ESTIMASI PENGURANGAN POKOK KREDIT 2M

PERHITUNGAN BUNGA BPR DANA CENTRAL MULIA JUL AGT SEPT OKT NOV DES JAN FEB MAR APR MEI JUN TOTAL

JUMLAH HARI BUNGA PINJAMAN

NO. PERIODE PINJAMAN BUNGA HARI
SETAHUN (NETT)
1 399.279.626 13,50% 360 30 4.491.895,79
4.491.895,79 15.734.986 16.206.798 16.230.495 15.718.346 16.254.837 15.741.840 4.641.626 4.641.626 4.192.436 4.641.626 4.491.896 4.491.896 122.988.407

PERHITUNGAN BUNGA BPR KENCANA GRAHA

JUMLAH HARI BUNGA PINJAMAN

NO. PERIODE PINJAMAN BUNGA HARI
SETAHUN (NETT)
1 98.852.803 13,50% 360 31 1.149.163,83
1.149.163,83 12.356.835 12.727.097 12.745.796 12.343.676 12.764.906 12.362.130 1.149.164 1.149.164 1.037.954 1.149.164 1.112.094 1.149.164 82.047.144

PERHITUNGAN TOTAL BUNGA BPR DANA CENTRAL MULIA & KENCANA GRAHA

JUMLAH HARI BUNGA PINJAMAN

NO. PERIODE PINJAMAN BUNGA HARI
SETAHUN (NETT)
1 399.279.626 13,50% 360 31 4.641.625,65
2 98.852.803 13,50% 360 31 1.149.163,83
PREDIKSI BUNGA 5.790.789,49 28.091.821 28.933.895 28.976.291 28.062.022 29.019.743 28.103.970 5.790.790 5.790.790 5.230.390 5.790.790 5.603.990 5.641.060 205.035.551