Di simulasikan oleh applikasi "Simulasi KPR".

App: http://bit.ly/2RrKX0S, web: http://mindi.id, email: info@mindi.id

Harga Rumah: Rp.650,000,000

DP: 20%
Bunga per Tahun: 8.25%
Lama Pinjaman: 15 Tahun
Nominal DP: Rp.130,000,000
Pokok Pinjaman: Rp.520,000,000
Total Bunga: Rp.643,500,000
Bunga per Bulan: Rp.3,575,000
Cicilan per Bulan: Rp.6,463,888
Perhitungan Bunga: Flat

Bulan Angsuran Angsuran Total Sisa

Bunga Pokok Angsuran Pinjaman
0 0 0 0 520,000,000
1 3,575,000 2,888,888 6,463,888 517,111,112
2 3,575,000 2,888,888 6,463,888 514,222,224
3 3,575,000 2,888,888 6,463,888 511,333,336
4 3,575,000 2,888,888 6,463,888 508,444,448
5 3,575,000 2,888,888 6,463,888 505,555,560
6 3,575,000 2,888,888 6,463,888 502,666,672
7 3,575,000 2,888,888 6,463,888 499,777,784
8 3,575,000 2,888,888 6,463,888 496,888,896
9 3,575,000 2,888,888 6,463,888 494,000,008
10 3,575,000 2,888,888 6,463,888 491,111,120
11 3,575,000 2,888,888 6,463,888 488,222,232
12 3,575,000 2,888,888 6,463,888 485,333,344
13 3,575,000 2,888,888 6,463,888 482,444,456
14 3,575,000 2,888,888 6,463,888 479,555,568
15 3,575,000 2,888,888 6,463,888 476,666,680
16 3,575,000 2,888,888 6,463,888 473,777,792
17 3,575,000 2,888,888 6,463,888 470,888,904
18 3,575,000 2,888,888 6,463,888 468,000,016
19 3,575,000 2,888,888 6,463,888 465,111,128
20 3,575,000 2,888,888 6,463,888 462,222,240
21 3,575,000 2,888,888 6,463,888 459,333,352
22 3,575,000 2,888,888 6,463,888 456,444,464
23 3,575,000 2,888,888 6,463,888 453,555,576
24 3,575,000 2,888,888 6,463,888 450,666,688
25 3,575,000 2,888,888 6,463,888 447,777,800
26 3,575,000 2,888,888 6,463,888 444,888,912
27 3,575,000 2,888,888 6,463,888 442,000,024
28 3,575,000 2,888,888 6,463,888 439,111,136
29 3,575,000 2,888,888 6,463,888 436,222,248
30 3,575,000 2,888,888 6,463,888 433,333,360
31 3,575,000 2,888,888 6,463,888 430,444,472
32 3,575,000 2,888,888 6,463,888 427,555,584
33 3,575,000 2,888,888 6,463,888 424,666,696
34 3,575,000 2,888,888 6,463,888 421,777,808
35 3,575,000 2,888,888 6,463,888 418,888,920
36 3,575,000 2,888,888 6,463,888 416,000,032
37 3,575,000 2,888,888 6,463,888 413,111,144
38 3,575,000 2,888,888 6,463,888 410,222,256
39 3,575,000 2,888,888 6,463,888 407,333,368
40 3,575,000 2,888,888 6,463,888 404,444,480
41 3,575,000 2,888,888 6,463,888 401,555,592
42 3,575,000 2,888,888 6,463,888 398,666,704
43 3,575,000 2,888,888 6,463,888 395,777,816
44 3,575,000 2,888,888 6,463,888 392,888,928
45 3,575,000 2,888,888 6,463,888 390,000,040
46 3,575,000 2,888,888 6,463,888 387,111,152
47 3,575,000 2,888,888 6,463,888 384,222,264
48 3,575,000 2,888,888 6,463,888 381,333,376
49 3,575,000 2,888,888 6,463,888 378,444,488
50 3,575,000 2,888,888 6,463,888 375,555,600
51 3,575,000 2,888,888 6,463,888 372,666,712
52 3,575,000 2,888,888 6,463,888 369,777,824
53 3,575,000 2,888,888 6,463,888 366,888,936
54 3,575,000 2,888,888 6,463,888 364,000,048
