Mortgage Loan Calculator KPR ISANA GRIYA (FLAT BSI)

MORTGAGE LOAN MONTHLY LOAN PAYMENT
CALCULATOR $5,339,508 34182000 649458000
LOAN DETAILS VALUES KEY STATISTICS TOTALS

68364000 615276000
Purchase Price Rp683,640,000 Monthly Loan Payments Rp5,339,508
Interest Rate 8.5% Total Monthly Payments* Rp1,277,220,684 8.50% FLAT
Duration of Loan (in months) 240 Total Loan Payments Rp1,277,130,684
Loan Amount Rp615,276,000 Total Interest Paid Rp661,854,684

CICILAN total uang yang harus
Loan Start Date 5/15/2023 Monthly Property Tax Amount Rp375 dikeluarkan
* Total monthly payments = loan payments plus property tax payments DP 5% Rp5,636,147 Rp1,454,123,020 563598
To Amortization Table DP 10% Rp5,339,508 Rp1,484,377,219 1127196

AMORTIZATION
TABLE
payment opening property total closing #
# date balance interest principal tax payments balance remaining
1 5/15/2023 Rp615,276,000 Rp4,358,205 Rp981,303 Rp375 Rp5,339,883 Rp614,294,697 239
2 6/15/2023 Rp614,294,697 Rp4,344,254 Rp988,254 Rp375 Rp5,332,883 Rp613,306,443 238
3 7/15/2023 Rp613,306,443 Rp4,337,204 Rp995,254 Rp375 Rp5,332,833 Rp612,311,189 237
4 8/15/2023 Rp612,311,189 Rp4,330,105 Rp1,002,304 Rp375 Rp5,332,783 Rp611,308,885 236
5 9/15/2023 Rp611,308,885 Rp4,322,955 Rp1,009,403 Rp375 Rp5,332,733 Rp610,299,482 235
6 10/15/2023 Rp610,299,482 Rp4,315,754 Rp1,016,553 Rp375 Rp5,332,682 Rp609,282,928 234
7 11/15/2023 Rp609,282,928 Rp4,308,502 Rp1,023,754 Rp375 Rp5,332,631 Rp608,259,174 233
8 12/15/2023 Rp608,259,174 Rp4,301,200 Rp1,031,006 Rp375 Rp5,332,580 Rp607,228,169 232
9 1/15/2024 Rp607,228,169 Rp4,293,845 Rp1,038,309 Rp375 Rp5,332,528 Rp606,189,860 231
10 2/15/2024 Rp606,189,860 Rp4,286,438 Rp1,045,663 Rp375 Rp5,332,476 Rp605,144,197 230
11 3/15/2024 Rp605,144,197 Rp4,278,979 Rp1,053,070 Rp375 Rp5,332,424 Rp604,091,127 229
12 4/15/2024 Rp604,091,127 Rp4,271,467 Rp1,060,529 Rp375 Rp5,332,371 Rp603,030,597 228
13 5/15/2024 Rp603,030,597 Rp4,263,901 Rp1,068,041 Rp375 Rp5,332,318 Rp601,962,556 227
14 6/15/2024 Rp601,962,556 Rp4,256,283 Rp1,075,607 Rp375 Rp5,332,264 Rp600,886,949 226
15 7/15/2024 Rp600,886,949 Rp4,248,610 Rp1,083,226 Rp375 Rp5,332,210 Rp599,803,724 225
16 8/15/2024 Rp599,803,724 Rp4,240,883 Rp1,090,898 Rp375 Rp5,332,156 Rp598,712,826 224
17 9/15/2024 Rp598,712,826 Rp4,233,101 Rp1,098,626 Rp375 Rp5,332,101 Rp597,614,200 223
18 10/15/2024 Rp597,614,200 Rp4,225,264 Rp1,106,407 Rp375 Rp5,332,046 Rp596,507,793 222
19 11/15/2024 Rp596,507,793 Rp4,217,371 Rp1,114,245 Rp375 Rp5,331,991 Rp595,393,548 221
20 12/15/2024 Rp595,393,548 Rp4,209,422 Rp1,122,137 Rp375 Rp5,331,935 Rp594,271,411 220
21 1/15/2025 Rp594,271,411 Rp4,201,418 Rp1,130,086 Rp375 Rp5,331,878 Rp593,141,325 219
22 2/15/2025 Rp593,141,325 Rp4,193,356 Rp1,138,090 Rp375 Rp5,331,822 Rp592,003,235 218
23 3/15/2025 Rp592,003,235 Rp4,185,238 Rp1,146,152 Rp375 Rp5,331,765 Rp590,857,083 217
