PT. BANK MUAMALAT INDONESIA, TBK.

Gaji Net
Tinj. Konjt
Angsuran / bulan 1 : 2,819,407 Jml
Nama Nasabah : BUDI PERMANA Angsuran / bulan 2 3,435,476
Potongan
Jenis Pembiayaan : MURABAHAH 1 Jangka Waktu (bl) : 180
###
Limit Pembiayaan : Rp 270,000,000 Gross Period (bl) : ###
0
Margin Keuntungan : Rp 333,600,006 Tgl. Pencairan : 02-May-16
Angsuran
Total Murabahah : Rp 603,600,006 Tgl. Awal Angsuran : Potongan
02-Jun-16
pinjaman sblmnya
Rate 1 (Thn 1-2) : 9.50% Tgl. Akhir Angsuran : 02-May-31 Jml
Rate 2 (Thn 3-Lunas): 13.50%
TANGGAL SISA Angsuran Angsuran Tot KWJ
NO.
ANGSURAN HUTANG POKOK Pokok Margin perbulan
1 1 02-Jun-16 269,318,093 681,907 2,137,500 2,819,407 DSR
2 2 02-Jul-16 268,630,788 687,305 2,132,102 2,819,407
3 3 02-Aug-16 267,938,042 692,746 2,126,660 Potongan
2,819,407wajib tiap bulan
4 4 02-Sep-16 267,239,812 698,230 2,121,176 2,819,407 Pensiun
5 5 02-Oct-16 266,536,053 703,758 2,115,649 2,819,407 Zakat/Infak
6 6 02-Nov-16 265,826,724 709,330 2,110,077 2,819,407 Iuran Koperasi
7 7 02-Dec-16 265,111,779 714,945 2,104,462 2,819,407
###
8 8 02-Jan-17 264,391,174 720,605 2,098,802 2,819,407
###
9 9 02-Feb-17 263,664,864 726,310 2,093,097 2,819,407
###
### 10 02-Mar-17 262,932,804 732,060 2,087,347 2,819,407
### 11 02-Apr-17 262,194,949 737,855 2,081,551 2,819,407
### 12 02-May-17 261,451,252 743,697 2,075,710 2,819,407
### 13 02-Jun-17 260,701,668 749,584 2,069,822 2,819,407
### 14 02-Jul-17 259,946,150 755,518 2,063,888 2,819,407
### 15 02-Aug-17 259,184,650 761,500 2,057,907 2,819,407
### 16 02-Sep-17 258,417,122 767,528 2,051,878 2,819,407
### 17 02-Oct-17 257,643,517 773,604 2,045,802 2,819,407
### 18 02-Nov-17 256,863,788 779,729 2,039,678 2,819,407
### 19 02-Dec-17 256,077,887 785,902 2,033,505 2,819,407
### 20 02-Jan-18 255,285,763 792,123 2,027,283 2,819,407
### 21 02-Feb-18 254,487,369 798,394 2,021,012 2,819,407
### 22 02-Mar-18 253,682,654 804,715 2,014,692 2,819,407
### 23 02-Apr-18 252,871,569 811,086 2,008,321 2,819,407
### 24 02-May-18 252,054,062 817,507 2,001,900 2,819,407
### 25 02-Jun-18 251,454,194 599,868 2,835,608 3,435,476
### 26 02-Jul-18 250,847,578 606,616 2,828,860 3,435,476
### 27 02-Aug-18 250,234,137 613,441 2,822,035 3,435,476
### 28 02-Sep-18 249,613,795 620,342 2,815,134 3,435,476
### 29 02-Oct-18 248,986,474 627,321 2,808,155 3,435,476
### 30 02-Nov-18 248,352,096 634,378 2,801,098 3,435,476
### 31 02-Dec-18 247,710,581 641,515 2,793,961 3,435,476
### 32 02-Jan-19 247,061,850 648,732 2,786,744 3,435,476
### 33 02-Feb-19 246,405,819 656,030 2,779,446 3,435,476
### 34 02-Mar-19 245,742,409 663,410 2,772,065 3,435,476
### 35 02-Apr-19 245,071,535 670,874 2,764,602 3,435,476
### 36 02-May-19 244,393,114 678,421 2,757,055 3,435,476
### 37 02-Jun-19 243,707,061 686,053 2,749,423 3,435,476
### 38 02-Jul-19 243,013,289 693,772 2,741,704 3,435,476
### 39 02-Aug-19 242,311,713 701,576 2,733,900 3,435,476
### 40 02-Sep-19 241,602,243 709,469 2,726,007 3,435,476
### 41 02-Oct-19 240,884,793 717,451 2,718,025 3,435,476
### 42 02-Nov-19 240,159,271 725,522 2,709,954 3,435,476
### 43 02-Dec-19 239,425,587 733,684 2,701,792 3,435,476
###
### 44 02-Jan-20 238,683,648 741,938 2,693,538 3,435,476
###
### 45 02-Feb-20 237,933,364 750,285 2,685,191 3,435,476
###
### 46 02-Mar-20 237,174,638 758,726 2,676,750 3,435,476
###
### 47 02-Apr-20 236,407,377 767,261 2,668,215 3,435,476
###
### 48 02-May-20 235,631,484 775,893 2,659,583 3,435,476
###
### 49 02-Jun-20 234,846,862 784,622 2,650,854 3,435,476
###
### 50 02-Jul-20 234,053,413 793,449 2,642,027 3,435,476

