Jl Sultan Hasanudin No.

40 Cakranegara
Telp. (0370) 644 888 10.50%

SIMULASI ANGSURAN PEMBIAYAAN MITRAGUNA PNS PEGAWAI RUMAH SAKIT

12
JANGKA WAKTU (BLN)
NOMINAL POKOK
NO 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15
PEMBIAYAAN (Rp)
12 24 36 48 60 72 84 96 108 120 132 144 156 168 180
1 50,000,000.00 4,419,082.9 2,330,391.9 1,636,935.9 1,292,276.1 1,087,121.2 951,704.0 856,121.8 785,421.3 731,293.1 688,750.1 654,617.5 626,777.6 603,763.7 584,527.1 568,298.5
2 55,000,000.00 4,860,991.2 2,563,431.1 1,800,629.4 1,421,503.7 1,195,833.3 1,046,874.3 941,734.0 863,963.4 804,422.4 757,625.1 720,079.2 689,455.4 664,140.0 642,979.8 625,128.3
3 60,000,000.00 5,302,899.5 2,796,470.3 1,964,323.0 1,550,731.4 1,304,545.4 1,142,044.7 1,027,346.2 942,505.5 877,551.7 826,500.1 785,540.9 752,133.2 724,516.4 701,432.5 681,958.2
4 65,000,000.00 5,744,807.8 3,029,509.5 2,128,016.6 1,679,959.0 1,413,257.5 1,237,215.1 1,112,958.4 1,021,047.7 950,681.0 895,375.1 851,002.7 814,810.9 784,892.8 759,885.2 738,788.0
5 70,000,000.00 6,186,716.1 3,262,548.7 2,291,710.2 1,809,186.6 1,521,969.6 1,332,385.5 1,198,570.6 1,099,589.8 1,023,810.3 964,250.1 916,464.4 877,488.7 845,269.2 818,338.0 795,617.9
6 75,000,000.00 6,628,624.4 3,495,587.9 2,455,403.8 1,938,414.2 1,630,681.7 1,427,555.9 1,284,182.7 1,178,131.9 1,096,939.6 1,033,125.1 981,926.2 940,166.4 905,645.5 876,790.7 852,447.7
7 80,000,000.00 7,070,532.7 3,728,627.1 2,619,097.4 2,067,641.8 1,739,393.8 1,522,726.3 1,369,794.9 1,256,674.1 1,170,068.9 1,102,000.1 1,047,387.9 1,002,844.2 966,021.9 935,243.4 909,277.5
8 85,000,000.00 7,512,441.0 3,961,666.2 2,782,791.0 2,196,869.4 1,848,106.0 1,617,896.7 1,455,407.1 1,335,216.2 1,243,198.2 1,170,875.1 1,112,849.7 1,065,522.0 1,026,398.3 993,696.1 966,107.4
9 90,000,000.00 7,954,349.3 4,194,705.4 2,946,484.5 2,326,097.0 1,956,818.1 1,713,067.1 1,541,019.3 1,413,758.3 1,316,327.5 1,239,750.1 1,178,311.4 1,128,199.7 1,086,774.6 1,052,148.8 1,022,937.2
10 95,000,000.00 8,396,257.6 4,427,744.6 3,110,178.1 2,455,324.6 2,065,530.2 1,808,237.5 1,626,631.5 1,492,300.4 1,389,456.8 1,308,625.1 1,243,773.2 1,190,877.5 1,147,151.0 1,110,601.5 1,079,767.1
11 100,000,000.00 8,838,165.9 4,660,783.8 3,273,871.7 2,584,552.3 2,174,242.3 1,903,407.9 1,712,243.6 1,570,842.6 1,462,586.1 1,377,500.1 1,309,234.9 1,253,555.3 1,207,527.4 1,169,054.2 1,136,596.9
12 110,000,000.00 9,721,982.4 5,126,862.2 3,601,258.9 2,843,007.5 2,391,666.5 2,093,748.7 1,883,468.0 1,727,926.8 1,608,844.7 1,515,250.1 1,440,158.4 1,378,910.8 1,328,280.1 1,285,959.6 1,250,256.6
13 120,000,000.00 10,605,799.0 5,592,940.6 3,928,646.1 3,101,462.7 2,609,090.8 2,284,089.5 2,054,692.4 1,885,011.1 1,755,103.3 1,653,000.1 1,571,081.9 1,504,266.3 1,449,032.8 1,402,865.1 1,363,916.3
