89 Rp 71.536.111 Rp 786.111
90 Rp 70.750.000 Rp 786.111
91 Rp 69.963.889 Rp 786.111
92 Rp 69.177.778 Rp 786.111
93 Rp 68.391.667 Rp 786.111
94 Rp 67.605.556 Rp 786.111
95 Rp 66.819.444 Rp 786.111
96 Rp 66.033.333 Rp 786.111
97 Rp 65.247.222 Rp 786.111
98 Rp 64.461.111 Rp 786.111
99 Rp 63.675.000 Rp 786.111
100 Rp 62.888.889 Rp 786.111
101 Rp 62.102.778 Rp 786.111
102 Rp 61.316.667 Rp 786.111
103 Rp 60.530.556 Rp 786.111
104 Rp 59.744.444 Rp 786.111
105 Rp 58.958.333 Rp 786.111
106 Rp 58.172.222 Rp 786.111
107 Rp 57.386.111 Rp 786.111
108 Rp 56.600.000 Rp 786.111
109 Rp 55.813.889 Rp 786.111
110 Rp 55.027.778 Rp 786.111
111 Rp 54.241.667 Rp 786.111
112 Rp 53.455.556 Rp 786.111
113 Rp 52.669.444 Rp 786.111
114 Rp 51.883.333 Rp 786.111
115 Rp 51.097.222 Rp 786.111
116 Rp 50.311.111 Rp 786.111
117 Rp 49.525.000 Rp 786.111
118 Rp 48.738.889 Rp 786.111
119 Rp 47.952.778 Rp 786.111
120 Rp 47.166.667 Rp 786.111
121 Rp 46.380.556 Rp 786.111
122 Rp 45.594.444 Rp 786.111
123 Rp 44.808.333 Rp 786.111
124 Rp 44.022.222 Rp 786.111
125 Rp 43.236.111 Rp 786.111
126 Rp 42.450.000 Rp 786.111
127 Rp 41.663.889 Rp 786.111
128 Rp 40.877.778 Rp 786.111
129 Rp 40.091.667 Rp 786.111
130 Rp 39.305.556 Rp 786.111
131 Rp 38.519.444 Rp 786.111
132 Rp 37.733.333 Rp 786.111
133 Rp 36.947.222 Rp 786.111
134 Rp 36.161.111 Rp 786.111
135 Rp 35.375.000 Rp 786.111
136 Rp 34.588.889 Rp 786.111
137 Rp 33.802.778 Rp 786.111
138 Rp 33.016.667 Rp 786.111
139 Rp 32.230.556 Rp 786.111
140 Rp 31.444.444 Rp 786.111
141 Rp 30.658.333 Rp 786.111
142 Rp 29.872.222 Rp 786.111
143 Rp 29.086.111 Rp 786.111
144 Rp 28.300.000 Rp 786.111
145 Rp 27.513.889 Rp 786.111
146 Rp 26.727.778 Rp 786.111
147 Rp 25.941.667 Rp 786.111
148 Rp 25.155.556 Rp 786.111
149 Rp 24.369.444 Rp 786.111
150 Rp 23.583.333 Rp 786.111
151 Rp 22.797.222 Rp 786.111
152 Rp 22.011.111 Rp 786.111
153 Rp 21.225.000 Rp 786.111
154 Rp 20.438.889 Rp 786.111
155 Rp 19.652.778 Rp 786.111
156 Rp 18.866.667 Rp 786.111
157 Rp 18.080.556 Rp 786.111
158 Rp 17.294.444 Rp 786.111
159 Rp 16.508.333 Rp 786.111
160 Rp 15.722.222 Rp 786.111
161 Rp 14.936.111 Rp 786.111
162 Rp 14.150.000 Rp 786.111
163 Rp 13.363.889 Rp 786.111
164 Rp 12.577.778 Rp 786.111
165 Rp 11.791.667 Rp 786.111
166 Rp 11.005.556 Rp 786.111
167 Rp 10.219.444 Rp 786.111
168 Rp 9.433.333 Rp 786.111
169 Rp 8.647.222 Rp 786.111
170 Rp 7.861.111 Rp 786.111
171 Rp 7.075.000 Rp 786.111
172 Rp 6.288.889 Rp 786.111
173 Rp 5.502.778 Rp 786.111
174 Rp 4.716.667 Rp 786.111
175 Rp 3.930.556 Rp 786.111
176 Rp 3.144.444 Rp 786.111
177 Rp 2.358.333 Rp 786.111
178 Rp 1.572.222 Rp 786.111
179 Rp 786.111 Rp 786.111
180 Rp 0 Rp 786.111


Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Rp 589.583 Rp 1.375.694 5%
Simulasi KPR

Rincian Pinjaman

ID Properti

Biaya Bank
Administrasi Rp
Provisi Rp 500.000
Asuransi Rp 0

Biaya Notaris
Akte Jual Beli Rp 0
Bea Balik Nama Rp 0
Akta SKMHT Rp 0





1 Rp 98.333.333 Rp 1.666.667
2 Rp 96.666.667 Rp 1.666.667
3 Rp 95.000.000 Rp 1.666.667
4 Rp 93.333.333 Rp 1.666.667
5 Rp 91.666.667 Rp 1.666.667
6 Rp 90.000.000 Rp 1.666.667
7 Rp 88.333.333 Rp 1.666.667
8 Rp 86.666.667 Rp 1.666.667
9 Rp 85.000.000 Rp 1.666.667
10 Rp 83.333.333 Rp 1.666.667
11 Rp 81.666.667 Rp 1.666.667
12 Rp 80.000.000 Rp 1.666.667
13 Rp 78.333.333 Rp 1.666.667
14 Rp 76.666.667 Rp 1.666.667
15 Rp 75.000.000 Rp 1.666.667
16 Rp 73.333.333 Rp 1.666.667
17 Rp 71.666.667 Rp 1.666.667
18 Rp 70.000.000 Rp 1.666.667
19 Rp 68.333.333 Rp 1.666.667
20 Rp 66.666.667 Rp 1.666.667
21 Rp 65.000.000 Rp 1.666.667
22 Rp 63.333.333 Rp 1.666.667
23 Rp 61.666.667 Rp 1.666.667
24 Rp 60.000.000 Rp 1.666.667
25 Rp 58.333.333 Rp 1.666.667
26 Rp 56.666.667 Rp 1.666.667
27 Rp 55.000.000 Rp 1.666.667
28 Rp 53.333.333 Rp 1.666.667
29 Rp 51.666.667 Rp 1.666.667
30 Rp 50.000.000 Rp 1.666.667
31 Rp 48.333.333 Rp 1.666.667
32 Rp 46.666.667 Rp 1.666.667
33 Rp 45.000.000 Rp 1.666.667
34 Rp 43.333.333 Rp 1.666.667
35 Rp 41.666.667 Rp 1.666.667
36 Rp 40.000.000 Rp 1.666.667
37 Rp 38.333.333 Rp 1.666.667
38 Rp 36.666.667 Rp 1.666.667
39 Rp 35.000.000 Rp 1.666.667
40 Rp 33.333.333 Rp 1.666.667
41 Rp 31.666.667 Rp 1.666.667
42 Rp 30.000.000 Rp 1.666.667
43 Rp 28.333.333 Rp 1.666.667
44 Rp 26.666.667 Rp 1.666.667
45 Rp 25.000.000 Rp 1.666.667
46 Rp 23.333.333 Rp 1.666.667
47 Rp 21.666.667 Rp 1.666.667
48 Rp 20.000.000 Rp 1.666.667
49 Rp 18.333.333 Rp 1.666.667
50 Rp 16.666.667 Rp 1.666.667
51 Rp 15.000.000 Rp 1.666.667
52 Rp 13.333.333 Rp 1.666.667
53 Rp 11.666.667 Rp 1.666.667
54 Rp 10.000.000 Rp 1.666.667
55 Rp 8.333.333 Rp 1.666.667
56 Rp 6.666.667 Rp 1.666.667
57 Rp 5.000.000 Rp 1.666.667
58 Rp 3.333.333 Rp 1.666.667
59 Rp 1.666.667 Rp 1.666.667
60 Rp -0 Rp 1.666.667


