Rincian KPR

Bank BTN Tenor 20 Tahun Bunga 5.46% Masa Kredit Fix 3 Tahun

Harga Properti Rp 295.000.000 Uang Muka 7% Estimasi Pembayaran Pertama Rp 38.992.026

Detail Tabel Angsuran

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

Bulan 1 1.881.026,11 632.733,61 1.248.292,50 273.717.266,39

Bulan 2 1.881.026,11 635.612,55 1.245.413,56 273.081.653,83

Bulan 3 1.881.026,11 638.504,59 1.242.521,52 272.443.149,25

Bulan 4 1.881.026,11 641.409,78 1.239.616,33 271.801.739,46

Bulan 5 1.881.026,11 644.328,20 1.236.697,91 271.157.411,26

Bulan 6 1.881.026,11 647.259,89 1.233.766,22 270.510.151,37

Bulan 7 1.881.026,11 650.204,92 1.230.821,19 269.859.946,45

Bulan 8 1.881.026,11 653.163,36 1.227.862,76 269.206.783,09

Bulan 9 1.881.026,11 656.135,25 1.224.890,86 268.550.647,84

Bulan 10 1.881.026,11 659.120,67 1.221.905,45 267.891.527,17

Bulan 11 1.881.026,11 662.119,66 1.218.906,45 267.229.407,51

Bulan 12 1.881.026,11 665.132,31 1.215.893,80 266.564.275,20

Sub Total 22.572.313,36 7.785.724,80 14.786.588,56

Tahun ke-2 Masa Fix Bunga 5,46%

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

Bulan 1 1.881.026,11 668.158,66 1.212.867,45 265.896.116,54

Bulan 2 1.881.026,11 671.198,78 1.209.827,33 265.224.917,75

Bulan 3 1.881.026,11 674.252,74 1.206.773,38 264.550.665,02

Bulan 4 1.881.026,11 677.320,59 1.203.705,53 263.873.344,43

Bulan 5 1.881.026,11 680.402,40 1.200.623,72 263.192.942,03

rumah123.com/kpr/btn Page 1 of 13
Bulan 6 1.881.026,11 683.498,23 1.197.527,89 262.509.443,80