14 130,000,000.00 11,489,615.6 6,059,019.0 4,256,033.2 3,359,917.9 2,826,515.0 2,474,430.3 2,225,916.7 2,042,095.3 1,901,361.9 1,790,750.1 1,702,005.4 1,629,621.8 1,569,785.6 1,519,770.5 1,477,576.0
15 140,000,000.00 12,373,432.2 6,525,097.3 4,583,420.4 3,618,373.2 3,043,939.2 2,664,771.1 2,397,141.1 2,199,179.6 2,047,620.5 1,928,500.2 1,832,928.9 1,754,977.4 1,690,538.3 1,636,675.9 1,591,235.7
16 150,000,000.00 13,257,248.8 6,991,175.7 4,910,807.6 3,876,828.4 3,261,363.5 2,855,111.9 2,568,365.5 2,356,263.8 2,193,879.2 2,066,250.2 1,963,852.4 1,880,332.9 1,811,291.0 1,753,581.3 1,704,895.4
17 160,000,000.00 14,141,065.4 7,457,254.1 5,238,194.7 4,135,283.6 3,478,787.7 3,045,452.6 2,739,589.8 2,513,348.1 2,340,137.8 2,204,000.2 2,094,775.8 2,005,688.4 1,932,043.8 1,870,486.8 1,818,555.1
18 170,000,000.00 15,024,881.9 7,923,332.5 5,565,581.9 4,393,738.8 3,696,211.9 3,235,793.4 2,910,814.2 2,670,432.4 2,486,396.4 2,341,750.2 2,225,699.3 2,131,043.9 2,052,796.5 1,987,392.2 1,932,214.8
19 180,000,000.00 15,908,698.5 8,389,410.9 5,892,969.1 4,652,194.1 3,913,636.2 3,426,134.2 3,082,038.6 2,827,516.6 2,632,655.0 2,479,500.2 2,356,622.8 2,256,399.5 2,173,549.2 2,104,297.6 2,045,874.5
20 190,000,000.00 16,792,515.1 8,855,489.3 6,220,356.3 4,910,649.3 4,131,060.4 3,616,475.0 3,253,262.9 2,984,600.9 2,778,913.6 2,617,250.2 2,487,546.3 2,381,755.0 2,294,302.0 2,221,203.0 2,159,534.2
21 200,000,000.00 17,676,331.7 9,321,567.6 6,547,743.4 5,169,104.5 4,348,484.6 3,806,815.8 3,424,487.3 3,141,685.1 2,925,172.2 2,755,000.2 2,618,469.8 2,507,110.5 2,415,054.7 2,338,108.5 2,273,193.9
22 210,000,000.00 18,560,148.3 9,787,646.0 6,875,130.6 5,427,559.7 4,565,908.8 3,997,156.6 3,595,711.7 3,298,769.4 3,071,430.8 2,892,750.2 2,749,393.3 2,632,466.0 2,535,807.5 2,455,013.9 2,386,853.6
23 220,000,000.00 19,443,964.9 10,253,724.4 7,202,517.8 5,686,015.0 4,783,333.1 4,187,497.4 3,766,936.0 3,455,853.6 3,217,689.4 3,030,500.2 2,880,316.8 2,757,821.6 2,656,560.2 2,571,919.3 2,500,513.3
24 230,000,000.00 20,327,781.5 10,719,802.8 7,529,904.9 5,944,470.2 5,000,757.3 4,377,838.2 3,938,160.4 3,612,937.9 3,363,948.0 3,168,250.3 3,011,240.3 2,883,177.1 2,777,312.9 2,688,824.7 2,614,172.9
25 240,000,000.00 21,211,598.0 11,185,881.2 7,857,292.1 6,202,925.4 5,218,181.5 4,568,179.0 4,109,384.7 3,770,022.2 3,510,206.6 3,306,000.3 3,142,163.8 3,008,532.6 2,898,065.7 2,805,730.1 2,727,832.6
26 250,000,000.00 22,095,414.6 11,651,959.5 8,184,679.3 6,461,380.7 5,435,605.8 4,758,519.8 4,280,609.1 3,927,106.4 3,656,465.3 3,443,750.3 3,273,087.3 3,133,888.1 3,018,818.4 2,922,635.6 2,841,492.3
27 260,000,000.00 22,979,231.2 12,118,037.9 8,512,066.5 6,719,835.9 5,653,030.0 4,948,860.5 4,451,833.5 4,084,190.7 3,802,723.9 3,581,500.3 3,404,010.8 3,259,243.7 3,139,571.1 3,039,541.0 2,955,152.0
