5432 lines
258 KiB
JSON
5432 lines
258 KiB
JSON
{
|
|
"source": "CALCULATOR CASHBACK SERUB KANTOR CABANG 22092026.xlsx",
|
|
"generatedAt": "2026-10-07T19:08:25",
|
|
"cases": [
|
|
{
|
|
"nominal": 100000,
|
|
"tenor": 1,
|
|
"cashbackGross": null,
|
|
"cashbackNet": null,
|
|
"giroNet": 0,
|
|
"simanjaNet": 0,
|
|
"simpedaNet": 0,
|
|
"depositoNet": 0,
|
|
"totalGiro": null,
|
|
"totalSimanja": null,
|
|
"totalSimpeda": null,
|
|
"totalDeposito": 0,
|
|
"rateGiro": 0,
|
|
"rateSimanja": 0,
|
|
"rateSimpeda": 0,
|
|
"equiv": null,
|
|
"totalRateGiro": null,
|
|
"totalRateSimanja": null,
|
|
"totalRateSimpeda": null,
|
|
"rateDeposito": 0,
|
|
"penaltyRefund": null,
|
|
"penaltyTax": null,
|
|
"penaltyFee": null,
|
|
"penaltyTotal": null,
|
|
"shareNasabah": null,
|
|
"shareBank": null,
|
|
"income": 638.05684931506846,
|
|
"puabIncome": 37.30684931506849,
|
|
"creditIncome": 600.75,
|
|
"spreadSimanja": 436.40788657534245,
|
|
"spreadSimpeda": 436.40788657534245,
|
|
"spreadGiro": 436.40788657534245,
|
|
"depositoGross": 0
|
|
},
|
|
{
|
|
"nominal": 500000,
|
|
"tenor": 1,
|
|
"cashbackGross": null,
|
|
"cashbackNet": null,
|
|
"giroNet": 0,
|
|
"simanjaNet": 246.4,
|
|
"simpedaNet": 164,
|
|
"depositoNet": 0,
|
|
"totalGiro": null,
|
|
"totalSimanja": null,
|
|
"totalSimpeda": null,
|
|
"totalDeposito": 0,
|
|
"rateGiro": 0,
|
|
"rateSimanja": 0.0075,
|
|
"rateSimpeda": 0.005,
|
|
"equiv": null,
|
|
"totalRateGiro": null,
|
|
"totalRateSimanja": null,
|
|
"totalRateSimpeda": null,
|
|
"rateDeposito": 0,
|
|
"penaltyRefund": null,
|
|
"penaltyTax": null,
|
|
"penaltyFee": null,
|
|
"penaltyTotal": null,
|
|
"shareNasabah": null,
|
|
"shareBank": null,
|
|
"income": 3190.2842465753424,
|
|
"puabIncome": 186.53424657534245,
|
|
"creditIncome": 3003.75,
|
|
"spreadSimanja": 1874.0394328767122,
|
|
"spreadSimpeda": 1977.0394328767122,
|
|
"spreadGiro": 2182.0394328767125,
|
|
"depositoGross": 0
|
|
},
|
|
{
|
|
"nominal": 999999,
|
|
"tenor": 1,
|
|
"cashbackGross": null,
|
|
"cashbackNet": null,
|
|
"giroNet": 0,
|
|
"simanjaNet": 492.8,
|
|
"simpedaNet": 328,
|
|
"depositoNet": 0,
|
|
"totalGiro": null,
|
|
"totalSimanja": null,
|
|
"totalSimpeda": null,
|
|
"totalDeposito": 0,
|
|
"rateGiro": 0,
|
|
"rateSimanja": 0.0075,
|
|
"rateSimpeda": 0.005,
|
|
"equiv": null,
|
|
"totalRateGiro": null,
|
|
"totalRateSimanja": null,
|
|
"totalRateSimpeda": null,
|
|
"rateDeposito": 0,
|
|
"penaltyRefund": null,
|
|
"penaltyTax": null,
|
|
"penaltyFee": null,
|
|
"penaltyTotal": null,
|
|
"shareNasabah": null,
|
|
"shareBank": null,
|
|
"income": 6380.5621125821917,
|
|
"puabIncome": 373.0681200821918,
|
|
"creditIncome": 6007.4939925,
|
|
"spreadSimanja": 3748.0745016745586,
|
|
"spreadSimpeda": 3954.0745016745586,
|
|
"spreadGiro": 4364.0745016745586,
|
|
"depositoGross": 0
|
|
},
|
|
{
|
|
"nominal": 1000000,
|
|
"tenor": 1,
|
|
"cashbackGross": null,
|
|
"cashbackNet": null,
|
|
"giroNet": 0,
|
|
"simanjaNet": 492.8,
|
|
"simpedaNet": 328,
|
|
"depositoNet": 1972,
|
|
"totalGiro": null,
|
|
"totalSimanja": null,
|
|
"totalSimpeda": null,
|
|
"totalDeposito": 1972,
|
|
"rateGiro": 0,
|
|
"rateSimanja": 0.0075,
|
|
"rateSimpeda": 0.005,
|
|
"equiv": null,
|
|
"totalRateGiro": null,
|
|
"totalRateSimanja": null,
|
|
"totalRateSimpeda": null,
|
|
"rateDeposito": 0.03,
|
|
"penaltyRefund": null,
|
|
"penaltyTax": null,
|
|
"penaltyFee": null,
|
|
"penaltyTotal": null,
|
|
"shareNasabah": null,
|
|
"shareBank": null,
|
|
"income": 6380.5684931506848,
|
|
"puabIncome": 373.0684931506849,
|
|
"creditIncome": 6007.5,
|
|
"spreadSimanja": 3748.0788657534245,
|
|
"spreadSimpeda": 3954.0788657534245,
|
|
"spreadGiro": 4364.0788657534249,
|
|
"depositoGross": 2465
|
|
},
|
|
{
|
|
"nominal": 10000000,
|
|
"tenor": 1,
|
|
"cashbackGross": null,
|
|
"cashbackNet": null,
|
|
"giroNet": 0,
|
|
"simanjaNet": 4931.2,
|
|
"simpedaNet": 3287.2,
|
|
"depositoNet": 19725.6,
|
|
"totalGiro": null,
|
|
"totalSimanja": null,
|
|
"totalSimpeda": null,
|
|
"totalDeposito": 19725.6,
|
|
"rateGiro": 0,
|
|
"rateSimanja": 0.0075,
|
|
"rateSimpeda": 0.005,
|
|
"equiv": null,
|
|
"totalRateGiro": null,
|
|
"totalRateSimanja": null,
|
|
"totalRateSimpeda": null,
|
|
"rateDeposito": 0.03,
|
|
"penaltyRefund": null,
|
|
"penaltyTax": null,
|
|
"penaltyFee": null,
|
|
"penaltyTotal": null,
|
|
"shareNasabah": null,
|
|
"shareBank": null,
|
|
"income": 63805.684931506847,
|
|
"puabIncome": 3730.6849315068489,
|
|
"creditIncome": 60075,
|
|
"spreadSimanja": 37476.788657534242,
|
|
"spreadSimpeda": 39531.788657534242,
|
|
"spreadGiro": 43640.788657534242,
|
|
"depositoGross": 24657
|
|
},
|
|
{
|
|
"nominal": 49999999,
|
|
"tenor": 1,
|
|
"cashbackGross": null,
|
|
"cashbackNet": null,
|
|
"giroNet": 0,
|
|
"simanjaNet": 24656.8,
|
|
"simpedaNet": 16437.6,
|
|
"depositoNet": 98629.6,
|
|
"totalGiro": null,
|
|
"totalSimanja": null,
|
|
"totalSimpeda": null,
|
|
"totalDeposito": 98629.6,
|
|
"rateGiro": 0,
|
|
"rateSimanja": 0.0075,
|
|
"rateSimpeda": 0.005,
|
|
"equiv": null,
|
|
"totalRateGiro": null,
|
|
"totalRateSimanja": null,
|
|
"totalRateSimpeda": null,
|
|
"rateDeposito": 0.03,
|
|
"penaltyRefund": null,
|
|
"penaltyTax": null,
|
|
"penaltyFee": null,
|
|
"penaltyTotal": null,
|
|
"shareNasabah": null,
|
|
"shareBank": null,
|
|
"income": 319028.41827696573,
|
|
"puabIncome": 18653.424284465753,
|
|
"creditIncome": 300374.9939925,
|
|
"spreadSimanja": 187382.93892359233,
|
|
"spreadSimpeda": 197656.93892359233,
|
|
"spreadGiro": 218203.93892359233,
|
|
"depositoGross": 123287
|
|
},
|
|
{
|
|
"nominal": 50000000,
|
|
"tenor": 1,
|
|
"cashbackGross": null,
|
|
"cashbackNet": null,
|
|
"giroNet": 0,
|
|
"simanjaNet": 24656.8,
|
|
"simpedaNet": 16437.6,
|
|
"depositoNet": 98629.6,
|
|
"totalGiro": null,
|
|
"totalSimanja": null,
|
|
"totalSimpeda": null,
|
|
"totalDeposito": 98629.6,
|
|
"rateGiro": 0,
|
|
"rateSimanja": 0.0075,
|
|
"rateSimpeda": 0.005,
|
|
"equiv": null,
|
|
"totalRateGiro": null,
|
|
"totalRateSimanja": null,
|
|
"totalRateSimpeda": null,
|
|
"rateDeposito": 0.03,
|
|
"penaltyRefund": null,
|
|
"penaltyTax": null,
|
|
"penaltyFee": null,
|
|
"penaltyTotal": null,
|
|
"shareNasabah": null,
|
|
"shareBank": null,
|
|
"income": 319028.42465753423,
|
|
"puabIncome": 18653.424657534244,
|
|
"creditIncome": 300375,
|
|
"spreadSimanja": 187382.94328767122,
|
|
"spreadSimpeda": 197656.94328767119,
|
|
"spreadGiro": 218203.94328767119,
|
|
"depositoGross": 123287
|
|
},
|
|
{
|
|
"nominal": 55000000,
|
|
"tenor": 1,
|
|
"cashbackGross": null,
|
|
"cashbackNet": null,
|
|
"giroNet": 18081.6,
|
|
"simanjaNet": 27123.2,
|
|
"simpedaNet": 18081.6,
|
|
"depositoNet": 108492.8,
|
|
"totalGiro": null,
|
|
"totalSimanja": null,
|
|
"totalSimpeda": null,
|
|
"totalDeposito": 108492.8,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.0075,
|
|
"rateSimpeda": 0.005,
|
|
"equiv": null,
|
|
"totalRateGiro": null,
|
|
"totalRateSimanja": null,
|
|
"totalRateSimpeda": null,
|
|
"rateDeposito": 0.03,
|
|
"penaltyRefund": null,
|
|
"penaltyTax": null,
|
|
"penaltyFee": null,
|
|
"penaltyTotal": null,
|
|
"shareNasabah": null,
|
|
"shareBank": null,
|
|
"income": 350931.26712328766,
|
|
"puabIncome": 20518.767123287667,
|
|
"creditIncome": 330412.5,
|
|
"spreadSimanja": 206120.33761643834,
|
|
"spreadSimpeda": 217422.33761643834,
|
|
"spreadGiro": 217422.33761643834,
|
|
"depositoGross": 135616
|
|
},
|
|
{
|
|
"nominal": 99999999,
|
|
"tenor": 1,
|
|
"cashbackGross": null,
|
|
"cashbackNet": null,
|
|
"giroNet": 32876,
|
|
"simanjaNet": 49314.4,
|
|
"simpedaNet": 32876,
|
|
"depositoNet": 197260,
|
|
"totalGiro": null,
|
|
"totalSimanja": null,
|
|
"totalSimpeda": null,
|
|
"totalDeposito": 197260,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.0075,
|
|
"rateSimpeda": 0.005,
|
|
"equiv": null,
|
|
"totalRateGiro": null,
|
|
"totalRateSimanja": null,
|
|
"totalRateSimpeda": null,
|
|
"rateDeposito": 0.03,
|
|
"penaltyRefund": null,
|
|
"penaltyTax": null,
|
|
"penaltyFee": null,
|
|
"penaltyTotal": null,
|
|
"shareNasabah": null,
|
|
"shareBank": null,
|
|
"income": 638056.8429345,
|
|
"puabIncome": 37306.848942,
|
|
"creditIncome": 600749.9939925,
|
|
"spreadSimanja": 374764.88221126358,
|
|
"spreadSimpeda": 395312.88221126358,
|
|
"spreadGiro": 395312.88221126358,
|
|
"depositoGross": 246575
|
|
},
|
|
{
|
|
"nominal": 100000000,
|
|
"tenor": 1,
|
|
"cashbackGross": null,
|
|
"cashbackNet": null,
|
|
"giroNet": 32876,
|
|
"simanjaNet": 49314.4,
|
|
"simpedaNet": 32876,
|
|
"depositoNet": 197260,
|
|
"totalGiro": null,
|
|
"totalSimanja": null,
|
|
"totalSimpeda": null,
|
|
"totalDeposito": 197260,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.0075,
|
|
"rateSimpeda": 0.005,
|
|
"equiv": null,
|
|
"totalRateGiro": null,
|
|
"totalRateSimanja": null,
|
|
"totalRateSimpeda": null,
|
|
"rateDeposito": 0.03,
|
|
"penaltyRefund": null,
|
|
"penaltyTax": null,
|
|
"penaltyFee": null,
|
|
"penaltyTotal": null,
|
|
"shareNasabah": null,
|
|
"shareBank": null,
|
|
"income": 638056.84931506845,
|
|
"puabIncome": 37306.849315068488,
|
|
"creditIncome": 600750,
|
|
"spreadSimanja": 374764.88657534245,
|
|
"spreadSimpeda": 395312.88657534239,
|
|
"spreadGiro": 395312.88657534239,
|
|
"depositoGross": 246575
|
|
},
|
|
{
|
|
"nominal": 100000001,
|
|
"tenor": 1,
|
|
"cashbackGross": null,
|
|
"cashbackNet": null,
|
|
"giroNet": 32876,
|
|
"simanjaNet": 65752.8,
|
|
"simpedaNet": 49314.4,
|
|
"depositoNet": 200547.2,
|
|
"totalGiro": null,
|
|
"totalSimanja": null,
|
|
"totalSimpeda": null,
|
|
"totalDeposito": 200547.2,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.01,
|
|
"rateSimpeda": 0.0075,
|
|
"equiv": null,
|
|
"totalRateGiro": null,
|
|
"totalRateSimanja": null,
|
|
"totalRateSimpeda": null,
|
|
"rateDeposito": 0.0305,
|
|
"penaltyRefund": null,
|
|
"penaltyTax": null,
|
|
"penaltyFee": null,
|
|
"penaltyTotal": null,
|
|
"shareNasabah": null,
|
|
"shareBank": null,
|
|
"income": 638056.855695637,
|
|
"puabIncome": 37306.849688136979,
|
|
"creditIncome": 600750.0060075,
|
|
"spreadSimanja": 354216.89093942125,
|
|
"spreadSimpeda": 374764.89093942125,
|
|
"spreadGiro": 395312.89093942125,
|
|
"depositoGross": 250684
|
|
},
|
|
{
|
|
"nominal": 150000000,
|
|
"tenor": 1,
|
|
"cashbackGross": null,
|
|
"cashbackNet": null,
|
|
"giroNet": 49314.4,
|
|
"simanjaNet": 98629.6,
|
|
"simpedaNet": 73972,
|
|
"depositoNet": 300821.6,
|
|
"totalGiro": null,
|
|
"totalSimanja": null,
|
|
"totalSimpeda": null,
|
|
"totalDeposito": 300821.6,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.01,
|
|
"rateSimpeda": 0.0075,
|
|
"equiv": null,
|
|
"totalRateGiro": null,
|
|
"totalRateSimanja": null,
|
|
"totalRateSimpeda": null,
|
|
"rateDeposito": 0.0305,
|
|
"penaltyRefund": null,
|
|
"penaltyTax": null,
|
|
"penaltyFee": null,
|
|
"penaltyTotal": null,
|
|
"shareNasabah": null,
|
|
"shareBank": null,
|
|
"income": 957085.27397260279,
|
|
"puabIncome": 55960.273972602736,
|
|
"creditIncome": 901125,
|
|
"spreadSimanja": 531324.8298630137,
|
|
"spreadSimpeda": 562146.8298630137,
|
|
"spreadGiro": 592968.8298630137,
|
|
"depositoGross": 376027
|
|
},
|
|
{
|
|
"nominal": 250000000,
|
|
"tenor": 1,
|
|
"cashbackGross": null,
|
|
"cashbackNet": null,
|
|
"giroNet": 82191.2,
|
|
"simanjaNet": 164383.2,
|
|
"simpedaNet": 123287.2,
|
|
"depositoNet": 501369.6,
|
|
"totalGiro": null,
|
|
"totalSimanja": null,
|
|
"totalSimpeda": null,
|
|
"totalDeposito": 501369.6,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.01,
|
|
"rateSimpeda": 0.0075,
|
|
"equiv": null,
|
|
"totalRateGiro": null,
|
|
"totalRateSimanja": null,
|
|
"totalRateSimpeda": null,
|
|
"rateDeposito": 0.0305,
|
|
"penaltyRefund": null,
|
|
"penaltyTax": null,
|
|
"penaltyFee": null,
|
|
"penaltyTotal": null,
|
|
"shareNasabah": null,
|
|
"shareBank": null,
|
|
"income": 1595142.1232876712,
|
|
"puabIncome": 93267.123287671231,
|
|
"creditIncome": 1501875,
|
|
"spreadSimanja": 885540.7164383562,
|
|
"spreadSimpeda": 936910.7164383562,
|
|
"spreadGiro": 988280.7164383562,
|
|
"depositoGross": 626712
|
|
},
|
|
{
|
|
"nominal": 250000001,
|
|
"tenor": 1,
|
|
"cashbackGross": null,
|
|
"cashbackNet": null,
|
|
"giroNet": 82191.2,
|
|
"simanjaNet": 164383.2,
|
|
"simpedaNet": 123287.2,
|
|
"depositoNet": 509588.8,
|
|
"totalGiro": null,
|
|
"totalSimanja": null,
|
|
"totalSimpeda": null,
|
|
"totalDeposito": 509588.8,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.01,
|
|
"rateSimpeda": 0.0075,
|
|
"equiv": null,
|
|
"totalRateGiro": null,
|
|
"totalRateSimanja": null,
|
|
"totalRateSimpeda": null,
|
|
"rateDeposito": 0.031,
|
|
"penaltyRefund": null,
|
|
"penaltyTax": null,
|
|
"penaltyFee": null,
|
|
"penaltyTotal": null,
|
|
"shareNasabah": null,
|
|
"shareBank": null,
|
|
"income": 1595142.1296682397,
|
|
"puabIncome": 93267.12366073973,
|
|
"creditIncome": 1501875.0060075,
|
|
"spreadSimanja": 885540.720802435,
|
|
"spreadSimpeda": 936910.720802435,
|
|
"spreadGiro": 988280.720802435,
|
|
"depositoGross": 636986
|
|
},
|
|
{
|
|
"nominal": 300000000,
|
|
"tenor": 1,
|
|
"cashbackGross": null,
|
|
"cashbackNet": null,
|
|
"giroNet": 98629.6,
|
|
"simanjaNet": 197260,
|
|
"simpedaNet": 147944.8,
|
|
"depositoNet": 611506.4,
|
|
"totalGiro": null,
|
|
"totalSimanja": null,
|
|
"totalSimpeda": null,
|
|
"totalDeposito": 611506.4,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.01,
|
|
"rateSimpeda": 0.0075,
|
|
"equiv": null,
|
|
"totalRateGiro": null,
|
|
"totalRateSimanja": null,
|
|
"totalRateSimpeda": null,
|
|
"rateDeposito": 0.031,
|
|
"penaltyRefund": null,
|
|
"penaltyTax": null,
|
|
"penaltyFee": null,
|
|
"penaltyTotal": null,
|
|
"shareNasabah": null,
|
|
"shareBank": null,
|
|
"income": 1914170.5479452056,
|
|
"puabIncome": 111920.54794520547,
|
|
"creditIncome": 1802250,
|
|
"spreadSimanja": 1062648.6597260274,
|
|
"spreadSimpeda": 1124292.6597260274,
|
|
"spreadGiro": 1185936.6597260274,
|
|
"depositoGross": 764383
|
|
},
|
|
{
|
|
"nominal": 499999999,
|
|
"tenor": 1,
|
|
"cashbackGross": null,
|
|
"cashbackNet": null,
|
|
"giroNet": 164383.2,
|
|
"simanjaNet": 328766.4,
|
|
"simpedaNet": 246575.2,
|
|
"depositoNet": 1019177.6,
|
|
"totalGiro": null,
|
|
"totalSimanja": null,
|
|
"totalSimpeda": null,
|
|
"totalDeposito": 1019177.6,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.01,
|
|
"rateSimpeda": 0.0075,
|
|
"equiv": null,
|
|
"totalRateGiro": null,
|
|
"totalRateSimanja": null,
|
|
"totalRateSimpeda": null,
|
|
"rateDeposito": 0.031,
|
|
"penaltyRefund": null,
|
|
"penaltyTax": null,
|
|
"penaltyFee": null,
|
|
"penaltyTotal": null,
|
|
"shareNasabah": null,
|
|
"shareBank": null,
|
|
"income": 3190284.2401947738,
|
|
"puabIncome": 186534.24620227396,
|
|
"creditIncome": 3003749.9939925,
|
|
"spreadSimanja": 1771081.4285126333,
|
|
"spreadSimpeda": 1873820.4285126333,
|
|
"spreadGiro": 1976560.4285126333,
|
|
"depositoGross": 1273972
|
|
},
|
|
{
|
|
"nominal": 500000000,
|
|
"tenor": 1,
|
|
"cashbackGross": null,
|
|
"cashbackNet": null,
|
|
"giroNet": 164383.2,
|
|
"simanjaNet": 328766.4,
|
|
"simpedaNet": 246575.2,
|
|
"depositoNet": 1019177.6,
|
|
"totalGiro": null,
|
|
"totalSimanja": null,
|
|
"totalSimpeda": null,
|
|
"totalDeposito": 1019177.6,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.01,
|
|
"rateSimpeda": 0.0075,
|
|
"equiv": null,
|
|
"totalRateGiro": null,
|
|
"totalRateSimanja": null,
|
|
"totalRateSimpeda": null,
|
|
"rateDeposito": 0.031,
|
|
"penaltyRefund": null,
|
|
"penaltyTax": null,
|
|
"penaltyFee": null,
|
|
"penaltyTotal": null,
|
|
"shareNasabah": null,
|
|
"shareBank": null,
|
|
"income": 3190284.2465753425,
|
|
"puabIncome": 186534.24657534246,
|
|
"creditIncome": 3003750,
|
|
"spreadSimanja": 1771081.4328767124,
|
|
"spreadSimpeda": 1873820.4328767124,
|
|
"spreadGiro": 1976560.4328767124,
|
|
"depositoGross": 1273972
|
|
},
|
|
{
|
|
"nominal": 500000001,
|
|
"tenor": 1,
|
|
"cashbackGross": null,
|
|
"cashbackNet": null,
|
|
"giroNet": 164383.2,
|
|
"simanjaNet": 657533.6,
|
|
"simpedaNet": 493150.4,
|
|
"depositoNet": 1068492.8,
|
|
"totalGiro": null,
|
|
"totalSimanja": null,
|
|
"totalSimpeda": null,
|
|
"totalDeposito": 1068492.8,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.02,
|
|
"rateSimpeda": 0.015,
|
|
"equiv": null,
|
|
"totalRateGiro": null,
|
|
"totalRateSimanja": null,
|
|
"totalRateSimpeda": null,
|
|
"rateDeposito": 0.0325,
|
|
"penaltyRefund": null,
|
|
"penaltyTax": null,
|
|
"penaltyFee": null,
|
|
"penaltyTotal": null,
|
|
"shareNasabah": null,
|
|
"shareBank": null,
|
|
"income": 3190284.2529559107,
|
|
"puabIncome": 186534.24694841093,
|
|
"creditIncome": 3003750.0060075,
|
|
"spreadSimanja": 1360122.437240791,
|
|
"spreadSimpeda": 1565601.437240791,
|
|
"spreadGiro": 1976560.437240791,
|
|
"depositoGross": 1335616
|
|
},
|
|
{
|
|
"nominal": 750000000,
|
|
"tenor": 1,
|
|
"cashbackGross": null,
|
|
"cashbackNet": null,
|
|
"giroNet": 246575.2,
|
|
"simanjaNet": 986300.8,
|
|
"simpedaNet": 739725.6,
|
|
"depositoNet": 1602739.2,
|
|
"totalGiro": null,
|
|
"totalSimanja": null,
|
|
"totalSimpeda": null,
|
|
"totalDeposito": 1602739.2,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.02,
|
|
"rateSimpeda": 0.015,
|
|
"equiv": null,
|
|
"totalRateGiro": null,
|
|
"totalRateSimanja": null,
|
|
"totalRateSimpeda": null,
|
|
"rateDeposito": 0.0325,
|
|
"penaltyRefund": null,
|
|
"penaltyTax": null,
|
|
"penaltyFee": null,
|
|
"penaltyTotal": null,
|
|
"shareNasabah": null,
|
|
"shareBank": null,
|
|
"income": 4785426.3698630137,
|
|
"puabIncome": 279801.36986301368,
|
|
"creditIncome": 4505625,
|
|
"spreadSimanja": 2040183.1493150685,
|
|
"spreadSimpeda": 2348402.1493150685,
|
|
"spreadGiro": 2964840.1493150685,
|
|
"depositoGross": 2003424
|
|
},
|
|
{
|
|
"nominal": 999999999,
|
|
"tenor": 1,
|
|
"cashbackGross": null,
|
|
"cashbackNet": null,
|
|
"giroNet": 328766.4,
|
|
"simanjaNet": 1315068,
|
|
"simpedaNet": 986300.8,
|
|
"depositoNet": 2136985.6,
|
|
"totalGiro": null,
|
|
"totalSimanja": null,
|
|
"totalSimpeda": null,
|
|
"totalDeposito": 2136985.6,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.02,
|
|
"rateSimpeda": 0.015,
|
|
"equiv": null,
|
|
"totalRateGiro": null,
|
|
"totalRateSimanja": null,
