Data Anda

Harga Rumah : Rp 358.000.000,00

Uang Muka : Rp 107.400.000,00

(DP) (30 %)

Tenor : 10 tahun
(120 bulan)

Bunga : 70 % / tahun
(5.83 % / bulan)

Perhitungan Bunga : Anuitas

KPR Anda
Plafon Pinjaman : Rp 250.600.000,00
(Harga Rumah - Uang Muka)

Angsuran per Periode : Rp 14.634.576,97

Total Periode : 120 bulan

Ketentuan Bank*
Penghasilan Bersih Minimal : Rp 48.781.923,22
(per bulan) (Angsuran 30% penghasilan)

: Rp 43.903.730,90
(Angsuran 1/3 penghasilan)

: Rp 36.586.442,42
(Angsuran 40% penghasilan)

Biaya Provisi : Rp 2.506.000,00

(1% plafon)

Biaya Administrasi : Rp 250.600,00

(0.1% plafon)
Tabel Angsuran

Bulan Angsuran Bunga Angsuran Pokok Total Angsuran Sisa pinjaman

0 0 0 0 Rp 250.600.000,00
1 Rp Rp 16.243,63 Rp 14.634.576,97 Rp 250.583.756,37
14.618.333,33
2 Rp Rp 17.191,18 Rp 14.634.576,97 Rp 250.566.565,19
14.617.385,79
3 Rp Rp 18.194,00 Rp 14.634.576,97 Rp 250.548.371,19
14.616.382,97
4 Rp Rp 19.255,31 Rp 14.634.576,97 Rp 250.529.115,88
14.615.321,65
5 Rp Rp 20.378,54 Rp 14.634.576,97 Rp 250.508.737,33
14.614.198,43
6 Rp Rp 21.567,29 Rp 14.634.576,97 Rp 250.487.170,05
14.613.009,68
7 Rp Rp 22.825,38 Rp 14.634.576,97 Rp 250.464.344,67
14.611.751,59
8 Rp Rp 24.156,86 Rp 14.634.576,97 Rp 250.440.187,80
14.610.420,11
9 Rp Rp 25.566,01 Rp 14.634.576,97 Rp 250.414.621,79
14.609.010,96
10 Rp Rp 27.057,36 Rp 14.634.576,97 Rp 250.387.564,43
14.607.519,60
11 Rp Rp 28.635,71 Rp 14.634.576,97 Rp 250.358.928,72
14.605.941,26
12 Rp Rp 30.306,12 Rp 14.634.576,97 Rp 250.328.622,60
14.604.270,84
13 Rp Rp 32.073,98 Rp 14.634.576,97 Rp 250.296.548,61
14.602.502,98
14 Rp Rp 33.944,96 Rp 14.634.576,97 Rp 250.262.603,65
14.600.632,00
15 Rp Rp 35.925,09 Rp 14.634.576,97 Rp 250.226.678,56
14.598.651,88
16 Rp Rp 38.020,72 Rp 14.634.576,97 Rp 250.188.657,84
14.596.556,25
17 Rp Rp 40.238,59 Rp 14.634.576,97 Rp 250.148.419,25
14.594.338,37
18 Rp Rp 42.585,84 Rp 14.634.576,97 Rp 250.105.833,41
14.591.991,12
19 Rp Rp 45.070,02 Rp 14.634.576,97 Rp 250.060.763,39
14.589.506,95
20 Rp Rp 47.699,10 Rp 14.634.576,97 Rp 250.013.064,29
14.586.877,86
21 Rp Rp 50.481,55 Rp 14.634.576,97 Rp 249.962.582,74
14.584.095,42
22 Rp Rp 53.426,31 Rp 14.634.576,97 Rp 249.909.156,43
 14.581.150,66
23 Rp Rp 56.542,84 Rp 14.634.576,97 Rp 249.852.613,59
14.578.034,13