Page 1
 PT. BANK MUAMALAT INDONESIA, TBK. Gaji Net
Tinj. Konjt
Angsuran / bulan 1 : 2,819,407 Jml
Nama Nasabah : BUDI PERMANA Angsuran / bulan 2 3,435,476
Potongan
Jenis Pembiayaan : MURABAHAH 1 Jangka Waktu (bl) : 180
###
Limit Pembiayaan : Rp 270,000,000 Gross Period (bl) : ###
0
Margin Keuntungan : Rp 333,600,006 Tgl. Pencairan : 02-May-16
Angsuran
Total Murabahah : Rp 603,600,006 Tgl. Awal Angsuran : Potongan
02-Jun-16
pinjaman sblmnya
Rate 1 (Thn 1-2) : 9.50% Tgl. Akhir Angsuran : 02-May-31 Jml
Rate 2 (Thn 3-Lunas): 13.50%
TANGGAL SISA Angsuran Angsuran Tot KWJ
NO.
ANGSURAN HUTANG POKOK Pokok Margin perbulan
### 51 02-Aug-20 233,251,038 802,375 2,633,101 3,435,476
### 52 02-Sep-20 232,439,636 811,402 2,624,074 3,435,476
###
### 53 02-Oct-20 231,619,106 820,530 2,614,946 3,435,476
###
### 54 02-Nov-20 230,789,345 829,761 2,605,715 3,435,476
###
### 55 02-Dec-20 229,950,250 839,096 2,596,380 3,435,476
### 56 02-Jan-21 229,101,714 848,536 2,586,940 3,435,476
### 57 02-Feb-21 228,243,632 858,082 2,577,394 3,435,476
### 58 02-Mar-21 227,375,897 867,735 2,567,741 3,435,476
### 59 02-Apr-21 226,498,400 877,497 2,557,979 3,435,476
### 60 02-May-21 225,611,031 887,369 2,548,107 3,435,476
### 61 02-Jun-21 224,713,679 897,352 2,538,124 3,435,476
### 62 02-Jul-21 223,806,232 907,447 2,528,029 3,435,476
### 63 02-Aug-21 222,888,577 917,656 2,517,820 3,435,476
### 64 02-Sep-21 221,960,597 927,979 2,507,496 3,435,476
### 65 02-Oct-21 221,022,178 938,419 2,497,057 3,435,476
### 66 02-Nov-21 220,073,201 948,976 2,486,500 3,435,476
### 67 02-Dec-21 219,113,549 959,652 2,475,824 3,435,476
### 68 02-Jan-22 218,143,100 970,449 2,465,027 3,435,476
### 69 02-Feb-22 217,161,734 981,366 2,454,110 3,435,476
### 70 02-Mar-22 216,169,328 992,406 2,443,070 3,435,476
### 71 02-Apr-22 215,165,757 1,003,571 2,431,905 3,435,476
### 72 02-May-22 214,150,896 1,014,861 2,420,615 3,435,476
### 73 02-Jun-22 213,124,617 1,026,278 2,409,198 3,435,476
### 74 02-Jul-22 212,086,793 1,037,824 2,397,652 3,435,476
### 75 02-Aug-22 211,037,294 1,049,500 2,385,976 3,435,476
### 76 02-Sep-22 209,975,988 1,061,306 2,374,170 3,435,476
### 77 02-Oct-22 208,902,742 1,073,246 2,362,230 3,435,476
### 78 02-Nov-22 207,817,421 1,085,320 2,350,156 3,435,476
### 79 02-Dec-22 206,719,891 1,097,530 2,337,946 3,435,476
### 80 02-Jan-23 205,610,014 1,109,877 2,325,599 3,435,476
### 81 02-Feb-23 204,487,651 1,122,363 2,313,113 3,435,476
### 82 02-Mar-23 203,352,661 1,134,990 2,300,486 3,435,476
### 83 02-Apr-23 202,204,903 1,147,759 2,287,717 3,435,476
### 84 02-May-23 201,044,232 1,160,671 2,274,805 3,435,476
### 85 02-Jun-23 199,870,504 1,173,728 2,261,748 3,435,476
### 86 02-Jul-23 198,683,571 1,186,933 2,248,543 3,435,476
### 87 02-Aug-23 197,483,285 1,200,286 2,235,190 3,435,476
### 88 02-Sep-23 196,269,496 1,213,789 2,221,687 3,435,476
### 89 02-Oct-23 195,042,052 1,227,444 2,208,032 3,435,476
### 90 02-Nov-23 193,800,799 1,241,253 2,194,223 3,435,476
### 91 02-Dec-23 192,545,582 1,255,217 2,180,259 3,435,476
### 92 02-Jan-24 191,276,244 1,269,338 2,166,138 3,435,476
### 93 02-Feb-24 189,992,626 1,283,618 2,151,858 3,435,476
### 94 02-Mar-24 188,694,567 1,298,059 2,137,417 3,435,476
### 95 02-Apr-24 187,381,905 1,312,662 2,122,814 3,435,476
### 96 02-May-24 186,054,475 1,327,430 2,108,046 3,435,476
### 97 02-Jun-24 184,712,112 1,342,363 2,093,113 3,435,476
### 98 02-Jul-24 183,354,647 1,357,465 2,078,011 3,435,476
### 99 02-Aug-24 181,981,911 1,372,736 2,062,740 3,435,476
###100 02-Sep-24 180,593,732 1,388,179 2,047,297 3,435,476

