Simulasi KPR X-Tra CIMB Niaga - Kalkulator KPR X-Tra

5
(http://ebrochure.rumah.com/simulasi-kpr/cimb-niaga/formulir-aplikasi) Beranda (/simulasi-kpr/cimb-niaga) KPR X-TRA (/simulasi-kpr/cimb-niaga/produk/xtra) PKR iB X-TRA Fixed (/simulasi-kpr/cimb- niaga/produk/xtra-fixed) KPR X-TRA Dinamis (/simulasi-kpr/cimb-niaga/produk/xtra-dinamis) KPR X-TRA Cash (/simulasi-kpr/cimb- niaga/produk/xtra-cash) Formulir Aplikasi KPR (/simulasi-kpr/cimb-niaga/formulir-aplikasi) Hubungi Kami (/simulasi-kpr/cimb- niaga/hubungi-kami) KPR X-TRA Harga Rumah : Rp. 150,000,000 DP : Rp. 15,000,000 Jumlah Pinjaman : Rp. 135,000,000 Jangka Waktu : 20 Tahun Suku Bunga : 9.25% Fixed 1 Tahun Angsuran : Rp. 1,236,420 Total Beban Bunga : Rp. 235,803,762 Tenor Lunas : 240 bulan Kembali Bulan (/simulasi-kpr/cimb-niaga/kalkulator/xtra?sort=Bulan) Sisa Pokok Pinjaman Porsi Pokok Porsi Bunga Angsuran Suku Bunga 1 134,804,205 195,795 1,040,625 1,236,420 9.25 2 134,606,900 197,304 1,039,116 1,236,420 9.25 3 134,408,075 198,825 1,037,595 1,236,420 9.25 4 134,207,717 200,358 1,036,062 1,236,420 9.25 5 134,005,815 201,902 1,034,518 1,236,420 9.25 6 133,802,356 203,459 1,032,961 1,236,420 9.25 7 133,597,329 205,027 1,031,393 1,236,420 9.25 8 133,390,721 206,607 1,029,813 1,236,420 9.25 9 133,182,521 208,200 1,028,220 1,236,420 9.25 10 132,972,716 209,805 1,026,615 1,236,420 9.25 11 132,761,294 211,422 1,024,998 1,236,420 9.25 12 132,548,242 213,052 1,023,368 1,236,420 9.25 13 132,411,878 136,364 1,424,894 1,561,258 12.90 14 132,274,048 137,830 1,423,428 1,561,258 12.90 15 132,134,737 139,312 1,421,946 1,561,258 12.90 16 131,993,928 140,809 1,420,448 1,561,258 12.90 17 131,851,605 142,323 1,418,935 1,561,258 12.90 18 131,707,752 143,853 1,417,405 1,561,258 12.90 19 131,562,353 145,399 1,415,858 1,561,258 12.90 20 131,415,391 146,962 1,414,295 1,561,258 12.90 21 131,266,848 148,542 1,412,715 1,561,258 12.90 22 131,116,710 150,139 1,411,119 1,561,258 12.90 23 130,964,957 151,753 1,409,505 1,561,258 12.90 24 130,811,572 153,384 1,407,873 1,561,258 12.90 25 130,656,539 155,033 1,406,224 1,561,258 12.90 26 130,499,839 156,700 1,404,558 1,561,258 12.90 27 130,341,455 158,384 1,402,873 1,561,258 12.90

Transcript of Simulasi KPR X-Tra CIMB Niaga - Kalkulator KPR X-Tra

Page 1: Simulasi KPR X-Tra CIMB Niaga - Kalkulator KPR X-Tra

(http://ebrochure.rumah.com/simulasi-kpr/cimb-niaga/formulir-aplikasi)

Beranda (/simulasi-kpr/cimb-niaga) KPR X-TRA (/simulasi-kpr/cimb-niaga/produk/xtra) PKR iB X-TRA Fixed (/simulasi-kpr/cimb-

niaga/produk/xtra-fixed) KPR X-TRA Dinamis (/simulasi-kpr/cimb-niaga/produk/xtra-dinamis) KPR X-TRA Cash (/simulasi-kpr/cimb-

niaga/produk/xtra-cash) Formulir Aplikasi KPR (/simulasi-kpr/cimb-niaga/formulir-aplikasi) Hubungi Kami (/simulasi-kpr/cimb-

niaga/hubungi-kami)