24 4/15/2025 Rp590,857,083 Rp4,177,062 Rp1,154,270 Rp375 Rp5,331,707 Rp589,702,813 216
25 5/15/2025 Rp589,702,813 Rp4,168,828 Rp1,162,446 Rp375 Rp5,331,649 Rp588,540,366 215
26 6/15/2025 Rp588,540,366 Rp4,160,535 Rp1,170,680 Rp375 Rp5,331,591 Rp587,369,686 214
27 7/15/2025 Rp587,369,686 Rp4,152,184 Rp1,178,973 Rp375 Rp5,331,532 Rp586,190,713 213
28 8/15/2025 Rp586,190,713 Rp4,143,774 Rp1,187,324 Rp375 Rp5,331,473 Rp585,003,389 212
29 9/15/2025 Rp585,003,389 Rp4,135,304 Rp1,195,734 Rp375 Rp5,331,413 Rp583,807,655 211
30 10/15/2025 Rp583,807,655 Rp4,126,774 Rp1,204,204 Rp375 Rp5,331,353 Rp582,603,451 210
31 11/15/2025 Rp582,603,451 Rp4,118,184 Rp1,212,734 Rp375 Rp5,331,293 Rp581,390,718 209
32 12/15/2025 Rp581,390,718 Rp4,109,533 Rp1,221,324 Rp375 Rp5,331,232 Rp580,169,394 208
33 1/15/2026 Rp580,169,394 Rp4,100,821 Rp1,229,975 Rp375 Rp5,331,171 Rp578,939,419 207
34 2/15/2026 Rp578,939,419 Rp4,092,047 Rp1,238,687 Rp375 Rp5,331,109 Rp577,700,732 206
35 3/15/2026 Rp577,700,732 Rp4,083,211 Rp1,247,461 Rp375 Rp5,331,047 Rp576,453,270 205
36 4/15/2026 Rp576,453,270 Rp4,074,312 Rp1,256,297 Rp375 Rp5,330,984 Rp575,196,973 204
37 5/15/2026 Rp575,196,973 Rp4,065,350 Rp1,265,196 Rp375 Rp5,330,921 Rp573,931,777 203
38 6/15/2026 Rp573,931,777 Rp4,056,325 Rp1,274,158 Rp375 Rp5,330,858 Rp572,657,619 202
39 7/15/2026 Rp572,657,619 Rp4,047,236 Rp1,283,183 Rp375 Rp5,330,794 Rp571,374,436 201
40 8/15/2026 Rp571,374,436 Rp4,038,082 Rp1,292,272 Rp375 Rp5,330,729 Rp570,082,163 200
41 9/15/2026 Rp570,082,163 Rp4,028,864 Rp1,301,426 Rp375 Rp5,330,665 Rp568,780,737 199
42 10/15/2026 Rp568,780,737 Rp4,019,580 Rp1,310,645 Rp375 Rp5,330,599 Rp567,470,092 198
43 11/15/2026 Rp567,470,092 Rp4,010,230 Rp1,319,928 Rp375 Rp5,330,534 Rp566,150,164 197
44 12/15/2026 Rp566,150,164 Rp4,000,815 Rp1,329,278 Rp375 Rp5,330,467 Rp564,820,886 196
45 1/15/2027 Rp564,820,886 Rp3,991,332 Rp1,338,693 Rp375 Rp5,330,401 Rp563,482,193 195
46 2/15/2027 Rp563,482,193 Rp3,981,783 Rp1,348,176 Rp375 Rp5,330,333 Rp562,134,017 194
47 3/15/2027 Rp562,134,017 Rp3,972,165 Rp1,357,725 Rp375 Rp5,330,266 Rp560,776,292 193
48 4/15/2027 Rp560,776,292 Rp3,962,480 Rp1,367,343 Rp375 Rp5,330,198 Rp559,408,949 192
49 5/15/2027 Rp559,408,949 Rp3,952,726 Rp1,377,028 Rp375 Rp5,330,129 Rp558,031,921 191
50 6/15/2027 Rp558,031,921 Rp3,942,903 Rp1,386,782 Rp375 Rp5,330,060 Rp556,645,139 190
51 7/15/2027 Rp556,645,139 Rp3,933,010 Rp1,396,605 Rp375 Rp5,329,990 Rp555,248,534 189
52 8/15/2027 Rp555,248,534 Rp3,923,048 Rp1,406,498 Rp375 Rp5,329,920 Rp553,842,036 188
53 9/15/2027 Rp553,842,036 Rp3,913,014 Rp1,416,460 Rp375 Rp5,329,850 Rp552,425,576 187
54 10/15/2027 Rp552,425,576 Rp3,902,910 Rp1,426,494 Rp375 Rp5,329,779 Rp550,999,082 186
55 11/15/2027 Rp550,999,082 Rp3,892,734 Rp1,436,598 Rp375 Rp5,329,707 Rp549,562,484 185
