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