KPR X-TRA

Harga Rumah : Rp. 150,000,000DP : Rp. 15,000,000Jumlah Pinjaman : Rp. 135,000,000Jangka Waktu : 20 TahunSuku Bunga : 9.25% Fixed 1 TahunAngsuran : Rp. 1,236,420Total Beban Bunga : Rp. 235,803,762Tenor Lunas : 240 bulan

Kembali

Bulan (/simulasi-kpr/cimb-niaga/kalkulator/xtra?sort=Bulan)Sisa PokokPinjaman

PorsiPokok

PorsiBunga

AngsuranSuku

Bunga

1 134,804,205 195,795 1,040,625 1,236,420 9.25

2 134,606,900 197,304 1,039,116 1,236,420 9.25

3 134,408,075 198,825 1,037,595 1,236,420 9.25

4 134,207,717 200,358 1,036,062 1,236,420 9.25

5 134,005,815 201,902 1,034,518 1,236,420 9.25

6 133,802,356 203,459 1,032,961 1,236,420 9.25

7 133,597,329 205,027 1,031,393 1,236,420 9.25

8 133,390,721 206,607 1,029,813 1,236,420 9.25

9 133,182,521 208,200 1,028,220 1,236,420 9.25

10 132,972,716 209,805 1,026,615 1,236,420 9.25

11 132,761,294 211,422 1,024,998 1,236,420 9.25

12 132,548,242 213,052 1,023,368 1,236,420 9.25

13 132,411,878 136,364 1,424,894 1,561,258 12.90

14 132,274,048 137,830 1,423,428 1,561,258 12.90

15 132,134,737 139,312 1,421,946 1,561,258 12.90

16 131,993,928 140,809 1,420,448 1,561,258 12.90

17 131,851,605 142,323 1,418,935 1,561,258 12.90

18 131,707,752 143,853 1,417,405 1,561,258 12.90

19 131,562,353 145,399 1,415,858 1,561,258 12.90

20 131,415,391 146,962 1,414,295 1,561,258 12.90

21 131,266,848 148,542 1,412,715 1,561,258 12.90

22 131,116,710 150,139 1,411,119 1,561,258 12.90

23 130,964,957 151,753 1,409,505 1,561,258 12.90

24 130,811,572 153,384 1,407,873 1,561,258 12.90

25 130,656,539 155,033 1,406,224 1,561,258 12.90

26 130,499,839 156,700 1,404,558 1,561,258 12.90

27 130,341,455 158,384 1,402,873 1,561,258 12.90

Page 2: Simulasi KPR X-Tra CIMB Niaga - Kalkulator KPR X-Tra

28 130,181,368 160,087 1,401,171 1,561,258 12.90

29 130,019,560 161,808 1,399,450 1,561,258 12.90

30 129,856,013 163,547 1,397,710 1,561,258 12.90

31 129,690,708 165,305 1,395,952 1,561,258 12.90

32 129,523,625 167,082 1,394,175 1,561,258 12.90

33 129,354,747 168,879 1,392,379 1,561,258 12.90

34 129,184,053 170,694 1,390,564 1,561,258 12.90

35 129,011,524 172,529 1,388,729 1,561,258 12.90

36 128,837,140 174,384 1,386,874 1,561,258 12.90

37 128,660,882 176,258 1,384,999 1,561,258 12.90

38 128,482,729 178,153 1,383,104 1,561,258 12.90

39 128,302,661 180,068 1,381,189 1,561,258 12.90

40 128,120,657 182,004 1,379,254 1,561,258 12.90

41 127,936,696 183,960 1,377,297 1,561,258 12.90

42 127,750,758 185,938 1,375,319 1,561,258 12.90

43 127,562,821 187,937 1,373,321 1,561,258 12.90

44 127,372,864 189,957 1,371,300 1,561,258 12.90

45 127,180,865 191,999 1,369,258 1,561,258 12.90

46 126,986,801 194,063 1,367,194 1,561,258 12.90

47 126,790,652 196,149 1,365,108 1,561,258 12.90

48 126,592,394 198,258 1,363,000 1,561,258 12.90

49 126,392,005 200,389 1,360,868 1,561,258 12.90

50 126,189,461 202,543 1,358,714 1,561,258 12.90

51 125,984,740 204,721 1,356,537 1,561,258 12.90

52 125,777,819 206,922 1,354,336 1,561,258 12.90

53 125,568,673 209,146 1,352,112 1,561,258 12.90

54 125,357,278 211,394 1,349,863 1,561,258 12.90

55 125,143,612 213,667 1,347,591 1,561,258 12.90

56 124,927,648 215,964 1,345,294 1,561,258 12.90

57 124,709,363 218,285 1,342,972 1,561,258 12.90

58 124,488,731 220,632 1,340,626 1,561,258 12.90

59 124,265,727 223,004 1,338,254 1,561,258 12.90

60 124,040,326 225,401 1,335,857 1,561,258 12.90

61 123,812,502 227,824 1,333,434 1,561,258 12.90

62 123,582,229 230,273 1,330,984 1,561,258 12.90

63 123,349,480 232,749 1,328,509 1,561,258 12.90

64 123,114,230 235,251 1,326,007 1,561,258 12.90

65 122,876,450 237,780 1,323,478 1,561,258 12.90

66 122,636,114 240,336 1,320,922 1,561,258 12.90

67 122,393,195 242,919 1,318,338 1,561,258 12.90

68 122,147,664 245,531 1,315,727 1,561,258 12.90

69 121,899,494 248,170 1,313,087 1,561,258 12.90

70 121,648,656 250,838 1,310,420 1,561,258 12.90

71 121,395,122 253,534 1,307,723 1,561,258 12.90

72 121,138,862 256,260 1,304,998 1,561,258 12.90

73 120,879,847 259,015 1,302,243 1,561,258 12.90

74 120,618,048 261,799 1,299,458 1,561,258 12.90

75 120,353,434 264,614 1,296,644 1,561,258 12.90

76 120,085,976 267,458 1,293,799 1,561,258 12.90

77 119,815,643 270,333 1,290,924 1,561,258 12.90

78 119,542,403 273,239 1,288,018 1,561,258 12.90

79 119,266,227 276,177 1,285,081 1,561,258 12.90

80 118,987,081 279,146 1,282,112 1,561,258 12.90

81 118,704,935 282,146 1,279,111 1,561,258 12.90

82 118,419,755 285,179 1,276,078 1,561,258 12.90

Page 3: Simulasi KPR X-Tra CIMB Niaga - Kalkulator KPR X-Tra

82 118,419,755 285,179 1,276,078 1,561,258 12.9083 118,131,510 288,245 1,273,012 1,561,258 12.90