56 12/15/2027 Rp549,562,484 Rp3,882,486 Rp1,446,774 Rp375 Rp5,329,635 Rp548,115,711 184
57 1/15/2028 Rp548,115,711 Rp3,872,166 Rp1,457,022 Rp375 Rp5,329,563 Rp546,658,689 183
58 2/15/2028 Rp546,658,689 Rp3,861,772 Rp1,467,342 Rp375 Rp5,329,489 Rp545,191,347 182
59 3/15/2028 Rp545,191,347 Rp3,851,305 Rp1,477,736 Rp375 Rp5,329,416 Rp543,713,610 181
60 4/15/2028 Rp543,713,610 Rp3,840,763 Rp1,488,203 Rp375 Rp5,329,342 Rp542,225,407 180
61 5/15/2028 Rp542,225,407 Rp3,830,147 Rp1,498,745 Rp375 Rp5,329,267 Rp540,726,662 179
62 6/15/2028 Rp540,726,662 Rp3,819,456 Rp1,509,361 Rp375 Rp5,329,192 Rp539,217,301 178
63 7/15/2028 Rp539,217,301 Rp3,808,689 Rp1,520,052 Rp375 Rp5,329,116 Rp537,697,249 177
64 8/15/2028 Rp537,697,249 Rp3,797,846 Rp1,530,819 Rp375 Rp5,329,040 Rp536,166,430 176
65 9/15/2028 Rp536,166,430 Rp3,786,925 Rp1,541,663 Rp375 Rp5,328,963 Rp534,624,768 175
66 10/15/2028 Rp534,624,768 Rp3,775,928 Rp1,552,583 Rp375 Rp5,328,886 Rp533,072,185 174
67 11/15/2028 Rp533,072,185 Rp3,764,853 Rp1,563,580 Rp375 Rp5,328,808 Rp531,508,605 173
68 12/15/2028 Rp531,508,605 Rp3,753,699 Rp1,574,655 Rp375 Rp5,328,729 Rp529,933,949 172
69 1/15/2029 Rp529,933,949 Rp3,742,466 Rp1,585,809 Rp375 Rp5,328,650 Rp528,348,140 171
70 2/15/2029 Rp528,348,140 Rp3,731,154 Rp1,597,042 Rp375 Rp5,328,571 Rp526,751,098 170
71 3/15/2029 Rp526,751,098 Rp3,719,761 Rp1,608,354 Rp375 Rp5,328,491 Rp525,142,744 169
Page 2 of 6
72 4/15/2029 Rp525,142,744 Rp3,708,288 Rp1,619,747 Rp375 Rp5,328,410 Rp523,522,997 168
73 5/15/2029 Rp523,522,997 Rp3,696,733 Rp1,631,220 Rp375 Rp5,328,329 Rp521,891,776 167
74 6/15/2029 Rp521,891,776 Rp3,685,097 Rp1,642,775 Rp375 Rp5,328,247 Rp520,249,002 166
75 7/15/2029 Rp520,249,002 Rp3,673,378 Rp1,654,411 Rp375 Rp5,328,164 Rp518,594,591 165
76 8/15/2029 Rp518,594,591 Rp3,661,577 Rp1,666,130 Rp375 Rp5,328,081 Rp516,928,461 164
77 9/15/2029 Rp516,928,461 Rp3,649,691 Rp1,677,931 Rp375 Rp5,327,998 Rp515,250,530 163
78 10/15/2029 Rp515,250,530 Rp3,637,722 Rp1,689,817 Rp375 Rp5,327,914 Rp513,560,713 162
79 11/15/2029 Rp513,560,713 Rp3,625,667 Rp1,701,786 Rp375 Rp5,327,829 Rp511,858,926 161
80 12/15/2029 Rp511,858,926 Rp3,613,528 Rp1,713,841 Rp375 Rp5,327,743 Rp510,145,086 160
81 1/15/2030 Rp510,145,086 Rp3,601,302 Rp1,725,980 Rp375 Rp5,327,657 Rp508,419,105 159
82 2/15/2030 Rp508,419,105 Rp3,588,990 Rp1,738,206 Rp375 Rp5,327,571 Rp506,680,899 158
83 3/15/2030 Rp506,680,899 Rp3,576,590 Rp1,750,518 Rp375 Rp5,327,484 Rp504,930,381 157
84 4/15/2030 Rp504,930,381 Rp3,564,103 Rp1,762,918 Rp375 Rp5,327,396 Rp503,167,463 156
85 5/15/2030 Rp503,167,463 Rp3,551,527 Rp1,775,405 Rp375 Rp5,327,307 Rp501,392,058 155
86 6/15/2030 Rp501,392,058 Rp3,538,862 Rp1,787,981 Rp375 Rp5,327,218 Rp499,604,077 154
87 7/15/2030 Rp499,604,077 Rp3,526,108 Rp1,800,646 Rp375 Rp5,327,129 Rp497,803,431 153