Rp 416.667 Rp 2.083.333 5%
Rp 416.667 Rp 2.083.333 5%
Rp 416.667 Rp 2.083.333 5%
Rp 416.667 Rp 2.083.333 5%
Rp 416.667 Rp 2.083.333 5%
Rp 416.667 Rp 2.083.333 5%
Rp 416.667 Rp 2.083.333 5%
Rp 416.667 Rp 2.083.333 5%
Rp 416.667 Rp 2.083.333 5%
Rp 416.667 Rp 2.083.333 5%
Rp 416.667 Rp 2.083.333 5%
Rp 416.667 Rp 2.083.333 5%
Rp 416.667 Rp 2.083.333 5%
Rp 416.667 Rp 2.083.333 5%
Rp 416.667 Rp 2.083.333 5%
Rp 416.667 Rp 2.083.333 5%
Rp 416.667 Rp 2.083.333 5%
Rp 416.667 Rp 2.083.333 5%
Rp 416.667 Rp 2.083.333 5%
Rp 416.667 Rp 2.083.333 5%
Rp 416.667 Rp 2.083.333 5%
Rp 416.667 Rp 2.083.333 5%
Rp 416.667 Rp 2.083.333 5%
Rp 416.667 Rp 2.083.333 5%
Rp 416.667 Rp 2.083.333 5%
Rp 416.667 Rp 2.083.333 5%
Rp 416.667 Rp 2.083.333 5%
Rp 416.667 Rp 2.083.333 5%
Rp 416.667 Rp 2.083.333 5%
Rp 416.667 Rp 2.083.333 5%
Rp 416.667 Rp 2.083.333 5%
Rp 416.667 Rp 2.083.333 5%
Rp 416.667 Rp 2.083.333 5%
Rp 416.667 Rp 2.083.333 5%
Rp 416.667 Rp 2.083.333 5%
Rp 416.667 Rp 2.083.333 5%
Rp 416.667 Rp 2.083.333 5%
Rp 416.667 Rp 2.083.333 5%
Rp 416.667 Rp 2.083.333 5%
Rp 416.667 Rp 2.083.333 5%
Rp 416.667 Rp 2.083.333 5%
Rp 416.667 Rp 2.083.333 5%
Rp 416.667 Rp 2.083.333 5%
Rp 416.667 Rp 2.083.333 5%
Rp 416.667 Rp 2.083.333 5%
Rp 416.667 Rp 2.083.333 5%
Rp 416.667 Rp 2.083.333 5%
Rp 416.667 Rp 2.083.333 5%
Rp 416.667 Rp 2.083.333 5%
Rp 416.667 Rp 2.083.333 5%
Rp 416.667 Rp 2.083.333 5%
Rp 416.667 Rp 2.083.333 5%
Rp 416.667 Rp 2.083.333 5%
Rp 416.667 Rp 2.083.333 5%
Rp 416.667 Rp 2.083.333 5%
Rp 416.667 Rp 2.083.333 5%
Rp 416.667 Rp 2.083.333 5%
Rp 416.667 Rp 2.083.333 5%
Rp 416.667 Rp 2.083.333 5%
Rp 416.667 Rp 2.083.333 5%
Simulasi KPR