84 117,840,166 291,344 1,269,914 1,561,258 12.90

85 117,545,690 294,476 1,266,782 1,561,258 12.90

86 117,248,049 297,641 1,263,616 1,561,258 12.90

87 116,947,208 300,841 1,260,417 1,561,258 12.90

88 116,643,133 304,075 1,257,182 1,561,258 12.90

89 116,335,789 307,344 1,253,914 1,561,258 12.90

90 116,025,141 310,648 1,250,610 1,561,258 12.90

91 115,711,154 313,987 1,247,270 1,561,258 12.90

92 115,393,791 317,363 1,243,895 1,561,258 12.90

93 115,073,017 320,774 1,240,483 1,561,258 12.90

94 114,748,794 324,223 1,237,035 1,561,258 12.90

95 114,421,086 327,708 1,233,550 1,561,258 12.90

96 114,089,856 331,231 1,230,027 1,561,258 12.90

97 113,755,064 334,792 1,226,466 1,561,258 12.90

98 113,416,673 338,391 1,222,867 1,561,258 12.90

99 113,074,645 342,028 1,219,229 1,561,258 12.90

100 112,728,940 345,705 1,215,552 1,561,258 12.90

101 112,379,519 349,421 1,211,836 1,561,258 12.90

102 112,026,341 353,178 1,208,080 1,561,258 12.90

103 111,669,366 356,974 1,204,283 1,561,258 12.90

104 111,308,555 360,812 1,200,446 1,561,258 12.90

105 110,943,864 364,691 1,196,567 1,561,258 12.90

106 110,575,253 368,611 1,192,647 1,561,258 12.90

107 110,202,679 372,574 1,188,684 1,561,258 12.90

108 109,826,101 376,579 1,184,679 1,561,258 12.90

109 109,445,474 380,627 1,180,631 1,561,258 12.90

110 109,060,755 384,719 1,176,539 1,561,258 12.90

111 108,671,901 388,854 1,172,403 1,561,258 12.90

112 108,278,866 393,035 1,168,223 1,561,258 12.90

113 107,881,606 397,260 1,163,998 1,561,258 12.90

114 107,480,076 401,530 1,159,727 1,561,258 12.90

115 107,074,229 405,847 1,155,411 1,561,258 12.90

116 106,664,020 410,210 1,151,048 1,561,258 12.90

117 106,249,400 414,619 1,146,638 1,561,258 12.90

118 105,830,324 419,076 1,142,181 1,561,258 12.90

119 105,406,742 423,582 1,137,676 1,561,258 12.90

120 104,978,607 428,135 1,133,122 1,561,258 12.90

121 104,545,870 432,738 1,128,520 1,561,258 12.90

122 104,108,480 437,389 1,123,868 1,561,258 12.90

123 103,666,389 442,091 1,119,166 1,561,258 12.90

124 103,219,545 446,844 1,114,414 1,561,258 12.90

125 102,767,898 451,647 1,109,610 1,561,258 12.90

126 102,311,395 456,503 1,104,755 1,561,258 12.90

127 101,849,985 461,410 1,099,847 1,561,258 12.90

128 101,383,615 466,370 1,094,887 1,561,258 12.90

129 100,912,231 471,384 1,089,874 1,561,258 12.90

130 100,435,780 476,451 1,084,806 1,561,258 12.90

131 99,954,207 481,573 1,079,685 1,561,258 12.90

132 99,467,457 486,750 1,074,508 1,561,258 12.90

133 98,975,475 491,982 1,069,275 1,561,258 12.90

134 98,478,204 497,271 1,063,986 1,561,258 12.90

135 97,975,587 502,617 1,058,641 1,561,258 12.90

136 97,467,567 508,020 1,053,238 1,561,258 12.90

137 96,954,086 513,481 1,047,776 1,561,258 12.90

