Anda di halaman 1dari 8

Simulasi KPR

Rincian Pinjaman
ID Propert
Harga Propert Rp 1.000.000.000
Suku Bunga (per tahun) 8.75%
Suku Floatng (per tahun) 13%
Lama Pinjaman 120 bulan
Uang Muka (DP) Rp 150.000.000
Jumlah Pinjaman Maximum Rp 850.000.000

Biaya Bank
Appraisal Rp 1.000.000
Administrasi Rp
Provisi Rp 4.250.000
Asuransi Rp 0
Total Biaya Bank Rp 5.250.000

Biaya Notaris
Akte Jual Beli Rp 0
Bea Balik Nama Rp 0
Akta SKMHT Rp 0
Akta APHT Rp 8.500.000
Perjanjian HT Rp 8.500.000
Cek Sertfikat, ZNT, PNBP HT Rp 0
Total Biaya Notaris Rp 17.000.000

Angsuran per bulan Rp 10.916.101


Pembayaran Pertama (Angsuran + Uang Muka
+ Total Biaya Bank + Total Biaya Notaris) Rp 183.166.101
Catatan: Perhitungan ini berdasarkan asumsi
kami pada aplikasi KPR secara umum.

Bulan Sisa Pinjam Porsi Pokok


1 Rp 845.281.817 Rp 4.718.183
2 Rp 840.563.633 Rp 4.718.183
3 Rp 835.845.450 Rp 4.718.183
4 Rp 831.127.267 Rp 4.718.183
5 Rp 826.409.083 Rp 4.718.183
6 Rp 821.690.900 Rp 4.718.183
7 Rp 816.972.717 Rp 4.718.183
8 Rp 812.254.533 Rp 4.718.183
9 Rp 807.536.350 Rp 4.718.183
10 Rp 802.818.167 Rp 4.718.183
11 Rp 798.099.983 Rp 4.718.183
12 Rp 793.381.800 Rp 4.718.183
13 Rp 788.330.680 Rp 5.051.120
14 Rp 783.199.656 Rp 5.131.024
15 Rp 778.068.632 Rp 5.131.024
16 Rp 772.937.607 Rp 5.131.024
17 Rp 767.806.583 Rp 5.131.024
18 Rp 762.675.558 Rp 5.131.024
19 Rp 757.544.534 Rp 5.131.024
20 Rp 752.413.510 Rp 5.131.024
21 Rp 747.282.485 Rp 5.131.024
22 Rp 742.151.461 Rp 5.131.024
23 Rp 737.020.437 Rp 5.131.024
24 Rp 731.889.412 Rp 5.131.024
25 Rp 726.396.789 Rp 5.492.623
26 Rp 720.817.383 Rp 5.579.406
27 Rp 715.237.977 Rp 5.579.406
28 Rp 709.658.570 Rp 5.579.406
29 Rp 704.079.164 Rp 5.579.406
30 Rp 698.499.758 Rp 5.579.406
31 Rp 692.920.351 Rp 5.579.406
32 Rp 687.340.945 Rp 5.579.406
33 Rp 681.761.539 Rp 5.579.406
34 Rp 676.182.132 Rp 5.579.406
35 Rp 670.602.726 Rp 5.579.406
36 Rp 665.023.319 Rp 5.579.406
37 Rp 659.050.715 Rp 5.972.604
38 Rp 652.983.744 Rp 6.066.972
39 Rp 646.916.772 Rp 6.066.972
40 Rp 640.849.800 Rp 6.066.972
41 Rp 634.782.829 Rp 6.066.972
42 Rp 628.715.857 Rp 6.066.972
43 Rp 622.648.885 Rp 6.066.972
44 Rp 616.581.914 Rp 6.066.972
45 Rp 610.514.942 Rp 6.066.972
46 Rp 604.447.971 Rp 6.066.972
47 Rp 598.380.999 Rp 6.066.972
48 Rp 592.314.027 Rp 6.066.972
49 Rp 585.819.498 Rp 6.494.530
50 Rp 579.222.354 Rp 6.597.144
51 Rp 572.625.211 Rp 6.597.144
52 Rp 566.028.067 Rp 6.597.144
53 Rp 559.430.923 Rp 6.597.144
54 Rp 552.833.780 Rp 6.597.144
55 Rp 546.236.636 Rp 6.597.144
56 Rp 539.639.493 Rp 6.597.144
57 Rp 533.042.349 Rp 6.597.144
58 Rp 526.445.206 Rp 6.597.144
59 Rp 519.848.062 Rp 6.597.144
60 Rp 513.250.919 Rp 6.597.144
61 Rp 506.666.914 Rp 6.584.004
62 Rp 499.917.133 Rp 6.749.782
63 Rp 493.167.351 Rp 6.749.782
64 Rp 486.417.569 Rp 6.749.782
