Rincian KPR
Tenor 5 Tahun Bunga 5% Masa Kredit Fix 5 Tahun
Harga Properti Rp 100.000.000 Uang Muka 10% Estimasi Pembayaran Pertama Rp 17.098.411
Detail Tabel Angsuran
Tahun ke-1 Masa Fix Bunga 5,00%
Periode Angsuran (Rp) Porsi Pokok (Rp) Porsi Bunga (Rp) Sisa Pinjaman (Rp)
Bulan 1 1.698.411,03 1.323.411,03 375.000,00 88.676.588,97
Bulan 2 1.698.411,03 1.328.925,24 369.485,79 87.347.663,73
Bulan 3 1.698.411,03 1.334.462,43 363.948,60 86.013.201,30
Bulan 4 1.698.411,03 1.340.022,69 358.388,34 84.673.178,61
Bulan 5 1.698.411,03 1.345.606,12 352.804,91 83.327.572,50
Bulan 6 1.698.411,03 1.351.212,81 347.198,22 81.976.359,69
Bulan 7 1.698.411,03 1.356.842,86 341.568,17 80.619.516,82
Bulan 8 1.698.411,03 1.362.496,37 335.914,65 79.257.020,45
Bulan 9 1.698.411,03 1.368.173,44 330.237,59 77.888.847,01
Bulan 10 1.698.411,03 1.373.874,17 324.536,86 76.514.972,84
Bulan 11 1.698.411,03 1.379.598,64 318.812,39 75.135.374,20
Bulan 12 1.698.411,03 1.385.346,97 313.064,06 73.750.027,23
Sub Total 20.380.932,34 16.249.972,77 4.130.959,57
Tahun ke-2 Masa Fix Bunga 5,00%
Periode Angsuran (Rp) Porsi Pokok (Rp) Porsi Bunga (Rp) Sisa Pinjaman (Rp)
Bulan 1 1.698.411,03 1.391.119,25 307.291,78 72.358.907,98
Bulan 2 1.698.411,03 1.396.915,58 301.495,45 70.961.992,41
Bulan 3 1.698.411,03 1.402.736,06 295.674,97 69.559.256,35
Bulan 4 1.698.411,03 1.408.580,79 289.830,23 68.150.675,55
Bulan 5 1.698.411,03 1.414.449,88 283.961,15 66.736.225,67
[Link]/kpr/simulasi-kpr Page 1 of 4
Bulan 6 1.698.411,03 1.420.343,42 278.067,61 65.315.882,25
Bulan 7 1.698.411,03 1.426.261,52 272.149,51 63.889.620,73
Bulan 8 1.698.411,03 1.432.204,27 266.206,75 62.457.416,46
Bulan 9 1.698.411,03 1.438.171,79 260.239,24 61.019.244,67
Bulan 10 1.698.411,03 1.444.164,18 254.246,85 59.575.080,49
Bulan 11 1.698.411,03 1.450.181,53 248.229,50 58.124.898,96
Bulan 12 1.698.411,03 1.456.223,95 242.187,08 56.668.675,02
Sub Total 20.380.932,34 17.081.352,22 3.299.580,12
Tahun ke-3 Masa Fix Bunga 5,00%
Periode Angsuran (Rp) Porsi Pokok (Rp) Porsi Bunga (Rp) Sisa Pinjaman (Rp)
Bulan 1 1.698.411,03 1.462.291,55 236.119,48 55.206.383,47
Bulan 2 1.698.411,03 1.468.384,43 230.026,60 53.737.999,04
Bulan 3 1.698.411,03 1.474.502,70 223.908,33 52.263.496,34
Bulan 4 1.698.411,03 1.480.646,46 217.764,57 50.782.849,88
Bulan 5 1.698.411,03 1.486.815,82 211.595,21 49.296.034,06
Bulan 6 1.698.411,03 1.493.010,89 205.400,14 47.803.023,17
Bulan 7 1.698.411,03 1.499.231,76 199.179,26 46.303.791,41
Bulan 8 1.698.411,03 1.505.478,56 192.932,46 44.798.312,84
Bulan 9 1.698.411,03 1.511.751,39 186.659,64 43.286.561,45
Bulan 10 1.698.411,03 1.518.050,36 180.360,67 41.768.511,10
Bulan 11 1.698.411,03 1.524.375,57 174.035,46 40.244.135,53
Bulan 12 1.698.411,03 1.530.727,13 167.683,90 38.713.408,40
Sub Total 20.380.932,34 17.955.266,61 2.425.665,72
[Link]/kpr/simulasi-kpr Page 2 of 4
Tahun ke-4 Masa Fix Bunga 5,00%
Periode Angsuran (Rp) Porsi Pokok (Rp) Porsi Bunga (Rp) Sisa Pinjaman (Rp)
Bulan 1 1.698.411,03 1.537.105,16 161.305,87 37.176.303,24
Bulan 2 1.698.411,03 1.543.509,76 154.901,26 35.632.793,48
Bulan 3 1.698.411,03 1.549.941,06 148.469,97 34.082.852,42
Bulan 4 1.698.411,03 1.556.399,14 142.011,89 32.526.453,28
Bulan 5 1.698.411,03 1.562.884,14 135.526,89 30.963.569,14
Bulan 6 1.698.411,03 1.569.396,16 129.014,87 29.394.172,98
Bulan 7 1.698.411,03 1.575.935,31 122.475,72 27.818.237,68
Bulan 8 1.698.411,03 1.582.501,70 115.909,32 26.235.735,97
Bulan 9 1.698.411,03 1.589.095,46 109.315,57 24.646.640,51
Bulan 10 1.698.411,03 1.595.716,69 102.694,34 23.050.923,82
Bulan 11 1.698.411,03 1.602.365,51 96.045,52 21.448.558,31
Bulan 12 1.698.411,03 1.609.042,04 89.368,99 19.839.516,27
Sub Total 20.380.932,34 18.873.892,13 1.507.040,21
Tahun ke-5 Masa Fix Bunga 5,00%
Periode Angsuran (Rp) Porsi Pokok (Rp) Porsi Bunga (Rp) Sisa Pinjaman (Rp)
Bulan 1 1.698.411,03 1.615.746,38 82.664,65 18.223.769,90
Bulan 2 1.698.411,03 1.622.478,65 75.932,37 16.601.291,24
Bulan 3 1.698.411,03 1.629.238,98 69.172,05 14.972.052,26
Bulan 4 1.698.411,03 1.636.027,48 62.383,55 13.336.024,78
Bulan 5 1.698.411,03 1.642.844,26 55.566,77 11.693.180,53
Bulan 6 1.698.411,03 1.649.689,44 48.721,59 10.043.491,08
Bulan 7 1.698.411,03 1.656.563,15 41.847,88 8.386.927,94
Bulan 8 1.698.411,03 1.663.465,49 34.945,53 6.723.462,44
Bulan 9 1.698.411,03 1.670.396,60 28.014,43 5.053.065,84
[Link]/kpr/simulasi-kpr Page 3 of 4
Bulan 10 1.698.411,03 1.677.356,59 21.054,44 3.375.709,25
Bulan 11 1.698.411,03 1.684.345,57 14.065,46 1.691.363,68
Bulan 12 1.698.411,03 1.691.363,68 7.047,35 0,00
Sub Total 20.380.932,34 19.839.516,27 541.416,06
[Link]/kpr/simulasi-kpr Page 4 of 4