Kalkulator KPR X-Tra Dinamis - 650000000

Simulasi KPR X-Tra CIMB Niaga - Kalkulator KPR X-Tra
1 of 6
http://ebrochure.rumah.com/simulasi-kpr/cimb-niaga/kalkulator/xtra-dinamis
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 (/simulasiHubungi Kami (/simulasi-kpr/cimb-niaga/hubungi-kami)
kpr/cimb-niaga/formulir-aplikasi)
KPR X-TRA Dinamis
KPR X-TRA
Harga Rumah : Rp. 650,000,000

DP : Rp. 65,000,000
Jumlah Pinjaman : Rp. 585,000,000
Tabungan : Rp. 11,700,000
Suku Bunga Tabungan : 6.25 % per Tahun
Jangka Waktu : 20 Tahun
Suku Bunga : 9.25% Fixed 1 Tahun
Angsuran : Rp. 5,357,821
Total Beban Bunga : Rp. 963,345,587
Tenor Lunas : 232 bulan
Harga Rumah : Rp. 650,000,000

DP : Rp. 65,000,000
Jumlah Pinjaman : Rp. 585,000,000
Tabungan : Suku Bunga Tabungan : Jangka Waktu : 20 Tahun
Suku Bunga : 9.25% Fixed 1 Tahun
Angsuran : Rp. 5,357,821
Total Beban Bunga : Rp. 1,021,816,305
Tenor Lunas : 240 bulan
Kembali
(http://ebrochure.rumah.com/simulasi-kpr/cimb-niaga/formulir-aplikasi)
Dengan memilih KPR
X-TRA Dinamis maka Cicilan KPR anda akan selesai 8 bulan lebih cepat dan anda telah menghemat Rp.
58.470.718
Bulan (/simulasiAngsuran
Suku
Bunga
Equivalent
Bunga
KPR
1 584,090,617
909,383 4,448,438 5,357,821
9.25
9.1
2 583,174,223
916,393 4,441,428 5,357,821
9.25
9.1
3 582,250,766
923,457 4,434,364 5,357,821
9.25
4 581,320,191
930,575 4,427,245 5,357,821
5 580,382,442
937,749 4,420,072 5,357,821
6 579,437,465
Suku
Bunga
1 584,151,554
848,446 4,509,375 5,357,821
9.25
2 583,296,568
854,986 4,502,835 5,357,821
9.25
9.1
3 582,434,991
861,577 4,496,244 5,357,821
9.25
9.25
9.1
4 581,566,773
868,218 4,489,603 5,357,821
9.25
9.25
9.1
5 580,691,863
874,910 4,482,911 5,357,821
9.25
944,977 4,412,844 5,357,821
9.25
9.1
6 579,810,208
881,655 4,476,166 5,357,821
9.25
7 578,485,203
952,261 4,405,560 5,357,821
9.25
9.1
7 578,921,758
888,451 4,469,370 5,357,821
9.25
8 577,525,602
959,602 4,398,219 5,357,821
9.25
9.1
8 578,026,459
895,299 4,462,522 5,357,821
9.25
9 576,558,603
966,999 4,390,822 5,357,821
9.25
9.1
9 577,124,258
902,200 4,455,621 5,357,821
9.25
Sisa Pokok
kpr/cimbniaga/kalkulator/xtra- Pinjaman
dinamis?sort=Bulan)
Porsi
Pokok
Porsi
Bunga
kpr/cimbniaga/kalkulator/xtradinamis?sort=Bulan)
Sisa Pokok
Pinjaman
Porsi
Pokok
Porsi
Bunga
10 575,584,150
974,453 4,383,368 5,357,821
9.25
9.1
10 576,215,104
909,155 4,448,666 5,357,821
9.25
11 574,602,186
981,964 4,375,857 5,357,821
9.25
9.1
11 575,298,941
916,163 4,441,658 5,357,821
9.25
12 573,612,653
989,533 4,368,288 5,357,821
9.25
9.1
12 574,375,716
923,225 4,434,596 5,357,821
9.25
13 572,961,590
651,063 6,105,399 6,756,461
12.90
12.8
13 573,784,805
590,910 6,174,539 6,765,449
12.90
14 572,303,528
658,062 6,098,400 6,756,461
12.90
12.8
14 573,187,543
597,263 6,168,187 6,765,449
12.90
15 571,638,392
665,136 6,091,325 6,756,461
12.90
12.8
15 572,583,859
603,683 6,161,766 6,765,449
12.90
16 570,966,106
672,286 6,084,175 6,756,461
12.90
12.8
16 571,973,686
610,173 6,155,276 6,765,449
12.90
17 570,286,593
679,513 6,076,948 6,756,461
12.90
12.8
17 571,356,954
616,732 6,148,717 6,765,449
12.90
18 569,599,775
686,818 6,069,643 6,756,461
12.90
12.8
18 570,733,592
623,362 6,142,087 6,765,449
12.90
19 568,905,574
694,201 6,062,260 6,756,461
12.90
12.8
19 570,103,529
630,063 6,135,386 6,765,449
12.90
20 568,203,910
701,664 6,054,797 6,756,461
12.90
12.8
20 569,466,692
636,836 6,128,613 6,765,449
12.90
21 567,494,703
709,207 6,047,255 6,756,461
12.90
12.8
21 568,823,010
643,682 6,121,767 6,765,449
12.90
22 566,777,872
716,831 6,039,631 6,756,461
12.90
12.8
22 568,172,408
650,602 6,114,847 6,765,449
12.90
2/11/2012 2:10 PM
2 of 6
Bulan (/simulasi-
Bulan (/simulasi-
Angsuran
Suku
Bunga
Equivalent
Bunga
KPR
Sisa Pokok
dinamis?sort=Bulan)
23 566,053,335
724,537 6,031,925 6,756,461
12.90
12.8
24 565,321,010
732,326 6,024,136 6,756,461
12.90
25 564,580,812
740,198 6,016,263 6,756,461
12.90
26 563,832,656
748,155 6,008,306 6,756,461
27 563,076,459
Sisa Pokok
dinamis?sort=Bulan)
Porsi
Pokok
Porsi
Bunga
Porsi
Pokok
Porsi
Bunga
Angsuran
Suku
Bunga
23 567,514,812
657,596 6,107,853 6,765,449
12.90
12.8
24 566,850,147
664,665 6,100,784 6,765,449
12.90
12.8
25 566,178,337
671,810 6,093,639 6,765,449
12.90
12.90
12.8
26 565,499,304
679,032 6,086,417 6,765,449
12.90
756,198 6,000,264 6,756,461
12.90
12.8
27 564,812,973
686,332 6,079,118 6,765,449
12.90
28 562,312,132
764,327 5,992,134 6,756,461
12.90
12.8
28 564,119,263
693,710 6,071,739 6,765,449
12.90
29 561,539,588
772,543 5,983,918 6,756,461
12.90
12.8
29 563,418,095
701,167 6,064,282 6,765,449
12.90
30 560,758,740
780,848 5,975,613 6,756,461
12.90
12.8
30 562,709,390
708,705 6,056,745 6,765,449
12.90
