07_Fildzah Nabilah Zain_PS3C_Tugas Penyelesaian Akhir_Praktik Bank Syariah 2_-dikonversi (3)

Rp Rp
69 Rp 30.779.344 Rp 7.662.848 Rp 85.498 7.748.346 23.116.496

Rp Rp
70 Rp 23.116.496 Rp 7.684.134 Rp 64.212 7.748.346 15.432.362

Rp Rp
71 Rp 15.432.362 Rp 7.705.479 Rp 42.868 7.748.346 7.726.883

Rp Rp
72 Rp 7.726.883 Rp 7.726.883 Rp 21.464 7.748.346 0

BANK ATTAR SYARIAH | Usulan Pembiayaan “ Doyan Duren” 48

JADWAL ANGSURAN GRACED PERIODE

Plafon = Rp 505.000.000

Jangka Waktu = 72 Bulan / 6 Tahun

ER = 20%

Bulan Outstanding Pokok Margin Angsuran Sisa Pokok
ke Rp Rp 505.000.000
1 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
2 Rp Rp 505.000.000
3 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
4 Rp Rp 505.000.000
5 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
6 Rp Rp 505.000.000
7 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
8 Rp Rp 505.000.000
9 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
10 Rp Rp 505.000.000
11 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
12 Rp Rp 505.000.000
13 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
14 Rp Rp 505.000.000
15 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
16 Rp Rp 505.000.000
17 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
18 Rp Rp 505.000.000
19 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778
Rp
505.000.000 Rp - Rp 1.402.778 Rp 1.402.778
Rp
505.000.000 Rp - Rp 1.402.778 Rp 1.402.778
Rp
505.000.000 Rp - Rp 1.402.778 Rp 1.402.778
Rp
505.000.000 Rp - Rp 1.402.778 Rp 1.402.778
Rp
505.000.000 Rp - Rp 1.402.778 Rp 1.402.778
Rp
505.000.000 Rp - Rp 1.402.778 Rp 1.402.778
Rp
505.000.000 Rp - Rp 1.402.778 Rp 1.402.778
Rp
505.000.000 Rp - Rp 1.402.778 Rp 1.402.778
Rp
505.000.000 Rp - Rp 1.402.778 Rp 1.402.778

BANK ATTAR SYARIAH | Usulan Pembiayaan “ Doyan Duren” 49

Rp Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
20 505.000.000 Rp 505.000.000
Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
Rp Rp 505.000.000
21 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
Rp 495.150.390
Rp Rp - Rp 1.402.778 Rp 1.402.778 Rp 485.273.420
22 505.000.000 Rp 475.369.013
Rp - Rp 1.402.778 Rp 1.402.778 Rp 465.437.095
Rp Rp Rp 1.402.778 Rp 11.252.388 Rp 455.477.588
23 505.000.000 9.849.610 Rp 1.375.418 Rp 11.252.388 Rp 445.490.415
Rp Rp 1.347.982 Rp 11.252.388 Rp 435.475.501
Rp 9.876.970 Rp 1.320.469 Rp 11.252.388 Rp 425.432.767
24 505.000.000 Rp Rp 1.292.881 Rp 11.252.388 Rp 415.362.137
9.904.406 Rp 1.265.216 Rp 11.252.388 Rp 405.263.533
Rp Rp Rp 1.237.473 Rp 11.252.388 Rp 395.136.877
25 505.000.000 9.931.918 Rp 1.209.654 Rp 11.252.388 Rp 384.982.091
Rp Rp 1.181.758 Rp 11.252.388 Rp 374.799.098
Rp 9.959.507 Rp 1.153.784 Rp 11.252.388 Rp 364.587.818
26 495.150.390 Rp Rp 1.125.732 Rp 11.252.388 Rp 354.348.174
9.987.172 Rp 1.097.602 Rp 11.252.388 Rp 344.080.087
Rp Rp Rp 1.069.395 Rp 11.252.388 Rp 333.783.477
27 485.273.420 10.014.915 Rp 1.041.109 Rp 11.252.388 Rp 323.458.265
Rp Rp 1.012.744 Rp 11.252.388 Rp 313.104.373
Rp 10.042.734 Rp 984.300 Rp 11.252.388 Rp 302.721.719
28 475.369.013 Rp Rp 955.778 Rp 11.252.388
10.070.630 Rp 927.176 Rp 11.252.388
Rp Rp Rp 898.495 Rp 11.252.388
29 465.437.095 10.098.604 Rp 869.734 Rp 11.252.388
Rp
Rp 10.126.656
30 455.477.588 Rp
10.154.786
Rp Rp
31 445.490.415 10.182.993
Rp
Rp 10.211.279
32 435.475.501 Rp
10.239.644
Rp Rp
33 425.432.767 10.268.087
Rp
Rp 10.296.610
34 415.362.137 Rp
10.325.212
Rp Rp
35 405.263.533 10.353.893
Rp
Rp 10.382.654
36 395.136.877