|
|
"totalRateSimpeda": null,
|
|
"rateDeposito": 0.0325,
|
|
"penaltyRefund": null,
|
|
"penaltyTax": null,
|
|
"penaltyFee": null,
|
|
"penaltyTotal": null,
|
|
"shareNasabah": null,
|
|
"shareBank": null,
|
|
"income": 6380568.4867701167,
|
|
"puabIncome": 373068.49277761643,
|
|
"creditIncome": 6007499.9939925,
|
|
"spreadSimanja": 2720243.861389346,
|
|
"spreadSimpeda": 3131202.861389346,
|
|
"spreadGiro": 3953120.861389346,
|
|
"depositoGross": 2671232
|
|
},
|
|
{
|
|
"nominal": 1000000000,
|
|
"tenor": 1,
|
|
"cashbackGross": null,
|
|
"cashbackNet": null,
|
|
"giroNet": 328766.4,
|
|
"simanjaNet": 1315068,
|
|
"simpedaNet": 986300.8,
|
|
"depositoNet": 2136985.6,
|
|
"totalGiro": null,
|
|
"totalSimanja": null,
|
|
"totalSimpeda": null,
|
|
"totalDeposito": 2136985.6,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.02,
|
|
"rateSimpeda": 0.015,
|
|
"equiv": null,
|
|
"totalRateGiro": null,
|
|
"totalRateSimanja": null,
|
|
"totalRateSimpeda": null,
|
|
"rateDeposito": 0.0325,
|
|
"penaltyRefund": null,
|
|
"penaltyTax": null,
|
|
"penaltyFee": null,
|
|
"penaltyTotal": null,
|
|
"shareNasabah": null,
|
|
"shareBank": null,
|
|
"income": 6380568.493150685,
|
|
"puabIncome": 373068.49315068492,
|
|
"creditIncome": 6007500,
|
|
"spreadSimanja": 2720243.8657534248,
|
|
"spreadSimpeda": 3131202.8657534248,
|
|
"spreadGiro": 3953120.8657534248,
|
|
"depositoGross": 2671232
|
|
},
|
|
{
|
|
"nominal": 1000000001,
|
|
"tenor": 1,
|
|
"cashbackGross": null,
|
|
"cashbackNet": null,
|
|
"giroNet": 328766.4,
|
|
"simanjaNet": 1643835.2,
|
|
"simpedaNet": 1315068,
|
|
"depositoNet": 2235616,
|
|
"totalGiro": null,
|
|
"totalSimanja": null,
|
|
"totalSimpeda": null,
|
|
"totalDeposito": 2235616,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.025,
|
|
"rateSimpeda": 0.02,
|
|
"equiv": null,
|
|
"totalRateGiro": null,
|
|
"totalRateSimanja": null,
|
|
"totalRateSimpeda": null,
|
|
"rateDeposito": 0.034,
|
|
"penaltyRefund": null,
|
|
"penaltyTax": null,
|
|
"penaltyFee": null,
|
|
"penaltyTotal": null,
|
|
"shareNasabah": null,
|
|
"shareBank": null,
|
|
"income": 6380568.4995312532,
|
|
"puabIncome": 373068.49352375336,
|
|
"creditIncome": 6007500.0060075,
|
|
"spreadSimanja": 2309284.8701175032,
|
|
"spreadSimpeda": 2720243.8701175032,
|
|
"spreadGiro": 3953120.8701175032,
|
|
"depositoGross": 2794520
|
|
},
|
|
{
|
|
"nominal": 1500000000,
|
|
"tenor": 1,
|
|
"cashbackGross": null,
|
|
"cashbackNet": null,
|
|
"giroNet": 493150.4,
|
|
"simanjaNet": 2465752.8,
|
|
"simpedaNet": 1972602.4,
|
|
"depositoNet": 3353424,
|
|
"totalGiro": null,
|
|
"totalSimanja": null,
|
|
"totalSimpeda": null,
|
|
"totalDeposito": 3353424,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.025,
|
|
"rateSimpeda": 0.02,
|
|
"equiv": null,
|
|
"totalRateGiro": null,
|
|
"totalRateSimanja": null,
|
|
"totalRateSimpeda": null,
|
|
"rateDeposito": 0.034,
|
|
"penaltyRefund": null,
|
|
"penaltyTax": null,
|
|
"penaltyFee": null,
|
|
"penaltyTotal": null,
|
|
"shareNasabah": null,
|
|
"shareBank": null,
|
|
"income": 9570852.7397260275,
|
|
"puabIncome": 559602.73972602736,
|
|
"creditIncome": 9011250,
|
|
"spreadSimanja": 3463927.298630137,
|
|
"spreadSimpeda": 4080365.298630137,
|
|
"spreadGiro": 5929680.298630137,
|
|
"depositoGross": 4191780
|
|
},
|
|
{
|
|
"nominal": 1999999999,
|
|
"tenor": 1,
|
|
"cashbackGross": null,
|
|
"cashbackNet": null,
|
|
"giroNet": 657533.6,
|
|
"simanjaNet": 3287671.2,
|
|
"simpedaNet": 2630136.8,
|
|
"depositoNet": 4471232.8,
|
|
"totalGiro": null,
|
|
"totalSimanja": null,
|
|
"totalSimpeda": null,
|
|
"totalDeposito": 4471232.8,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.025,
|
|
"rateSimpeda": 0.02,
|
|
"equiv": null,
|
|
"totalRateGiro": null,
|
|
"totalRateSimanja": null,
|
|
"totalRateSimpeda": null,
|
|
"rateDeposito": 0.034,
|
|
"penaltyRefund": null,
|
|
"penaltyTax": null,
|
|
"penaltyFee": null,
|
|
"penaltyTotal": null,
|
|
"shareNasabah": null,
|
|
"shareBank": null,
|
|
"income": 12761136.9799208,
|
|
"puabIncome": 746136.98592830135,
|
|
"creditIncome": 12014999.9939925,
|
|
"spreadSimanja": 4618568.72714277,
|
|
"spreadSimpeda": 5440486.72714277,
|
|
"spreadGiro": 7906240.72714277,
|
|
"depositoGross": 5589041
|
|
},
|
|
{
|
|
"nominal": 2000000000,
|
|
"tenor": 1,
|
|
"cashbackGross": null,
|
|
"cashbackNet": null,
|
|
"giroNet": 657533.6,
|
|
"simanjaNet": 3287671.2,
|
|
"simpedaNet": 2630136.8,
|
|
"depositoNet": 4471232.8,
|
|
"totalGiro": null,
|
|
"totalSimanja": null,
|
|
"totalSimpeda": null,
|
|
"totalDeposito": 4471232.8,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.025,
|
|
"rateSimpeda": 0.02,
|
|
"equiv": null,
|
|
"totalRateGiro": null,
|
|
"totalRateSimanja": null,
|
|
"totalRateSimpeda": null,
|
|
"rateDeposito": 0.034,
|
|
"penaltyRefund": null,
|
|
"penaltyTax": null,
|
|
"penaltyFee": null,
|
|
"penaltyTotal": null,
|
|
"shareNasabah": null,
|
|
"shareBank": null,
|
|
"income": 12761136.98630137,
|
|
"puabIncome": 746136.98630136985,
|
|
"creditIncome": 12015000,
|
|
"spreadSimanja": 4618568.73150685,
|
|
"spreadSimpeda": 5440486.73150685,
|
|
"spreadGiro": 7906240.73150685,
|
|
"depositoGross": 5589041
|
|
},
|
|
{
|
|
"nominal": 2000000001,
|
|
"tenor": 1,
|
|
"cashbackGross": null,
|
|
"cashbackNet": null,
|
|
"giroNet": 657533.6,
|
|
"simanjaNet": 3287671.2,
|
|
"simpedaNet": 2630136.8,
|
|
"depositoNet": 4471232.8,
|
|
"totalGiro": null,
|
|
"totalSimanja": null,
|
|
"totalSimpeda": null,
|
|
"totalDeposito": 4471232.8,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.025,
|
|
"rateSimpeda": 0.02,
|
|
"equiv": null,
|
|
"totalRateGiro": null,
|
|
"totalRateSimanja": null,
|
|
"totalRateSimpeda": null,
|
|
"rateDeposito": 0.034,
|
|
"penaltyRefund": null,
|
|
"penaltyTax": null,
|
|
"penaltyFee": null,
|
|
"penaltyTotal": null,
|
|
"shareNasabah": null,
|
|
"shareBank": null,
|
|
"income": 12761136.992681934,
|
|
"puabIncome": 746136.98667443811,
|
|
"creditIncome": 12015000.006007496,
|
|
"spreadSimanja": 4618568.7378709232,
|
|
"spreadSimpeda": 5440486.7378709232,
|
|
"spreadGiro": 7906240.7378709232,
|
|
"depositoGross": 5589041
|
|
},
|
|
{
|
|
"nominal": 5000000000,
|
|
"tenor": 1,
|
|
"cashbackGross": null,
|
|
"cashbackNet": null,
|
|
"giroNet": 1643835.2,
|
|
"simanjaNet": 8219177.6,
|
|
"simpedaNet": 6575342.4,
|
|
"depositoNet": 11178081.6,
|
|
"totalGiro": null,
|
|
"totalSimanja": null,
|
|
"totalSimpeda": null,
|
|
"totalDeposito": 11178081.6,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.025,
|
|
"rateSimpeda": 0.02,
|
|
"equiv": null,
|
|
"totalRateGiro": null,
|
|
"totalRateSimanja": null,
|
|
"totalRateSimpeda": null,
|
|
"rateDeposito": 0.034,
|
|
"penaltyRefund": null,
|
|
"penaltyTax": null,
|
|
"penaltyFee": null,
|
|
"penaltyTotal": null,
|
|
"shareNasabah": null,
|
|
"shareBank": null,
|
|
"income": 31902842.465753425,
|
|
"puabIncome": 1865342.4657534244,
|
|
"creditIncome": 30037500,
|
|
"spreadSimanja": 17546422.328767121,
|
|
"spreadSimpeda": 19601216.328767125,
|
|
"spreadGiro": 25765600.328767125,
|
|
"depositoGross": 13972602
|
|
},
|
|
{
|
|
"nominal": 10000000000,
|
|
"tenor": 1,
|
|
"cashbackGross": null,
|
|
"cashbackNet": null,
|
|
"giroNet": 3287671.2,
|
|
"simanjaNet": 16438356,
|
|
"simpedaNet": 13150684.8,
|
|
"depositoNet": 22356164,
|
|
"totalGiro": null,
|
|
"totalSimanja": null,
|
|
"totalSimpeda": null,
|
|
"totalDeposito": 22356164,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.025,
|
|
"rateSimpeda": 0.02,
|
|
"equiv": null,
|
|
"totalRateGiro": null,
|
|
"totalRateSimanja": null,
|
|
"totalRateSimpeda": null,
|
|
"rateDeposito": 0.034,
|
|
"penaltyRefund": null,
|
|
"penaltyTax": null,
|
|
"penaltyFee": null,
|
|
"penaltyTotal": null,
|
|
"shareNasabah": null,
|
|
"shareBank": null,
|
|
"income": 63805684.93150685,
|
|
"puabIncome": 3730684.9315068489,
|
|
"creditIncome": 60075000,
|
|
"spreadSimanja": 39092843.657534242,
|
|
"spreadSimpeda": 43202432.657534249,
|
|
"spreadGiro": 55531199.657534249,
|
|
"depositoGross": 27945205
|
|
},
|
|
{
|
|
"nominal": 50000000000,
|
|
"tenor": 1,
|
|
"cashbackGross": null,
|
|
"cashbackNet": null,
|
|
"giroNet": 16438356,
|
|
"simanjaNet": 82191780.8,
|
|
"simpedaNet": 65753424,
|
|
"depositoNet": 111780821.6,
|
|
"totalGiro": null,
|
|
"totalSimanja": null,
|
|
"totalSimpeda": null,
|
|
"totalDeposito": 111780821.6,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.025,
|
|
"rateSimpeda": 0.02,
|
|
"equiv": null,
|
|
"totalRateGiro": null,
|
|
"totalRateSimanja": null,
|
|
"totalRateSimpeda": null,
|
|
"rateDeposito": 0.034,
|
|
"penaltyRefund": null,
|
|
"penaltyTax": null,
|
|
"penaltyFee": null,
|
|
"penaltyTotal": null,
|
|
"shareNasabah": null,
|
|
"shareBank": null,
|
|
"income": 319028424.65753424,
|
|
"puabIncome": 18653424.657534245,
|
|
"creditIncome": 300375000,
|
|
"spreadSimanja": 211464217.28767121,
|
|
"spreadSimpeda": 232012163.28767121,
|
|
"spreadGiro": 293655998.28767121,
|
|
"depositoGross": 139726027
|
|
},
|
|
{
|
|
"nominal": 50000000001,
|
|
"tenor": 1,
|
|
"cashbackGross": null,
|
|
"cashbackNet": null,
|
|
"giroNet": 24657533.6,
|
|
"simanjaNet": 82191780.8,
|
|
"simpedaNet": 65753424,
|
|
"depositoNet": 111780821.6,
|
|
"totalGiro": null,
|
|
"totalSimanja": null,
|
|
"totalSimpeda": null,
|
|
"totalDeposito": 111780821.6,
|
|
"rateGiro": 0.0075,
|
|
"rateSimanja": 0.025,
|
|
"rateSimpeda": 0.02,
|
|
"equiv": null,
|
|
"totalRateGiro": null,
|
|
"totalRateSimanja": null,
|
|
"totalRateSimpeda": null,
|
|
"rateDeposito": 0.034,
|
|
"penaltyRefund": null,
|
|
"penaltyTax": null,
|
|
"penaltyFee": null,
|
|
"penaltyTotal": null,
|
|
"shareNasabah": null,
|
|
"shareBank": null,
|
|
"income": 319028424.6639148,
|
|
"puabIncome": 18653424.657907311,
|
|
"creditIncome": 300375000.00600749,
|
|
"spreadSimanja": 211464217.29403532,
|
|
"spreadSimpeda": 232012163.29403532,
|
|
"spreadGiro": 283382026.29403532,
|
|
"depositoGross": 139726027
|
|
},
|
|
{
|
|
"nominal": 100000000000,
|
|
"tenor": 1,
|
|
"cashbackGross": null,
|
|
"cashbackNet": null,
|
|
"giroNet": 49315068,
|
|
"simanjaNet": 164383561.6,
|
|
"simpedaNet": 131506848.8,
|
|
"depositoNet": 223561643.2,
|
|
"totalGiro": null,
|
|
"totalSimanja": null,
|
|
"totalSimpeda": null,
|
|
"totalDeposito": 223561643.2,
|
|
"rateGiro": 0.0075,
|
|
"rateSimanja": 0.025,
|
|
"rateSimpeda": 0.02,
|
|
"equiv": null,
|
|
"totalRateGiro": null,
|
|
"totalRateSimanja": null,
|
|
"totalRateSimpeda": null,
|
|
"rateDeposito": 0.034,
|
|
"penaltyRefund": null,
|
|
"penaltyTax": null,
|
|
"penaltyFee": null,
|
|
"penaltyTotal": null,
|
|
"shareNasabah": null,
|
|
"shareBank": null,
|
|
"income": 638056849.31506848,
|
|
"puabIncome": 37306849.315068491,
|
|
"creditIncome": 600750000,
|
|
"spreadSimanja": 426928434.57534242,
|
|
"spreadSimpeda": 468024325.57534242,
|
|
"spreadGiro": 570764051.57534242,
|
|
"depositoGross": 279452054
|
|
},
|
|
{
|
|
"nominal": 100000,
|
|
"tenor": 3,
|
|
"cashbackGross": null,
|
|
"cashbackNet": null,
|
|
"giroNet": 0,
|
|
"simanjaNet": 0,
|
|
"simpedaNet": 0,
|
|
"depositoNet": 0,
|
|
"totalGiro": null,
|
|
"totalSimanja": null,
|
|
"totalSimpeda": null,
|
|
"totalDeposito": 0,
|
|
"rateGiro": 0,
|
|
"rateSimanja": 0,
|
|
"rateSimpeda": 0,
|
|
"equiv": null,
|
|
"totalRateGiro": null,
|
|
"totalRateSimanja": null,
|
|
"totalRateSimpeda": null,
|
|
"rateDeposito": 0,
|
|
"penaltyRefund": null,
|
|
"penaltyTax": null,
|
|
"penaltyFee": null,
|
|
"penaltyTotal": null,
|
|
"shareNasabah": null,
|
|
"shareBank": null,
|
|
"income": 1914.1705479452055,
|
|
"puabIncome": 111.92054794520547,
|
|
"creditIncome": 1802.25,
|
|
"spreadSimanja": 1709.2236597260273,
|
|
"spreadSimpeda": 1709.2236597260273,
|
|
"spreadGiro": 1709.2236597260273,
|
|
"depositoGross": 0
|
|
},
|
|
{
|
|
"nominal": 500000,
|
|
"tenor": 3,
|
|
"cashbackGross": null,
|
|
"cashbackNet": null,
|
|
"giroNet": 0,
|
|
"simanjaNet": 739.2,
|
|
"simpedaNet": 492.8,
|
|
"depositoNet": 0,
|
|
"totalGiro": null,
|
|
"totalSimanja": null,
|
|
"totalSimpeda": null,
|
|
"totalDeposito": 0,
|
|
"rateGiro": 0,
|
|
"rateSimanja": 0.0075,
|
|
"rateSimpeda": 0.005,
|
|
"equiv": null,
|
|
"totalRateGiro": null,
|
|
"totalRateSimanja": null,
|
|
"totalRateSimpeda": null,
|
|
"rateDeposito": 0,
|
|
"penaltyRefund": null,
|
|
"penaltyTax": null,
|
|
"penaltyFee": null,
|
|
"penaltyTotal": null,
|
|
"shareNasabah": null,
|
|
"shareBank": null,
|
|
"income": 9570.8527397260277,
|
|
"puabIncome": 559.60273972602738,
|
|
"creditIncome": 9011.25,
|
|
"spreadSimanja": 7622.1182986301374,
|
|
"spreadSimpeda": 7930.1182986301374,
|
|
"spreadGiro": 8546.1182986301374,
|
|
"depositoGross": 0
|
|
},
|
|
{
|
|
"nominal": 999999,
|
|
"tenor": 3,
|
|
"cashbackGross": null,
|
|
"cashbackNet": null,
|
|
"giroNet": 0,
|
|
"simanjaNet": 1479.2,
|
|
"simpedaNet": 985.6,
|
|
"depositoNet": 0,
|
|
"totalGiro": null,
|
|
"totalSimanja": null,
|
|
"totalSimpeda": null,
|
|
"totalDeposito": 0,
|
|
"rateGiro": 0,
|
|
"rateSimanja": 0.0075,
|
|
"rateSimpeda": 0.005,
|
|
"equiv": null,
|
|
"totalRateGiro": null,
|
|
"totalRateSimanja": null,
|
|
"totalRateSimpeda": null,
|
|
"rateDeposito": 0,
|
|
"penaltyRefund": null,
|
|
"penaltyTax": null,
|
|
"penaltyFee": null,
|
|
"penaltyTotal": null,
|
|
"shareNasabah": null,
|
|
"shareBank": null,
|
|
"income": 19141.686337746574,
|
|
"puabIncome": 1119.2043602465753,
|
|
"creditIncome": 18022.4819775,
|
|
"spreadSimanja": 15243.219505023675,
|
|
"spreadSimpeda": 15860.219505023675,
|
|
"spreadGiro": 17092.219505023677,
|
|
"depositoGross": 0
|
|
},
|
|
{
|
|
"nominal": 1000000,
|
|
"tenor": 3,
|
|
"cashbackGross": null,
|
|
"cashbackNet": null,
|
|
"giroNet": 0,
|
|
"simanjaNet": 1479.2,
|
|
"simpedaNet": 985.6,
|
|
"depositoNet": 6114.4,
|
|
"totalGiro": null,
|
|
"totalSimanja": null,
|
|
"totalSimpeda": null,
|
|
"totalDeposito": 6114.4,
|
|
"rateGiro": 0,
|
|
"rateSimanja": 0.0075,
|
|
"rateSimpeda": 0.005,
|
|
"equiv": null,
|
|
"totalRateGiro": null,
|
|
"totalRateSimanja": null,
|
|
"totalRateSimpeda": null,
|
|
"rateDeposito": 0.031,
|
|
"penaltyRefund": null,
|
|
"penaltyTax": null,
|
|
"penaltyFee": null,
|
|
"penaltyTotal": null,
|
|
"shareNasabah": null,
|
|
"shareBank": null,
|
|
"income": 19141.705479452055,
|
|
"puabIncome": 1119.2054794520548,
|
|
"creditIncome": 18022.5,
|
|
"spreadSimanja": 15243.236597260275,
|
|
"spreadSimpeda": 15860.236597260275,
|
|
"spreadGiro": 17092.236597260275,
|
|
"depositoGross": 7643
|
|
},
|
|
{
|
|
"nominal": 10000000,
|
|
"tenor": 3,
|
|
"cashbackGross": null,
|
|
"cashbackNet": null,
|
|
"giroNet": 0,
|
|
"simanjaNet": 14794.4,
|
|
"simpedaNet": 9862.4,
|
|
"depositoNet": 61150.4,
|
|
"totalGiro": null,
|
|
"totalSimanja": null,
|
|
"totalSimpeda": null,
|
|
"totalDeposito": 61150.4,
|
|
"rateGiro": 0,
|
|
"rateSimanja": 0.0075,
|
|
"rateSimpeda": 0.005,
|
|
"equiv": null,
|
|
"totalRateGiro": null,
|
|
"totalRateSimanja": null,
|
|
"totalRateSimpeda": null,
|
|
"rateDeposito": 0.031,
|
|
"penaltyRefund": null,
|
|
"penaltyTax": null,
|
|
"penaltyFee": null,
|
|
"penaltyTotal": null,
|
|
"shareNasabah": null,
|
|
"shareBank": null,
|
|
"income": 191417.05479452055,
|
|
"puabIncome": 11192.054794520547,
|
|
"creditIncome": 180225,
|
|
"spreadSimanja": 152429.36597260274,
|
|
"spreadSimpeda": 158594.36597260274,
|
|
"spreadGiro": 170922.36597260274,
|
|
"depositoGross": 76438
|
|
},
|
|
{
|
|
"nominal": 49999999,
|
|
"tenor": 3,
|
|
"cashbackGross": null,
|
|
"cashbackNet": null,
|
|
"giroNet": 0,
|
|
"simanjaNet": 73972,
|
|
"simpedaNet": 49314.4,
|
|
"depositoNet": 305752.8,
|
|
"totalGiro": null,
|
|
"totalSimanja": null,
|
|
"totalSimpeda": null,
|
|
"totalDeposito": 305752.8,
|
|
"rateGiro": 0,
|
|
"rateSimanja": 0.0075,
|
|
"rateSimpeda": 0.005,
|
|
"equiv": null,
|
|
"totalRateGiro": null,
|
|
"totalRateSimanja": null,
|
|
"totalRateSimpeda": null,
|
|
"rateDeposito": 0.031,
|
|
"penaltyRefund": null,
|
|
"penaltyTax": null,
|
|
"penaltyFee": null,
|
|
"penaltyTotal": null,
|
|
"shareNasabah": null,
|
|
"shareBank": null,
|
|
"income": 957085.25483089732,
|
|
"puabIncome": 55960.272853397255,
|
|
"creditIncome": 901124.9819775,
|
|
"spreadSimanja": 762146.81277077715,
|
|
"spreadSimpeda": 792968.81277077715,
|
|
"spreadGiro": 854611.81277077715,
|
|
"depositoGross": 382191
|
|
},
|
|
{
|
|
"nominal": 50000000,
|
|
"tenor": 3,
|
|
"cashbackGross": 401621.24826484016,
|
|
"cashbackNet": 321296.99861187214,
|
|
"giroNet": 0,
|
|
"simanjaNet": 73972,
|
|
"simpedaNet": 49314.4,
|
|
"depositoNet": 305752.8,
|
|
"totalGiro": 321296.99861187214,
|
|
"totalSimanja": 395268.99861187214,
|
|
"totalSimpeda": 370611.39861187217,
|
|
"totalDeposito": 305752.8,
|
|
"rateGiro": 0,
|
|
"rateSimanja": 0.0075,
|
|
"rateSimpeda": 0.005,
|
|
"equiv": 0.026060756554074072,
|
|
"totalRateGiro": 0.026060756554074072,
|
|
"totalRateSimanja": 0.033560756554074075,
|
|
"totalRateSimpeda": 0.031060756554074073,
|
|
"rateDeposito": 0.031,
|
|
"penaltyRefund": 321296.99861187214,
|
|
"penaltyTax": 80324.249652968036,
|
|
"penaltyFee": 80324.249652968036,
|
|
"penaltyTotal": 481945.49791780818,
|
|
"shareNasabah": 0.5,
|
|
"shareBank": 0.5,
|
|
"income": 957085.27397260279,
|
|
"puabIncome": 55960.273972602736,
|
|
"creditIncome": 901125,
|
|
"spreadSimanja": 762146.8298630137,
|
|
"spreadSimpeda": 792968.8298630137,
|
|
"spreadGiro": 854611.8298630137,
|
|
"depositoGross": 382191
|
|
},
|
|
{
|
|
"nominal": 55000000,
|
|
"tenor": 3,
|
|
"cashbackGross": 430481.83975799097,
|
|
"cashbackNet": 344385.47180639277,
|
|
"giroNet": 54246.4,
|
|
"simanjaNet": 81369.6,
|
|
"simpedaNet": 54246.4,
|
|
"depositoNet": 336328,
|
|
"totalGiro": 398631.8718063928,
|
|
"totalSimanja": 425755.07180639275,
|
|
"totalSimpeda": 398631.8718063928,
|
|
"totalDeposito": 336328,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.0075,
|
|
"rateSimpeda": 0.005,
|
|
"equiv": 0.025394080244309766,
|
|
"totalRateGiro": 0.030394080244309767,
|
|
"totalRateSimanja": 0.032894080244309766,
|
|
"totalRateSimpeda": 0.030394080244309767,
|
|
"rateDeposito": 0.031,
|
|
"penaltyRefund": 344385.47180639277,
|
|
"penaltyTax": 86096.3679515982,
|
|
"penaltyFee": 86096.3679515982,
|
|
"penaltyTotal": 516578.20770958916,
