MENGHITUNG ANGSURAN KPR TABEL S

Harga Rumah 1,090,000,000 Rupiah Tahun

Saldo Awal
Uang Muka 10% ke-
Jangka waktu 15 Tahun 1 Rp 981,000,000.00
Suku Bunga 5.3% Pertahun 2 Rp 936,423,952.71
3 Rp 889,502,759.57
Sisa Angsuran Rp 981,000,000.00 4 Rp 840,113,042.46
Angsuran Per Tahun Rp 96,186,457.29 5 Rp 788,124,932.33
Angsuran Per Bulan Rp 8,015,538.11 6 Rp 733,401,727.73
7 Rp 675,799,535.34
8 Rp 615,166,891.60
9 Rp 551,344,364.48
10 Rp 484,164,134.20
11 Rp 413,449,552.01
12 Rp 339,014,675.65
13 Rp 260,663,780.45
14 Rp 178,190,844.65
15 Rp 91,379,007.70
 TABEL SIMULASI ANGSURAN KPR

Angsuran Bunga Pokok

Saldo Akhir
Pertahun
Rp 96,186,457.29 Rp 51,610,410.00 Rp 44,576,047.29 Rp 936,423,952.71
Rp 96,186,457.29 Rp 49,265,264.15 Rp 46,921,193.14 Rp 889,502,759.57
Rp 96,186,457.29 Rp 46,796,740.18 Rp 49,389,717.11 Rp 840,113,042.46
Rp 96,186,457.29 Rp 44,198,347.16 Rp 51,988,110.13 Rp 788,124,932.33
Rp 96,186,457.29 Rp 41,463,252.69 Rp 54,723,204.60 Rp 733,401,727.73
Rp 96,186,457.29 Rp 38,584,264.90 Rp 57,602,192.39 Rp 675,799,535.34
Rp 96,186,457.29 Rp 35,553,813.55 Rp 60,632,643.74 Rp 615,166,891.60
Rp 96,186,457.29 Rp 32,363,930.17 Rp 63,822,527.12 Rp 551,344,364.48
Rp 96,186,457.29 Rp 29,006,227.02 Rp 67,180,230.28 Rp 484,164,134.20
Rp 96,186,457.29 Rp 25,471,875.10 Rp 70,714,582.19 Rp 413,449,552.01
Rp 96,186,457.29 Rp 21,751,580.93 Rp 74,434,876.36 Rp 339,014,675.65
Rp 96,186,457.29 Rp 17,835,562.09 Rp 78,350,895.20 Rp 260,663,780.45
Rp 96,186,457.29 Rp 13,713,521.49 Rp 82,472,935.80 Rp 178,190,844.65
Rp 96,186,457.29 Rp 9,374,620.34 Rp 86,811,836.95 Rp 91,379,007.70
Rp 96,186,457.29 Rp 4,807,449.59 Rp 91,379,007.70 Rp -
 MENGHITUNG ANGSURAN KPR TABEL S

Harga Rumah 1,090,000,000 Rupiah Tahun

Saldo Awal
Uang Muka 10% ke-
Jangka waktu 15 Tahun 1 Rp 981,000,000.00
Suku Bunga 5.3% Pertahun 2 Rp 936,423,952.71
3 Rp 889,502,759.57
Sisa Angsuran Rp 981,000,000.00 4 Rp 840,113,042.46
Angsuran Per Tahun Rp 96,186,457.29 5 Rp 788,124,932.33
Angsuran Per Bulan Rp 8,015,538.11

Harga Rumah 1,090,000,000 Rupiah 6 Rp 733,401,727.73

Uang Muka 10% 7 Rp 685,129,160.08
Jangka waktu 10 Tahun 8 Rp 632,512,061.33
Suku Bunga 9.0% Pertahun 9 Rp 575,159,423.69
10 Rp 512,645,048.67
Sisa Angsuran Rp 733,401,727.73 11 Rp 444,504,379.89
Angsuran Per Tahun Rp 114,278,723.15 12 Rp 370,231,050.93
Angsuran Per Bulan Rp 9,523,226.93 13 Rp 289,273,122.36
14 Rp 201,028,980.22
15 Rp 104,842,865.28
 TABEL SIMULASI ANGSURAN KPR

Angsuran Bunga Pokok

Saldo Akhir
Pertahun
Rp 96,186,457.29 Rp 51,610,410.00 Rp 44,576,047.29 Rp 936,423,952.71
Rp 96,186,457.29 Rp 49,265,264.15 Rp 46,921,193.14 Rp 889,502,759.57
Rp 96,186,457.29 Rp 46,796,740.18 Rp 49,389,717.11 Rp 840,113,042.46
Rp 96,186,457.29 Rp 44,198,347.16 Rp 51,988,110.13 Rp 788,124,932.33
Rp 96,186,457.29 Rp 41,463,252.69 Rp 54,723,204.60 Rp 733,401,727.73

Rp 114,278,723.15 Rp 66,006,155.50 Rp 48,272,567.66 Rp 685,129,160.08

Rp 114,278,723.15 Rp 61,661,624.41 Rp 52,617,098.75 Rp 632,512,061.33
Rp 114,278,723.15 Rp 56,926,085.52 Rp 57,352,637.64 Rp 575,159,423.69
Rp 114,278,723.15 Rp 51,764,348.13 Rp 62,514,375.02 Rp 512,645,048.67
Rp 114,278,723.15 Rp 46,138,054.38 Rp 68,140,668.77 Rp 444,504,379.89
Rp 114,278,723.15 Rp 40,005,394.19 Rp 74,273,328.96 Rp 370,231,050.93
Rp 114,278,723.15 Rp 33,320,794.58 Rp 80,957,928.57 Rp 289,273,122.36
Rp 114,278,723.15 Rp 26,034,581.01 Rp 88,244,142.14 Rp 201,028,980.22
Rp 114,278,723.15 Rp 18,092,608.22 Rp 96,186,114.94 Rp 104,842,865.28
Rp 114,278,723.15 Rp 9,435,857.88 Rp 104,842,865.28 Rp 0.00