Simulasi KPR Konvensional

www.btnproperti.co.id

Rincian Pinjaman

Harga Properti Rp395.000.000.000

Suku bunga (per tahun) 5.46%
Suku Bunga Floating (per tahun) 13.5%
Kredit Fix 12 Bulan
Lama Pinjaman 300 Bulan
Uang Muka (DP) Rp19.750.000.000
Jumlah Pinjaman Maksimal Rp375.250.000.000

Biaya Bank
Appraisal Rp1.500.000
Administrasi Rp0
Proses Rp0
Provisi Rp3.752.500.000
Asuransi Rp3.752.500.000
Total Biaya Bank Rp7.506.500.000

Biaya Notaris
Akta Jual Beli Rp3.752.500.000
Bea Balik Nama Rp3.752.500.000
SKMHT Rp1.876.250.000
APHT Rp3.752.500.000
Perjanjian HT Rp3.752.500.000
Cek Sertifikat, ZNT, PNBP HT Rp1.876.250.000
Total Biaya Notaris Rp18.762.500.000

Angsuran per bulan Rp2.322.128.297

Pembayaran Pertama (Angsuran + Uang Muka Rp48.341.128.297
+ Total Biaya Bank + Total Biaya Notaris)

Catatan: Perhitungan ini berdasarkan asumsi kami pada aplikasi KPR secara umum.
Detail Angsuran

Bulan Sisa Pinjaman Porsi Pokok Porsi Bunga Angsuran Bunga

1 Rp374.635.259.200 Rp614.740.800 Rp1.707.387.500 Rp2.322.128.300 5.46%
2 Rp374.020.518.400 Rp614.740.800 Rp1.707.387.500 Rp2.322.128.300 5.46%
3 Rp373.405.777.600 Rp614.740.800 Rp1.707.387.500 Rp2.322.128.300 5.46%
4 Rp372.791.036.800 Rp614.740.800 Rp1.707.387.500 Rp2.322.128.300 5.46%
5 Rp372.176.296.000 Rp614.740.800 Rp1.707.387.500 Rp2.322.128.300 5.46%
6 Rp371.561.555.200 Rp614.740.800 Rp1.707.387.500 Rp2.322.128.300 5.46%
7 Rp370.946.814.400 Rp614.740.800 Rp1.707.387.500 Rp2.322.128.300 5.46%
8 Rp370.332.073.600 Rp614.740.800 Rp1.707.387.500 Rp2.322.128.300 5.46%
9 Rp369.717.332.800 Rp614.740.800 Rp1.707.387.500 Rp2.322.128.300 5.46%
10 Rp369.102.592.000 Rp614.740.800 Rp1.707.387.500 Rp2.322.128.300 5.46%
11 Rp368.487.851.200 Rp614.740.800 Rp1.707.387.500 Rp2.322.128.300 5.46%
12 Rp367.873.110.400 Rp614.740.800 Rp1.707.387.500 Rp2.322.128.300 5.46%
13 Rp367.681.080.974 Rp192.029.426 Rp4.154.635.074 Rp4.346.664.500 13.5%
14 Rp367.472.988.966 Rp208.092.008 Rp4.138.572.492 Rp4.346.664.500 13.5%
15 Rp367.264.896.958 Rp208.092.008 Rp4.138.572.492 Rp4.346.664.500 13.5%
16 Rp367.056.804.950 Rp208.092.008 Rp4.138.572.492 Rp4.346.664.500 13.5%
17 Rp366.848.712.942 Rp208.092.008 Rp4.138.572.492 Rp4.346.664.500 13.5%
18 Rp366.640.620.934 Rp208.092.008 Rp4.138.572.492 Rp4.346.664.500 13.5%
19 Rp366.432.528.926 Rp208.092.008 Rp4.138.572.492 Rp4.346.664.500 13.5%
20 Rp366.224.436.918 Rp208.092.008 Rp4.138.572.492 Rp4.346.664.500 13.5%
21 Rp366.016.344.910 Rp208.092.008 Rp4.138.572.492 Rp4.346.664.500 13.5%
22 Rp365.808.252.902 Rp208.092.008 Rp4.138.572.492 Rp4.346.664.500 13.5%
23 Rp365.600.160.894 Rp208.092.008 Rp4.138.572.492 Rp4.346.664.500 13.5%
24 Rp365.392.068.886 Rp208.092.008 Rp4.138.572.492 Rp4.346.664.500 13.5%
25 Rp365.161.467.429 Rp230.601.457 Rp4.116.063.043 Rp4.346.664.500 13.5%
26 Rp364.925.463.704 Rp236.003.725 Rp4.110.660.775 Rp4.346.664.500 13.5%
27 Rp364.689.459.979 Rp236.003.725 Rp4.110.660.775 Rp4.346.664.500 13.5%
