Simulasi Rincian Biaya KPR bank OCBCNISP

Fasilitas : KPR

Plafon : Rp 550,000,000
Bunga : 5.99%
Masa Fix : 5 Tahun
Jangka Waktu : 25 Tahun
Cicilan perbulan : Rp 3,540,296
Biaya Akad Kredit
APHKJ Bawah Tangan sesuai tagihan
Perjanjian Kredit sesuai tagihan
Asuransi Jiwa : sesuai tagihan
Asuransi Kebakaran : sesuai tagihan
Provisi : sesuai tagihan
Administrasi : sesuai tagihan
Biaya notaris : sesuai tagihan

Blokir 1x cicilan : Rp 3,540,296

Total biaya: Rp 3,540,296

Mortgage Distribution & Acquisition

NAMA
NO. PINJAMAN
PLAFOND PINJAMAN (Rp.) 550,000,000
SUKU BUNGA *) 5.99%
JANGKA WAKTU (bulan) 300
ANGSURAN PER BULAN 3,540,296
Angsuran Floating 5,104,744

Angs. ke- Sisa Pinjaman Pokok Bunga Angsuran Rate

0 550,000,000
1 549,205,120 794,880 2,745,417 3,540,296 5.99%
2 548,406,273 798,848 2,741,449 3,540,296 5.99%
3 547,603,438 802,835 2,737,461 3,540,296 5.99%
4 546,796,595 806,843 2,733,454 3,540,296 5.99%
5 545,985,725 810,870 2,729,426 3,540,296 5.99%
6 545,170,807 814,918 2,725,379 3,540,296 5.99%
7 544,351,822 818,985 2,721,311 3,540,296 5.99%
8 543,528,748 823,074 2,717,223 3,540,296 5.99%

OCBCNISP Information Classification: Internal

#
 9 542,701,566 827,182 2,713,114 3,540,296 5.99%
10 541,870,255 831,311 2,708,985 3,540,296 5.99%
11 541,034,794 835,461 2,704,836 3,540,296 5.99%
12 540,195,163 839,631 2,700,665 3,540,296 5.99%
13 539,351,341 843,822 2,696,474 3,540,296 5.99%
14 538,503,307 848,034 2,692,262 3,540,296 5.99%
15 537,651,039 852,267 2,688,029 3,540,296 5.99%
16 536,794,517 856,522 2,683,775 3,540,296 5.99%
17 535,933,720 860,797 2,679,499 3,540,296 5.99%
18 535,068,626 865,094 2,675,202 3,540,296 5.99%
19 534,199,214 869,412 2,670,884 3,540,296 5.99%
20 533,325,462 873,752 2,666,544 3,540,296 5.99%
21 532,447,349 878,113 2,662,183 3,540,296 5.99%
22 531,564,852 882,497 2,657,800 3,540,296 5.99%
23 530,677,950 886,902 2,653,395 3,540,296 5.99%
24 529,786,621 891,329 2,648,967 3,540,296 5.99%
25 528,890,843 895,778 2,644,518 3,540,296 5.99%
26 527,990,593 900,250 2,640,047 3,540,296 5.99%
27 527,085,850 904,743 2,635,553 3,540,296 5.99%
28 526,176,590 909,260 2,631,037 3,540,296 5.99%
29 525,262,792 913,798 2,626,498 3,540,296 5.99%
30 524,344,432 918,360 2,621,937 3,540,296 5.99%
31 523,421,489 922,944 2,617,353 3,540,296 5.99%
32 522,493,938 927,551 2,612,746 3,540,296 5.99%
33 521,561,757 932,181 2,608,116 3,540,296 5.99%
34 520,624,923 936,834 2,603,462 3,540,296 5.99%
35 519,683,413 941,510 2,598,786 3,540,296 5.99%
36 518,737,202 946,210 2,594,086 3,540,296 5.99%
37 517,786,269 950,933 2,589,363 3,540,296 5.99%
38 516,830,589 955,680 2,584,616 3,540,296 5.99%
39 515,870,139 960,450 2,579,846 3,540,296 5.99%
40 514,904,894 965,245 2,575,052 3,540,296 5.99%
41 513,934,831 970,063 2,570,234 3,540,296 5.99%
42 512,959,926 974,905 2,565,391 3,540,296 5.99%
43 511,980,155 979,771 2,560,525 3,540,296 5.99%
44 510,995,493 984,662 2,555,634 3,540,296 5.99%
45 510,005,915 989,577 2,550,719 3,540,296 5.99%
46 509,011,399 994,517 2,545,780 3,540,296 5.99%
47 508,011,917 999,481 2,540,815 3,540,296 5.99%
48 507,007,447 1,004,470 2,535,826 3,540,296 5.99%
49 505,997,963 1,009,484 2,530,812 3,540,296 5.99%
50 504,983,440 1,014,523 2,525,773 3,540,296 5.99%
51 503,963,852 1,019,587 2,520,709 3,540,296 5.99%
52 502,939,175 1,024,677 2,515,620 3,540,296 5.99%