Page 2
 PT. BANK MUAMALAT INDONESIA, TBK. Gaji Net
Tinj. Konjt
Angsuran / bulan 1 : 2,819,407 Jml
Nama Nasabah : BUDI PERMANA Angsuran / bulan 2 3,435,476
Potongan
Jenis Pembiayaan : MURABAHAH 1 Jangka Waktu (bl) : 180
###
Limit Pembiayaan : Rp 270,000,000 Gross Period (bl) : ###
0
Margin Keuntungan : Rp 333,600,006 Tgl. Pencairan : 02-May-16
Angsuran
Total Murabahah : Rp 603,600,006 Tgl. Awal Angsuran : Potongan
02-Jun-16
pinjaman sblmnya
Rate 1 (Thn 1-2) : 9.50% Tgl. Akhir Angsuran : 02-May-31 Jml
Rate 2 (Thn 3-Lunas): 13.50%
TANGGAL SISA Angsuran Angsuran Tot KWJ
NO.
ANGSURAN HUTANG POKOK Pokok Margin perbulan
###101 02-Oct-24 179,189,935 1,403,796 2,031,679 3,435,476
###102 02-Nov-24 177,770,346 1,419,589 2,015,887 3,435,476
###103 02-Dec-24 176,334,787 1,435,560 1,999,916 3,435,476
###104 02-Jan-25 174,883,077 1,451,710 1,983,766 3,435,476
###105 02-Feb-25 173,415,036 1,468,041 1,967,435 3,435,476
###106 02-Mar-25 171,930,479 1,484,557 1,950,919 3,435,476
###107 02-Apr-25 170,429,221 1,501,258 1,934,218 3,435,476
###108 02-May-25 168,911,074 1,518,147 1,917,329 3,435,476
###109 02-Jun-25 167,375,847 1,535,226 1,900,250 3,435,476
###110 02-Jul-25 165,823,350 1,552,498 1,882,978 3,435,476
###111 02-Aug-25 164,253,387 1,569,963 1,865,513 3,435,476
###112 02-Sep-25 162,665,761 1,587,625 1,847,851 3,435,476
###113 02-Oct-25 161,060,275 1,605,486 1,829,990 3,435,476
###114 02-Nov-25 159,436,727 1,623,548 1,811,928 3,435,476
###115 02-Dec-25 157,794,914 1,641,813 1,793,663 3,435,476
###116 02-Jan-26 156,134,631 1,660,283 1,775,193 3,435,476
###117 02-Feb-26 154,455,670 1,678,961 1,756,515 3,435,476
###118 02-Mar-26 152,757,820 1,697,850 1,737,626 3,435,476
###119 02-Apr-26 151,040,870 1,716,950 1,718,525 3,435,476
###
###120 02-May-26 149,304,604 1,736,266 1,699,210 3,435,476
###121 02-Jun-26 147,548,805 1,755,799 1,679,677 3,435,476
###122 02-Jul-26 145,773,253 1,775,552 1,659,924 3,435,476
###123 02-Aug-26 143,977,726 1,795,527 1,639,949 3,435,476
###124 02-Sep-26 142,161,999 1,815,727 1,619,749 3,435,476
###125 02-Oct-26 140,325,846 1,836,153 1,599,322 3,435,476
###126 02-Nov-26 138,469,036 1,856,810 1,578,666 3,435,476
###127 02-Dec-26 136,591,336 1,877,699 1,557,777 3,435,476
###128 02-Jan-27 134,692,513 1,898,823 1,536,653 3,435,476
###129 02-Feb-27 132,772,328 1,920,185 1,515,291 3,435,476
###130 02-Mar-27 130,830,541 1,941,787 1,493,689 3,435,476
###131 02-Apr-27 128,866,908 1,963,632 1,471,844 3,435,476
###132 02-May-27 126,881,185 1,985,723 1,449,753 3,435,476
###133 02-Jun-27 124,873,122 2,008,063 1,427,413 3,435,476
###134 02-Jul-27 122,842,469 2,030,653 1,404,823 3,435,476
###135 02-Aug-27 120,788,971 2,053,498 1,381,978 3,435,476
###136 02-Sep-27 118,712,371 2,076,600 1,358,876 3,435,476
###137 02-Oct-27 116,612,409 2,099,962 1,335,514 3,435,476
###138 02-Nov-27 114,488,823 2,123,586 1,311,890 3,435,476
###139 02-Dec-27 112,341,346 2,147,477 1,287,999 3,435,476
###140 02-Jan-28 110,169,710 2,171,636 1,263,840 3,435,476
###141 02-Feb-28 107,973,644 2,196,067 1,239,409 3,435,476
###142 02-Mar-28 105,752,871 2,220,772 1,214,703 3,435,476
###143 02-Apr-28 103,507,115 2,245,756 1,189,720 3,435,476
###144 02-May-28 101,236,094 2,271,021 1,164,455 3,435,476
###145 02-Jun-28 98,939,524 2,296,570 1,138,906 3,435,476
###146 02-Jul-28 96,617,118 2,322,406 1,113,070 3,435,476
###147 02-Aug-28 94,268,585 2,348,533 1,086,943 3,435,476
###148 02-Sep-28 91,893,630 2,374,954 1,060,522 3,435,476
###149 02-Oct-28 89,491,958 2,401,673 1,033,803 3,435,476
###150 02-Nov-28 87,063,266 2,428,691 1,006,785 3,435,476