31 559,969,497
789,242 5,967,219 6,756,461
12.90
12.8
31 561,993,067
716,323 6,049,126 6,765,449
12.90
32 559,171,770
797,727 5,958,735 6,756,461
12.90
12.8
32 561,269,043
724,024 6,041,425 6,765,449
12.90
33 558,365,468
806,302 5,950,159 6,756,461
12.90
12.8
33 560,537,236
731,807 6,033,642 6,765,449
12.90
34 557,550,498
814,970 5,941,491 6,756,461
12.90
12.8
34 559,797,562
739,674 6,025,775 6,765,449
12.90
35 556,726,767
823,731 5,932,730 6,756,461
12.90
12.8
35 559,049,936
747,626 6,017,824 6,765,449
12.90
36 555,894,181
832,586 5,923,875 6,756,461
12.90
12.8
36 558,294,274
755,663 6,009,787 6,765,449
12.90
37 555,052,644
841,536 5,914,925 6,756,461
12.90
12.8
37 557,530,488
763,786 6,001,663 6,765,449
12.90
38 554,202,061
850,583 5,905,878 6,756,461
12.90
12.8
38 556,758,491
771,997 5,993,453 6,765,449
12.90
39 553,342,334
859,727 5,896,735 6,756,461
12.90
12.8
39 555,978,196
780,296 5,985,154 6,765,449
12.90
40 552,473,366
868,969 5,887,493 6,756,461
12.90
12.8
40 555,189,512
788,684 5,976,766 6,765,449
12.90
41 551,595,055
878,310 5,878,151 6,756,461
12.90
12.8
41 554,392,350
797,162 5,968,287 6,765,449
12.90
42 550,707,303
887,752 5,868,709 6,756,461
12.90
12.8
42 553,586,618
805,732 5,959,718 6,765,449
12.90
43 549,810,008
897,295 5,859,166 6,756,461
12.90
12.8
43 552,772,225
814,393 5,951,056 6,765,449
12.90
44 548,903,067
906,941 5,849,520 6,756,461
12.90
12.8
44 551,949,077
823,148 5,942,301 6,765,449
12.90
45 547,986,376
916,691 5,839,770 6,756,461
12.90
12.8
45 551,117,080
831,997 5,933,453 6,765,449
12.90
46 547,059,830
926,545 5,829,916 6,756,461
12.90
12.8
46 550,276,140
840,941 5,924,509 6,765,449
12.90
47 546,123,325
936,506 5,819,956 6,756,461
12.90
12.8
47 549,426,159
849,981 5,915,469 6,765,449
12.90
48 545,176,751
946,573 5,809,888 6,756,461
12.90
12.8
48 548,567,041
859,118 5,906,331 6,765,449
12.90
49 544,220,003
956,749 5,799,713 6,756,461
12.90
12.8
49 547,698,687
868,354 5,897,096 6,765,449
12.90
50 543,252,969
967,034 5,789,428 6,756,461
12.90
12.8
50 546,820,998
877,688 5,887,761 6,765,449
12.90
51 542,275,539
977,429 5,779,032 6,756,461
12.90
12.8
51 545,933,875
887,124 5,878,326 6,765,449
12.90
52 541,287,602
987,937 5,768,525 6,756,461
12.90
12.8
52 545,037,215
896,660 5,868,789 6,765,449
12.90
53 540,289,045
998,557 5,757,904 6,756,461
12.90
12.8
53 544,130,915
906,299 5,859,150 6,765,449
12.90
54 539,279,753 1,009,292 5,747,170 6,756,461
12.90
12.8
54 543,214,873
916,042 5,849,407 6,765,449
12.90
55 538,259,612 1,020,142 5,736,320 6,756,461
12.90
12.8
55 542,288,984
925,889 5,839,560 6,765,449
12.90
56 537,228,504 1,031,108 5,725,353 6,756,461
12.90
12.8
56 541,353,141
935,843 5,829,607 6,765,449
12.90
57 536,186,311 1,042,192 5,714,269 6,756,461
12.90
12.8
57 540,407,238
945,903 5,819,546 6,765,449
12.90
58 535,132,915 1,053,396 5,703,065 6,756,461
12.90
12.8
58 539,451,166
956,072 5,809,378 6,765,449
12.90
59 534,068,195 1,064,720 5,691,741 6,756,461
12.90
12.8
59 538,484,817
966,349 5,799,100 6,765,449
12.90
60 532,992,029 1,076,166 5,680,296 6,756,461
12.90
12.8
60 537,508,079
976,738 5,788,712 6,765,449
12.90
61 531,904,295 1,087,735 5,668,727 6,756,461
12.90
12.8
61 536,520,842
987,238 5,778,212 6,765,449
12.90
62 530,804,867 1,099,428 5,657,034 6,756,461
12.90
12.8
62 535,522,992
997,850 5,767,599 6,765,449
12.90
63 529,693,620 1,111,247 5,645,215 6,756,461
12.90
12.8
63 534,514,414 1,008,577 5,756,872 6,765,449
12.90
64 528,570,428 1,123,192 5,633,269 6,756,461
12.90
12.8
64 533,494,995 1,019,419 5,746,030 6,765,449
12.90
65 527,435,161 1,135,267 5,621,195 6,756,461
12.90
12.8
65 532,464,617 1,030,378 5,735,071 6,765,449
12.90
66 526,287,690 1,147,471 5,608,990 6,756,461
12.90
12.8
66 531,423,162 1,041,455 5,723,995 6,765,449
12.90
67 525,127,884 1,159,806 5,596,655 6,756,461
12.90
12.8
67 530,370,512 1,052,650 5,712,799 6,765,449
12.90
68 523,955,610 1,172,274 5,584,187 6,756,461
12.90
12.8
68 529,306,545 1,063,966 5,701,483 6,765,449
12.90
69 522,770,734 1,184,876 5,571,585 6,756,461
12.90
12.8
69 528,231,141 1,075,404 5,690,045 6,765,449
12.90
70 521,573,120 1,197,614 5,558,848 6,756,461
12.90
12.8
70 527,144,177 1,086,965 5,678,485 6,765,449
12.90
71 520,362,632 1,210,488 5,545,974 6,756,461
12.90
12.8
71 526,045,527 1,098,649 5,666,800 6,765,449
12.90
72 519,139,132 1,223,501 5,532,961 6,756,461
12.90
12.8
72 524,935,067 1,110,460 5,654,989 6,765,449
12.90
73 517,902,479 1,236,653 5,519,808 6,756,461
12.90
12.8
73 523,812,670 1,122,397 5,643,052 6,765,449
12.90
2/11/2012 2:10 PM
3 of 6
Suku
Bunga
Equivalent
Bunga
KPR
74 516,652,531 1,249,947 5,506,514 6,756,461
12.90
75 515,389,147 1,263,384 5,493,077 6,756,461

