Simulasi Angsuran bjb KPR

bank bjb
Cabang Depok
Jl. Margonda Raya No. 29 Telp. 021-7777771 ext 134

Plafon KPR Yang diajukan Rp 250,000,000.00

Jangka Waktu 15 Tahun
Angsuran Tahun Pertama Rp 2,535,666.00
Angsuran Tahun Ke Dua Rp 3,249,077.00

Bunga 1 Tahun Pertama 9%

Bunga Tahun Ke 2 Dan Seterusnya Maximum 13,75%

Contact Person
Gustian Rustiana 085659930812
Dani Pradana 081315676766

Informasi bjb KPR

http://www.bankbjb.co.id/id/4/117/153/231/bjb-KPR.html
Angsuran Tahun 1 Angsuran Tahun 2 dst
Plafon 250,000,000 Rupiah Plafon 241,736,657 Rupiah
Jangka Waktu 15 Tahun Jangka Waktu 14 Tahun
Bunga 9.00% Bunga 13.75%
Angsuran 2,535,666 Rupiah Angsuran 3,249,077 Rupiah

*Tanggal jatuh tempo adalah tanggal pada saat akad

kredit dilakukan
Tahun 2011
Bulan Plafon Bunga Pokok Angsuran Sisa Pokok
1 250,000,000 1,875,000 660,666 2,535,666 249,339,334
2 249,339,334 1,870,045 665,621 2,535,666 248,673,712
3 248,673,712 1,865,053 670,614 2,535,666 248,003,098
4 248,003,098 1,860,023 675,643 2,535,666 247,327,455
5 247,327,455 1,854,956 680,711 2,535,666 246,646,745
6 246,646,745 1,849,851 685,816 2,535,666 245,960,929
7 245,960,929 1,844,707 690,959 2,535,666 245,269,969
8 245,269,969 1,839,525 696,142 2,535,666 244,573,828
9 244,573,828 1,834,304 701,363 2,535,666 243,872,465
10 243,872,465 1,829,043 706,623 2,535,666 243,165,842
11 243,165,842 1,823,744 711,923 2,535,666 242,453,919
12 242,453,919 1,818,404 717,262 2,535,666 241,736,657
13 241,736,657 2,769,899 479,178 3,249,077 241,257,480
14 241,257,480 2,764,409 484,668 3,249,077 240,772,811
15 240,772,811 2,758,855 490,222 3,249,077 240,282,590
16 240,282,590 2,753,238 495,839 3,249,077 239,786,751
17 239,786,751 2,747,557 501,520 3,249,077 239,285,231
18 239,285,231 2,741,810 507,267 3,249,077 238,777,964
19 238,777,964 2,735,998 513,079 3,249,077 238,264,885
20 238,264,885 2,730,118 518,958 3,249,077 237,745,926
21 237,745,926 2,724,172 524,905 3,249,077 237,221,022
22 237,221,022 2,718,158 530,919 3,249,077 236,690,102
23 236,690,102 2,712,074 537,003 3,249,077 236,153,100
24 236,153,100 2,705,921 543,156 3,249,077 235,609,944
25 235,609,944 2,699,697 549,380 3,249,077 235,060,564
26 235,060,564 2,693,402 555,674 3,249,077 234,504,890
27 234,504,890 2,687,035 562,042 3,249,077 233,942,848
28 233,942,848 2,680,595 568,482 3,249,077 233,374,366
29 233,374,366 2,674,081 574,996 3,249,077 232,799,371
30 232,799,371 2,667,493 581,584 3,249,077 232,217,787
31 232,217,787 2,660,829 588,248 3,249,077 231,629,539
32 231,629,539 2,654,088 594,988 3,249,077 231,034,551
33 231,034,551 2,647,271 601,806 3,249,077 230,432,745
34 230,432,745 2,640,375 608,702 3,249,077 229,824,043
35 229,824,043 2,633,400 615,676 3,249,077 229,208,367
36 229,208,367 2,626,346 622,731 3,249,077 228,585,636
37 228,585,636 2,619,210 629,866 3,249,077 227,955,770
38 227,955,770 2,611,993 637,084 3,249,077 227,318,686
39 227,318,686 2,604,693 644,384 3,249,077 226,674,302
40 226,674,302 2,597,310 651,767 3,249,077 226,022,535
41 226,022,535 2,589,842 659,235 3,249,077 225,363,300
42 225,363,300 2,582,288 666,789 3,249,077 224,696,511
43 224,696,511 2,574,648 674,429 3,249,077 224,022,082
44 224,022,082 2,566,920 682,157 3,249,077 223,339,925
45 223,339,925 2,559,103 689,973 3,249,077 222,649,951
46 222,649,951 2,551,197 697,879 3,249,077 221,952,072
47 221,952,072 2,543,201 705,876 3,249,077 221,246,196
48 221,246,196 2,535,113 713,964 3,249,077 220,532,232
49 220,532,232 2,526,932 722,145 3,249,077 219,810,087
50 219,810,087 2,518,657 730,420 3,249,077 219,079,667
51 219,079,667 2,510,288 738,789 3,249,077 218,340,878