|
|
"shareNasabah": 0.5,
|
|
"shareBank": 0.5,
|
|
"income": 1052793.8013698631,
|
|
"puabIncome": 61556.301369863,
|
|
"creditIncome": 991237.5,
|
|
"spreadSimanja": 838361.01284931519,
|
|
"spreadSimpeda": 872265.01284931519,
|
|
"spreadGiro": 872265.01284931519,
|
|
"depositoGross": 420410
|
|
},
|
|
{
|
|
"nominal": 99999999,
|
|
"tenor": 3,
|
|
"cashbackGross": 782694.32131689554,
|
|
"cashbackNet": 626155.45705351641,
|
|
"giroNet": 98629.6,
|
|
"simanjaNet": 147944.8,
|
|
"simpedaNet": 98629.6,
|
|
"depositoNet": 611506.4,
|
|
"totalGiro": 724785.05705351639,
|
|
"totalSimanja": 774100.25705351634,
|
|
"totalSimpeda": 724785.05705351639,
|
|
"totalDeposito": 611506.4,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.0075,
|
|
"rateSimpeda": 0.005,
|
|
"equiv": 0.025394082678888992,
|
|
"totalRateGiro": 0.030394082678888993,
|
|
"totalRateSimanja": 0.032894082678888992,
|
|
"totalRateSimpeda": 0.030394082678888993,
|
|
"rateDeposito": 0.031,
|
|
"penaltyRefund": 626155.45705351641,
|
|
"penaltyTax": 156538.8642633791,
|
|
"penaltyFee": 156538.8642633791,
|
|
"penaltyTotal": 939233.18558027467,
|
|
"shareNasabah": 0.5,
|
|
"shareBank": 0.5,
|
|
"income": 1914170.5288035,
|
|
"puabIncome": 111920.54682599999,
|
|
"creditIncome": 1802249.9819775,
|
|
"spreadSimanja": 1524292.6426337911,
|
|
"spreadSimpeda": 1585936.6426337908,
|
|
"spreadGiro": 1585936.6426337908,
|
|
"depositoGross": 764383
|
|
},
|
|
{
|
|
"nominal": 100000000,
|
|
"tenor": 3,
|
|
"cashbackGross": 782694.3298630137,
|
|
"cashbackNet": 626155.463890411,
|
|
"giroNet": 98629.6,
|
|
"simanjaNet": 147944.8,
|
|
"simpedaNet": 98629.6,
|
|
"depositoNet": 611506.4,
|
|
"totalGiro": 724785.06389041094,
|
|
"totalSimanja": 774100.263890411,
|
|
"totalSimpeda": 724785.06389041094,
|
|
"totalDeposito": 611506.4,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.0075,
|
|
"rateSimpeda": 0.005,
|
|
"equiv": 0.02539408270222222,
|
|
"totalRateGiro": 0.030394082702222221,
|
|
"totalRateSimanja": 0.032894082702222216,
|
|
"totalRateSimpeda": 0.030394082702222221,
|
|
"rateDeposito": 0.031,
|
|
"penaltyRefund": 626155.463890411,
|
|
"penaltyTax": 156538.86597260274,
|
|
"penaltyFee": 156538.86597260274,
|
|
"penaltyTotal": 939233.19583561644,
|
|
"shareNasabah": 0.5,
|
|
"shareBank": 0.5,
|
|
"income": 1914170.5479452056,
|
|
"puabIncome": 111920.54794520547,
|
|
"creditIncome": 1802250,
|
|
"spreadSimanja": 1524292.6597260274,
|
|
"spreadSimpeda": 1585936.6597260274,
|
|
"spreadGiro": 1585936.6597260274,
|
|
"depositoGross": 764383
|
|
},
|
|
{
|
|
"nominal": 100000001,
|
|
"tenor": 3,
|
|
"cashbackGross": 762146.33840913186,
|
|
"cashbackNet": 609717.07072730549,
|
|
"giroNet": 98629.6,
|
|
"simanjaNet": 197260,
|
|
"simpedaNet": 147944.8,
|
|
"depositoNet": 621369.6,
|
|
"totalGiro": 708346.67072730546,
|
|
"totalSimanja": 806977.07072730549,
|
|
"totalSimpeda": 757661.87072730553,
|
|
"totalDeposito": 621369.6,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.01,
|
|
"rateSimpeda": 0.0075,
|
|
"equiv": 0.02472741428777769,
|
|
"totalRateGiro": 0.029727414287777691,
|
|
"totalRateSimanja": 0.034727414287777689,
|
|
"totalRateSimpeda": 0.032227414287777686,
|
|
"rateDeposito": 0.0315,
|
|
"penaltyRefund": 609717.07072730549,
|
|
"penaltyTax": 152429.26768182637,
|
|
"penaltyFee": 152429.26768182637,
|
|
"penaltyTotal": 914575.60609095823,
|
|
"shareNasabah": 0.5,
|
|
"shareBank": 0.5,
|
|
"income": 1914170.5670869108,
|
|
"puabIncome": 111920.54906441094,
|
|
"creditIncome": 1802250.0180225,
|
|
"spreadSimanja": 1462648.6768182637,
|
|
"spreadSimpeda": 1524292.6768182637,
|
|
"spreadGiro": 1585936.6768182637,
|
|
"depositoGross": 776712
|
|
},
|
|
{
|
|
"nominal": 150000000,
|
|
"tenor": 3,
|
|
"cashbackGross": 1143219.2447945205,
|
|
"cashbackNet": 914575.39583561639,
|
|
"giroNet": 147944.8,
|
|
"simanjaNet": 295890.4,
|
|
"simpedaNet": 221917.6,
|
|
"depositoNet": 932054.4,
|
|
"totalGiro": 1062520.1958356164,
|
|
"totalSimanja": 1210465.7958356165,
|
|
"totalSimpeda": 1136492.9958356165,
|
|
"totalDeposito": 932054.4,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.01,
|
|
"rateSimpeda": 0.0075,
|
|
"equiv": 0.024727408850370367,
|
|
"totalRateGiro": 0.029727408850370368,
|
|
"totalRateSimanja": 0.034727408850370366,
|
|
"totalRateSimpeda": 0.03222740885037037,
|
|
"rateDeposito": 0.0315,
|
|
"penaltyRefund": 914575.39583561639,
|
|
"penaltyTax": 228643.84895890413,
|
|
"penaltyFee": 228643.8489589041,
|
|
"penaltyTotal": 1371863.0937534247,
|
|
"shareNasabah": 0.5,
|
|
"shareBank": 0.5,
|
|
"income": 2871255.8219178081,
|
|
"puabIncome": 167880.82191780821,
|
|
"creditIncome": 2703375,
|
|
"spreadSimanja": 2193972.4895890411,
|
|
"spreadSimpeda": 2286438.4895890411,
|
|
"spreadGiro": 2378904.4895890411,
|
|
"depositoGross": 1165068
|
|
},
|
|
{
|
|
"nominal": 250000000,
|
|
"tenor": 3,
|
|
"cashbackGross": 1905365.4079908675,
|
|
"cashbackNet": 1524292.3263926939,
|
|
"giroNet": 246575.2,
|
|
"simanjaNet": 493150.4,
|
|
"simpedaNet": 369862.4,
|
|
"depositoNet": 1553424,
|
|
"totalGiro": 1770867.5263926939,
|
|
"totalSimanja": 2017442.7263926938,
|
|
"totalSimpeda": 1894154.7263926938,
|
|
"totalDeposito": 1553424,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.01,
|
|
"rateSimpeda": 0.0075,
|
|
"equiv": 0.024727408850370367,
|
|
"totalRateGiro": 0.029727408850370368,
|
|
"totalRateSimanja": 0.034727408850370366,
|
|
"totalRateSimpeda": 0.03222740885037037,
|
|
"rateDeposito": 0.0315,
|
|
"penaltyRefund": 1524292.3263926939,
|
|
"penaltyTax": 381073.08159817354,
|
|
"penaltyFee": 381073.08159817348,
|
|
"penaltyTotal": 2286438.4895890411,
|
|
"shareNasabah": 0.5,
|
|
"shareBank": 0.5,
|
|
"income": 4785426.3698630137,
|
|
"puabIncome": 279801.36986301368,
|
|
"creditIncome": 4505625,
|
|
"spreadSimanja": 3656621.1493150685,
|
|
"spreadSimpeda": 3810731.1493150685,
|
|
"spreadGiro": 3964840.1493150685,
|
|
"depositoGross": 1941780
|
|
},
|
|
{
|
|
"nominal": 250000001,
|
|
"tenor": 3,
|
|
"cashbackGross": 1714828.8748832874,
|
|
"cashbackNet": 1371863.0999066299,
|
|
"giroNet": 246575.2,
|
|
"simanjaNet": 493150.4,
|
|
"simpedaNet": 369862.4,
|
|
"depositoNet": 1578081.6,
|
|
"totalGiro": 1618438.2999066298,
|
|
"totalSimanja": 1865013.4999066298,
|
|
"totalSimpeda": 1741725.4999066298,
|
|
"totalDeposito": 1578081.6,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.01,
|
|
"rateSimpeda": 0.0075,
|
|
"equiv": 0.022254667976133322,
|
|
"totalRateGiro": 0.027254667976133323,
|
|
"totalRateSimanja": 0.032254667976133321,
|
|
"totalRateSimpeda": 0.029754667976133322,
|
|
"rateDeposito": 0.032,
|
|
"penaltyRefund": 1371863.0999066299,
|
|
"penaltyTax": 342965.77497665747,
|
|
"penaltyFee": 342965.77497665747,
|
|
"penaltyTotal": 2057794.6498599448,
|
|
"shareNasabah": 0.45,
|
|
"shareBank": 0.55,
|
|
"income": 4785426.3890047194,
|
|
"puabIncome": 279801.37098221917,
|
|
"creditIncome": 4505625.0180225,
|
|
"spreadSimanja": 3656621.1664073053,
|
|
"spreadSimpeda": 3810731.1664073053,
|
|
"spreadGiro": 3964840.1664073053,
|
|
"depositoGross": 1972602
|
|
},
|
|
{
|
|
"nominal": 300000000,
|
|
"tenor": 3,
|
|
"cashbackGross": 2057794.4906301368,
|
|
"cashbackNet": 1646235.5925041095,
|
|
"giroNet": 295890.4,
|
|
"simanjaNet": 591780.8,
|
|
"simpedaNet": 443835.2,
|
|
"depositoNet": 1893698.4,
|
|
"totalGiro": 1942125.9925041096,
|
|
"totalSimanja": 2238016.3925041095,
|
|
"totalSimpeda": 2090070.7925041094,
|
|
"totalDeposito": 1893698.4,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.01,
|
|
"rateSimpeda": 0.0075,
|
|
"equiv": 0.022254666343111108,
|
|
"totalRateGiro": 0.027254666343111109,
|
|
"totalRateSimanja": 0.03225466634311111,
|
|
"totalRateSimpeda": 0.029754666343111108,
|
|
"rateDeposito": 0.032,
|
|
"penaltyRefund": 1646235.5925041095,
|
|
"penaltyTax": 411558.89812602737,
|
|
"penaltyFee": 411558.89812602737,
|
|
"penaltyTotal": 2469353.3887561643,
|
|
"shareNasabah": 0.45,
|
|
"shareBank": 0.55,
|
|
"income": 5742511.6438356163,
|
|
"puabIncome": 335761.64383561641,
|
|
"creditIncome": 5406750,
|
|
"spreadSimanja": 4387944.9791780822,
|
|
"spreadSimpeda": 4572876.9791780822,
|
|
"spreadGiro": 4757807.9791780822,
|
|
"depositoGross": 2367123
|
|
},
|
|
{
|
|
"nominal": 499999999,
|
|
"tenor": 3,
|
|
"cashbackGross": 3429657.5766920545,
|
|
"cashbackNet": 2743726.0613536434,
|
|
"giroNet": 493150.4,
|
|
"simanjaNet": 986300.8,
|
|
"simpedaNet": 739725.6,
|
|
"depositoNet": 3156164,
|
|
"totalGiro": 3236876.4613536433,
|
|
"totalSimanja": 3730026.8613536432,
|
|
"totalSimpeda": 3483451.6613536435,
|
|
"totalDeposito": 3156164,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.01,
|
|
"rateSimpeda": 0.0075,
|
|
"equiv": 0.0222546669866,
|
|
"totalRateGiro": 0.0272546669866,
|
|
"totalRateSimanja": 0.0322546669866,
|
|
"totalRateSimpeda": 0.0297546669866,
|
|
"rateDeposito": 0.032,
|
|
"penaltyRefund": 2743726.0613536434,
|
|
"penaltyTax": 685931.515338411,
|
|
"penaltyFee": 685931.51533841086,
|
|
"penaltyTotal": 4115589.0920304656,
|
|
"shareNasabah": 0.45,
|
|
"shareBank": 0.55,
|
|
"income": 9570852.7205843218,
|
|
"puabIncome": 559602.73860682186,
|
|
"creditIncome": 9011249.9819775,
|
|
"spreadSimanja": 7313242.2815379,
|
|
"spreadSimpeda": 7621461.2815379,
|
|
"spreadGiro": 7929680.2815379,
|
|
"depositoGross": 3945205
|
|
},
|
|
{
|
|
"nominal": 500000000,
|
|
"tenor": 3,
|
|
"cashbackGross": 3429657.5843835617,
|
|
"cashbackNet": 2743726.0675068493,
|
|
"giroNet": 493150.4,
|
|
"simanjaNet": 986300.8,
|
|
"simpedaNet": 739725.6,
|
|
"depositoNet": 3156164,
|
|
"totalGiro": 3236876.4675068492,
|
|
"totalSimanja": 3730026.8675068496,
|
|
"totalSimpeda": 3483451.6675068494,
|
|
"totalDeposito": 3156164,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.01,
|
|
"rateSimpeda": 0.0075,
|
|
"equiv": 0.022254666992,
|
|
"totalRateGiro": 0.027254666992,
|
|
"totalRateSimanja": 0.032254666992,
|
|
"totalRateSimpeda": 0.029754666992,
|
|
"rateDeposito": 0.032,
|
|
"penaltyRefund": 2743726.0675068493,
|
|
"penaltyTax": 685931.51687671244,
|
|
"penaltyFee": 685931.51687671233,
|
|
"penaltyTotal": 4115589.1012602742,
|
|
"shareNasabah": 0.45,
|
|
"shareBank": 0.55,
|
|
"income": 9570852.7397260275,
|
|
"puabIncome": 559602.73972602736,
|
|
"creditIncome": 9011250,
|
|
"spreadSimanja": 7313242.298630137,
|
|
"spreadSimpeda": 7621461.298630137,
|
|
"spreadGiro": 7929680.298630137,
|
|
"depositoGross": 3945205
|
|
},
|
|
{
|
|
"nominal": 500000001,
|
|
"tenor": 3,
|
|
"cashbackGross": 3106027.3420750685,
|
|
"cashbackNet": 2484821.873660055,
|
|
"giroNet": 493150.4,
|
|
"simanjaNet": 1972602.4,
|
|
"simpedaNet": 1479452,
|
|
"depositoNet": 3304108.8,
|
|
"totalGiro": 2977972.2736600549,
|
|
"totalSimanja": 4457424.2736600544,
|
|
"totalSimpeda": 3964273.873660055,
|
|
"totalDeposito": 3304108.8,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.02,
|
|
"rateSimpeda": 0.015,
|
|
"equiv": 0.020154666268266667,
|
|
"totalRateGiro": 0.025154666268266668,
|
|
"totalRateSimanja": 0.040154666268266664,
|
|
"totalRateSimpeda": 0.035154666268266667,
|
|
"rateDeposito": 0.0335,
|
|
"penaltyRefund": 2484821.873660055,
|
|
"penaltyTax": 621205.46841501375,
|
|
"penaltyFee": 621205.46841501375,
|
|
"penaltyTotal": 3727232.810490082,
|
|
"shareNasabah": 0.45,
|
|
"shareBank": 0.55,
|
|
"income": 9570852.7588677332,
|
|
"puabIncome": 559602.74084523274,
|
|
"creditIncome": 9011250.0180225,
|
|
"spreadSimanja": 6080365.3157223742,
|
|
"spreadSimpeda": 6696803.3157223742,
|
|
"spreadGiro": 7929680.3157223742,
|
|
"depositoGross": 4130136
|
|
},
|
|
{
|
|
"nominal": 750000000,
|
|
"tenor": 3,
|
|
"cashbackGross": 4659041.0015753424,
|
|
"cashbackNet": 3727232.8012602739,
|
|
"giroNet": 739725.6,
|
|
"simanjaNet": 2958904,
|
|
"simpedaNet": 2219177.6,
|
|
"depositoNet": 4956164,
|
|
"totalGiro": 4466958.4012602735,
|
|
"totalSimanja": 6686136.8012602739,
|
|
"totalSimpeda": 5946410.4012602735,
|
|
"totalDeposito": 4956164,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.02,
|
|
"rateSimpeda": 0.015,
|
|
"equiv": 0.020154666258666666,
|
|
"totalRateGiro": 0.025154666258666667,
|
|
"totalRateSimanja": 0.040154666258666663,
|
|
"totalRateSimpeda": 0.035154666258666666,
|
|
"rateDeposito": 0.0335,
|
|
"penaltyRefund": 3727232.8012602739,
|
|
"penaltyTax": 931808.20031506848,
|
|
"penaltyFee": 931808.20031506848,
|
|
"penaltyTotal": 5590849.2018904109,
|
|
"shareNasabah": 0.45,
|
|
"shareBank": 0.55,
|
|
"income": 14356279.10958904,
|
|
"puabIncome": 839404.109589041,
|
|
"creditIncome": 13516875,
|
|
"spreadSimanja": 9120547.4479452036,
|
|
"spreadSimpeda": 10045205.447945204,
|
|
"spreadGiro": 11894520.447945204,
|
|
"depositoGross": 6195205
|
|
},
|
|
{
|
|
"nominal": 999999999,
|
|
"tenor": 3,
|
|
"cashbackGross": 6212054.6610756153,
|
|
"cashbackNet": 4969643.7288604919,
|
|
"giroNet": 986300.8,
|
|
"simanjaNet": 3945204.8,
|
|
"simpedaNet": 2958904,
|
|
"depositoNet": 6608218.4,
|
|
"totalGiro": 5955944.5288604917,
|
|
"totalSimanja": 8914848.52886049,
|
|
"totalSimpeda": 7928547.7288604919,
|
|
"totalDeposito": 6608218.4,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.02,
|
|
"rateSimpeda": 0.015,
|
|
"equiv": 0.020154666253866662,
|
|
"totalRateGiro": 0.025154666253866663,
|
|
"totalRateSimanja": 0.040154666253866662,
|
|
"totalRateSimpeda": 0.035154666253866665,
|
|
"rateDeposito": 0.0335,
|
|
"penaltyRefund": 4969643.7288604919,
|
|
"penaltyTax": 1242410.9322151232,
|
|
"penaltyFee": 1242410.932215123,
|
|
"penaltyTotal": 7454465.5932907388,
|
|
"shareNasabah": 0.45,
|
|
"shareBank": 0.55,
|
|
"income": 19141705.460310347,
|
|
"puabIncome": 1119205.4783328492,
|
|
"creditIncome": 18022499.9819775,
|
|
"spreadSimanja": 12160730.580168035,
|
|
"spreadSimpeda": 13393606.580168035,
|
|
"spreadGiro": 15859360.580168035,
|
|
"depositoGross": 8260273
|
|
},
|
|
{
|
|
"nominal": 1000000000,
|
|
"tenor": 3,
|
|
"cashbackGross": 6212054.6687671235,
|
|
"cashbackNet": 4969643.7350136992,
|
|
"giroNet": 986300.8,
|
|
"simanjaNet": 3945204.8,
|
|
"simpedaNet": 2958904,
|
|
"depositoNet": 6608218.4,
|
|
"totalGiro": 5955944.535013699,
|
|
"totalSimanja": 8914848.535013698,
|
|
"totalSimpeda": 7928547.7350136992,
|
|
"totalDeposito": 6608218.4,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.02,
|
|
"rateSimpeda": 0.015,
|
|
"equiv": 0.02015466625866667,
|
|
"totalRateGiro": 0.025154666258666671,
|
|
"totalRateSimanja": 0.04015466625866667,
|
|
"totalRateSimpeda": 0.035154666258666672,
|
|
"rateDeposito": 0.0335,
|
|
"penaltyRefund": 4969643.7350136992,
|
|
"penaltyTax": 1242410.9337534248,
|
|
"penaltyFee": 1242410.9337534248,
|
|
"penaltyTotal": 7454465.60252055,
|
|
"shareNasabah": 0.45,
|
|
"shareBank": 0.55,
|
|
"income": 19141705.479452055,
|
|
"puabIncome": 1119205.4794520547,
|
|
"creditIncome": 18022500,
|
|
"spreadSimanja": 12160730.597260274,
|
|
"spreadSimpeda": 13393606.597260274,
|
|
"spreadGiro": 15859360.597260274,
|
|
"depositoGross": 8260273
|
|
},
|
|
{
|
|
"nominal": 1000000001,
|
|
"tenor": 3,
|
|
"cashbackGross": 5842191.7264586287,
|
|
"cashbackNet": 4673753.3811669033,
|
|
"giroNet": 986300.8,
|
|
"simanjaNet": 4931506.4,
|
|
"simpedaNet": 3945204.8,
|
|
"depositoNet": 6904108.8,
|
|
"totalGiro": 5660054.1811669031,
|
|
"totalSimanja": 9605259.7811669037,
|
|
"totalSimpeda": 8618958.1811669022,
|
|
"totalDeposito": 6904108.8,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.025,
|
|
"rateSimpeda": 0.02,
|
|
"equiv": 0.018954666471333328,
|
|
"totalRateGiro": 0.023954666471333329,
|
|
"totalRateSimanja": 0.04395466647133333,
|
|
"totalRateSimpeda": 0.038954666471333332,
|
|
"rateDeposito": 0.035,
|
|
"penaltyRefund": 4673753.3811669033,
|
|
"penaltyTax": 1168438.3452917258,
|
|
"penaltyFee": 1168438.3452917258,
|
|
"penaltyTotal": 7010630.0717503559,
|
|
"shareNasabah": 0.45,
|
|
"shareBank": 0.55,
|
|
"income": 19141705.498593759,
|
|
"puabIncome": 1119205.4805712602,
|
|
"creditIncome": 18022500.0180225,
|
|
"spreadSimanja": 10927853.614352509,
|
|
"spreadSimpeda": 12160730.614352509,
|
|
"spreadGiro": 15859360.614352509,
|
|
"depositoGross": 8630136
|
|
},
|
|
{
|
|
"nominal": 1500000000,
|
|
"tenor": 3,
|
|
"cashbackGross": 8763287.203150684,
|
|
"cashbackNet": 7010629.762520547,
|
|
"giroNet": 1479452,
|
|
"simanjaNet": 7397260,
|
|
"simpedaNet": 5917808,
|
|
"depositoNet": 10356164,
|
|
"totalGiro": 8490081.762520548,
|
|
"totalSimanja": 14407889.762520548,
|
|
"totalSimpeda": 12928437.762520548,
|
|
"totalDeposito": 10356164,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.025,
|
|
"rateSimpeda": 0.02,
|
|
"equiv": 0.018954665654222221,
|
|
"totalRateGiro": 0.023954665654222222,
|
|
"totalRateSimanja": 0.043954665654222222,
|
|
"totalRateSimpeda": 0.038954665654222217,
|
|
"rateDeposito": 0.035,
|
|
"penaltyRefund": 7010629.762520547,
|
|
"penaltyTax": 1752657.440630137,
|
|
"penaltyFee": 1752657.4406301368,
|
|
"penaltyTotal": 10515944.64378082,
|
|
"shareNasabah": 0.45,
|
|
"shareBank": 0.55,
|
|
"income": 28712558.219178081,
|
|
"puabIncome": 1678808.219178082,
|
|
"creditIncome": 27033750,
|
|
"spreadSimanja": 16391779.895890409,
|
|
"spreadSimpeda": 18241094.895890407,
|
|
"spreadGiro": 23789039.895890407,
|
|
"depositoGross": 12945205
|
|
},
|
|
{
|
|
"nominal": 1999999999,
|
|
"tenor": 3,
|
|
"cashbackGross": 11684382.979842739,
|
|
"cashbackNet": 9347506.383874191,
|
|
"giroNet": 1972602.4,
|
|
"simanjaNet": 9863013.6,
|
|
"simpedaNet": 7890410.4,
|
|
"depositoNet": 13808218.4,
|
|
"totalGiro": 11320108.783874191,
|
|
"totalSimanja": 19210519.983874191,
|
|
"totalSimpeda": 17237916.783874191,
|
|
"totalDeposito": 13808218.4,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.025,
|
|
"rateSimpeda": 0.02,
|
|
"equiv": 0.018954665732333328,
|
|
"totalRateGiro": 0.023954665732333329,
|
|
"totalRateSimanja": 0.04395466573233333,
|
|
"totalRateSimpeda": 0.038954665732333332,
|
|
"rateDeposito": 0.035,
|
|
"penaltyRefund": 9347506.383874191,
|
|
"penaltyTax": 2336876.5959685477,
|
|
"penaltyFee": 2336876.5959685477,
|
|
"penaltyTotal": 14021259.575811287,
|
|
"shareNasabah": 0.45,
|
|
"shareBank": 0.55,
|
|
"income": 38283410.939762406,
|
|
"puabIncome": 2238410.9577849042,
|
|
"creditIncome": 36044999.9819775,