Bulan 7 1.881.026,11 686.608,14 1.194.417,97 261.822.835,66

Bulan 8 1.881.026,11 689.732,21 1.191.293,90 261.133.103,45

Bulan 9 1.881.026,11 692.870,49 1.188.155,62 260.440.232,96

Bulan 10 1.881.026,11 696.023,05 1.185.003,06 259.744.209,90

Bulan 11 1.881.026,11 699.189,96 1.181.836,16 259.045.019,94

Bulan 12 1.881.026,11 702.371,27 1.178.654,84 258.342.648,67

Sub Total 22.572.313,36 8.221.626,53 14.350.686,84

Tahun ke-3 Masa Fix Bunga 5,46%

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

Bulan 1 1.881.026,11 705.567,06 1.175.459,05 257.637.081,61

Bulan 2 1.881.026,11 708.777,39 1.172.248,72 256.928.304,22

Bulan 3 1.881.026,11 712.002,33 1.169.023,78 256.216.301,89

Bulan 4 1.881.026,11 715.241,94 1.165.784,17 255.501.059,95

Bulan 5 1.881.026,11 718.496,29 1.162.529,82 254.782.563,66

Bulan 6 1.881.026,11 721.765,45 1.159.260,66 254.060.798,21

Bulan 7 1.881.026,11 725.049,48 1.155.976,63 253.335.748,72

Bulan 8 1.881.026,11 728.348,46 1.152.677,66 252.607.400,27

Bulan 9 1.881.026,11 731.662,44 1.149.363,67 251.875.737,83

Bulan 10 1.881.026,11 734.991,51 1.146.034,61 251.140.746,32

Bulan 11 1.881.026,11 738.335,72 1.142.690,40 250.402.410,60

Bulan 12 1.881.026,11 741.695,15 1.139.330,97 249.660.715,46

Sub Total 22.572.313,36 8.681.933,21 13.890.380,15

rumah123.com/kpr/btn Page 2 of 13
Tahun ke-4 Masa Floating Bunga 12,00%

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

Bulan 1 2.874.132,92 377.525,77 2.496.607,15 249.283.189,69

Bulan 2 2.874.132,92 381.301,02 2.492.831,90 248.901.888,67

Bulan 3 2.874.132,92 385.114,03 2.489.018,89 248.516.774,63

Bulan 4 2.874.132,92 388.965,17 2.485.167,75 248.127.809,46

Bulan 5 2.874.132,92 392.854,83 2.481.278,09 247.734.954,63

Bulan 6 2.874.132,92 396.783,37 2.477.349,55 247.338.171,26

Bulan 7 2.874.132,92 400.751,21 2.473.381,71 246.937.420,05

Bulan 8 2.874.132,92 404.758,72 2.469.374,20 246.532.661,33

Bulan 9 2.874.132,92 408.806,31 2.465.326,61 246.123.855,02

Bulan 10 2.874.132,92 412.894,37 2.461.238,55 245.710.960,65

Bulan 11 2.874.132,92 417.023,31 2.457.109,61 245.293.937,34

Bulan 12 2.874.132,92 421.193,55 2.452.939,37 244.872.743,79

Sub Total 34.489.595,05 4.787.971,67 29.701.623,38

Tahun ke-5 Masa Floating Bunga 12,00%

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

Bulan 1 2.874.132,92 425.405,48 2.448.727,44 244.447.338,31

Bulan 2 2.874.132,92 429.659,54 2.444.473,38 244.017.678,77

Bulan 3 2.874.132,92 433.956,13 2.440.176,79 243.583.722,64

Bulan 4 2.874.132,92 438.295,69 2.435.837,23 243.145.426,94

Bulan 5 2.874.132,92 442.678,65 2.431.454,27 242.702.748,29

Bulan 6 2.874.132,92 447.105,44 2.427.027,48 242.255.642,85

Bulan 7 2.874.132,92 451.576,49 2.422.556,43 241.804.066,36

Bulan 8 2.874.132,92 456.092,26 2.418.040,66 241.347.974,10

Bulan 9 2.874.132,92 460.653,18 2.413.479,74 240.887.320,92

rumah123.com/kpr/btn Page 3 of 13
Bulan 10 2.874.132,92 465.259,71 2.408.873,21 240.422.061,21

Bulan 11 2.874.132,92 469.912,31 2.404.220,61 239.952.148,91

Bulan 12 2.874.132,92 474.611,43 2.399.521,49 239.477.537,47

Sub Total 34.489.595,05 5.395.206,32 29.094.388,73

Tahun ke-6 Masa Floating Bunga 12,00%

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

Bulan 1 2.874.132,92 479.357,55 2.394.775,37 238.998.179,93

Bulan 2 2.874.132,92 484.151,12 2.389.981,80 238.514.028,81

Bulan 3 2.874.132,92 488.992,63 2.385.140,29 238.025.036,17

Bulan 4 2.874.132,92 493.882,56 2.380.250,36 237.531.153,61

Bulan 5 2.874.132,92 498.821,38 2.375.311,54 237.032.332,23

Bulan 6 2.874.132,92 503.809,60 2.370.323,32 236.528.522,63

Bulan 7 2.874.132,92 508.847,69 2.365.285,23 236.019.674,94

Bulan 8 2.874.132,92 513.936,17 2.360.196,75 235.505.738,77

Bulan 9 2.874.132,92 519.075,53 2.355.057,39 234.986.663,23

Bulan 10 2.874.132,92 524.266,29 2.349.866,63 234.462.396,94

Bulan 11 2.874.132,92 529.508,95 2.344.623,97 233.932.887,99

Bulan 12 2.874.132,92 534.804,04 2.339.328,88 233.398.083,95

Sub Total 34.489.595,05 6.079.453,52 28.410.141,53

Tahun ke-7 Masa Floating Bunga 12,00%

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

Bulan 1 2.874.132,92 540.152,08 2.333.980,84 232.857.931,87

Bulan 2 2.874.132,92 545.553,60 2.328.579,32 232.312.378,27

Bulan 3 2.874.132,92 551.009,14 2.323.123,78 231.761.369,13

rumah123.com/kpr/btn Page 4 of 13
Bulan 4 2.874.132,92 556.519,23 2.317.613,69 231.204.849,90

