Page 8 - PINJAM MEMINJAM EFEK
P. 8

Simulasi Lending Revenue








                   dan Borrowing Fee













                              Asumsi Lending Rate                                          : 17%

                              Asumsi Borrowing Fee                                         : 20%


                              Asumsi Volume Pinjaman : 5.000.000 lembar





                                   Formula Lending Revenue



                                   Lending Rate x Volume Pinjaman x Closing Price (harian*)


                                                                                          3  60





                                   Formula Borrowing Fee



                                   Borrowing Fee x Volume Pinjaman x Closing Price (harian*)


                                                                                           3 60






                              Hari                            Tanggal                                Closing                          Lending                          Borrowing Fee

                                                                                                        Price                  Revenue (Rp)                                       (Rp)



                       Jumat                    20 September 2019                                       7.150                     16.881.944                               19.861.111



                        Sabtu                    21 September 2019                                      7.150                     16.881.944                               19.861.111


                        Minggu  22 September 2019                                                       7.150                     16.881.944                               19.861.111



                            Senin                23 September 2019                                      7.130                     16.834.722                               19.805.555


                        Selasa                  24 September 2019                                       7.100                    16.763.888                                19.722.222




                                                                                                       Total                    84.244.442                   *             99.111.110             *



                       * Distribusi lending revenue dan borrowing fee dilakukan setiap tanggal 13  di bulan berikutnya

                       * Lending revenue (nasabah) dikenakan PPh 23 dan PPN
                       * Borrowing fee dikenakan PPN
   3   4   5   6   7   8   9   10   11