24 Rp Rp 59.841,17 Rp 14.634.576,97 Rp 249.792.772,41
14.574.735,79
25 Rp Rp 63.331,91 Rp 14.634.576,97 Rp 249.729.440,50
14.571.245,06
26 Rp Rp 67.026,27 Rp 14.634.576,97 Rp 249.662.414,23
14.567.550,70
27 Rp Rp 70.936,14 Rp 14.634.576,97 Rp 249.591.478,10
14.563.640,83
28 Rp Rp 75.074,08 Rp 14.634.576,97 Rp 249.516.404,02
14.559.502,89
29 Rp Rp 79.453,40 Rp 14.634.576,97 Rp 249.436.950,62
14.555.123,57
30 Rp Rp 84.088,18 Rp 14.634.576,97 Rp 249.352.862,44
14.550.488,79
31 Rp Rp 88.993,32 Rp 14.634.576,97 Rp 249.263.869,12
14.545.583,64
32 Rp Rp 94.184,60 Rp 14.634.576,97 Rp 249.169.684,51
14.540.392,37
33 Rp Rp 99.678,70 Rp 14.634.576,97 Rp 249.070.005,81
14.534.898,26
34 Rp Rp 105.493,29 Rp 14.634.576,97 Rp 248.964.512,52
14.529.083,67
35 Rp Rp 111.647,07 Rp 14.634.576,97 Rp 248.852.865,44
14.522.929,90
36 Rp Rp 118.159,82 Rp 14.634.576,97 Rp 248.734.705,63
14.516.417,15
37 Rp Rp 125.052,47 Rp 14.634.576,97 Rp 248.609.653,16
14.509.524,50
38 Rp Rp 132.347,20 Rp 14.634.576,97 Rp 248.477.305,96
14.502.229,77
39 Rp Rp 140.067,45 Rp 14.634.576,97 Rp 248.337.238,50
14.494.509,51
40 Rp Rp 148.238,05 Rp 14.634.576,97 Rp 248.189.000,45
14.486.338,91
41 Rp Rp 156.885,27 Rp 14.634.576,97 Rp 248.032.115,18
14.477.691,69
42 Rp Rp 166.036,91 Rp 14.634.576,97 Rp 247.866.078,26
14.468.540,05
43 Rp Rp 175.722,40 Rp 14.634.576,97 Rp 247.690.355,86
14.458.854,57
44 Rp Rp 185.972,88 Rp 14.634.576,97 Rp 247.504.382,99
14.448.604,09
45 Rp Rp 196.821,29 Rp 14.634.576,97 Rp 247.307.561,69
14.437.755,67
46 Rp Rp 208.302,53 Rp 14.634.576,97 Rp 247.099.259,16
14.426.274,43
47 Rp Rp 220.453,52 Rp 14.634.576,97 Rp 246.878.805,64
14.414.123,45
48 Rp Rp 233.313,30 Rp 14.634.576,97 Rp 246.645.492,34
14.401.263,66
49 Rp Rp 246.923,25 Rp 14.634.576,97 Rp 246.398.569,09
14.387.653,72
50 Rp Rp 261.327,10 Rp 14.634.576,97 Rp 246.137.241,99
14.373.249,86
51 Rp Rp 276.571,18 Rp 14.634.576,97 Rp 245.860.670,80
14.358.005,78
52 Rp Rp 292.704,50 Rp 14.634.576,97 Rp 245.567.966,30
14.341.872,46
53 Rp Rp 309.778,93 Rp 14.634.576,97 Rp 245.258.187,37
14.324.798,03
54 Rp Rp 327.849,37 Rp 14.634.576,97 Rp 244.930.338,00
14.306.727,60
55 Rp Rp 346.973,92 Rp 14.634.576,97 Rp 244.583.364,08
14.287.603,05
56 Rp Rp 367.214,06 Rp 14.634.576,97 Rp 244.216.150,02
14.267.362,90