76 514,112,181 1,276,966 5,479,496 6,756,461
Sisa Pokok
dinamis?sort=Bulan)
Porsi
Pokok
Porsi
Bunga
Bulan (/simulasiSisa Pokok

dinamis?sort=Bulan)
Porsi
Pokok
Porsi
Bunga
Angsuran
Suku
Bunga
12.8
74 522,678,207 1,134,463 5,630,986 6,765,449
12.90
12.90
12.8
75 521,531,548 1,146,659 5,618,791 6,765,449
12.90
12.90
12.8
76 520,372,563 1,158,985 5,606,464 6,765,449
12.90
77 512,821,489 1,290,693 5,465,768 6,756,461
12.90
12.8
77 519,201,119 1,171,444 5,594,005 6,765,449
12.90
78 511,516,921 1,304,568 5,451,894 6,756,461
12.90
12.8
78 518,017,081 1,184,037 5,581,412 6,765,449
12.90
79 510,198,329 1,318,592 5,437,869 6,756,461
12.90
12.8
79 516,820,316 1,196,766 5,568,684 6,765,449
12.90
80 508,865,562 1,332,767 5,423,695 6,756,461
12.90
12.8
80 515,610,685 1,209,631 5,555,818 6,765,449
12.90
81 507,518,468 1,347,094 5,409,367 6,756,461
12.90
12.8
81 514,388,050 1,222,635 5,542,815 6,765,449
12.90
82 506,156,892 1,361,575 5,394,886 6,756,461
12.90
12.8
82 513,152,272 1,235,778 5,529,672 6,765,449
12.90
83 504,780,680 1,376,212 5,380,249 6,756,461
12.90
12.8
83 511,903,210 1,249,062 5,516,387 6,765,449
12.90
84 503,389,673 1,391,007 5,365,455 6,756,461
12.90
12.8
84 510,640,720 1,262,490 5,502,960 6,765,449
12.90
85 501,983,713 1,405,960 5,350,501 6,756,461
12.90
12.8
85 509,364,658 1,276,062 5,489,388 6,765,449
12.90
86 500,562,639 1,421,074 5,335,387 6,756,461
12.90
12.8
86 508,074,879 1,289,779 5,475,670 6,765,449
12.90
87 499,126,289 1,436,351 5,320,111 6,756,461
12.90
12.8
87 506,771,235 1,303,644 5,461,805 6,765,449
12.90
88 497,674,498 1,451,791 5,304,670 6,756,461
12.90
12.8
88 505,453,576 1,317,659 5,447,791 6,765,449
12.90
89 496,207,099 1,467,398 5,289,063 6,756,461
12.90
12.8
89 504,121,753 1,331,823 5,433,626 6,765,449
12.90
90 494,723,927 1,483,173 5,273,289 6,756,461
12.90
12.8
90 502,775,612 1,346,141 5,419,309 6,765,449
12.90
12.90
91 493,224,810 1,499,117 5,257,345 6,756,461
12.90
12.8
91 501,415,001 1,360,612 5,404,838 6,765,449
92 491,709,578 1,515,232 5,241,229 6,756,461
12.90
12.8
92 500,039,763 1,375,238 5,390,211 6,765,449
12.90
93 490,178,057 1,531,521 5,224,940 6,756,461
12.90
12.8
93 498,649,741 1,390,022 5,375,427 6,765,449
12.90
94 488,630,072 1,547,985 5,208,477 6,756,461
12.90
12.8
94 497,244,776 1,404,965 5,360,485 6,765,449
12.90
95 487,065,447 1,564,626 5,191,836 6,756,461
12.90
12.8
95 495,824,708 1,420,068 5,345,381 6,765,449
12.90
96 485,484,001 1,581,445 5,175,016 6,756,461
12.90
12.8
96 494,389,374 1,435,334 5,330,116 6,765,449
12.90
97 483,885,555 1,598,446 5,158,016 6,756,461
12.90
12.8
97 492,938,611 1,450,764 5,314,686 6,765,449
12.90
98 482,269,926 1,615,629 5,140,832 6,756,461
12.90
12.8
98 491,472,251 1,466,359 5,299,090 6,765,449
12.90
99 480,636,929 1,632,997 5,123,464 6,756,461
12.90
12.8
99 489,990,129 1,482,123 5,283,327 6,765,449
12.90
100 478,986,377 1,650,552 5,105,909 6,756,461