88 8/15/2030 Rp497,803,431 Rp3,513,263 Rp1,813,400 Rp375 Rp5,327,038 Rp495,990,030 152
89 9/15/2030 Rp495,990,030 Rp3,500,327 Rp1,826,245 Rp375 Rp5,326,947 Rp494,163,785 151
90 10/15/2030 Rp494,163,785 Rp3,487,299 Rp1,839,181 Rp375 Rp5,326,856 Rp492,324,604 150
91 11/15/2030 Rp492,324,604 Rp3,474,179 Rp1,852,209 Rp375 Rp5,326,763 Rp490,472,395 149
92 12/15/2030 Rp490,472,395 Rp3,460,967 Rp1,865,329 Rp375 Rp5,326,670 Rp488,607,066 148
93 1/15/2031 Rp488,607,066 Rp3,447,660 Rp1,878,541 Rp375 Rp5,326,577 Rp486,728,525 147
94 2/15/2031 Rp486,728,525 Rp3,434,260 Rp1,891,848 Rp375 Rp5,326,482 Rp484,836,677 146
95 3/15/2031 Rp484,836,677 Rp3,420,764 Rp1,905,248 Rp375 Rp5,326,388 Rp482,931,429 145
96 4/15/2031 Rp482,931,429 Rp3,407,173 Rp1,918,744 Rp375 Rp5,326,292 Rp481,012,685 144
97 5/15/2031 Rp481,012,685 Rp3,393,486 Rp1,932,335 Rp375 Rp5,326,196 Rp479,080,350 143
98 6/15/2031 Rp479,080,350 Rp3,379,701 Rp1,946,022 Rp375 Rp5,326,099 Rp477,134,328 142
99 7/15/2031 Rp477,134,328 Rp3,365,820 Rp1,959,807 Rp375 Rp5,326,001 Rp475,174,521 141
100 8/15/2031 Rp475,174,521 Rp3,351,839 Rp1,973,689 Rp375 Rp5,325,903 Rp473,200,833 140
101 9/15/2031 Rp473,200,833 Rp3,337,760 Rp1,987,669 Rp375 Rp5,325,804 Rp471,213,164 139
102 10/15/2031 Rp471,213,164 Rp3,323,581 Rp2,001,748 Rp375 Rp5,325,704 Rp469,211,416 138
103 11/15/2031 Rp469,211,416 Rp3,309,301 Rp2,015,927 Rp375 Rp5,325,604 Rp467,195,489 137
104 12/15/2031 Rp467,195,489 Rp3,294,921 Rp2,030,207 Rp375 Rp5,325,502 Rp465,165,282 136
105 1/15/2032 Rp465,165,282 Rp3,280,438 Rp2,044,587 Rp375 Rp5,325,401 Rp463,120,695 135
106 2/15/2032 Rp463,120,695 Rp3,265,853 Rp2,059,070 Rp375 Rp5,325,298 Rp461,061,625 134
107 3/15/2032 Rp461,061,625 Rp3,251,165 Rp2,073,655 Rp375 Rp5,325,195 Rp458,987,970 133
108 4/15/2032 Rp458,987,970 Rp3,236,372 Rp2,088,343 Rp375 Rp5,325,091 Rp456,899,627 132
109 5/15/2032 Rp456,899,627 Rp3,221,475 Rp2,103,136 Rp375 Rp5,324,986 Rp454,796,491 131
110 6/15/2032 Rp454,796,491 Rp3,206,472 Rp2,118,033 Rp375 Rp5,324,880 Rp452,678,458 130
111 7/15/2032 Rp452,678,458 Rp3,191,363 Rp2,133,036 Rp375 Rp5,324,774 Rp450,545,422 129
112 8/15/2032 Rp450,545,422 Rp3,176,147 Rp2,148,145 Rp375 Rp5,324,667 Rp448,397,278 128
113 9/15/2032 Rp448,397,278 Rp3,160,824 Rp2,163,361 Rp375 Rp5,324,559 Rp446,233,917 127
114 10/15/2032 Rp446,233,917 Rp3,145,391 Rp2,178,684 Rp375 Rp5,324,451 Rp444,055,232 126
115 11/15/2032 Rp444,055,232 Rp3,129,850 Rp2,194,117 Rp375 Rp5,324,341 Rp441,861,116 125
116 12/15/2032 Rp441,861,116 Rp3,114,198 Rp2,209,659 Rp375 Rp5,324,231 Rp439,651,457 124
117 1/15/2033 Rp439,651,457 Rp3,098,435 Rp2,225,310 Rp375 Rp5,324,120 Rp437,426,147 123
118 2/15/2033 Rp437,426,147 Rp3,082,561 Rp2,241,073 Rp375 Rp5,324,009 Rp435,185,074 122
119 3/15/2033 Rp435,185,074 Rp3,066,574 Rp2,256,947 Rp375 Rp5,323,896 Rp432,928,127 121