Bulan 5 2.874.132,92 562.084,42 2.312.048,50 230.642.765,48

Bulan 6 2.874.132,92 567.705,27 2.306.427,65 230.075.060,22

Bulan 7 2.874.132,92 573.382,32 2.300.750,60 229.501.677,90

Bulan 8 2.874.132,92 579.116,14 2.295.016,78 228.922.561,76

Bulan 9 2.874.132,92 584.907,30 2.289.225,62 228.337.654,45

Bulan 10 2.874.132,92 590.756,38 2.283.376,54 227.746.898,08

Bulan 11 2.874.132,92 596.663,94 2.277.468,98 227.150.234,14

Bulan 12 2.874.132,92 602.630,58 2.271.502,34 226.547.603,56

Sub Total 34.489.595,05 6.850.480,40 27.639.114,65

Tahun ke-8 Masa Floating Bunga 12,00%

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

Bulan 1 2.874.132,92 608.656,89 2.265.476,04 225.938.946,67

Bulan 2 2.874.132,92 614.743,45 2.259.389,47 225.324.203,22

Bulan 3 2.874.132,92 620.890,89 2.253.242,03 224.703.312,33

Bulan 4 2.874.132,92 627.099,80 2.247.033,12 224.076.212,53

Bulan 5 2.874.132,92 633.370,80 2.240.762,13 223.442.841,74

Bulan 6 2.874.132,92 639.704,50 2.234.428,42 222.803.137,23

Bulan 7 2.874.132,92 646.101,55 2.228.031,37 222.157.035,69

Bulan 8 2.874.132,92 652.562,56 2.221.570,36 221.504.473,12

Bulan 9 2.874.132,92 659.088,19 2.215.044,73 220.845.384,93

Bulan 10 2.874.132,92 665.679,07 2.208.453,85 220.179.705,86

Bulan 11 2.874.132,92 672.335,86 2.201.797,06 219.507.370,00

Bulan 12 2.874.132,92 679.059,22 2.195.073,70 218.828.310,78

Sub Total 34.489.595,05 7.719.292,78 26.770.302,27

rumah123.com/kpr/btn Page 5 of 13
Tahun ke-9 Masa Floating Bunga 12,00%

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

Bulan 1 2.874.132,92 685.849,81 2.188.283,11 218.142.460,97

Bulan 2 2.874.132,92 692.708,31 2.181.424,61 217.449.752,65

Bulan 3 2.874.132,92 699.635,39 2.174.497,53 216.750.117,26

Bulan 4 2.874.132,92 706.631,75 2.167.501,17 216.043.485,51

Bulan 5 2.874.132,92 713.698,07 2.160.434,86 215.329.787,45

Bulan 6 2.874.132,92 720.835,05 2.153.297,87 214.608.952,40

Bulan 7 2.874.132,92 728.043,40 2.146.089,52 213.880.909,00

Bulan 8 2.874.132,92 735.323,83 2.138.809,09 213.145.585,17

Bulan 9 2.874.132,92 742.677,07 2.131.455,85 212.402.908,10

Bulan 10 2.874.132,92 750.103,84 2.124.029,08 211.652.804,26

Bulan 11 2.874.132,92 757.604,88 2.116.528,04 210.895.199,39

Bulan 12 2.874.132,92 765.180,93 2.108.951,99 210.130.018,46

Sub Total 34.489.595,05 8.698.292,32 25.791.302,73

Tahun ke-10 Masa Floating Bunga 12,00%

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

Bulan 1 2.874.132,92 772.832,74 2.101.300,18 209.357.185,72

Bulan 2 2.874.132,92 780.561,06 2.093.571,86 208.576.624,66

Bulan 3 2.874.132,92 788.366,67 2.085.766,25 207.788.257,99

Bulan 4 2.874.132,92 796.250,34 2.077.882,58 206.992.007,65

Bulan 5 2.874.132,92 804.212,84 2.069.920,08 206.187.794,80

Bulan 6 2.874.132,92 812.254,97 2.061.877,95 205.375.539,83

Bulan 7 2.874.132,92 820.377,52 2.053.755,40 204.555.162,31

Bulan 8 2.874.132,92 828.581,30 2.045.551,62 203.726.581,01

Bulan 9 2.874.132,92 836.867,11 2.037.265,81 202.889.713,90

rumah123.com/kpr/btn Page 6 of 13
Bulan 10 2.874.132,92 845.235,78 2.028.897,14 202.044.478,12