Rp
37 384.982.091

Rp
38 374.799.098

Rp
39 364.587.818

Rp
40 354.348.174

Rp
41 344.080.087

Rp
42 333.783.477

Rp
43 323.458.265

Rp
44 313.104.373

BANK ATTAR SYARIAH | Usulan Pembiayaan “ Doyan Duren” 50

Rp Rp Rp 840.894 Rp 11.252.388 Rp 292.310.225
45 302.721.719 10.411.494 Rp 811.973 Rp 11.252.388 Rp 281.869.810
Rp Rp 782.972 Rp 11.252.388 Rp 271.400.393
Rp 10.440.415 Rp 753.890 Rp 11.252.388 Rp 260.901.895
46 292.310.225 Rp Rp 724.727 Rp 11.252.388 Rp 250.374.235
10.469.416 Rp 695.484 Rp 11.252.388 Rp 239.817.331
Rp Rp Rp 666.159 Rp 11.252.388 Rp 229.231.102
47 281.869.810 10.498.498 Rp 636.753 Rp 11.252.388 Rp 218.615.467
Rp Rp 607.265 Rp 11.252.388 Rp 207.970.345
Rp 10.527.660 Rp 577.695 Rp 11.252.388 Rp 197.295.652
48 271.400.393 Rp Rp 548.043 Rp 11.252.388 Rp 186.591.308
10.556.904 Rp 518.309 Rp 11.252.388 Rp 175.857.229
Rp Rp Rp 488.492 Rp 11.252.388 Rp 165.093.333
49 260.901.895 10.586.229 Rp 458.593 Rp 11.252.388 Rp 154.299.538
Rp Rp 428.610 Rp 11.252.388 Rp 143.475.760
Rp 10.615.635 Rp 398.544 Rp 11.252.388 Rp 132.621.916
50 250.374.235 Rp Rp 368.394 Rp 11.252.388 Rp 121.737.922
10.645.123 Rp 338.161 Rp 11.252.388 Rp 110.823.695
Rp Rp Rp 307.844 Rp 11.252.388 Rp 99.879.150
51 239.817.331 10.674.693 Rp 277.442 Rp 11.252.388 Rp 88.904.205
Rp Rp 246.956 Rp 11.252.388 Rp 77.898.773
Rp 10.704.344 Rp 216.385 Rp 11.252.388 Rp 66.862.770
52 229.231.102 Rp Rp 185.730 Rp 11.252.388 Rp 55.796.112
10.734.079 Rp 154.989 Rp 11.252.388 Rp 44.698.714
Rp Rp Rp 124.163 Rp 11.252.388 Rp 33.570.489
53 218.615.467 10.763.896
Rp
Rp 10.793.795
54 207.970.345 Rp
10.823.778
Rp Rp
55 197.295.652 10.853.844
Rp
Rp 10.883.994
56 186.591.308 Rp
10.914.227
Rp Rp
57 175.857.229 10.944.544
Rp
Rp 10.974.946
58 165.093.333 Rp
11.005.432
Rp Rp
59 154.299.538 11.036.002
Rp
Rp 11.066.658
60 143.475.760 Rp
11.097.399
Rp Rp
61 132.621.916 11.128.225

Rp
62 121.737.922

Rp
63 110.823.695

Rp
64 99.879.150

Rp
65 88.904.205

Rp
66 77.898.773

Rp
67 66.862.770

Rp
68 55.796.112

Rp
69 44.698.714

BANK ATTAR SYARIAH | Usulan Pembiayaan “ Doyan Duren” 51

Rp Rp
70 33.570.489
11.159.137 Rp 93.251 Rp 11.252.388 Rp 22.411.352
Rp
71 22.411.352 Rp

