Simulasi Kredit Bunga Floating

1 of 4

http://www.simulasikredit.com/simulasi_bunga_floating.php

Data Anda
Jumlah Pinjaman

Rp 211.000.000,00

Lama Pinjaman

15 tahun

Bunga per Tahun

(180 bulan)

Bunga tahun ke-1 : 9.5%

Bunga tahun ke-2 : 9.5%
Bunga tahun ke-3 : 9.5%
Bunga tahun ke-4 : 9.5%
Bunga tahun ke-5 : 9.5%
Bunga tahun ke-6 : 13%
Bunga tahun ke-7 : 13%
Bunga tahun ke-8 : 14%
Bunga tahun ke-9 : 14%
Bunga tahun ke-10 : 15%
Bunga tahun ke-11 : 16%
Bunga tahun ke-12 : 17%
Bunga tahun ke-13 : 18%
Bunga tahun ke-14 : 19%
Bunga tahun ke-15 : 20%

Tabel Angsuran
Bulan

Bunga/th

Angs. Bunga

Angs. Pokok

Total Angsuran

Sisa pinjaman

Rp 211.000.000,00

9.5%

Rp 1.670.416,67

Rp 532.897,41

Rp 2.203.314,08

Rp 210.467.102,59

9.5%

Rp 1.666.197,90

Rp 537.116,19

Rp 2.203.314,08

Rp 209.929.986,40

9.5%

Rp 1.661.945,73

Rp 541.368,36

Rp 2.203.314,08

Rp 209.388.618,05

9.5%

Rp 1.657.659,89

Rp 545.654,19

Rp 2.203.314,08

Rp 208.842.963,86

9.5%

Rp 1.653.340,13

Rp 549.973,95

Rp 2.203.314,08

Rp 208.292.989,91

9.5%

Rp 1.648.986,17

Rp 554.327,91

Rp 2.203.314,08

Rp 207.738.662,00

9.5%

Rp 1.644.597,74

Rp 558.716,34

Rp 2.203.314,08

Rp 207.179.945,66

9.5%

Rp 1.640.174,57

Rp 563.139,51

Rp 2.203.314,08

Rp 206.616.806,15
Rp 206.049.208,45

9.5%

Rp 1.635.716,38

Rp 567.597,70

Rp 2.203.314,08

10

9.5%

Rp 1.631.222,90

Rp 572.091,18

Rp 2.203.314,08

Rp 205.477.117,27

11

9.5%

Rp 1.626.693,85

Rp 576.620,24

Rp 2.203.314,08

Rp 204.900.497,03

12

9.5%

Rp 1.622.128,93

Rp 581.185,15

Rp 2.203.314,08

Rp 204.319.311,88

13

9.5%

Rp 1.617.527,89

Rp 585.786,20

Rp 2.203.314,08

Rp 203.733.525,69

14

9.5%

Rp 1.612.890,41

Rp 590.423,67

Rp 2.203.314,08

Rp 203.143.102,02

15

9.5%

Rp 1.608.216,22

Rp 595.097,86

Rp 2.203.314,08

Rp 202.548.004,16

16

9.5%

Rp 1.603.505,03

Rp 599.809,05

Rp 2.203.314,08

Rp 201.948.195,12

17

9.5%

Rp 1.598.756,54

Rp 604.557,54

Rp 2.203.314,08

Rp 201.343.637,58

18

9.5%

Rp 1.593.970,46

Rp 609.343,62

Rp 2.203.314,08

Rp 200.734.293,96

19

9.5%

Rp 1.589.146,49

Rp 614.167,59

Rp 2.203.314,08

Rp 200.120.126,38

20

9.5%

Rp 1.584.284,33

Rp 619.029,75

Rp 2.203.314,08

Rp 199.501.096,63

21

9.5%

Rp 1.579.383,68

Rp 623.930,40

Rp 2.203.314,08

Rp 198.877.166,23

22

9.5%

Rp 1.574.444,23

Rp 628.869,85

Rp 2.203.314,08

Rp 198.248.296,38

23

9.5%

Rp 1.569.465,68

Rp 633.848,40

Rp 2.203.314,08

Rp 197.614.447,98

24

9.5%

Rp 1.564.447,71

Rp 638.866,37

Rp 2.203.314,08

Rp 196.975.581,61

25

9.5%