Bulan 11 2.874.132,92 853.688,14 2.020.444,78 201.190.789,98

Bulan 12 2.874.132,92 862.225,02 2.011.907,90 200.328.564,96

Sub Total 34.489.595,05 9.801.453,50 24.688.141,54

Tahun ke-11 Masa Floating Bunga 12,00%

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

Bulan 1 2.874.132,92 870.847,27 2.003.285,65 199.457.717,69

Bulan 2 2.874.132,92 879.555,74 1.994.577,18 198.578.161,94

Bulan 3 2.874.132,92 888.351,30 1.985.781,62 197.689.810,64

Bulan 4 2.874.132,92 897.234,81 1.976.898,11 196.792.575,83

Bulan 5 2.874.132,92 906.207,16 1.967.925,76 195.886.368,66

Bulan 6 2.874.132,92 915.269,23 1.958.863,69 194.971.099,43

Bulan 7 2.874.132,92 924.421,93 1.949.710,99 194.046.677,50

Bulan 8 2.874.132,92 933.666,15 1.940.466,78 193.113.011,36

Bulan 9 2.874.132,92 943.002,81 1.931.130,11 192.170.008,55

Bulan 10 2.874.132,92 952.432,84 1.921.700,09 191.217.575,72

Bulan 11 2.874.132,92 961.957,16 1.912.175,76 190.255.618,55

Bulan 12 2.874.132,92 971.576,74 1.902.556,19 189.284.041,82

Sub Total 34.489.595,05 11.044.523,14 23.445.071,91

Tahun ke-12 Masa Floating Bunga 12,00%

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

Bulan 1 2.874.132,92 981.292,50 1.892.840,42 188.302.749,31

Bulan 2 2.874.132,92 991.105,43 1.883.027,49 187.311.643,89

Bulan 3 2.874.132,92 1.001.016,48 1.873.116,44 186.310.627,40

rumah123.com/kpr/btn Page 7 of 13
Bulan 4 2.874.132,92 1.011.026,65 1.863.106,27 185.299.600,76

Bulan 5 2.874.132,92 1.021.136,91 1.852.996,01 184.278.463,85

Bulan 6 2.874.132,92 1.031.348,28 1.842.784,64 183.247.115,56

Bulan 7 2.874.132,92 1.041.661,77 1.832.471,16 182.205.453,80

Bulan 8 2.874.132,92 1.052.078,38 1.822.054,54 181.153.375,42

Bulan 9 2.874.132,92 1.062.599,17 1.811.533,75 180.090.776,25

Bulan 10 2.874.132,92 1.073.225,16 1.800.907,76 179.017.551,09

Bulan 11 2.874.132,92 1.083.957,41 1.790.175,51 177.933.593,68

Bulan 12 2.874.132,92 1.094.796,98 1.779.335,94 176.838.796,70

Sub Total 34.489.595,05 12.445.245,12 22.044.349,93

Tahun ke-13 Masa Floating Bunga 12,00%

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

Bulan 1 2.874.132,92 1.105.744,95 1.768.387,97 175.733.051,74

Bulan 2 2.874.132,92 1.116.802,40 1.757.330,52 174.616.249,34

Bulan 3 2.874.132,92 1.127.970,43 1.746.162,49 173.488.278,91

Bulan 4 2.874.132,92 1.139.250,13 1.734.882,79 172.349.028,78

Bulan 5 2.874.132,92 1.150.642,63 1.723.490,29 171.198.386,15

Bulan 6 2.874.132,92 1.162.149,06 1.711.983,86 170.036.237,09

Bulan 7 2.874.132,92 1.173.770,55 1.700.362,37 168.862.466,54

Bulan 8 2.874.132,92 1.185.508,26 1.688.624,67 167.676.958,28

Bulan 9 2.874.132,92 1.197.363,34 1.676.769,58 166.479.594,95

Bulan 10 2.874.132,92 1.209.336,97 1.664.795,95 165.270.257,98

Bulan 11 2.874.132,92 1.221.430,34 1.652.702,58 164.048.827,63

Bulan 12 2.874.132,92 1.233.644,64 1.640.488,28 162.815.182,99

Sub Total 34.489.595,05 14.023.613,71 20.465.981,34

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 2.874.132,92 1.245.981,09 1.628.151,83 161.569.201,90