Rincian Pinjaman

ID Properti

Biaya Bank
Administrasi Rp
Provisi Rp 807.500
Asuransi Rp 0

Biaya Notaris
Akte Jual Beli Rp 0
Bea Balik Nama Rp 0
Akta SKMHT Rp 0





1 Rp 160.602.778 Rp 897.222
2 Rp 159.705.556 Rp 897.222
3 Rp 158.808.333 Rp 897.222
4 Rp 157.911.111 Rp 897.222
5 Rp 157.013.889 Rp 897.222
6 Rp 156.116.667 Rp 897.222
7 Rp 155.219.444 Rp 897.222
8 Rp 154.322.222 Rp 897.222
9 Rp 153.425.000 Rp 897.222
10 Rp 152.527.778 Rp 897.222
11 Rp 151.630.556 Rp 897.222
12 Rp 150.733.333 Rp 897.222
13 Rp 149.836.111 Rp 897.222
14 Rp 148.938.889 Rp 897.222
15 Rp 148.041.667 Rp 897.222
16 Rp 147.144.444 Rp 897.222
17 Rp 146.247.222 Rp 897.222
18 Rp 145.350.000 Rp 897.222
19 Rp 144.452.778 Rp 897.222
20 Rp 143.555.556 Rp 897.222
21 Rp 142.658.333 Rp 897.222
22 Rp 141.761.111 Rp 897.222
23 Rp 140.863.889 Rp 897.222
24 Rp 139.966.667 Rp 897.222
25 Rp 139.069.444 Rp 897.222
26 Rp 138.172.222 Rp 897.222
27 Rp 137.275.000 Rp 897.222
28 Rp 136.377.778 Rp 897.222
29 Rp 135.480.556 Rp 897.222
30 Rp 134.583.333 Rp 897.222
31 Rp 133.686.111 Rp 897.222
32 Rp 132.788.889 Rp 897.222
33 Rp 131.891.667 Rp 897.222
34 Rp 130.994.444 Rp 897.222
35 Rp 130.097.222 Rp 897.222
36 Rp 129.200.000 Rp 897.222
37 Rp 128.302.778 Rp 897.222
38 Rp 127.405.556 Rp 897.222
39 Rp 126.508.333 Rp 897.222
40 Rp 125.611.111 Rp 897.222
41 Rp 124.713.889 Rp 897.222
42 Rp 123.816.667 Rp 897.222
43 Rp 122.919.444 Rp 897.222
44 Rp 122.022.222 Rp 897.222
45 Rp 121.125.000 Rp 897.222
46 Rp 120.227.778 Rp 897.222
47 Rp 119.330.556 Rp 897.222
48 Rp 118.433.333 Rp 897.222
49 Rp 117.536.111 Rp 897.222
50 Rp 116.638.889 Rp 897.222
51 Rp 115.741.667 Rp 897.222
52 Rp 114.844.444 Rp 897.222
53 Rp 113.947.222 Rp 897.222
54 Rp 113.050.000 Rp 897.222
55 Rp 112.152.778 Rp 897.222
56 Rp 111.255.556 Rp 897.222
57 Rp 110.358.333 Rp 897.222
58 Rp 109.461.111 Rp 897.222
59 Rp 108.563.889 Rp 897.222
60 Rp 107.666.667 Rp 897.222
61 Rp 106.769.444 Rp 897.222
62 Rp 105.872.222 Rp 897.222
63 Rp 104.975.000 Rp 897.222
64 Rp 104.077.778 Rp 897.222
65 Rp 103.180.556 Rp 897.222
66 Rp 102.283.333 Rp 897.222
67 Rp 101.386.111 Rp 897.222
68 Rp 100.488.889 Rp 897.222
69 Rp 99.591.667 Rp 897.222
70 Rp 98.694.444 Rp 897.222
71 Rp 97.797.222 Rp 897.222
72 Rp 96.900.000 Rp 897.222
73 Rp 96.002.778 Rp 897.222
74 Rp 95.105.556 Rp 897.222
75 Rp 94.208.333 Rp 897.222
76 Rp 93.311.111 Rp 897.222
77 Rp 92.413.889 Rp 897.222
78 Rp 91.516.667 Rp 897.222
79 Rp 90.619.444 Rp 897.222
80 Rp 89.722.222 Rp 897.222
81 Rp 88.825.000 Rp 897.222
82 Rp 87.927.778 Rp 897.222
83 Rp 87.030.556 Rp 897.222
84 Rp 86.133.333 Rp 897.222
85 Rp 85.236.111 Rp 897.222
86 Rp 84.338.889 Rp 897.222
87 Rp 83.441.667 Rp 897.222
