Tabel Simulasi Angsuran

Pembiayaan Hunian Syariah Al Musyarakah (Kongsi)

11.0%
Plafond

9.9%

9.9%

9.9%

9.9%

9.9%

9.9%

9.9%

9.9%

9.9%

9.9%

9.9%

9.9%

9.9%

9.9%

9.9%

JANGKA WAKTU
1 tahun

2 tahun

3 tahun

4 tahun

50,000,000
60,000,000
70,000,000
80,000,000
90,000,000
100,000,000
110,000,000

4,393,470
5,272,160
6,150,860
7,029,550
7,908,240
8,786,940
9,665,630

2,304,940
2,765,930
3,226,910
3,687,900
4,148,890
4,609,880
5,070,870

1,611,010
1,933,220
2,255,420
2,577,620
2,899,820
3,222,030
3,544,230

1,265,730
1,518,880
1,772,020
2,025,170
2,278,310
2,531,460
2,784,600

5 tahun
1,059,890
1,271,870
1,483,850
1,695,830
1,907,810
2,119,790
2,331,770

6 tahun
923,770
1,108,530
1,293,280
1,478,040
1,662,790
1,847,540
2,032,300

7 tahun
827,480
992,970
1,158,470
1,323,960
1,489,460
1,654,960
1,820,450

8 tahun
756,070
907,280
1,058,490
1,209,700
1,360,920
1,512,130
1,663,340

9 tahun
701,230
841,480
981,720
1,121,970
1,262,210
1,402,460
1,542,710

10 tahun
657,990
789,590
921,180
1,052,780
1,184,380
1,315,980
1,447,570

11 tahun
623,170
747,800
872,440
997,070
1,121,700
1,246,340
1,370,970

12 tahun
594,650
713,590
832,520
951,450
1,070,380
1,189,310
1,308,240

13 tahun
570,980
685,180
799,370
913,570
1,027,770
1,141,960
1,256,160

14 tahun
551,100
661,320
771,540
881,760
991,980
1,102,200
1,212,420

15 tahun
534,250
641,100
747,950
854,800
961,650
1,068,500
1,175,350

120,000,000
130,000,000
140,000,000
150,000,000
160,000,000
170,000,000
180,000,000
190,000,000

10,544,330
11,423,020
12,301,710
13,180,410
14,059,100
14,937,800
15,816,490
16,695,180

5,531,850
5,992,840
6,453,830
6,914,820
7,375,810
7,836,790
8,297,780
8,758,770

3,866,430
4,188,630
4,510,840
4,833,040
5,155,240
5,477,440
5,799,650
6,121,850

3,037,750
3,290,900
3,544,040
3,797,190
4,050,330
4,303,480
4,556,630
4,809,770

2,543,740
2,755,720
2,967,700
3,179,680
3,391,660
3,603,640
3,815,620
4,027,600

2,217,050
2,401,810
2,586,560
2,771,320
2,956,070
3,140,830
3,325,580
3,510,340

1,985,950
2,151,440
2,316,940
2,482,430
2,647,930
2,813,430
2,978,920
3,144,420

1,814,560
1,965,770
2,116,980
2,268,200
2,419,410
2,570,620
2,721,830
2,873,050

1,682,950
1,823,200
1,963,440
2,103,690
2,243,930
2,384,180
2,524,430
2,664,670

1,579,170
1,710,770
1,842,370
1,973,960
2,105,560
2,237,160
2,368,760
2,500,350

1,495,600
1,620,240
1,744,870
1,869,500
1,994,140
2,118,770
2,243,410
2,368,040

1,427,170
1,546,100
1,665,030
1,783,960
1,902,890
2,021,820
2,140,760
2,259,690

1,370,350
1,484,550
1,598,750
1,712,940
1,827,140
1,941,340
2,055,530
2,169,730

1,322,640
1,432,860
1,543,090
1,653,310
1,763,530
1,873,750
1,983,970
2,094,190

1,282,190
1,389,040
1,495,890
1,602,740
1,709,590
1,816,440
1,923,290
2,030,140

200,000,000
210,000,000
220,000,000
230,000,000
240,000,000
250,000,000
260,000,000
270,000,000
280,000,000

17,573,880
18,452,570
19,331,260
20,209,960
21,088,650
21,967,350
22,846,040
23,724,730
24,603,430

9,219,760
9,680,740
10,141,730
10,602,720
11,063,710
11,524,700
11,985,680
12,446,670
12,907,660

6,444,050
6,766,250
7,088,460
7,410,660
7,732,860
8,055,060
8,377,270
8,699,470
9,021,670

5,062,920
5,316,060
5,569,210
5,822,350
6,075,500
6,328,650
6,581,790
6,834,940
7,088,080

4,239,570
4,451,550
4,663,530
4,875,510
5,087,490
5,299,470
5,511,450
5,723,430
5,935,400

3,695,090
3,879,840
4,064,600
4,249,350
4,434,110
4,618,860
4,803,620
4,988,370
5,173,130

3,309,910
3,475,410
3,640,900
3,806,400
3,971,890
4,137,390
4,302,890
4,468,380
4,633,880

3,024,260
3,175,470
3,326,690
3,477,900
3,629,110
3,780,330
3,931,540
4,082,750
4,233,960

2,804,920
2,945,160
3,085,410
3,225,660
3,365,900
3,506,150
3,646,390
3,786,640
3,926,890

2,631,950
2,763,550
2,895,150
3,026,740
3,158,340
3,289,940
3,421,540
3,553,140
3,684,730

