PT. BANK SYARIAH INDONESIA, Tbk.

KANTOR CABANG MATARAM PEJANGGIK 1

Jl Pejanggik No.23 Cakranegara

SIMULASI ANGSURAN PEMBIAYAAN BSI GRIYA

CICILAN TETAP SAMPAI DENGAN 20 TAHUN
12
JANGKA WAKTU (BLN)
POKOK
NO 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15
PEMBIAYAAN
12 24 36 48 60 72 84 96 108 120 132 144 156 168 180
1 50,000,000.00 4,360,989.1 2,272,783.7 1,578,376.9 1,232,415.2 1,025,826.6 908,739.5 812,087.2 740,315.1 685,121.7 641,525.3 616,133.0 587,473.5 563,657.5 543,638.2 526,647.4
2 60,000,000.00 5,233,186.9 2,727,340.5 1,894,052.2 1,478,898.2 1,230,991.9 1,090,487.4 974,504.6 888,378.1 822,146.0 769,830.4 739,359.7 704,968.1 676,388.9 652,365.8 631,976.9
3 70,000,000.00 6,105,384.8 3,181,897.2 2,209,727.6 1,725,381.2 1,436,157.2 1,272,235.3 1,136,922.1 1,036,441.1 959,170.4 898,135.4 862,586.3 822,462.8 789,120.4 761,093.4 737,306.4
4 80,000,000.00 6,977,582.6 3,636,454.0 2,525,403.0 1,971,864.3 1,641,322.5 1,453,983.2 1,299,339.5 1,184,504.1 1,096,194.7 1,026,440.5 985,812.9 939,957.5 901,851.9 869,821.0 842,635.9
5 90,000,000.00 7,849,780.4 4,091,010.7 2,841,078.4 2,218,347.3 1,846,487.8 1,635,731.1 1,461,756.9 1,332,567.1 1,233,219.0 1,154,745.5 1,109,039.5 1,057,452.2 1,014,583.4 978,548.7 947,965.4
6 100,000,000.00 8,721,978.2 4,545,567.5 3,156,753.7 2,464,830.3 2,051,653.1 1,817,479.0 1,624,174.4 1,480,630.2 1,370,243.4 1,283,050.6 1,232,266.1 1,174,946.9 1,127,314.9 1,087,276.3 1,053,294.9
7 110,000,000.00 9,594,176.1 5,000,124.2 3,472,429.1 2,711,313.4 2,256,818.4 1,999,226.9 1,786,591.8 1,628,693.2 1,507,267.7 1,411,355.7 1,355,492.7 1,292,441.6 1,240,046.4 1,196,003.9 1,158,624.4
8 120,000,000.00 10,466,373.9 5,454,681.0 3,788,104.5 2,957,796.4 2,461,983.8 2,180,974.8 1,949,009.3 1,776,756.2 1,644,292.1 1,539,660.7 1,478,719.3 1,409,936.3 1,352,777.9 1,304,731.6 1,263,953.8
9 130,000,000.00 11,338,571.7 5,909,237.7 4,103,779.9 3,204,279.4 2,667,149.1 2,362,722.7 2,111,426.7 1,924,819.2 1,781,316.4 1,667,965.8 1,601,945.9 1,527,431.0 1,465,509.4 1,413,459.2 1,369,283.3
10 140,000,000.00 12,210,769.5 6,363,794.5 4,419,455.2 3,450,762.5 2,872,314.4 2,544,470.6 2,273,844.1 2,072,882.2 1,918,340.7 1,796,270.8 1,725,172.5 1,644,925.7 1,578,240.9 1,522,186.8 1,474,612.8
11 150,000,000.00 13,082,967.4 6,818,351.2 4,735,130.6 3,697,245.5 3,077,479.7 2,726,218.5 2,436,261.6 2,220,945.2 2,055,365.1 1,924,575.9 1,848,399.1 1,762,420.4 1,690,972.4 1,630,914.5 1,579,942.3
12 160,000,000.00 13,955,165.2 7,272,908.0 5,050,806.0 3,943,728.5 3,282,645.0 2,907,966.4 2,598,679.0 2,369,008.3 2,192,389.4 2,052,880.9 1,971,625.8 1,879,915.1 1,803,703.8 1,739,642.1 1,685,271.8
13 170,000,000.00 14,827,363.0 7,727,464.7 5,366,481.4 4,190,211.6 3,487,810.3 3,089,714.3 2,761,096.4 2,517,071.3 2,329,413.8 2,181,186.0 2,094,852.4 1,997,409.8 1,916,435.3 1,848,369.7 1,790,601.3