120 4/15/2033 Rp432,928,127 Rp3,050,474 Rp2,272,934 Rp375 Rp5,323,783 Rp430,655,193 120
121 5/15/2033 Rp430,655,193 Rp3,034,260 Rp2,289,034 Rp375 Rp5,323,669 Rp428,366,159 119
122 6/15/2033 Rp428,366,159 Rp3,017,931 Rp2,305,248 Rp375 Rp5,323,554 Rp426,060,911 118
123 7/15/2033 Rp426,060,911 Rp3,001,487 Rp2,321,577 Rp375 Rp5,323,439 Rp423,739,335 117
124 8/15/2033 Rp423,739,335 Rp2,984,926 Rp2,338,021 Rp375 Rp5,323,322 Rp421,401,314 116
125 9/15/2033 Rp421,401,314 Rp2,968,248 Rp2,354,582 Rp375 Rp5,323,205 Rp419,046,732 115
126 10/15/2033 Rp419,046,732 Rp2,951,451 Rp2,371,260 Rp375 Rp5,323,087 Rp416,675,471 114
127 11/15/2033 Rp416,675,471 Rp2,934,536 Rp2,388,057 Rp375 Rp5,322,968 Rp414,287,414 113
128 12/15/2033 Rp414,287,414 Rp2,917,501 Rp2,404,972 Rp375 Rp5,322,848 Rp411,882,442 112
129 1/15/2034 Rp411,882,442 Rp2,900,345 Rp2,422,007 Rp375 Rp5,322,727 Rp409,460,435 111
130 2/15/2034 Rp409,460,435 Rp2,883,067 Rp2,439,163 Rp375 Rp5,322,606 Rp407,021,271 110
131 3/15/2034 Rp407,021,271 Rp2,865,668 Rp2,456,441 Rp375 Rp5,322,483 Rp404,564,831 109
132 4/15/2034 Rp404,564,831 Rp2,848,145 Rp2,473,841 Rp375 Rp5,322,360 Rp402,090,990 108
133 5/15/2034 Rp402,090,990 Rp2,830,497 Rp2,491,364 Rp375 Rp5,322,236 Rp399,599,627 107
134 6/15/2034 Rp399,599,627 Rp2,812,725 Rp2,509,011 Rp375 Rp5,322,111 Rp397,090,616 106
135 7/15/2034 Rp397,090,616 Rp2,794,827 Rp2,526,783 Rp375 Rp5,321,985 Rp394,563,833 105
136 8/15/2034 Rp394,563,833 Rp2,776,802 Rp2,544,681 Rp375 Rp5,321,858 Rp392,019,152 104
137 9/15/2034 Rp392,019,152 Rp2,758,650 Rp2,562,706 Rp375 Rp5,321,731 Rp389,456,446 103
138 10/15/2034 Rp389,456,446 Rp2,740,369 Rp2,580,858 Rp375 Rp5,321,602 Rp386,875,588 102
139 11/15/2034 Rp386,875,588 Rp2,721,958 Rp2,599,139 Rp375 Rp5,321,473 Rp384,276,449 101
140 12/15/2034 Rp384,276,449 Rp2,703,417 Rp2,617,550 Rp375 Rp5,321,342 Rp381,658,899 100
141 1/15/2035 Rp381,658,899 Rp2,684,745 Rp2,636,091 Rp375 Rp5,321,211 Rp379,022,808 99
142 2/15/2035 Rp379,022,808 Rp2,665,940 Rp2,654,763 Rp375 Rp5,321,079 Rp376,368,045 98
143 3/15/2035 Rp376,368,045 Rp2,647,003 Rp2,673,568 Rp375 Rp5,320,945 Rp373,694,477 97
144 4/15/2035 Rp373,694,477 Rp2,627,931 Rp2,692,506 Rp375 Rp5,320,811 Rp371,001,971 96
145 5/15/2035 Rp371,001,971 Rp2,608,724 Rp2,711,577 Rp375 Rp5,320,676 Rp368,290,394 95
146 6/15/2035 Rp368,290,394 Rp2,589,381 Rp2,730,784 Rp375 Rp5,320,540 Rp365,559,610 94
Page 3 of 6
147 7/15/2035 Rp365,559,610 Rp2,569,900 Rp2,750,128 Rp375 Rp5,320,403 Rp362,809,482 93
148 8/15/2035 Rp362,809,482 Rp2,550,282 Rp2,769,608 Rp375 Rp5,320,265 Rp360,039,874 92
149 9/15/2035 Rp360,039,874 Rp2,530,525 Rp2,789,226 Rp375 Rp5,320,126 Rp357,250,649 91
150 10/15/2035 Rp357,250,649 Rp2,510,628 Rp2,808,983 Rp375 Rp5,319,986 Rp354,441,666 90
151 11/15/2035 Rp354,441,666 Rp2,490,591 Rp2,828,880 Rp375 Rp5,319,845 Rp351,612,787 89