28 Rp364.453.456.254 Rp236.003.725 Rp4.110.660.775 Rp4.346.664.500 13.5%
29 Rp364.217.452.529 Rp236.003.725 Rp4.110.660.775 Rp4.346.664.500 13.5%
30 Rp363.981.448.804 Rp236.003.725 Rp4.110.660.775 Rp4.346.664.500 13.5%
31 Rp363.745.445.079 Rp236.003.725 Rp4.110.660.775 Rp4.346.664.500 13.5%
Bulan Sisa Pinjaman Porsi Pokok Porsi Bunga Angsuran Bunga
32 Rp363.509.441.354 Rp236.003.725 Rp4.110.660.775 Rp4.346.664.500 13.5%
33 Rp363.273.437.629 Rp236.003.725 Rp4.110.660.775 Rp4.346.664.500 13.5%
34 Rp363.037.433.904 Rp236.003.725 Rp4.110.660.775 Rp4.346.664.500 13.5%
35 Rp362.801.430.179 Rp236.003.725 Rp4.110.660.775 Rp4.346.664.500 13.5%
36 Rp362.565.426.454 Rp236.003.725 Rp4.110.660.775 Rp4.346.664.500 13.5%
37 Rp362.303.777.787 Rp261.648.666 Rp4.085.015.834 Rp4.346.664.500 13.5%
38 Rp362.035.974.335 Rp267.803.452 Rp4.078.861.048 Rp4.346.664.500 13.5%
39 Rp361.768.170.882 Rp267.803.452 Rp4.078.861.048 Rp4.346.664.500 13.5%
40 Rp361.500.367.430 Rp267.803.452 Rp4.078.861.048 Rp4.346.664.500 13.5%
41 Rp361.232.563.978 Rp267.803.452 Rp4.078.861.048 Rp4.346.664.500 13.5%
42 Rp360.964.760.525 Rp267.803.452 Rp4.078.861.048 Rp4.346.664.500 13.5%
43 Rp360.696.957.073 Rp267.803.452 Rp4.078.861.048 Rp4.346.664.500 13.5%
44 Rp360.429.153.620 Rp267.803.452 Rp4.078.861.048 Rp4.346.664.500 13.5%
45 Rp360.161.350.168 Rp267.803.452 Rp4.078.861.048 Rp4.346.664.500 13.5%
46 Rp359.893.546.716 Rp267.803.452 Rp4.078.861.048 Rp4.346.664.500 13.5%
47 Rp359.625.743.263 Rp267.803.452 Rp4.078.861.048 Rp4.346.664.500 13.5%
48 Rp359.357.939.811 Rp267.803.452 Rp4.078.861.048 Rp4.346.664.500 13.5%
49 Rp359.061.036.177 Rp296.903.634 Rp4.049.760.866 Rp4.346.664.500 13.5%
50 Rp358.757.148.500 Rp303.887.677 Rp4.042.776.823 Rp4.346.664.500 13.5%
51 Rp358.453.260.823 Rp303.887.677 Rp4.042.776.823 Rp4.346.664.500 13.5%
52 Rp358.149.373.146 Rp303.887.677 Rp4.042.776.823 Rp4.346.664.500 13.5%
53 Rp357.845.485.469 Rp303.887.677 Rp4.042.776.823 Rp4.346.664.500 13.5%
54 Rp357.541.597.792 Rp303.887.677 Rp4.042.776.823 Rp4.346.664.500 13.5%
55 Rp357.237.710.114 Rp303.887.677 Rp4.042.776.823 Rp4.346.664.500 13.5%
56 Rp356.933.822.437 Rp303.887.677 Rp4.042.776.823 Rp4.346.664.500 13.5%
57 Rp356.629.934.760 Rp303.887.677 Rp4.042.776.823 Rp4.346.664.500 13.5%
58 Rp356.326.047.083 Rp303.887.677 Rp4.042.776.823 Rp4.346.664.500 13.5%
59 Rp356.022.159.406 Rp303.887.677 Rp4.042.776.823 Rp4.346.664.500 13.5%
60 Rp355.718.271.729 Rp303.887.677 Rp4.042.776.823 Rp4.346.664.500 13.5%
61 Rp355.381.362.869 Rp336.908.859 Rp4.009.755.641 Rp4.346.664.500 13.5%
62 Rp355.036.528.926 Rp344.833.943 Rp4.001.830.557 Rp4.346.664.500 13.5%
63 Rp354.691.694.983 Rp344.833.943 Rp4.001.830.557 Rp4.346.664.500 13.5%
64 Rp354.346.861.040 Rp344.833.943 Rp4.001.830.557 Rp4.346.664.500 13.5%
Bulan Sisa Pinjaman Porsi Pokok Porsi Bunga Angsuran Bunga
65 Rp354.002.027.097 Rp344.833.943 Rp4.001.830.557 Rp4.346.664.500 13.5%
66 Rp353.657.193.154 Rp344.833.943 Rp4.001.830.557 Rp4.346.664.500 13.5%
