Rincian KPR

Bank BTN Tenor 20 Tahun Bunga 9.99% Masa Kredit Fix 10 Tahun

Harga Properti Rp 275.000.000 Uang Muka 1% Estimasi Pembayaran Pertama Rp 21.710.468

Detail Tabel Angsuran

Periode Angsuran (Rp) Porsi Pokok (Rp) Porsi Bunga (Rp) Sisa Pinjaman (Rp)

Bulan 1 2.625.467,90 358.986,65 2.266.481,25 271.891.013,35

Bulan 2 2.625.467,90 361.975,22 2.263.492,69 271.529.038,13

Bulan 3 2.625.467,90 364.988,66 2.260.479,24 271.164.049,47

Bulan 4 2.625.467,90 368.027,19 2.257.440,71 270.796.022,27

Bulan 5 2.625.467,90 371.091,02 2.254.376,89 270.424.931,26

Bulan 6 2.625.467,90 374.180,35 2.251.287,55 270.050.750,91

Bulan 7 2.625.467,90 377.295,40 2.248.172,50 269.673.455,50

Bulan 8 2.625.467,90 380.436,39 2.245.031,52 269.293.019,12

Bulan 9 2.625.467,90 383.603,52 2.241.864,38 268.909.415,60

Bulan 10 2.625.467,90 386.797,02 2.238.670,88 268.522.618,58

Bulan 11 2.625.467,90 390.017,10 2.235.450,80 268.132.601,47

Bulan 12 2.625.467,90 393.264,00 2.232.203,91 267.739.337,48

Sub Total 31.505.614,85 4.510.662,52 26.994.952,32

Tahun ke-2 Masa Fix Bunga 9,99%

Periode Angsuran (Rp) Porsi Pokok (Rp) Porsi Bunga (Rp) Sisa Pinjaman (Rp)

Bulan 1 2.625.467,90 396.537,92 2.228.929,98 267.342.799,56

Bulan 2 2.625.467,90 399.839,10 2.225.628,81 266.942.960,46

Bulan 3 2.625.467,90 403.167,76 2.222.300,15 266.539.792,70

Bulan 4 2.625.467,90 406.524,13 2.218.943,77 266.133.268,57

Bulan 5 2.625.467,90 409.908,44 2.215.559,46 265.723.360,13

rumah123.com/kpr/btn Page 1 of 13
Bulan 6 2.625.467,90 413.320,93 2.212.146,97 265.310.039,20

Bulan 7 2.625.467,90 416.761,83 2.208.706,08 264.893.277,37

Bulan 8 2.625.467,90 420.231,37 2.205.236,53 264.473.046,00

Bulan 9 2.625.467,90 423.729,80 2.201.738,11 264.049.316,20

Bulan 10 2.625.467,90 427.257,35 2.198.210,56 263.622.058,86

Bulan 11 2.625.467,90 430.814,26 2.194.653,64 263.191.244,59

Bulan 12 2.625.467,90 434.400,79 2.191.067,11 262.756.843,80

Sub Total 31.505.614,85 4.982.493,67 26.523.121,17

Tahun ke-3 Masa Fix Bunga 9,99%

Periode Angsuran (Rp) Porsi Pokok (Rp) Porsi Bunga (Rp) Sisa Pinjaman (Rp)

Bulan 1 2.625.467,90 438.017,18 2.187.450,72 262.318.826,62

Bulan 2 2.625.467,90 441.663,67 2.183.804,23 261.877.162,95

Bulan 3 2.625.467,90 445.340,52 2.180.127,38 261.431.822,43

Bulan 4 2.625.467,90 449.047,98 2.176.419,92 260.982.774,45

Bulan 5 2.625.467,90 452.786,31 2.172.681,60 260.529.988,14

Bulan 6 2.625.467,90 456.555,75 2.168.912,15 260.073.432,39

Bulan 7 2.625.467,90 460.356,58 2.165.111,32 259.613.075,81

Bulan 8 2.625.467,90 464.189,05 2.161.278,86 259.148.886,76

Bulan 9 2.625.467,90 468.053,42 2.157.414,48 258.680.833,34

Bulan 10 2.625.467,90 471.949,97 2.153.517,94 258.208.883,37

Bulan 11 2.625.467,90 475.878,95 2.149.588,95 257.733.004,42

Bulan 12 2.625.467,90 479.840,64 2.145.627,26 257.253.163,78

Sub Total 31.505.614,85 5.503.680,02 26.001.934,82

rumah123.com/kpr/btn Page 2 of 13
Tahun ke-4 Masa Fix Bunga 9,99%

Periode Angsuran (Rp) Porsi Pokok (Rp) Porsi Bunga (Rp) Sisa Pinjaman (Rp)