Page 4: Simulasi KPR X-Tra CIMB Niaga - Kalkulator KPR X-Tra

137 96,954,086 513,481 1,047,776 1,561,258 12.90

138 96,435,084 519,001 1,042,256 1,561,258 12.90

139 95,910,504 524,580 1,036,677 1,561,258 12.90

140 95,380,284 530,220 1,031,038 1,561,258 12.90

141 94,844,365 535,919 1,025,338 1,561,258 12.90

142 94,302,684 541,681 1,019,577 1,561,258 12.90

143 93,755,181 547,504 1,013,754 1,561,258 12.90

144 93,201,791 553,389 1,007,868 1,561,258 12.90

145 92,642,453 559,338 1,001,919 1,561,258 12.90

146 92,077,102 565,351 995,906 1,561,258 12.90

147 91,505,673 571,429 989,829 1,561,258 12.90

148 90,928,102 577,572 983,686 1,561,258 12.90

149 90,344,321 583,780 977,477 1,561,258 12.90

150 89,754,265 590,056 971,201 1,561,258 12.90

151 89,157,866 596,399 964,858 1,561,258 12.90

152 88,555,055 602,810 958,447 1,561,258 12.90

153 87,945,765 609,291 951,967 1,561,258 12.90

154 87,329,924 615,841 945,417 1,561,258 12.90

155 86,707,463 622,461 938,797 1,561,258 12.90

156 86,078,311 629,152 932,105 1,561,258 12.90

157 85,442,395 635,916 925,342 1,561,258 12.90

158 84,799,643 642,752 918,506 1,561,258 12.90

159 84,149,982 649,661 911,596 1,561,258 12.90

160 83,493,337 656,645 904,612 1,561,258 12.90

161 82,829,633 663,704 897,553 1,561,258 12.90

162 82,158,794 670,839 890,419 1,561,258 12.90

163 81,480,743 678,051 883,207 1,561,258 12.90

164 80,795,403 685,340 875,918 1,561,258 12.90

165 80,102,697 692,707 868,551 1,561,258 12.90

166 79,402,543 700,154 861,104 1,561,258 12.90

167 78,694,863 707,680 853,577 1,561,258 12.90

168 77,979,575 715,288 845,970 1,561,258 12.90

169 77,256,598 722,977 838,280 1,561,258 12.90

170 76,525,849 730,749 830,508 1,561,258 12.90

171 75,787,244 738,605 822,653 1,561,258 12.90

172 75,040,699 746,545 814,713 1,561,258 12.90

173 74,286,129 754,570 806,688 1,561,258 12.90

174 73,523,448 762,682 798,576 1,561,258 12.90

175 72,752,567 770,880 790,377 1,561,258 12.90

176 71,973,400 779,167 782,090 1,561,258 12.90

177 71,185,856 787,543 773,714 1,561,258 12.90

178 70,389,847 796,010 765,248 1,561,258 12.90

179 69,585,280 804,567 756,691 1,561,258 12.90

180 68,772,064 813,216 748,042 1,561,258 12.90

181 67,950,106 821,958 739,300 1,561,258 12.90

182 67,119,312 830,794 730,464 1,561,258 12.90

183 66,279,588 839,725 721,533 1,561,258 12.90

184 65,430,836 848,752 712,506 1,561,258 12.90

185 64,572,960 857,876 703,381 1,561,258 12.90

186 63,705,861 867,098 694,159 1,561,258 12.90

187 62,829,442 876,420 684,838 1,561,258 12.90

188 61,943,601 885,841 675,416 1,561,258 12.90

189 61,048,237 895,364 665,894 1,561,258 12.90

190 60,143,248 904,989 656,269 1,561,258 12.90

191 59,228,530 914,718 646,540 1,561,258 12.90

