Kalkulator KPR

0
Limit 1,500,000,000 986180
Tenor 60 5 5
Suku Bunga (Fix) 8.75% 36 3
Suku Bunga (Floating) 14.00% 24 2 1,659,370

Angsuran (masa Fix) 30,955,849 Avg Balance Fix 1,107,021,662

Angsuran (masa Floating) 32,615,219 Avg Balance Floating 97,488,439
Sisa setelah Fix 679,301,414
Tagihan
Year Month Tagihan Pokok Angsuran Sisa Pinjaman
Bunga
0 1,500,000,000
1 20,018,349 10,937,500 30,955,849 1,479,981,651
2 20,164,316 10,791,533 30,955,849 1,459,817,335
3 20,311,348 10,644,501 30,955,849 1,439,505,987
4 20,459,451 10,496,398 30,955,849 1,419,046,536
5 20,608,635 10,347,214 30,955,849 1,398,437,901
6 20,758,906 10,196,943 30,955,849 1,377,678,995
1
7 20,910,273 10,045,576 30,955,849 1,356,768,722
8 21,062,744 9,893,105 30,955,849 1,335,705,978
9 21,216,326 9,739,523 30,955,849 1,314,489,652
10 21,371,029 9,584,820 30,955,849 1,293,118,623
11 21,526,859 9,428,990 30,955,849 1,271,591,764
12 21,683,826 9,272,023 30,955,849 1,249,907,938
13 21,841,937 9,113,912 30,955,849 1,228,066,001
14 22,001,201 8,954,648 30,955,849 1,206,064,800
15 22,161,627 8,794,223 30,955,849 1,183,903,174
16 22,323,222 8,632,627 30,955,849 1,161,579,952
17 22,485,995 8,469,854 30,955,849 1,139,093,957
18 22,649,956 8,305,893 30,955,849 1,116,444,001
2
19 22,815,112 8,140,738 30,955,849 1,093,628,889
20 22,981,472 7,974,377 30,955,849 1,070,647,418
21 23,149,045 7,806,804 30,955,849 1,047,498,373
22 23,317,840 7,638,009 30,955,849 1,024,180,533
23 23,487,866 7,467,983 30,955,849 1,000,692,667
24 23,659,132 7,296,717 30,955,849 977,033,535
25 23,831,646 7,124,203 30,955,849 953,201,889
26 24,005,419 6,950,430 30,955,849 929,196,470
27 24,180,458 6,775,391 30,955,849 905,016,012
28 24,356,774 6,599,075 30,955,849 880,659,238
29 24,534,375 6,421,474 30,955,849 856,124,863
30 24,713,272 6,242,577 30,955,849 831,411,591
3
31 24,893,473 6,062,376 30,955,849 806,518,118
32 25,074,988 5,880,861 30,955,849 781,443,130
33 25,257,826 5,698,023 30,955,849 756,185,304
34 25,441,998 5,513,851 30,955,849 730,743,306
35 25,627,512 5,328,337 30,955,849 705,115,793
36 25,814,380 5,141,469 30,955,849 679,301,414
37 24,690,036 7,925,183 32,615,219 654,611,377
38 24,978,087 7,637,133 32,615,219 629,633,291
39 25,269,498 7,345,722 32,615,219 604,363,793
40 25,564,309 7,050,911 32,615,219 578,799,484
41 25,862,559 6,752,661 32,615,219 552,936,925
42 26,164,289 6,450,931 32,615,219 526,772,637
4
43 26,469,539 6,145,681 32,615,219 500,303,098
44 26,778,350 5,836,869 32,615,219 473,524,748
45 27,090,764 5,524,455 32,615,219 446,433,984
46 27,406,823 5,208,396 32,615,219 419,027,161
47 27,726,569 4,888,650 32,615,219 391,300,592
48 28,050,046 4,565,174 32,615,219 363,250,546
49 28,377,296 4,237,923 32,615,219 334,873,249
50 28,708,365 3,906,855 32,615,219 306,164,884
51 29,043,296 3,571,924 32,615,219 277,121,589
52 29,382,134 3,233,085 32,615,219 247,739,454
53 29,724,926 2,890,294 32,615,219 218,014,529
54 30,071,717 2,543,503 32,615,219 187,942,812
5
55 30,422,553 2,192,666 32,615,219 157,520,259
56 30,777,483 1,837,736 32,615,219 126,742,775
57 31,136,554 1,478,666 32,615,219 95,606,222
58 31,499,814 1,115,406 32,615,219 64,106,408
59 31,867,311 747,908 32,615,219 32,239,097
60 32,239,097 376,123 32,615,219 0