Consumer Loan Approval System - SIMULASI http://172.18.44.14:1616/(S(bbi43a55tesxi1efzlaggwq0))/Konsumer/...

tutup window full screen

Eva Thrifena
Unit Kerja : 0206 - Jkt. KCK

Simulasi Angsuran KPR

Pilih Jenis Suku Bunga : FLAT EFEKTIF EFEKTIF (Fixed -> Float) EFEKTIF (Fixed -> Floor -> Float)

Suku Bunga Efektif (Fixed -> Float)

Plafond yang diajukan : 1,038,835,300
Jangka Waktu Total : 120 bulan
Jangka Waktu Fixed : 60 bulan pertama
Suku Bunga Fixed : 6.5 % per-Tahun
Suku Bunga Float : 13 % per-Tahun
Kembali Generate!! Save as PDF

Angsuran (Payment
Counter Biaya Pokok Biaya Bunga Outstanding
Amount)
0 Rp. 0,- Rp. 0,- Rp. 0,- Rp. 1,038,835,300,-
1 Rp. 6,168,739,- Rp. 5,627,024,- Rp. 11,795,763,- Rp. 1,032,666,561,-
2 Rp. 6,202,153,- Rp. 5,593,610,- Rp. 11,795,763,- Rp. 1,026,464,408,-
3 Rp. 6,235,748,- Rp. 5,560,015,- Rp. 11,795,763,- Rp. 1,020,228,660,-
4 Rp. 6,269,525,- Rp. 5,526,238,- Rp. 11,795,763,- Rp. 1,013,959,135,-
5 Rp. 6,303,485,- Rp. 5,492,278,- Rp. 11,795,763,- Rp. 1,007,655,650,-
6 Rp. 6,337,629,- Rp. 5,458,134,- Rp. 11,795,763,- Rp. 1,001,318,021,-
7 Rp. 6,371,958,- Rp. 5,423,805,- Rp. 11,795,763,- Rp. 994,946,063,-
8 Rp. 6,406,472,- Rp. 5,389,291,- Rp. 11,795,763,- Rp. 988,539,591,-
9 Rp. 6,441,174,- Rp. 5,354,589,- Rp. 11,795,763,- Rp. 982,098,417,-
10 Rp. 6,476,064,- Rp. 5,319,699,- Rp. 11,795,763,- Rp. 975,622,353,-
11 Rp. 6,511,143,- Rp. 5,284,620,- Rp. 11,795,763,- Rp. 969,111,210,-
12 Rp. 6,546,411,- Rp. 5,249,352,- Rp. 11,795,763,- Rp. 962,564,799,-
13 Rp. 6,581,871,- Rp. 5,213,892,- Rp. 11,795,763,- Rp. 955,982,928,-
14 Rp. 6,617,523,- Rp. 5,178,240,- Rp. 11,795,763,- Rp. 949,365,405,-
15 Rp. 6,653,368,- Rp. 5,142,395,- Rp. 11,795,763,- Rp. 942,712,037,-
16 Rp. 6,689,406,- Rp. 5,106,357,- Rp. 11,795,763,- Rp. 936,022,631,-
17 Rp. 6,725,641,- Rp. 5,070,122,- Rp. 11,795,763,- Rp. 929,296,990,-
18 Rp. 6,762,072,- Rp. 5,033,691,- Rp. 11,795,763,- Rp. 922,534,918,-
19 Rp. 6,798,699,- Rp. 4,997,064,- Rp. 11,795,763,- Rp. 915,736,219,-
20 Rp. 6,835,526,- Rp. 4,960,237,- Rp. 11,795,763,- Rp. 908,900,693,-
21 Rp. 6,872,552,- Rp. 4,923,211,- Rp. 11,795,763,- Rp. 902,028,141,-
22 Rp. 6,909,778,- Rp. 4,885,985,- Rp. 11,795,763,- Rp. 895,118,363,-
23 Rp. 6,947,206,- Rp. 4,848,557,- Rp. 11,795,763,- Rp. 888,171,157,-
24 Rp. 6,984,837,- Rp. 4,810,926,- Rp. 11,795,763,- Rp. 881,186,320,-
25 Rp. 7,022,671,- Rp. 4,773,092,- Rp. 11,795,763,- Rp. 874,163,649,-
26 Rp. 7,060,710,- Rp. 4,735,053,- Rp. 11,795,763,- Rp. 867,102,939,-
27 Rp. 7,098,956,- Rp. 4,696,807,- Rp. 11,795,763,- Rp. 860,003,983,-
28 Rp. 7,137,409,- Rp. 4,658,354,- Rp. 11,795,763,- Rp. 852,866,574,-
29 Rp. 7,176,070,- Rp. 4,619,693,- Rp. 11,795,763,- Rp. 845,690,504,-
30 Rp. 7,214,940,- Rp. 4,580,823,- Rp. 11,795,763,- Rp. 838,475,564,-