12.90
12.8
100 488,492,073 1,498,055 5,267,394 6,765,449
12.90
101 477,318,082 1,668,295 5,088,166 6,756,461
12.90
12.8
101 486,977,914 1,514,160 5,251,290 6,765,449
12.90
102 475,631,852 1,686,230 5,070,232 6,756,461
12.90
12.8
102 485,447,477 1,530,437 5,235,013 6,765,449
12.90
103 473,927,496 1,704,356 5,052,105 6,756,461
12.90
12.8
103 483,900,588 1,546,889 5,218,560 6,765,449
12.90
104 472,204,817 1,722,678 5,033,783 6,756,461
12.90
12.8
104 482,337,070 1,563,518 5,201,931 6,765,449
12.90
105 470,463,620 1,741,197 5,015,264 6,756,461
12.90
12.8
105 480,756,744 1,580,326 5,185,124 6,765,449
12.90
106 468,703,705 1,759,915 4,996,546 6,756,461
12.90
12.8
106 479,159,430 1,597,314 5,168,135 6,765,449
12.90
107 466,924,871 1,778,834 4,977,627 6,756,461
12.90
12.8
107 477,544,944 1,614,485 5,150,964 6,765,449
12.90
108 465,126,915 1,797,957 4,958,505 6,756,461
12.90
12.8
108 475,913,103 1,631,841 5,133,608 6,765,449
12.90
109 463,309,630 1,817,285 4,939,177 6,756,461
12.90
12.8
109 474,263,719 1,649,384 5,116,066 6,765,449
12.90
110 461,472,810 1,836,820 4,919,641 6,756,461
12.90
12.8
110 472,596,605 1,667,114 5,098,335 6,765,449
12.90
111 459,616,243 1,856,566 4,899,895 6,756,461
12.90
12.8
111 470,911,569 1,685,036 5,080,414 6,765,449
12.90
112 457,739,719 1,876,524 4,879,937 6,756,461
12.90
12.8
112 469,208,419 1,703,150 5,062,299 6,765,449
12.90
113 455,843,022 1,896,697 4,859,764 6,756,461
12.90
12.8
113 467,486,960 1,721,459 5,043,991 6,765,449
12.90
114 453,925,936 1,917,086 4,839,375 6,756,461
12.90
12.8
114 465,746,996 1,739,965 5,025,485 6,765,449
12.90
115 451,988,241 1,937,695 4,818,766 6,756,461
12.90
12.8
115 463,988,327 1,758,669 5,006,780 6,765,449
12.90
116 450,029,715 1,958,525 4,797,936 6,756,461
12.90
12.8
116 462,210,752 1,777,575 4,987,875 6,765,449
12.90
117 448,050,136 1,979,579 4,776,882 6,756,461
12.90
12.8
117 460,414,068 1,796,684 4,968,766 6,765,449
12.90
118 446,049,276 2,000,860 4,755,601 6,756,461
12.90
12.8
118 458,598,070 1,815,998 4,949,451 6,765,449
12.90
119 444,026,907 2,022,369 4,734,092 6,756,461
12.90
12.8
119 456,762,550 1,835,520 4,929,929 6,765,449
12.90
120 441,982,797 2,044,110 4,712,352 6,756,461
12.90
12.8
120 454,907,298 1,855,252 4,910,197 6,765,449
12.90
121 439,916,713 2,066,084 4,690,378 6,756,461
12.90
12.8
121 453,032,102 1,875,196 4,890,253 6,765,449
12.90
122 437,828,419 2,088,294 4,668,167 6,756,461
12.90
12.8
122 451,136,748 1,895,354 4,870,095 6,765,449
12.90
123 435,717,676 2,110,743 4,645,718 6,756,461
12.90
12.8
123 449,221,018 1,915,729 4,849,720 6,765,449
12.90
124 433,584,242 2,133,434 4,623,028 6,756,461
12.90
12.8
124 447,284,695 1,936,323 4,829,126 6,765,449
12.90
2/11/2012 2:10 PM
4 of 6
Suku
Bunga
Equivalent
Bunga
KPR
125 431,427,873 2,156,368 4,600,093 6,756,461
12.90
126 429,248,324 2,179,549 4,576,912 6,756,461