OCBCNISP Information Classification: Internal

#
 53 501,909,384 1,029,792 2,510,505 3,540,296 5.99%
54 500,874,452 1,034,932 2,505,364 3,540,296 5.99%
55 499,834,353 1,040,098 2,500,198 3,540,296 5.99%
56 498,789,063 1,045,290 2,495,006 3,540,296 5.99%
57 497,738,556 1,050,508 2,489,789 3,540,296 5.99%
58 496,682,804 1,055,751 2,484,545 3,540,296 5.99%
59 495,621,783 1,061,021 2,479,275 3,540,296 5.99%
60 494,555,465 1,066,318 2,473,979 3,540,296 5.99%
61 493,984,146 571,319 4,533,425 5,104,744 11.00%
62 493,407,590 576,556 4,528,188 5,104,744 11.00%
63 492,825,749 581,841 4,522,903 5,104,744 11.00%
64 492,238,574 587,175 4,517,569 5,104,744 11.00%
65 491,646,017 592,557 4,512,187 5,104,744 11.00%
66 491,048,028 597,989 4,506,755 5,104,744 11.00%
67 490,444,557 603,471 4,501,274 5,104,744 11.00%
68 489,835,555 609,002 4,495,742 5,104,744 11.00%
69 489,220,970 614,585 4,490,159 5,104,744 11.00%
70 488,600,752 620,219 4,484,526 5,104,744 11.00%
71 487,974,848 625,904 4,478,840 5,104,744 11.00%
72 487,343,207 631,641 4,473,103 5,104,744 11.00%
73 486,705,775 637,431 4,467,313 5,104,744 11.00%
74 486,062,501 643,274 4,461,470 5,104,744 11.00%
75 485,413,329 649,171 4,455,573 5,104,744 11.00%
76 484,758,208 655,122 4,449,622 5,104,744 11.00%
77 484,097,080 661,127 4,443,617 5,104,744 11.00%
78 483,429,893 667,188 4,437,557 5,104,744 11.00%
79 482,756,589 673,303 4,431,441 5,104,744 11.00%
80 482,077,114 679,475 4,425,269 5,104,744 11.00%
81 481,391,410 685,704 4,419,040 5,104,744 11.00%
82 480,699,421 691,990 4,412,755 5,104,744 11.00%
83 480,001,088 698,333 4,406,411 5,104,744 11.00%
84 479,296,354 704,734 4,400,010 5,104,744 11.00%
85 478,585,160 711,194 4,393,550 5,104,744 11.00%
86 477,867,446 717,713 4,387,031 5,104,744 11.00%
87 477,143,154 724,293 4,380,452 5,104,744 11.00%
88 476,412,222 730,932 4,373,812 5,104,744 11.00%
89 475,674,590 737,632 4,367,112 5,104,744 11.00%
90 474,930,196 744,394 4,360,350 5,104,744 11.00%
91 474,178,979 751,217 4,353,527 5,104,744 11.00%
92 473,420,875 758,103 4,346,641 5,104,744 11.00%
93 472,655,822 765,053 4,339,691 5,104,744 11.00%
94 471,883,757 772,066 4,332,678 5,104,744 11.00%
95 471,104,614 779,143 4,325,601 5,104,744 11.00%
96 470,318,329 786,285 4,318,459 5,104,744 11.00%