57 Rp Rp 388.634,88 Rp 14.634.576,97 Rp 243.827.515,13
14.245.942,08
58 Rp Rp 411.305,25 Rp 14.634.576,97 Rp 243.416.209,88
14.223.271,72
59 Rp Rp 435.298,06 Rp 14.634.576,97 Rp 242.980.911,83
14.199.278,91
60 Rp Rp 460.690,44 Rp 14.634.576,97 Rp 242.520.221,38
14.173.886,52
61 Rp Rp 487.564,05 Rp 14.634.576,97 Rp 242.032.657,33
14.147.012,91
62 Rp Rp 516.005,29 Rp 14.634.576,97 Rp 241.516.652,04
14.118.571,68
63 Rp Rp 546.105,60 Rp 14.634.576,97 Rp 240.970.546,44
14.088.471,37
64 Rp Rp 577.961,76 Rp 14.634.576,97 Rp 240.392.584,68
14.056.615,21
65 Rp Rp 611.676,19 Rp 14.634.576,97 Rp 239.780.908,49
14.022.900,77
66 Rp Rp 647.357,31 Rp 14.634.576,97 Rp 239.133.551,18
13.987.219,66
67 Rp Rp 685.119,81 Rp 14.634.576,97 Rp 238.448.431,37
13.949.457,15
68 Rp Rp 725.085,14 Rp 14.634.576,97 Rp 237.723.346,23
13.909.491,83
69 Rp Rp 767.381,77 Rp 14.634.576,97 Rp 236.955.964,46
 13.867.195,20
70 Rp Rp 812.145,71 Rp 14.634.576,97 Rp 236.143.818,76
13.822.431,26
71 Rp Rp 859.520,87 Rp 14.634.576,97 Rp 235.284.297,88
13.775.056,09
72 Rp Rp 909.659,59 Rp 14.634.576,97 Rp 234.374.638,29
13.724.917,38
73 Rp Rp 962.723,07 Rp 14.634.576,97 Rp 233.411.915,23
13.671.853,90
74 Rp Rp 1.018.881,91 Rp 14.634.576,97 Rp 232.393.033,32
13.615.695,05
75 Rp Rp 1.078.316,69 Rp 14.634.576,97 Rp 231.314.716,62
13.556.260,28
76 Rp Rp 1.141.218,50 Rp 14.634.576,97 Rp 230.173.498,13
13.493.358,47
77 Rp Rp 1.207.789,58 Rp 14.634.576,97 Rp 228.965.708,55
13.426.787,39
78 Rp Rp 1.278.243,97 Rp 14.634.576,97 Rp 227.687.464,58
13.356.333,00
79 Rp Rp 1.352.808,20 Rp 14.634.576,97 Rp 226.334.656,38
13.281.768,77
80 Rp Rp 1.431.722,01 Rp 14.634.576,97 Rp 224.902.934,37
13.202.854,96
81 Rp Rp 1.515.239,13 Rp 14.634.576,97 Rp 223.387.695,24
13.119.337,84
82 Rp Rp 1.603.628,08 Rp 14.634.576,97 Rp 221.784.067,17
13.030.948,89
83 Rp Rp 1.697.173,05 Rp 14.634.576,97 Rp 220.086.894,12
12.937.403,92
84 Rp Rp 1.796.174,81 Rp 14.634.576,97 Rp 218.290.719,31
12.838.402,16
85 Rp Rp 1.900.951,67 Rp 14.634.576,97 Rp 216.389.767,63
12.733.625,29
86 Rp Rp 2.011.840,52 Rp 14.634.576,97 Rp 214.377.927,11
12.622.736,45
87 Rp Rp 2.129.197,89 Rp 14.634.576,97 Rp 212.248.729,23
12.505.379,08
88 Rp Rp 2.253.401,10 Rp 14.634.576,97 Rp 209.995.328,13
12.381.175,87
89 Rp Rp 2.384.849,49 Rp 14.634.576,97 Rp 207.610.478,64