Page 3
 PT. BANK MUAMALAT INDONESIA, TBK. Gaji Net
Tinj. Konjt
Angsuran / bulan 1 : 2,819,407 Jml
Nama Nasabah : BUDI PERMANA Angsuran / bulan 2 3,435,476
Potongan
Jenis Pembiayaan : MURABAHAH 1 Jangka Waktu (bl) : 180
###
Limit Pembiayaan : Rp 270,000,000 Gross Period (bl) : ###
0
Margin Keuntungan : Rp 333,600,006 Tgl. Pencairan : 02-May-16
Angsuran
Total Murabahah : Rp 603,600,006 Tgl. Awal Angsuran : Potongan
02-Jun-16
pinjaman sblmnya
Rate 1 (Thn 1-2) : 9.50% Tgl. Akhir Angsuran : 02-May-31 Jml
Rate 2 (Thn 3-Lunas): 13.50%
TANGGAL SISA Angsuran Angsuran Tot KWJ
NO.
ANGSURAN HUTANG POKOK Pokok Margin perbulan
###151 02-Dec-28 84,607,252 2,456,014 979,462 3,435,476
###152 02-Jan-29 82,123,608 2,483,644 951,832 3,435,476
###153 02-Feb-29 79,612,022 2,511,585 923,891 3,435,476
###154 02-Mar-29 77,072,182 2,539,841 895,635 3,435,476
###155 02-Apr-29 74,503,768 2,568,414 867,062 3,435,476
###156 02-May-29 71,906,459 2,597,309 838,167 3,435,476
###157 02-Jun-29 69,279,931 2,626,528 808,948 3,435,476
###158 02-Jul-29 66,623,854 2,656,077 779,399 3,435,476
###159 02-Aug-29 63,937,897 2,685,958 749,518 3,435,476
###160 02-Sep-29 61,221,722 2,716,175 719,301 3,435,476
###161 02-Oct-29 58,474,990 2,746,732 688,744 3,435,476
###162 02-Nov-29 55,697,358 2,777,632 657,844 3,435,476
###163 02-Dec-29 52,888,477 2,808,881 626,595 3,435,476
###164 02-Jan-30 50,047,997 2,840,481 594,995 3,435,476
###165 02-Feb-30 47,175,561 2,872,436 563,040 3,435,476
###166 02-Mar-30 44,270,810 2,904,751 530,725 3,435,476
###167 02-Apr-30 41,333,381 2,937,429 498,047 3,435,476
###168 02-May-30 38,362,905 2,970,475 465,001 3,435,476
###169 02-Jun-30 35,359,012 3,003,893 431,583 3,435,476
###170 02-Jul-30 32,321,325 3,037,687 397,789 3,435,476
###171 02-Aug-30 29,249,464 3,071,861 363,615 3,435,476
###172 02-Sep-30 26,143,044 3,106,419 329,056 3,435,476
###173 02-Oct-30 23,001,678 3,141,367 294,109 3,435,476
###174 02-Nov-30 19,824,971 3,176,707 258,769 3,435,476
###175 02-Dec-30 16,612,526 3,212,445 223,031 3,435,476
###176 02-Jan-31 13,363,941 3,248,585 186,891 3,435,476
###177 02-Feb-31 10,078,809 3,285,132 150,344 3,435,476
###178 02-Mar-31 6,756,720 3,322,089 113,387 3,435,476
###179 02-Apr-31 3,397,257 3,359,463 76,013 3,435,476
###180 02-May-31 (0) 3,397,257 38,219 3,435,476