Rp 11.190.134 Rp 62.254 Rp 11.252.388 Rp 11.221.218
72 11.221.218
Rp Rp

11.221.218 Rp 31.170 Rp 11.252.388 0

Rp

505.000.000

BANK ATTAR SYARIAH | Usulan Pembiayaan “ Doyan Duren” 52

JADWAL ANGSURAN DIPERCEPAT

Plafon = Rp 505.000.000

Jangka Waktu = 72 Bulan / 6 Tahun

ER = 20%

Bulan Outstanding Pokok Margin Angsuran Sisa Pokok
ke Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
1 Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
2 Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
3 Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
4 Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
5 Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
6 Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
7 Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
8 Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
9 Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
10 Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
11 Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
12 Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
13 Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
14 Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
15 Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
16 Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
17 Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
18 Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
19 Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
20 Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
21 Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
22 Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
23 Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
24 Rp 505.000.000 Rp 9.849.610 Rp 1.402.778 Rp 11.252.388 Rp 495.150.390
25 Rp 495.150.390 Rp 9.876.970 Rp 1.375.418 Rp 11.252.388 Rp 485.273.420
26 Rp 485.273.420 Rp 9.904.406 Rp 1.347.982 Rp 11.252.388 Rp 475.369.013
27 Rp 475.369.013 Rp 9.931.918 Rp 1.320.469 Rp 11.252.388 Rp 465.437.095
28 Rp 465.437.095 Rp 9.959.507 Rp 1.292.881 Rp 11.252.388 Rp 455.477.588
29 Rp 455.477.588 Rp 9.987.172 Rp 1.265.216 Rp 11.252.388 Rp 445.490.415
30 Rp 445.490.415 Rp 10.014.915 Rp 1.237.473 Rp 11.252.388 Rp 435.475.501
31 Rp 435.475.501 Rp 10.042.734 Rp 1.209.654 Rp 11.252.388 Rp 425.432.767
32 Rp 425.432.767 Rp 10.070.630 Rp 1.181.758 Rp 11.252.388 Rp 415.362.137
33 Rp 415.362.137 Rp 10.098.604 Rp 1.153.784 Rp 11.252.388 Rp 405.263.533
34 Rp 405.263.533 Rp 10.126.656 Rp 1.125.732 Rp 11.252.388 Rp 395.136.877
35