52 218,340,878 2,501,823 747,254 3,249,077 217,593,624
53 217,593,624 2,493,260 755,817 3,249,077 216,837,808
54 216,837,808 2,484,600 764,477 3,249,077 216,073,331
55 216,073,331 2,475,840 773,237 3,249,077 215,300,094
56 215,300,094 2,466,980 782,097 3,249,077 214,517,998
57 214,517,998 2,458,019 791,058 3,249,077 213,726,940
58 213,726,940 2,448,955 800,122 3,249,077 212,926,817
59 212,926,817 2,439,786 809,290 3,249,077 212,117,527
60 212,117,527 2,430,513 818,563 3,249,077 211,298,963
 61 211,298,963 2,421,134 827,943 3,249,077 210,471,021
62 210,471,021 2,411,647 837,430 3,249,077 209,633,591
63 209,633,591 2,402,052 847,025 3,249,077 208,786,566
64 208,786,566 2,392,346 856,731 3,249,077 207,929,835
65 207,929,835 2,382,529 866,547 3,249,077 207,063,288
66 207,063,288 2,372,600 876,477 3,249,077 206,186,811
67 206,186,811 2,362,557 886,520 3,249,077 205,300,291
68 205,300,291 2,352,399 896,678 3,249,077 204,403,614
69 204,403,614 2,342,125 906,952 3,249,077 203,496,662
70 203,496,662 2,331,733 917,344 3,249,077 202,579,317
71 202,579,317 2,321,221 927,855 3,249,077 201,651,462
72 201,651,462 2,310,590 938,487 3,249,077 200,712,975
73 200,712,975 2,299,836 949,241 3,249,077 199,763,734
74 199,763,734 2,288,959 960,117 3,249,077 198,803,617
75 198,803,617 2,277,958 971,119 3,249,077 197,832,498
76 197,832,498 2,266,831 982,246 3,249,077 196,850,252
77 196,850,252 2,255,576 993,501 3,249,077 195,856,751
78 195,856,751 2,244,192 1,004,885 3,249,077 194,851,866
79 194,851,866 2,232,678 1,016,399 3,249,077 193,835,467
80 193,835,467 2,221,031 1,028,045 3,249,077 192,807,422
81 192,807,422 2,209,252 1,039,825 3,249,077 191,767,597
82 191,767,597 2,197,337 1,051,740 3,249,077 190,715,857
83 190,715,857 2,185,286 1,063,791 3,249,077 189,652,066
84 189,652,066 2,173,097 1,075,980 3,249,077 188,576,086
85 188,576,086 2,160,768 1,088,309 3,249,077 187,487,777
86 187,487,777 2,148,297 1,100,779 3,249,077 186,386,997
87 186,386,997 2,135,684 1,113,392 3,249,077 185,273,605
88 185,273,605 2,122,927 1,126,150 3,249,077 184,147,455
89 184,147,455 2,110,023 1,139,054 3,249,077 183,008,401
90 183,008,401 2,096,971 1,152,106 3,249,077 181,856,295
91 181,856,295 2,083,770 1,165,307 3,249,077 180,690,989
92 180,690,989 2,070,418 1,178,659 3,249,077 179,512,330
93 179,512,330 2,056,912 1,192,165 3,249,077 178,320,165
94 178,320,165 2,043,252 1,205,825 3,249,077 177,114,340
95 177,114,340 2,029,435 1,219,642 3,249,077 175,894,698
96 175,894,698 2,015,460 1,233,617 3,249,077 174,661,082
97 174,661,082 2,001,325 1,247,752 3,249,077 173,413,330
98 173,413,330 1,987,028 1,262,049 3,249,077 172,151,281
99 172,151,281 1,972,567 1,276,510 3,249,077 170,874,771
100 170,874,771 1,957,940 1,291,137 3,249,077 169,583,634
101 169,583,634 1,943,146 1,305,931 3,249,077 168,277,703
102 168,277,703 1,928,182 1,320,895 3,249,077 166,956,808
103 166,956,808 1,913,047 1,336,030 3,249,077 165,620,778
104 165,620,778 1,897,738 1,351,339 3,249,077 164,269,439
105 164,269,439 1,882,254 1,366,823 3,249,077 162,902,617
106 162,902,617 1,866,592 1,382,484 3,249,077 161,520,132
107 161,520,132 1,850,752 1,398,325 3,249,077 160,121,807
108 160,121,807 1,834,729 1,414,348 3,249,077 158,707,459
109 158,707,459 1,818,523 1,430,554 3,249,077 157,276,905
110 157,276,905 1,802,131 1,446,946 3,249,077 155,829,960
111 155,829,960 1,785,552 1,463,525 3,249,077 154,366,435
112 154,366,435 1,768,782 1,480,295 3,249,077 152,886,140
113 152,886,140 1,751,820 1,497,256 3,249,077 151,388,884
114 151,388,884 1,734,664 1,514,412 3,249,077 149,874,471
115 149,874,471 1,717,312 1,531,765 3,249,077 148,342,706