67 Rp353.312.359.211 Rp344.833.943 Rp4.001.830.557 Rp4.346.664.500 13.5%
68 Rp352.967.525.268 Rp344.833.943 Rp4.001.830.557 Rp4.346.664.500 13.5%
69 Rp352.622.691.325 Rp344.833.943 Rp4.001.830.557 Rp4.346.664.500 13.5%
70 Rp352.277.857.382 Rp344.833.943 Rp4.001.830.557 Rp4.346.664.500 13.5%
71 Rp351.933.023.439 Rp344.833.943 Rp4.001.830.557 Rp4.346.664.500 13.5%
72 Rp351.588.189.496 Rp344.833.943 Rp4.001.830.557 Rp4.346.664.500 13.5%
73 Rp351.205.885.049 Rp382.304.447 Rp3.964.360.053 Rp4.346.664.500 13.5%
74 Rp350.814.587.681 Rp391.297.368 Rp3.955.367.132 Rp4.346.664.500 13.5%
75 Rp350.423.290.312 Rp391.297.368 Rp3.955.367.132 Rp4.346.664.500 13.5%
76 Rp350.031.992.944 Rp391.297.368 Rp3.955.367.132 Rp4.346.664.500 13.5%
77 Rp349.640.695.576 Rp391.297.368 Rp3.955.367.132 Rp4.346.664.500 13.5%
78 Rp349.249.398.208 Rp391.297.368 Rp3.955.367.132 Rp4.346.664.500 13.5%
79 Rp348.858.100.840 Rp391.297.368 Rp3.955.367.132 Rp4.346.664.500 13.5%
80 Rp348.466.803.472 Rp391.297.368 Rp3.955.367.132 Rp4.346.664.500 13.5%
81 Rp348.075.506.103 Rp391.297.368 Rp3.955.367.132 Rp4.346.664.500 13.5%
82 Rp347.684.208.735 Rp391.297.368 Rp3.955.367.132 Rp4.346.664.500 13.5%
83 Rp347.292.911.367 Rp391.297.368 Rp3.955.367.132 Rp4.346.664.500 13.5%
84 Rp346.901.613.999 Rp391.297.368 Rp3.955.367.132 Rp4.346.664.500 13.5%
85 Rp346.467.797.297 Rp433.816.702 Rp3.912.847.798 Rp4.346.664.500 13.5%
86 Rp346.023.775.954 Rp444.021.343 Rp3.902.643.157 Rp4.346.664.500 13.5%
87 Rp345.579.754.611 Rp444.021.343 Rp3.902.643.157 Rp4.346.664.500 13.5%
88 Rp345.135.733.269 Rp444.021.343 Rp3.902.643.157 Rp4.346.664.500 13.5%
89 Rp344.691.711.926 Rp444.021.343 Rp3.902.643.157 Rp4.346.664.500 13.5%
90 Rp344.247.690.584 Rp444.021.343 Rp3.902.643.157 Rp4.346.664.500 13.5%
91 Rp343.803.669.241 Rp444.021.343 Rp3.902.643.157 Rp4.346.664.500 13.5%
92 Rp343.359.647.899 Rp444.021.343 Rp3.902.643.157 Rp4.346.664.500 13.5%
93 Rp342.915.626.556 Rp444.021.343 Rp3.902.643.157 Rp4.346.664.500 13.5%
94 Rp342.471.605.214 Rp444.021.343 Rp3.902.643.157 Rp4.346.664.500 13.5%
95 Rp342.027.583.871 Rp444.021.343 Rp3.902.643.157 Rp4.346.664.500 13.5%
96 Rp341.583.562.529 Rp444.021.343 Rp3.902.643.157 Rp4.346.664.500 13.5%
97 Rp341.091.292.736 Rp492.269.793 Rp3.854.394.707 Rp4.346.664.500 13.5%
Bulan Sisa Pinjaman Porsi Pokok Porsi Bunga Angsuran Bunga
98 Rp340.587.443.314 Rp503.849.422 Rp3.842.815.078 Rp4.346.664.500 13.5%
99 Rp340.083.593.892 Rp503.849.422 Rp3.842.815.078 Rp4.346.664.500 13.5%
100 Rp339.579.744.471 Rp503.849.422 Rp3.842.815.078 Rp4.346.664.500 13.5%
101 Rp339.075.895.049 Rp503.849.422 Rp3.842.815.078 Rp4.346.664.500 13.5%
102 Rp338.572.045.628 Rp503.849.422 Rp3.842.815.078 Rp4.346.664.500 13.5%
103 Rp338.068.196.206 Rp503.849.422 Rp3.842.815.078 Rp4.346.664.500 13.5%
104 Rp337.564.346.785 Rp503.849.422 Rp3.842.815.078 Rp4.346.664.500 13.5%
105 Rp337.060.497.363 Rp503.849.422 Rp3.842.815.078 Rp4.346.664.500 13.5%
106 Rp336.556.647.942 Rp503.849.422 Rp3.842.815.078 Rp4.346.664.500 13.5%