152 12/15/2035 Rp351,612,787 Rp2,470,411 Rp2,848,918 Rp375 Rp5,319,703 Rp348,763,869 88
153 1/15/2036 Rp348,763,869 Rp2,450,088 Rp2,869,097 Rp375 Rp5,319,560 Rp345,894,772 87
154 2/15/2036 Rp345,894,772 Rp2,429,621 Rp2,889,420 Rp375 Rp5,319,416 Rp343,005,352 86
155 3/15/2036 Rp343,005,352 Rp2,409,010 Rp2,909,887 Rp375 Rp5,319,271 Rp340,095,465 85
156 4/15/2036 Rp340,095,465 Rp2,388,252 Rp2,930,499 Rp375 Rp5,319,125 Rp337,164,966 84
157 5/15/2036 Rp337,164,966 Rp2,367,347 Rp2,951,256 Rp375 Rp5,318,978 Rp334,213,710 83
158 6/15/2036 Rp334,213,710 Rp2,346,294 Rp2,972,161 Rp375 Rp5,318,830 Rp331,241,549 82
159 7/15/2036 Rp331,241,549 Rp2,325,092 Rp2,993,214 Rp375 Rp5,318,681 Rp328,248,335 81
160 8/15/2036 Rp328,248,335 Rp2,303,740 Rp3,014,416 Rp375 Rp5,318,531 Rp325,233,920 80
161 9/15/2036 Rp325,233,920 Rp2,282,237 Rp3,035,768 Rp375 Rp5,318,380 Rp322,198,152 79
162 10/15/2036 Rp322,198,152 Rp2,260,581 Rp3,057,271 Rp375 Rp5,318,227 Rp319,140,881 78
163 11/15/2036 Rp319,140,881 Rp2,238,772 Rp3,078,927 Rp375 Rp5,318,074 Rp316,061,954 77
164 12/15/2036 Rp316,061,954 Rp2,216,809 Rp3,100,736 Rp375 Rp5,317,920 Rp312,961,218 76
165 1/15/2037 Rp312,961,218 Rp2,194,690 Rp3,122,699 Rp375 Rp5,317,764 Rp309,838,518 75
166 2/15/2037 Rp309,838,518 Rp2,172,414 Rp3,144,819 Rp375 Rp5,317,607 Rp306,693,700 74
167 3/15/2037 Rp306,693,700 Rp2,149,980 Rp3,167,094 Rp375 Rp5,317,449 Rp303,526,605 73
168 4/15/2037 Rp303,526,605 Rp2,127,388 Rp3,189,528 Rp375 Rp5,317,291 Rp300,337,077 72
169 5/15/2037 Rp300,337,077 Rp2,104,635 Rp3,212,120 Rp375 Rp5,317,131 Rp297,124,957 71
170 6/15/2037 Rp297,124,957 Rp2,081,721 Rp3,234,873 Rp375 Rp5,316,969 Rp293,890,084 70
171 7/15/2037 Rp293,890,084 Rp2,058,645 Rp3,257,787 Rp375 Rp5,316,807 Rp290,632,297 69
172 8/15/2037 Rp290,632,297 Rp2,035,406 Rp3,280,863 Rp375 Rp5,316,644 Rp287,351,435 68
173 9/15/2037 Rp287,351,435 Rp2,012,002 Rp3,304,102 Rp375 Rp5,316,479 Rp284,047,333 67
174 10/15/2037 Rp284,047,333 Rp1,988,432 Rp3,327,506 Rp375 Rp5,316,313 Rp280,719,827 66
175 11/15/2037 Rp280,719,827 Rp1,964,695 Rp3,351,076 Rp375 Rp5,316,146 Rp277,368,751 65
176 12/15/2037 Rp277,368,751 Rp1,940,790 Rp3,374,813 Rp375 Rp5,315,978 Rp273,993,938 64
177 1/15/2038 Rp273,993,938 Rp1,916,716 Rp3,398,718 Rp375 Rp5,315,809 Rp270,595,220 63
178 2/15/2038 Rp270,595,220 Rp1,892,471 Rp3,422,792 Rp375 Rp5,315,638 Rp267,172,428 62
179 3/15/2038 Rp267,172,428 Rp1,868,055 Rp3,447,037 Rp375 Rp5,315,467 Rp263,725,391 61
180 4/15/2038 Rp263,725,391 Rp1,843,465 Rp3,471,453 Rp375 Rp5,315,294 Rp260,253,938 60
181 5/15/2038 Rp260,253,938 Rp1,818,702 Rp3,496,043 Rp375 Rp5,315,119 Rp256,757,896 59
182 6/15/2038 Rp256,757,896 Rp1,793,763 Rp3,520,806 Rp375 Rp5,314,944 Rp253,237,089 58
183 7/15/2038 Rp253,237,089 Rp1,768,647 Rp3,545,745 Rp375 Rp5,314,767 Rp249,691,344 57