BANK ATTAR SYARIAH | Usulan Pembiayaan “ Doyan Duren” 53

36 Rp 395.136.877 Rp 10.154.786 Rp 1.097.602 Rp 11.252.388 Rp 384.982.091

37 Rp 384.982.091 Rp 10.182.993 Rp 1.069.395 Rp 11.252.388 Rp 374.799.098

38 Rp 374.799.098 Rp 10.211.279 Rp 1.041.109 Rp 11.252.388 Rp 364.587.818

39 Rp 364.587.818 Rp 10.239.644 Rp 1.012.744 Rp 11.252.388 Rp 354.348.174

40 Rp 354.348.174 Rp 10.268.087 Rp 984.300 Rp 11.252.388 Rp 344.080.087

41 Rp 344.080.087 Rp 10.296.610 Rp 955.778 Rp 11.252.388 Rp 333.783.477

42 Rp 333.783.477 Rp 10.325.212 Rp 927.176 Rp 11.252.388 Rp 323.458.265

43 Rp 323.458.265 Rp 10.353.893 Rp 898.495 Rp 11.252.388 Rp 313.104.373

44 Rp 313.104.373 Rp 10.382.654 Rp 869.734 Rp 11.252.388 Rp 302.721.719

45 Rp 302.721.719 Rp 10.411.494 Rp 840.894 Rp 11.252.388 Rp 292.310.225

46 Rp 292.310.225 Rp 10.440.415 Rp 811.973 Rp 11.252.388 Rp 281.869.810

47 Rp 281.869.810 Rp 10.469.416 Rp 782.972 Rp 11.252.388 Rp 271.400.393

48 Rp 271.400.393 Rp 10.498.498 Rp 753.890 Rp 11.252.388 Rp 260.901.895

49 Rp 260.901.895 Rp 10.527.660 Rp 724.727 Rp 11.252.388 Rp 250.374.235

50 Rp 250.374.235 Rp 10.556.904 Rp 695.484 Rp 11.252.388 Rp 239.817.331

51 Rp 239.817.331 Rp 10.586.229 Rp 666.159 Rp 11.252.388 Rp 229.231.102

52 Rp 229.231.102 Rp 10.615.635 Rp 636.753 Rp 11.252.388 Rp 218.615.467

53 Rp 218.615.467 Rp 10.645.123 Rp 607.265 Rp 11.252.388 Rp 207.970.345

54 Rp 207.970.345 Rp 10.674.693 Rp 577.695 Rp 11.252.388 Rp 197.295.652

55 Rp 197.295.652 Rp 10.704.344 Rp 548.043 Rp 11.252.388 Rp 186.591.308

56 Rp 186.591.308 Rp 10.734.079 Rp 518.309 Rp 11.252.388 Rp 175.857.229

57 Rp 175.857.229 Rp 10.763.896 Rp 488.492 Rp 11.252.388 Rp 165.093.333

58 Rp 165.093.333 Rp 10.793.795 Rp 458.593 Rp 11.252.388 Rp 154.299.538

59 Rp 154.299.538 Rp 10.823.778 Rp 428.610 Rp 11.252.388 Rp 143.475.760

60 Rp 143.475.760 Rp 10.853.844 Rp 398.544 Rp 11.252.388 Rp 132.621.916

61 Rp 132.621.916 Rp 10.883.994 Rp 368.394 Rp 11.252.388 Rp 121.737.922

62 Rp 121.737.922 Rp 10.914.227 Rp 338.161 Rp 11.252.388 Rp 110.823.695

63 Rp 110.823.695 Rp 10.944.544 Rp 307.844 Rp 11.252.388 Rp 99.879.150

64 Rp 99.879.150 Rp 10.974.946 Rp 277.442 Rp 11.252.388 Rp 88.904.205

65 Rp 88.904.205 Rp 11.005.432 Rp 246.956 Rp 11.252.388 Rp 77.898.773

66 Rp 77.898.773 Rp 11.036.002 Rp 216.385 Rp 11.252.388 Rp 66.862.770

67 Rp 66.862.770 Rp 11.066.658 Rp 185.730 Rp 11.252.388 Rp 55.796.112

68 Rp 55.796.112 Rp 11.097.399 Rp 154.989 Rp 11.252.388 Rp 44.698.714

69 Rp 44.698.714 Rp 11.128.225 Rp 124.163 Rp 11.252.388 Rp 33.570.489

70 Rp 33.570.489 Rp 11.159.137 Rp 93.251 Rp 11.252.388 Rp 22.411.352

71 Rp 22.411.352 Rp 11.190.134 Rp 62.254 Rp 11.252.388 Rp 11.221.218

72 Rp 11.221.218 Rp 11.221.218 Rp Rp
31.170 Rp 11.252.388 0

Rp 505.000.000

BANK ATTAR SYARIAH | Usulan Pembiayaan “ Doyan Duren” 54

JADWAL ANGSURAN RESTRUKTURISASI

Plafon = Rp 505.000.000

Jangka Waktu = 72 Bulan / 6 Tahun

ER = 20%

Bulan Outstanding Pokok Margin Angsuran Sisa Pokok
ke Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
1 Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
2 Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
3 Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
4 Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
5 Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
6 Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
7 Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
8 Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
9 Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
10 Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
11 Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
12 Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
13 Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
14 Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
15 Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
16 Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
17 Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
18 Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
19 Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
20 Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
21 Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
22 Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
23 Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
24 Rp 505.000.000 Rp 9.849.610 Rp 1.402.778 Rp 11.252.388 Rp 495.150.390
25 Rp 495.150.390 Rp 9.876.970 Rp 1.375.418 Rp 11.252.388 Rp 485.273.420
26 Rp 485.273.420 Rp 9.904.406 Rp 1.347.982 Rp 11.252.388 Rp 475.369.013
27 Rp 475.369.013 Rp 9.931.918 Rp 1.320.469 Rp 11.252.388 Rp 465.437.095
28 Rp 465.437.095 Rp 9.959.507 Rp 1.292.881 Rp 11.252.388 Rp 455.477.588
29 Rp 455.477.588 Rp 9.987.172 Rp 1.265.216 Rp 11.252.388 Rp 445.490.415
30 Rp 445.490.415 Rp 10.014.915 Rp 1.237.473 Rp 11.252.388 Rp 435.475.501
31 Rp 435.475.501 Rp 10.042.734 Rp 1.209.654 Rp 11.252.388 Rp 425.432.767
32 Rp 425.432.767 Rp 10.070.630 Rp 1.181.758 Rp 11.252.388 Rp 415.362.137
33 Rp 415.362.137 Rp 10.098.604 Rp 1.153.784 Rp 11.252.388 Rp 405.263.533
34 Rp 405.263.533 Rp 10.126.656 Rp 1.125.732 Rp 11.252.388 Rp 395.136.877
35