OCBCNISP Information Classification: Internal

#
 97 469,524,836 793,493 4,311,251 5,104,744 11.00%
98 468,724,069 800,766 4,303,978 5,104,744 11.00%
99 467,915,963 808,107 4,296,637 5,104,744 11.00%
100 467,100,448 815,514 4,289,230 5,104,744 11.00%
101 466,277,458 822,990 4,281,754 5,104,744 11.00%
102 465,446,924 830,534 4,274,210 5,104,744 11.00%
103 464,608,777 838,147 4,266,597 5,104,744 11.00%
104 463,762,946 845,830 4,258,914 5,104,744 11.00%
105 462,909,363 853,584 4,251,160 5,104,744 11.00%
106 462,047,954 861,408 4,243,336 5,104,744 11.00%
107 461,178,650 869,305 4,235,440 5,104,744 11.00%
108 460,301,377 877,273 4,227,471 5,104,744 11.00%
109 459,416,062 885,315 4,219,429 5,104,744 11.00%
110 458,522,632 893,430 4,211,314 5,104,744 11.00%
111 457,621,012 901,620 4,203,124 5,104,744 11.00%
112 456,711,127 909,885 4,194,859 5,104,744 11.00%
113 455,792,901 918,225 4,186,519 5,104,744 11.00%
114 454,866,259 926,643 4,178,102 5,104,744 11.00%
115 453,931,122 935,137 4,169,607 5,104,744 11.00%
116 452,987,413 943,709 4,161,035 5,104,744 11.00%
117 452,035,054 952,359 4,152,385 5,104,744 11.00%
118 451,073,964 961,089 4,143,655 5,104,744 11.00%
119 450,104,065 969,899 4,134,845 5,104,744 11.00%
120 449,125,275 978,790 4,125,954 5,104,744 11.00%
121 448,137,512 987,762 4,116,982 5,104,744 11.00%
122 447,140,695 996,817 4,107,927 5,104,744 11.00%
123 446,134,741 1,005,954 4,098,790 5,104,744 11.00%
124 445,119,565 1,015,176 4,089,568 5,104,744 11.00%
125 444,095,084 1,024,481 4,080,263 5,104,744 11.00%
126 443,061,211 1,033,873 4,070,872 5,104,744 11.00%
127 442,017,862 1,043,350 4,061,394 5,104,744 11.00%
128 440,964,948 1,052,914 4,051,830 5,104,744 11.00%
129 439,902,383 1,062,565 4,042,179 5,104,744 11.00%
130 438,830,077 1,072,306 4,032,439 5,104,744 11.00%
131 437,747,942 1,082,135 4,022,609 5,104,744 11.00%
132 436,655,887 1,092,055 4,012,689 5,104,744 11.00%
133 435,553,822 1,102,065 4,002,679 5,104,744 11.00%
134 434,441,655 1,112,167 3,992,577 5,104,744 11.00%
135 433,319,293 1,122,362 3,982,382 5,104,744 11.00%
136 432,186,642 1,132,651 3,972,094 5,104,744 11.00%
137 431,043,609 1,143,033 3,961,711 5,104,744 11.00%
138 429,890,098 1,153,511 3,951,233 5,104,744 11.00%
139 428,726,013 1,164,085 3,940,659 5,104,744 11.00%
140 427,551,257 1,174,756 3,929,988 5,104,744 11.00%

OCBCNISP Information Classification: Internal

#
 141 426,365,733 1,185,524 3,919,220 5,104,744 11.00%
142 425,169,341 1,196,392 3,908,353 5,104,744 11.00%
143 423,961,983 1,207,358 3,897,386 5,104,744 11.00%
144 422,743,557 1,218,426 3,886,318 5,104,744 11.00%

OCBCNISP Information Classification: Internal

#