14 180,000,000.00 15,699,560.8 8,182,021.5 5,682,156.7 4,436,694.6 3,692,975.6 3,271,462.1 2,923,513.9 2,665,134.3 2,466,438.1 2,309,491.1 2,218,079.0 2,114,904.4 2,029,166.8 1,957,097.4 1,895,930.8
15 190,000,000.00 16,571,758.7 8,636,578.2 5,997,832.1 4,683,177.6 3,898,141.0 3,453,210.0 3,085,931.3 2,813,197.3 2,603,462.4 2,437,796.1 2,341,305.6 2,232,399.1 2,141,898.3 2,065,825.0 2,001,260.3
16 200,000,000.00 17,443,956.5 9,091,135.0 6,313,507.5 4,929,660.7 4,103,306.3 3,634,957.9 3,248,348.8 2,961,260.3 2,740,486.8 2,566,101.2 2,464,532.2 2,349,893.8 2,254,629.8 2,174,552.6 2,106,589.7
17 210,000,000.00 18,316,154.3 9,545,691.7 6,629,182.9 5,176,143.7 4,308,471.6 3,816,705.8 3,410,766.2 3,109,323.3 2,877,511.1 2,694,406.2 2,587,758.8 2,467,388.5 2,367,361.3 2,283,280.2 2,211,919.2
18 220,000,000.00 19,188,352.1 10,000,248.5 6,944,858.2 5,422,626.7 4,513,636.9 3,998,453.7 3,573,183.6 3,257,386.4 3,014,535.4 2,822,711.3 2,710,985.4 2,584,883.2 2,480,092.8 2,392,007.9 2,317,248.7
19 230,000,000.00 20,060,550.0 10,454,805.2 7,260,533.6 5,669,109.8 4,718,802.2 4,180,201.6 3,735,601.1 3,405,449.4 3,151,559.8 2,951,016.4 2,834,212.0 2,702,377.9 2,592,824.3 2,500,735.5 2,422,578.2
20 240,000,000.00 20,932,747.8 10,909,362.0 7,576,209.0 5,915,592.8 4,923,967.5 4,361,949.5 3,898,018.5 3,553,512.4 3,288,584.1 3,079,321.4 2,957,438.6 2,819,872.6 2,705,555.8 2,609,463.1 2,527,907.7
21 250,000,000.00 21,804,945.6 11,363,918.7 7,891,884.4 6,162,075.8 5,129,132.8 4,543,697.4 4,060,435.9 3,701,575.4 3,425,608.5 3,207,626.5 3,080,665.2 2,937,367.3 2,818,287.3 2,718,190.8 2,633,237.2
22 260,000,000.00 22,677,143.4 11,818,475.5 8,207,559.7 6,408,558.9 5,334,298.1 4,725,445.3 4,222,853.4 3,849,638.4 3,562,632.8 3,335,931.5 3,203,891.8 3,054,862.0 2,931,018.7 2,826,918.4 2,738,566.7
23 270,000,000.00 23,549,341.3 12,273,032.2 8,523,235.1 6,655,041.9 5,539,463.5 4,907,193.2 4,385,270.8 3,997,701.4 3,699,657.1 3,464,236.6 3,327,118.5 3,172,356.7 3,043,750.2 2,935,646.0 2,843,896.2
24 280,000,000.00 24,421,539.1 12,727,589.0 8,838,910.5 6,901,524.9 5,744,628.8 5,088,941.1 4,547,688.3 4,145,764.5 3,836,681.5 3,592,541.7 3,450,345.1 3,289,851.4 3,156,481.7 3,044,373.7 2,949,225.6
25 290,000,000.00 25,293,736.9 13,182,145.7 9,154,585.9 7,148,008.0 5,949,794.1 5,270,689.0 4,710,105.7 4,293,827.5 3,973,705.8 3,720,846.7 3,573,571.7 3,407,346.0 3,269,213.2 3,153,101.3 3,054,555.1
26 300,000,000.00 26,165,934.7 13,636,702.5 9,470,261.2 7,394,491.0 6,154,959.4 5,452,436.9 4,872,523.1 4,441,890.5 4,110,730.1 3,849,151.8 3,696,798.3 3,524,840.7 3,381,944.7 3,261,828.9 3,159,884.6
27 310,000,000.00 27,038,132.6 14,091,259.2 9,785,936.6 7,640,974.0 6,360,124.7 5,634,184.8 5,034,940.6 4,589,953.5 4,247,754.5 3,977,456.8 3,820,024.9 3,642,335.4 3,494,676.2 3,370,556.6 3,265,214.1
