PT BANK RAKYAT INDONESIA (Persero) Tbk.

Kantor Cabang Tanjung Tabalong

SIMULASI ANGSURAN BRI

SKPP No :
Nama Debitur : SIMULASI
Harga Rumah : 164,500,000
DP : 8,243,000 -> 5%
Besar Pinjaman : 156,257,000
Jk waktu (bulan) : 180 15 TAHUN
Angsuran Rp. Angsuran (Rp)
Bunga p.a tahun 1 8.75% 1,561,708
Bunga p.a tahun 2 8.75% 1,561,708
Bunga p.a tahun 3 8.75% 1,561,708
Bunga p.a tahun 4 8.75% 1,561,708
Bunga p.a tahun 5 8.75% 1,561,708
Bunga p.a selanjutnya 13.00% 1,860,575

Tahun Bulan Angsuran Pokok Angsuran Bunga Total Angsuran Saldo Pinjaman
0 156,257,000
1 422,335 1,139,374 1,561,708 155,834,665
2 425,414 1,136,294 1,561,708 155,409,251
3 428,516 1,133,192 1,561,708 154,980,735
4 431,641 1,130,068 1,561,708 154,549,095
5 434,788 1,126,920 1,561,708 154,114,307
1 6 437,958 1,123,750 1,561,708 153,676,348
7 441,152 1,120,557 1,561,708 153,235,197
8 444,369 1,117,340 1,561,708 152,790,828
9 447,609 1,114,100 1,561,708 152,343,220
10 450,873 1,110,836 1,561,708 151,892,347
11 454,160 1,107,548 1,561,708 151,438,187
12 457,472 1,104,237 1,561,708 150,980,715
2 24 499,145 1,062,563 1,561,708 145,223,783
3 36 544,616 1,017,093 1,561,708 138,942,418
4 48 594,228 967,481 1,561,708 132,088,847
5 60 648,359 913,349 1,561,708 124,610,945
6 72 574,878 1,285,697 1,860,575 118,104,858
7 84 654,230 1,206,345 1,860,575 110,700,720
8 96 744,535 1,116,040 1,860,575 102,274,570
9 108 847,305 1,013,270 1,860,575 92,685,339
10 120 964,261 896,315 1,860,575 81,772,481
11 132 1,097,360 763,215 1,860,575 69,353,295
12 144 1,248,831 611,744 1,860,575 55,219,858
13 156 1,421,210 439,365 1,860,575 39,135,547
14 168 1,617,384 243,192 1,860,575 20,831,079
15 180 1,840,635 19,940 1,860,575 - 0