BANK ATTAR SYARIAH | Usulan Pembiayaan “ Doyan Duren” 55

36 Rp 395.136.877 Rp 10.154.786 Rp 1.097.602 Rp 11.252.388 Rp 384.982.091

37 Rp 384.982.091 Rp 10.182.993 Rp 1.069.395 Rp 11.252.388 Rp 374.799.098

38 Rp 374.799.098 Rp 10.211.279 Rp 1.041.109 Rp 11.252.388 Rp 364.587.818

39 Rp 364.587.818 Rp 10.239.644 Rp 1.012.744 Rp 11.252.388 Rp 354.348.174

40 Rp 354.348.174 Rp 10.268.087 Rp 984.300 Rp 11.252.388 Rp 344.080.087

41 Rp 344.080.087 Rp 10.296.610 Rp 955.778 Rp 11.252.388 Rp 333.783.477

42 Rp 333.783.477 Rp 10.325.212 Rp 927.176 Rp 11.252.388 Rp 323.458.265

43 Rp 323.458.265 Rp 10.353.893 Rp 898.495 Rp 11.252.388 Rp 313.104.373

44 Rp 313.104.373 Rp 10.382.654 Rp 869.734 Rp 11.252.388 Rp 302.721.719

45 Rp 302.721.719 Rp 10.411.494 Rp 840.894 Rp 11.252.388 Rp 292.310.225

46 Rp 292.310.225 Rp 10.440.415 Rp 811.973 Rp 11.252.388 Rp 281.869.810

47 Rp 281.869.810 Rp 10.469.416 Rp 782.972 Rp 11.252.388 Rp 271.400.393

48 Rp 271.400.393 Rp 10.498.498 Rp 753.890 Rp 11.252.388 Rp 260.901.895

49 Rp 260.901.895 Rp 10.527.660 Rp 724.727 Rp 11.252.388 Rp 250.374.235

50 Rp 250.374.235 Rp 10.556.904 Rp 695.484 Rp 11.252.388 Rp 239.817.331

51 Rp 239.817.331 Rp 10.586.229 Rp 666.159 Rp 11.252.388 Rp 229.231.102

52 Rp 229.231.102 Rp 10.615.635 Rp 636.753 Rp 11.252.388 Rp 218.615.467

53 Rp 218.615.467 Rp 10.645.123 Rp 607.265 Rp 11.252.388 Rp 207.970.345

54 Rp 207.970.345 Rp 10.674.693 Rp 577.695 Rp 11.252.388 Rp 197.295.652

55 Rp 197.295.652 Rp 10.704.344 Rp 548.043 Rp 11.252.388 Rp 186.591.308

56 Rp 186.591.308 Rp 10.734.079 Rp 518.309 Rp 11.252.388 Rp 175.857.229

57 Rp 175.857.229 Rp 10.763.896 Rp 488.492 Rp 11.252.388 Rp 165.093.333

58 Rp 165.093.333 Rp 10.793.795 Rp 458.593 Rp 11.252.388 Rp 154.299.538

59 Rp 154.299.538 Rp 10.823.778 Rp 428.610 Rp 11.252.388 Rp 143.475.760

60 Rp 143.475.760 Rp 10.853.844 Rp 398.544 Rp 11.252.388 Rp 132.621.916

61 Rp 132.621.916 Rp 10.883.994 Rp 368.394 Rp 11.252.388 Rp 121.737.922

62 Rp 121.737.922 Rp 10.914.227 Rp 338.161 Rp 11.252.388 Rp 110.823.695

63 Rp 110.823.695 Rp 10.944.544 Rp 307.844 Rp 11.252.388 Rp 99.879.150

64 Rp 99.879.150 Rp 10.974.946 Rp 277.442 Rp 11.252.388 Rp 88.904.205

65 Rp 88.904.205 Rp 11.005.432 Rp 246.956 Rp 11.252.388 Rp 77.898.773

66 Rp 77.898.773 Rp 11.036.002 Rp 216.385 Rp 11.252.388 Rp 66.862.770

67 Rp 66.862.770 Rp 11.066.658 Rp 185.730 Rp 11.252.388 Rp 55.796.112

68 Rp 55.796.112 Rp 11.097.399 Rp 154.989 Rp 11.252.388 Rp 44.698.714

69 Rp 44.698.714 Rp 11.128.225 Rp 124.163 Rp 11.252.388 Rp 33.570.489