2,492,670
2,617,310
2,741,940
2,866,570
2,991,210
3,115,840
3,240,470
3,365,110
3,489,740

2,378,620
2,497,550
2,616,480
2,735,410
2,854,340
2,973,270
3,092,200
3,211,130
3,330,060

2,283,920
2,398,120
2,512,320
2,626,510
2,740,710
2,854,910
2,969,100
3,083,300
3,197,490

2,204,410
2,314,630
2,424,850
2,535,070
2,645,290
2,755,510
2,865,730
2,975,950
3,086,170

2,136,990
2,243,840
2,350,690
2,457,540
2,564,390
2,671,240
2,778,090
2,884,940
2,991,790

290,000,000
300,000,000
310,000,000
320,000,000
330,000,000
340,000,000
350,000,000
400,000,000
450,000,000
500,000,000

25,482,120
26,360,820
27,239,510
28,118,200
28,996,900
29,875,590
30,754,280
35,147,750
39,541,220
43,934,690

13,368,650
13,829,640
14,290,620
14,751,610
15,212,600
15,673,590
16,134,570
18,439,510
20,744,450
23,049,390

9,343,870
9,666,080
9,988,280
10,310,480
10,632,690
10,954,890
11,277,090
12,888,100
14,499,120
16,110,130

7,341,230
7,594,380
7,847,520
8,100,670
8,353,810
8,606,960
8,860,110
10,125,830
11,391,560
12,657,290

6,147,380
6,359,360
6,571,340
6,783,320
6,995,300
7,207,280
7,419,260
8,479,150
9,539,040
10,598,940

5,357,880
5,542,630
5,727,390
5,912,140
6,096,900
6,281,650
6,466,410
7,390,180
8,313,950
9,237,720

4,799,370
4,964,870
5,130,360
5,295,860
5,461,350
5,626,850
5,792,350
6,619,820
7,447,300
8,274,780

4,385,180
4,536,390
4,687,600
4,838,820
4,990,030
5,141,240
5,292,460
6,048,520
6,804,590
7,560,650

4,067,130
4,207,380
4,347,620
4,487,870
4,628,120
4,768,360
4,908,610
5,609,840
6,311,070
7,012,300

3,816,330
3,947,930
4,079,530
4,211,120
4,342,720
4,474,320
4,605,920
5,263,900
5,921,890
6,579,880

3,614,370
3,739,010
3,863,640
3,988,280
4,112,910
4,237,540
4,362,180
4,985,340
5,608,510
6,231,680

3,448,990
3,567,930
3,686,860
3,805,790
3,924,720
4,043,650
4,162,580
4,757,230
5,351,890
5,946,540

3,311,690
3,425,890
3,540,080
3,654,280
3,768,480
3,882,670
3,996,870
4,567,850
5,138,830
5,709,810

3,196,390
3,306,610
3,416,830
3,527,050
3,637,270
3,747,490
3,857,710
4,408,820
4,959,920
5,511,020

3,098,640
3,205,490
3,312,340
3,419,190
3,526,040
3,632,890
3,739,730
4,273,980
4,808,230
5,342,480

550,000,000
600,000,000
625,000,000
650,000,000
675,000,000
700,000,000

48,328,160
52,721,630
54,918,370
57,115,100
59,311,830
61,508,570

25,354,330
27,659,270
28,811,740
29,964,210
31,116,680
32,269,150

17,721,140
19,332,150
20,137,660
20,943,170
21,748,670
22,554,180

13,923,020
15,188,750
15,821,620
16,454,480
17,087,350
17,720,210

11,658,830
12,718,720
13,248,670
13,778,620
14,308,570
14,838,510

10,161,500
11,085,270
11,547,160
12,009,040
12,470,930
12,932,810

9,102,260
9,929,740
10,343,480
10,757,210
11,170,950
11,584,690

8,316,720
9,072,780
9,450,810
9,828,850
10,206,880
10,584,910

7,713,530
8,414,760
8,765,370
9,115,990
9,466,600
9,817,210

7,237,870
7,895,860
8,224,850
8,553,840
8,882,840
9,211,830

6,854,850
7,478,020
7,789,600
8,101,190
8,412,770
8,724,350

6,541,200
7,135,850
7,433,180
7,730,510
8,027,830
8,325,160

6,280,790
6,851,770
7,137,270
7,422,760
7,708,250
7,993,740

6,062,120
6,613,220
6,888,770
7,164,320
7,439,880
7,715,430

5,876,730
6,410,970
6,678,100
6,945,220
7,212,350
7,479,470

725,000,000
750,000,000

63,705,300
65,902,040

33,421,620
34,574,090

23,359,690
24,165,190

18,353,070
18,985,940

15,368,460
15,898,410

13,394,700
13,856,590

11,998,430
12,412,170

10,962,940
11,340,980

10,167,830
10,518,440

9,540,830
9,869,820

9,035,940
9,347,520

8,622,490
8,919,810

8,279,230
8,564,720

7,990,980
8,266,530

7,746,590
8,013,720

800,000,000
1,000,000,000

70,295,510
87,869,380

36,879,030
46,098,790

25,776,210
32,220,260

20,251,670
25,314,590

16,958,300
21,197,870

14,780,360
18,475,450

13,239,650
16,549,560

12,097,040
15,121,300

11,219,670
14,024,590

10,527,810
13,159,760

9,970,690
12,463,360

9,514,470
11,893,090

9,135,700
11,419,620

8,817,630
11,022,040

8,547,970
10,684,960