Rp 1.559.390,02

Rp 643.924,06

Rp 2.203.314,08

Rp 196.331.657,55

26

9.5%

Rp 1.554.292,29

Rp 649.021,79

Rp 2.203.314,08

Rp 195.682.635,76

27

9.5%

Rp 1.549.154,20

Rp 654.159,88

Rp 2.203.314,08

Rp 195.028.475,88

28

9.5%

Rp 1.543.975,43

Rp 659.338,65

Rp 2.203.314,08

Rp 194.369.137,23

29

9.5%

Rp 1.538.755,67

Rp 664.558,41

Rp 2.203.314,08

Rp 193.704.578,82

30

9.5%

Rp 1.533.494,58

Rp 669.819,50

Rp 2.203.314,08

Rp 193.034.759,32

31

9.5%

Rp 1.528.191,84

Rp 675.122,24

Rp 2.203.314,08

Rp 192.359.637,09

32

9.5%

Rp 1.522.847,13

Rp 680.466,95

Rp 2.203.314,08

Rp 191.679.170,13

33

9.5%

Rp 1.517.460,10

Rp 685.853,98

Rp 2.203.314,08

Rp 190.993.316,15

34

9.5%

Rp 1.512.030,42

Rp 691.283,66

Rp 2.203.314,08

Rp 190.302.032,49

35

9.5%

Rp 1.506.557,76

Rp 696.756,32

Rp 2.203.314,08

Rp 189.605.276,16

36

9.5%

Rp 1.501.041,77

Rp 702.272,31

Rp 2.203.314,08

Rp 188.903.003,85

37

9.5%

Rp 1.495.482,11

Rp 707.831,97

Rp 2.203.314,08

Rp 188.195.171,89

38

9.5%

Rp 1.489.878,44

Rp 713.435,64

Rp 2.203.314,08

Rp 187.481.736,25

39

9.5%

Rp 1.484.230,41

Rp 719.083,67

Rp 2.203.314,08

Rp 186.762.652,58

40

9.5%

Rp 1.478.537,67

Rp 724.776,41

Rp 2.203.314,08

Rp 186.037.876,17

41

9.5%

Rp 1.472.799,85

Rp 730.514,23

Rp 2.203.314,08

Rp 185.307.361,94

05/02/2016 22:51

Simulasi Kredit Bunga Floating

2 of 4

http://www.simulasikredit.com/simulasi_bunga_floating.php

42

9.5%

Rp 1.467.016,62

Rp 736.297,47

Rp 2.203.314,08

Rp 184.571.064,47

43

9.5%

Rp 1.461.187,59

Rp 742.126,49

Rp 2.203.314,08

Rp 183.828.937,99

44

9.5%

Rp 1.455.312,43

Rp 748.001,66

Rp 2.203.314,08

Rp 183.080.936,33

45

9.5%

Rp 1.449.390,75

Rp 753.923,33

Rp 2.203.314,08

Rp 182.327.012,99

46

9.5%

Rp 1.443.422,19

Rp 759.891,89

Rp 2.203.314,08

Rp 181.567.121,10

47

9.5%

Rp 1.437.406,38

Rp 765.907,71

Rp 2.203.314,08

Rp 180.801.213,39

48

9.5%

Rp 1.431.342,94

Rp 771.971,14

Rp 2.203.314,08

Rp 180.029.242,25

49

9.5%

Rp 1.425.231,50

Rp 778.082,58

Rp 2.203.314,08

Rp 179.251.159,67

50

9.5%

Rp 1.419.071,68

Rp 784.242,40

Rp 2.203.314,08

Rp 178.466.917,27

9.5%

51

Rp 1.412.863,10

Rp 790.450,99

Rp 2.203.314,08

Rp 177.676.466,29

52
Share

9.5%

Rp 1.406.605,36

Rp 796.708,72

Rp 2.203.314,08

Rp 176.879.757,57

53

9.5%

Rp 1.400.298,08

Rp 803.016,00

Rp 2.203.314,08

Rp 176.076.741,57

54

9.5%

Rp 1.393.940,87

Rp 809.373,21

Rp 2.203.314,08

Rp 175.267.368,35

55

9.5%

Rp 1.387.533,33

Rp 815.780,75

Rp 2.203.314,08

