MANUAL INSTRUCTIONS:

SIMULASI KLM BRISyariah iB Nama :

Masukkan data pembiayaan HANYA pada kotak berwarna ORANGE

Alamat :

DP pembiayaan KLM untuk Lempeng Non ANTAM MINIMAL 20%

No CIF :

No Rek :

Tgl realisasi:

Detail Pembiayaan Logam Mulia

Input Data
Harga Dasar Toko Emas

508,000

per Gram

Unit

Keping

Gram

Harga/gr Setelah Cetak

105,000

10

10

150,000

25

25

225,000

50

50

250,000

100

500

100

250

250

1,000

1000

Ongkos Cetak per

Gram

0
508,000

Output Data
Berat Emas

Jumlah Keping

Total Gram

Gram

10

25

50
100
250

500

1,000

Jenis Emas

ANTAM

Harga Pembelian Emas

DP Nasabah

500

38,100,000

Biaya Administrasi

1,000,000

Biaya dibayar di muka

39,100,000

Total Angsuran
Persentase Uang Muka

15%

Jangka Waktu Pembiayaan

120

254,000,000

4,497,917

PEMBIAYAAN KLM YANG DIBERIKAN

Bulan

215,900,000

Untuk Informasi lebih lanjut hubungi : Teguh - 0856 776 4004 (AO Consumer - BRISyariah KCP Rawamangun) / kunjungi www.klm-brisyariah.