Bulan 2 2.874.132,92 1.258.440,90 1.615.692,02 160.310.761,00

Bulan 3 2.874.132,92 1.271.025,31 1.603.107,61 159.039.735,69

Bulan 4 2.874.132,92 1.283.735,56 1.590.397,36 157.756.000,12

Bulan 5 2.874.132,92 1.296.572,92 1.577.560,00 156.459.427,20

Bulan 6 2.874.132,92 1.309.538,65 1.564.594,27 155.149.888,56

Bulan 7 2.874.132,92 1.322.634,04 1.551.498,89 153.827.254,52

Bulan 8 2.874.132,92 1.335.860,38 1.538.272,55 152.491.394,15

Bulan 9 2.874.132,92 1.349.218,98 1.524.913,94 151.142.175,17

Bulan 10 2.874.132,92 1.362.711,17 1.511.421,75 149.779.464,00

Bulan 11 2.874.132,92 1.376.338,28 1.497.794,64 148.403.125,72

Bulan 12 2.874.132,92 1.390.101,66 1.484.031,26 147.013.024,05

Sub Total 34.489.595,05 15.802.158,94 18.687.436,11

Tahun ke-15 Masa Floating Bunga 12,00%

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

Bulan 1 2.874.132,92 1.404.002,68 1.470.130,24 145.609.021,37

Bulan 2 2.874.132,92 1.418.042,71 1.456.090,21 144.190.978,67

Bulan 3 2.874.132,92 1.432.223,13 1.441.909,79 142.758.755,53

Bulan 4 2.874.132,92 1.446.545,37 1.427.587,56 141.312.210,17

Bulan 5 2.874.132,92 1.461.010,82 1.413.122,10 139.851.199,35

Bulan 6 2.874.132,92 1.475.620,93 1.398.511,99 138.375.578,42

Bulan 7 2.874.132,92 1.490.377,14 1.383.755,78 136.885.201,28

Bulan 8 2.874.132,92 1.505.280,91 1.368.852,01 135.379.920,38

Bulan 9 2.874.132,92 1.520.333,72 1.353.799,20 133.859.586,66

rumah123.com/kpr/btn Page 9 of 13
Bulan 10 2.874.132,92 1.535.537,05 1.338.595,87 132.324.049,61

Bulan 11 2.874.132,92 1.550.892,42 1.323.240,50 130.773.157,18

Bulan 12 2.874.132,92 1.566.401,35 1.307.731,57 129.206.755,83

Sub Total 34.489.595,05 17.806.268,22 16.683.326,83

Tahun ke-16 Masa Floating Bunga 12,00%

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

Bulan 1 2.874.132,92 1.582.065,36 1.292.067,56 127.624.690,47

Bulan 2 2.874.132,92 1.597.886,02 1.276.246,90 126.026.804,45

Bulan 3 2.874.132,92 1.613.864,88 1.260.268,04 124.412.939,58

Bulan 4 2.874.132,92 1.630.003,52 1.244.129,40 122.782.936,05

Bulan 5 2.874.132,92 1.646.303,56 1.227.829,36 121.136.632,49

Bulan 6 2.874.132,92 1.662.766,60 1.211.366,32 119.473.865,90

Bulan 7 2.874.132,92 1.679.394,26 1.194.738,66 117.794.471,64

Bulan 8 2.874.132,92 1.696.188,20 1.177.944,72 116.098.283,43

Bulan 9 2.874.132,92 1.713.150,09 1.160.982,83 114.385.133,34

Bulan 10 2.874.132,92 1.730.281,59 1.143.851,33 112.654.851,76

Bulan 11 2.874.132,92 1.747.584,40 1.126.548,52 110.907.267,35

Bulan 12 2.874.132,92 1.765.060,25 1.109.072,67 109.142.207,11

Sub Total 34.489.595,05 20.064.548,72 14.425.046,32

Tahun ke-17 Masa Floating Bunga 12,00%

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

Bulan 1 2.874.132,92 1.782.710,85 1.091.422,07 107.359.496,26

Bulan 2 2.874.132,92 1.800.537,96 1.073.594,96 105.558.958,30

Bulan 3 2.874.132,92 1.818.543,34 1.055.589,58 103.740.414,96

rumah123.com/kpr/btn Page 10 of 13
Bulan 4 2.874.132,92 1.836.728,77 1.037.404,15 101.903.686,19