184 8/15/2038 Rp249,691,344 Rp1,743,353 Rp3,570,861 Rp375 Rp5,314,589 Rp246,120,483 56
185 9/15/2038 Rp246,120,483 Rp1,717,881 Rp3,596,155 Rp375 Rp5,314,410 Rp242,524,328 55
186 10/15/2038 Rp242,524,328 Rp1,692,227 Rp3,621,627 Rp375 Rp5,314,230 Rp238,902,701 54
187 11/15/2038 Rp238,902,701 Rp1,666,393 Rp3,647,281 Rp375 Rp5,314,048 Rp235,255,420 53
188 12/15/2038 Rp235,255,420 Rp1,640,375 Rp3,673,116 Rp375 Rp5,313,865 Rp231,582,305 52
189 1/15/2039 Rp231,582,305 Rp1,614,172 Rp3,699,133 Rp375 Rp5,313,681 Rp227,883,171 51
190 2/15/2039 Rp227,883,171 Rp1,587,785 Rp3,725,336 Rp375 Rp5,313,495 Rp224,157,836 50
191 3/15/2039 Rp224,157,836 Rp1,561,210 Rp3,751,723 Rp375 Rp5,313,308 Rp220,406,112 49
192 4/15/2039 Rp220,406,112 Rp1,534,447 Rp3,778,298 Rp375 Rp5,313,120 Rp216,627,814 48
193 5/15/2039 Rp216,627,814 Rp1,507,495 Rp3,805,061 Rp375 Rp5,312,931 Rp212,822,753 47
194 6/15/2039 Rp212,822,753 Rp1,480,351 Rp3,832,014 Rp375 Rp5,312,740 Rp208,990,739 46
195 7/15/2039 Rp208,990,739 Rp1,453,015 Rp3,859,157 Rp375 Rp5,312,547 Rp205,131,582 45
196 8/15/2039 Rp205,131,582 Rp1,425,486 Rp3,886,493 Rp375 Rp5,312,354 Rp201,245,090 44
197 9/15/2039 Rp201,245,090 Rp1,397,762 Rp3,914,022 Rp375 Rp5,312,159 Rp197,331,068 43
198 10/15/2039 Rp197,331,068 Rp1,369,841 Rp3,941,746 Rp375 Rp5,311,962 Rp193,389,321 42
199 11/15/2039 Rp193,389,321 Rp1,341,723 Rp3,969,667 Rp375 Rp5,311,765 Rp189,419,654 41
200 12/15/2039 Rp189,419,654 Rp1,313,405 Rp3,997,786 Rp375 Rp5,311,565 Rp185,421,869 40
201 1/15/2040 Rp185,421,869 Rp1,284,887 Rp4,026,103 Rp375 Rp5,311,365 Rp181,395,766 39
202 2/15/2040 Rp181,395,766 Rp1,256,166 Rp4,054,621 Rp375 Rp5,311,163 Rp177,341,144 38
203 3/15/2040 Rp177,341,144 Rp1,227,243 Rp4,083,342 Rp375 Rp5,310,959 Rp173,257,803 37
204 4/15/2040 Rp173,257,803 Rp1,198,114 Rp4,112,265 Rp375 Rp5,310,755 Rp169,145,537 36
205 5/15/2040 Rp169,145,537 Rp1,168,779 Rp4,141,394 Rp375 Rp5,310,548 Rp165,004,143 35
206 6/15/2040 Rp165,004,143 Rp1,139,237 Rp4,170,729 Rp375 Rp5,310,340 Rp160,833,415 34
207 7/15/2040 Rp160,833,415 Rp1,109,485 Rp4,200,271 Rp375 Rp5,310,131 Rp156,633,143 33
208 8/15/2040 Rp156,633,143 Rp1,079,522 Rp4,230,023 Rp375 Rp5,309,920 Rp152,403,120 32
209 9/15/2040 Rp152,403,120 Rp1,049,347 Rp4,259,986 Rp375 Rp5,309,708 Rp148,143,134 31
210 10/15/2040 Rp148,143,134 Rp1,018,959 Rp4,290,161 Rp375 Rp5,309,494 Rp143,852,973 30
211 11/15/2040 Rp143,852,973 Rp988,355 Rp4,320,550 Rp375 Rp5,309,279 Rp139,532,424 29
212 12/15/2040 Rp139,532,424 Rp957,534 Rp4,351,153 Rp375 Rp5,309,062 Rp135,181,270 28
213 1/15/2041 Rp135,181,270 Rp926,495 Rp4,381,974 Rp375 Rp5,308,844 Rp130,799,296 27
214 2/15/2041 Rp130,799,296 Rp895,236 Rp4,413,013 Rp375 Rp5,308,624 Rp126,386,283 26
215 3/15/2041 Rp126,386,283 Rp863,756 Rp4,444,272 Rp375 Rp5,308,403 Rp121,942,011 25