|
|
"spreadSimanja": 21855706.177428313,
|
|
"spreadSimpeda": 24321460.177428313,
|
|
"spreadGiro": 31718720.177428313,
|
|
"depositoGross": 17260273
|
|
},
|
|
{
|
|
"nominal": 2000000000,
|
|
"tenor": 3,
|
|
"cashbackGross": 7789588.6583561646,
|
|
"cashbackNet": 6231670.9266849319,
|
|
"giroNet": 1972602.4,
|
|
"simanjaNet": 9863013.6,
|
|
"simpedaNet": 7890410.4,
|
|
"depositoNet": 13808218.4,
|
|
"totalGiro": 8204273.3266849313,
|
|
"totalSimanja": 16094684.526684932,
|
|
"totalSimpeda": 14122081.326684933,
|
|
"totalDeposito": 13808218.4,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.025,
|
|
"rateSimpeda": 0.02,
|
|
"equiv": 0.012636443823555556,
|
|
"totalRateGiro": 0.017636443823555555,
|
|
"totalRateSimanja": 0.037636443823555556,
|
|
"totalRateSimpeda": 0.032636443823555558,
|
|
"rateDeposito": 0.035,
|
|
"penaltyRefund": 6231670.9266849319,
|
|
"penaltyTax": 1557917.731671233,
|
|
"penaltyFee": 1557917.731671233,
|
|
"penaltyTotal": 9347506.3900273982,
|
|
"shareNasabah": 0.3,
|
|
"shareBank": 0.7,
|
|
"income": 38283410.95890411,
|
|
"puabIncome": 2238410.9589041094,
|
|
"creditIncome": 36045000,
|
|
"spreadSimanja": 21855706.194520548,
|
|
"spreadSimpeda": 24321460.194520548,
|
|
"spreadGiro": 31718720.194520548,
|
|
"depositoGross": 17260273
|
|
},
|
|
{
|
|
"nominal": 2000000001,
|
|
"tenor": 3,
|
|
"cashbackGross": 7789588.6640838338,
|
|
"cashbackNet": 6231670.9312670669,
|
|
"giroNet": 1972602.4,
|
|
"simanjaNet": 9863013.6,
|
|
"simpedaNet": 7890410.4,
|
|
"depositoNet": 13808218.4,
|
|
"totalGiro": 8204273.3312670663,
|
|
"totalSimanja": 16094684.531267066,
|
|
"totalSimpeda": 14122081.331267066,
|
|
"totalDeposito": 13808218.4,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.025,
|
|
"rateSimpeda": 0.02,
|
|
"equiv": 0.012636443826528884,
|
|
"totalRateGiro": 0.017636443826528885,
|
|
"totalRateSimanja": 0.037636443826528886,
|
|
"totalRateSimpeda": 0.032636443826528888,
|
|
"rateDeposito": 0.035,
|
|
"penaltyRefund": 6231670.9312670669,
|
|
"penaltyTax": 1557917.7328167669,
|
|
"penaltyFee": 1557917.7328167667,
|
|
"penaltyTotal": 9347506.3969006,
|
|
"shareNasabah": 0.3,
|
|
"shareBank": 0.7,
|
|
"income": 38283410.978045806,
|
|
"puabIncome": 2238410.9600233142,
|
|
"creditIncome": 36045000.018022493,
|
|
"spreadSimanja": 21855706.213612776,
|
|
"spreadSimpeda": 24321460.213612776,
|
|
"spreadGiro": 31718720.213612776,
|
|
"depositoGross": 17260273
|
|
},
|
|
{
|
|
"nominal": 5000000000,
|
|
"tenor": 3,
|
|
"cashbackGross": 21273971.495890412,
|
|
"cashbackNet": 17019177.19671233,
|
|
"giroNet": 4931506.4,
|
|
"simanjaNet": 24657533.6,
|
|
"simpedaNet": 19726027.2,
|
|
"depositoNet": 34520547.2,
|
|
"totalGiro": 21950683.596712328,
|
|
"totalSimanja": 41676710.796712331,
|
|
"totalSimpeda": 36745204.396712333,
|
|
"totalDeposito": 34520547.2,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.025,
|
|
"rateSimpeda": 0.02,
|
|
"equiv": 0.013804443726222223,
|
|
"totalRateGiro": 0.018804443726222222,
|
|
"totalRateSimanja": 0.038804443726222222,
|
|
"totalRateSimpeda": 0.033804443726222225,
|
|
"rateDeposito": 0.035,
|
|
"penaltyRefund": 17019177.19671233,
|
|
"penaltyTax": 4254794.2991780825,
|
|
"penaltyFee": 4254794.2991780825,
|
|
"penaltyTotal": 25528765.795068495,
|
|
"shareNasabah": 0.3,
|
|
"shareBank": 0.7,
|
|
"income": 95708527.397260278,
|
|
"puabIncome": 5596027.3972602729,
|
|
"creditIncome": 90112500,
|
|
"spreadSimanja": 60639265.986301377,
|
|
"spreadSimpeda": 66803648.986301377,
|
|
"spreadGiro": 85296799.986301377,
|
|
"depositoGross": 43150684
|
|
},
|
|
{
|
|
"nominal": 10000000000,
|
|
"tenor": 3,
|
|
"cashbackGross": 43747942.791780829,
|
|
"cashbackNet": 34998354.233424664,
|
|
"giroNet": 9863013.6,
|
|
"simanjaNet": 49315068,
|
|
"simpedaNet": 39452054.4,
|
|
"depositoNet": 69041095.2,
|
|
"totalGiro": 44861367.833424665,
|
|
"totalSimanja": 84313422.233424664,
|
|
"totalSimpeda": 74450408.63342467,
|
|
"totalDeposito": 69041095.2,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.025,
|
|
"rateSimpeda": 0.02,
|
|
"equiv": 0.014193776994666668,
|
|
"totalRateGiro": 0.019193776994666668,
|
|
"totalRateSimanja": 0.039193776994666668,
|
|
"totalRateSimpeda": 0.034193776994666671,
|
|
"rateDeposito": 0.035,
|
|
"penaltyRefund": 34998354.233424664,
|
|
"penaltyTax": 8749588.5583561659,
|
|
"penaltyFee": 8749588.5583561659,
|
|
"penaltyTotal": 52497531.350136995,
|
|
"shareNasabah": 0.3,
|
|
"shareBank": 0.7,
|
|
"income": 191417054.79452056,
|
|
"puabIncome": 11192054.794520546,
|
|
"creditIncome": 180225000,
|
|
"spreadSimanja": 125278530.97260275,
|
|
"spreadSimpeda": 137607297.97260275,
|
|
"spreadGiro": 174593598.97260275,
|
|
"depositoGross": 86301369
|
|
},
|
|
{
|
|
"nominal": 50000000000,
|
|
"tenor": 3,
|
|
"cashbackGross": 223539713.45890412,
|
|
"cashbackNet": 178831770.76712328,
|
|
"giroNet": 49315068,
|
|
"simanjaNet": 246575342.4,
|
|
"simpedaNet": 197260273.6,
|
|
"depositoNet": 345205479.2,
|
|
"totalGiro": 228146838.76712328,
|
|
"totalSimanja": 425407113.16712332,
|
|
"totalSimpeda": 376092044.36712325,
|
|
"totalDeposito": 345205479.2,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.025,
|
|
"rateSimpeda": 0.02,
|
|
"equiv": 0.014505243628888888,
|
|
"totalRateGiro": 0.019505243628888887,
|
|
"totalRateSimanja": 0.039505243628888888,
|
|
"totalRateSimpeda": 0.03450524362888889,
|
|
"rateDeposito": 0.035,
|
|
"penaltyRefund": 178831770.76712328,
|
|
"penaltyTax": 44707942.691780828,
|
|
"penaltyFee": 44707942.69178082,
|
|
"penaltyTotal": 268247656.15068495,
|
|
"shareNasabah": 0.3,
|
|
"shareBank": 0.7,
|
|
"income": 957085273.97260273,
|
|
"puabIncome": 55960273.97260274,
|
|
"creditIncome": 901125000,
|
|
"spreadSimanja": 642392651.86301374,
|
|
"spreadSimpeda": 704036487.86301374,
|
|
"spreadGiro": 888967994.86301374,
|
|
"depositoGross": 431506849
|
|
},
|
|
{
|
|
"nominal": 50000000001,
|
|
"tenor": 3,
|
|
"cashbackGross": 220457521.66463181,
|
|
"cashbackNet": 176366017.33170545,
|
|
"giroNet": 73972602.4,
|
|
"simanjaNet": 246575342.4,
|
|
"simpedaNet": 197260273.6,
|
|
"depositoNet": 345205479.2,
|
|
"totalGiro": 250338619.73170546,
|
|
"totalSimanja": 422941359.73170543,
|
|
"totalSimpeda": 373626290.93170547,
|
|
"totalDeposito": 345205479.2,
|
|
"rateGiro": 0.0075,
|
|
"rateSimanja": 0.025,
|
|
"rateSimpeda": 0.02,
|
|
"equiv": 0.014305243627730004,
|
|
"totalRateGiro": 0.021805243627730002,
|
|
"totalRateSimanja": 0.039305243627730004,
|
|
"totalRateSimpeda": 0.034305243627730006,
|
|
"rateDeposito": 0.035,
|
|
"penaltyRefund": 176366017.33170545,
|
|
"penaltyTax": 44091504.332926363,
|
|
"penaltyFee": 44091504.332926363,
|
|
"penaltyTotal": 264549025.99755818,
|
|
"shareNasabah": 0.3,
|
|
"shareBank": 0.7,
|
|
"income": 957085273.99174452,
|
|
"puabIncome": 55960273.973721936,
|
|
"creditIncome": 901125000.01802254,
|
|
"spreadSimanja": 642392651.88210607,
|
|
"spreadSimpeda": 704036487.88210607,
|
|
"spreadGiro": 858146076.88210607,
|
|
"depositoGross": 431506849
|
|
},
|
|
{
|
|
"nominal": 100000000000,
|
|
"tenor": 3,
|
|
"cashbackGross": 442115043.31780821,
|
|
"cashbackNet": 353692034.65424657,
|
|
"giroNet": 147945204.8,
|
|
"simanjaNet": 493150684.8,
|
|
"simpedaNet": 394520547.2,
|
|
"depositoNet": 690410958.4,
|
|
"totalGiro": 501637239.45424658,
|
|
"totalSimanja": 846842719.45424652,
|
|
"totalSimpeda": 748212581.85424662,
|
|
"totalDeposito": 690410958.4,
|
|
"rateGiro": 0.0075,
|
|
"rateSimanja": 0.025,
|
|
"rateSimpeda": 0.02,
|
|
"equiv": 0.014344176960977777,
|
|
"totalRateGiro": 0.021844176960977776,
|
|
"totalRateSimanja": 0.039344176960977778,
|
|
"totalRateSimpeda": 0.034344176960977774,
|
|
"rateDeposito": 0.035,
|
|
"penaltyRefund": 353692034.65424657,
|
|
"penaltyTax": 88423008.663561642,
|
|
"penaltyFee": 88423008.663561642,
|
|
"penaltyTotal": 530538051.98136985,
|
|
"shareNasabah": 0.3,
|
|
"shareBank": 0.7,
|
|
"income": 1914170547.9452055,
|
|
"puabIncome": 111920547.94520548,
|
|
"creditIncome": 1802250000,
|
|
"spreadSimanja": 1288785303.7260275,
|
|
"spreadSimpeda": 1412072975.7260275,
|
|
"spreadGiro": 1720292153.7260275,
|
|
"depositoGross": 863013698
|
|
},
|
|
{
|
|
"nominal": 100000,
|
|
"tenor": 6,
|
|
"cashbackGross": null,
|
|
"cashbackNet": null,
|
|
"giroNet": 0,
|
|
"simanjaNet": 0,
|
|
"simpedaNet": 0,
|
|
"depositoNet": 0,
|
|
"totalGiro": null,
|
|
"totalSimanja": null,
|
|
"totalSimpeda": null,
|
|
"totalDeposito": 0,
|
|
"rateGiro": 0,
|
|
"rateSimanja": 0,
|
|
"rateSimpeda": 0,
|
|
"equiv": null,
|
|
"totalRateGiro": null,
|
|
"totalRateSimanja": null,
|
|
"totalRateSimpeda": null,
|
|
"rateDeposito": 0,
|
|
"penaltyRefund": null,
|
|
"penaltyTax": null,
|
|
"penaltyFee": null,
|
|
"penaltyTotal": null,
|
|
"shareNasabah": null,
|
|
"shareBank": null,
|
|
"income": 3828.341095890411,
|
|
"puabIncome": 223.84109589041094,
|
|
"creditIncome": 3604.5,
|
|
"spreadSimanja": 3618.4473194520547,
|
|
"spreadSimpeda": 3618.4473194520547,
|
|
"spreadGiro": 3618.4473194520547,
|
|
"depositoGross": 0
|
|
},
|
|
{
|
|
"nominal": 500000,
|
|
"tenor": 6,
|
|
"cashbackGross": null,
|
|
"cashbackNet": null,
|
|
"giroNet": 0,
|
|
"simanjaNet": 1479.2,
|
|
"simpedaNet": 985.6,
|
|
"depositoNet": 0,
|
|
"totalGiro": null,
|
|
"totalSimanja": null,
|
|
"totalSimpeda": null,
|
|
"totalDeposito": 0,
|
|
"rateGiro": 0,
|
|
"rateSimanja": 0.0075,
|
|
"rateSimpeda": 0.005,
|
|
"equiv": null,
|
|
"totalRateGiro": null,
|
|
"totalRateSimanja": null,
|
|
"totalRateSimpeda": null,
|
|
"rateDeposito": 0,
|
|
"penaltyRefund": null,
|
|
"penaltyTax": null,
|
|
"penaltyFee": null,
|
|
"penaltyTotal": null,
|
|
"shareNasabah": null,
|
|
"shareBank": null,
|
|
"income": 19141.705479452055,
|
|
"puabIncome": 1119.2054794520548,
|
|
"creditIncome": 18022.5,
|
|
"spreadSimanja": 16243.236597260275,
|
|
"spreadSimpeda": 16860.236597260275,
|
|
"spreadGiro": 18092.236597260275,
|
|
"depositoGross": 0
|
|
},
|
|
{
|
|
"nominal": 999999,
|
|
"tenor": 6,
|
|
"cashbackGross": null,
|
|
"cashbackNet": null,
|
|
"giroNet": 0,
|
|
"simanjaNet": 2958.4,
|
|
"simpedaNet": 1972,
|
|
"depositoNet": 0,
|
|
"totalGiro": null,
|
|
"totalSimanja": null,
|
|
"totalSimpeda": null,
|
|
"totalDeposito": 0,
|
|
"rateGiro": 0,
|
|
"rateSimanja": 0.0075,
|
|
"rateSimpeda": 0.005,
|
|
"equiv": null,
|
|
"totalRateGiro": null,
|
|
"totalRateSimanja": null,
|
|
"totalRateSimpeda": null,
|
|
"rateDeposito": 0,
|
|
"penaltyRefund": null,
|
|
"penaltyTax": null,
|
|
"penaltyFee": null,
|
|
"penaltyTotal": null,
|
|
"shareNasabah": null,
|
|
"shareBank": null,
|
|
"income": 38283.372675493149,
|
|
"puabIncome": 2238.4087204931507,
|
|
"creditIncome": 36044.963955,
|
|
"spreadSimanja": 32486.437010047353,
|
|
"spreadSimpeda": 33719.437010047353,
|
|
"spreadGiro": 36184.437010047353,
|
|
"depositoGross": 0
|
|
},
|
|
{
|
|
"nominal": 1000000,
|
|
"tenor": 6,
|
|
"cashbackGross": null,
|
|
"cashbackNet": null,
|
|
"giroNet": 0,
|
|
"simanjaNet": 2958.4,
|
|
"simpedaNet": 1972,
|
|
"depositoNet": 12624,
|
|
"totalGiro": null,
|
|
"totalSimanja": null,
|
|
"totalSimpeda": null,
|
|
"totalDeposito": 12624,
|
|
"rateGiro": 0,
|
|
"rateSimanja": 0.0075,
|
|
"rateSimpeda": 0.005,
|
|
"equiv": null,
|
|
"totalRateGiro": null,
|
|
"totalRateSimanja": null,
|
|
"totalRateSimpeda": null,
|
|
"rateDeposito": 0.032,
|
|
"penaltyRefund": null,
|
|
"penaltyTax": null,
|
|
"penaltyFee": null,
|
|
"penaltyTotal": null,
|
|
"shareNasabah": null,
|
|
"shareBank": null,
|
|
"income": 38283.410958904111,
|
|
"puabIncome": 2238.4109589041095,
|
|
"creditIncome": 36045,
|
|
"spreadSimanja": 32486.473194520549,
|
|
"spreadSimpeda": 33719.473194520549,
|
|
"spreadGiro": 36184.473194520549,
|
|
"depositoGross": 15780
|
|
},
|
|
{
|
|
"nominal": 10000000,
|
|
"tenor": 6,
|
|
"cashbackGross": null,
|
|
"cashbackNet": null,
|
|
"giroNet": 0,
|
|
"simanjaNet": 29588.8,
|
|
"simpedaNet": 19725.6,
|
|
"depositoNet": 126246.4,
|
|
"totalGiro": null,
|
|
"totalSimanja": null,
|
|
"totalSimpeda": null,
|
|
"totalDeposito": 126246.4,
|
|
"rateGiro": 0,
|
|
"rateSimanja": 0.0075,
|
|
"rateSimpeda": 0.005,
|
|
"equiv": null,
|
|
"totalRateGiro": null,
|
|
"totalRateSimanja": null,
|
|
"totalRateSimpeda": null,
|
|
"rateDeposito": 0.032,
|
|
"penaltyRefund": null,
|
|
"penaltyTax": null,
|
|
"penaltyFee": null,
|
|
"penaltyTotal": null,
|
|
"shareNasabah": null,
|
|
"shareBank": null,
|
|
"income": 382834.10958904109,
|
|
"puabIncome": 22384.109589041094,
|
|
"creditIncome": 360450,
|
|
"spreadSimanja": 324858.73194520548,
|
|
"spreadSimpeda": 337187.73194520548,
|
|
"spreadGiro": 361844.73194520548,
|
|
"depositoGross": 157808
|
|
},
|
|
{
|
|
"nominal": 49999999,
|
|
"tenor": 6,
|
|
"cashbackGross": null,
|
|
"cashbackNet": null,
|
|
"giroNet": 0,
|
|
"simanjaNet": 147944.8,
|
|
"simpedaNet": 98629.6,
|
|
"depositoNet": 631232.8,
|
|
"totalGiro": null,
|
|
"totalSimanja": null,
|
|
"totalSimpeda": null,
|
|
"totalDeposito": 631232.8,
|
|
"rateGiro": 0,
|
|
"rateSimanja": 0.0075,
|
|
"rateSimpeda": 0.005,
|
|
"equiv": null,
|
|
"totalRateGiro": null,
|
|
"totalRateSimanja": null,
|
|
"totalRateSimpeda": null,
|
|
"rateDeposito": 0.032,
|
|
"penaltyRefund": null,
|
|
"penaltyTax": null,
|
|
"penaltyFee": null,
|
|
"penaltyTotal": null,
|
|
"shareNasabah": null,
|
|
"shareBank": null,
|
|
"income": 1914170.5096617946,
|
|
"puabIncome": 111920.54570679451,
|
|
"creditIncome": 1802249.963955,
|
|
"spreadSimanja": 1624292.6235415544,
|
|
"spreadSimpeda": 1685936.6235415544,
|
|
"spreadGiro": 1809223.6235415544,
|
|
"depositoGross": 789041
|
|
},
|
|
{
|
|
"nominal": 50000000,
|
|
"tenor": 6,
|
|
"cashbackGross": 853242.16319634707,
|
|
"cashbackNet": 682593.73055707768,
|
|
"giroNet": 0,
|
|
"simanjaNet": 147944.8,
|
|
"simpedaNet": 98629.6,
|
|
"depositoNet": 631232.8,
|
|
"totalGiro": 682593.73055707768,
|
|
"totalSimanja": 830538.53055707761,
|
|
"totalSimpeda": 781223.33055707766,
|
|
"totalDeposito": 631232.8,
|
|
"rateGiro": 0,
|
|
"rateSimanja": 0.0075,
|
|
"rateSimpeda": 0.005,
|
|
"equiv": 0.027682967961481484,
|
|
"totalRateGiro": 0.027682967961481484,
|
|
"totalRateSimanja": 0.035182967961481487,
|
|
"totalRateSimpeda": 0.032682967961481485,
|
|
"rateDeposito": 0.032,
|
|
"penaltyRefund": 682593.73055707768,
|
|
"penaltyTax": 170648.43263926942,
|
|
"penaltyFee": 170648.43263926942,
|
|
"penaltyTotal": 1023890.5958356165,
|
|
"shareNasabah": 0.5,
|
|
"shareBank": 0.5,
|
|
"income": 1914170.5479452056,
|
|
"puabIncome": 111920.54794520547,
|
|
"creditIncome": 1802250,
|
|
"spreadSimanja": 1624292.6597260274,
|
|
"spreadSimpeda": 1685936.6597260274,
|
|
"spreadGiro": 1809223.6597260274,
|
|
"depositoGross": 789041
|
|
},
|
|
{
|
|
"nominal": 55000000,
|
|
"tenor": 6,
|
|
"cashbackGross": 915963.67951598193,
|
|
"cashbackNet": 732770.94361278554,
|
|
"giroNet": 108492.8,
|
|
"simanjaNet": 162739.2,
|
|
"simpedaNet": 108492.8,
|
|
"depositoNet": 694356,
|
|
"totalGiro": 841263.74361278559,
|
|
"totalSimanja": 895510.1436127855,
|
|
"totalSimpeda": 841263.74361278559,
|
|
"totalDeposito": 694356,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.0075,
|
|
"rateSimpeda": 0.005,
|
|
"equiv": 0.027016302466531989,
|
|
"totalRateGiro": 0.03201630246653199,
|
|
"totalRateSimanja": 0.034516302466531992,
|
|
"totalRateSimpeda": 0.03201630246653199,
|
|
"rateDeposito": 0.032,
|
|
"penaltyRefund": 732770.94361278554,
|
|
"penaltyTax": 183192.73590319639,
|
|
"penaltyFee": 183192.73590319639,
|
|
"penaltyTotal": 1099156.4154191783,
|
|
"shareNasabah": 0.5,
|
|
"shareBank": 0.5,
|
|
"income": 2105587.6027397262,
|
|
"puabIncome": 123112.602739726,
|
|
"creditIncome": 1982475,
|
|
"spreadSimanja": 1786722.0256986304,
|
|
"spreadSimpeda": 1854530.0256986304,
|
|
"spreadGiro": 1854530.0256986304,
|
|
"depositoGross": 867945
|
|
},
|
|
{
|
|
"nominal": 99999999,
|
|
"tenor": 6,
|
|
"cashbackGross": 1665388.1416337909,
|
|
"cashbackNet": 1332310.5133070326,
|
|
"giroNet": 197260,
|
|
"simanjaNet": 295890.4,
|
|
"simpedaNet": 197260,
|
|
"depositoNet": 1262465.6,
|
|
"totalGiro": 1529570.5133070326,
|
|
"totalSimanja": 1628200.9133070325,
|
|
"totalSimpeda": 1529570.5133070326,
|
|
"totalDeposito": 1262465.6,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.0075,
|
|
"rateSimpeda": 0.005,
|
|
"equiv": 0.027016296790000015,
|
|
"totalRateGiro": 0.032016296790000016,
|
|
"totalRateSimanja": 0.034516296790000012,
|
|
"totalRateSimpeda": 0.032016296790000016,
|
|
"rateDeposito": 0.032,
|
|
"penaltyRefund": 1332310.5133070326,
|
|
"penaltyTax": 333077.62832675822,
|
|
"penaltyFee": 333077.62832675816,
|
|
"penaltyTotal": 1998465.7699605492,
|
|
"shareNasabah": 0.5,
|
|
"shareBank": 0.5,
|
|
"income": 3828341.057607,
|
|
"puabIncome": 223841.09365199998,
|
|
"creditIncome": 3604499.963955,
|
|
"spreadSimanja": 3248584.2832675818,
|
|
"spreadSimpeda": 3371872.2832675818,
|
|
"spreadGiro": 3371872.2832675818,
|
|
"depositoGross": 1578082
|
|
},
|
|
{
|
|
"nominal": 100000000,
|
|
"tenor": 6,
|
|
"cashbackGross": 1665388.1597260274,
|
|
"cashbackNet": 1332310.527780822,
|
|
"giroNet": 197260,
|
|
"simanjaNet": 295890.4,
|
|
"simpedaNet": 197260,
|
|
"depositoNet": 1262465.6,
|
|
"totalGiro": 1529570.527780822,
|
|
"totalSimanja": 1628200.9277808219,
|
|
"totalSimpeda": 1529570.527780822,
|
|
"totalDeposito": 1262465.6,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.0075,
|
|
"rateSimpeda": 0.005,
|
|
"equiv": 0.027016296813333337,
|
|
"totalRateGiro": 0.032016296813333338,
|
|
"totalRateSimanja": 0.034516296813333333,
|
|
"totalRateSimpeda": 0.032016296813333338,
|
|
"rateDeposito": 0.032,
|
|
"penaltyRefund": 1332310.527780822,
|
|
"penaltyTax": 333077.6319452055,
|
|
"penaltyFee": 333077.6319452055,
|
|
"penaltyTotal": 1998465.7916712328,
|
|
"shareNasabah": 0.5,
|
|
"shareBank": 0.5,
|
|
"income": 3828341.0958904112,
|
|
"puabIncome": 223841.09589041094,
|
|
"creditIncome": 3604500,
|
|
"spreadSimanja": 3248584.3194520548,
|
|
"spreadSimpeda": 3371872.3194520548,
|
|
"spreadGiro": 3371872.3194520548,
|
|
"depositoGross": 1578082
|
|
},
|
|
{
|
|
"nominal": 100000001,
|
|
"tenor": 6,
|
|
"cashbackGross": 1624292.3444849306,
|
|
"cashbackNet": 1299433.8755879444,
|
|
"giroNet": 197260,
|
|