Bulan 5 2.874.132,92 1.855.096,06 1.019.036,86 100.048.590,13

Bulan 6 2.874.132,92 1.873.647,02 1.000.485,90 98.174.943,11

Bulan 7 2.874.132,92 1.892.383,49 981.749,43 96.282.559,62

Bulan 8 2.874.132,92 1.911.307,32 962.825,60 94.371.252,30

Bulan 9 2.874.132,92 1.930.420,40 943.712,52 92.440.831,90

Bulan 10 2.874.132,92 1.949.724,60 924.408,32 90.491.107,30

Bulan 11 2.874.132,92 1.969.221,85 904.911,07 88.521.885,45

Bulan 12 2.874.132,92 1.988.914,07 885.218,85 86.532.971,39

Sub Total 34.489.595,05 22.609.235,72 11.880.359,33

Tahun ke-18 Masa Floating Bunga 12,00%

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

Bulan 1 2.874.132,92 2.008.803,21 865.329,71 84.524.168,18

Bulan 2 2.874.132,92 2.028.891,24 845.241,68 82.495.276,94

Bulan 3 2.874.132,92 2.049.180,15 824.952,77 80.446.096,79

Bulan 4 2.874.132,92 2.069.671,95 804.460,97 78.376.424,84

Bulan 5 2.874.132,92 2.090.368,67 783.764,25 76.286.056,16

Bulan 6 2.874.132,92 2.111.272,36 762.860,56 74.174.783,81

Bulan 7 2.874.132,92 2.132.385,08 741.747,84 72.042.398,72

Bulan 8 2.874.132,92 2.153.708,93 720.423,99 69.888.689,79

Bulan 9 2.874.132,92 2.175.246,02 698.886,90 67.713.443,77

Bulan 10 2.874.132,92 2.196.998,48 677.134,44 65.516.445,28

Bulan 11 2.874.132,92 2.218.968,47 655.164,45 63.297.476,82

Bulan 12 2.874.132,92 2.241.158,15 632.974,77 61.056.318,66

Sub Total 34.489.595,05 25.476.652,72 9.012.942,32

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 2.874.132,92 2.263.569,73 610.563,19 58.792.748,93

Bulan 2 2.874.132,92 2.286.205,43 587.927,49 56.506.543,50

Bulan 3 2.874.132,92 2.309.067,49 565.065,43 54.197.476,01

Bulan 4 2.874.132,92 2.332.158,16 541.974,76 51.865.317,85

Bulan 5 2.874.132,92 2.355.479,74 518.653,18 49.509.838,11

Bulan 6 2.874.132,92 2.379.034,54 495.098,38 47.130.803,57

Bulan 7 2.874.132,92 2.402.824,88 471.308,04 44.727.978,68

Bulan 8 2.874.132,92 2.426.853,13 447.279,79 42.301.125,55

Bulan 9 2.874.132,92 2.451.121,67 423.011,26 39.850.003,89

Bulan 10 2.874.132,92 2.475.632,88 398.500,04 37.374.371,00

Bulan 11 2.874.132,92 2.500.389,21 373.743,71 34.873.981,79

Bulan 12 2.874.132,92 2.525.393,10 348.739,82 32.348.588,69

Sub Total 34.489.595,05 28.707.729,97 5.781.865,08

Tahun ke-20 Masa Floating Bunga 12,00%

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

Bulan 1 2.874.132,92 2.550.647,03 323.485,89 29.797.941,66

Bulan 2 2.874.132,92 2.576.153,50 297.979,42 27.221.788,15

Bulan 3 2.874.132,92 2.601.915,04 272.217,88 24.619.873,11

Bulan 4 2.874.132,92 2.627.934,19 246.198,73 21.991.938,92

Bulan 5 2.874.132,92 2.654.213,53 219.919,39 19.337.725,39

Bulan 6 2.874.132,92 2.680.755,67 193.377,25 16.656.969,73

Bulan 7 2.874.132,92 2.707.563,22 166.569,70 13.949.406,50

Bulan 8 2.874.132,92 2.734.638,86 139.494,07 11.214.767,65

Bulan 9 2.874.132,92 2.761.985,24 112.147,68 8.452.782,40

rumah123.com/kpr/btn Page 12 of 13
Bulan 10 2.874.132,92 2.789.605,10 84.527,82 5.663.177,31

Bulan 11 2.874.132,92 2.817.501,15 56.631,77 2.845.676,16

Bulan 12 2.874.132,92 2.845.676,16 28.456,76 0,00

Sub Total 34.489.595,05 32.348.588,69 2.141.006,36

rumah123.com/kpr/btn Page 13 of 13