88 Rp 82.544.444 Rp 897.222
89 Rp 81.647.222 Rp 897.222
90 Rp 80.750.000 Rp 897.222
91 Rp 79.852.778 Rp 897.222
92 Rp 78.955.556 Rp 897.222
93 Rp 78.058.333 Rp 897.222
94 Rp 77.161.111 Rp 897.222
95 Rp 76.263.889 Rp 897.222
96 Rp 75.366.667 Rp 897.222
97 Rp 74.469.444 Rp 897.222
98 Rp 73.572.222 Rp 897.222
99 Rp 72.675.000 Rp 897.222
100 Rp 71.777.778 Rp 897.222
101 Rp 70.880.556 Rp 897.222
102 Rp 69.983.333 Rp 897.222
103 Rp 69.086.111 Rp 897.222
104 Rp 68.188.889 Rp 897.222
105 Rp 67.291.667 Rp 897.222
106 Rp 66.394.444 Rp 897.222
107 Rp 65.497.222 Rp 897.222
108 Rp 64.600.000 Rp 897.222
109 Rp 63.702.778 Rp 897.222
110 Rp 62.805.556 Rp 897.222
111 Rp 61.908.333 Rp 897.222
112 Rp 61.011.111 Rp 897.222
113 Rp 60.113.889 Rp 897.222
114 Rp 59.216.667 Rp 897.222
115 Rp 58.319.444 Rp 897.222
116 Rp 57.422.222 Rp 897.222
117 Rp 56.525.000 Rp 897.222
118 Rp 55.627.778 Rp 897.222
119 Rp 54.730.556 Rp 897.222
120 Rp 53.833.333 Rp 897.222
121 Rp 52.936.111 Rp 897.222
122 Rp 52.038.889 Rp 897.222
123 Rp 51.141.667 Rp 897.222
124 Rp 50.244.444 Rp 897.222
125 Rp 49.347.222 Rp 897.222
126 Rp 48.450.000 Rp 897.222
127 Rp 47.552.778 Rp 897.222
128 Rp 46.655.556 Rp 897.222
129 Rp 45.758.333 Rp 897.222
130 Rp 44.861.111 Rp 897.222
131 Rp 43.963.889 Rp 897.222
132 Rp 43.066.667 Rp 897.222
133 Rp 42.169.444 Rp 897.222
134 Rp 41.272.222 Rp 897.222
135 Rp 40.375.000 Rp 897.222
136 Rp 39.477.778 Rp 897.222
137 Rp 38.580.556 Rp 897.222
138 Rp 37.683.333 Rp 897.222
139 Rp 36.786.111 Rp 897.222
140 Rp 35.888.889 Rp 897.222
141 Rp 34.991.667 Rp 897.222
142 Rp 34.094.444 Rp 897.222
143 Rp 33.197.222 Rp 897.222
144 Rp 32.300.000 Rp 897.222
145 Rp 31.402.778 Rp 897.222
146 Rp 30.505.556 Rp 897.222
147 Rp 29.608.333 Rp 897.222
148 Rp 28.711.111 Rp 897.222
149 Rp 27.813.889 Rp 897.222
150 Rp 26.916.667 Rp 897.222
151 Rp 26.019.444 Rp 897.222
152 Rp 25.122.222 Rp 897.222
153 Rp 24.225.000 Rp 897.222
154 Rp 23.327.778 Rp 897.222
155 Rp 22.430.556 Rp 897.222
156 Rp 21.533.333 Rp 897.222
157 Rp 20.636.111 Rp 897.222
158 Rp 19.738.889 Rp 897.222
159 Rp 18.841.667 Rp 897.222
160 Rp 17.944.444 Rp 897.222
161 Rp 17.047.222 Rp 897.222
162 Rp 16.150.000 Rp 897.222
163 Rp 15.252.778 Rp 897.222
164 Rp 14.355.556 Rp 897.222
165 Rp 13.458.333 Rp 897.222
166 Rp 12.561.111 Rp 897.222
167 Rp 11.663.889 Rp 897.222
168 Rp 10.766.667 Rp 897.222
169 Rp 9.869.444 Rp 897.222
170 Rp 8.972.222 Rp 897.222
171 Rp 8.075.000 Rp 897.222
172 Rp 7.177.778 Rp 897.222
173 Rp 6.280.556 Rp 897.222
174 Rp 5.383.333 Rp 897.222
175 Rp 4.486.111 Rp 897.222
176 Rp 3.588.889 Rp 897.222
177 Rp 2.691.667 Rp 897.222
178 Rp 1.794.444 Rp 897.222
179 Rp 897.222 Rp 897.222
180 Rp 0 Rp 897.222


Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Rp 672.917 Rp 1.570.139 5%
Laporan Keuangan 2 Tahun Pertama Laporan Keuangan Tahun ke 3 Dst
Pendapatan : Pendapatan :
Gaji 10,000,000.00 Gaji
Rokok 490,000.00 Rokok
10,490,000.00
Beban :
Transport Mita 1,500,000.00
Transport Fahri 2,000,000.00
Uang Dapur 1,500,000.00 Beban :
Investasi 3,000,000.00 Transport Mita
Dana Darurat 1,000,000.00 Transport Fahri
Lain-Lain 1,490,000.00 Uang Dapur
10,490,000.00 Investasi
Dana Darurat
Asset 2 Tahun Pertama : Keperluan Anak :
Saham (3jt/bln) 93,600,000.00 Popok
Rokok 7,000,000.00 Susu
AXA 33,000,000.00 Dokter
AIA 47,000,000.00 Cicilan Rumah
Pengasuh
Total Asset 180,600,000.00

Beli rumah Defisit
100,800,000.00
93,600,000.00 23,600,000.00
85,800,000.00 15,800,000.00
81,120,000.00
n Keuangan Tahun ke 3 Dst Asset 2 Tahun Pertama :
Saham (3jt/bln)
Rokok
11,000,000.00 AXA
490,000.00 Sisa Dana Darurat
Deviden Saham (ASII 3lot/bln
11,490,000.00 Total Asset
1,800,000.00
2,300,000.00
1,500,000.00
2,000,000.00
1,000,000.00
240,000.00
400,000.00
300,000.00
2,100,000.00
1,500,000.00
13,140,000.00
1,650,000.00
Beban Saldo Akhir Ket
93,600,000.00 93,600,000.00
7,000,000.00 7,000,000.00
80,000,000.00 (80,000,000.00) - DP Rumah
12,000,000.00 (12,000,000.00) - Persalinan+Pindah Rumah
1,440,000.00 1,440,000.00
194,040,000.00 (92,000,000.00) 102,040,000.00

Bulan Top Up Total
1 3,000,000.00 3,150,000.00 2,000,000.00 2,100,000.00
2 6,150,000.00 6,457,500.00 4,100,000.00 4,305,000.00
3 9,457,500.00 9,930,375.00 6,305,000.00 6,620,250.00
4 12,930,375.00 13,576,893.75 8,620,250.00 9,051,262.50
5 16,576,893.75 17,405,738.44 11,051,262.50 11,603,825.63
6 20,405,738.44 21,426,025.36 13,603,825.63 14,284,016.91
7 24,426,025.36 25,647,326.63 16,284,016.91 17,098,217.75
8 28,647,326.63 30,079,692.96 19,098,217.75 20,053,128.64
9 33,079,692.96 34,733,677.61 22,053,128.64 23,155,785.07
10 37,733,677.61 39,620,361.49 25,155,785.07 26,413,574.32
11 42,620,361.49 44,751,379.56 28,413,574.32 29,834,253.04
12 47,751,379.56 50,138,948.54 31,834,253.04 33,425,965.69
13 53,138,948.54 55,795,895.97 35,425,965.69 37,197,263.98
14 58,795,895.97 61,735,690.76 39,197,263.98 41,157,127.18
15 64,735,690.76 67,972,475.30 43,157,127.18 45,314,983.54
16 70,972,475.30 74,521,099.07 47,314,983.54 49,680,732.71
17 77,521,099.07 81,397,154.02 51,680,732.71 54,264,769.35
18 84,397,154.02 88,617,011.72 56,264,769.35 59,078,007.82
19 91,617,011.72 96,197,862.31 61,078,007.82 64,131,908.21
20 99,197,862.31 104,157,755.42 66,131,908.21 69,438,503.62
21 107,157,755.42 112,515,643.20 71,438,503.62 75,010,428.80
22 115,515,643.20 121,291,425.36 77,010,428.80 80,860,950.24
23 124,291,425.36 130,505,996.62 82,860,950.24 87,003,997.75
24 133,505,996.62 140,181,296.45 89,003,997.75 93,454,197.64
25 143,181,296.45 150,340,361.28 95,454,197.64 100,226,907.52
26 153,340,361.28 161,007,379.34 102,226,907.52 107,338,252.89
27 164,007,379.34 172,207,748.31 109,338,252.89 114,805,165.54
Tahun Top Up Total
1 36,000,000.00 39,600,000.00
2 75,600,000.00 83,160,000.00
3 119,160,000.00 131,076,000.00
4 167,076,000.00 183,783,600.00
5 219,783,600.00 241,761,960.00
6 277,761,960.00 305,538,156.00
7 341,538,156.00 375,691,971.60
8 411,691,971.60 452,861,168.76
9 488,861,168.76 537,747,285.64
10 573,747,285.64 631,122,014.20
11 667,122,014.20 733,834,215.62
12 769,834,215.62 846,817,637.18
13 882,817,637.18 971,099,400.90
14 1,007,099,400.90 1,107,809,340.99
15 1,143,809,340.99 1,258,190,275.09
16 1,294,190,275.09 1,423,609,302.60
Tahun Top Up Total