TOTAL 270,000,000 333,600,006

### 603,600,006
* Yang di isi hanya warna kuning

BUDI PERMANA ELI SUMIRAH

NASABAH ISTRI NASABAH

FAJAR BURNAMA DIPRANATA IMAM MUSTIKA

AM BRANCH MANAGER

Page 4
 PT. BANK MUAMALAT INDONESIA, TBK. Gaji Net
Tinj. Konjt
: 2,533,289
Jangka Waktu : 180 Bulan Jml
Nama Nasabah : BUDI PERMANA 3,086,839
Potongan
Jenis Pembiayaan : MURABAHAH 1 : 180###
Limit Pembiayaan : Rp 242,600,000 : ###
0
Margin Keuntungan : Rp 299,745,783 : 02-May-16
Angsuran
Total Murabahah : Rp 542,345,783 : Potongan
02-Jun-16
pinjaman sblmnya
Rate 1 (Thn 1-2) : 9.50% : 02-May-31 Jml
Rate 2 (Thn 3-Lunas): 13.50%
TANGGAL SISA Angsuran Angsuran Tot KWJ
NO.
ANGSURAN HUTANG POKOK perbulan
1 1 02-Jun-16 241,987,294 2,533,289 DSR
2 2 02-Jul-16 241,369,738 2,533,289
3 3 02-Aug-16 240,747,293 Potongan
2,533,289wajib tiap bulan
4 4 02-Sep-16 240,119,920 2,533,289 Pensiun
5 5 02-Oct-16 239,487,580 2,533,289 Zakat/Infak
6 6 02-Nov-16 238,850,234 2,533,289 Iuran Koperasi
7 7 02-Dec-16 238,207,843 2,533,289
###
8 8 02-Jan-17 237,560,366 2,533,289
###
9 9 02-Feb-17 236,907,763 2,533,289
###
### 10 02-Mar-17 236,249,994 2,533,289
### 11 02-Apr-17 235,587,017 2,533,289
### 12 02-May-17 234,918,792 2,533,289
### 13 02-Jun-17 234,245,276 2,533,289
### 14 02-Jul-17 233,566,429 2,533,289
### 15 02-Aug-17 232,882,208 2,533,289
### 16 02-Sep-17 232,192,569 2,533,289
### 17 02-Oct-17 231,497,471 2,533,289
### 18 02-Nov-17 230,796,871 2,533,289
### 19 02-Dec-17 230,090,724 2,533,289
### 20 02-Jan-18 229,378,986 2,533,289
### 21 02-Feb-18 228,661,614 2,533,289
### 22 02-Mar-18 227,938,563 2,533,289
### 23 02-Apr-18 227,209,787 2,533,289
### 24 02-May-18 226,475,242 2,533,289
### 25 02-Jun-18 225,936,250 3,086,839
### 26 02-Jul-18 225,391,194 3,086,839
### 27 02-Aug-18 224,840,006 3,086,839
### 28 02-Sep-18 224,282,617 3,086,839
### 29 02-Oct-18 223,718,958 3,086,839
### 30 02-Nov-18 223,148,958 3,086,839
### 31 02-Dec-18 222,572,545 3,086,839
### 32 02-Jan-19 221,989,647 3,086,839
### 33 02-Feb-19 221,400,192 3,086,839
### 34 02-Mar-19 220,804,105 3,086,839
### 35 02-Apr-19 220,201,313 3,086,839
### 36 02-May-19 219,591,739 3,086,839
### 37 02-Jun-19 218,975,307 3,086,839
### 38 02-Jul-19 218,351,940 3,086,839
### 39 02-Aug-19 217,721,561 3,086,839
### 40 02-Sep-19 217,084,090 3,086,839
### 41 02-Oct-19 216,439,447 3,086,839
### 42 02-Nov-19 215,787,552 3,086,839
### 43 02-Dec-19 215,128,323 3,086,839
###
### 44 02-Jan-20 214,461,678 3,086,839
###
### 45 02-Feb-20 213,787,533 3,086,839
###
### 46 02-Mar-20 213,105,804 3,086,839
###
### 47 02-Apr-20 212,416,406 3,086,839
###
### 48 02-May-20 211,719,252 3,086,839
###
### 49 02-Jun-20 211,014,255 3,086,839
###
### 50 02-Jul-20 210,301,326 3,086,839
### 51 02-Aug-20 209,580,377 3,086,839