1 of 3 29/12/2022, 3:33 PM
Consumer Loan Approval System - SIMULASI http://172.18.44.14:1616/(S(bbi43a55tesxi1efzlaggwq0))/Konsumer/...

31 Rp. 7,254,021,- Rp. 4,541,742,- Rp. 11,795,763,- Rp. 831,221,543,-

32 Rp. 7,293,313,- Rp. 4,502,450,- Rp. 11,795,763,- Rp. 823,928,230,-
33 Rp. 7,332,819,- Rp. 4,462,944,- Rp. 11,795,763,- Rp. 816,595,411,-
34 Rp. 7,372,538,- Rp. 4,423,225,- Rp. 11,795,763,- Rp. 809,222,873,-
35 Rp. 7,412,473,- Rp. 4,383,290,- Rp. 11,795,763,- Rp. 801,810,400,-
36 Rp. 7,452,624,- Rp. 4,343,139,- Rp. 11,795,763,- Rp. 794,357,776,-
37 Rp. 7,492,992,- Rp. 4,302,771,- Rp. 11,795,763,- Rp. 786,864,784,-
38 Rp. 7,533,579,- Rp. 4,262,184,- Rp. 11,795,763,- Rp. 779,331,205,-
39 Rp. 7,574,386,- Rp. 4,221,377,- Rp. 11,795,763,- Rp. 771,756,819,-
40 Rp. 7,615,414,- Rp. 4,180,349,- Rp. 11,795,763,- Rp. 764,141,405,-
41 Rp. 7,656,664,- Rp. 4,139,099,- Rp. 11,795,763,- Rp. 756,484,741,-
42 Rp. 7,698,138,- Rp. 4,097,625,- Rp. 11,795,763,- Rp. 748,786,603,-
43 Rp. 7,739,836,- Rp. 4,055,927,- Rp. 11,795,763,- Rp. 741,046,767,-
44 Rp. 7,781,760,- Rp. 4,014,003,- Rp. 11,795,763,- Rp. 733,265,007,-
45 Rp. 7,823,911,- Rp. 3,971,852,- Rp. 11,795,763,- Rp. 725,441,096,-
46 Rp. 7,866,291,- Rp. 3,929,472,- Rp. 11,795,763,- Rp. 717,574,805,-
47 Rp. 7,908,900,- Rp. 3,886,863,- Rp. 11,795,763,- Rp. 709,665,905,-
48 Rp. 7,951,740,- Rp. 3,844,023,- Rp. 11,795,763,- Rp. 701,714,165,-
49 Rp. 7,994,812,- Rp. 3,800,951,- Rp. 11,795,763,- Rp. 693,719,353,-
50 Rp. 8,038,117,- Rp. 3,757,646,- Rp. 11,795,763,- Rp. 685,681,236,-
51 Rp. 8,081,657,- Rp. 3,714,106,- Rp. 11,795,763,- Rp. 677,599,579,-
52 Rp. 8,125,433,- Rp. 3,670,330,- Rp. 11,795,763,- Rp. 669,474,146,-
53 Rp. 8,169,445,- Rp. 3,626,318,- Rp. 11,795,763,- Rp. 661,304,701,-
54 Rp. 8,213,696,- Rp. 3,582,067,- Rp. 11,795,763,- Rp. 653,091,005,-
55 Rp. 8,258,187,- Rp. 3,537,576,- Rp. 11,795,763,- Rp. 644,832,818,-
56 Rp. 8,302,919,- Rp. 3,492,844,- Rp. 11,795,763,- Rp. 636,529,899,-
57 Rp. 8,347,893,- Rp. 3,447,870,- Rp. 11,795,763,- Rp. 628,182,006,-