Bulan 1 2.625.467,90 483.835,32 2.141.632,59 256.769.328,46

Bulan 2 2.625.467,90 487.863,24 2.137.604,66 256.281.465,22

Bulan 3 2.625.467,90 491.924,71 2.133.543,20 255.789.540,51

Bulan 4 2.625.467,90 496.019,98 2.129.447,92 255.293.520,53

Bulan 5 2.625.467,90 500.149,35 2.125.318,56 254.793.371,19

Bulan 6 2.625.467,90 504.313,09 2.121.154,82 254.289.058,10

Bulan 7 2.625.467,90 508.511,50 2.116.956,41 253.780.546,60

Bulan 8 2.625.467,90 512.744,85 2.112.723,05 253.267.801,75

Bulan 9 2.625.467,90 517.013,45 2.108.454,45 252.750.788,30

Bulan 10 2.625.467,90 521.317,59 2.104.150,31 252.229.470,71

Bulan 11 2.625.467,90 525.657,56 2.099.810,34 251.703.813,15

Bulan 12 2.625.467,90 530.033,66 2.095.434,24 251.173.779,49

Sub Total 31.505.614,85 6.079.384,29 25.426.230,55

Tahun ke-5 Masa Fix Bunga 9,99%

Periode Angsuran (Rp) Porsi Pokok (Rp) Porsi Bunga (Rp) Sisa Pinjaman (Rp)

Bulan 1 2.625.467,90 534.446,19 2.091.021,71 250.639.333,30

Bulan 2 2.625.467,90 538.895,45 2.086.572,45 250.100.437,84

Bulan 3 2.625.467,90 543.381,76 2.082.086,15 249.557.056,08

Bulan 4 2.625.467,90 547.905,41 2.077.562,49 249.009.150,67

Bulan 5 2.625.467,90 552.466,72 2.073.001,18 248.456.683,95

Bulan 6 2.625.467,90 557.066,01 2.068.401,89 247.899.617,94

Bulan 7 2.625.467,90 561.703,58 2.063.764,32 247.337.914,35

Bulan 8 2.625.467,90 566.379,77 2.059.088,14 246.771.534,59

Bulan 9 2.625.467,90 571.094,88 2.054.373,03 246.200.439,71

rumah123.com/kpr/btn Page 3 of 13
Bulan 10 2.625.467,90 575.849,24 2.049.618,66 245.624.590,46

Bulan 11 2.625.467,90 580.643,19 2.044.824,72 245.043.947,28

Bulan 12 2.625.467,90 585.477,04 2.039.990,86 244.458.470,23

Sub Total 31.505.614,85 6.715.309,25 24.790.305,59

Tahun ke-6 Masa Fix Bunga 9,99%

Periode Angsuran (Rp) Porsi Pokok (Rp) Porsi Bunga (Rp) Sisa Pinjaman (Rp)