116 148,342,706 1,699,760 1,549,317 3,249,077 146,793,389
117 146,793,389 1,682,008 1,567,069 3,249,077 145,226,320
118 145,226,320 1,664,052 1,585,025 3,249,077 143,641,295
119 143,641,295 1,645,890 1,603,187 3,249,077 142,038,108
120 142,038,108 1,627,520 1,621,557 3,249,077 140,416,551
121 140,416,551 1,608,940 1,640,137 3,249,077 138,776,414
122 138,776,414 1,590,146 1,658,930 3,249,077 137,117,484
123 137,117,484 1,571,138 1,677,939 3,249,077 135,439,545
124 135,439,545 1,551,911 1,697,165 3,249,077 133,742,379
125 133,742,379 1,532,465 1,716,612 3,249,077 132,025,767
126 132,025,767 1,512,795 1,736,282 3,249,077 130,289,486
127 130,289,486 1,492,900 1,756,176 3,249,077 128,533,309
128 128,533,309 1,472,778 1,776,299 3,249,077 126,757,010
129 126,757,010 1,452,424 1,796,653 3,249,077 124,960,357
130 124,960,357 1,431,837 1,817,239 3,249,077 123,143,118
131 123,143,118 1,411,015 1,838,062 3,249,077 121,305,056
132 121,305,056 1,389,954 1,859,123 3,249,077 119,445,933
133 119,445,933 1,368,651 1,880,425 3,249,077 117,565,508
134 117,565,508 1,347,105 1,901,972 3,249,077 115,663,535
135 115,663,535 1,325,311 1,923,765 3,249,077 113,739,770
136 113,739,770 1,303,268 1,945,809 3,249,077 111,793,961
137 111,793,961 1,280,972 1,968,104 3,249,077 109,825,857
138 109,825,857 1,258,421 1,990,656 3,249,077 107,835,202
139 107,835,202 1,235,612 2,013,465 3,249,077 105,821,737
140 105,821,737 1,212,541 2,036,536 3,249,077 103,785,200
141 103,785,200 1,189,205 2,059,871 3,249,077 101,725,329
142 101,725,329 1,165,603 2,083,474 3,249,077 99,641,855
143 99,641,855 1,141,730 2,107,347 3,249,077 97,534,508
144 97,534,508 1,117,583 2,131,494 3,249,077 95,403,014
145 95,403,014 1,093,160 2,155,917 3,249,077 93,247,097
146 93,247,097 1,068,456 2,180,620 3,249,077 91,066,476
147 91,066,476 1,043,470 2,205,607 3,249,077 88,860,869
148 88,860,869 1,018,197 2,230,879 3,249,077 86,629,990
149 86,629,990 992,635 2,256,441 3,249,077 84,373,549
150 84,373,549 966,780 2,282,297 3,249,077 82,091,252
151 82,091,252 940,629 2,308,448 3,249,077 79,782,804
152 79,782,804 914,178 2,334,899 3,249,077 77,447,905
153 77,447,905 887,424 2,361,653 3,249,077 75,086,253
154 75,086,253 860,363 2,388,713 3,249,077 72,697,539
155 72,697,539 832,993 2,416,084 3,249,077 70,281,455
156 70,281,455 805,308 2,443,768 3,249,077 67,837,686
157 67,837,686 777,307 2,471,770 3,249,077 65,365,916
158 65,365,916 748,984 2,500,092 3,249,077 62,865,824
159 62,865,824 720,338 2,528,739 3,249,077 60,337,085
160 60,337,085 691,362 2,557,714 3,249,077 57,779,371
161 57,779,371 662,055 2,587,022 3,249,077 55,192,349
162 55,192,349 632,412 2,616,664 3,249,077 52,575,685
163 52,575,685 602,430 2,646,647 3,249,077 49,929,038
164 49,929,038 572,104 2,676,973 3,249,077 47,252,064
165 47,252,064 541,430 2,707,647 3,249,077 44,544,417
166 44,544,417 510,405 2,738,672 3,249,077 41,805,745
167 41,805,745 479,024 2,770,053 3,249,077 39,035,693
168 39,035,693 447,284 2,801,793 3,249,077 36,233,900
169 36,233,900 415,180 2,833,897 3,249,077 33,400,003
170 33,400,003 382,708 2,866,368 3,249,077 30,533,635
171 30,533,635 349,865 2,899,212 3,249,077 27,634,423
172 27,634,423 316,644 2,932,432 3,249,077 24,701,990
173 24,701,990 283,044 2,966,033 3,249,077 21,735,957
174 21,735,957 249,058 3,000,019 3,249,077 18,735,938
175 18,735,938 214,683 3,034,394 3,249,077 15,701,544
176 15,701,544 179,914 3,069,163 3,249,077 12,632,381
177 12,632,381 144,746 3,104,331 3,249,077 9,528,050
178 9,528,050 109,176 3,139,901 3,249,077 6,388,149
179 6,388,149 73,198 3,175,879 3,249,077 3,212,270
180 3,212,270 36,807 3,212,270 3,249,077 0