107 Rp336.052.798.520 Rp503.849.422 Rp3.842.815.078 Rp4.346.664.500 13.5%
108 Rp335.548.949.098 Rp503.849.422 Rp3.842.815.078 Rp4.346.664.500 13.5%
109 Rp334.990.350.160 Rp558.598.939 Rp3.788.065.561 Rp4.346.664.500 13.5%
110 Rp334.418.611.337 Rp571.738.823 Rp3.774.925.677 Rp4.346.664.500 13.5%
111 Rp333.846.872.515 Rp571.738.823 Rp3.774.925.677 Rp4.346.664.500 13.5%
112 Rp333.275.133.692 Rp571.738.823 Rp3.774.925.677 Rp4.346.664.500 13.5%
113 Rp332.703.394.869 Rp571.738.823 Rp3.774.925.677 Rp4.346.664.500 13.5%
114 Rp332.131.656.047 Rp571.738.823 Rp3.774.925.677 Rp4.346.664.500 13.5%
115 Rp331.559.917.224 Rp571.738.823 Rp3.774.925.677 Rp4.346.664.500 13.5%
116 Rp330.988.178.401 Rp571.738.823 Rp3.774.925.677 Rp4.346.664.500 13.5%
117 Rp330.416.439.579 Rp571.738.823 Rp3.774.925.677 Rp4.346.664.500 13.5%
118 Rp329.844.700.756 Rp571.738.823 Rp3.774.925.677 Rp4.346.664.500 13.5%
119 Rp329.272.961.933 Rp571.738.823 Rp3.774.925.677 Rp4.346.664.500 13.5%
120 Rp328.701.223.111 Rp571.738.823 Rp3.774.925.677 Rp4.346.664.500 13.5%
121 Rp328.067.357.742 Rp633.865.369 Rp3.712.799.131 Rp4.346.664.500 13.5%
122 Rp327.418.582.002 Rp648.775.740 Rp3.697.888.760 Rp4.346.664.500 13.5%
123 Rp326.769.806.262 Rp648.775.740 Rp3.697.888.760 Rp4.346.664.500 13.5%
124 Rp326.121.030.522 Rp648.775.740 Rp3.697.888.760 Rp4.346.664.500 13.5%
125 Rp325.472.254.782 Rp648.775.740 Rp3.697.888.760 Rp4.346.664.500 13.5%
126 Rp324.823.479.042 Rp648.775.740 Rp3.697.888.760 Rp4.346.664.500 13.5%
127 Rp324.174.703.302 Rp648.775.740 Rp3.697.888.760 Rp4.346.664.500 13.5%
128 Rp323.525.927.562 Rp648.775.740 Rp3.697.888.760 Rp4.346.664.500 13.5%
129 Rp322.877.151.822 Rp648.775.740 Rp3.697.888.760 Rp4.346.664.500 13.5%
130 Rp322.228.376.082 Rp648.775.740 Rp3.697.888.760 Rp4.346.664.500 13.5%
Bulan Sisa Pinjaman Porsi Pokok Porsi Bunga Angsuran Bunga
131 Rp321.579.600.342 Rp648.775.740 Rp3.697.888.760 Rp4.346.664.500 13.5%
132 Rp320.930.824.602 Rp648.775.740 Rp3.697.888.760 Rp4.346.664.500 13.5%
133 Rp320.211.551.295 Rp719.273.307 Rp3.627.391.193 Rp4.346.664.500 13.5%
134 Rp319.475.358.572 Rp736.192.723 Rp3.610.471.777 Rp4.346.664.500 13.5%
135 Rp318.739.165.848 Rp736.192.723 Rp3.610.471.777 Rp4.346.664.500 13.5%
136 Rp318.002.973.125 Rp736.192.723 Rp3.610.471.777 Rp4.346.664.500 13.5%
137 Rp317.266.780.402 Rp736.192.723 Rp3.610.471.777 Rp4.346.664.500 13.5%
138 Rp316.530.587.679 Rp736.192.723 Rp3.610.471.777 Rp4.346.664.500 13.5%
139 Rp315.794.394.955 Rp736.192.723 Rp3.610.471.777 Rp4.346.664.500 13.5%
140 Rp315.058.202.232 Rp736.192.723 Rp3.610.471.777 Rp4.346.664.500 13.5%
141 Rp314.322.009.509 Rp736.192.723 Rp3.610.471.777 Rp4.346.664.500 13.5%
142 Rp313.585.816.786 Rp736.192.723 Rp3.610.471.777 Rp4.346.664.500 13.5%
143 Rp312.849.624.063 Rp736.192.723 Rp3.610.471.777 Rp4.346.664.500 13.5%
144 Rp312.113.431.339 Rp736.192.723 Rp3.610.471.777 Rp4.346.664.500 13.5%
145 Rp311.297.242.105 Rp816.189.235 Rp3.530.475.265 Rp4.346.664.500 13.5%