Rp 174.451.587,61

56

9.5%

Rp 1.381.075,07

Rp 822.239,01

Rp 2.203.314,08

Rp 173.629.348,59

57

9.5%

Rp 1.374.565,68

Rp 828.748,40

Rp 2.203.314,08

Rp 172.800.600,19

58

9.5%

Rp 1.368.004,75

Rp 835.309,33

Rp 2.203.314,08

Rp 171.965.290,86

59

9.5%

Rp 1.361.391,89

Rp 841.922,19

Rp 2.203.314,08

Rp 171.123.368,67

60

9.5%

Rp 1.354.726,67

Rp 848.587,41

Rp 2.203.314,08

Rp 170.274.781,25

61

13%

Rp 1.844.643,46

Rp 697.741,90

Rp 2.542.385,36

Rp 169.577.039,36

62

13%

Rp 1.837.084,59

Rp 705.300,77

Rp 2.542.385,36

Rp 168.871.738,59

63

13%

Rp 1.829.443,83

Rp 712.941,52

Rp 2.542.385,36

Rp 168.158.797,07

64

13%

Rp 1.821.720,30

Rp 720.665,06

Rp 2.542.385,36

Rp 167.438.132,01

65

13%

Rp 1.813.913,10

Rp 728.472,26

Rp 2.542.385,36

Rp 166.709.659,75

66

13%

Rp 1.806.021,31

Rp 736.364,04

Rp 2.542.385,36

Rp 165.973.295,70

67

13%

Rp 1.798.044,04

Rp 744.341,32

Rp 2.542.385,36

Rp 165.228.954,38

68

13%

Rp 1.789.980,34

Rp 752.405,02

Rp 2.542.385,36

Rp 164.476.549,36

69

13%

Rp 1.781.829,28

Rp 760.556,07

Rp 2.542.385,36

Rp 163.715.993,29

70

13%

Rp 1.773.589,93

Rp 768.795,43

Rp 2.542.385,36

Rp 162.947.197,86

71

13%

Rp 1.765.261,31

Rp 777.124,05

Rp 2.542.385,36

Rp 162.170.073,81

72

13%

Rp 1.756.842,47

Rp 785.542,89

Rp 2.542.385,36

Rp 161.384.530,92

73

13%

Rp 1.748.332,42

Rp 794.052,94

Rp 2.542.385,36

Rp 160.590.477,98

74

13%

Rp 1.739.730,18

Rp 802.655,18

Rp 2.542.385,36

Rp 159.787.822,79

75

13%

Rp 1.731.034,75

Rp 811.350,61

Rp 2.542.385,36

Rp 158.976.472,18

76

13%

Rp 1.722.245,12

Rp 820.140,24

Rp 2.542.385,36

Rp 158.156.331,94

77

13%

Rp 1.713.360,26

Rp 829.025,10

Rp 2.542.385,36

Rp 157.327.306,84

78

13%

Rp 1.704.379,16

Rp 838.006,20

Rp 2.542.385,36

Rp 156.489.300,64

79

13%

Rp 1.695.300,76

Rp 847.084,60

Rp 2.542.385,36

Rp 155.642.216,04

80

13%

Rp 1.686.124,01

Rp 856.261,35

Rp 2.542.385,36

Rp 154.785.954,69

81

13%

Rp 1.676.847,84

Rp 865.537,52

Rp 2.542.385,36

Rp 153.920.417,17

82

13%

Rp 1.667.471,19

Rp 874.914,17

Rp 2.542.385,36

Rp 153.045.503,00

83

13%

Rp 1.657.992,95

Rp 884.392,41

Rp 2.542.385,36

Rp 152.161.110,59

84

13%

Rp 1.648.412,03

Rp 893.973,33

Rp 2.542.385,36

Rp 151.267.137,26

85

14%

Rp 1.764.783,27

Rp 862.953,96

Rp 2.627.737,23

Rp 150.404.183,30

86

14%

Rp 1.754.715,47

Rp 873.021,76

Rp 2.627.737,23

Rp 149.531.161,54

87

14%

Rp 1.744.530,22

Rp 883.207,01

Rp 2.627.737,23

Rp 148.647.954,52

88

14%

Rp 1.734.226,14