Bulan 1 2.625.467,90 590.351,14 2.035.116,76 243.868.119,09

Bulan 2 2.625.467,90 595.265,81 2.030.202,09 243.272.853,28

Bulan 3 2.625.467,90 600.221,40 2.025.246,50 242.672.631,88

Bulan 4 2.625.467,90 605.218,24 2.020.249,66 242.067.413,64

Bulan 5 2.625.467,90 610.256,69 2.015.211,22 241.457.156,95

Bulan 6 2.625.467,90 615.337,07 2.010.130,83 240.841.819,88

Bulan 7 2.625.467,90 620.459,75 2.005.008,15 240.221.360,13

Bulan 8 2.625.467,90 625.625,08 1.999.842,82 239.595.735,05

Bulan 9 2.625.467,90 630.833,41 1.994.634,49 238.964.901,64

Bulan 10 2.625.467,90 636.085,10 1.989.382,81 238.328.816,54

Bulan 11 2.625.467,90 641.380,51 1.984.087,40 237.687.436,03

Bulan 12 2.625.467,90 646.720,00 1.978.747,90 237.040.716,03

Sub Total 31.505.614,85 7.417.754,20 24.087.860,65

Tahun ke-7 Masa Fix Bunga 9,99%

Periode Angsuran (Rp) Porsi Pokok (Rp) Porsi Bunga (Rp) Sisa Pinjaman (Rp)

Bulan 1 2.625.467,90 652.103,94 1.973.363,96 236.388.612,09

Bulan 2 2.625.467,90 657.532,71 1.967.935,20 235.731.079,38

Bulan 3 2.625.467,90 663.006,67 1.962.461,24 235.068.072,71

rumah123.com/kpr/btn Page 4 of 13
Bulan 4 2.625.467,90 668.526,20 1.956.941,71 234.399.546,52

Bulan 5 2.625.467,90 674.091,68 1.951.376,22 233.725.454,84

Bulan 6 2.625.467,90 679.703,49 1.945.764,41 233.045.751,34

Bulan 7 2.625.467,90 685.362,02 1.940.105,88 232.360.389,32

Bulan 8 2.625.467,90 691.067,66 1.934.400,24 231.669.321,66

Bulan 9 2.625.467,90 696.820,80 1.928.647,10 230.972.500,86

Bulan 10 2.625.467,90 702.621,83 1.922.846,07 230.269.879,02

Bulan 11 2.625.467,90 708.471,16 1.916.996,74 229.561.407,86

Bulan 12 2.625.467,90 714.369,18 1.911.098,72 228.847.038,68

Sub Total 31.505.614,85 8.193.677,36 23.311.937,49

Tahun ke-8 Masa Fix Bunga 9,99%

Periode Angsuran (Rp) Porsi Pokok (Rp) Porsi Bunga (Rp) Sisa Pinjaman (Rp)

Bulan 1 2.625.467,90 720.316,31 1.905.151,60 228.126.722,37

Bulan 2 2.625.467,90 726.312,94 1.899.154,96 227.400.409,43

Bulan 3 2.625.467,90 732.359,50 1.893.108,41 226.668.049,93

Bulan 4 2.625.467,90 738.456,39 1.887.011,52 225.929.593,55

Bulan 5 2.625.467,90 744.604,04 1.880.863,87 225.184.989,51

Bulan 6 2.625.467,90 750.802,87 1.874.665,04 224.434.186,64

Bulan 7 2.625.467,90 757.053,30 1.868.414,60 223.677.133,34

Bulan 8 2.625.467,90 763.355,77 1.862.112,14 222.913.777,57

Bulan 9 2.625.467,90 769.710,71 1.855.757,20 222.144.066,87

Bulan 10 2.625.467,90 776.118,55 1.849.349,36 221.367.948,32

Bulan 11 2.625.467,90 782.579,73 1.842.888,17 220.585.368,59

Bulan 12 2.625.467,90 789.094,71 1.836.373,19 219.796.273,88

Sub Total 31.505.614,85 9.050.764,80 22.454.850,05

rumah123.com/kpr/btn Page 5 of 13
Tahun ke-9 Masa Fix Bunga 9,99%

Periode Angsuran (Rp) Porsi Pokok (Rp) Porsi Bunga (Rp) Sisa Pinjaman (Rp)