127 427,045,345 2,202,979 4,553,482 6,756,461
Sisa Pokok
dinamis?sort=Bulan)
Porsi
Pokok
Porsi
Bunga

dinamis?sort=Bulan)
Porsi
Pokok
Porsi
Bunga
Angsuran
Suku
Bunga
12.8
125 445,327,556 1,957,139 4,808,310 6,765,449
12.90
12.90
12.8
126 443,349,378 1,978,178 4,787,271 6,765,449
12.90
12.90
12.8
127 441,349,934 1,999,444 4,766,006 6,765,449
12.90
128 424,818,683 2,226,661 4,529,800 6,756,461
12.90
12.8
128 439,328,997 2,020,938 4,744,512 6,765,449
12.90
129 422,568,085 2,250,598 4,505,863 6,756,461
12.90
12.8
129 437,286,334 2,042,663 4,722,787 6,765,449
12.90
130 420,293,293 2,274,792 4,481,669 6,756,461
12.90
12.8
130 435,221,713 2,064,621 4,700,828 6,765,449
12.90
131 417,994,047 2,299,246 4,457,215 6,756,461
12.90
12.8
131 433,134,897 2,086,816 4,678,633 6,765,449
12.90
132 415,670,084 2,323,963 4,432,499 6,756,461
12.90
12.8
132 431,025,648 2,109,249 4,656,200 6,765,449
12.90
133 413,321,139 2,348,946 4,407,516 6,756,461
12.90
12.8
133 428,893,724 2,131,924 4,633,526 6,765,449
12.90
134 410,946,942 2,374,197 4,382,265 6,756,461
12.90
12.8
134 426,738,882 2,154,842 4,610,608 6,765,449
12.90
135 408,547,223 2,399,719 4,356,742 6,756,461
12.90
12.8
135 424,560,876 2,178,006 4,587,443 6,765,449
12.90
136 406,121,707 2,425,516 4,330,945 6,756,461
12.90
12.8
136 422,359,456 2,201,420 4,564,029 6,765,449
12.90
137 403,670,116 2,451,591 4,304,871 6,756,461
12.90
12.8
137 420,134,371 2,225,085 4,540,364 6,765,449
12.90
138 401,192,171 2,477,945 4,278,516 6,756,461
12.90
12.8
138 417,885,366 2,249,005 4,516,444 6,765,449
12.90
139 398,687,588 2,504,583 4,251,878 6,756,461
12.90
12.8
139 415,612,184 2,273,182 4,492,268 6,765,449
12.90
140 396,156,080 2,531,507 4,224,954 6,756,461
12.90
12.8
140 413,314,566 2,297,618 4,467,831 6,765,449
12.90
141 393,597,359 2,558,721 4,197,740 6,756,461
12.90
12.8
141 410,992,248 2,322,318 4,443,132 6,765,449
12.90
142 391,011,132 2,586,227 4,170,234 6,756,461
12.90
12.8
142 408,644,965 2,347,283 4,418,167 6,765,449
12.90
143 388,397,103 2,614,029 4,142,432 6,756,461
12.90
12.8
143 406,272,449 2,372,516 4,392,933 6,765,449
12.90
144 385,754,973 2,642,130 4,114,331 6,756,461
12.90
12.8
144 403,874,429 2,398,021 4,367,429 6,765,449
12.90
145 383,084,440 2,670,533 4,085,928 6,756,461
12.90
12.8
145 401,450,629 2,423,799 4,341,650 6,765,449
12.90
146 380,385,199 2,699,241 4,057,220 6,756,461
12.90
12.8
146 399,000,774 2,449,855 4,315,594 6,765,449
12.90
147 377,656,941 2,728,258 4,028,203 6,756,461
12.90
12.8
147 396,524,583 2,476,191 4,289,258 6,765,449
12.90
148 374,899,354 2,757,587 3,998,875 6,756,461
12.90
12.8
148 394,021,773 2,502,810 4,262,639 6,765,449
12.90
149 372,112,123 2,787,231 3,969,231 6,756,461
12.90
12.8
149 391,492,058 2,529,715 4,235,734 6,765,449
12.90
150 369,294,929 2,817,194 3,939,268 6,756,461
12.90
12.8
150 388,935,148 2,556,910 4,208,540 6,765,449
12.90