146 Rp310.461.853.707 Rp835.388.397 Rp3.511.276.103 Rp4.346.664.500 13.5%
147 Rp309.626.465.310 Rp835.388.397 Rp3.511.276.103 Rp4.346.664.500 13.5%
148 Rp308.791.076.912 Rp835.388.397 Rp3.511.276.103 Rp4.346.664.500 13.5%
149 Rp307.955.688.515 Rp835.388.397 Rp3.511.276.103 Rp4.346.664.500 13.5%
150 Rp307.120.300.117 Rp835.388.397 Rp3.511.276.103 Rp4.346.664.500 13.5%
151 Rp306.284.911.720 Rp835.388.397 Rp3.511.276.103 Rp4.346.664.500 13.5%
152 Rp305.449.523.323 Rp835.388.397 Rp3.511.276.103 Rp4.346.664.500 13.5%
153 Rp304.614.134.925 Rp835.388.397 Rp3.511.276.103 Rp4.346.664.500 13.5%
154 Rp303.778.746.528 Rp835.388.397 Rp3.511.276.103 Rp4.346.664.500 13.5%
155 Rp302.943.358.130 Rp835.388.397 Rp3.511.276.103 Rp4.346.664.500 13.5%
156 Rp302.107.969.733 Rp835.388.397 Rp3.511.276.103 Rp4.346.664.500 13.5%
157 Rp301.181.805.978 Rp926.163.755 Rp3.420.500.745 Rp4.346.664.500 13.5%
158 Rp300.233.856.138 Rp947.949.841 Rp3.398.714.659 Rp4.346.664.500 13.5%
159 Rp299.285.906.297 Rp947.949.841 Rp3.398.714.659 Rp4.346.664.500 13.5%
160 Rp298.337.956.457 Rp947.949.841 Rp3.398.714.659 Rp4.346.664.500 13.5%
161 Rp297.390.006.616 Rp947.949.841 Rp3.398.714.659 Rp4.346.664.500 13.5%
162 Rp296.442.056.776 Rp947.949.841 Rp3.398.714.659 Rp4.346.664.500 13.5%
163 Rp295.494.106.935 Rp947.949.841 Rp3.398.714.659 Rp4.346.664.500 13.5%
Bulan Sisa Pinjaman Porsi Pokok Porsi Bunga Angsuran Bunga
164 Rp294.546.157.095 Rp947.949.841 Rp3.398.714.659 Rp4.346.664.500 13.5%
165 Rp293.598.207.254 Rp947.949.841 Rp3.398.714.659 Rp4.346.664.500 13.5%
166 Rp292.650.257.414 Rp947.949.841 Rp3.398.714.659 Rp4.346.664.500 13.5%
167 Rp291.702.307.573 Rp947.949.841 Rp3.398.714.659 Rp4.346.664.500 13.5%
168 Rp290.754.357.733 Rp947.949.841 Rp3.398.714.659 Rp4.346.664.500 13.5%
169 Rp289.703.401.332 Rp1.050.956.401 Rp3.295.708.099 Rp4.346.664.500 13.5%
170 Rp288.627.723.356 Rp1.075.677.976 Rp3.270.986.524 Rp4.346.664.500 13.5%
171 Rp287.552.045.381 Rp1.075.677.976 Rp3.270.986.524 Rp4.346.664.500 13.5%
172 Rp286.476.367.405 Rp1.075.677.976 Rp3.270.986.524 Rp4.346.664.500 13.5%
173 Rp285.400.689.429 Rp1.075.677.976 Rp3.270.986.524 Rp4.346.664.500 13.5%
174 Rp284.325.011.454 Rp1.075.677.976 Rp3.270.986.524 Rp4.346.664.500 13.5%
175 Rp283.249.333.478 Rp1.075.677.976 Rp3.270.986.524 Rp4.346.664.500 13.5%
176 Rp282.173.655.503 Rp1.075.677.976 Rp3.270.986.524 Rp4.346.664.500 13.5%
177 Rp281.097.977.527 Rp1.075.677.976 Rp3.270.986.524 Rp4.346.664.500 13.5%
178 Rp280.022.299.552 Rp1.075.677.976 Rp3.270.986.524 Rp4.346.664.500 13.5%
179 Rp278.946.621.576 Rp1.075.677.976 Rp3.270.986.524 Rp4.346.664.500 13.5%
180 Rp277.870.943.601 Rp1.075.677.976 Rp3.270.986.524 Rp4.346.664.500 13.5%
181 Rp276.650.327.216 Rp1.220.616.384 Rp3.126.048.116 Rp4.346.664.500 13.5%
182 Rp275.429.710.832 Rp1.220.616.384 Rp3.126.048.116 Rp4.346.664.500 13.5%
183 Rp274.209.094.447 Rp1.220.616.384 Rp3.126.048.116 Rp4.346.664.500 13.5%