Bulan 1 2.625.467,90 795.663,92 1.829.803,98 219.000.609,95

Bulan 2 2.625.467,90 802.287,83 1.823.180,08 218.198.322,13

Bulan 3 2.625.467,90 808.966,87 1.816.501,03 217.389.355,25

Bulan 4 2.625.467,90 815.701,52 1.809.766,38 216.573.653,73

Bulan 5 2.625.467,90 822.492,24 1.802.975,67 215.751.161,50

Bulan 6 2.625.467,90 829.339,48 1.796.128,42 214.921.822,01

Bulan 7 2.625.467,90 836.243,74 1.789.224,17 214.085.578,28

Bulan 8 2.625.467,90 843.205,46 1.782.262,44 213.242.372,81

Bulan 9 2.625.467,90 850.225,15 1.775.242,75 212.392.147,66

Bulan 10 2.625.467,90 857.303,27 1.768.164,63 211.534.844,39

Bulan 11 2.625.467,90 864.440,32 1.761.027,58 210.670.404,06

Bulan 12 2.625.467,90 871.636,79 1.753.831,11 209.798.767,27

Sub Total 31.505.614,85 9.997.506,60 21.508.108,24

Tahun ke-10 Masa Fix Bunga 9,99%

Periode Angsuran (Rp) Porsi Pokok (Rp) Porsi Bunga (Rp) Sisa Pinjaman (Rp)

Bulan 1 2.625.467,90 878.893,17 1.746.574,74 208.919.874,11

Bulan 2 2.625.467,90 886.209,95 1.739.257,95 208.033.664,15

Bulan 3 2.625.467,90 893.587,65 1.731.880,25 207.140.076,50

Bulan 4 2.625.467,90 901.026,77 1.724.441,14 206.239.049,74

Bulan 5 2.625.467,90 908.527,81 1.716.940,09 205.330.521,92

Bulan 6 2.625.467,90 916.091,31 1.709.376,60 204.414.430,61

Bulan 7 2.625.467,90 923.717,77 1.701.750,13 203.490.712,84

Bulan 8 2.625.467,90 931.407,72 1.694.060,18 202.559.305,13

Bulan 9 2.625.467,90 939.161,69 1.686.306,22 201.620.143,44

rumah123.com/kpr/btn Page 6 of 13
Bulan 10 2.625.467,90 946.980,21 1.678.487,69 200.673.163,23

Bulan 11 2.625.467,90 954.863,82 1.670.604,08 199.718.299,41

Bulan 12 2.625.467,90 962.813,06 1.662.654,84 198.755.486,35

Sub Total 31.505.614,85 11.043.280,93 20.462.333,92

Tahun ke-11 Masa Floating Bunga 12,00%

Periode Angsuran (Rp) Porsi Pokok (Rp) Porsi Bunga (Rp) Sisa Pinjaman (Rp)

Bulan 1 2.851.563,81 864.008,95 1.987.554,86 197.891.477,40

Bulan 2 2.851.563,81 872.649,04 1.978.914,77 197.018.828,36

Bulan 3 2.851.563,81 881.375,53 1.970.188,28 196.137.452,83

Bulan 4 2.851.563,81 890.189,28 1.961.374,53 195.247.263,54

Bulan 5 2.851.563,81 899.091,18 1.952.472,64 194.348.172,37

Bulan 6 2.851.563,81 908.082,09 1.943.481,72 193.440.090,28

Bulan 7 2.851.563,81 917.162,91 1.934.400,90 192.522.927,37

Bulan 8 2.851.563,81 926.334,54 1.925.229,27 191.596.592,83

Bulan 9 2.851.563,81 935.597,88 1.915.965,93 190.660.994,94

Bulan 10 2.851.563,81 944.953,86 1.906.609,95 189.716.041,08

Bulan 11 2.851.563,81 954.403,40 1.897.160,41 188.761.637,68

Bulan 12 2.851.563,81 963.947,44 1.887.616,38 187.797.690,24

Sub Total 34.218.765,75 10.957.796,10 23.260.969,65

Tahun ke-12 Masa Floating Bunga 12,00%

Periode Angsuran (Rp) Porsi Pokok (Rp) Porsi Bunga (Rp) Sisa Pinjaman (Rp)

Bulan 1 2.851.563,81 973.586,91 1.877.976,90 186.824.103,33

Bulan 2 2.851.563,81 983.322,78 1.868.241,03 185.840.780,55

Bulan 3 2.851.563,81 993.156,01 1.858.407,81 184.847.624,55

rumah123.com/kpr/btn Page 7 of 13
Bulan 4 2.851.563,81 1.003.087,57 1.848.476,25 183.844.536,98