28 320,000,000.00 27,910,330.4 14,545,816.0 10,101,612.0 7,887,457.1 6,565,290.0 5,815,932.7 5,197,358.0 4,738,016.5 4,384,778.8 4,105,761.9 3,943,251.5 3,759,830.1 3,607,407.7 3,479,284.2 3,370,543.6
29 330,000,000.00 28,782,528.2 15,000,372.7 10,417,287.3 8,133,940.1 6,770,455.3 5,997,680.6 5,359,775.4 4,886,079.5 4,521,803.2 4,234,067.0 4,066,478.1 3,877,324.8 3,720,139.2 3,588,011.8 3,475,873.1
30 340,000,000.00 29,654,726.0 15,454,929.5 10,732,962.7 8,380,423.1 6,975,620.7 6,179,428.5 5,522,192.9 5,034,142.6 4,658,827.5 4,362,372.0 4,189,704.7 3,994,819.5 3,832,870.7 3,696,739.4 3,581,202.6
31 350,000,000.00 30,526,923.9 15,909,486.2 11,048,638.1 8,626,906.2 7,180,786.0 6,361,176.4 5,684,610.3 5,182,205.6 4,795,851.8 4,490,677.1 4,312,931.3 4,112,314.2 3,945,602.2 3,805,467.1 3,686,532.1
32 360,000,000.00 31,399,121.7 16,364,043.0 11,364,313.5 8,873,389.2 7,385,951.3 6,542,924.3 5,847,027.8 5,330,268.6 4,932,876.2 4,618,982.1 4,436,157.9 4,229,808.9 4,058,333.6 3,914,194.7 3,791,861.5
33 370,000,000.00 32,271,319.5 16,818,599.7 11,679,988.8 9,119,872.2 7,591,116.6 6,724,672.2 6,009,445.2 5,478,331.6 5,069,900.5 4,747,287.2 4,559,384.5 4,347,303.6 4,171,065.1 4,022,922.3 3,897,191.0
34 380,000,000.00 33,143,517.3 17,273,156.5 11,995,664.2 9,366,355.3 7,796,281.9 6,906,420.1 6,171,862.6 5,626,394.6 5,206,924.9 4,875,592.3 4,682,611.2 4,464,798.3 4,283,796.6 4,131,650.0 4,002,520.5
35 390,000,000.00 34,015,715.2 17,727,713.2 12,311,339.6 9,612,838.3 8,001,447.2 7,088,168.0 6,334,280.1 5,774,457.6 5,343,949.2 5,003,897.3 4,805,837.8 4,582,293.0 4,396,528.1 4,240,377.6 4,107,850.0
36 400,000,000.00 34,887,913.0 18,182,270.0 12,627,015.0 9,859,321.3 8,206,612.5 7,269,915.9 6,496,697.5 5,922,520.7 5,480,973.5 5,132,202.4 4,929,064.4 4,699,787.6 4,509,259.6 4,349,105.2 4,213,179.5
37 410,000,000.00 35,760,110.8 18,636,826.7 12,942,690.3 10,105,804.4 8,411,777.8 7,451,663.8 6,659,114.9 6,070,583.7 5,617,997.9 5,260,507.4 5,052,291.0 4,817,282.3 4,621,991.1 4,457,832.9 4,318,509.0
38 420,000,000.00 36,632,308.6 19,091,383.5 13,258,365.7 10,352,287.4 8,616,943.2 7,633,411.7 6,821,532.4 6,218,646.7 5,755,022.2 5,388,812.5 5,175,517.6 4,934,777.0 4,734,722.6 4,566,560.5 4,423,838.5
39 430,000,000.00 37,504,506.5 19,545,940.2 13,574,041.1 10,598,770.4 8,822,108.5 7,815,159.6 6,983,949.8 6,366,709.7 5,892,046.5 5,517,117.6 5,298,744.2 5,052,271.7 4,847,454.1 4,675,288.1 4,529,167.9
40 440,000,000.00 38,376,704.3 20,000,496.9 13,889,716.5 10,845,253.5 9,027,273.8 7,996,907.5 7,146,367.3 6,514,772.7 6,029,070.9 5,645,422.6 5,421,970.8 5,169,766.4 4,960,185.6 4,784,015.8 4,634,497.4
41 450,000,000.00 39,248,902.1 20,455,053.7 14,205,391.8 11,091,736.5 9,232,439.1 8,178,655.4 7,308,784.7 6,662,835.7 6,166,095.2 5,773,727.7 5,545,197.4 5,287,261.1 5,072,917.1 4,892,743.4 4,739,826.9