"simanjaNet": 394520,
|
|
"simpedaNet": 295890.4,
|
|
"depositoNet": 1282191.2,
|
|
"totalGiro": 1496693.8755879444,
|
|
"totalSimanja": 1693953.8755879444,
|
|
"totalSimpeda": 1595324.2755879443,
|
|
"totalDeposito": 1282191.2,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.01,
|
|
"rateSimpeda": 0.0075,
|
|
"equiv": 0.026349631102592561,
|
|
"totalRateGiro": 0.031349631102592562,
|
|
"totalRateSimanja": 0.03634963110259256,
|
|
"totalRateSimpeda": 0.033849631102592564,
|
|
"rateDeposito": 0.0325,
|
|
"penaltyRefund": 1299433.8755879444,
|
|
"penaltyTax": 324858.46889698616,
|
|
"penaltyFee": 324858.4688969861,
|
|
"penaltyTotal": 1949150.8133819168,
|
|
"shareNasabah": 0.5,
|
|
"shareBank": 0.5,
|
|
"income": 3828341.1341738217,
|
|
"puabIncome": 223841.09812882188,
|
|
"creditIncome": 3604500.036045,
|
|
"spreadSimanja": 3125297.3556365278,
|
|
"spreadSimpeda": 3248584.3556365278,
|
|
"spreadGiro": 3371872.3556365278,
|
|
"depositoGross": 1602739
|
|
},
|
|
{
|
|
"nominal": 150000000,
|
|
"tenor": 6,
|
|
"cashbackGross": 2436438.3229223746,
|
|
"cashbackNet": 1949150.6583378997,
|
|
"giroNet": 295890.4,
|
|
"simanjaNet": 591780.8,
|
|
"simpedaNet": 443835.2,
|
|
"depositoNet": 1923287.2,
|
|
"totalGiro": 2245041.0583379,
|
|
"totalSimanja": 2540931.4583378998,
|
|
"totalSimpeda": 2392985.8583378997,
|
|
"totalDeposito": 1923287.2,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.01,
|
|
"rateSimpeda": 0.0075,
|
|
"equiv": 0.026349629270123458,
|
|
"totalRateGiro": 0.031349629270123455,
|
|
"totalRateSimanja": 0.03634962927012346,
|
|
"totalRateSimpeda": 0.033849629270123457,
|
|
"rateDeposito": 0.0325,
|
|
"penaltyRefund": 1949150.6583378997,
|
|
"penaltyTax": 487287.66458447493,
|
|
"penaltyFee": 487287.66458447493,
|
|
"penaltyTotal": 2923725.9875068497,
|
|
"shareNasabah": 0.5,
|
|
"shareBank": 0.5,
|
|
"income": 5742511.6438356163,
|
|
"puabIncome": 335761.64383561641,
|
|
"creditIncome": 5406750,
|
|
"spreadSimanja": 4687944.9791780822,
|
|
"spreadSimpeda": 4872876.9791780822,
|
|
"spreadGiro": 5057807.9791780822,
|
|
"depositoGross": 2404109
|
|
},
|
|
{
|
|
"nominal": 250000000,
|
|
"tenor": 6,
|
|
"cashbackGross": 4060730.6493150685,
|
|
"cashbackNet": 3248584.519452055,
|
|
"giroNet": 493150.4,
|
|
"simanjaNet": 986300.8,
|
|
"simpedaNet": 739725.6,
|
|
"depositoNet": 3205479.2,
|
|
"totalGiro": 3741734.9194520549,
|
|
"totalSimanja": 4234885.3194520548,
|
|
"totalSimpeda": 3988310.1194520551,
|
|
"totalDeposito": 3205479.2,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.01,
|
|
"rateSimpeda": 0.0075,
|
|
"equiv": 0.026349629991111109,
|
|
"totalRateGiro": 0.031349629991111107,
|
|
"totalRateSimanja": 0.036349629991111111,
|
|
"totalRateSimpeda": 0.033849629991111109,
|
|
"rateDeposito": 0.0325,
|
|
"penaltyRefund": 3248584.519452055,
|
|
"penaltyTax": 812146.12986301375,
|
|
"penaltyFee": 812146.12986301375,
|
|
"penaltyTotal": 4872876.779178082,
|
|
"shareNasabah": 0.5,
|
|
"shareBank": 0.5,
|
|
"income": 9570852.7397260275,
|
|
"puabIncome": 559602.73972602736,
|
|
"creditIncome": 9011250,
|
|
"spreadSimanja": 7813242.298630137,
|
|
"spreadSimpeda": 8121461.298630137,
|
|
"spreadGiro": 8429680.298630137,
|
|
"depositoGross": 4006849
|
|
},
|
|
{
|
|
"nominal": 250000001,
|
|
"tenor": 6,
|
|
"cashbackGross": 3654657.6006665747,
|
|
"cashbackNet": 2923726.0805332595,
|
|
"giroNet": 493150.4,
|
|
"simanjaNet": 986300.8,
|
|
"simpedaNet": 739725.6,
|
|
"depositoNet": 3254794.4,
|
|
"totalGiro": 3416876.4805332595,
|
|
"totalSimanja": 3910026.8805332594,
|
|
"totalSimpeda": 3663451.6805332596,
|
|
"totalDeposito": 3254794.4,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.01,
|
|
"rateSimpeda": 0.0075,
|
|
"equiv": 0.023714667002799991,
|
|
"totalRateGiro": 0.028714667002799992,
|
|
"totalRateSimanja": 0.033714667002799993,
|
|
"totalRateSimpeda": 0.031214667002799991,
|
|
"rateDeposito": 0.033,
|
|
"penaltyRefund": 2923726.0805332595,
|
|
"penaltyTax": 730931.520133315,
|
|
"penaltyFee": 730931.52013331489,
|
|
"penaltyTotal": 4385589.12079989,
|
|
"shareNasabah": 0.45,
|
|
"shareBank": 0.55,
|
|
"income": 9570852.7780094389,
|
|
"puabIncome": 559602.74196443835,
|
|
"creditIncome": 9011250.036045,
|
|
"spreadSimanja": 7813242.3348146109,
|
|
"spreadSimpeda": 8121461.3348146109,
|
|
"spreadGiro": 8429680.33481461,
|
|
"depositoGross": 4068493
|
|
},
|
|
{
|
|
"nominal": 300000000,
|
|
"tenor": 6,
|
|
"cashbackGross": 4385588.8312602742,
|
|
"cashbackNet": 3508471.0650082193,
|
|
"giroNet": 591780.8,
|
|
"simanjaNet": 1183561.6,
|
|
"simpedaNet": 887671.2,
|
|
"depositoNet": 3905752.8,
|
|
"totalGiro": 4100251.8650082191,
|
|
"totalSimanja": 4692032.665008219,
|
|
"totalSimpeda": 4396142.2650082195,
|
|
"totalDeposito": 3905752.8,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.01,
|
|
"rateSimpeda": 0.0075,
|
|
"equiv": 0.023714665532000002,
|
|
"totalRateGiro": 0.028714665532000003,
|
|
"totalRateSimanja": 0.033714665532000004,
|
|
"totalRateSimpeda": 0.031214665532000002,
|
|
"rateDeposito": 0.033,
|
|
"penaltyRefund": 3508471.0650082193,
|
|
"penaltyTax": 877117.76625205483,
|
|
"penaltyFee": 877117.76625205483,
|
|
"penaltyTotal": 5262706.597512329,
|
|
"shareNasabah": 0.45,
|
|
"shareBank": 0.55,
|
|
"income": 11485023.287671233,
|
|
"puabIncome": 671523.28767123283,
|
|
"creditIncome": 10813500,
|
|
"spreadSimanja": 9375889.9583561644,
|
|
"spreadSimpeda": 9745752.9583561644,
|
|
"spreadGiro": 10115615.958356164,
|
|
"depositoGross": 4882191
|
|
},
|
|
{
|
|
"nominal": 499999999,
|
|
"tenor": 6,
|
|
"cashbackGross": 7309314.8524841107,
|
|
"cashbackNet": 5847451.8819872886,
|
|
"giroNet": 986300.8,
|
|
"simanjaNet": 1972602.4,
|
|
"simpedaNet": 1479452,
|
|
"depositoNet": 6509588.8,
|
|
"totalGiro": 6833752.6819872884,
|
|
"totalSimanja": 7820054.281987289,
|
|
"totalSimpeda": 7326903.8819872886,
|
|
"totalDeposito": 6509588.8,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.01,
|
|
"rateSimpeda": 0.0075,
|
|
"equiv": 0.023714666013266668,
|
|
"totalRateGiro": 0.028714666013266669,
|
|
"totalRateSimanja": 0.03371466601326667,
|
|
"totalRateSimpeda": 0.031214666013266668,
|
|
"rateDeposito": 0.033,
|
|
"penaltyRefund": 5847451.8819872886,
|
|
"penaltyTax": 1461862.9704968221,
|
|
"penaltyFee": 1461862.9704968221,
|
|
"penaltyTotal": 8771177.8229809329,
|
|
"shareNasabah": 0.45,
|
|
"shareBank": 0.55,
|
|
"income": 19141705.441168644,
|
|
"puabIncome": 1119205.4772136437,
|
|
"creditIncome": 18022499.963955,
|
|
"spreadSimanja": 15626483.561075801,
|
|
"spreadSimpeda": 16242921.561075801,
|
|
"spreadGiro": 16859360.5610758,
|
|
"depositoGross": 8136986
|
|
},
|
|
{
|
|
"nominal": 500000000,
|
|
"tenor": 6,
|
|
"cashbackGross": 7309314.8687671237,
|
|
"cashbackNet": 5847451.8950136993,
|
|
"giroNet": 986300.8,
|
|
"simanjaNet": 1972602.4,
|
|
"simpedaNet": 1479452,
|
|
"depositoNet": 6509588.8,
|
|
"totalGiro": 6833752.6950136991,
|
|
"totalSimanja": 7820054.2950137,
|
|
"totalSimpeda": 7326903.8950136993,
|
|
"totalDeposito": 6509588.8,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.01,
|
|
"rateSimpeda": 0.0075,
|
|
"equiv": 0.023714666018666668,
|
|
"totalRateGiro": 0.028714666018666669,
|
|
"totalRateSimanja": 0.03371466601866667,
|
|
"totalRateSimpeda": 0.031214666018666667,
|
|
"rateDeposito": 0.033,
|
|
"penaltyRefund": 5847451.8950136993,
|
|
"penaltyTax": 1461862.9737534248,
|
|
"penaltyFee": 1461862.9737534248,
|
|
"penaltyTotal": 8771177.842520548,
|
|
"shareNasabah": 0.45,
|
|
"shareBank": 0.55,
|
|
"income": 19141705.479452055,
|
|
"puabIncome": 1119205.4794520547,
|
|
"creditIncome": 18022500,
|
|
"spreadSimanja": 15626483.597260274,
|
|
"spreadSimpeda": 16242921.597260274,
|
|
"spreadGiro": 16859360.597260274,
|
|
"depositoGross": 8136986
|
|
},
|
|
{
|
|
"nominal": 500000001,
|
|
"tenor": 6,
|
|
"cashbackGross": 6662054.6850501373,
|
|
"cashbackNet": 5329643.74804011,
|
|
"giroNet": 986300.8,
|
|
"simanjaNet": 3945204.8,
|
|
"simpedaNet": 2958904,
|
|
"depositoNet": 6805479.2,
|
|
"totalGiro": 6315944.54804011,
|
|
"totalSimanja": 9274848.54804011,
|
|
"totalSimpeda": 8288547.74804011,
|
|
"totalDeposito": 6805479.2,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.02,
|
|
"rateSimpeda": 0.015,
|
|
"equiv": 0.021614666268266667,
|
|
"totalRateGiro": 0.026614666268266668,
|
|
"totalRateSimanja": 0.041614666268266667,
|
|
"totalRateSimpeda": 0.036614666268266663,
|
|
"rateDeposito": 0.0345,
|
|
"penaltyRefund": 5329643.74804011,
|
|
"penaltyTax": 1332410.9370100275,
|
|
"penaltyFee": 1332410.9370100275,
|
|
"penaltyTotal": 7994465.6220601648,
|
|
"shareNasabah": 0.45,
|
|
"shareBank": 0.55,
|
|
"income": 19141705.517735466,
|
|
"puabIncome": 1119205.4816904655,
|
|
"creditIncome": 18022500.036045,
|
|
"spreadSimanja": 13160730.633444749,
|
|
"spreadSimpeda": 14393606.633444749,
|
|
"spreadGiro": 16859360.633444749,
|
|
"depositoGross": 8506849
|
|
},
|
|
{
|
|
"nominal": 750000000,
|
|
"tenor": 6,
|
|
"cashbackGross": 9993081.703150684,
|
|
"cashbackNet": 7994465.3625205476,
|
|
"giroNet": 1479452,
|
|
"simanjaNet": 5917808,
|
|
"simpedaNet": 4438356,
|
|
"depositoNet": 10208218.4,
|
|
"totalGiro": 9473917.3625205476,
|
|
"totalSimanja": 13912273.362520548,
|
|
"totalSimpeda": 12432821.362520548,
|
|
"totalDeposito": 10208218.4,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.02,
|
|
"rateSimpeda": 0.015,
|
|
"equiv": 0.021614665609777775,
|
|
"totalRateGiro": 0.026614665609777776,
|
|
"totalRateSimanja": 0.041614665609777779,
|
|
"totalRateSimpeda": 0.036614665609777775,
|
|
"rateDeposito": 0.0345,
|
|
"penaltyRefund": 7994465.3625205476,
|
|
"penaltyTax": 1998616.3406301369,
|
|
"penaltyFee": 1998616.3406301369,
|
|
"penaltyTotal": 11991698.04378082,
|
|
"shareNasabah": 0.45,
|
|
"shareBank": 0.55,
|
|
"income": 28712558.219178081,
|
|
"puabIncome": 1678808.219178082,
|
|
"creditIncome": 27033750,
|
|
"spreadSimanja": 19741094.895890407,
|
|
"spreadSimpeda": 21590409.895890407,
|
|
"spreadGiro": 25289039.895890407,
|
|
"depositoGross": 12760273
|
|
},
|
|
{
|
|
"nominal": 999999999,
|
|
"tenor": 6,
|
|
"cashbackGross": 13324109.021251233,
|
|
"cashbackNet": 10659287.217000987,
|
|
"giroNet": 1972602.4,
|
|
"simanjaNet": 7890410.4,
|
|
"simpedaNet": 5917808,
|
|
"depositoNet": 13610958.4,
|
|
"totalGiro": 12631889.617000988,
|
|
"totalSimanja": 18549697.61700099,
|
|
"totalSimpeda": 16577095.217000987,
|
|
"totalDeposito": 13610958.4,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.02,
|
|
"rateSimpeda": 0.015,
|
|
"equiv": 0.0216146657672,
|
|
"totalRateGiro": 0.0266146657672,
|
|
"totalRateSimanja": 0.0416146657672,
|
|
"totalRateSimpeda": 0.0366146657672,
|
|
"rateDeposito": 0.0345,
|
|
"penaltyRefund": 10659287.217000987,
|
|
"penaltyTax": 2664821.8042502468,
|
|
"penaltyFee": 2664821.8042502468,
|
|
"penaltyTotal": 15988930.825501483,
|
|
"shareNasabah": 0.45,
|
|
"shareBank": 0.55,
|
|
"income": 38283410.920620695,
|
|
"puabIncome": 2238410.9566656984,
|
|
"creditIncome": 36044999.963955,
|
|
"spreadSimanja": 26321460.158336073,
|
|
"spreadSimpeda": 28787213.158336073,
|
|
"spreadGiro": 33718720.158336073,
|
|
"depositoGross": 17013698
|
|
},
|
|
{
|
|
"nominal": 1000000000,
|
|
"tenor": 6,
|
|
"cashbackGross": 13324109.037534246,
|
|
"cashbackNet": 10659287.230027396,
|
|
"giroNet": 1972602.4,
|
|
"simanjaNet": 7890410.4,
|
|
"simpedaNet": 5917808,
|
|
"depositoNet": 13610958.4,
|
|
"totalGiro": 12631889.630027397,
|
|
"totalSimanja": 18549697.6300274,
|
|
"totalSimpeda": 16577095.230027396,
|
|
"totalDeposito": 13610958.4,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.02,
|
|
"rateSimpeda": 0.015,
|
|
"equiv": 0.021614665771999997,
|
|
"totalRateGiro": 0.026614665771999998,
|
|
"totalRateSimanja": 0.041614665772,
|
|
"totalRateSimpeda": 0.036614665771999996,
|
|
"rateDeposito": 0.0345,
|
|
"penaltyRefund": 10659287.230027396,
|
|
"penaltyTax": 2664821.8075068495,
|
|
"penaltyFee": 2664821.8075068491,
|
|
"penaltyTotal": 15988930.845041096,
|
|
"shareNasabah": 0.45,
|
|
"shareBank": 0.55,
|
|
"income": 38283410.95890411,
|
|
"puabIncome": 2238410.9589041094,
|
|
"creditIncome": 36045000,
|
|
"spreadSimanja": 26321460.194520548,
|
|
"spreadSimpeda": 28787213.194520548,
|
|
"spreadGiro": 33718720.194520548,
|
|
"depositoGross": 17013698
|
|
},
|
|
{
|
|
"nominal": 1000000001,
|
|
"tenor": 6,
|
|
"cashbackGross": 12584383.003817258,
|
|
"cashbackNet": 10067506.403053807,
|
|
"giroNet": 1972602.4,
|
|
"simanjaNet": 9863013.6,
|
|
"simpedaNet": 7890410.4,
|
|
"depositoNet": 13808218.4,
|
|
"totalGiro": 12040108.803053807,
|
|
"totalSimanja": 19930520.003053807,
|
|
"totalSimpeda": 17957916.803053807,
|
|
"totalDeposito": 13808218.4,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.025,
|
|
"rateSimpeda": 0.02,
|
|
"equiv": 0.02041466574133333,
|
|
"totalRateGiro": 0.025414665741333331,
|
|
"totalRateSimanja": 0.045414665741333335,
|
|
"totalRateSimpeda": 0.04041466574133333,
|
|
"rateDeposito": 0.035,
|
|
"penaltyRefund": 10067506.403053807,
|
|
"penaltyTax": 2516876.6007634518,
|
|
"penaltyFee": 2516876.6007634518,
|
|
"penaltyTotal": 15101259.60458071,
|
|
"shareNasabah": 0.45,
|
|
"shareBank": 0.55,
|
|
"income": 38283410.997187518,
|
|
"puabIncome": 2238410.9611425204,
|
|
"creditIncome": 36045000.036045,
|
|
"spreadSimanja": 23855706.230705015,
|
|
"spreadSimpeda": 26321460.230705015,
|
|
"spreadGiro": 33718720.230705015,
|
|
"depositoGross": 17260273
|
|
},
|
|
{
|
|
"nominal": 1500000000,
|
|
"tenor": 6,
|
|
"cashbackGross": 18876574.406301368,
|
|
"cashbackNet": 15101259.525041094,
|
|
"giroNet": 2958904,
|
|
"simanjaNet": 14794520,
|
|
"simpedaNet": 11835616,
|
|
"depositoNet": 20712328,
|
|
"totalGiro": 18060163.525041096,
|
|
"totalSimanja": 29895779.525041096,
|
|
"totalSimpeda": 26936875.525041096,
|
|
"totalDeposito": 20712328,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.025,
|
|
"rateSimpeda": 0.02,
|
|
"equiv": 0.02041466565422222,
|
|
"totalRateGiro": 0.025414665654222221,
|
|
"totalRateSimanja": 0.045414665654222225,
|
|
"totalRateSimpeda": 0.04041466565422222,
|
|
"rateDeposito": 0.035,
|
|
"penaltyRefund": 15101259.525041094,
|
|
"penaltyTax": 3775314.881260274,
|
|
"penaltyFee": 3775314.8812602735,
|
|
"penaltyTotal": 22651889.28756164,
|
|
"shareNasabah": 0.45,
|
|
"shareBank": 0.55,
|
|
"income": 57425116.438356161,
|
|
"puabIncome": 3357616.4383561639,
|
|
"creditIncome": 54067500,
|
|
"spreadSimanja": 35783559.791780815,
|
|
"spreadSimpeda": 39482189.791780815,
|
|
"spreadGiro": 50578079.791780815,
|
|
"depositoGross": 25890410
|
|
},
|
|
{
|
|
"nominal": 1999999999,
|
|
"tenor": 6,
|
|
"cashbackGross": 25168765.808785483,
|
|
"cashbackNet": 20135012.647028387,
|
|
"giroNet": 3945204.8,
|
|
"simanjaNet": 19726027.2,
|
|
"simpedaNet": 15780821.6,
|
|
"depositoNet": 27616437.6,
|
|
"totalGiro": 24080217.447028387,
|
|
"totalSimanja": 39861039.84702839,
|
|
"totalSimpeda": 35915834.247028388,
|
|
"totalDeposito": 27616437.6,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.025,
|
|
"rateSimpeda": 0.02,
|
|
"equiv": 0.020414665610666669,
|
|
"totalRateGiro": 0.025414665610666669,
|
|
"totalRateSimanja": 0.04541466561066667,
|
|
"totalRateSimpeda": 0.040414665610666672,
|
|
"rateDeposito": 0.035,
|
|
"penaltyRefund": 20135012.647028387,
|
|
"penaltyTax": 5033753.1617570966,
|
|
"penaltyFee": 5033753.1617570966,
|
|
"penaltyTotal": 30202518.97054258,
|
|
"shareNasabah": 0.45,
|
|
"shareBank": 0.55,
|
|
"income": 76566821.879524812,
|
|
"puabIncome": 4476821.9155698083,
|
|
"creditIncome": 72089999.963955,
|
|
"spreadSimanja": 47711412.352856629,
|
|
"spreadSimpeda": 52642919.352856629,
|
|
"spreadGiro": 67437440.352856621,
|
|
"depositoGross": 34520547
|
|
},
|
|
{
|
|
"nominal": 2000000000,
|
|
"tenor": 6,
|
|
"cashbackGross": 16779177.216712326,
|
|
"cashbackNet": 13423341.77336986,
|
|
"giroNet": 3945204.8,
|
|
"simanjaNet": 19726027.2,
|
|
"simpedaNet": 15780821.6,
|
|
"depositoNet": 27616437.6,
|
|
"totalGiro": 17368546.573369861,
|
|
"totalSimanja": 33149368.973369859,
|
|
"totalSimpeda": 29204163.373369858,
|
|
"totalDeposito": 27616437.6,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.025,
|
|
"rateSimpeda": 0.02,
|
|
"equiv": 0.013609777075777773,
|
|
"totalRateGiro": 0.018609777075777774,
|
|
"totalRateSimanja": 0.038609777075777771,
|
|
"totalRateSimpeda": 0.033609777075777773,
|
|
"rateDeposito": 0.035,
|
|
"penaltyRefund": 13423341.77336986,
|
|
"penaltyTax": 3355835.4433424654,
|
|
"penaltyFee": 3355835.443342465,
|
|
"penaltyTotal": 20135012.660054792,
|
|
"shareNasabah": 0.3,
|
|
"shareBank": 0.7,
|
|
"income": 76566821.91780822,
|
|
"puabIncome": 4476821.9178082189,
|
|
"creditIncome": 72090000,
|
|
"spreadSimanja": 47711412.389041096,
|
|
"spreadSimpeda": 52642919.389041096,
|
|
"spreadGiro": 67437440.3890411,
|
|
"depositoGross": 34520547
|
|
},
|
|
{
|
|
"nominal": 2000000001,
|
|
"tenor": 6,
|
|
"cashbackGross": 16779177.228167664,
|
|
"cashbackNet": 13423341.782534132,
|
|
"giroNet": 3945204.8,
|
|
"simanjaNet": 19726027.2,
|
|
"simpedaNet": 15780821.6,
|
|
"depositoNet": 27616437.6,
|
|
"totalGiro": 17368546.582534131,
|
|
"totalSimanja": 33149368.982534133,
|
|
"totalSimpeda": 29204163.382534131,
|
|
"totalDeposito": 27616437.6,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.025,
|
|
"rateSimpeda": 0.02,
|
|
"equiv": 0.013609777078264438,
|
|
"totalRateGiro": 0.018609777078264438,
|
|
"totalRateSimanja": 0.038609777078264441,
|
|
"totalRateSimpeda": 0.033609777078264437,
|
|
"rateDeposito": 0.035,
|
|
"penaltyRefund": 13423341.782534132,
|
|
"penaltyTax": 3355835.4456335329,
|
|
"penaltyFee": 3355835.4456335329,
|
|
"penaltyTotal": 20135012.6738012,
|
|
"shareNasabah": 0.3,
|
|
"shareBank": 0.7,
|
|
"income": 76566821.956091613,
|
|
"puabIncome": 4476821.9200466285,
|
|
"creditIncome": 72090000.036044985,
|
|
"spreadSimanja": 47711412.427225552,
|
|
"spreadSimpeda": 52642919.427225552,
|
|
"spreadGiro": 67437440.42722556,
|
|
"depositoGross": 34520547
|
|
},
|
|
{
|
|
"nominal": 5000000000,
|
|
"tenor": 6,
|
|
"cashbackGross": 43747942.791780829,
|
|
"cashbackNet": 34998354.233424664,
|
|
"giroNet": 9863013.6,
|
|
"simanjaNet": 49315068,
|
|
"simpedaNet": 39452054.4,
|
|