12.249.727,47
90 Rp Rp 2.523.965,71 Rp 14.634.576,97 Rp 205.086.512,93
12.110.611,25
91 Rp Rp 2.671.197,05 Rp 14.634.576,97 Rp 202.415.315,88
11.963.379,92
92 Rp Rp 2.827.016,87 Rp 14.634.576,97 Rp 199.588.299,01
11.807.560,09
93 Rp Rp 2.991.926,19 Rp 14.634.576,97 Rp 196.596.372,81
11.642.650,78
94 Rp Rp 3.166.455,22 Rp 14.634.576,97 Rp 193.429.917,60
11.468.121,75
95 Rp Rp 3.351.165,11 Rp 14.634.576,97 Rp 190.078.752,49
11.283.411,86
96 Rp Rp 3.546.649,74 Rp 14.634.576,97 Rp 186.532.102,75
11.087.927,23
97 Rp Rp 3.753.537,64 Rp 14.634.576,97 Rp 182.778.565,11
10.881.039,33
98 Rp Rp 3.972.494,00 Rp 14.634.576,97 Rp 178.806.071,11
10.662.082,96
99 Rp Rp 4.204.222,82 Rp 14.634.576,97 Rp 174.601.848,29
10.430.354,15
100 Rp Rp 4.449.469,15 Rp 14.634.576,97 Rp 170.152.379,14
10.185.107,82
101 Rp 9.925.555,45 Rp 4.709.021,52 Rp 14.634.576,97 Rp 165.443.357,62
102 Rp 9.650.862,53 Rp 4.983.714,44 Rp 14.634.576,97 Rp 160.459.643,18
103 Rp 9.360.145,85 Rp 5.274.431,11 Rp 14.634.576,97 Rp 155.185.212,07
104 Rp 9.052.470,70 Rp 5.582.106,26 Rp 14.634.576,97 Rp 149.603.105,80
105 Rp 8.726.847,84 Rp 5.907.729,13 Rp 14.634.576,97 Rp 143.695.376,68
106 Rp 8.382.230,31 Rp 6.252.346,66 Rp 14.634.576,97 Rp 137.443.030,02
107 Rp 8.017.510,08 Rp 6.617.066,88 Rp 14.634.576,97 Rp 130.825.963,13
108 Rp 7.631.514,52 Rp 7.003.062,45 Rp 14.634.576,97 Rp 123.822.900,68
109 Rp 7.223.002,54 Rp 7.411.574,43 Rp 14.634.576,97 Rp 116.411.326,26
110 Rp 6.790.660,70 Rp 7.843.916,27 Rp 14.634.576,97 Rp 108.567.409,99
111 Rp 6.333.098,92 Rp 8.301.478,05 Rp 14.634.576,97 Rp 100.265.931,94
112 Rp 5.848.846,03 Rp 8.785.730,94 Rp 14.634.576,97 Rp 91.480.201,00
113 Rp 5.336.345,06 Rp 9.298.231,91 Rp 14.634.576,97 Rp 82.181.969,09
114 Rp 4.793.948,20 Rp 9.840.628,77 Rp 14.634.576,97 Rp 72.341.340,32
115 Rp 4.219.911,52 Rp 10.414.665,45 Rp 14.634.576,97 Rp 61.926.674,87
116 Rp 3.612.389,37 Rp 11.022.187,60 Rp 14.634.576,97 Rp 50.904.487,27
117 Rp 2.969.428,42 Rp 11.665.148,54 Rp 14.634.576,97 Rp 39.239.338,73
118 Rp 2.288.961,43 Rp 12.345.615,54 Rp 14.634.576,97 Rp 26.893.723,19
119 Rp 1.568.800,52 Rp 13.065.776,45 Rp 14.634.576,97 Rp 13.827.946,74
120 Rp 806.630,23 Rp 13.827.946,74 Rp 14.634.576,97 Rp 0,00
Total Rp Rp 250.600.000,00 Rp
1.505.549.236,03 1.756.149.236,03