Rp 893.511,10

Rp 2.627.737,23

Rp 147.754.443,43

89

14%

Rp 1.723.801,84

Rp 903.935,39

Rp 2.627.737,23

Rp 146.850.508,03

90

14%

Rp 1.713.255,93

Rp 914.481,31

Rp 2.627.737,23

Rp 145.936.026,73

91

14%

Rp 1.702.586,98

Rp 925.150,25

Rp 2.627.737,23

Rp 145.010.876,47

92

14%

Rp 1.691.793,56

Rp 935.943,67

Rp 2.627.737,23

Rp 144.074.932,80

93

14%

Rp 1.680.874,22

Rp 946.863,02

Rp 2.627.737,23

Rp 143.128.069,78

94

14%

Rp 1.669.827,48

Rp 957.909,75

Rp 2.627.737,23

Rp 142.170.160,03

95

14%

Rp 1.658.651,87

Rp 969.085,37

Rp 2.627.737,23

Rp 141.201.074,67

96

14%

Rp 1.647.345,87

Rp 980.391,36

Rp 2.627.737,23

Rp 140.220.683,30

97

14%

Rp 1.635.907,97

Rp 991.829,26

Rp 2.627.737,23

Rp 139.228.854,04

98

14%

Rp 1.624.336,63

Rp 1.003.400,60

Rp 2.627.737,23

Rp 138.225.453,44

99

14%

Rp 1.612.630,29

Rp 1.015.106,94

Rp 2.627.737,23

Rp 137.210.346,50

100

14%

Rp 1.600.787,38

Rp 1.026.949,86

Rp 2.627.737,23

Rp 136.183.396,64

1.5k

Tweet

Share

05/02/2016 22:51

Simulasi Kredit Bunga Floating

3 of 4

http://www.simulasikredit.com/simulasi_bunga_floating.php

101

14%

Rp 1.588.806,29

Rp 1.038.930,94

Rp 2.627.737,23

Rp 135.144.465,71

102

14%

Rp 1.576.685,43

Rp 1.051.051,80

Rp 2.627.737,23

Rp 134.093.413,91

103

14%

Rp 1.564.423,16

Rp 1.063.314,07

Rp 2.627.737,23

Rp 133.030.099,84

104

14%

Rp 1.552.017,83

Rp 1.075.719,40

Rp 2.627.737,23

Rp 131.954.380,43

105

14%

Rp 1.539.467,77

Rp 1.088.269,46

Rp 2.627.737,23

Rp 130.866.110,97

106

14%

Rp 1.526.771,29

Rp 1.100.965,94

Rp 2.627.737,23

Rp 129.765.145,04

107

14%

Rp 1.513.926,69

Rp 1.113.810,54

Rp 2.627.737,23

Rp 128.651.334,50

108

14%

Rp 1.500.932,24

Rp 1.126.805,00

Rp 2.627.737,23

Rp 127.524.529,50

109

15%

Rp 1.594.056,62

Rp 1.102.451,26

Rp 2.696.507,88

Rp 126.422.078,24

110

15%

Rp 1.580.275,98

Rp 1.116.231,90

Rp 2.696.507,88

Rp 125.305.846,34

111

15%

Rp 1.566.323,08

Rp 1.130.184,80

Rp 2.696.507,88

Rp 124.175.661,54

112

15%

Rp 1.552.195,77

Rp 1.144.312,11

Rp 2.696.507,88

Rp 123.031.349,44

113

15%

Rp 1.537.891,87

Rp 1.158.616,01

Rp 2.696.507,88

Rp 121.872.733,43

114

15%

Rp 1.523.409,17

Rp 1.173.098,71

Rp 2.696.507,88

Rp 120.699.634,72

115

15%

Rp 1.508.745,43

Rp 1.187.762,44

Rp 2.696.507,88

Rp 119.511.872,28

116

15%

Rp 1.493.898,40

Rp 1.202.609,47

Rp 2.696.507,88

Rp 118.309.262,80

117

15%

Rp 1.478.865,79

Rp 1.217.642,09

Rp 2.696.507,88

Rp 117.091.620,71

118

15%

Rp 1.463.645,26