"depositoNet": 69041095.2,
|
|
"totalGiro": 44861367.833424665,
|
|
"totalSimanja": 84313422.233424664,
|
|
"totalSimpeda": 74450408.63342467,
|
|
"totalDeposito": 69041095.2,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.025,
|
|
"rateSimpeda": 0.02,
|
|
"equiv": 0.014193776994666668,
|
|
"totalRateGiro": 0.019193776994666668,
|
|
"totalRateSimanja": 0.039193776994666668,
|
|
"totalRateSimpeda": 0.034193776994666671,
|
|
"rateDeposito": 0.035,
|
|
"penaltyRefund": 34998354.233424664,
|
|
"penaltyTax": 8749588.5583561659,
|
|
"penaltyFee": 8749588.5583561659,
|
|
"penaltyTotal": 52497531.350136995,
|
|
"shareNasabah": 0.3,
|
|
"shareBank": 0.7,
|
|
"income": 191417054.79452056,
|
|
"puabIncome": 11192054.794520546,
|
|
"creditIncome": 180225000,
|
|
"spreadSimanja": 125278530.97260275,
|
|
"spreadSimpeda": 137607297.97260275,
|
|
"spreadGiro": 174593598.97260275,
|
|
"depositoGross": 86301369
|
|
},
|
|
{
|
|
"nominal": 10000000000,
|
|
"tenor": 6,
|
|
"cashbackGross": 88695885.48356165,
|
|
"cashbackNet": 70956708.386849314,
|
|
"giroNet": 19726027.2,
|
|
"simanjaNet": 98630136.8,
|
|
"simpedaNet": 78904108.8,
|
|
"depositoNet": 138082191.2,
|
|
"totalGiro": 90682735.586849317,
|
|
"totalSimanja": 169586845.1868493,
|
|
"totalSimpeda": 149860817.1868493,
|
|
"totalDeposito": 138082191.2,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.025,
|
|
"rateSimpeda": 0.02,
|
|
"equiv": 0.014388443645111111,
|
|
"totalRateGiro": 0.019388443645111112,
|
|
"totalRateSimanja": 0.039388443645111113,
|
|
"totalRateSimpeda": 0.034388443645111108,
|
|
"rateDeposito": 0.035,
|
|
"penaltyRefund": 70956708.386849314,
|
|
"penaltyTax": 17739177.096712332,
|
|
"penaltyFee": 17739177.096712328,
|
|
"penaltyTotal": 106435062.58027399,
|
|
"shareNasabah": 0.3,
|
|
"shareBank": 0.7,
|
|
"income": 382834109.58904111,
|
|
"puabIncome": 22384109.589041092,
|
|
"creditIncome": 360450000,
|
|
"spreadSimanja": 254557060.94520551,
|
|
"spreadSimpeda": 279214595.94520551,
|
|
"spreadGiro": 353187197.94520551,
|
|
"depositoGross": 172602739
|
|
},
|
|
{
|
|
"nominal": 50000000000,
|
|
"tenor": 6,
|
|
"cashbackGross": 448279426.81780821,
|
|
"cashbackNet": 358623541.45424658,
|
|
"giroNet": 98630136.8,
|
|
"simanjaNet": 493150684.8,
|
|
"simpedaNet": 394520547.2,
|
|
"depositoNet": 690410958.4,
|
|
"totalGiro": 457253678.25424659,
|
|
"totalSimanja": 851774226.25424659,
|
|
"totalSimpeda": 753144088.65424657,
|
|
"totalDeposito": 690410958.4,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.025,
|
|
"rateSimpeda": 0.02,
|
|
"equiv": 0.014544176958977778,
|
|
"totalRateGiro": 0.019544176958977779,
|
|
"totalRateSimanja": 0.039544176958977779,
|
|
"totalRateSimpeda": 0.034544176958977782,
|
|
"rateDeposito": 0.035,
|
|
"penaltyRefund": 358623541.45424658,
|
|
"penaltyTax": 89655885.363561645,
|
|
"penaltyFee": 89655885.363561645,
|
|
"penaltyTotal": 537935312.1813699,
|
|
"shareNasabah": 0.3,
|
|
"shareBank": 0.7,
|
|
"income": 1914170547.9452055,
|
|
"puabIncome": 111920547.94520548,
|
|
"creditIncome": 1802250000,
|
|
"spreadSimanja": 1288785303.7260275,
|
|
"spreadSimpeda": 1412072975.7260275,
|
|
"spreadGiro": 1781935988.7260275,
|
|
"depositoGross": 863013698
|
|
},
|
|
{
|
|
"nominal": 50000000001,
|
|
"tenor": 6,
|
|
"cashbackGross": 442115043.32926363,
|
|
"cashbackNet": 353692034.6634109,
|
|
"giroNet": 147945204.8,
|
|
"simanjaNet": 493150684.8,
|
|
"simpedaNet": 394520547.2,
|
|
"depositoNet": 690410958.4,
|
|
"totalGiro": 501637239.46341091,
|
|
"totalSimanja": 846842719.46341085,
|
|
"totalSimpeda": 748212581.863411,
|
|
"totalDeposito": 690410958.4,
|
|
"rateGiro": 0.0075,
|
|
"rateSimanja": 0.025,
|
|
"rateSimpeda": 0.02,
|
|
"equiv": 0.014344176961062558,
|
|
"totalRateGiro": 0.021844176961062556,
|
|
"totalRateSimanja": 0.039344176961062557,
|
|
"totalRateSimpeda": 0.03434417696106256,
|
|
"rateDeposito": 0.035,
|
|
"penaltyRefund": 353692034.6634109,
|
|
"penaltyTax": 88423008.665852726,
|
|
"penaltyFee": 88423008.665852726,
|
|
"penaltyTotal": 530538051.99511635,
|
|
"shareNasabah": 0.3,
|
|
"shareBank": 0.7,
|
|
"income": 1914170547.983489,
|
|
"puabIncome": 111920547.94744387,
|
|
"creditIncome": 1802250000.0360451,
|
|
"spreadSimanja": 1288785303.7642121,
|
|
"spreadSimpeda": 1412072975.7642121,
|
|
"spreadGiro": 1720292153.7642121,
|
|
"depositoGross": 863013698
|
|
},
|
|
{
|
|
"nominal": 100000000000,
|
|
"tenor": 6,
|
|
"cashbackGross": 885430086.43561649,
|
|
"cashbackNet": 708344069.14849317,
|
|
"giroNet": 295890410.4,
|
|
"simanjaNet": 986301369.6,
|
|
"simpedaNet": 789041095.2,
|
|
"depositoNet": 1380821917.6,
|
|
"totalGiro": 1004234479.5484931,
|
|
"totalSimanja": 1694645438.7484932,
|
|
"totalSimpeda": 1497385164.3484931,
|
|
"totalDeposito": 1380821917.6,
|
|
"rateGiro": 0.0075,
|
|
"rateSimanja": 0.025,
|
|
"rateSimpeda": 0.02,
|
|
"equiv": 0.0143636436244,
|
|
"totalRateGiro": 0.0218636436244,
|
|
"totalRateSimanja": 0.0393636436244,
|
|
"totalRateSimpeda": 0.0343636436244,
|
|
"rateDeposito": 0.035,
|
|
"penaltyRefund": 708344069.14849317,
|
|
"penaltyTax": 177086017.28712332,
|
|
"penaltyFee": 177086017.28712329,
|
|
"penaltyTotal": 1062516103.7227398,
|
|
"shareNasabah": 0.3,
|
|
"shareBank": 0.7,
|
|
"income": 3828341095.8904109,
|
|
"puabIncome": 223841095.89041096,
|
|
"creditIncome": 3604500000,
|
|
"spreadSimanja": 2581570607.452055,
|
|
"spreadSimpeda": 2828145950.452055,
|
|
"spreadGiro": 3444584306.452055,
|
|
"depositoGross": 1726027397
|
|
},
|
|
{
|
|
"nominal": 100000,
|
|
"tenor": 12,
|
|
"cashbackGross": null,
|
|
"cashbackNet": null,
|
|
"giroNet": 0,
|
|
"simanjaNet": 0,
|
|
"simpedaNet": 0,
|
|
"depositoNet": 0,
|
|
"totalGiro": null,
|
|
"totalSimanja": null,
|
|
"totalSimpeda": null,
|
|
"totalDeposito": 0,
|
|
"rateGiro": 0,
|
|
"rateSimanja": 0,
|
|
"rateSimpeda": 0,
|
|
"equiv": null,
|
|
"totalRateGiro": null,
|
|
"totalRateSimanja": null,
|
|
"totalRateSimpeda": null,
|
|
"rateDeposito": 0,
|
|
"penaltyRefund": null,
|
|
"penaltyTax": null,
|
|
"penaltyFee": null,
|
|
"penaltyTotal": null,
|
|
"shareNasabah": null,
|
|
"shareBank": null,
|
|
"income": 7656.682191780822,
|
|
"puabIncome": 447.68219178082188,
|
|
"creditIncome": 7209,
|
|
"spreadSimanja": 7436.8946389041093,
|
|
"spreadSimpeda": 7436.8946389041093,
|
|
"spreadGiro": 7436.8946389041093,
|
|
"depositoGross": 0
|
|
},
|
|
{
|
|
"nominal": 500000,
|
|
"tenor": 12,
|
|
"cashbackGross": null,
|
|
"cashbackNet": null,
|
|
"giroNet": 0,
|
|
"simanjaNet": 2958.4,
|
|
"simpedaNet": 1972,
|
|
"depositoNet": 0,
|
|
"totalGiro": null,
|
|
"totalSimanja": null,
|
|
"totalSimpeda": null,
|
|
"totalDeposito": 0,
|
|
"rateGiro": 0,
|
|
"rateSimanja": 0.0075,
|
|
"rateSimpeda": 0.005,
|
|
"equiv": null,
|
|
"totalRateGiro": null,
|
|
"totalRateSimanja": null,
|
|
"totalRateSimpeda": null,
|
|
"rateDeposito": 0,
|
|
"penaltyRefund": null,
|
|
"penaltyTax": null,
|
|
"penaltyFee": null,
|
|
"penaltyTotal": null,
|
|
"shareNasabah": null,
|
|
"shareBank": null,
|
|
"income": 38283.410958904111,
|
|
"puabIncome": 2238.4109589041095,
|
|
"creditIncome": 36045,
|
|
"spreadSimanja": 33486.473194520549,
|
|
"spreadSimpeda": 34719.473194520549,
|
|
"spreadGiro": 37184.473194520549,
|
|
"depositoGross": 0
|
|
},
|
|
{
|
|
"nominal": 999999,
|
|
"tenor": 12,
|
|
"cashbackGross": null,
|
|
"cashbackNet": null,
|
|
"giroNet": 0,
|
|
"simanjaNet": 5917.6,
|
|
"simpedaNet": 3944.8,
|
|
"depositoNet": 0,
|
|
"totalGiro": null,
|
|
"totalSimanja": null,
|
|
"totalSimpeda": null,
|
|
"totalDeposito": 0,
|
|
"rateGiro": 0,
|
|
"rateSimanja": 0.0075,
|
|
"rateSimpeda": 0.005,
|
|
"equiv": null,
|
|
"totalRateGiro": null,
|
|
"totalRateSimanja": null,
|
|
"totalRateSimpeda": null,
|
|
"rateDeposito": 0,
|
|
"penaltyRefund": null,
|
|
"penaltyTax": null,
|
|
"penaltyFee": null,
|
|
"penaltyTotal": null,
|
|
"shareNasabah": null,
|
|
"shareBank": null,
|
|
"income": 76566.7453509863,
|
|
"puabIncome": 4476.8174409863013,
|
|
"creditIncome": 72089.92791,
|
|
"spreadSimanja": 66971.8720200947,
|
|
"spreadSimpeda": 69437.8720200947,
|
|
"spreadGiro": 74368.8720200947,
|
|
"depositoGross": 0
|
|
},
|
|
{
|
|
"nominal": 1000000,
|
|
"tenor": 12,
|
|
"cashbackGross": null,
|
|
"cashbackNet": null,
|
|
"giroNet": 0,
|
|
"simanjaNet": 5917.6,
|
|
"simpedaNet": 3944.8,
|
|
"depositoNet": 26037.6,
|
|
"totalGiro": null,
|
|
"totalSimanja": null,
|
|
"totalSimpeda": null,
|
|
"totalDeposito": 26037.6,
|
|
"rateGiro": 0,
|
|
"rateSimanja": 0.0075,
|
|
"rateSimpeda": 0.005,
|
|
"equiv": null,
|
|
"totalRateGiro": null,
|
|
"totalRateSimanja": null,
|
|
"totalRateSimpeda": null,
|
|
"rateDeposito": 0.033,
|
|
"penaltyRefund": null,
|
|
"penaltyTax": null,
|
|
"penaltyFee": null,
|
|
"penaltyTotal": null,
|
|
"shareNasabah": null,
|
|
"shareBank": null,
|
|
"income": 76566.821917808222,
|
|
"puabIncome": 4476.821917808219,
|
|
"creditIncome": 72090,
|
|
"spreadSimanja": 66971.9463890411,
|
|
"spreadSimpeda": 69437.9463890411,
|
|
"spreadGiro": 74368.9463890411,
|
|
"depositoGross": 32547
|
|
},
|
|
{
|
|
"nominal": 10000000,
|
|
"tenor": 12,
|
|
"cashbackGross": null,
|
|
"cashbackNet": null,
|
|
"giroNet": 0,
|
|
"simanjaNet": 59177.6,
|
|
"simpedaNet": 39452,
|
|
"depositoNet": 260383.2,
|
|
"totalGiro": null,
|
|
"totalSimanja": null,
|
|
"totalSimpeda": null,
|
|
"totalDeposito": 260383.2,
|
|
"rateGiro": 0,
|
|
"rateSimanja": 0.0075,
|
|
"rateSimpeda": 0.005,
|
|
"equiv": null,
|
|
"totalRateGiro": null,
|
|
"totalRateSimanja": null,
|
|
"totalRateSimpeda": null,
|
|
"rateDeposito": 0.033,
|
|
"penaltyRefund": null,
|
|
"penaltyTax": null,
|
|
"penaltyFee": null,
|
|
"penaltyTotal": null,
|
|
"shareNasabah": null,
|
|
"shareBank": null,
|
|
"income": 765668.21917808219,
|
|
"puabIncome": 44768.219178082189,
|
|
"creditIncome": 720900,
|
|
"spreadSimanja": 669717.463890411,
|
|
"spreadSimpeda": 694374.463890411,
|
|
"spreadGiro": 743689.463890411,
|
|
"depositoGross": 325479
|
|
},
|
|
{
|
|
"nominal": 49999999,
|
|
"tenor": 12,
|
|
"cashbackGross": null,
|
|
"cashbackNet": null,
|
|
"giroNet": 0,
|
|
"simanjaNet": 295890.4,
|
|
"simpedaNet": 197260,
|
|
"depositoNet": 1301917.6,
|
|
"totalGiro": null,
|
|
"totalSimanja": null,
|
|
"totalSimpeda": null,
|
|
"totalDeposito": 1301917.6,
|
|
"rateGiro": 0,
|
|
"rateSimanja": 0.0075,
|
|
"rateSimpeda": 0.005,
|
|
"equiv": null,
|
|
"totalRateGiro": null,
|
|
"totalRateSimanja": null,
|
|
"totalRateSimpeda": null,
|
|
"rateDeposito": 0.033,
|
|
"penaltyRefund": null,
|
|
"penaltyTax": null,
|
|
"penaltyFee": null,
|
|
"penaltyTotal": null,
|
|
"shareNasabah": null,
|
|
"shareBank": null,
|
|
"income": 3828341.0193235893,
|
|
"puabIncome": 223841.09141358902,
|
|
"creditIncome": 3604499.92791,
|
|
"spreadSimanja": 3348584.2450831085,
|
|
"spreadSimpeda": 3471872.2450831085,
|
|
"spreadGiro": 3718447.2450831085,
|
|
"depositoGross": 1627397
|
|
},
|
|
{
|
|
"nominal": 50000000,
|
|
"tenor": 12,
|
|
"cashbackGross": 1756483.9930593607,
|
|
"cashbackNet": 1405187.1944474885,
|
|
"giroNet": 0,
|
|
"simanjaNet": 295890.4,
|
|
"simpedaNet": 197260,
|
|
"depositoNet": 1301917.6,
|
|
"totalGiro": 1405187.1944474885,
|
|
"totalSimanja": 1701077.5944474884,
|
|
"totalSimpeda": 1602447.1944474885,
|
|
"totalDeposito": 1301917.6,
|
|
"rateGiro": 0,
|
|
"rateSimanja": 0.0075,
|
|
"rateSimpeda": 0.005,
|
|
"equiv": 0.028494073665185183,
|
|
"totalRateGiro": 0.028494073665185183,
|
|
"totalRateSimanja": 0.035994073665185186,
|
|
"totalRateSimpeda": 0.033494073665185184,
|
|
"rateDeposito": 0.033,
|
|
"penaltyRefund": 1405187.1944474885,
|
|
"penaltyTax": 351296.79861187213,
|
|
"penaltyFee": 351296.79861187213,
|
|
"penaltyTotal": 2107780.7916712328,
|
|
"shareNasabah": 0.5,
|
|
"shareBank": 0.5,
|
|
"income": 3828341.0958904112,
|
|
"puabIncome": 223841.09589041094,
|
|
"creditIncome": 3604500,
|
|
"spreadSimanja": 3348584.3194520548,
|
|
"spreadSimpeda": 3471872.3194520548,
|
|
"spreadGiro": 3718447.3194520548,
|
|
"depositoGross": 1627397
|
|
},
|
|
{
|
|
"nominal": 55000000,
|
|
"tenor": 12,
|
|
"cashbackGross": 1886927.1923652971,
|
|
"cashbackNet": 1509541.7538922378,
|
|
"giroNet": 216985.6,
|
|
"simanjaNet": 325479.2,
|
|
"simpedaNet": 216985.6,
|
|
"depositoNet": 1432108.8,
|
|
"totalGiro": 1726527.3538922379,
|
|
"totalSimanja": 1835020.9538922377,
|
|
"totalSimpeda": 1726527.3538922379,
|
|
"totalDeposito": 1432108.8,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.0075,
|
|
"rateSimpeda": 0.005,
|
|
"equiv": 0.027827411119730645,
|
|
"totalRateGiro": 0.032827411119730643,
|
|
"totalRateSimanja": 0.035327411119730645,
|
|
"totalRateSimpeda": 0.032827411119730643,
|
|
"rateDeposito": 0.033,
|
|
"penaltyRefund": 1509541.7538922378,
|
|
"penaltyTax": 377385.43847305945,
|
|
"penaltyFee": 377385.43847305945,
|
|
"penaltyTotal": 2264312.6308383564,
|
|
"shareNasabah": 0.5,
|
|
"shareBank": 0.5,
|
|
"income": 4211175.2054794524,
|
|
"puabIncome": 246225.205479452,
|
|
"creditIncome": 3964950,
|
|
"spreadSimanja": 3683443.0513972607,
|
|
"spreadSimpeda": 3819060.0513972607,
|
|
"spreadGiro": 3819060.0513972607,
|
|
"depositoGross": 1790136
|
|
},
|
|
{
|
|
"nominal": 99999999,
|
|
"tenor": 12,
|
|
"cashbackGross": 3430776.2822675817,
|
|
"cashbackNet": 2744621.0258140652,
|
|
"giroNet": 394520,
|
|
"simanjaNet": 591780.8,
|
|
"simpedaNet": 394520,
|
|
"depositoNet": 2603835.2,
|
|
"totalGiro": 3139141.0258140652,
|
|
"totalSimanja": 3336401.8258140655,
|
|
"totalSimpeda": 3139141.0258140652,
|
|
"totalDeposito": 2603835.2,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.0075,
|
|
"rateSimpeda": 0.005,
|
|
"equiv": 0.027827407901111129,
|
|
"totalRateGiro": 0.032827407901111126,
|
|
"totalRateSimanja": 0.035327407901111128,
|
|
"totalRateSimpeda": 0.032827407901111126,
|
|
"rateDeposito": 0.033,
|
|
"penaltyRefund": 2744621.0258140652,
|
|
"penaltyTax": 686155.25645351643,
|
|
"penaltyFee": 686155.25645351631,
|
|
"penaltyTotal": 4116931.5387210981,
|
|
"shareNasabah": 0.5,
|
|
"shareBank": 0.5,
|
|
"income": 7656682.115214,
|
|
"puabIncome": 447682.18730399996,
|
|
"creditIncome": 7208999.92791,
|
|
"spreadSimanja": 6697168.5645351633,
|
|
"spreadSimpeda": 6943744.5645351633,
|
|
"spreadGiro": 6943744.5645351633,
|
|
"depositoGross": 3254794
|
|
},
|
|
{
|
|
"nominal": 100000000,
|
|
"tenor": 12,
|
|
"cashbackGross": 3430776.3194520548,
|
|
"cashbackNet": 2744621.055561644,
|
|
"giroNet": 394520,
|
|
"simanjaNet": 591780.8,
|
|
"simpedaNet": 394520,
|
|
"depositoNet": 2603835.2,
|
|
"totalGiro": 3139141.055561644,
|
|
"totalSimanja": 3336401.8555616438,
|
|
"totalSimpeda": 3139141.055561644,
|
|
"totalDeposito": 2603835.2,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.0075,
|
|
"rateSimpeda": 0.005,
|
|
"equiv": 0.027827407924444447,
|
|
"totalRateGiro": 0.032827407924444447,
|
|
"totalRateSimanja": 0.035327407924444443,
|
|
"totalRateSimpeda": 0.032827407924444447,
|
|
"rateDeposito": 0.033,
|
|
"penaltyRefund": 2744621.055561644,
|
|
"penaltyTax": 686155.263890411,
|
|
"penaltyFee": 686155.263890411,
|
|
"penaltyTotal": 4116931.5833424656,
|
|
"shareNasabah": 0.5,
|
|
"shareBank": 0.5,
|
|
"income": 7656682.1917808224,
|
|
"puabIncome": 447682.19178082189,
|
|
"creditIncome": 7209000,
|
|
"spreadSimanja": 6697168.63890411,
|
|
"spreadSimpeda": 6943744.63890411,
|
|
"spreadGiro": 6943744.63890411,
|
|
"depositoGross": 3254794
|
|
},
|
|
{
|
|
"nominal": 100000001,
|
|
"tenor": 12,
|
|
"cashbackGross": 3348584.5233031944,
|
|
"cashbackNet": 2678867.6186425555,
|
|
"giroNet": 394520,
|
|
"simanjaNet": 789040.8,
|
|
"simpedaNet": 591780.8,
|
|
"depositoNet": 2643287.2,
|
|
"totalGiro": 3073387.6186425555,
|
|
"totalSimanja": 3467908.4186425554,
|
|
"totalSimpeda": 3270648.4186425554,
|
|
"totalDeposito": 2643287.2,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.01,
|
|
"rateSimpeda": 0.0075,
|
|
"equiv": 0.027160740861851832,
|
|
"totalRateGiro": 0.032160740861851833,
|
|
"totalRateSimanja": 0.037160740861851831,
|
|
"totalRateSimpeda": 0.034660740861851835,
|
|
"rateDeposito": 0.0335,
|
|
"penaltyRefund": 2678867.6186425555,
|
|
"penaltyTax": 669716.90466063889,
|
|
"penaltyFee": 669716.90466063889,
|
|
"penaltyTotal": 4018301.4279638333,
|
|
"shareNasabah": 0.5,
|
|
"shareBank": 0.5,
|
|
"income": 7656682.2683476433,
|
|
"puabIncome": 447682.19625764375,
|
|
"creditIncome": 7209000.07209,
|
|
"spreadSimanja": 6450593.7132730559,
|
|
"spreadSimpeda": 6697168.7132730559,
|
|
"spreadGiro": 6943744.7132730559,
|
|
"depositoGross": 3304109
|
|
},
|
|
{
|
|
"nominal": 150000000,
|
|
"tenor": 12,
|
|
"cashbackGross": 5022876.4791780822,
|
|
"cashbackNet": 4018301.1833424657,
|
|
"giroNet": 591780.8,
|
|
"simanjaNet": 1183561.6,
|
|
"simpedaNet": 887671.2,
|
|
"depositoNet": 3964931.2,
|
|
"totalGiro": 4610081.9833424659,
|
|
"totalSimanja": 5201862.7833424658,
|
|
"totalSimpeda": 4905972.3833424654,
|
|
"totalDeposito": 3964931.2,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.01,
|
|
"rateSimpeda": 0.0075,
|
|
"equiv": 0.027160739479999998,
|
|
"totalRateGiro": 0.03216073948,
|
|
"totalRateSimanja": 0.037160739479999996,
|
|
"totalRateSimpeda": 0.034660739479999994,
|
|
"rateDeposito": 0.0335,
|
|
"penaltyRefund": 4018301.1833424657,
|
|
"penaltyTax": 1004575.2958356165,
|
|
"penaltyFee": 1004575.2958356164,
|
|
"penaltyTotal": 6027451.7750136983,
|
|
"shareNasabah": 0.5,
|
|
"shareBank": 0.5,
|
|
"income": 11485023.287671233,
|
|
"puabIncome": 671523.28767123283,
|
|
"creditIncome": 10813500,
|
|
"spreadSimanja": 9675889.9583561644,
|
|
"spreadSimpeda": 10045752.958356164,
|
|
"spreadGiro": 10415615.958356164,
|
|
"depositoGross": 4956164
|
|
},
|
|
{
|
|
"nominal": 250000000,
|
|
"tenor": 12,
|
|
"cashbackGross": 8371460.965296804,
|
|
"cashbackNet": 6697168.7722374434,
|
|
"giroNet": 986300.8,
|
|
"simanjaNet": 1972602.4,
|
|
"simpedaNet": 1479452,
|
|
"depositoNet": 6608218.4,
|
|
"totalGiro": 7683469.5722374432,
|
|
"totalSimanja": 8669771.1722374428,
|
|
"totalSimpeda": 8176620.7722374434,
|
|
"totalDeposito": 6608218.4,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.01,
|
|
"rateSimpeda": 0.0075,
|
|
"equiv": 0.027160740020740742,
|
|
"totalRateGiro": 0.032160740020740743,
|
|
"totalRateSimanja": 0.03716074002074074,
|