1 48,000,000.00 52,800,000.00
2 100,800,000.00 110,880,000.00
3 158,880,000.00 174,768,000.00
4 222,768,000.00 245,044,800.00
5 293,044,800.00 322,349,280.00
6 370,349,280.00 407,384,208.00
7 455,384,208.00 500,922,628.80
8 548,922,628.80 603,814,891.68
9 651,814,891.68 716,996,380.85
10 764,996,380.85 841,496,018.93
11 889,496,018.93 978,445,620.83
12 1,026,445,620.83 1,129,090,182.91
13 1,177,090,182.91 1,294,799,201.20
14 1,342,799,201.20 1,477,079,121.32
15 1,525,079,121.32 1,677,587,033.45
Tahun Top Up Total

1 24,000,000.00 26,400,000.00
2 50,400,000.00 55,440,000.00
3 79,440,000.00 87,384,000.00
4 111,384,000.00 122,522,400.00
5 146,522,400.00 161,174,640.00
6 185,174,640.00 203,692,104.00
7 227,692,104.00 250,461,314.40
8 274,461,314.40 301,907,445.84
9 325,907,445.84 358,498,190.42
10 382,498,190.42 420,748,009.47
11 444,748,009.47 489,222,810.41
12 513,222,810.41 564,545,091.45
13 588,545,091.45 647,399,600.60
14 671,399,600.60 738,539,560.66
15 762,539,560.66 838,793,516.73
16 862,793,516.73 949,072,868.40
17 973,072,868.40 1,070,380,155.24
18 1,094,380,155.24 1,203,818,170.76
19 1,227,818,170.76 1,350,599,987.84
20 1,374,599,987.84 1,512,059,986.62
88,073,319.26
56,944,372.10
4,745,364.34
117,431,092.34
67,103,481.34
5,591,956.78
58,715,546.17
33,551,740.67
2,795,978.39
Tahun Ke Dana Fahri
1 24,000,000.00 26,400,000.00
2 50,400,000.00 55,440,000.00
Tahun Ke Dana Mita

1 15,000,000.00 16,500,000.00
2 17,750,000.00 19,525,000.00
Grand Total 74,965,000.00
Tahun Ke
1 24,000,000.00 26,400,000.00 24,000,000.00
2 50,400,000.00 55,440,000.00 50,400,000.00
3 79,440,000.00 87,384,000.00 69,840,000.00
Gaji 4,000,000.00
Inves (1,250,000.00)
Utang Wajib (1,500,000.00)
By. Hidup (500,000.00)
(200,000.00)
(400,000.00)
(275,000.00)
14,400,000.00
26,400,000.00
55,440,000.00
76,824,000.00
Makan Undangan
Keluarga Boyolali
1 Mak Ande 2
2 Mas Nur 3
Mba Sri 4
Pakdhe Dono 4
Mba Ucik 3
Pakdhe Joko 4
Pakdhe Mar 2
Mba Har 2
Keluarga Blora
Budhe Pik 1
Mba Nia 3
Mas Yaya 3
Pakdhe JKt 4
Om Iping 3
Keluarga Serang
Emak Cilegon 3
Iip 3
Anis 2
Om Epi 4
Yanyan 3
Emak ciomas 5
The Juju 4
Temen Mita
Ayu 2 1
Dita 3 1
Iki 1 1
Resave 6 1
T. Tiwi 2 1
T. Imas 2 1
T. Ana 2 1
Rian Raka 2 1
T. Nia 3 1
Lisa 2 1
Irna 2 1
Adin 3 1
Keluarga Ciruas
Ian 3 1
Daus 3 1
Ahmad 3 1
Bu Kalimah 2 1
Lain-Lain 5 3
Murni Mapan
Riri 2 1
Ci Lani 1 1
T. PujI 2 1
Nirma 1 1
Bu Ratu 1 1
Bu Holida 1 1
Bu susi 1 1
The Sri 1 1
Bu Helna 1 1
Bu Wina 1 1
Bu Santi 1 1
Risa 1 1
Pak Masri 1 1
Rini 1 1
T. Juju 1 1
Misri 1 1
Pak Komar 1 1
Pak Iman 1 1
Ika 1 1
Desi 1 1
Mba Fani 1 1
Bu Tati 1 1
T. Ade 1 1
Bu Hernah 1 1
Bu Deni 1 1
Bu Rus 1 1
T, Rina 1 1
Pak Firman 1 1
Tetangga
Mardiah 2 1
Eha 2 1
Wawan 2 1
Rohman 2 1
Patma 2 1
Bu Timah 2 1
Novi 2 1
Herman 2 1
Fuat 3 1
Pak Jai 2 1
Enggun 1 1
Eka 1 1
Bu Haji 2 1
Mega 2 1
Murti 2 1
Haji Imas 2 1
Sifa 3 1
Ciken 2 1
Martabak 2 1
Ojek 6 6
BU Haji Sarah 1 1
Jamu 2 1
Tukang Tahu 1 1
Mnag Sakun 1 1
Pak RT 1 1
Sansan 1 1
Temen ngaji 15 15
Item 2 1
Emprit 1 1
Pulung 2 1
Enjun 2 1
Madura 2 1
Temen Bapak 14 7
Mama Ayu 2 1
Nova Ayu 2 1
Tetangga Lain-lain 20 10
Temen Fahri
Kantor 20 20
Temen Ckd 50 25
Tetangga 70 40
Temen Indochemi 7 7
Keluarga Inti 8
Keluarga jawa&band 30
Total 436 209