Rp 1.232.862,62

Rp 2.696.507,88

Rp 115.858.758,09

119

15%

Rp 1.448.234,48

Rp 1.248.273,40

Rp 2.696.507,88

Rp 114.610.484,69

120

15%

Rp 1.432.631,06

Rp 1.263.876,82

Rp 2.696.507,88

Rp 113.346.607,87

121

16%

Rp 1.511.288,10

Rp 1.245.081,18

Rp 2.756.369,28

Rp 112.101.526,69

122

16%

Rp 1.494.687,02

Rp 1.261.682,26

Rp 2.756.369,28

Rp 110.839.844,43

123

16%

Rp 1.477.864,59

Rp 1.278.504,69

Rp 2.756.369,28

Rp 109.561.339,74

124

16%

Rp 1.460.817,86

Rp 1.295.551,42

Rp 2.756.369,28

Rp 108.265.788,32

125

16%

Rp 1.443.543,84

Rp 1.312.825,44

Rp 2.756.369,28

Rp 106.952.962,88

126

16%

Rp 1.426.039,51

Rp 1.330.329,78

Rp 2.756.369,28

Rp 105.622.633,10

127

16%

Rp 1.408.301,77

Rp 1.348.067,51

Rp 2.756.369,28

Rp 104.274.565,59

128

16%

Rp 1.390.327,54

Rp 1.366.041,74

Rp 2.756.369,28

Rp 102.908.523,85

129

16%

Rp 1.372.113,65

Rp 1.384.255,63

Rp 2.756.369,28

Rp 101.524.268,22

130

16%

Rp 1.353.656,91

Rp 1.402.712,37

Rp 2.756.369,28

Rp 100.121.555,84

131

16%

Rp 1.334.954,08

Rp 1.421.415,21

Rp 2.756.369,28

Rp 98.700.140,63

132

16%

Rp 1.316.001,88

Rp 1.440.367,41

Rp 2.756.369,28

Rp 97.259.773,23

133

17%

Rp 1.377.846,79

Rp 1.428.588,08

Rp 2.806.434,87

Rp 95.831.185,14

134

17%

Rp 1.357.608,46

Rp 1.448.826,42

Rp 2.806.434,87

Rp 94.382.358,73

135

17%

Rp 1.337.083,42

Rp 1.469.351,46

Rp 2.806.434,87

Rp 92.913.007,27

136

17%

Rp 1.316.267,60

Rp 1.490.167,27

Rp 2.806.434,87

Rp 91.422.840,00

137

17%

Rp 1.295.156,90

Rp 1.511.277,97

Rp 2.806.434,87

Rp 89.911.562,03

138

17%

Rp 1.273.747,13

Rp 1.532.687,74

Rp 2.806.434,87

Rp 88.378.874,29

139

17%

Rp 1.252.034,05

Rp 1.554.400,82

Rp 2.806.434,87

Rp 86.824.473,47

140

17%

Rp 1.230.013,37

Rp 1.576.421,50

Rp 2.806.434,87

Rp 85.248.051,97

141

17%

Rp 1.207.680,74

Rp 1.598.754,13

Rp 2.806.434,87

Rp 83.649.297,84

142

17%

Rp 1.185.031,72

Rp 1.621.403,15

Rp 2.806.434,87

Rp 82.027.894,69

143

17%

Rp 1.162.061,84

Rp 1.644.373,03

Rp 2.806.434,87

Rp 80.383.521,66

144

17%

Rp 1.138.766,56

Rp 1.667.668,31

Rp 2.806.434,87

Rp 78.715.853,34

145

18%

Rp 1.180.737,80

Rp 1.665.028,86

Rp 2.845.766,66

Rp 77.050.824,48

146

18%

Rp 1.155.762,37

Rp 1.690.004,30

Rp 2.845.766,66

Rp 75.360.820,18

147

18%

Rp 1.130.412,30

Rp 1.715.354,36

Rp 2.845.766,66

Rp 73.645.465,82

148

18%

Rp 1.104.681,99

Rp 1.741.084,68

Rp 2.845.766,66

Rp 71.904.381,14

149

18%

Rp 1.078.565,72

Rp 1.767.200,95

Rp 2.845.766,66

Rp 70.137.180,19