58 Rp. 8,393,111,- Rp. 3,402,652,- Rp. 11,795,763,- Rp. 619,788,895,-
59 Rp. 8,438,574,- Rp. 3,357,189,- Rp. 11,795,763,- Rp. 611,350,321,-
60 Rp. 8,484,283,- Rp. 3,311,480,- Rp. 11,795,763,- Rp. 602,866,038,-
61 Rp. 7,186,005,- Rp. 6,531,048,- Rp. 13,717,053,- Rp. 595,680,033,-
62 Rp. 7,263,853,- Rp. 6,453,200,- Rp. 13,717,053,- Rp. 588,416,180,-
63 Rp. 7,342,545,- Rp. 6,374,508,- Rp. 13,717,053,- Rp. 581,073,635,-
64 Rp. 7,422,089,- Rp. 6,294,964,- Rp. 13,717,053,- Rp. 573,651,546,-
65 Rp. 7,502,495,- Rp. 6,214,558,- Rp. 13,717,053,- Rp. 566,149,051,-
66 Rp. 7,583,772,- Rp. 6,133,281,- Rp. 13,717,053,- Rp. 558,565,279,-
67 Rp. 7,665,930,- Rp. 6,051,123,- Rp. 13,717,053,- Rp. 550,899,349,-
68 Rp. 7,748,977,- Rp. 5,968,076,- Rp. 13,717,053,- Rp. 543,150,372,-
69 Rp. 7,832,924,- Rp. 5,884,129,- Rp. 13,717,053,- Rp. 535,317,448,-
70 Rp. 7,917,781,- Rp. 5,799,272,- Rp. 13,717,053,- Rp. 527,399,667,-
71 Rp. 8,003,557,- Rp. 5,713,496,- Rp. 13,717,053,- Rp. 519,396,110,-
72 Rp. 8,090,262,- Rp. 5,626,791,- Rp. 13,717,053,- Rp. 511,305,848,-
73 Rp. 8,177,907,- Rp. 5,539,146,- Rp. 13,717,053,- Rp. 503,127,941,-
74 Rp. 8,266,501,- Rp. 5,450,552,- Rp. 13,717,053,- Rp. 494,861,440,-
75 Rp. 8,356,055,- Rp. 5,360,998,- Rp. 13,717,053,- Rp. 486,505,385,-
76 Rp. 8,446,579,- Rp. 5,270,474,- Rp. 13,717,053,- Rp. 478,058,806,-
77 Rp. 8,538,083,- Rp. 5,178,970,- Rp. 13,717,053,- Rp. 469,520,723,-
78 Rp. 8,630,579,- Rp. 5,086,474,- Rp. 13,717,053,- Rp. 460,890,144,-
79 Rp. 8,724,077,- Rp. 4,992,976,- Rp. 13,717,053,- Rp. 452,166,067,-
80 Rp. 8,818,588,- Rp. 4,898,465,- Rp. 13,717,053,- Rp. 443,347,479,-
81 Rp. 8,914,122,- Rp. 4,802,931,- Rp. 13,717,053,- Rp. 434,433,357,-
82 Rp. 9,010,692,- Rp. 4,706,361,- Rp. 13,717,053,- Rp. 425,422,665,-
83 Rp. 9,108,308,- Rp. 4,608,745,- Rp. 13,717,053,- Rp. 416,314,357,-
84 Rp. 9,206,981,- Rp. 4,510,072,- Rp. 13,717,053,- Rp. 407,107,376,-

2 of 3 29/12/2022, 3:33 PM
Consumer Loan Approval System - SIMULASI http://172.18.44.14:1616/(S(bbi43a55tesxi1efzlaggwq0))/Konsumer/...