184 Rp272.988.478.063 Rp1.220.616.384 Rp3.126.048.116 Rp4.346.664.500 13.5%
185 Rp271.767.861.678 Rp1.220.616.384 Rp3.126.048.116 Rp4.346.664.500 13.5%
186 Rp270.547.245.294 Rp1.220.616.384 Rp3.126.048.116 Rp4.346.664.500 13.5%
187 Rp269.326.628.909 Rp1.220.616.384 Rp3.126.048.116 Rp4.346.664.500 13.5%
188 Rp268.106.012.525 Rp1.220.616.384 Rp3.126.048.116 Rp4.346.664.500 13.5%
189 Rp266.885.396.141 Rp1.220.616.384 Rp3.126.048.116 Rp4.346.664.500 13.5%
190 Rp265.664.779.756 Rp1.220.616.384 Rp3.126.048.116 Rp4.346.664.500 13.5%
191 Rp264.444.163.372 Rp1.220.616.384 Rp3.126.048.116 Rp4.346.664.500 13.5%
192 Rp263.223.546.987 Rp1.220.616.384 Rp3.126.048.116 Rp4.346.664.500 13.5%
193 Rp261.838.147.391 Rp1.385.399.596 Rp2.961.264.904 Rp4.346.664.500 13.5%
194 Rp260.452.747.794 Rp1.385.399.596 Rp2.961.264.904 Rp4.346.664.500 13.5%
195 Rp259.067.348.198 Rp1.385.399.596 Rp2.961.264.904 Rp4.346.664.500 13.5%
196 Rp257.681.948.601 Rp1.385.399.596 Rp2.961.264.904 Rp4.346.664.500 13.5%
Bulan Sisa Pinjaman Porsi Pokok Porsi Bunga Angsuran Bunga
197 Rp256.296.549.005 Rp1.385.399.596 Rp2.961.264.904 Rp4.346.664.500 13.5%
198 Rp254.911.149.409 Rp1.385.399.596 Rp2.961.264.904 Rp4.346.664.500 13.5%
199 Rp253.525.749.812 Rp1.385.399.596 Rp2.961.264.904 Rp4.346.664.500 13.5%
200 Rp252.140.350.216 Rp1.385.399.596 Rp2.961.264.904 Rp4.346.664.500 13.5%
201 Rp250.754.950.619 Rp1.385.399.596 Rp2.961.264.904 Rp4.346.664.500 13.5%
202 Rp249.369.551.023 Rp1.385.399.596 Rp2.961.264.904 Rp4.346.664.500 13.5%
203 Rp247.984.151.427 Rp1.385.399.596 Rp2.961.264.904 Rp4.346.664.500 13.5%
204 Rp246.598.751.830 Rp1.385.399.596 Rp2.961.264.904 Rp4.346.664.500 13.5%
205 Rp245.026.323.288 Rp1.572.428.542 Rp2.774.235.958 Rp4.346.664.500 13.5%
206 Rp243.453.894.746 Rp1.572.428.542 Rp2.774.235.958 Rp4.346.664.500 13.5%
207 Rp241.881.466.205 Rp1.572.428.542 Rp2.774.235.958 Rp4.346.664.500 13.5%
208 Rp240.309.037.663 Rp1.572.428.542 Rp2.774.235.958 Rp4.346.664.500 13.5%
209 Rp238.736.609.121 Rp1.572.428.542 Rp2.774.235.958 Rp4.346.664.500 13.5%
210 Rp237.164.180.579 Rp1.572.428.542 Rp2.774.235.958 Rp4.346.664.500 13.5%
211 Rp235.591.752.037 Rp1.572.428.542 Rp2.774.235.958 Rp4.346.664.500 13.5%
212 Rp234.019.323.495 Rp1.572.428.542 Rp2.774.235.958 Rp4.346.664.500 13.5%
213 Rp232.446.894.953 Rp1.572.428.542 Rp2.774.235.958 Rp4.346.664.500 13.5%
214 Rp230.874.466.411 Rp1.572.428.542 Rp2.774.235.958 Rp4.346.664.500 13.5%
215 Rp229.302.037.869 Rp1.572.428.542 Rp2.774.235.958 Rp4.346.664.500 13.5%
216 Rp227.729.609.327 Rp1.572.428.542 Rp2.774.235.958 Rp4.346.664.500 13.5%
217 Rp225.944.902.932 Rp1.784.706.395 Rp2.561.958.105 Rp4.346.664.500 13.5%
218 Rp224.160.196.537 Rp1.784.706.395 Rp2.561.958.105 Rp4.346.664.500 13.5%
219 Rp222.375.490.142 Rp1.784.706.395 Rp2.561.958.105 Rp4.346.664.500 13.5%
220 Rp220.590.783.747 Rp1.784.706.395 Rp2.561.958.105 Rp4.346.664.500 13.5%
221 Rp218.806.077.352 Rp1.784.706.395 Rp2.561.958.105 Rp4.346.664.500 13.5%