70 Rp 33.570.489 Rp 11.159.137 Rp 93.251 Rp 11.252.388 Rp 22.411.352

71 Rp 22.411.352 Rp 11.190.134 Rp 62.254 Rp 11.252.388 Rp 11.221.218

72 Rp 11.221.218 Rp 11.221.218 Rp Rp
31.170 Rp 11.252.388 0

Rp 505.000.000

BANK ATTAR SYARIAH | Usulan Pembiayaan “ Doyan Duren” 56

JADWAL ANGSURAN PELUNASAN

Plafon = Rp 505.000.000

Jangka Waktu = 72 Bulan / 6 Tahun

ER : 20%

Bulan Outstanding Pokok Margin Angsuran Sisa Pokok
ke Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
1 Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
2 Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
3 Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
4 Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
5 Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
6 Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
7 Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
8 Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
9 Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
10 Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
11 Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
12 Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
13 Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
14 Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
15 Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
16 Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
17 Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
18 Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
19 Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
20 Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
21 Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
22 Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
23 Rp 505.000.000 Rp - Rp 1.402.778 Rp 1.402.778 Rp 505.000.000
24 Rp 505.000.000 Rp 9.849.610 Rp 1.402.778 Rp 11.252.388 Rp 495.150.390
25 Rp 495.150.390 Rp 9.876.970 Rp 1.375.418 Rp 11.252.388 Rp 485.273.420
26 Rp 485.273.420 Rp 9.904.406 Rp 1.347.982 Rp 11.252.388 Rp 475.369.013
27 Rp 475.369.013 Rp 9.931.918 Rp 1.320.469 Rp 11.252.388 Rp 465.437.095
28 Rp 465.437.095 Rp 9.959.507 Rp 1.292.881 Rp 11.252.388 Rp 455.477.588
29 Rp 455.477.588 Rp 9.987.172 Rp 1.265.216 Rp 11.252.388 Rp 445.490.415
30 Rp 445.490.415 Rp 10.014.915 Rp 1.237.473 Rp 11.252.388 Rp 435.475.501
31 Rp 435.475.501 Rp 10.042.734 Rp 1.209.654 Rp 11.252.388 Rp 425.432.767
32 Rp 425.432.767 Rp 10.070.630 Rp 1.181.758 Rp 11.252.388 Rp 415.362.137
33 Rp 415.362.137 Rp 10.098.604 Rp 1.153.784 Rp 11.252.388 Rp 405.263.533
34 Rp 405.263.533 Rp 10.126.656 Rp 1.125.732 Rp 11.252.388 Rp 395.136.877
35