|
"totalRateSimpeda": 0.034660740020740738,
|
|
"rateDeposito": 0.0335,
|
|
"penaltyRefund": 6697168.7722374434,
|
|
"penaltyTax": 1674292.1930593608,
|
|
"penaltyFee": 1674292.1930593608,
|
|
"penaltyTotal": 10045753.158356166,
|
|
"shareNasabah": 0.5,
|
|
"shareBank": 0.5,
|
|
"income": 19141705.479452055,
|
|
"puabIncome": 1119205.4794520547,
|
|
"creditIncome": 18022500,
|
|
"spreadSimanja": 16126483.597260274,
|
|
"spreadSimpeda": 16742921.597260274,
|
|
"spreadGiro": 17359360.597260274,
|
|
"depositoGross": 8260273
|
|
},
|
|
{
|
|
"nominal": 250000001,
|
|
"tenor": 12,
|
|
"cashbackGross": 7534314.90223315,
|
|
"cashbackNet": 6027451.92178652,
|
|
"giroNet": 986300.8,
|
|
"simanjaNet": 1972602.4,
|
|
"simpedaNet": 1479452,
|
|
"depositoNet": 6706848.8,
|
|
"totalGiro": 7013752.7217865195,
|
|
"totalSimanja": 8000054.3217865191,
|
|
"totalSimpeda": 7506903.92178652,
|
|
"totalDeposito": 6706848.8,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.01,
|
|
"rateSimpeda": 0.0075,
|
|
"equiv": 0.024444666029466666,
|
|
"totalRateGiro": 0.029444666029466667,
|
|
"totalRateSimanja": 0.034444666029466664,
|
|
"totalRateSimpeda": 0.031944666029466662,
|
|
"rateDeposito": 0.034,
|
|
"penaltyRefund": 6027451.92178652,
|
|
"penaltyTax": 1506862.9804466302,
|
|
"penaltyFee": 1506862.98044663,
|
|
"penaltyTotal": 9041177.88267978,
|
|
"shareNasabah": 0.45,
|
|
"shareBank": 0.55,
|
|
"income": 19141705.556018878,
|
|
"puabIncome": 1119205.4839288767,
|
|
"creditIncome": 18022500.07209,
|
|
"spreadSimanja": 16126483.671629222,
|
|
"spreadSimpeda": 16742921.671629222,
|
|
"spreadGiro": 17359360.67162922,
|
|
"depositoGross": 8383561
|
|
},
|
|
{
|
|
"nominal": 300000000,
|
|
"tenor": 12,
|
|
"cashbackGross": 9041177.6625205483,
|
|
"cashbackNet": 7232942.1300164387,
|
|
"giroNet": 1183561.6,
|
|
"simanjaNet": 2367123.2,
|
|
"simpedaNet": 1775342.4,
|
|
"depositoNet": 8048218.4,
|
|
"totalGiro": 8416503.7300164383,
|
|
"totalSimanja": 9600065.3300164379,
|
|
"totalSimpeda": 9008284.530016439,
|
|
"totalDeposito": 8048218.4,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.01,
|
|
"rateSimpeda": 0.0075,
|
|
"equiv": 0.024444665532,
|
|
"totalRateGiro": 0.029444665532,
|
|
"totalRateSimanja": 0.034444665532,
|
|
"totalRateSimpeda": 0.031944665532,
|
|
"rateDeposito": 0.034,
|
|
"penaltyRefund": 7232942.1300164387,
|
|
"penaltyTax": 1808235.5325041097,
|
|
"penaltyFee": 1808235.5325041097,
|
|
"penaltyTotal": 10849413.195024658,
|
|
"shareNasabah": 0.45,
|
|
"shareBank": 0.55,
|
|
"income": 22970046.575342465,
|
|
"puabIncome": 1343046.5753424657,
|
|
"creditIncome": 21627000,
|
|
"spreadSimanja": 19351779.916712329,
|
|
"spreadSimpeda": 20091505.916712329,
|
|
"spreadGiro": 20831231.916712329,
|
|
"depositoGross": 10060273
|
|
},
|
|
{
|
|
"nominal": 499999999,
|
|
"tenor": 12,
|
|
"cashbackGross": 15068629.554068221,
|
|
"cashbackNet": 12054903.643254576,
|
|
"giroNet": 1972602.4,
|
|
"simanjaNet": 3945204.8,
|
|
"simpedaNet": 2958904,
|
|
"depositoNet": 13413698.4,
|
|
"totalGiro": 14027506.043254577,
|
|
"totalSimanja": 16000108.443254575,
|
|
"totalSimpeda": 15013807.643254576,
|
|
"totalDeposito": 13413698.4,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.01,
|
|
"rateSimpeda": 0.0075,
|
|
"equiv": 0.02444466576993333,
|
|
"totalRateGiro": 0.029444665769933331,
|
|
"totalRateSimanja": 0.034444665769933332,
|
|
"totalRateSimpeda": 0.031944665769933329,
|
|
"rateDeposito": 0.034,
|
|
"penaltyRefund": 12054903.643254576,
|
|
"penaltyTax": 3013725.9108136445,
|
|
"penaltyFee": 3013725.9108136441,
|
|
"penaltyTotal": 18082355.464881863,
|
|
"shareNasabah": 0.45,
|
|
"shareBank": 0.55,
|
|
"income": 38283410.882337287,
|
|
"puabIncome": 2238410.9544272874,
|
|
"creditIncome": 36044999.92791,
|
|
"spreadSimanja": 32252967.1201516,
|
|
"spreadSimpeda": 33485843.1201516,
|
|
"spreadGiro": 34718720.1201516,
|
|
"depositoGross": 16767123
|
|
},
|
|
{
|
|
"nominal": 500000000,
|
|
"tenor": 12,
|
|
"cashbackGross": 15068629.587534247,
|
|
"cashbackNet": 12054903.670027398,
|
|
"giroNet": 1972602.4,
|
|
"simanjaNet": 3945204.8,
|
|
"simpedaNet": 2958904,
|
|
"depositoNet": 13413698.4,
|
|
"totalGiro": 14027506.070027398,
|
|
"totalSimanja": 16000108.470027398,
|
|
"totalSimpeda": 15013807.670027398,
|
|
"totalDeposito": 13413698.4,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.01,
|
|
"rateSimpeda": 0.0075,
|
|
"equiv": 0.024444665775333333,
|
|
"totalRateGiro": 0.029444665775333334,
|
|
"totalRateSimanja": 0.034444665775333332,
|
|
"totalRateSimpeda": 0.031944665775333336,
|
|
"rateDeposito": 0.034,
|
|
"penaltyRefund": 12054903.670027398,
|
|
"penaltyTax": 3013725.9175068494,
|
|
"penaltyFee": 3013725.9175068494,
|
|
"penaltyTotal": 18082355.505041096,
|
|
"shareNasabah": 0.45,
|
|
"shareBank": 0.55,
|
|
"income": 38283410.95890411,
|
|
"puabIncome": 2238410.9589041094,
|
|
"creditIncome": 36045000,
|
|
"spreadSimanja": 32252967.194520548,
|
|
"spreadSimpeda": 33485843.194520548,
|
|
"spreadGiro": 34718720.194520548,
|
|
"depositoGross": 16767123
|
|
},
|
|
{
|
|
"nominal": 500000001,
|
|
"tenor": 12,
|
|
"cashbackGross": 13774109.071000272,
|
|
"cashbackNet": 11019287.256800218,
|
|
"giroNet": 1972602.4,
|
|
"simanjaNet": 7890410.4,
|
|
"simpedaNet": 5917808,
|
|
"depositoNet": 13808219.2,
|
|
"totalGiro": 12991889.656800218,
|
|
"totalSimanja": 18909697.656800218,
|
|
"totalSimpeda": 16937095.256800219,
|
|
"totalDeposito": 13808219.2,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.02,
|
|
"rateSimpeda": 0.015,
|
|
"equiv": 0.022344665781599996,
|
|
"totalRateGiro": 0.027344665781599997,
|
|
"totalRateSimanja": 0.0423446657816,
|
|
"totalRateSimpeda": 0.037344665781599992,
|
|
"rateDeposito": 0.035,
|
|
"penaltyRefund": 11019287.256800218,
|
|
"penaltyTax": 2754821.8142000549,
|
|
"penaltyFee": 2754821.8142000544,
|
|
"penaltyTotal": 16528930.885200327,
|
|
"shareNasabah": 0.45,
|
|
"shareBank": 0.55,
|
|
"income": 38283411.035470933,
|
|
"puabIncome": 2238410.9633809309,
|
|
"creditIncome": 36045000.07209,
|
|
"spreadSimanja": 27321460.268889494,
|
|
"spreadSimpeda": 29787213.268889494,
|
|
"spreadGiro": 34718720.268889494,
|
|
"depositoGross": 17260274
|
|
},
|
|
{
|
|
"nominal": 750000000,
|
|
"tenor": 12,
|
|
"cashbackGross": 20661163.406301368,
|
|
"cashbackNet": 16528930.725041095,
|
|
"giroNet": 2958904,
|
|
"simanjaNet": 11835616,
|
|
"simpedaNet": 8876712,
|
|
"depositoNet": 20712328,
|
|
"totalGiro": 19487834.725041095,
|
|
"totalSimanja": 28364546.725041095,
|
|
"totalSimpeda": 25405642.725041095,
|
|
"totalDeposito": 20712328,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.02,
|
|
"rateSimpeda": 0.015,
|
|
"equiv": 0.022344665609777777,
|
|
"totalRateGiro": 0.027344665609777778,
|
|
"totalRateSimanja": 0.042344665609777773,
|
|
"totalRateSimpeda": 0.037344665609777776,
|
|
"rateDeposito": 0.035,
|
|
"penaltyRefund": 16528930.725041095,
|
|
"penaltyTax": 4132232.6812602738,
|
|
"penaltyFee": 4132232.6812602738,
|
|
"penaltyTotal": 24793396.087561641,
|
|
"shareNasabah": 0.45,
|
|
"shareBank": 0.55,
|
|
"income": 57425116.438356161,
|
|
"puabIncome": 3357616.4383561639,
|
|
"creditIncome": 54067500,
|
|
"spreadSimanja": 40982189.791780815,
|
|
"spreadSimpeda": 44680819.791780815,
|
|
"spreadGiro": 52078079.791780815,
|
|
"depositoGross": 25890410
|
|
},
|
|
{
|
|
"nominal": 999999999,
|
|
"tenor": 12,
|
|
"cashbackGross": 27548217.891602468,
|
|
"cashbackNet": 22038574.313281976,
|
|
"giroNet": 3945204.8,
|
|
"simanjaNet": 15780821.6,
|
|
"simpedaNet": 11835616,
|
|
"depositoNet": 27616437.6,
|
|
"totalGiro": 25983779.113281976,
|
|
"totalSimanja": 37819395.913281977,
|
|
"totalSimpeda": 33874190.313281976,
|
|
"totalDeposito": 27616437.6,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.02,
|
|
"rateSimpeda": 0.015,
|
|
"equiv": 0.022344665645533335,
|
|
"totalRateGiro": 0.027344665645533336,
|
|
"totalRateSimanja": 0.042344665645533339,
|
|
"totalRateSimpeda": 0.037344665645533334,
|
|
"rateDeposito": 0.035,
|
|
"penaltyRefund": 22038574.313281976,
|
|
"penaltyTax": 5509643.5783204939,
|
|
"penaltyFee": 5509643.5783204939,
|
|
"penaltyTotal": 33057861.469922967,
|
|
"shareNasabah": 0.45,
|
|
"shareBank": 0.55,
|
|
"income": 76566821.84124139,
|
|
"puabIncome": 4476821.9133313969,
|
|
"creditIncome": 72089999.92791,
|
|
"spreadSimanja": 54642919.314672142,
|
|
"spreadSimpeda": 59574426.314672142,
|
|
"spreadGiro": 69437440.314672142,
|
|
"depositoGross": 34520547
|
|
},
|
|
{
|
|
"nominal": 1000000000,
|
|
"tenor": 12,
|
|
"cashbackGross": 27548217.925068494,
|
|
"cashbackNet": 22038574.340054795,
|
|
"giroNet": 3945204.8,
|
|
"simanjaNet": 15780821.6,
|
|
"simpedaNet": 11835616,
|
|
"depositoNet": 27616437.6,
|
|
"totalGiro": 25983779.140054796,
|
|
"totalSimanja": 37819395.9400548,
|
|
"totalSimpeda": 33874190.340054795,
|
|
"totalDeposito": 27616437.6,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.02,
|
|
"rateSimpeda": 0.015,
|
|
"equiv": 0.022344665650333332,
|
|
"totalRateGiro": 0.027344665650333333,
|
|
"totalRateSimanja": 0.042344665650333332,
|
|
"totalRateSimpeda": 0.037344665650333328,
|
|
"rateDeposito": 0.035,
|
|
"penaltyRefund": 22038574.340054795,
|
|
"penaltyTax": 5509643.5850136988,
|
|
"penaltyFee": 5509643.5850136988,
|
|
"penaltyTotal": 33057861.510082193,
|
|
"shareNasabah": 0.45,
|
|
"shareBank": 0.55,
|
|
"income": 76566821.91780822,
|
|
"puabIncome": 4476821.9178082189,
|
|
"creditIncome": 72090000,
|
|
"spreadSimanja": 54642919.389041096,
|
|
"spreadSimpeda": 59574426.389041096,
|
|
"spreadGiro": 69437440.3890411,
|
|
"depositoGross": 34520547
|
|
},
|
|
{
|
|
"nominal": 1000000001,
|
|
"tenor": 12,
|
|
"cashbackGross": 26068765.858534515,
|
|
"cashbackNet": 20855012.686827611,
|
|
"giroNet": 3945204.8,
|
|
"simanjaNet": 19726027.2,
|
|
"simpedaNet": 15780821.6,
|
|
"depositoNet": 27616437.6,
|
|
"totalGiro": 24800217.486827612,
|
|
"totalSimanja": 40581039.88682761,
|
|
"totalSimpeda": 36635834.286827609,
|
|
"totalDeposito": 27616437.6,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.025,
|
|
"rateSimpeda": 0.02,
|
|
"equiv": 0.021144665619666662,
|
|
"totalRateGiro": 0.026144665619666663,
|
|
"totalRateSimanja": 0.046144665619666667,
|
|
"totalRateSimpeda": 0.041144665619666662,
|
|
"rateDeposito": 0.035,
|
|
"penaltyRefund": 20855012.686827611,
|
|
"penaltyTax": 5213753.1717069037,
|
|
"penaltyFee": 5213753.1717069028,
|
|
"penaltyTotal": 31282519.030241419,
|
|
"shareNasabah": 0.45,
|
|
"shareBank": 0.55,
|
|
"income": 76566821.994375035,
|
|
"puabIncome": 4476821.9222850408,
|
|
"creditIncome": 72090000.07209,
|
|
"spreadSimanja": 49711412.463410035,
|
|
"spreadSimpeda": 54642919.463410035,
|
|
"spreadGiro": 69437440.463410035,
|
|
"depositoGross": 34520547
|
|
},
|
|
{
|
|
"nominal": 1500000000,
|
|
"tenor": 12,
|
|
"cashbackGross": 39103148.512602739,
|
|
"cashbackNet": 31282518.81008219,
|
|
"giroNet": 5917808,
|
|
"simanjaNet": 29589040.8,
|
|
"simpedaNet": 23671232.8,
|
|
"depositoNet": 41424656.8,
|
|
"totalGiro": 37200326.81008219,
|
|
"totalSimanja": 60871559.610082194,
|
|
"totalSimpeda": 54953751.610082194,
|
|
"totalDeposito": 41424656.8,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.025,
|
|
"rateSimpeda": 0.02,
|
|
"equiv": 0.021144665491999996,
|
|
"totalRateGiro": 0.026144665491999997,
|
|
"totalRateSimanja": 0.046144665492,
|
|
"totalRateSimpeda": 0.041144665491999993,
|
|
"rateDeposito": 0.035,
|
|
"penaltyRefund": 31282518.81008219,
|
|
"penaltyTax": 7820629.7025205484,
|
|
"penaltyFee": 7820629.7025205474,
|
|
"penaltyTotal": 46923778.215123288,
|
|
"shareNasabah": 0.45,
|
|
"shareBank": 0.55,
|
|
"income": 114850232.87671232,
|
|
"puabIncome": 6715232.8767123278,
|
|
"creditIncome": 108135000,
|
|
"spreadSimanja": 74567118.583561629,
|
|
"spreadSimpeda": 81964378.583561629,
|
|
"spreadGiro": 104156159.58356163,
|
|
"depositoGross": 51780821
|
|
},
|
|
{
|
|
"nominal": 1999999999,
|
|
"tenor": 12,
|
|
"cashbackGross": 52137531.46667096,
|
|
"cashbackNet": 41710025.173336767,
|
|
"giroNet": 7890410.4,
|
|
"simanjaNet": 39452054.4,
|
|
"simpedaNet": 31561643.2,
|
|
"depositoNet": 55232876,
|
|
"totalGiro": 49600435.573336765,
|
|
"totalSimanja": 81162079.573336765,
|
|
"totalSimpeda": 73271668.373336762,
|
|
"totalDeposito": 55232876,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.025,
|
|
"rateSimpeda": 0.02,
|
|
"equiv": 0.021144665549833332,
|
|
"totalRateGiro": 0.026144665549833333,
|
|
"totalRateSimanja": 0.046144665549833333,
|
|
"totalRateSimpeda": 0.041144665549833329,
|
|
"rateDeposito": 0.035,
|
|
"penaltyRefund": 41710025.173336767,
|
|
"penaltyTax": 10427506.293334194,
|
|
"penaltyFee": 10427506.293334192,
|
|
"penaltyTotal": 62565037.760005154,
|
|
"shareNasabah": 0.45,
|
|
"shareBank": 0.55,
|
|
"income": 153133643.75904962,
|
|
"puabIncome": 8953643.8311396167,
|
|
"creditIncome": 144179999.92791,
|
|
"spreadSimanja": 99422824.703713253,
|
|
"spreadSimpeda": 109285838.70371325,
|
|
"spreadGiro": 138874879.70371324,
|
|
"depositoGross": 69041095
|
|
},
|
|
{
|
|
"nominal": 2000000000,
|
|
"tenor": 12,
|
|
"cashbackGross": 34758354.333424658,
|
|
"cashbackNet": 27806683.466739725,
|
|
"giroNet": 7890410.4,
|
|
"simanjaNet": 39452054.4,
|
|
"simpedaNet": 31561643.2,
|
|
"depositoNet": 55232876,
|
|
"totalGiro": 35697093.866739728,
|
|
"totalSimanja": 67258737.86673972,
|
|
"totalSimpeda": 59368326.666739725,
|
|
"totalDeposito": 55232876,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.025,
|
|
"rateSimpeda": 0.02,
|
|
"equiv": 0.014096443701888887,
|
|
"totalRateGiro": 0.019096443701888888,
|
|
"totalRateSimanja": 0.039096443701888889,
|
|
"totalRateSimpeda": 0.034096443701888884,
|
|
"rateDeposito": 0.035,
|
|
"penaltyRefund": 27806683.466739725,
|
|
"penaltyTax": 6951670.8666849323,
|
|
"penaltyFee": 6951670.8666849313,
|
|
"penaltyTotal": 41710025.200109586,
|
|
"shareNasabah": 0.3,
|
|
"shareBank": 0.7,
|
|
"income": 153133643.83561644,
|
|
"puabIncome": 8953643.8356164377,
|
|
"creditIncome": 144180000,
|
|
"spreadSimanja": 99422824.778082192,
|
|
"spreadSimpeda": 109285838.77808219,
|
|
"spreadGiro": 138874879.77808219,
|
|
"depositoGross": 69041095
|
|
},
|
|
{
|
|
"nominal": 2000000001,
|
|
"tenor": 12,
|
|
"cashbackGross": 34758354.356335334,
|
|
"cashbackNet": 27806683.485068269,
|
|
"giroNet": 7890410.4,
|
|
"simanjaNet": 39452054.4,
|
|
"simpedaNet": 31561643.2,
|
|
"depositoNet": 55232876,
|
|
"totalGiro": 35697093.885068268,
|
|
"totalSimanja": 67258737.885068268,
|
|
"totalSimpeda": 59368326.685068265,
|
|
"totalDeposito": 55232876,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.025,
|
|
"rateSimpeda": 0.02,
|
|
"equiv": 0.01409644370413222,
|
|
"totalRateGiro": 0.019096443704132219,
|
|
"totalRateSimanja": 0.039096443704132219,
|
|
"totalRateSimpeda": 0.034096443704132222,
|
|
"rateDeposito": 0.035,
|
|
"penaltyRefund": 27806683.485068269,
|
|
"penaltyTax": 6951670.8712670673,
|
|
"penaltyFee": 6951670.8712670673,
|
|
"penaltyTotal": 41710025.2276024,
|
|
"shareNasabah": 0.3,
|
|
"shareBank": 0.7,
|
|
"income": 153133643.91218323,
|
|
"puabIncome": 8953643.8400932569,
|
|
"creditIncome": 144180000.07208997,
|
|
"spreadSimanja": 99422824.8544511,
|
|
"spreadSimpeda": 109285838.8544511,
|
|
"spreadGiro": 138874879.85445109,
|
|
"depositoGross": 69041095
|
|
},
|
|
{
|
|
"nominal": 5000000000,
|
|
"tenor": 12,
|
|
"cashbackGross": 88695885.48356165,
|
|
"cashbackNet": 70956708.386849314,
|
|
"giroNet": 19726027.2,
|
|
"simanjaNet": 98630136.8,
|
|
"simpedaNet": 78904108.8,
|
|
"depositoNet": 138082191.2,
|
|
"totalGiro": 90682735.586849317,
|
|
"totalSimanja": 169586845.1868493,
|
|
"totalSimpeda": 149860817.1868493,
|
|
"totalDeposito": 138082191.2,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.025,
|
|
"rateSimpeda": 0.02,
|
|
"equiv": 0.014388443645111111,
|
|
"totalRateGiro": 0.019388443645111112,
|
|
"totalRateSimanja": 0.039388443645111113,
|
|
"totalRateSimpeda": 0.034388443645111108,
|
|
"rateDeposito": 0.035,
|
|
"penaltyRefund": 70956708.386849314,
|
|
"penaltyTax": 17739177.096712332,
|
|
"penaltyFee": 17739177.096712328,
|
|
"penaltyTotal": 106435062.58027399,
|
|
"shareNasabah": 0.3,
|
|
"shareBank": 0.7,
|
|
"income": 382834109.58904111,
|
|
"puabIncome": 22384109.589041092,
|
|
"creditIncome": 360450000,
|
|
"spreadSimanja": 254557060.94520551,
|
|
"spreadSimpeda": 279214595.94520551,
|
|
"spreadGiro": 353187197.94520551,
|
|
"depositoGross": 172602739
|
|
},
|
|
{
|
|
"nominal": 10000000000,
|
|
"tenor": 12,
|
|
"cashbackGross": 178591770.86712334,
|
|
"cashbackNet": 142873416.69369867,
|
|
"giroNet": 39452054.4,
|
|
"simanjaNet": 197260273.6,
|
|
"simpedaNet": 157808218.4,
|
|
"depositoNet": 276164383.2,
|
|
"totalGiro": 182325471.09369868,
|
|
"totalSimanja": 340133690.29369867,
|
|
"totalSimpeda": 300681635.09369868,
|
|
"totalDeposito": 276164383.2,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.025,
|
|
"rateSimpeda": 0.02,
|
|
"equiv": 0.014485776970333337,
|
|
"totalRateGiro": 0.019485776970333338,
|
|
"totalRateSimanja": 0.039485776970333342,
|
|
"totalRateSimpeda": 0.034485776970333337,
|
|
"rateDeposito": 0.035,
|
|
"penaltyRefund": 142873416.69369867,
|
|
"penaltyTax": 35718354.173424669,
|
|
"penaltyFee": 35718354.173424669,
|
|
"penaltyTotal": 214310125.040548,
|
|
"shareNasabah": 0.3,
|
|
"shareBank": 0.7,
|
|
"income": 765668219.17808223,
|
|
"puabIncome": 44768219.178082183,
|
|
"creditIncome": 720900000,
|
|
"spreadSimanja": 513114121.890411,
|
|
"spreadSimpeda": 562429190.890411,
|
|
"spreadGiro": 710374395.890411,
|
|
"depositoGross": 345205479
|
|
},
|
|
{
|
|
"nominal": 50000000000,
|
|
"tenor": 12,
|
|
"cashbackGross": 897758853.53561652,
|
|
"cashbackNet": 718207082.82849324,
|
|
"giroNet": 197260273.6,
|
|
"simanjaNet": 986301369.6,
|
|
"simpedaNet": 789041095.2,
|
|
"depositoNet": 1380821917.6,
|
|
"totalGiro": 915467356.42849326,
|
|
"totalSimanja": 1704508452.4284933,
|
|
"totalSimpeda": 1507248178.0284934,
|
|
"totalDeposito": 1380821917.6,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.025,
|
|
"rateSimpeda": 0.02,
|
|
"equiv": 0.014563643624022224,
|
|
"totalRateGiro": 0.019563643624022225,
|
|
"totalRateSimanja": 0.039563643624022225,
