Example of Yield Simulation.
Principal amount: Rp 10,000,000
Annual Yield (PA): 18% per year
Selected Tenor: 6 months
Project start date: April 12, 2024
Funding Date: April 8, 2024
--
Fundraising Period: 4 days
---
Real Yield: (18% : 12 months) x 6 months = 9% for 6 months
Real Yield for months 1-6 is 6%
Remaining Yield in the 6th month is also 3%
----
Yield for month 1: (consists of fundraising yield and 1% yield)
Fundraising yield = (1%/30 days) x 4 days x 10,000,000 = Rp 13,333
First month yield = 1% x 10,000,000 = Rp 100,000
Total for the first month = 113,333
Tax deduction 15% = Rp 16,999
Net = Rp 96,333
Yield for months 2 to 5 is the same, 1% of the principal amount.
Yield for months 2 to 5 = 1% x 10,000,000 = Rp 100,000
Month 2 Rp 100,000 less 15% tax becomes Rp 85,000
Month 3 Rp 100,000 less 15% tax becomes Rp 85,000
Month 4 Rp 100,000 less 15% tax becomes Rp 85,000
Month 5 Rp 100,000 less 15% tax becomes Rp 85,000
Month 6 Rp 100,000 less 15% tax becomes Rp 85,000
Remaining Yield 3% x 10,000,000 = Rp 300,000 less 15% tax becomes Rp 255,000
---
Total Yield for funding a project of Rp 10,000,000 with a 6-month tenor and an annual yield of 18% (PA).
is:
Rp 96,333
Rp 85,000
Rp 85,000
Rp 85,000
Rp 85,000
Rp 85,000
Rp 255,000
= Rp 776,333
Last Updated 24 January 2025