150

18%

Rp 1.052.057,70

Rp 1.793.708,96

Rp 2.845.766,66

Rp 68.343.471,23

151

18%

Rp 1.025.152,07

Rp 1.820.614,60

Rp 2.845.766,66

Rp 66.522.856,63

152

18%

Rp 997.842,85

Rp 1.847.923,82

Rp 2.845.766,66

Rp 64.674.932,82

153

18%

Rp 970.123,99

Rp 1.875.642,67

Rp 2.845.766,66

Rp 62.799.290,14

154

18%

Rp 941.989,35

Rp 1.903.777,31

Rp 2.845.766,66

Rp 60.895.512,83

155

18%

Rp 913.432,69

Rp 1.932.333,97

Rp 2.845.766,66

Rp 58.963.178,86

156

18%

Rp 884.447,68

Rp 1.961.318,98

Rp 2.845.766,66

Rp 57.001.859,88

157

19%

Rp 902.529,45

Rp 1.970.855,49

Rp 2.873.384,93

Rp 55.031.004,39

158

19%

Rp 871.324,24

Rp 2.002.060,70

Rp 2.873.384,93

Rp 53.028.943,69

159

19%

Rp 839.624,94

Rp 2.033.759,99

Rp 2.873.384,93

Rp 50.995.183,70

05/02/2016 22:51

Simulasi Kredit Bunga Floating

4 of 4

http://www.simulasikredit.com/simulasi_bunga_floating.php

160

19%

Rp 807.423,74

Rp 2.065.961,19

Rp 2.873.384,93

Rp 48.929.222,51

161

19%

Rp 774.712,69

Rp 2.098.672,24

Rp 2.873.384,93

Rp 46.830.550,26

162

19%

Rp 741.483,71

Rp 2.131.901,22

Rp 2.873.384,93

Rp 44.698.649,04

163

19%

Rp 707.728,61

Rp 2.165.656,32

Rp 2.873.384,93

Rp 42.532.992,72

164

19%

Rp 673.439,05

Rp 2.199.945,88

Rp 2.873.384,93

Rp 40.333.046,83

165

19%

Rp 638.606,57

Rp 2.234.778,36

Rp 2.873.384,93

Rp 38.098.268,47

166

19%

Rp 603.222,58

Rp 2.270.162,35

Rp 2.873.384,93

Rp 35.828.106,12

167

19%

Rp 567.278,35

Rp 2.306.106,59

Rp 2.873.384,93

Rp 33.521.999,54

168

19%

Rp 530.764,99

Rp 2.342.619,94

Rp 2.873.384,93

Rp 31.179.379,59

169

20%

Rp 519.656,33

Rp 2.368.630,10

Rp 2.888.286,42

Rp 28.810.749,50

170

20%

Rp 480.179,16

Rp 2.408.107,26

Rp 2.888.286,42

Rp 26.402.642,23

171

20%

Rp 440.044,04

Rp 2.448.242,39

Rp 2.888.286,42

Rp 23.954.399,85

172

20%

Rp 399.240,00

Rp 2.489.046,43

Rp 2.888.286,42

Rp 21.465.353,42

173

20%

Rp 357.755,89

Rp 2.530.530,53

Rp 2.888.286,42

Rp 18.934.822,89

174

20%

Rp 315.580,38

Rp 2.572.706,04

Rp 2.888.286,42

Rp 16.362.116,85

175

20%

Rp 272.701,95

Rp 2.615.584,48

Rp 2.888.286,42

Rp 13.746.532,37

176

20%

Rp 229.108,87

Rp 2.659.177,55

Rp 2.888.286,42

Rp 11.087.354,82

177

20%

Rp 184.789,25

Rp 2.703.497,18

Rp 2.888.286,42

Rp 8.383.857,65

178

20%

Rp 139.730,96

Rp 2.748.555,46

Rp 2.888.286,42

Rp 5.635.302,18

179

20%

Rp 93.921,70

Rp 2.794.364,72

Rp 2.888.286,42

Rp 2.840.937,47

180

20%

Rp 47.348,96

Rp 2.840.937,47

Rp 2.888.286,42

Rp -0,00

05/02/2016 22:51