Rincian Biaya Mita
1 Undangan 900,000.00
Bahan Makan 15,000,000.00
Tukang Masak 6,000,000.00

Souvenir 900,000.00
Seserahan :
Alat Solat 300,000.00
Handuk 100,000.00
Sepatu 250,000.00
Tas 300,000.00
Baju 200,000.00
Make Up 700,000.00
Tupperware 500,000.00
Cincin 5,000,000.00
Daftar KUA 1,000,000.00
Saksi Hakim 500,000.00
Tenda 5,000,000.00
Rias 13,500,000.00
Foto 4,000,000.00
Pengajian 600,000.00
Peralatan Dapur 500,000.00

Mangkuk Plastik 500,000.00
Kantong Plastik 300,000.00
Besek 300,000.00
Tukang Cuci Piring 400,000.00

Seragam Parkir 750,000.00
Janur 200,000.00
Sewa Mobil
57,700,000.00
Rincian Biaya Fahri
Uang Masak 3,000,000.00

Sewa Mobil 900,000.00
Baju orang tua 500,000.00
Rokok + Kopi 500,000.00
Bensin 500,000.00
5,400,000.00
Honey Moon :
Tiket Pesawat 4,000,000.00
Hotel 2,100,000.00
Ongkos Jalan+sewa motor 300,000.00
Makan 1,200,000.00
7,600,000.00
GRAND TOTAL 70,700,000.00

Simulasi KPR Konvensional

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Simulasi KPR Konvensional

Uploaded by

Copyright:

Available Formats

Simulasi KPR

Pembayaran Pertama (Angsuran + Uang Muka

Catatan: Perhitungan ini berdasarkan asumsi

Bulan Sisa Pinjam Porsi Pokok

Porsi Bunga Angsuran Bunga

Pembayaran Pertama (Angsuran + Uang Muka

Catatan: Perhitungan ini berdasarkan asumsi

Bulan Sisa Pinjam Porsi Pokok

Porsi Bunga Angsuran Bunga

Pembayaran Pertama (Angsuran + Uang Muka

Catatan: Perhitungan ini berdasarkan asumsi

Bulan Sisa Pinjam Porsi Pokok

Porsi Bunga Angsuran Bunga

Pembayaran Pertama (Angsuran + Uang Muka

Catatan: Perhitungan ini berdasarkan asumsi

Bulan Sisa Pinjam Porsi Pokok

Porsi Bunga Angsuran Bunga

Pembayaran Pertama (Angsuran + Uang Muka

Catatan: Perhitungan ini berdasarkan asumsi

Bulan Sisa Pinjam Porsi Pokok

Porsi Bunga Angsuran Bunga

Pembayaran Pertama (Angsuran + Uang Muka

Catatan: Perhitungan ini berdasarkan asumsi

Bulan Sisa Pinjam Porsi Pokok

Porsi Bunga Angsuran Bunga

Total Asset 180,600,000.00

11,490,000.00 Total Asset

194,040,000.00 (92,000,000.00) 102,040,000.00

Tahun Top Up Total

Tahun Top Up Total

Tahun Ke Dana Mita

Grand Total 74,965,000.00

Total 436 209

Tukang Masak 6,000,000.00

Peralatan Dapur 500,000.00

Tukang Cuci Piring 400,000.00

Uang Masak 3,000,000.00

GRAND TOTAL 70,700,000.00

You might also like