Page 5
 PT. BANK MUAMALAT INDONESIA, TBK. Gaji Net
Tinj. Konjt
: 2,533,289
Jangka Waktu : 180 Bulan Jml
Nama Nasabah : BUDI PERMANA 3,086,839
Potongan
Jenis Pembiayaan : MURABAHAH 1 : 180###
Limit Pembiayaan : Rp 242,600,000 : ###
0
Margin Keuntungan : Rp 299,745,783 : 02-May-16
Angsuran
Total Murabahah : Rp 542,345,783 : Potongan
02-Jun-16
pinjaman sblmnya
Rate 1 (Thn 1-2) : 9.50% : 02-May-31 Jml
Rate 2 (Thn 3-Lunas): 13.50%
TANGGAL SISA Angsuran Angsuran Tot KWJ
NO.
ANGSURAN HUTANG POKOK perbulan
### 52 02-Sep-20 208,851,318 3,086,839
###
### 53 02-Oct-20 208,114,056 3,086,839
###
### 54 02-Nov-20 207,368,501 3,086,839
###
### 55 02-Dec-20 206,614,558 3,086,839
### 56 02-Jan-21 205,852,133 3,086,839
### 57 02-Feb-21 205,081,130 3,086,839
### 58 02-Mar-21 204,301,454 3,086,839
### 59 02-Apr-21 203,513,007 3,086,839
### 60 02-May-21 202,715,690 3,086,839
### 61 02-Jun-21 201,909,402 3,086,839
### 62 02-Jul-21 201,094,044 3,086,839
### 63 02-Aug-21 200,269,514 3,086,839
### 64 02-Sep-21 199,435,707 3,086,839
### 65 02-Oct-21 198,592,520 3,086,839
### 66 02-Nov-21 197,739,847 3,086,839
### 67 02-Dec-21 196,877,581 3,086,839
### 68 02-Jan-22 196,005,615 3,086,839
### 69 02-Feb-22 195,123,840 3,086,839
### 70 02-Mar-22 194,232,144 3,086,839
### 71 02-Apr-22 193,330,417 3,086,839
### 72 02-May-22 192,418,546 3,086,839
### 73 02-Jun-22 191,496,416 3,086,839
### 74 02-Jul-22 190,563,911 3,086,839
### 75 02-Aug-22 189,620,917 3,086,839
### 76 02-Sep-22 188,667,313 3,086,839
### 77 02-Oct-22 187,702,982 3,086,839
### 78 02-Nov-22 186,727,802 3,086,839
### 79 02-Dec-22 185,741,651 3,086,839
### 80 02-Jan-23 184,744,405 3,086,839
### 81 02-Feb-23 183,735,941 3,086,839
### 82 02-Mar-23 182,716,132 3,086,839
### 83 02-Apr-23 181,684,850 3,086,839
### 84 02-May-23 180,641,965 3,086,839
### 85 02-Jun-23 179,587,349 3,086,839
### 86 02-Jul-23 178,520,868 3,086,839
### 87 02-Aug-23 177,442,389 3,086,839
### 88 02-Sep-23 176,351,777 3,086,839
### 89 02-Oct-23 175,248,896 3,086,839
### 90 02-Nov-23 174,133,607 3,086,839
### 91 02-Dec-23 173,005,771 3,086,839
### 92 02-Jan-24 171,865,247 3,086,839
### 93 02-Feb-24 170,711,893 3,086,839
### 94 02-Mar-24 169,545,563 3,086,839
### 95 02-Apr-24 168,366,111 3,086,839
### 96 02-May-24 167,173,391 3,086,839
### 97 02-Jun-24 165,967,253 3,086,839
### 98 02-Jul-24 164,747,546 3,086,839
### 99 02-Aug-24 163,514,117 3,086,839
###100 02-Sep-24 162,266,812 3,086,839
###101 02-Oct-24 161,005,475 3,086,839
###102 02-Nov-24 159,729,948 3,086,839