Bulan 5 2.851.563,81 1.013.118,44 1.838.445,37 182.831.418,54

Bulan 6 2.851.563,81 1.023.249,63 1.828.314,19 181.808.168,91

Bulan 7 2.851.563,81 1.033.482,12 1.818.081,69 180.774.686,79

Bulan 8 2.851.563,81 1.043.816,94 1.807.746,87 179.730.869,84

Bulan 9 2.851.563,81 1.054.255,11 1.797.308,70 178.676.614,73

Bulan 10 2.851.563,81 1.064.797,67 1.786.766,15 177.611.817,06

Bulan 11 2.851.563,81 1.075.445,64 1.776.118,17 176.536.371,42

Bulan 12 2.851.563,81 1.086.200,10 1.765.363,71 175.450.171,32

Sub Total 34.218.765,75 12.347.518,92 21.871.246,83

Tahun ke-13 Masa Floating Bunga 12,00%

Periode Angsuran (Rp) Porsi Pokok (Rp) Porsi Bunga (Rp) Sisa Pinjaman (Rp)

Bulan 1 2.851.563,81 1.097.062,10 1.754.501,71 174.353.109,22

Bulan 2 2.851.563,81 1.108.032,72 1.743.531,09 173.245.076,50

Bulan 3 2.851.563,81 1.119.113,05 1.732.450,77 172.125.963,45

Bulan 4 2.851.563,81 1.130.304,18 1.721.259,63 170.995.659,28

Bulan 5 2.851.563,81 1.141.607,22 1.709.956,59 169.854.052,06

Bulan 6 2.851.563,81 1.153.023,29 1.698.540,52 168.701.028,76

Bulan 7 2.851.563,81 1.164.553,52 1.687.010,29 167.536.475,24

Bulan 8 2.851.563,81 1.176.199,06 1.675.364,75 166.360.276,18

Bulan 9 2.851.563,81 1.187.961,05 1.663.602,76 165.172.315,13

Bulan 10 2.851.563,81 1.199.840,66 1.651.723,15 163.972.474,47

Bulan 11 2.851.563,81 1.211.839,07 1.639.724,74 162.760.635,40

Bulan 12 2.851.563,81 1.223.957,46 1.627.606,35 161.536.677,94

Sub Total 34.218.765,75 13.913.493,38 20.305.272,37

rumah123.com/kpr/btn Page 8 of 13
Tahun ke-14 Masa Floating Bunga 12,00%

Periode Angsuran (Rp) Porsi Pokok (Rp) Porsi Bunga (Rp) Sisa Pinjaman (Rp)

Bulan 1 2.851.563,81 1.236.197,03 1.615.366,78 160.300.480,91

Bulan 2 2.851.563,81 1.248.559,00 1.603.004,81 159.051.921,90

Bulan 3 2.851.563,81 1.261.044,59 1.590.519,22 157.790.877,31

Bulan 4 2.851.563,81 1.273.655,04 1.577.908,77 156.517.222,27

Bulan 5 2.851.563,81 1.286.391,59 1.565.172,22 155.230.830,68

Bulan 6 2.851.563,81 1.299.255,51 1.552.308,31 153.931.575,18

Bulan 7 2.851.563,81 1.312.248,06 1.539.315,75 152.619.327,11

Bulan 8 2.851.563,81 1.325.370,54 1.526.193,27 151.293.956,57

Bulan 9 2.851.563,81 1.338.624,25 1.512.939,57 149.955.332,33

Bulan 10 2.851.563,81 1.352.010,49 1.499.553,32 148.603.321,84

Bulan 11 2.851.563,81 1.365.530,59 1.486.033,22 147.237.791,24

Bulan 12 2.851.563,81 1.379.185,90 1.472.377,91 145.858.605,34

Sub Total 34.218.765,75 15.678.072,60 18.540.693,15

Tahun ke-15 Masa Floating Bunga 12,00%

Periode Angsuran (Rp) Porsi Pokok (Rp) Porsi Bunga (Rp) Sisa Pinjaman (Rp)