BANK ATTAR SYARIAH | Usulan Pembiayaan “ Doyan Duren” 57

36 Rp 395.136.877 Rp 10.154.786 Rp 1.097.602 Rp 11.252.388 Rp 384.982.091

37 Rp 384.982.091 Rp 10.182.993 Rp 1.069.395 Rp 11.252.388 Rp 374.799.098

38 Rp 374.799.098 Rp 10.211.279 Rp 1.041.109 Rp 11.252.388 Rp 364.587.818

39 Rp 364.587.818 Rp 10.239.644 Rp 1.012.744 Rp 11.252.388 Rp 354.348.174

40 Rp 354.348.174 Rp 10.268.087 Rp 984.300 Rp 11.252.388 Rp 344.080.087

41 Rp 344.080.087 Rp 10.296.610 Rp 955.778 Rp 11.252.388 Rp 333.783.477

42 Rp 333.783.477 Rp 10.325.212 Rp 927.176 Rp 11.252.388 Rp 323.458.265

43 Rp 323.458.265 Rp 10.353.893 Rp 898.495 Rp 11.252.388 Rp 313.104.373

44 Rp 313.104.373 Rp 10.382.654 Rp 869.734 Rp 11.252.388 Rp 302.721.719

45 Rp 302.721.719 Rp 10.411.494 Rp 840.894 Rp 11.252.388 Rp 292.310.225

46 Rp 292.310.225 Rp 10.440.415 Rp 811.973 Rp 11.252.388 Rp 281.869.810

47 Rp 281.869.810 Rp 10.469.416 Rp 782.972 Rp 11.252.388 Rp 271.400.393

48 Rp 271.400.393 Rp 10.498.498 Rp 753.890 Rp 11.252.388 Rp 260.901.895

49 Rp 260.901.895 Rp 10.527.660 Rp 724.727 Rp 11.252.388 Rp 250.374.235

50 Rp 250.374.235 Rp 10.556.904 Rp 695.484 Rp 11.252.388 Rp 239.817.331

51 Rp 239.817.331 Rp 10.586.229 Rp 666.159 Rp 11.252.388 Rp 229.231.102

52 Rp 229.231.102 Rp 10.615.635 Rp 636.753 Rp 11.252.388 Rp 218.615.467

53 Rp 218.615.467 Rp 10.645.123 Rp 607.265 Rp 11.252.388 Rp 207.970.345

54 Rp 207.970.345 Rp 10.674.693 Rp 577.695 Rp 11.252.388 Rp 197.295.652

55 Rp 197.295.652 Rp 10.704.344 Rp 548.043 Rp 11.252.388 Rp 186.591.308

56 Rp 186.591.308 Rp 10.734.079 Rp 518.309 Rp 11.252.388 Rp 175.857.229

57 Rp 175.857.229 Rp 10.763.896 Rp 488.492 Rp 11.252.388 Rp 165.093.333

58 Rp 165.093.333 Rp 10.793.795 Rp 458.593 Rp 11.252.388 Rp 154.299.538

59 Rp 154.299.538 Rp 10.823.778 Rp 428.610 Rp 11.252.388 Rp 143.475.760

60 Rp 143.475.760 Rp 10.853.844 Rp 398.544 Rp 11.252.388 Rp 132.621.916

61 Rp 132.621.916 Rp 10.883.994 Rp 368.394 Rp 11.252.388 Rp 121.737.922

62 Rp 121.737.922 Rp 10.914.227 Rp 338.161 Rp 11.252.388 Rp 110.823.695

63 Rp 110.823.695 Rp 10.944.544 Rp 307.844 Rp 11.252.388 Rp 99.879.150

64 Rp 99.879.150 Rp 10.974.946 Rp 277.442 Rp 11.252.388 Rp 88.904.205

65 Rp 88.904.205 Rp 11.005.432 Rp 246.956 Rp 11.252.388 Rp 77.898.773

66 Rp 77.898.773 Rp 11.036.002 Rp 216.385 Rp 11.252.388 Rp 66.862.770

67 Rp 66.862.770 Rp 11.066.658 Rp 185.730 Rp 11.252.388 Rp 55.796.112

68 Rp 55.796.112 Rp 11.097.399 Rp 154.989 Rp 11.252.388 Rp 44.698.714

69 Rp 44.698.714 Rp 11.128.225 Rp 124.163 Rp 11.252.388 Rp 33.570.489

70 Rp 33.570.489 Rp 11.159.137 Rp 93.251 Rp 11.252.388 Rp 22.411.352

71 Rp 22.411.352 Rp 11.190.134 Rp 62.254 Rp 11.252.388 Rp 11.221.218

72 Rp 11.221.218 Rp 11.221.218 Rp Rp
31.170 Rp 11.252.388 0

Rp 505.000.000

BANK ATTAR SYARIAH | Usulan Pembiayaan “ Doyan Duren” 58

BANK ATTAR SYARIAH | Usulan Pembiayaan “ Doyan Duren” 59