RINCIAN ANGSURAN PEMBIAYAAN KLM - FLAT

ANGSURAN

ANGSURAN

ANGSURAN

QARDH

UJROH

TOTAL

0
1

1,799,167

2,698,750

4,497,917

214,100,833

2
3

1,799,167
1,799,167

2,698,750
2,698,750

4,497,917
4,497,917

212,301,667
210,502,500

22,490
44,979

4
5

1,799,167
1,799,167

2,698,750
2,698,750

4,497,917
4,497,917

208,703,333
206,904,167

67,469
89,958

6
7

1,799,167
1,799,167

2,698,750
2,698,750

4,497,917
4,497,917

205,105,000
203,305,833

112,448
134,938

8
9

1,799,167
1,799,167

2,698,750
2,698,750

4,497,917
4,497,917

201,506,667
199,707,500

157,427
179,917

10
11

1,799,167
1,799,167

2,698,750
2,698,750

4,497,917
4,497,917

197,908,333
196,109,167

202,406
224,896

12
13

1,799,167
1,799,167

2,698,750
2,698,750

4,497,917
4,497,917

194,310,000
192,510,833

247,385
269,875

14
15

1,799,167
1,799,167

2,698,750
2,698,750

4,497,917
4,497,917

190,711,667
188,912,500

292,365
314,854

16
17
18

1,799,167
1,799,167
1,799,167

2,698,750
2,698,750
2,698,750

4,497,917
4,497,917
4,497,917

187,113,333
185,314,167
183,515,000

337,344
359,833
382,323

19
20

1,799,167
1,799,167

2,698,750
2,698,750

4,497,917
4,497,917

181,715,833
179,916,667

404,812
427,302

21
22

1,799,167
1,799,167

2,698,750
2,698,750

4,497,917
4,497,917

178,117,500
176,318,333

449,792
472,281

23
24

1,799,167
1,799,167

2,698,750
2,698,750

4,497,917
4,497,917

174,519,167
172,720,000

494,771
517,260

25
26

1,799,167
1,799,167

2,698,750
2,698,750

4,497,917
4,497,917

170,920,833
169,121,667

539,750
562,240

27
28

1,799,167
1,799,167

2,698,750
2,698,750

4,497,917
4,497,917

167,322,500
165,523,333

584,729
607,219

29
30

1,799,167
1,799,167

2,698,750
2,698,750

4,497,917
4,497,917

163,724,167
161,925,000

629,708
652,198

31

1,799,167

2,698,750

4,497,917

160,125,833

674,687

BULAN

OUTSTANDING

DISKON

215,900,000

32
33

1,799,167
1,799,167

2,698,750
2,698,750

4,497,917
4,497,917

158,326,667
156,527,500

697,177
719,667

34
35

1,799,167
1,799,167

2,698,750
2,698,750

4,497,917
4,497,917

154,728,333
152,929,167

742,156
764,646

36
37

1,799,167
1,799,167

2,698,750
2,698,750

4,497,917
4,497,917

151,130,000
149,330,833

787,135
809,625

38
39

1,799,167
1,799,167

2,698,750
2,698,750

4,497,917
4,497,917

147,531,667
145,732,500

832,115
854,604

40
41

1,799,167
1,799,167

2,698,750
2,698,750

4,497,917
4,497,917

143,933,333
142,134,167

877,094
899,583

42
43
44

1,799,167
1,799,167
1,799,167

2,698,750
2,698,750
2,698,750

4,497,917
4,497,917
4,497,917

140,335,000
138,535,833
136,736,667

922,073
944,562
967,052

45
46

1,799,167
1,799,167

2,698,750
2,698,750

4,497,917
4,497,917

134,937,500
133,138,333

989,542
1,012,031

47
48

1,799,167
1,799,167

2,698,750
2,698,750

4,497,917
4,497,917

131,339,167
129,540,000

1,034,521
1,057,010

49
50

1,799,167
1,799,167

2,698,750
2,698,750

4,497,917
4,497,917

127,740,833
125,941,667

1,079,500
1,101,990

51
52

1,799,167
1,799,167

2,698,750
2,698,750

4,497,917
4,497,917

124,142,500
122,343,333

1,124,479
1,146,969

53
54

1,799,167
1,799,167

2,698,750
2,698,750

4,497,917
4,497,917

120,544,167
118,745,000

1,169,458
1,191,948

55
56

1,799,167
1,799,167

2,698,750
2,698,750

4,497,917
4,497,917

116,945,833
115,146,667

1,214,438
1,236,927

57
58

1,799,167
1,799,167

2,698,750
2,698,750

4,497,917
4,497,917

113,347,500
111,548,333

1,259,417
1,281,906

59
60
61

1,799,167
1,799,167
1,799,167

2,698,750
2,698,750
2,698,750

4,497,917
4,497,917
4,497,917

109,749,167
107,950,000
106,150,833

1,304,396
1,326,885
1,349,375

62
63

1,799,167
1,799,167

2,698,750
2,698,750

4,497,917
4,497,917

104,351,667
102,552,500

1,371,865
1,394,354

64
65

1,799,167
1,799,167

2,698,750
2,698,750

4,497,917
4,497,917

100,753,333
98,954,167

1,416,844
1,439,333

66
67

1,799,167
1,799,167

2,698,750
2,698,750

4,497,917
4,497,917

97,155,000
95,355,833

1,461,823
1,484,313