Page 6
 PT. BANK MUAMALAT INDONESIA, TBK. Gaji Net
Tinj. Konjt
: 2,533,289
Jangka Waktu : 180 Bulan Jml
Nama Nasabah : BUDI PERMANA 3,086,839
Potongan
Jenis Pembiayaan : MURABAHAH 1 : 180###
Limit Pembiayaan : Rp 242,600,000 : ###
0
Margin Keuntungan : Rp 299,745,783 : 02-May-16
Angsuran
Total Murabahah : Rp 542,345,783 : Potongan
02-Jun-16
pinjaman sblmnya
Rate 1 (Thn 1-2) : 9.50% : 02-May-31 Jml
Rate 2 (Thn 3-Lunas): 13.50%
TANGGAL SISA Angsuran Angsuran Tot KWJ
NO.
ANGSURAN HUTANG POKOK perbulan
###103 02-Dec-24 158,440,071 3,086,839
###104 02-Jan-25 157,135,683 3,086,839
###105 02-Feb-25 155,816,621 3,086,839
###106 02-Mar-25 154,482,719 3,086,839
###107 02-Apr-25 153,133,811 3,086,839
###108 02-May-25 151,769,728 3,086,839
###109 02-Jun-25 150,390,298 3,086,839
###110 02-Jul-25 148,995,351 3,086,839
###111 02-Aug-25 147,584,710 3,086,839
###112 02-Sep-25 146,158,199 3,086,839
###113 02-Oct-25 144,715,640 3,086,839
###114 02-Nov-25 143,256,852 3,086,839
###115 02-Dec-25 141,781,653 3,086,839
###116 02-Jan-26 140,289,858 3,086,839
###117 02-Feb-26 138,781,280 3,086,839
###118 02-Mar-26 137,255,730 3,086,839
###119 02-Apr-26 135,713,019 3,086,839
###
###120 02-May-26 134,152,951 3,086,839
###121 02-Jun-26 132,575,333 3,086,839
###122 02-Jul-26 130,979,967 3,086,839
###123 02-Aug-26 129,366,653 3,086,839
###124 02-Sep-26 127,735,189 3,086,839
###125 02-Oct-26 126,085,371 3,086,839
###126 02-Nov-26 124,416,993 3,086,839
###127 02-Dec-26 122,729,845 3,086,839
###128 02-Jan-27 121,023,717 3,086,839
###129 02-Feb-27 119,298,395 3,086,839
###130 02-Mar-27 117,553,663 3,086,839
###131 02-Apr-27 115,789,303 3,086,839
###132 02-May-27 114,005,094 3,086,839
###133 02-Jun-27 112,200,813 3,086,839
###134 02-Jul-27 110,376,233 3,086,839
###135 02-Aug-27 108,531,127 3,086,839
###136 02-Sep-27 106,665,264 3,086,839
###137 02-Oct-27 104,778,409 3,086,839
###138 02-Nov-27 102,870,327 3,086,839
###139 02-Dec-27 100,940,780 3,086,839
###140 02-Jan-28 98,989,525 3,086,839
###141 02-Feb-28 97,016,318 3,086,839
###142 02-Mar-28 95,020,913 3,086,839
###143 02-Apr-28 93,003,060 3,086,839
###144 02-May-28 90,962,505 3,086,839
###145 02-Jun-28 88,898,995 3,086,839
###146 02-Jul-28 86,812,270 3,086,839
###147 02-Aug-28 84,702,069 3,086,839
###148 02-Sep-28 82,568,128 3,086,839
###149 02-Oct-28 80,410,181 3,086,839
###150 02-Nov-28 78,227,957 3,086,839
###151 02-Dec-28 76,021,183 3,086,839
###152 02-Jan-29 73,789,582 3,086,839
###153 02-Feb-29 71,532,876 3,086,839