28 270,000,000.00 23,863,047.8 12,584,116.3 8,839,453.6 6,978,291.1 5,870,454.2 5,139,201.3 4,623,057.8 4,241,274.9 3,948,982.5 3,719,250.3 3,534,934.2 3,384,599.2 3,260,323.9 3,156,446.4 3,068,811.7
29 280,000,000.00 24,746,864.4 13,050,194.7 9,166,840.8 7,236,746.3 6,087,878.5 5,329,542.1 4,794,282.2 4,398,359.2 4,095,241.1 3,857,000.3 3,665,857.7 3,509,954.7 3,381,076.6 3,273,351.8 3,182,471.4
30 290,000,000.00 25,630,681.0 13,516,273.1 9,494,228.0 7,495,201.6 6,305,302.7 5,519,882.9 4,965,506.6 4,555,443.4 4,241,499.7 3,994,750.3 3,796,781.2 3,635,310.2 3,501,829.3 3,390,257.3 3,296,131.1
31 300,000,000.00 26,514,497.6 13,982,351.5 9,821,615.1 7,753,656.8 6,522,726.9 5,710,223.7 5,136,730.9 4,712,527.7 4,387,758.3 4,132,500.3 3,927,704.7 3,760,665.8 3,622,582.1 3,507,162.7 3,409,790.8
32 310,000,000.00 27,398,314.1 14,448,429.8 10,149,002.3 8,012,112.0 6,740,151.2 5,900,564.5 5,307,955.3 4,869,612.0 4,534,016.9 4,270,250.4 4,058,628.2 3,886,021.3 3,743,334.8 3,624,068.1 3,523,450.5
33 320,000,000.00 28,282,130.7 14,914,508.2 10,476,389.5 8,270,567.2 6,957,575.4 6,090,905.3 5,479,179.7 5,026,696.2 4,680,275.5 4,408,000.4 4,189,551.7 4,011,376.8 3,864,087.5 3,740,973.5 3,637,110.2
34 330,000,000.00 29,165,947.3 15,380,586.6 10,803,776.6 8,529,022.5 7,174,999.6 6,281,246.1 5,650,404.0 5,183,780.5 4,826,534.1 4,545,750.4 4,320,475.2 4,136,732.3 3,984,840.3 3,857,878.9 3,750,769.9
35 340,000,000.00 30,049,763.9 15,846,665.0 11,131,163.8 8,787,477.7 7,392,423.8 6,471,586.9 5,821,628.4 5,340,864.7 4,972,792.7 4,683,500.4 4,451,398.7 4,262,087.9 4,105,593.0 3,974,784.4 3,864,429.6
36 350,000,000.00 30,933,580.5 16,312,743.4 11,458,551.0 9,045,932.9 7,609,848.1 6,661,927.7 5,992,852.8 5,497,949.0 5,119,051.4 4,821,250.4 4,582,322.2 4,387,443.4 4,226,345.8 4,091,689.8 3,978,089.3
37 360,000,000.00 31,817,397.1 16,778,821.8 11,785,938.2 9,304,388.1 7,827,272.3 6,852,268.4 6,164,077.1 5,655,033.2 5,265,310.0 4,959,000.4 4,713,245.7 4,512,798.9 4,347,098.5 4,208,595.2 4,091,749.0
38 370,000,000.00 32,701,213.7 17,244,900.1 12,113,325.3 9,562,843.4 8,044,696.5 7,042,609.2 6,335,301.5 5,812,117.5 5,411,568.6 5,096,750.4 4,844,169.1 4,638,154.4 4,467,851.2 4,325,500.6 4,205,408.7
39 380,000,000.00 33,585,030.2 17,710,978.5 12,440,712.5 9,821,298.6 8,262,120.8 7,232,950.0 6,506,525.8 5,969,201.7 5,557,827.2 5,234,500.4 4,975,092.6 4,763,510.0 4,588,604.0 4,442,406.1 4,319,068.4
40 390,000,000.00 34,468,846.8 18,177,056.9 12,768,099.7 10,079,753.8 8,479,545.0 7,423,290.8 6,677,750.2 6,126,286.0 5,704,085.8 5,372,250.4 5,106,016.1 4,888,865.5 4,709,356.7 4,559,311.5 4,432,728.0