68
69

1,799,167
1,799,167

2,698,750
2,698,750

4,497,917
4,497,917

93,556,667
91,757,500

1,506,802
1,529,292

70
71

1,799,167
1,799,167

2,698,750
2,698,750

4,497,917
4,497,917

89,958,333
88,159,167

1,551,781
1,574,271

72
73

1,799,167
1,799,167

2,698,750
2,698,750

4,497,917
4,497,917

86,360,000
84,560,833

1,596,760
1,619,250

74
75
76

1,799,167
1,799,167
1,799,167

2,698,750
2,698,750
2,698,750

4,497,917
4,497,917
4,497,917

82,761,667
80,962,500
79,163,333

1,641,740
1,664,229
1,686,719

77
78

1,799,167
1,799,167

2,698,750
2,698,750

4,497,917
4,497,917

77,364,167
75,565,000

1,709,208
1,731,698

79
80

1,799,167
1,799,167

2,698,750
2,698,750

4,497,917
4,497,917

73,765,833
71,966,667

1,754,188
1,776,677

81
82

1,799,167
1,799,167

2,698,750
2,698,750

4,497,917
4,497,917

70,167,500
68,368,333

1,799,167
1,821,656

83
84

1,799,167
1,799,167

2,698,750
2,698,750

4,497,917
4,497,917

66,569,167
64,770,000

1,844,146
1,866,635

85
86

1,799,167
1,799,167

2,698,750
2,698,750

4,497,917
4,497,917

62,970,833
61,171,667

1,889,125
1,911,615

87
88

1,799,167
1,799,167

2,698,750
2,698,750

4,497,917
4,497,917

59,372,500
57,573,333

1,934,104
1,956,594

89
90

1,799,167
1,799,167

2,698,750
2,698,750

4,497,917
4,497,917

55,774,167
53,975,000

1,979,083
2,001,573

91
92
93

1,799,167
1,799,167
1,799,167

2,698,750
2,698,750
2,698,750

4,497,917
4,497,917
4,497,917

52,175,833
50,376,667
48,577,500

2,024,063
2,046,552
2,069,042

94
95

1,799,167
1,799,167

2,698,750
2,698,750

4,497,917
4,497,917

46,778,333
44,979,167

2,091,531
2,114,021

96
97

1,799,167
1,799,167

2,698,750
2,698,750

4,497,917
4,497,917

43,180,000
41,380,833

2,136,510
2,159,000

98
99

1,799,167
1,799,167

2,698,750
2,698,750

4,497,917
4,497,917

39,581,667
37,782,500

2,181,490
2,203,979

100
101

1,799,167
1,799,167

2,698,750
2,698,750

4,497,917
4,497,917

35,983,333
34,184,167

2,226,469
2,248,958

102
103

1,799,167
1,799,167

2,698,750
2,698,750

4,497,917
4,497,917

32,385,000
30,585,833

2,271,448
2,293,938

104
105

1,799,167
1,799,167

2,698,750
2,698,750

4,497,917
4,497,917

28,786,667
26,987,500

2,316,427
2,338,917

106
107

1,799,167
1,799,167

2,698,750
2,698,750

4,497,917
4,497,917

25,188,333
23,389,167

2,361,406
2,383,896

108
109

1,799,167
1,799,167

2,698,750
2,698,750

4,497,917
4,497,917

21,590,000
19,790,833

2,406,385
2,428,875

110
111

1,799,167
1,799,167

2,698,750
2,698,750

4,497,917
4,497,917

17,991,667
16,192,500

2,451,365
2,473,854

112
113

1,799,167
1,799,167

2,698,750
2,698,750

4,497,917
4,497,917

14,393,333
12,594,167

2,496,344
2,518,833

114
115

1,799,167
1,799,167

2,698,750
2,698,750

4,497,917
4,497,917

10,795,000
8,995,833

2,541,323
2,563,813

116
117

1,799,167
1,799,167

2,698,750
2,698,750

4,497,917
4,497,917

7,196,667
5,397,500

2,586,302
2,608,792

118
119

1,799,167
1,799,167

2,698,750
2,698,750

4,497,917
4,497,917

3,598,333
1,799,167

2,631,281
2,653,771

120
121
122

1,799,167

2,698,750

4,497,917

2,676,260

215,900,000

323,850,000

539,750,000

123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180

160,575,625

KTP :

Mulia
Harga Setelah Cetak
0
0
0
0
254,000,000
0
0

RIKAN

ww.klm-brisyariah.com

CASHBACK
DISKON
0
22,490
112,448
202,406
292,365
382,323
472,281
562,240
652,198
742,156
832,115
922,073
1,012,031
1,101,990
1,191,948
1,281,906

1,371,865
1,461,823
1,551,781
1,641,740
1,731,698
1,821,656
1,911,615
2,001,573
2,091,531
2,181,490
2,271,448
2,361,406
2,451,365
2,541,323
2,631,281
2,721,240
2,811,198
2,901,156
2,991,115
3,081,073
3,171,031
3,260,990
3,350,948
3,440,906
3,530,865
3,620,823
3,710,781
3,800,740
3,890,698
3,980,656
4,070,615
4,160,573
4,250,531
4,340,490
4,430,448
4,520,406
4,610,365
4,700,323
4,790,281

4,880,240
4,970,198
5,060,156
5,150,115
5,240,073
5,330,031
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

160,575,625