216 4/15/2041 Rp121,942,011 Rp832,053 Rp4,475,752 Rp375 Rp5,308,180 Rp117,466,259 24
217 5/15/2041 Rp117,466,259 Rp800,125 Rp4,507,455 Rp375 Rp5,307,955 Rp112,958,804 23
218 6/15/2041 Rp112,958,804 Rp767,971 Rp4,539,383 Rp375 Rp5,307,729 Rp108,419,420 22
219 7/15/2041 Rp108,419,420 Rp735,589 Rp4,571,537 Rp375 Rp5,307,501 Rp103,847,883 21
220 8/15/2041 Rp103,847,883 Rp702,978 Rp4,603,919 Rp375 Rp5,307,272 Rp99,243,964 20
221 9/15/2041 Rp99,243,964 Rp670,136 Rp4,636,530 Rp375 Rp5,307,041 Rp94,607,434 19
Page 4 of 6
222 10/15/2041 Rp94,607,434 Rp637,061 Rp4,669,372 Rp375 Rp5,306,808 Rp89,938,062 18
223 11/15/2041 Rp89,938,062 Rp603,752 Rp4,702,447 Rp375 Rp5,306,574 Rp85,235,615 17
224 12/15/2041 Rp85,235,615 Rp570,207 Rp4,735,756 Rp375 Rp5,306,338 Rp80,499,860 16
225 1/15/2042 Rp80,499,860 Rp536,425 Rp4,769,301 Rp375 Rp5,306,101 Rp75,730,559 15
226 2/15/2042 Rp75,730,559 Rp502,403 Rp4,803,083 Rp375 Rp5,305,861 Rp70,927,476 14
227 3/15/2042 Rp70,927,476 Rp468,140 Rp4,837,105 Rp375 Rp5,305,620 Rp66,090,370 13
228 4/15/2042 Rp66,090,370 Rp433,635 Rp4,871,368 Rp375 Rp5,305,378 Rp61,219,002 12
229 5/15/2042 Rp61,219,002 Rp398,885 Rp4,905,873 Rp375 Rp5,305,133 Rp56,313,129 11
230 6/15/2042 Rp56,313,129 Rp363,889 Rp4,940,623 Rp375 Rp5,304,887 Rp51,372,506 10
231 7/15/2042 Rp51,372,506 Rp328,645 Rp4,975,619 Rp375 Rp5,304,639 Rp46,396,886 9
232 8/15/2042 Rp46,396,886 Rp293,151 Rp5,010,863 Rp375 Rp5,304,389 Rp41,386,023 8
233 9/15/2042 Rp41,386,023 Rp257,406 Rp5,046,357 Rp375 Rp5,304,138 Rp36,339,666 7
234 10/15/2042 Rp36,339,666 Rp221,408 Rp5,082,102 Rp375 Rp5,303,885 Rp31,257,563 6
235 11/15/2042 Rp31,257,563 Rp185,155 Rp5,118,100 Rp375 Rp5,303,630 Rp26,139,463 5
236 12/15/2042 Rp26,139,463 Rp148,645 Rp5,154,354 Rp375 Rp5,303,373 Rp20,985,110 4
237 1/15/2043 Rp20,985,110 Rp111,876 Rp5,190,864 Rp375 Rp5,303,114 Rp15,794,246 3
238 2/15/2043 Rp15,794,246 Rp74,847 Rp5,227,632 Rp375 Rp5,302,854 Rp10,566,614 2
239 3/15/2043 Rp10,566,614 Rp37,555 Rp5,264,661 Rp375 Rp5,302,592 Rp5,301,953 1
240 4/15/2043 Rp5,301,953 Rp0 Rp5,301,953 Rp375 Rp5,302,328 Rp0 0
241 Rp0 Rp0 Rp0 Rp0 Rp0 0
Page 5 of 6
Page 6 of 6

Mortgage Loan Calculator KPR ISANA GRIYA (FLAT BSI)

Uploaded by

Document Information

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

Mortgage Loan Calculator KPR ISANA GRIYA (FLAT BSI)

Uploaded by

Copyright:

Available Formats

MORTGAGE LOAN MONTHLY LOAN PAYMENT

CALCULATOR $5,339,508 34182000 649458000

LOAN DETAILS VALUES KEY STATISTICS TOTALS

Purchase Price Rp683,640,000 Monthly Loan Payments Rp5,339,508

Interest Rate 8.5% Total Monthly Payments* Rp1,277,220,684 8.50% FLAT

Duration of Loan (in months) 240 Total Loan Payments Rp1,277,130,684

Loan Amount Rp615,276,000 Total Interest Paid Rp661,854,684

To Amortization Table DP 10% Rp5,339,508 Rp1,484,377,219 1127196

You might also like