55 3,575,000 2,888,888 6,463,888 361,111,160
56 3,575,000 2,888,888 6,463,888 358,222,272
57 3,575,000 2,888,888 6,463,888 355,333,384
58 3,575,000 2,888,888 6,463,888 352,444,496
59 3,575,000 2,888,888 6,463,888 349,555,608
60 3,575,000 2,888,888 6,463,888 346,666,720
61 3,575,000 2,888,888 6,463,888 343,777,832
62 3,575,000 2,888,888 6,463,888 340,888,944
63 3,575,000 2,888,888 6,463,888 338,000,056
64 3,575,000 2,888,888 6,463,888 335,111,168
65 3,575,000 2,888,888 6,463,888 332,222,280
66 3,575,000 2,888,888 6,463,888 329,333,392
67 3,575,000 2,888,888 6,463,888 326,444,504
68 3,575,000 2,888,888 6,463,888 323,555,616
69 3,575,000 2,888,888 6,463,888 320,666,728
70 3,575,000 2,888,888 6,463,888 317,777,840
71 3,575,000 2,888,888 6,463,888 314,888,952
72 3,575,000 2,888,888 6,463,888 312,000,064
73 3,575,000 2,888,888 6,463,888 309,111,176
74 3,575,000 2,888,888 6,463,888 306,222,288
75 3,575,000 2,888,888 6,463,888 303,333,400
76 3,575,000 2,888,888 6,463,888 300,444,512
77 3,575,000 2,888,888 6,463,888 297,555,624
 78 3,575,000 2,888,888 6,463,888 294,666,736
79 3,575,000 2,888,888 6,463,888 291,777,848
80 3,575,000 2,888,888 6,463,888 288,888,960
81 3,575,000 2,888,888 6,463,888 286,000,072
82 3,575,000 2,888,888 6,463,888 283,111,184
83 3,575,000 2,888,888 6,463,888 280,222,296
84 3,575,000 2,888,888 6,463,888 277,333,408
85 3,575,000 2,888,888 6,463,888 274,444,520
86 3,575,000 2,888,888 6,463,888 271,555,632
87 3,575,000 2,888,888 6,463,888 268,666,744
88 3,575,000 2,888,888 6,463,888 265,777,856
89 3,575,000 2,888,888 6,463,888 262,888,968
90 3,575,000 2,888,888 6,463,888 260,000,080
91 3,575,000 2,888,888 6,463,888 257,111,192
92 3,575,000 2,888,888 6,463,888 254,222,304
93 3,575,000 2,888,888 6,463,888 251,333,416
94 3,575,000 2,888,888 6,463,888 248,444,528
95 3,575,000 2,888,888 6,463,888 245,555,640
96 3,575,000 2,888,888 6,463,888 242,666,752
97 3,575,000 2,888,888 6,463,888 239,777,864
98 3,575,000 2,888,888 6,463,888 236,888,976
99 3,575,000 2,888,888 6,463,888 234,000,088
100 3,575,000 2,888,888 6,463,888 231,111,200
101 3,575,000 2,888,888 6,463,888 228,222,312
102 3,575,000 2,888,888 6,463,888 225,333,424
103 3,575,000 2,888,888 6,463,888 222,444,536
104 3,575,000 2,888,888 6,463,888 219,555,648
105 3,575,000 2,888,888 6,463,888 216,666,760
106 3,575,000 2,888,888 6,463,888 213,777,872
107 3,575,000 2,888,888 6,463,888 210,888,984
108 3,575,000 2,888,888 6,463,888 208,000,096
109 3,575,000 2,888,888 6,463,888 205,111,208
110 3,575,000 2,888,888 6,463,888 202,222,320
111 3,575,000 2,888,888 6,463,888 199,333,432
112 3,575,000 2,888,888 6,463,888 196,444,544
113 3,575,000 2,888,888 6,463,888 193,555,656
114 3,575,000 2,888,888 6,463,888 190,666,768
115 3,575,000 2,888,888 6,463,888 187,777,880
116 3,575,000 2,888,888 6,463,888 184,888,992
117 3,575,000 2,888,888 6,463,888 182,000,104
