Beranda (/sim ulasi-kpr/cim b-niaga)

KPR X-TRA (/sim ulasi-kpr/cim b-niaga/produk/xtra)

PKR iB X-TRA Fixed (/sim ulasi-kpr/cim bniaga/produk/xtra-fixed)
KPR X-TRA Dinamis (/sim ulasi-kpr/cim b-niaga/produk/xtra-dinam is)
KPR X-TRA Cash (/sim ulasi-kpr/cim bniaga/produk/xtra-cash)
Formulir Aplikasi KPR (/sim ulasi-kpr/cim b-niaga/form ulir-aplikasi)
Hubungi Kami (/sim ulasi-kpr/cim bniaga/hubungi-kam i)

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

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

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

Bulan (/sim ulasi-kpr/cim b-niaga/kalkulator/xtra?sort=Bulan)

Sisa Pokok
Pinjaman

Porsi
Pokok

Porsi
Bunga

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

82 118,419,755
83 118,131,510

285,179 1,276,078 1,561,258

288,245 1,273,012 1,561,258

12.90
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

137
138

96,954,086
96,435,084

513,481 1,047,776 1,561,258

519,001 1,042,256 1,561,258

12.90
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

191
192

59,228,530
58,303,979

914,718
924,551

646,540 1,561,258
636,707 1,561,258

12.90
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 w w w .Rum ah.com (http://w w w .rumah.com)

w w w .cim bniaga.com (http://w w w .cimbniaga.com)