65 Rp 479.667.788 Rp 6.749.782
66 Rp 472.918.006 Rp 6.749.782
67 Rp 466.168.224 Rp 6.749.782
68 Rp 459.418.442 Rp 6.749.782
69 Rp 452.668.661 Rp 6.749.782
70 Rp 445.918.879 Rp 6.749.782
71 Rp 439.169.097 Rp 6.749.782
72 Rp 432.419.316 Rp 6.749.782
73 Rp 424.963.344 Rp 7.455.972
74 Rp 417.337.886 Rp 7.625.457
75 Rp 409.712.429 Rp 7.625.457
76 Rp 402.086.971 Rp 7.625.457
77 Rp 394.461.514 Rp 7.625.457
78 Rp 386.836.057 Rp 7.625.457
79 Rp 379.210.599 Rp 7.625.457
80 Rp 371.585.142 Rp 7.625.457
81 Rp 363.959.684 Rp 7.625.457
82 Rp 356.334.227 Rp 7.625.457
83 Rp 348.708.770 Rp 7.625.457
84 Rp 341.083.312 Rp 7.625.457
85 Rp 332.659.892 Rp 8.423.420
86 Rp 324.044.962 Rp 8.614.931
87 Rp 315.430.031 Rp 8.614.931
88 Rp 306.815.100 Rp 8.614.931
89 Rp 298.200.169 Rp 8.614.931
90 Rp 289.585.238 Rp 8.614.931
91 Rp 280.970.308 Rp 8.614.931
92 Rp 272.355.377 Rp 8.614.931
93 Rp 263.740.446 Rp 8.614.931
94 Rp 255.125.515 Rp 8.614.931
95 Rp 246.510.585 Rp 8.614.931
96 Rp 237.895.654 Rp 8.614.931
97 Rp 228.379.218 Rp 9.516.436
98 Rp 218.646.421 Rp 9.732.797
99 Rp 208.913.624 Rp 9.732.797
100 Rp 199.180.827 Rp 9.732.797
101 Rp 189.448.030 Rp 9.732.797
102 Rp 179.715.232 Rp 9.732.797
103 Rp 169.982.435 Rp 9.732.797
104 Rp 160.249.638 Rp 9.732.797
105 Rp 150.516.841 Rp 9.732.797
106 Rp 140.784.044 Rp 9.732.797
107 Rp 131.051.247 Rp 9.732.797
108 Rp 121.318.450 Rp 9.732.797
109 Rp 110.567.169 Rp 10.751.281
110 Rp 99.571.452 Rp 10.995.717
111 Rp 88.575.736 Rp 10.995.717
112 Rp 77.580.019 Rp 10.995.717
113 Rp 66.584.302 Rp 10.995.717
114 Rp 55.588.585 Rp 10.995.717
115 Rp 44.592.868 Rp 10.995.717
116 Rp 33.597.152 Rp 10.995.717
117 Rp 22.601.435 Rp 10.995.717
118 Rp 11.605.718 Rp 10.995.717
119 Rp 0 Rp 11.605.718
Porsi Bunga Angsuran Bunga
Rp 6.197.917 Rp 10.916.100 8.75%
Rp 6.197.917 Rp 10.916.100 8.75%
Rp 6.197.917 Rp 10.916.100 8.75%
Rp 6.197.917 Rp 10.916.100 8.75%
Rp 6.197.917 Rp 10.916.100 8.75%
Rp 6.197.917 Rp 10.916.100 8.75%
Rp 6.197.917 Rp 10.916.100 8.75%
Rp 6.197.917 Rp 10.916.100 8.75%
Rp 6.197.917 Rp 10.916.100 8.75%
Rp 6.197.917 Rp 10.916.100 8.75%
Rp 6.197.917 Rp 10.916.100 8.75%
Rp 6.197.917 Rp 10.916.100 8.75%
Rp 5.864.980 Rp 10.916.100 8.75%
Rp 5.785.076 Rp 10.916.100 8.75%
Rp 5.785.076 Rp 10.916.100 8.75%
Rp 5.785.076 Rp 10.916.100 8.75%
Rp 5.785.076 Rp 10.916.100 8.75%
Rp 5.785.076 Rp 10.916.100 8.75%
Rp 5.785.076 Rp 10.916.100 8.75%
Rp 5.785.076 Rp 10.916.100 8.75%
Rp 5.785.076 Rp 10.916.100 8.75%
Rp 5.785.076 Rp 10.916.100 8.75%
Rp 5.785.076 Rp 10.916.100 8.75%
Rp 5.785.076 Rp 10.916.100 8.75%
Rp 5.423.477 Rp 10.916.100 8.75%
Rp 5.336.694 Rp 10.916.100 8.75%
Rp 5.336.694 Rp 10.916.100 8.75%
Rp 5.336.694 Rp 10.916.100 8.75%
Rp 5.336.694 Rp 10.916.100 8.75%
Rp 5.336.694 Rp 10.916.100 8.75%
Rp 5.336.694 Rp 10.916.100 8.75%