85 Rp. 9,306,723,- Rp. 4,410,330,- Rp. 13,717,053,- Rp. 397,800,653,-

86 Rp. 9,407,547,- Rp. 4,309,506,- Rp. 13,717,053,- Rp. 388,393,106,-
87 Rp. 9,509,461,- Rp. 4,207,592,- Rp. 13,717,053,- Rp. 378,883,645,-
88 Rp. 9,612,481,- Rp. 4,104,572,- Rp. 13,717,053,- Rp. 369,271,164,-
89 Rp. 9,716,616,- Rp. 4,000,437,- Rp. 13,717,053,- Rp. 359,554,548,-
90 Rp. 9,821,879,- Rp. 3,895,174,- Rp. 13,717,053,- Rp. 349,732,669,-
91 Rp. 9,928,283,- Rp. 3,788,770,- Rp. 13,717,053,- Rp. 339,804,386,-
92 Rp. 10,035,839,- Rp. 3,681,214,- Rp. 13,717,053,- Rp. 329,768,547,-
93 Rp. 10,144,561,- Rp. 3,572,492,- Rp. 13,717,053,- Rp. 319,623,986,-
94 Rp. 10,254,460,- Rp. 3,462,593,- Rp. 13,717,053,- Rp. 309,369,526,-
95 Rp. 10,365,550,- Rp. 3,351,503,- Rp. 13,717,053,- Rp. 299,003,976,-
96 Rp. 10,477,844,- Rp. 3,239,209,- Rp. 13,717,053,- Rp. 288,526,132,-
97 Rp. 10,591,354,- Rp. 3,125,699,- Rp. 13,717,053,- Rp. 277,934,778,-
98 Rp. 10,706,093,- Rp. 3,010,960,- Rp. 13,717,053,- Rp. 267,228,685,-
99 Rp. 10,822,076,- Rp. 2,894,977,- Rp. 13,717,053,- Rp. 256,406,609,-
100 Rp. 10,939,315,- Rp. 2,777,738,- Rp. 13,717,053,- Rp. 245,467,294,-
101 Rp. 11,057,824,- Rp. 2,659,229,- Rp. 13,717,053,- Rp. 234,409,470,-
102 Rp. 11,177,618,- Rp. 2,539,435,- Rp. 13,717,053,- Rp. 223,231,852,-
103 Rp. 11,298,708,- Rp. 2,418,345,- Rp. 13,717,053,- Rp. 211,933,144,-
104 Rp. 11,421,111,- Rp. 2,295,942,- Rp. 13,717,053,- Rp. 200,512,033,-
105 Rp. 11,544,840,- Rp. 2,172,213,- Rp. 13,717,053,- Rp. 188,967,193,-
106 Rp. 11,669,909,- Rp. 2,047,144,- Rp. 13,717,053,- Rp. 177,297,284,-
107 Rp. 11,796,333,- Rp. 1,920,720,- Rp. 13,717,053,- Rp. 165,500,951,-
108 Rp. 11,924,127,- Rp. 1,792,926,- Rp. 13,717,053,- Rp. 153,576,824,-
109 Rp. 12,053,304,- Rp. 1,663,749,- Rp. 13,717,053,- Rp. 141,523,520,-
110 Rp. 12,183,882,- Rp. 1,533,171,- Rp. 13,717,053,- Rp. 129,339,638,-
111 Rp. 12,315,874,- Rp. 1,401,179,- Rp. 13,717,053,- Rp. 117,023,764,-
112 Rp. 12,449,296,- Rp. 1,267,757,- Rp. 13,717,053,- Rp. 104,574,468,-
113 Rp. 12,584,163,- Rp. 1,132,890,- Rp. 13,717,053,- Rp. 91,990,305,-
114 Rp. 12,720,492,- Rp. 996,561,- Rp. 13,717,053,- Rp. 79,269,813,-
115 Rp. 12,858,297,- Rp. 858,756,- Rp. 13,717,053,- Rp. 66,411,516,-
116 Rp. 12,997,595,- Rp. 719,458,- Rp. 13,717,053,- Rp. 53,413,921,-
117 Rp. 13,138,403,- Rp. 578,650,- Rp. 13,717,053,- Rp. 40,275,518,-
118 Rp. 13,280,735,- Rp. 436,318,- Rp. 13,717,053,- Rp. 26,994,783,-
119 Rp. 13,424,610,- Rp. 292,443,- Rp. 13,717,053,- Rp. 13,570,173,-
120 Rp. 13,570,173,- Rp. 146,880,- Rp. 13,717,053,- Rp. 0,-
Total Angsuran Bunga Total Payment Amount
Tenor : Total Angsuran Pokok : Plafond Pinjaman :
: :
120 bulan Rp. 1,038,835,300,- Rp. 1,038,835,300,-
Rp. 491,933,660,- Rp. 1,530,768,960,-

3 of 3 29/12/2022, 3:33 PM