Page 7
 PT. BANK MUAMALAT INDONESIA, TBK. Gaji Net
Tinj. Konjt
: 2,533,289
Jangka Waktu : 180 Bulan Jml
Nama Nasabah : BUDI PERMANA 3,086,839
Potongan
Jenis Pembiayaan : MURABAHAH 1 : 180###
Limit Pembiayaan : Rp 242,600,000 : ###
0
Margin Keuntungan : Rp 299,745,783 : 02-May-16
Angsuran
Total Murabahah : Rp 542,345,783 : Potongan
02-Jun-16
pinjaman sblmnya
Rate 1 (Thn 1-2) : 9.50% : 02-May-31 Jml
Rate 2 (Thn 3-Lunas): 13.50%
TANGGAL SISA Angsuran Angsuran Tot KWJ
NO.
ANGSURAN HUTANG POKOK perbulan
###154 02-Mar-29 69,250,782 3,086,839
###155 02-Apr-29 66,943,015 3,086,839
###156 02-May-29 64,609,285 3,086,839
###157 02-Jun-29 62,249,301 3,086,839
###158 02-Jul-29 59,862,767 3,086,839
###159 02-Aug-29 57,449,384 3,086,839
###160 02-Sep-29 55,008,851 3,086,839
###161 02-Oct-29 52,540,862 3,086,839
###162 02-Nov-29 50,045,108 3,086,839
###163 02-Dec-29 47,521,276 3,086,839
###164 02-Jan-30 44,969,052 3,086,839
###165 02-Feb-30 42,388,115 3,086,839
###166 02-Mar-30 39,778,143 3,086,839
###167 02-Apr-30 37,138,808 3,086,839
###168 02-May-30 34,469,781 3,086,839
###169 02-Jun-30 31,770,727 3,086,839
###170 02-Jul-30 29,041,309 3,086,839
###171 02-Aug-30 26,281,185 3,086,839
###172 02-Sep-30 23,490,010 3,086,839
###173 02-Oct-30 20,667,433 3,086,839
###174 02-Nov-30 17,813,103 3,086,839
###175 02-Dec-30 14,926,662 3,086,839
###176 02-Jan-31 12,007,748 3,086,839
###177 02-Feb-31 9,055,997 3,086,839
###178 02-Mar-31 6,071,038 3,086,839
###179 02-Apr-31 3,052,498 3,086,839
###180 02-May-31 (0) 3,086,839

TOTAL ### 542,345,783

* Yang di isi hanya warna kuning

BUDI PERMANA ELI SUMIRAH

NASABAH ISTRI NASABAH

FAJAR BURNAMA DIPRANATA IMAM MUSTIKA

AM BRANCH MANAGER

Page 8
$7,172,432.26