151 366,447,451 2,847,478 3,908,983 6,756,461
12.90
12.8
151 386,350,752 2,584,397 4,181,053 6,765,449
12.90
152 363,569,362 2,878,089 3,878,373 6,756,461
12.90
12.8
152 383,738,573 2,612,179 4,153,271 6,765,449
12.90
153 360,660,334 2,909,028 3,847,433 6,756,461
12.90
12.8
153 381,098,313 2,640,260 4,125,190 6,765,449
12.90
154 357,720,033 2,940,300 3,816,161 6,756,461
12.90
12.8
154 378,429,671 2,668,642 4,096,807 6,765,449
12.90
155 354,748,125 2,971,909 3,784,553 6,756,461
12.90
12.8
155 375,732,340 2,697,330 4,068,119 6,765,449
12.90
156 351,744,268 3,003,857 3,752,605 6,756,461
12.90
12.8
156 373,006,014 2,726,327 4,039,123 6,765,449
12.90
157 348,708,120 3,036,148 3,720,313 6,756,461
12.90
12.8
157 370,250,379 2,755,635 4,009,815 6,765,449
12.90
158 345,639,334 3,068,787 3,687,675 6,756,461
12.90
12.8
158 367,465,121 2,785,258 3,980,192 6,765,449
12.90
159 342,537,558 3,101,776 3,654,685 6,756,461
12.90
12.8
159 364,649,922 2,815,199 3,950,250 6,765,449
12.90
160 339,402,437 3,135,120 3,621,341 6,756,461
12.90
12.8
160 361,804,459 2,845,463 3,919,987 6,765,449
12.90
161 336,233,615 3,168,823 3,587,639 6,756,461
12.90
12.8
161 358,928,408 2,876,051 3,889,398 6,765,449
12.90
162 333,030,727 3,202,888 3,553,574 6,756,461
12.90
12.8
162 356,021,439 2,906,969 3,858,480 6,765,449
12.90
163 329,793,409 3,237,319 3,519,143 6,756,461
12.90
12.8
163 353,083,220 2,938,219 3,827,230 6,765,449
12.90
164 326,521,289 3,272,120 3,484,342 6,756,461
12.90
12.8
164 350,113,415 2,969,805 3,795,645 6,765,449
12.90
165 323,213,994 3,307,295 3,449,166 6,756,461
12.90
12.8
165 347,111,685 3,001,730 3,763,719 6,765,449
12.90
166 319,871,145 3,342,848 3,413,613 6,756,461
12.90
12.8
166 344,077,686 3,033,999 3,731,451 6,765,449
12.90
167 316,492,361 3,378,784 3,377,677 6,756,461
12.90
12.8
167 341,011,072 3,066,614 3,698,835 6,765,449
12.90
168 313,077,255 3,415,106 3,341,355 6,756,461
12.90
12.8
168 337,911,492 3,099,580 3,665,869 6,765,449
12.90
169 309,625,437 3,451,818 3,304,643 6,756,461
12.90
12.8
169 334,778,591 3,132,901 3,632,549 6,765,449
12.90
170 306,136,511 3,488,925 3,267,536 6,756,461
12.90
12.8
170 331,612,011 3,166,580 3,598,870 6,765,449
12.90
171 302,610,080 3,526,431 3,230,030 6,756,461
12.90
12.8
171 328,411,391 3,200,620 3,564,829 6,765,449
12.90
172 299,045,739 3,564,341 3,192,121 6,756,461
12.90
12.8
172 325,176,364 3,235,027 3,530,422 6,765,449
12.90
173 295,443,082 3,602,657 3,153,804 6,756,461
12.90
12.8
173 321,906,561 3,269,803 3,495,646 6,765,449
12.90
174 291,801,696 3,641,386 3,115,076 6,756,461
12.90
12.8
174 318,601,607 3,304,954 3,460,496 6,765,449
12.90
175 288,121,166 3,680,531 3,075,931 6,756,461
12.90
12.8
175 315,261,125 3,340,482 3,424,967 6,765,449
12.90
2/11/2012 2:10 PM
5 of 6
Suku
Bunga
Equivalent
Bunga
KPR
176 284,401,069 3,720,096 3,036,365 6,756,461
12.90
177 280,640,982 3,760,087 2,996,374 6,756,461