118 3,575,000 2,888,888 6,463,888 179,111,216
119 3,575,000 2,888,888 6,463,888 176,222,328
120 3,575,000 2,888,888 6,463,888 173,333,440
121 3,575,000 2,888,888 6,463,888 170,444,552
122 3,575,000 2,888,888 6,463,888 167,555,664
123 3,575,000 2,888,888 6,463,888 164,666,776
124 3,575,000 2,888,888 6,463,888 161,777,888
125 3,575,000 2,888,888 6,463,888 158,889,000
126 3,575,000 2,888,888 6,463,888 156,000,112
127 3,575,000 2,888,888 6,463,888 153,111,224
128 3,575,000 2,888,888 6,463,888 150,222,336
129 3,575,000 2,888,888 6,463,888 147,333,448
130 3,575,000 2,888,888 6,463,888 144,444,560
131 3,575,000 2,888,888 6,463,888 141,555,672
132 3,575,000 2,888,888 6,463,888 138,666,784
133 3,575,000 2,888,888 6,463,888 135,777,896
134 3,575,000 2,888,888 6,463,888 132,889,008
135 3,575,000 2,888,888 6,463,888 130,000,120
136 3,575,000 2,888,888 6,463,888 127,111,232
137 3,575,000 2,888,888 6,463,888 124,222,344
138 3,575,000 2,888,888 6,463,888 121,333,456
139 3,575,000 2,888,888 6,463,888 118,444,568
140 3,575,000 2,888,888 6,463,888 115,555,680
141 3,575,000 2,888,888 6,463,888 112,666,792
142 3,575,000 2,888,888 6,463,888 109,777,904
143 3,575,000 2,888,888 6,463,888 106,889,016
144 3,575,000 2,888,888 6,463,888 104,000,128
145 3,575,000 2,888,888 6,463,888 101,111,240
146 3,575,000 2,888,888 6,463,888 98,222,352
147 3,575,000 2,888,888 6,463,888 95,333,464
148 3,575,000 2,888,888 6,463,888 92,444,576
149 3,575,000 2,888,888 6,463,888 89,555,688
150 3,575,000 2,888,888 6,463,888 86,666,800
151 3,575,000 2,888,888 6,463,888 83,777,912
152 3,575,000 2,888,888 6,463,888 80,889,024
153 3,575,000 2,888,888 6,463,888 78,000,136
154 3,575,000 2,888,888 6,463,888 75,111,248
155 3,575,000 2,888,888 6,463,888 72,222,360
156 3,575,000 2,888,888 6,463,888 69,333,472
157 3,575,000 2,888,888 6,463,888 66,444,584
158 3,575,000 2,888,888 6,463,888 63,555,696
159 3,575,000 2,888,888 6,463,888 60,666,808
160 3,575,000 2,888,888 6,463,888 57,777,920
161 3,575,000 2,888,888 6,463,888 54,889,032
162 3,575,000 2,888,888 6,463,888 52,000,144
163 3,575,000 2,888,888 6,463,888 49,111,256
164 3,575,000 2,888,888 6,463,888 46,222,368
165 3,575,000 2,888,888 6,463,888 43,333,480
166 3,575,000 2,888,888 6,463,888 40,444,592
167 3,575,000 2,888,888 6,463,888 37,555,704
168 3,575,000 2,888,888 6,463,888 34,666,816
169 3,575,000 2,888,888 6,463,888 31,777,928
170 3,575,000 2,888,888 6,463,888 28,889,040
171 3,575,000 2,888,888 6,463,888 26,000,152
172 3,575,000 2,888,888 6,463,888 23,111,264
173 3,575,000 2,888,888 6,463,888 20,222,376
 174 3,575,000 2,888,888 6,463,888 17,333,488
175 3,575,000 2,888,888 6,463,888 14,444,600
176 3,575,000 2,888,888 6,463,888 11,555,712
177 3,575,000 2,888,888 6,463,888 8,666,824
178 3,575,000 2,888,888 6,463,888 5,777,936
179 3,575,000 2,888,888 6,463,888 2,889,048
180 3,575,000 2,888,888 6,463,888 160
Total: 643,500,000 519,999,840 1,163,499,840