Rp 5.336.694 Rp 10.916.100 8.75%
Rp 5.336.694 Rp 10.916.100 8.75%
Rp 5.336.694 Rp 10.916.100 8.75%
Rp 5.336.694 Rp 10.916.100 8.75%
Rp 5.336.694 Rp 10.916.100 8.75%
Rp 4.943.496 Rp 10.916.100 8.75%
Rp 4.849.128 Rp 10.916.100 8.75%
Rp 4.849.128 Rp 10.916.100 8.75%
Rp 4.849.128 Rp 10.916.100 8.75%
Rp 4.849.128 Rp 10.916.100 8.75%
Rp 4.849.128 Rp 10.916.100 8.75%
Rp 4.849.128 Rp 10.916.100 8.75%
Rp 4.849.128 Rp 10.916.100 8.75%
Rp 4.849.128 Rp 10.916.100 8.75%
Rp 4.849.128 Rp 10.916.100 8.75%
Rp 4.849.128 Rp 10.916.100 8.75%
Rp 4.849.128 Rp 10.916.100 8.75%
Rp 4.421.570 Rp 10.916.100 8.75%
Rp 4.318.956 Rp 10.916.100 8.75%
Rp 4.318.956 Rp 10.916.100 8.75%
Rp 4.318.956 Rp 10.916.100 8.75%
Rp 4.318.956 Rp 10.916.100 8.75%
Rp 4.318.956 Rp 10.916.100 8.75%
Rp 4.318.956 Rp 10.916.100 8.75%
Rp 4.318.956 Rp 10.916.100 8.75%
Rp 4.318.956 Rp 10.916.100 8.75%
Rp 4.318.956 Rp 10.916.100 8.75%
Rp 4.318.956 Rp 10.916.100 8.75%
Rp 4.318.956 Rp 10.916.100 8.75%
Rp 5.725.996 Rp 12.310.000 13%
Rp 5.560.218 Rp 12.310.000 13%
Rp 5.560.218 Rp 12.310.000 13%
Rp 5.560.218 Rp 12.310.000 13%
Rp 5.560.218 Rp 12.310.000 13%
Rp 5.560.218 Rp 12.310.000 13%
Rp 5.560.218 Rp 12.310.000 13%
Rp 5.560.218 Rp 12.310.000 13%
Rp 5.560.218 Rp 12.310.000 13%
Rp 5.560.218 Rp 12.310.000 13%
Rp 5.560.218 Rp 12.310.000 13%
Rp 5.560.218 Rp 12.310.000 13%
Rp 4.854.028 Rp 12.310.000 13%
Rp 4.684.543 Rp 12.310.000 13%
Rp 4.684.543 Rp 12.310.000 13%
Rp 4.684.543 Rp 12.310.000 13%
Rp 4.684.543 Rp 12.310.000 13%
Rp 4.684.543 Rp 12.310.000 13%
Rp 4.684.543 Rp 12.310.000 13%
Rp 4.684.543 Rp 12.310.000 13%
Rp 4.684.543 Rp 12.310.000 13%
Rp 4.684.543 Rp 12.310.000 13%
Rp 4.684.543 Rp 12.310.000 13%
Rp 4.684.543 Rp 12.310.000 13%
Rp 3.886.580 Rp 12.310.000 13%
Rp 3.695.069 Rp 12.310.000 13%
Rp 3.695.069 Rp 12.310.000 13%
Rp 3.695.069 Rp 12.310.000 13%
Rp 3.695.069 Rp 12.310.000 13%
Rp 3.695.069 Rp 12.310.000 13%
Rp 3.695.069 Rp 12.310.000 13%
Rp 3.695.069 Rp 12.310.000 13%
Rp 3.695.069 Rp 12.310.000 13%
Rp 3.695.069 Rp 12.310.000 13%
Rp 3.695.069 Rp 12.310.000 13%
Rp 3.695.069 Rp 12.310.000 13%
Rp 2.793.564 Rp 12.310.000 13%
Rp 2.577.203 Rp 12.310.000 13%
Rp 2.577.203 Rp 12.310.000 13%
Rp 2.577.203 Rp 12.310.000 13%
Rp 2.577.203 Rp 12.310.000 13%
Rp 2.577.203 Rp 12.310.000 13%
Rp 2.577.203 Rp 12.310.000 13%
Rp 2.577.203 Rp 12.310.000 13%
Rp 2.577.203 Rp 12.310.000 13%
Rp 2.577.203 Rp 12.310.000 13%
Rp 2.577.203 Rp 12.310.000 13%
Rp 2.577.203 Rp 12.310.000 13%
Rp 1.558.719 Rp 12.310.000 13%
Rp 1.314.283 Rp 12.310.000 13%
Rp 1.314.283 Rp 12.310.000 13%
Rp 1.314.283 Rp 12.310.000 13%
Rp 1.314.283 Rp 12.310.000 13%
Rp 1.314.283 Rp 12.310.000 13%
Rp 1.314.283 Rp 12.310.000 13%
Rp 1.314.283 Rp 12.310.000 13%
Rp 1.314.283 Rp 12.310.000 13%
Rp 1.314.283 Rp 12.310.000 13%
Rp 1.314.283 Rp 12.310.000 13%