178 276,840,474 3,800,508 2,955,953 6,756,461
Sisa Pokok
dinamis?sort=Bulan)
Porsi
Pokok
Porsi
Bunga

dinamis?sort=Bulan)
Porsi
Pokok
Porsi
Bunga
Angsuran
Suku
Bunga
12.8
176 311,884,732 3,376,392 3,389,057 6,765,449
12.90
12.90
12.8
177 308,472,044 3,412,688 3,352,761 6,765,449
12.90
12.90
12.8
178 305,022,669 3,449,375 3,316,074 6,765,449
12.90
179 272,999,110 3,841,364 2,915,098 6,756,461
12.90
12.8
179 301,536,213 3,486,456 3,278,994 6,765,449
12.90
180 269,116,451 3,882,658 2,873,803 6,756,461
12.90
12.8
180 298,012,278 3,523,935 3,241,514 6,765,449
12.90
181 265,192,054 3,924,397 2,832,064 6,756,461
12.90
12.8
181 294,450,461 3,561,817 3,203,632 6,765,449
12.90
182 261,225,470 3,966,584 2,789,877 6,756,461
12.90
12.8
182 290,850,354 3,600,107 3,165,342 6,765,449
12.90
183 257,216,245 4,009,225 2,747,236 6,756,461
12.90
12.8
183 287,211,546 3,638,808 3,126,641 6,765,449
12.90
184 253,163,920 4,052,324 2,704,137 6,756,461
12.90
12.8
184 283,533,621 3,677,925 3,087,524 6,765,449
12.90
185 249,068,034 4,095,887 2,660,575 6,756,461
12.90
12.8
185 279,816,158 3,717,463 3,047,986 6,765,449
12.90
186 244,928,116 4,139,918 2,616,544 6,756,461
12.90
12.8
186 276,058,732 3,757,426 3,008,024 6,765,449
12.90
187 240,743,695 4,184,422 2,572,040 6,756,461
12.90
12.8
187 272,260,914 3,797,818 2,967,631 6,765,449
12.90
188 236,514,290 4,229,404 2,527,057 6,756,461
12.90
12.8
188 268,422,270 3,838,645 2,926,805 6,765,449
12.90
189 232,239,420 4,274,870 2,481,591 6,756,461
12.90
12.8
189 264,542,360 3,879,910 2,885,539 6,765,449
12.90
190 227,918,595 4,320,825 2,435,636 6,756,461
12.90
12.8
190 260,620,741 3,921,619 2,843,830 6,765,449
12.90
191 223,551,321 4,367,274 2,389,187 6,756,461
12.90
12.8
191 256,656,964 3,963,776 2,801,673 6,765,449
12.90
192 219,137,099 4,414,222 2,342,239 6,756,461
12.90
12.8
192 252,650,577 4,006,387 2,759,062 6,765,449
12.90
193 214,675,424 4,461,675 2,294,786 6,756,461
12.90
12.8
193 248,601,122 4,049,456 2,715,994 6,765,449
12.90
194 210,165,785 4,509,638 2,246,823 6,756,461
12.90
12.8
194 244,508,134 4,092,987 2,672,462 6,765,449
12.90
195 205,607,669 4,558,117 2,198,345 6,756,461
12.90
12.8
195 240,371,147 4,136,987 2,628,462 6,765,449
12.90
196 201,000,552 4,607,116 2,149,345 6,756,461
12.90
12.8
196 236,189,688 4,181,460 2,583,990 6,765,449
12.90
197 196,343,909 4,656,643 2,099,818 6,756,461
12.90
12.8
197 231,963,278 4,226,410 2,539,039 6,765,449
12.90
198 191,637,207 4,706,702 2,049,760 6,756,461
12.90
12.8
198 227,691,434 4,271,844 2,493,605 6,765,449
12.90
199 186,879,908 4,757,299 1,999,162 6,756,461
12.90
12.8
199 223,373,667 4,317,766 2,447,683 6,765,449
12.90
200 182,071,469 4,808,440 1,948,022 6,756,461
12.90
12.8
200 219,009,485 4,364,182 2,401,267 6,765,449
12.90
201 177,211,338 4,860,131 1,896,331 6,756,461
12.90
12.8
201 214,598,387 4,411,097 2,354,352 6,765,449
12.90
202 172,298,961 4,912,377 1,844,084 6,756,461
12.90
12.8
202 210,139,871 4,458,517 2,306,933 6,765,449
12.90
203 167,333,776 4,965,185 1,791,276 6,756,461
12.90
12.8
203 205,633,425 4,506,446 2,259,004 6,765,449
12.90
204 162,315,215 5,018,561 1,737,901 6,756,461
12.90
12.8
204 201,078,535 4,554,890 2,210,559 6,765,449
12.90
205 157,242,705 5,072,510 1,683,951 6,756,461
12.90
12.8
205 196,474,680 4,603,855 2,161,594 6,765,449
12.90
206 152,115,665 5,127,040 1,629,422 6,756,461
12.90
12.8
206 191,821,333 4,653,347 2,112,103 6,765,449
12.90
207 146,933,509 5,182,156 1,574,306 6,756,461
12.90
12.9
207 187,117,963 4,703,370 2,062,079 6,765,449
12.90
208 141,695,646 5,237,864 1,518,598 6,756,461
12.90
12.9
208 182,364,032 4,753,931 2,011,518 6,765,449
12.90
209 136,401,475 5,294,171 1,462,291 6,756,461
12.90
12.9
209 177,558,996 4,805,036 1,960,413 6,765,449
12.90
210 131,050,392 5,351,083 1,405,378 6,756,461
12.90
12.9
210 172,702,306 4,856,690 1,908,759 6,765,449
12.90
211 125,641,785 5,408,607 1,347,854 6,756,461
12.90
12.9
211 167,793,406 4,908,900 1,856,550 6,765,449
12.90
212 120,175,035 5,466,750 1,289,712 6,756,461
12.90
12.9
212 162,831,736 4,961,670 1,803,779 6,765,449
12.90
213 114,649,518 5,525,517 1,230,944 6,756,461
12.90
12.9
213 157,816,728 5,015,008 1,750,441 6,765,449
12.90
214 109,064,601 5,584,917 1,171,545 6,756,461
12.90
12.9
214 152,747,808 5,068,920 1,696,530 6,765,449
12.90
215 103,419,647 5,644,954 1,111,507 6,756,461
12.90
12.9
215 147,624,398 5,123,410 1,642,039 6,765,449
12.90
12.90
216
97,714,009 5,705,638 1,050,824 6,756,461
12.90
12.9
216 142,445,911 5,178,487 1,586,962 6,765,449
217
91,947,036 5,766,973
989,488 6,756,461
12.90
12.9
217 137,211,755 5,234,156 1,531,294 6,765,449
12.90
218
86,118,067 5,828,968
927,493 6,756,461
12.90
12.9
218 131,921,332 5,290,423 1,475,026 6,765,449
12.90
219
80,226,438 5,891,630
864,832 6,756,461
12.90
12.9
219 126,574,037 5,347,295 1,418,154 6,765,449
12.90
220
74,271,473 5,954,965
801,497 6,756,461
12.90
12.9
220 121,169,258 5,404,778 1,360,671 6,765,449
12.90
221
68,252,492 6,018,981
737,481 6,756,461
12.90
13.0
221 115,706,378 5,462,880 1,302,570 6,765,449
12.90
222
62,168,808 6,083,685
672,777 6,756,461
12.90
13.0
222 110,184,773 5,521,606 1,243,844 6,765,449
12.90
223
56,019,724 6,149,084
607,377 6,756,461
12.90
13.0
223 104,603,810 5,580,963 1,184,486 6,765,449
12.90
224
49,804,537 6,215,187
541,275 6,756,461
12.90
13.0
224
98,962,851 5,640,958 1,124,491 6,765,449
12.90
225
43,522,536 6,282,000
474,461 6,756,461
12.90
13.1
225
93,261,252 5,701,599 1,063,851 6,765,449
12.90
226
37,173,005 6,349,532
406,930 6,756,461
12.90
13.1
226
87,498,362 5,762,891 1,002,558 6,765,449
12.90
2/11/2012 2:10 PM
6 of 6