Bulan 1 2.851.563,81 1.392.977,76 1.458.586,05 144.465.627,58

Bulan 2 2.851.563,81 1.406.907,54 1.444.656,28 143.058.720,05

Bulan 3 2.851.563,81 1.420.976,61 1.430.587,20 141.637.743,43

Bulan 4 2.851.563,81 1.435.186,38 1.416.377,43 140.202.557,06

Bulan 5 2.851.563,81 1.449.538,24 1.402.025,57 138.753.018,81

Bulan 6 2.851.563,81 1.464.033,62 1.387.530,19 137.288.985,19

Bulan 7 2.851.563,81 1.478.673,96 1.372.889,85 135.810.311,23

Bulan 8 2.851.563,81 1.493.460,70 1.358.103,11 134.316.850,53

Bulan 9 2.851.563,81 1.508.395,31 1.343.168,51 132.808.455,22

rumah123.com/kpr/btn Page 9 of 13
Bulan 10 2.851.563,81 1.523.479,26 1.328.084,55 131.284.975,96

Bulan 11 2.851.563,81 1.538.714,05 1.312.849,76 129.746.261,91

Bulan 12 2.851.563,81 1.554.101,19 1.297.462,62 128.192.160,71

Sub Total 34.218.765,75 17.666.444,63 16.552.321,12

Tahun ke-16 Masa Floating Bunga 12,00%

Periode Angsuran (Rp) Porsi Pokok (Rp) Porsi Bunga (Rp) Sisa Pinjaman (Rp)

Bulan 1 2.851.563,81 1.569.642,21 1.281.921,61 126.622.518,51

Bulan 2 2.851.563,81 1.585.338,63 1.266.225,19 125.037.179,88

Bulan 3 2.851.563,81 1.601.192,01 1.250.371,80 123.435.987,87

Bulan 4 2.851.563,81 1.617.203,93 1.234.359,88 121.818.783,93

Bulan 5 2.851.563,81 1.633.375,97 1.218.187,84 120.185.407,96

Bulan 6 2.851.563,81 1.649.709,73 1.201.854,08 118.535.698,23

Bulan 7 2.851.563,81 1.666.206,83 1.185.356,98 116.869.491,40

Bulan 8 2.851.563,81 1.682.868,90 1.168.694,91 115.186.622,50

Bulan 9 2.851.563,81 1.699.697,59 1.151.866,22 113.486.924,91

Bulan 10 2.851.563,81 1.716.694,56 1.134.869,25 111.770.230,35

Bulan 11 2.851.563,81 1.733.861,51 1.117.702,30 110.036.368,84

Bulan 12 2.851.563,81 1.751.200,12 1.100.363,69 108.285.168,71

Sub Total 34.218.765,75 19.906.992,00 14.311.773,75

Tahun ke-17 Masa Floating Bunga 12,00%

Periode Angsuran (Rp) Porsi Pokok (Rp) Porsi Bunga (Rp) Sisa Pinjaman (Rp)

Bulan 1 2.851.563,81 1.768.712,13 1.082.851,69 106.516.456,59

Bulan 2 2.851.563,81 1.786.399,25 1.065.164,57 104.730.057,34

Bulan 3 2.851.563,81 1.804.263,24 1.047.300,57 102.925.794,10

rumah123.com/kpr/btn Page 10 of 13
Bulan 4 2.851.563,81 1.822.305,87 1.029.257,94 101.103.488,23

Bulan 5 2.851.563,81 1.840.528,93 1.011.034,88 99.262.959,30

Bulan 6 2.851.563,81 1.858.934,22 992.629,59 97.404.025,08

Bulan 7 2.851.563,81 1.877.523,56 974.040,25 95.526.501,52

Bulan 8 2.851.563,81 1.896.298,80 955.265,02 93.630.202,72

Bulan 9 2.851.563,81 1.915.261,79 936.302,03 91.714.940,94

Bulan 10 2.851.563,81 1.934.414,40 917.149,41 89.780.526,53

Bulan 11 2.851.563,81 1.953.758,55 897.805,27 87.826.767,99

Bulan 12 2.851.563,81 1.973.296,13 878.267,68 85.853.471,85

Sub Total 34.218.765,75 22.431.696,86 11.787.068,89

Tahun ke-18 Masa Floating Bunga 12,00%

Periode Angsuran (Rp) Porsi Pokok (Rp) Porsi Bunga (Rp) Sisa Pinjaman (Rp)

