#REF!

(ANGKA FULL)
KUPEDES

NO BC UNIT KERJA
Prognosa Des 21 Apr-22 MEI 22 09 JUNI RKA JUNI 22 Δ Tahun Lalu Δ APR Δ Bulan Lalu Δ 09 JUNI Δ RKA

Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp
1 8106 KAPIDI 16,305 18,124 18,429 18,616 16,339 (16,305) (18,124) (18,429) (18,616) (16,339)
2 8105 BELAWA BARU 24,316 24,806 24,575 24,690 24,466 (24,316) (24,806) (24,575) (24,690) (24,466)
3 7963 LAKAWALI 34,583 30,764 31,200 30,838 33,487 (34,583) (30,764) (31,200) (30,838) (33,487)
4 7962 WONOREJO 16,372 14,651 14,645 14,563 15,413 (16,372) (14,651) (14,645) (14,563) (15,413)
5 7695 SPONTAN 26,112 24,344 25,267 25,822 25,953 (26,112) (24,344) (25,267) (25,822) (25,953)
6 7468 LAMBARESE 38,943 35,596 36,149 36,102 36,756 (38,943) (35,596) (36,149) (36,102) (36,756)
7 7467 KALAENA KIRI 14,729 12,596 12,878 12,617 13,267 (14,729) (12,596) (12,878) (12,617) (13,267)
8 7466 WASUPONDA 11,558 8,740 8,904 9,074 11,669 (11,558) (8,740) (8,904) (9,074) (11,669)
9 5008 WOTU 18,433 17,460 18,206 18,052 18,599 (18,433) (17,460) (18,206) (18,052) (18,599)
10 5007 TOMONI 34,248 28,649 29,113 29,119 30,163 (34,248) (28,649) (29,113) (29,119) (30,163)
11 5006 WAWONDULA 33,560 31,009 31,283 31,318 33,795 (33,560) (31,009) (31,283) (31,318) (33,795)
12 5004 SUKAMAJU 28,338 29,097 29,273 29,368 27,665 (28,338) (29,097) (29,273) (29,368) (27,665)
13 5003 SIDOMUKTI 39,065 37,039 38,261 38,257 38,855 (39,065) (37,039) (38,261) (38,257) (38,855)
14 5002 SABBANG 27,558 21,814 21,185 21,564 23,185 (27,558) (21,814) (21,185) (21,564) (23,185)
15 4997 MALILI 12,296 12,104 11,915 11,962 12,142 (12,296) (12,104) (11,915) (11,962) (12,142)
16 4996 TAMAN SISWA 17,366 15,525 16,711 16,824 17,000 (17,366) (15,525) (16,711) (16,824) (17,000)
17 4993 KAPPUNA 17,526 16,686 16,889 16,948 17,750 (17,526) (16,686) (16,889) (16,948) (17,750)
18 3238 SOROAKO 6,347 5,909 6,069 6,225 6,800 (6,347) (5,909) (6,069) (6,225) (6,800)
TOTAL 417,654 384,911 390,952 391,958 403,303 (417,654) (384,911) (390,952) (391,958) (403,303)
PROGNOSA DPK AGUSTUS 2022
NO BC UKER Nomor_Rekening Tunggakan_Pokok Tunggakan_Bunga Tunggakan_Pinalty Total Tunggakan
1 641 masamba 337401017046100 3,459,036 267,004 30,903 3,756,943
 Description kolek Jul 22 os Agustus 2022 OSJul22 Delta Pokok (o-p) ket.
KREDIT MIKRO - GBT 1 0 dpk baru
PROGNOSA NPL AGUSTUS 2022
NO BC UKER Nomor_Rekening Tunggakan_Pokok Tunggakan_Bunga Tunggakan_Pinalty Total Tunggakan
1 641 masamba 337401017046100 3,459,036 267,004 30,903 3,756,943
 Description kolek Jul 22 os Agustus 2022 OSJul22 Delta Pokok (o-p) ket.
KREDIT MIKRO - GBT 1 0 dpk baru
ANGKA FULL
PROGNOSA DPK
DPK JULI
DPK BARU DARI LANCAR
DPK BARU DARI NPL

DPK TOTAL -
DPK MEMBURUK KE NPL
PERBAIKAN DPK BARU KE LANCAR

PROGNOSA DPK -

PROGNOSA NPL
NPL JULI
DPK 3 JULI
PEMBURUKAN DARI DPK 3

TOTAL NPL DARI DPK 3 -

PERBAIKAN NPL KE DPK 3

TOTAL PROGNOSA NPL -