dinamis?sort=Bulan)
Porsi
Pokok
Porsi
Bunga
Angsuran
Suku
Bunga
Equivalent
Bunga
KPR

dinamis?sort=Bulan)
Porsi
Pokok
Porsi
Bunga
Angsuran
Suku
Bunga
227
30,755,216 6,417,789
338,672 6,756,461
12.90
13.2
227
81,673,520 5,824,842
940,607 6,765,449
12.90
228
24,268,435 6,486,780
269,681 6,756,461
12.90
13.3
228
75,786,061 5,887,459
877,990 6,765,449
12.90
229
17,711,922 6,556,513
199,948 6,756,461
12.90
13.5
229
69,835,311 5,950,749
814,700 6,765,449
12.90
230
11,084,926 6,626,996
129,466 6,756,461
12.90
13.9
230
63,820,592 6,014,720
750,730 6,765,449
12.90
231
4,386,690 6,698,236
58,225 6,756,461
12.90
15.7
231
57,741,214 6,079,378
686,071 6,765,449
12.90
232
0 4,386,690
0 4,386,690
12.90
0.0
232
51,596,482 6,144,731
620,718 6,765,449
12.90
233
45,385,695 6,210,787
554,662 6,765,449
12.90
234
39,108,142 6,277,553
487,896 6,765,449
12.90
235
32,763,105 6,345,037
420,413 6,765,449
12.90
236
26,349,859 6,413,246
352,203 6,765,449
12.90
237
19,867,671 6,482,188
283,261 6,765,449
12.90
238
13,315,799 6,551,872
213,577 6,765,449
12.90
239
6,693,494 6,622,305
143,145 6,765,449
12.90
240
0 6,693,494
71,955 6,765,449
12.90
(http://ebrochure.rumah.com/simulasi-kpr/cimb-niaga/formulir-aplikasi)
Copyright 2012 by www.Rumah.com (http://www.rumah.com)
www.cimbniaga.com (http://www.cimbniaga.com)
2/11/2012 2:10 PM

Kalkulator KPR X-Tra Dinamis - 650000000

Diunggah oleh

Informasi Dokumen

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

Kalkulator KPR X-Tra Dinamis - 650000000

Diunggah oleh

Hak Cipta:

Format Tersedia

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

KPR X-TRA Dinamis

Harga Rumah : Rp. 650,000,000

Harga Rumah : Rp. 650,000,000

Dengan memilih KPR

909,383 4,448,438 5,357,821

916,393 4,441,428 5,357,821

923,457 4,434,364 5,357,821

930,575 4,427,245 5,357,821

937,749 4,420,072 5,357,821

848,446 4,509,375 5,357,821

854,986 4,502,835 5,357,821

861,577 4,496,244 5,357,821

868,218 4,489,603 5,357,821

874,910 4,482,911 5,357,821

944,977 4,412,844 5,357,821

881,655 4,476,166 5,357,821

952,261 4,405,560 5,357,821

888,451 4,469,370 5,357,821

959,602 4,398,219 5,357,821

895,299 4,462,522 5,357,821

966,999 4,390,822 5,357,821

902,200 4,455,621 5,357,821

974,453 4,383,368 5,357,821

909,155 4,448,666 5,357,821

981,964 4,375,857 5,357,821

916,163 4,441,658 5,357,821

989,533 4,368,288 5,357,821

923,225 4,434,596 5,357,821

651,063 6,105,399 6,756,461

590,910 6,174,539 6,765,449

658,062 6,098,400 6,756,461

597,263 6,168,187 6,765,449

665,136 6,091,325 6,756,461

603,683 6,161,766 6,765,449

672,286 6,084,175 6,756,461

610,173 6,155,276 6,765,449

679,513 6,076,948 6,756,461

616,732 6,148,717 6,765,449

686,818 6,069,643 6,756,461

623,362 6,142,087 6,765,449

694,201 6,062,260 6,756,461

630,063 6,135,386 6,765,449

701,664 6,054,797 6,756,461

636,836 6,128,613 6,765,449

709,207 6,047,255 6,756,461

643,682 6,121,767 6,765,449

716,831 6,039,631 6,756,461

650,602 6,114,847 6,765,449

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

724,537 6,031,925 6,756,461

732,326 6,024,136 6,756,461

740,198 6,016,263 6,756,461

748,155 6,008,306 6,756,461

657,596 6,107,853 6,765,449

664,665 6,100,784 6,765,449

671,810 6,093,639 6,765,449

679,032 6,086,417 6,765,449

756,198 6,000,264 6,756,461

686,332 6,079,118 6,765,449

764,327 5,992,134 6,756,461

693,710 6,071,739 6,765,449

772,543 5,983,918 6,756,461

701,167 6,064,282 6,765,449