222 Rp217.021.370.957 Rp1.784.706.395 Rp2.561.958.105 Rp4.346.664.500 13.5%
223 Rp215.236.664.562 Rp1.784.706.395 Rp2.561.958.105 Rp4.346.664.500 13.5%
224 Rp213.451.958.167 Rp1.784.706.395 Rp2.561.958.105 Rp4.346.664.500 13.5%
225 Rp211.667.251.772 Rp1.784.706.395 Rp2.561.958.105 Rp4.346.664.500 13.5%
226 Rp209.882.545.377 Rp1.784.706.395 Rp2.561.958.105 Rp4.346.664.500 13.5%
227 Rp208.097.838.982 Rp1.784.706.395 Rp2.561.958.105 Rp4.346.664.500 13.5%
228 Rp206.313.132.587 Rp1.784.706.395 Rp2.561.958.105 Rp4.346.664.500 13.5%
229 Rp204.287.490.828 Rp2.025.641.758 Rp2.321.022.742 Rp4.346.664.500 13.5%
Bulan Sisa Pinjaman Porsi Pokok Porsi Bunga Angsuran Bunga
230 Rp202.261.849.070 Rp2.025.641.758 Rp2.321.022.742 Rp4.346.664.500 13.5%
231 Rp200.236.207.311 Rp2.025.641.758 Rp2.321.022.742 Rp4.346.664.500 13.5%
232 Rp198.210.565.553 Rp2.025.641.758 Rp2.321.022.742 Rp4.346.664.500 13.5%
233 Rp196.184.923.795 Rp2.025.641.758 Rp2.321.022.742 Rp4.346.664.500 13.5%
234 Rp194.159.282.036 Rp2.025.641.758 Rp2.321.022.742 Rp4.346.664.500 13.5%
235 Rp192.133.640.278 Rp2.025.641.758 Rp2.321.022.742 Rp4.346.664.500 13.5%
236 Rp190.107.998.519 Rp2.025.641.758 Rp2.321.022.742 Rp4.346.664.500 13.5%
237 Rp188.082.356.761 Rp2.025.641.758 Rp2.321.022.742 Rp4.346.664.500 13.5%
238 Rp186.056.715.003 Rp2.025.641.758 Rp2.321.022.742 Rp4.346.664.500 13.5%
239 Rp184.031.073.244 Rp2.025.641.758 Rp2.321.022.742 Rp4.346.664.500 13.5%
240 Rp182.005.431.486 Rp2.025.641.758 Rp2.321.022.742 Rp4.346.664.500 13.5%
241 Rp179.706.328.090 Rp2.299.103.396 Rp2.047.561.104 Rp4.346.664.500 13.5%
242 Rp177.407.224.694 Rp2.299.103.396 Rp2.047.561.104 Rp4.346.664.500 13.5%
243 Rp175.108.121.298 Rp2.299.103.396 Rp2.047.561.104 Rp4.346.664.500 13.5%
244 Rp172.809.017.903 Rp2.299.103.396 Rp2.047.561.104 Rp4.346.664.500 13.5%
245 Rp170.509.914.507 Rp2.299.103.396 Rp2.047.561.104 Rp4.346.664.500 13.5%
246 Rp168.210.811.111 Rp2.299.103.396 Rp2.047.561.104 Rp4.346.664.500 13.5%
247 Rp165.911.707.715 Rp2.299.103.396 Rp2.047.561.104 Rp4.346.664.500 13.5%
248 Rp163.612.604.319 Rp2.299.103.396 Rp2.047.561.104 Rp4.346.664.500 13.5%
249 Rp161.313.500.924 Rp2.299.103.396 Rp2.047.561.104 Rp4.346.664.500 13.5%
250 Rp159.014.397.528 Rp2.299.103.396 Rp2.047.561.104 Rp4.346.664.500 13.5%
251 Rp156.715.294.132 Rp2.299.103.396 Rp2.047.561.104 Rp4.346.664.500 13.5%
252 Rp154.416.190.736 Rp2.299.103.396 Rp2.047.561.104 Rp4.346.664.500 13.5%
253 Rp151.806.708.382 Rp2.609.482.354 Rp1.737.182.146 Rp4.346.664.500 13.5%
254 Rp149.167.869.351 Rp2.638.839.031 Rp1.707.825.469 Rp4.346.664.500 13.5%
255 Rp146.499.343.382 Rp2.668.525.970 Rp1.678.138.530 Rp4.346.664.500 13.5%
256 Rp143.800.796.495 Rp2.698.546.887 Rp1.648.117.613 Rp4.346.664.500 13.5%
257 Rp141.071.890.955 Rp2.728.905.539 Rp1.617.758.961 Rp4.346.664.500 13.5%
258 Rp138.312.285.228 Rp2.759.605.727 Rp1.587.058.773 Rp4.346.664.500 13.5%
259 Rp135.521.633.937 Rp2.790.651.291 Rp1.556.013.209 Rp4.346.664.500 13.5%
260 Rp132.699.587.819 Rp2.822.046.118 Rp1.524.618.382 Rp4.346.664.500 13.5%