Page 5: Simulasi KPR X-Tra CIMB Niaga - Kalkulator KPR X-Tra

www.cimbniaga.com (http://www.cimbniaga.com)

191 59,228,530 914,718 646,540 1,561,258 12.90192 58,303,979 924,551 636,707 1,561,258 12.90

193 57,369,490 934,490 626,768 1,561,258 12.90

194 56,424,954 944,536 616,722 1,561,258 12.90

195 55,470,265 954,689 606,568 1,561,258 12.90

196 54,505,313 964,952 596,305 1,561,258 12.90

197 53,529,987 975,325 585,932 1,561,258 12.90

198 52,544,177 985,810 575,447 1,561,258 12.90

199 51,547,769 996,408 564,850 1,561,258 12.90

200 50,540,650 1,007,119 554,139 1,561,258 12.90

201 49,522,705 1,017,946 543,312 1,561,258 12.90

202 48,493,816 1,028,888 532,369 1,561,258 12.90

203 47,453,867 1,039,949 521,309 1,561,258 12.90

204 46,402,739 1,051,128 510,129 1,561,258 12.90

205 45,340,311 1,062,428 498,829 1,561,258 12.90

206 44,266,461 1,073,849 487,408 1,561,258 12.90

207 43,181,068 1,085,393 475,864 1,561,258 12.90

208 42,084,007 1,097,061 464,196 1,561,258 12.90

209 40,975,153 1,108,854 452,403 1,561,258 12.90

210 39,854,378 1,120,775 440,483 1,561,258 12.90

211 38,721,555 1,132,823 428,435 1,561,258 12.90

212 37,576,554 1,145,001 416,257 1,561,258 12.90

213 36,419,245 1,157,310 403,948 1,561,258 12.90

214 35,249,494 1,169,751 391,507 1,561,258 12.90

215 34,067,169 1,182,325 378,932 1,561,258 12.90

216 32,872,133 1,195,035 366,222 1,561,258 12.90

217 31,664,251 1,207,882 353,375 1,561,258 12.90

218 30,443,384 1,220,867 340,391 1,561,258 12.90

219 29,209,393 1,233,991 327,266 1,561,258 12.90

220 27,962,137 1,247,257 314,001 1,561,258 12.90

221 26,701,472 1,260,665 300,593 1,561,258 12.90

222 25,427,255 1,274,217 287,041 1,561,258 12.90

223 24,139,341 1,287,915 273,343 1,561,258 12.90

224 22,837,581 1,301,760 259,498 1,561,258 12.90

225 21,521,827 1,315,754 245,504 1,561,258 12.90

226 20,191,930 1,329,898 231,360 1,561,258 12.90

227 18,847,735 1,344,194 217,063 1,561,258 12.90

228 17,489,091 1,358,644 202,613 1,561,258 12.90

229 16,115,841 1,373,250 188,008 1,561,258 12.90

230 14,727,829 1,388,012 173,245 1,561,258 12.90

231 13,324,895 1,402,933 158,324 1,561,258 12.90

232 11,906,881 1,418,015 143,243 1,561,258 12.90

233 10,473,622 1,433,259 127,999 1,561,258 12.90

234 9,024,956 1,448,666 112,591 1,561,258 12.90

235 7,560,717 1,464,239 97,018 1,561,258 12.90

236 6,080,737 1,479,980 81,278 1,561,258 12.90

237 4,584,847 1,495,890 65,368 1,561,258 12.90

238 3,072,877 1,511,970 49,287 1,561,258 12.90

239 1,544,653 1,528,224 33,033 1,561,258 12.90

240 0 1,544,653 16,605 1,561,258 12.90

(http://ebrochure.rumah.com/simulasi-kpr/cimb-niaga/formulir-aplikasi)

Copyright © 2012 by www.Rumah.com (http://www.rumah.com)