Bulan 1 2.851.563,81 1.993.029,09 858.534,72 83.860.442,76

Bulan 2 2.851.563,81 2.012.959,39 838.604,43 81.847.483,37

Bulan 3 2.851.563,81 2.033.088,98 818.474,83 79.814.394,39

Bulan 4 2.851.563,81 2.053.419,87 798.143,94 77.760.974,53

Bulan 5 2.851.563,81 2.073.954,07 777.609,75 75.687.020,46

Bulan 6 2.851.563,81 2.094.693,61 756.870,20 73.592.326,85

Bulan 7 2.851.563,81 2.115.640,54 735.923,27 71.476.686,31

Bulan 8 2.851.563,81 2.136.796,95 714.766,86 69.339.889,36

Bulan 9 2.851.563,81 2.158.164,92 693.398,89 67.181.724,44

Bulan 10 2.851.563,81 2.179.746,57 671.817,24 65.001.977,87

Bulan 11 2.851.563,81 2.201.544,03 650.019,78 62.800.433,84

Bulan 12 2.851.563,81 2.223.559,47 628.004,34 60.576.874,36

Sub Total 34.218.765,75 25.276.597,49 8.942.168,26

rumah123.com/kpr/btn Page 11 of 13
Tahun ke-19 Masa Floating Bunga 12,00%

Periode Angsuran (Rp) Porsi Pokok (Rp) Porsi Bunga (Rp) Sisa Pinjaman (Rp)

Bulan 1 2.851.563,81 2.245.795,07 605.768,74 58.331.079,29

Bulan 2 2.851.563,81 2.268.253,02 583.310,79 56.062.826,27

Bulan 3 2.851.563,81 2.290.935,55 560.628,26 53.771.890,72

Bulan 4 2.851.563,81 2.313.844,91 537.718,91 51.458.045,82

Bulan 5 2.851.563,81 2.336.983,35 514.580,46 49.121.062,46

Bulan 6 2.851.563,81 2.360.353,19 491.210,62 46.760.709,27

Bulan 7 2.851.563,81 2.383.956,72 467.607,09 44.376.752,55

Bulan 8 2.851.563,81 2.407.796,29 443.767,53 41.968.956,27

Bulan 9 2.851.563,81 2.431.874,25 419.689,56 39.537.082,02

Bulan 10 2.851.563,81 2.456.192,99 395.370,82 37.080.889,03

Bulan 11 2.851.563,81 2.480.754,92 370.808,89 34.600.134,10

Bulan 12 2.851.563,81 2.505.562,47 346.001,34 32.094.571,63

Sub Total 34.218.765,75 28.482.302,73 5.736.463,02

Tahun ke-20 Masa Floating Bunga 12,00%

Periode Angsuran (Rp) Porsi Pokok (Rp) Porsi Bunga (Rp) Sisa Pinjaman (Rp)

Bulan 1 2.851.563,81 2.530.618,10 320.945,72 29.563.953,54

Bulan 2 2.851.563,81 2.555.924,28 295.639,54 27.008.029,26

Bulan 3 2.851.563,81 2.581.483,52 270.080,29 24.426.545,74

Bulan 4 2.851.563,81 2.607.298,36 244.265,46 21.819.247,38

Bulan 5 2.851.563,81 2.633.371,34 218.192,47 19.185.876,04

Bulan 6 2.851.563,81 2.659.705,05 191.858,76 16.526.170,99

Bulan 7 2.851.563,81 2.686.302,10 165.261,71 13.839.868,89

Bulan 8 2.851.563,81 2.713.165,12 138.398,69 11.126.703,77

Bulan 9 2.851.563,81 2.740.296,77 111.267,04 8.386.406,99

rumah123.com/kpr/btn Page 12 of 13
Bulan 10 2.851.563,81 2.767.699,74 83.864,07 5.618.707,25

Bulan 11 2.851.563,81 2.795.376,74 56.187,07 2.823.330,51

Bulan 12 2.851.563,81 2.823.330,51 28.233,31 0,00

Sub Total 34.218.765,75 32.094.571,63 2.124.194,12

rumah123.com/kpr/btn Page 13 of 13