Simulasi KPR Mandiri, suku bunga 5,99 fix 2 tahun dan 6,75 fix 2 tahun. Limit kredit 1,25M.

SKALA ANGSURAN ANNUITET

HARGA RUMAH : Rp900,000,000

DOWN PAYMENT : Rp90,000,000
NAMA : Tn.A USIA TAHUN
ALAMAT :

LIMIT KREDIT : Rp1,250,000,000

BULAN
JANGKA WAKTU : 120 ( 10 TAHUN )
SUKU BUNGA THN 1 : 5.99% P.A
SUKU BUNGA THN 2 5.99%
SUKU BUNGA THN 3 6.75%
BESAR ANGSURAN TAHUN 1 : Rp 13,871,286
BESAR ANGSURAN TAHUN 2 : Rp 13,871,286
BESAR ANGSURAN TAHUN 3 : Rp 14,265,231

ANGS
. SALDO ANGS. ANGS. TOTAL (Rp) SALDO
KE AWAL (Rp) POKOK (Rp) BUNGA (Rp) AKHIR (Rp)

1 1,250,000,000 7,631,703 6,239,583 13,871,286 1,242,368,297

2 1,242,368,297 7,669,798 6,201,488 13,871,286 1,234,698,499

3 1,234,698,499 7,708,083 6,163,203 13,871,286 1,226,990,416

4 1,226,990,416 7,746,559 6,124,727 13,871,286 1,219,243,857

5 1,219,243,857 7,785,227 6,086,059 13,871,286 1,211,458,629

6 1,211,458,629 7,824,089 6,047,198 13,871,286 1,203,634,541

7 1,203,634,541 7,863,144 6,008,142 13,871,286 1,195,771,397

8 1,195,771,397 7,902,394 5,968,892 13,871,286 1,187,869,003

9 1,187,869,003 7,941,840 5,929,446 13,871,286 1,179,927,162

10 1,179,927,162 7,981,483 5,889,803 13,871,286 1,171,945,679

11 1,171,945,679 8,021,324 5,849,962 13,871,286 1,163,924,355

12 1,163,924,355 8,061,364 5,809,922 13,871,286 1,155,862,991

13 1,155,862,991 8,101,604 5,769,683 13,871,286 1,147,761,387

14 1,147,761,387 8,142,044 5,729,242 13,871,286 1,139,619,343

15 1,139,619,343 8,182,686 5,688,600 13,871,286 1,131,436,657

16 1,131,436,657 8,223,532 5,647,755 13,871,286 1,123,213,125

17 1,123,213,125 8,264,581 5,606,706 13,871,286 1,114,948,544

18 1,114,948,544 8,305,835 5,565,451 13,871,286 1,106,642,709

19 1,106,642,709 8,347,295 5,523,992 13,871,286 1,098,295,414

20 1,098,295,414 8,388,962 5,482,325 13,871,286 1,089,906,453

21 1,089,906,453 8,430,837 5,440,450 13,871,286 1,081,475,616

22 1,081,475,616 8,472,921 5,398,366 13,871,286 1,073,002,696

23 1,073,002,696 8,515,215 5,356,072 13,871,286 1,064,487,481

24 1,064,487,481 8,557,720 5,313,567 13,871,286 1,055,929,761

25 1,055,929,761 8,325,626 5,939,605 14,265,231 1,047,604,135

26 1,047,604,135 8,372,458 5,892,773 14,265,231 1,039,231,677

27 1,039,231,677 8,419,553 5,845,678 14,265,231 1,030,812,124

28 1,030,812,124 8,466,913 5,798,318 14,265,231 1,022,345,210

29 1,022,345,210 8,514,540 5,750,692 14,265,231 1,013,830,671

30 1,013,830,671 8,562,434 5,702,798 14,265,231 1,005,268,237

31 1,005,268,237 8,610,598 5,654,634 14,265,231 996,657,640

32 996,657,640 8,659,032 5,606,199 14,265,231 987,998,607

33 987,998,607 8,707,739 5,557,492 14,265,231 979,290,868

34 979,290,868 8,756,720 5,508,511 14,265,231 970,534,148

35 970,534,148 8,805,977 5,459,255 14,265,231 961,728,171

36 961,728,171 8,855,510 5,409,721 14,265,231 952,872,661

37 952,872,661 8,905,323 5,359,909 14,265,231 943,967,338

38 943,967,338 8,955,415 5,309,816 14,265,231 935,011,923

39 935,011,923 9,005,789 5,259,442 14,265,231 926,006,134

40 926,006,134 9,056,447 5,208,785 14,265,231 916,949,687

41 916,949,687 9,107,389 5,157,842 14,265,231 907,842,298

42 907,842,298 9,158,618 5,106,613 14,265,231 898,683,679

43 898,683,679 9,210,136 5,055,096 14,265,231 889,473,544

44 889,473,544 9,261,943 5,003,289 14,265,231 880,211,601

45 880,211,601 9,314,041 4,951,190 14,265,231 870,897,560

46 870,897,560 9,366,433 4,898,799 14,265,231 861,531,127

47 861,531,127 9,419,119 4,846,113 14,265,231 852,112,009

48 852,112,009 9,472,101 4,793,130 14,265,231 842,639,907