41 400,000,000.00 35,352,663.4 18,643,135.3 13,095,486.8 10,338,209.0 8,696,969.2 7,613,631.6 6,848,974.6 6,283,370.3 5,850,344.4 5,510,000.5 5,236,939.6 5,014,221.0 4,830,109.4 4,676,216.9 4,546,387.7
42 410,000,000.00 36,236,480.0 19,109,213.7 13,422,874.0 10,596,664.3 8,914,393.5 7,803,972.4 7,020,198.9 6,440,454.5 5,996,603.0 5,647,750.5 5,367,863.1 5,139,576.5 4,950,862.2 4,793,122.3 4,660,047.4
43 420,000,000.00 37,120,296.6 19,575,292.0 13,750,261.2 10,855,119.5 9,131,817.7 7,994,313.2 7,191,423.3 6,597,538.8 6,142,861.6 5,785,500.5 5,498,786.6 5,264,932.1 5,071,614.9 4,910,027.7 4,773,707.1
44 430,000,000.00 38,004,113.2 20,041,370.4 14,077,648.4 11,113,574.7 9,349,241.9 8,184,654.0 7,362,647.7 6,754,623.0 6,289,120.2 5,923,250.5 5,629,710.1 5,390,287.6 5,192,367.6 5,026,933.2 4,887,366.8
45 440,000,000.00 38,887,929.7 20,507,448.8 14,405,035.5 11,372,029.9 9,566,666.2 8,374,994.8 7,533,872.0 6,911,707.3 6,435,378.8 6,061,000.5 5,760,633.6 5,515,643.1 5,313,120.4 5,143,838.6 5,001,026.5
46 450,000,000.00 39,771,746.3 20,973,527.2 14,732,422.7 11,630,485.2 9,784,090.4 8,565,335.6 7,705,096.4 7,068,791.5 6,581,637.5 6,198,750.5 5,891,557.1 5,640,998.6 5,433,873.1 5,260,744.0 5,114,686.2
47 500,000,000.00 44,190,829.3 23,303,919.1 16,369,358.6 12,922,761.3 10,871,211.5 9,517,039.5 8,561,218.2 7,854,212.8 7,312,930.5 6,887,500.6 6,546,174.5 6,267,776.3 6,037,636.8 5,845,271.1 5,682,984.7
48 1,000,000,000.00 88,381,658.5 46,607,838.2 32,738,717.1 25,845,522.6 21,742,423.1 19,034,079.0 17,122,436.4 15,708,425.7 14,625,861.0 13,775,001.1 13,092,349.0 12,535,552.6 12,075,273.6 11,690,542.3 11,365,969.3
49 1,500,000,000.00 132,572,487.8 69,911,757.3 49,108,075.7 38,768,283.9 32,613,634.6 28,551,118.5 25,683,654.7 23,562,638.5 21,938,791.5 20,662,501.7 19,638,523.6 18,803,328.8 18,112,910.4 17,535,813.4 17,048,954.0

Persyaratan :
1 Menandatangani surat permohonan pembiayaan & Rekomendasi Atasan/Bendahara (Format BSI)
2 Copy KTP (nasabah dan pasangan), NPWP, Akta Nikah/Cerai, Kartu Keluarga
SEGERA PINDAHAKAN PAYROLL &
PEMBIAYAAN ANDA KE BSI.!!!
3 Asli slip gaji / surat penghasilan & Amprah Gaji 1 bulan terakhir
4 Copy rekening tabungan gaji Non BSI ( 3 bulan terakhir )
5 CPNS dengan minimal 1 (satu) tahun setelah memperoleh SK PT. BANK SYARIAH INDONESIA, Tbk.
6 Pegawai menyerahkan asli SK CPNS, SK PNS & SK Terakhir KANTOR CABANG MATARAM HASANUDIN
Jl.Sultan Hasanudin No.40 Cakranegara
Telp. (0370) 644888
Ketentuan : PROMO BIAYA
1 Jangka waktu maksimal 15 tahun (PNS)
ADMINISTRASI &
2 Jangka waktu maksimal 10 tahun (CPNS)
MARGIN SPESIAL
3 Maksimal 70% dari total penghasilan dan tunjangan tetap (PNS)
4 Maksimal 50% dari total penghasilan dan tunjangan tetap (CPNS)
YAUMUL : 082247189432
5 Maksimal plafond 1.5 M (PNS)
6 Pembayaran Gaji/Payroll Wajib Melalui BSI