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