261 Rp129.845.793.682 Rp2.853.794.137 Rp1.492.870.363 Rp4.346.664.500 13.5%
262 Rp126.959.894.361 Rp2.885.899.321 Rp1.460.765.179 Rp4.346.664.500 13.5%
Bulan Sisa Pinjaman Porsi Pokok Porsi Bunga Angsuran Bunga
263 Rp124.041.528.673 Rp2.918.365.688 Rp1.428.298.812 Rp4.346.664.500 13.5%
264 Rp121.090.331.370 Rp2.951.197.302 Rp1.395.467.198 Rp4.346.664.500 13.5%
265 Rp118.105.933.098 Rp2.984.398.272 Rp1.362.266.228 Rp4.346.664.500 13.5%
266 Rp115.087.960.345 Rp3.017.972.753 Rp1.328.691.747 Rp4.346.664.500 13.5%
267 Rp112.036.035.399 Rp3.051.924.946 Rp1.294.739.554 Rp4.346.664.500 13.5%
268 Rp108.949.776.298 Rp3.086.259.102 Rp1.260.405.398 Rp4.346.664.500 13.5%
269 Rp105.828.796.781 Rp3.120.979.517 Rp1.225.684.983 Rp4.346.664.500 13.5%
270 Rp102.672.706.245 Rp3.156.090.536 Rp1.190.573.964 Rp4.346.664.500 13.5%
271 Rp99.481.109.690 Rp3.191.596.555 Rp1.155.067.945 Rp4.346.664.500 13.5%
272 Rp96.253.607.674 Rp3.227.502.016 Rp1.119.162.484 Rp4.346.664.500 13.5%
273 Rp92.989.796.260 Rp3.263.811.414 Rp1.082.853.086 Rp4.346.664.500 13.5%
274 Rp89.689.266.968 Rp3.300.529.292 Rp1.046.135.208 Rp4.346.664.500 13.5%
275 Rp86.351.606.722 Rp3.337.660.247 Rp1.009.004.253 Rp4.346.664.500 13.5%
276 Rp82.976.397.797 Rp3.375.208.924 Rp971.455.576 Rp4.346.664.500 13.5%
277 Rp79.563.217.772 Rp3.413.180.025 Rp933.484.475 Rp4.346.664.500 13.5%
278 Rp76.111.639.472 Rp3.451.578.300 Rp895.086.200 Rp4.346.664.500 13.5%
279 Rp72.621.230.916 Rp3.490.408.556 Rp856.255.944 Rp4.346.664.500 13.5%
280 Rp69.091.555.264 Rp3.529.675.652 Rp816.988.848 Rp4.346.664.500 13.5%
281 Rp65.522.170.761 Rp3.569.384.503 Rp777.279.997 Rp4.346.664.500 13.5%
282 Rp61.912.630.682 Rp3.609.540.079 Rp737.124.421 Rp4.346.664.500 13.5%
283 Rp58.262.483.277 Rp3.650.147.405 Rp696.517.095 Rp4.346.664.500 13.5%
284 Rp54.571.271.714 Rp3.691.211.563 Rp655.452.937 Rp4.346.664.500 13.5%
285 Rp50.838.534.021 Rp3.732.737.693 Rp613.926.807 Rp4.346.664.500 13.5%
286 Rp47.063.803.029 Rp3.774.730.992 Rp571.933.508 Rp4.346.664.500 13.5%
287 Rp43.246.606.313 Rp3.817.196.716 Rp529.467.784 Rp4.346.664.500 13.5%
288 Rp39.386.466.134 Rp3.860.140.179 Rp486.524.321 Rp4.346.664.500 13.5%
289 Rp35.482.899.378 Rp3.903.566.756 Rp443.097.744 Rp4.346.664.500 13.5%
290 Rp31.535.417.496 Rp3.947.481.882 Rp399.182.618 Rp4.346.664.500 13.5%
291 Rp27.543.526.442 Rp3.991.891.053 Rp354.773.447 Rp4.346.664.500 13.5%
292 Rp23.506.726.615 Rp4.036.799.828 Rp309.864.672 Rp4.346.664.500 13.5%
293 Rp19.424.512.789 Rp4.082.213.826 Rp264.450.674 Rp4.346.664.500 13.5%
294 Rp15.296.374.058 Rp4.128.138.731 Rp218.525.769 Rp4.346.664.500 13.5%
295 Rp11.121.793.766 Rp4.174.580.292 Rp172.084.208 Rp4.346.664.500 13.5%
Bulan Sisa Pinjaman Porsi Pokok Porsi Bunga Angsuran Bunga
296 Rp6.900.249.446 Rp4.221.544.320 Rp125.120.180 Rp4.346.664.500 13.5%
297 Rp2.631.212.753 Rp4.269.036.694 Rp77.627.806 Rp4.346.664.500 13.5%
298 Rp0 Rp2.631.212.753 Rp29.601.143 Rp2.660.813.896 13.5%