42 460,000,000.00 40,121,099.9 20,909,610.4 14,521,067.2 11,338,219.5 9,437,604.4 8,360,403.3 7,471,202.1 6,810,898.8 6,303,119.6 5,902,032.7 5,668,424.0 5,404,755.8 5,185,648.5 5,001,471.0 4,845,156.4
43 470,000,000.00 40,993,297.8 21,364,167.2 14,836,742.6 11,584,702.6 9,642,769.7 8,542,151.2 7,633,619.6 6,958,961.8 6,440,143.9 6,030,337.8 5,791,650.6 5,522,250.5 5,298,380.0 5,110,198.6 4,950,485.9
44 480,000,000.00 41,865,495.6 21,818,723.9 15,152,418.0 11,831,185.6 9,847,935.0 8,723,899.1 7,796,037.0 7,107,024.8 6,577,168.2 6,158,642.8 5,914,877.3 5,639,745.2 5,411,111.5 5,218,926.3 5,055,815.4
45 490,000,000.00 42,737,693.4 22,273,280.7 15,468,093.3 12,077,668.6 10,053,100.4 8,905,647.0 7,958,454.5 7,255,087.8 6,714,192.6 6,286,947.9 6,038,103.9 5,757,239.9 5,523,843.0 5,327,653.9 5,161,144.9
46 500,000,000.00 43,609,891.2 22,727,837.4 15,783,768.7 12,324,151.7 10,258,265.7 9,087,394.9 8,120,871.9 7,403,150.8 6,851,216.9 6,415,253.0 6,161,330.5 5,874,734.6 5,636,574.5 5,436,381.5 5,266,474.4
47 510,000,000.00 44,482,089.1 23,182,394.2 16,099,444.1 12,570,634.7 10,463,431.0 9,269,142.8 8,283,289.3 7,551,213.8 6,988,241.3 6,543,558.0 6,284,557.1 5,992,229.3 5,749,306.0 5,545,109.2 5,371,803.8
48 520,000,000.00 45,354,286.9 23,636,950.9 16,415,119.5 12,817,117.7 10,668,596.3 9,450,890.7 8,445,706.8 7,699,276.9 7,125,265.6 6,671,863.1 6,407,783.7 6,109,723.9 5,862,037.5 5,653,836.8 5,477,133.3
49 530,000,000.00 46,226,484.7 24,091,507.7 16,730,794.8 13,063,600.8 10,873,761.6 9,632,638.5 8,608,124.2 7,847,339.9 7,262,289.9 6,800,168.1 6,531,010.3 6,227,218.6 5,974,769.0 5,762,564.4 5,582,462.8
50 540,000,000.00 47,098,682.5 24,546,064.4 17,046,470.2 13,310,083.8 11,078,926.9 9,814,386.4 8,770,541.6 7,995,402.9 7,399,314.3 6,928,473.2 6,654,236.9 6,344,713.3 6,087,500.5 5,871,292.1 5,687,792.3
51 550,000,000.00 47,970,880.4 25,000,621.2 17,362,145.6 13,556,566.8 11,284,092.2 9,996,134.3 8,932,959.1 8,143,465.9 7,536,338.6 7,056,778.3 6,777,463.5 6,462,208.0 6,200,232.0 5,980,019.7 5,793,121.8

Syarat & Ketentuan :

1 Menandatangani surat permohonan pembiayaan
2 Copy KTP (nasabah dan pasangan), NPWP, Akta Nikah/Cerai, Kartu Keluarga
3 Asli slip gaji / surat penghasilan 1 bulan terakhir
4 Amprah Gaji 1 bulan terakhir
5 Copy rekening tabungan gaji ( 3 bulan terakhir )
6 CPNS dengan minimal 1 (satu) tahun setelah memperoleh SK
7 Menyerahkan Asli SK CPNS, SK PNS, dan SK terakhir SEGERA PINDAHAKAN
CP : Abdul Rismawansyah (Ris) PEMBIAYAAN ANDA KE BSI.!!!
Fitur & Benefit :
1 TANPA agunan asset HP. 085339360230 PROSES MUDAH DAN CEPAT.!!!
2 Angsuran TETAP dan marjin LEBIH BERKAH DAN MENENTRAMKAN
3 Limit s.d.Rp. 1 Milyar
4 Jangka waktu s.d. 15 TAHUN