|
|
"totalRateSimpeda": 0.034563643624022228,
|
|
"rateDeposito": 0.035,
|
|
"penaltyRefund": 718207082.82849324,
|
|
"penaltyTax": 179551770.70712331,
|
|
"penaltyFee": 179551770.70712331,
|
|
"penaltyTotal": 1077310624.24274,
|
|
"shareNasabah": 0.3,
|
|
"shareBank": 0.7,
|
|
"income": 3828341095.8904109,
|
|
"puabIncome": 223841095.89041096,
|
|
"creditIncome": 3604500000,
|
|
"spreadSimanja": 2581570607.452055,
|
|
"spreadSimpeda": 2828145950.452055,
|
|
"spreadGiro": 3567871977.452055,
|
|
"depositoGross": 1726027397
|
|
},
|
|
{
|
|
"nominal": 50000000001,
|
|
"tenor": 12,
|
|
"cashbackGross": 885430086.45852721,
|
|
"cashbackNet": 708344069.16682172,
|
|
"giroNet": 295890410.4,
|
|
"simanjaNet": 986301369.6,
|
|
"simpedaNet": 789041095.2,
|
|
"depositoNet": 1380821917.6,
|
|
"totalGiro": 1004234479.5668217,
|
|
"totalSimanja": 1694645438.7668219,
|
|
"totalSimpeda": 1497385164.3668218,
|
|
"totalDeposito": 1380821917.6,
|
|
"rateGiro": 0.0075,
|
|
"rateSimanja": 0.025,
|
|
"rateSimpeda": 0.02,
|
|
"equiv": 0.01436364362448439,
|
|
"totalRateGiro": 0.02186364362448439,
|
|
"totalRateSimanja": 0.039363643624484392,
|
|
"totalRateSimpeda": 0.034363643624484394,
|
|
"rateDeposito": 0.035,
|
|
"penaltyRefund": 708344069.16682172,
|
|
"penaltyTax": 177086017.29170546,
|
|
"penaltyFee": 177086017.29170543,
|
|
"penaltyTotal": 1062516103.7502327,
|
|
"shareNasabah": 0.3,
|
|
"shareBank": 0.7,
|
|
"income": 3828341095.9669781,
|
|
"puabIncome": 223841095.89488775,
|
|
"creditIncome": 3604500000.07209,
|
|
"spreadSimanja": 2581570607.5284243,
|
|
"spreadSimpeda": 2828145950.5284243,
|
|
"spreadGiro": 3444584306.5284243,
|
|
"depositoGross": 1726027397
|
|
},
|
|
{
|
|
"nominal": 100000000000,
|
|
"tenor": 12,
|
|
"cashbackGross": 1772060172.6712329,
|
|
"cashbackNet": 1417648138.1369863,
|
|
"giroNet": 591780821.6,
|
|
"simanjaNet": 1972602739.2,
|
|
"simpedaNet": 1578082191.2,
|
|
"depositoNet": 2761643835.2,
|
|
"totalGiro": 2009428959.7369862,
|
|
"totalSimanja": 3390250877.3369865,
|
|
"totalSimpeda": 2995730329.3369865,
|
|
"totalDeposito": 2761643835.2,
|
|
"rateGiro": 0.0075,
|
|
"rateSimanja": 0.025,
|
|
"rateSimpeda": 0.02,
|
|
"equiv": 0.014373376956111109,
|
|
"totalRateGiro": 0.021873376956111107,
|
|
"totalRateSimanja": 0.039373376956111109,
|
|
"totalRateSimpeda": 0.034373376956111111,
|
|
"rateDeposito": 0.035,
|
|
"penaltyRefund": 1417648138.1369863,
|
|
"penaltyTax": 354412034.53424662,
|
|
"penaltyFee": 354412034.53424656,
|
|
"penaltyTotal": 2126472207.2054796,
|
|
"shareNasabah": 0.3,
|
|
"shareBank": 0.7,
|
|
"income": 7656682191.7808218,
|
|
"puabIncome": 447682191.78082192,
|
|
"creditIncome": 7209000000,
|
|
"spreadSimanja": 5167141214.90411,
|
|
"spreadSimpeda": 5660291899.90411,
|
|
"spreadGiro": 6893168611.90411,
|
|
"depositoGross": 3452054794
|
|
},
|
|
{
|
|
"nominal": 100000,
|
|
"tenor": 24,
|
|
"cashbackGross": null,
|
|
"cashbackNet": null,
|
|
"giroNet": 0,
|
|
"simanjaNet": 0,
|
|
"simpedaNet": 0,
|
|
"depositoNet": 0,
|
|
"totalGiro": null,
|
|
"totalSimanja": null,
|
|
"totalSimpeda": null,
|
|
"totalDeposito": 0,
|
|
"rateGiro": 0,
|
|
"rateSimanja": 0,
|
|
"rateSimpeda": 0,
|
|
"equiv": null,
|
|
"totalRateGiro": null,
|
|
"totalRateSimanja": null,
|
|
"totalRateSimpeda": null,
|
|
"rateDeposito": 0,
|
|
"penaltyRefund": null,
|
|
"penaltyTax": null,
|
|
"penaltyFee": null,
|
|
"penaltyTotal": null,
|
|
"shareNasabah": null,
|
|
"shareBank": null,
|
|
"income": 15313.364383561644,
|
|
"puabIncome": 895.36438356164376,
|
|
"creditIncome": 14418,
|
|
"spreadSimanja": 15073.789277808219,
|
|
"spreadSimpeda": 15073.789277808219,
|
|
"spreadGiro": 15073.789277808219,
|
|
"depositoGross": 0
|
|
},
|
|
{
|
|
"nominal": 500000,
|
|
"tenor": 24,
|
|
"cashbackGross": null,
|
|
"cashbackNet": null,
|
|
"giroNet": 0,
|
|
"simanjaNet": 5917.6,
|
|
"simpedaNet": 3944.8,
|
|
"depositoNet": 0,
|
|
"totalGiro": null,
|
|
"totalSimanja": null,
|
|
"totalSimpeda": null,
|
|
"totalDeposito": 0,
|
|
"rateGiro": 0,
|
|
"rateSimanja": 0.0075,
|
|
"rateSimpeda": 0.005,
|
|
"equiv": null,
|
|
"totalRateGiro": null,
|
|
"totalRateSimanja": null,
|
|
"totalRateSimpeda": null,
|
|
"rateDeposito": 0,
|
|
"penaltyRefund": null,
|
|
"penaltyTax": null,
|
|
"penaltyFee": null,
|
|
"penaltyTotal": null,
|
|
"shareNasabah": null,
|
|
"shareBank": null,
|
|
"income": 76566.821917808222,
|
|
"puabIncome": 4476.821917808219,
|
|
"creditIncome": 72090,
|
|
"spreadSimanja": 67971.9463890411,
|
|
"spreadSimpeda": 70437.9463890411,
|
|
"spreadGiro": 75368.9463890411,
|
|
"depositoGross": 0
|
|
},
|
|
{
|
|
"nominal": 999999,
|
|
"tenor": 24,
|
|
"cashbackGross": null,
|
|
"cashbackNet": null,
|
|
"giroNet": 0,
|
|
"simanjaNet": 11835.2,
|
|
"simpedaNet": 7890.4,
|
|
"depositoNet": 0,
|
|
"totalGiro": null,
|
|
"totalSimanja": null,
|
|
"totalSimpeda": null,
|
|
"totalDeposito": 0,
|
|
"rateGiro": 0,
|
|
"rateSimanja": 0.0075,
|
|
"rateSimpeda": 0.005,
|
|
"equiv": null,
|
|
"totalRateGiro": null,
|
|
"totalRateSimanja": null,
|
|
"totalRateSimpeda": null,
|
|
"rateDeposito": 0,
|
|
"penaltyRefund": null,
|
|
"penaltyTax": null,
|
|
"penaltyFee": null,
|
|
"penaltyTotal": null,
|
|
"shareNasabah": null,
|
|
"shareBank": null,
|
|
"income": 153133.49070197259,
|
|
"puabIncome": 8953.6348819726027,
|
|
"creditIncome": 144179.85582,
|
|
"spreadSimanja": 135943.74204018939,
|
|
"spreadSimpeda": 140874.74204018939,
|
|
"spreadGiro": 150737.74204018939,
|
|
"depositoGross": 0
|
|
},
|
|
{
|
|
"nominal": 1000000,
|
|
"tenor": 24,
|
|
"cashbackGross": null,
|
|
"cashbackNet": null,
|
|
"giroNet": 0,
|
|
"simanjaNet": 11835.2,
|
|
"simpedaNet": 7890.4,
|
|
"depositoNet": 53654.4,
|
|
"totalGiro": null,
|
|
"totalSimanja": null,
|
|
"totalSimpeda": null,
|
|
"totalDeposito": 53654.4,
|
|
"rateGiro": 0,
|
|
"rateSimanja": 0.0075,
|
|
"rateSimpeda": 0.005,
|
|
"equiv": null,
|
|
"totalRateGiro": null,
|
|
"totalRateSimanja": null,
|
|
"totalRateSimpeda": null,
|
|
"rateDeposito": 0.034,
|
|
"penaltyRefund": null,
|
|
"penaltyTax": null,
|
|
"penaltyFee": null,
|
|
"penaltyTotal": null,
|
|
"shareNasabah": null,
|
|
"shareBank": null,
|
|
"income": 153133.64383561644,
|
|
"puabIncome": 8953.6438356164381,
|
|
"creditIncome": 144180,
|
|
"spreadSimanja": 135943.8927780822,
|
|
"spreadSimpeda": 140874.8927780822,
|
|
"spreadGiro": 150737.8927780822,
|
|
"depositoGross": 67068
|
|
},
|
|
{
|
|
"nominal": 10000000,
|
|
"tenor": 24,
|
|
"cashbackGross": null,
|
|
"cashbackNet": null,
|
|
"giroNet": 0,
|
|
"simanjaNet": 118356,
|
|
"simpedaNet": 78904,
|
|
"depositoNet": 536547.2,
|
|
"totalGiro": null,
|
|
"totalSimanja": null,
|
|
"totalSimpeda": null,
|
|
"totalDeposito": 536547.2,
|
|
"rateGiro": 0,
|
|
"rateSimanja": 0.0075,
|
|
"rateSimpeda": 0.005,
|
|
"equiv": null,
|
|
"totalRateGiro": null,
|
|
"totalRateSimanja": null,
|
|
"totalRateSimpeda": null,
|
|
"rateDeposito": 0.034,
|
|
"penaltyRefund": null,
|
|
"penaltyTax": null,
|
|
"penaltyFee": null,
|
|
"penaltyTotal": null,
|
|
"shareNasabah": null,
|
|
"shareBank": null,
|
|
"income": 1531336.4383561644,
|
|
"puabIncome": 89536.438356164377,
|
|
"creditIncome": 1441800,
|
|
"spreadSimanja": 1359433.9277808219,
|
|
"spreadSimpeda": 1408748.9277808219,
|
|
"spreadGiro": 1507378.9277808219,
|
|
"depositoGross": 670684
|
|
},
|
|
{
|
|
"nominal": 49999999,
|
|
"tenor": 24,
|
|
"cashbackGross": null,
|
|
"cashbackNet": null,
|
|
"giroNet": 0,
|
|
"simanjaNet": 591780.8,
|
|
"simpedaNet": 394520,
|
|
"depositoNet": 2682739.2,
|
|
"totalGiro": null,
|
|
"totalSimanja": null,
|
|
"totalSimpeda": null,
|
|
"totalDeposito": 2682739.2,
|
|
"rateGiro": 0,
|
|
"rateSimanja": 0.0075,
|
|
"rateSimpeda": 0.005,
|
|
"equiv": null,
|
|
"totalRateGiro": null,
|
|
"totalRateSimanja": null,
|
|
"totalRateSimpeda": null,
|
|
"rateDeposito": 0.034,
|
|
"penaltyRefund": null,
|
|
"penaltyTax": null,
|
|
"penaltyFee": null,
|
|
"penaltyTotal": null,
|
|
"shareNasabah": null,
|
|
"shareBank": null,
|
|
"income": 7656682.0386471786,
|
|
"puabIncome": 447682.18282717804,
|
|
"creditIncome": 7208999.85582,
|
|
"spreadSimanja": 6797168.4881662168,
|
|
"spreadSimpeda": 7043744.4881662177,
|
|
"spreadGiro": 7536894.4881662177,
|
|
"depositoGross": 3353424
|
|
},
|
|
{
|
|
"nominal": 50000000,
|
|
"tenor": 24,
|
|
"cashbackGross": 3562967.9861187213,
|
|
"cashbackNet": 2850374.388894977,
|
|
"giroNet": 0,
|
|
"simanjaNet": 591780.8,
|
|
"simpedaNet": 394520,
|
|
"depositoNet": 2682739.2,
|
|
"totalGiro": 2850374.388894977,
|
|
"totalSimanja": 3442155.1888949769,
|
|
"totalSimpeda": 3244894.388894977,
|
|
"totalDeposito": 2682739.2,
|
|
"rateGiro": 0,
|
|
"rateSimanja": 0.0075,
|
|
"rateSimpeda": 0.005,
|
|
"equiv": 0.028899629220740738,
|
|
"totalRateGiro": 0.028899629220740738,
|
|
"totalRateSimanja": 0.036399629220740734,
|
|
"totalRateSimpeda": 0.033899629220740739,
|
|
"rateDeposito": 0.034,
|
|
"penaltyRefund": 2850374.388894977,
|
|
"penaltyTax": 712593.59722374426,
|
|
"penaltyFee": 712593.59722374426,
|
|
"penaltyTotal": 4275561.5833424656,
|
|
"shareNasabah": 0.5,
|
|
"shareBank": 0.5,
|
|
"income": 7656682.1917808224,
|
|
"puabIncome": 447682.19178082189,
|
|
"creditIncome": 7209000,
|
|
"spreadSimanja": 6797168.63890411,
|
|
"spreadSimpeda": 7043744.63890411,
|
|
"spreadGiro": 7536894.63890411,
|
|
"depositoGross": 3353424
|
|
},
|
|
{
|
|
"nominal": 55000000,
|
|
"tenor": 24,
|
|
"cashbackGross": 3828854.0513972607,
|
|
"cashbackNet": 3063083.2411178085,
|
|
"giroNet": 433972,
|
|
"simanjaNet": 650958.4,
|
|
"simpedaNet": 433972,
|
|
"depositoNet": 2951013.6,
|
|
"totalGiro": 3497055.2411178085,
|
|
"totalSimanja": 3714041.6411178084,
|
|
"totalSimpeda": 3497055.2411178085,
|
|
"totalDeposito": 2951013.6,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.0075,
|
|
"rateSimpeda": 0.005,
|
|
"equiv": 0.02823296421737374,
|
|
"totalRateGiro": 0.033232964217373741,
|
|
"totalRateSimanja": 0.035732964217373736,
|
|
"totalRateSimpeda": 0.033232964217373741,
|
|
"rateDeposito": 0.034,
|
|
"penaltyRefund": 3063083.2411178085,
|
|
"penaltyTax": 765770.81027945224,
|
|
"penaltyFee": 765770.81027945213,
|
|
"penaltyTotal": 4594624.8616767125,
|
|
"shareNasabah": 0.5,
|
|
"shareBank": 0.5,
|
|
"income": 8422350.4109589048,
|
|
"puabIncome": 492450.410958904,
|
|
"creditIncome": 7929900,
|
|
"spreadSimanja": 7476886.1027945215,
|
|
"spreadSimpeda": 7748119.1027945215,
|
|
"spreadGiro": 7748119.1027945215,
|
|
"depositoGross": 3688767
|
|
},
|
|
{
|
|
"nominal": 99999999,
|
|
"tenor": 24,
|
|
"cashbackGross": 6961552.23020183,
|
|
"cashbackNet": 5569241.7841614643,
|
|
"giroNet": 789040.8,
|
|
"simanjaNet": 1183561.6,
|
|
"simpedaNet": 789040.8,
|
|
"depositoNet": 5365479.2,
|
|
"totalGiro": 6358282.5841614641,
|
|
"totalSimanja": 6752803.3841614649,
|
|
"totalSimpeda": 6358282.5841614641,
|
|
"totalDeposito": 5365479.2,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.0075,
|
|
"rateSimpeda": 0.005,
|
|
"equiv": 0.02823296210481482,
|
|
"totalRateGiro": 0.033232962104814821,
|
|
"totalRateSimanja": 0.035732962104814817,
|
|
"totalRateSimpeda": 0.033232962104814821,
|
|
"rateDeposito": 0.034,
|
|
"penaltyRefund": 5569241.7841614643,
|
|
"penaltyTax": 1392310.4460403661,
|
|
"penaltyFee": 1392310.4460403661,
|
|
"penaltyTotal": 8353862.676242196,
|
|
"shareNasabah": 0.5,
|
|
"shareBank": 0.5,
|
|
"income": 15313364.230428,
|
|
"puabIncome": 895364.37460799993,
|
|
"creditIncome": 14417999.85582,
|
|
"spreadSimanja": 13594337.127070328,
|
|
"spreadSimpeda": 14087488.127070326,
|
|
"spreadGiro": 14087488.127070326,
|
|
"depositoGross": 6706849
|
|
},
|
|
{
|
|
"nominal": 100000000,
|
|
"tenor": 24,
|
|
"cashbackGross": 6961552.3055707766,
|
|
"cashbackNet": 5569241.8444566214,
|
|
"giroNet": 789040.8,
|
|
"simanjaNet": 1183561.6,
|
|
"simpedaNet": 789040.8,
|
|
"depositoNet": 5365479.2,
|
|
"totalGiro": 6358282.6444566213,
|
|
"totalSimanja": 6752803.444456622,
|
|
"totalSimpeda": 6358282.6444566213,
|
|
"totalDeposito": 5365479.2,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.0075,
|
|
"rateSimpeda": 0.005,
|
|
"equiv": 0.028232962128148152,
|
|
"totalRateGiro": 0.03323296212814815,
|
|
"totalRateSimanja": 0.035732962128148152,
|
|
"totalRateSimpeda": 0.03323296212814815,
|
|
"rateDeposito": 0.034,
|
|
"penaltyRefund": 5569241.8444566214,
|
|
"penaltyTax": 1392310.4611141554,
|
|
"penaltyFee": 1392310.4611141554,
|
|
"penaltyTotal": 8353862.7666849317,
|
|
"shareNasabah": 0.5,
|
|
"shareBank": 0.5,
|
|
"income": 15313364.383561645,
|
|
"puabIncome": 895364.38356164377,
|
|
"creditIncome": 14418000,
|
|
"spreadSimanja": 13594337.277808219,
|
|
"spreadSimpeda": 14087488.277808219,
|
|
"spreadGiro": 14087488.277808219,
|
|
"depositoGross": 6706849
|
|
},
|
|
{
|
|
"nominal": 100000001,
|
|
"tenor": 24,
|
|
"cashbackGross": 6797168.8809397221,
|
|
"cashbackNet": 5437735.1047517778,
|
|
"giroNet": 789040.8,
|
|
"simanjaNet": 1578081.6,
|
|
"simpedaNet": 1183561.6,
|
|
"depositoNet": 5444383.2,
|
|
"totalGiro": 6226775.9047517776,
|
|
"totalSimanja": 7015816.7047517784,
|
|
"totalSimpeda": 6621296.7047517784,
|
|
"totalDeposito": 5444383.2,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.01,
|
|
"rateSimpeda": 0.0075,
|
|
"equiv": 0.027566295741481471,
|
|
"totalRateGiro": 0.032566295741481469,
|
|
"totalRateSimanja": 0.037566295741481473,
|
|
"totalRateSimpeda": 0.035066295741481471,
|
|
"rateDeposito": 0.0345,
|
|
"penaltyRefund": 5437735.1047517778,
|
|
"penaltyTax": 1359433.7761879445,
|
|
"penaltyFee": 1359433.7761879445,
|
|
"penaltyTotal": 8156602.6571276663,
|
|
"shareNasabah": 0.5,
|
|
"shareBank": 0.5,
|
|
"income": 15313364.536695287,
|
|
"puabIncome": 895364.3925152875,
|
|
"creditIncome": 14418000.14418,
|
|
"spreadSimanja": 13101187.428546112,
|
|
"spreadSimpeda": 13594337.42854611,
|
|
"spreadGiro": 14087488.42854611,
|
|
"depositoGross": 6805479
|
|
},
|
|
{
|
|
"nominal": 150000000,
|
|
"tenor": 24,
|
|
"cashbackGross": 10195752.958356164,
|
|
"cashbackNet": 8156602.3666849313,
|
|
"giroNet": 1183561.6,
|
|
"simanjaNet": 2367123.2,
|
|
"simpedaNet": 1775342.4,
|
|
"depositoNet": 8166575.2,
|
|
"totalGiro": 9340163.9666849319,
|
|
"totalSimanja": 10523725.566684932,
|
|
"totalSimpeda": 9931944.76668493,
|
|
"totalDeposito": 8166575.2,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.01,
|
|
"rateSimpeda": 0.0075,
|
|
"equiv": 0.027566295035555553,
|
|
"totalRateGiro": 0.032566295035555554,
|
|
"totalRateSimanja": 0.037566295035555551,
|
|
"totalRateSimpeda": 0.035066295035555556,
|
|
"rateDeposito": 0.0345,
|
|
"penaltyRefund": 8156602.3666849313,
|
|
"penaltyTax": 2039150.5916712331,
|
|
"penaltyFee": 2039150.5916712328,
|
|
"penaltyTotal": 12234903.550027397,
|
|
"shareNasabah": 0.5,
|
|
"shareBank": 0.5,
|
|
"income": 22970046.575342465,
|
|
"puabIncome": 1343046.5753424657,
|
|
"creditIncome": 21627000,
|
|
"spreadSimanja": 19651779.916712329,
|
|
"spreadSimpeda": 20391505.916712329,
|
|
"spreadGiro": 21131231.916712329,
|
|
"depositoGross": 10208219
|
|
},
|
|
{
|
|
"nominal": 250000000,
|
|
"tenor": 24,
|
|
"cashbackGross": 16992921.763926942,
|
|
"cashbackNet": 13594337.411141554,
|
|
"giroNet": 1972602.4,
|
|
"simanjaNet": 3945204.8,
|
|
"simpedaNet": 2958904,
|
|
"depositoNet": 13610958.4,
|
|
"totalGiro": 15566939.811141554,
|
|
"totalSimanja": 17539542.211141553,
|
|
"totalSimpeda": 16553241.411141554,
|
|
"totalDeposito": 13610958.4,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.01,
|
|
"rateSimpeda": 0.0075,
|
|
"equiv": 0.027566295305925928,
|
|
"totalRateGiro": 0.032566295305925926,
|
|
"totalRateSimanja": 0.03756629530592593,
|
|
"totalRateSimpeda": 0.035066295305925928,
|
|
"rateDeposito": 0.0345,
|
|
"penaltyRefund": 13594337.411141554,
|
|
"penaltyTax": 3398584.3527853885,
|
|
"penaltyFee": 3398584.3527853885,
|
|
"penaltyTotal": 20391506.116712332,
|
|
"shareNasabah": 0.5,
|
|
"shareBank": 0.5,
|
|
"income": 38283410.95890411,
|
|
"puabIncome": 2238410.9589041094,
|
|
"creditIncome": 36045000,
|
|
"spreadSimanja": 32752967.194520548,
|
|
"spreadSimpeda": 33985843.194520548,
|
|
"spreadGiro": 35218720.194520548,
|
|
"depositoGross": 17013698
|
|
},
|
|
{
|
|
"nominal": 250000001,
|
|
"tenor": 24,
|
|
"cashbackGross": 15293629.655366302,
|
|
"cashbackNet": 12234903.724293042,
|
|
"giroNet": 1972602.4,
|
|
"simanjaNet": 3945204.8,
|
|
"simpedaNet": 2958904,
|
|
"depositoNet": 13808219.2,
|
|
"totalGiro": 14207506.124293042,
|
|
"totalSimanja": 16180108.524293043,
|
|
"totalSimpeda": 15193807.724293042,
|
|
"totalDeposito": 13808219.2,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.01,
|
|
"rateSimpeda": 0.0075,
|
|
"equiv": 0.024809665786133337,
|
|
"totalRateGiro": 0.029809665786133338,
|
|
"totalRateSimanja": 0.034809665786133336,
|
|
"totalRateSimpeda": 0.03230966578613334,
|
|
"rateDeposito": 0.035,
|
|
"penaltyRefund": 12234903.724293042,
|
|
"penaltyTax": 3058725.9310732605,
|
|
"penaltyFee": 3058725.9310732605,
|
|
"penaltyTotal": 18352355.586439561,
|
|
"shareNasabah": 0.45,
|
|
"shareBank": 0.55,
|
|
"income": 38283411.112037756,
|
|
"puabIncome": 2238410.9678577534,
|
|
"creditIncome": 36045000.14418,
|
|
"spreadSimanja": 32752967.345258445,
|
|
"spreadSimpeda": 33985843.345258445,
|
|
"spreadGiro": 35218720.345258445,
|
|
"depositoGross": 17260274
|
|
},
|
|
{
|
|
"nominal": 300000000,
|
|
"tenor": 24,
|
|
"cashbackGross": 18352355.325041097,
|
|
"cashbackNet": 14681884.260032877,
|
|
"giroNet": 2367123.2,
|
|
"simanjaNet": 4734246.4,
|
|
"simpedaNet": 3550684.8,
|
|
"depositoNet": 16569862.4,
|
|
"totalGiro": 17049007.460032877,
|
|
"totalSimanja": 19416130.660032876,
|
|
"totalSimpeda": 18232569.060032878,
|
|
"totalDeposito": 16569862.4,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.01,
|
|
"rateSimpeda": 0.0075,
|
|
"equiv": 0.024809665531999998,
|
|
"totalRateGiro": 0.029809665532,
|
|
"totalRateSimanja": 0.034809665531999996,
|
|
"totalRateSimpeda": 0.032309665532,
|
|
"rateDeposito": 0.035,
|
|
"penaltyRefund": 14681884.260032877,
|
|
"penaltyTax": 3670471.0650082193,
|
|
"penaltyFee": 3670471.0650082193,
|
|
"penaltyTotal": 22022826.390049316,
|
|
"shareNasabah": 0.45,
|
|
"shareBank": 0.55,
|
|
"income": 45940093.15068493,
|
|
"puabIncome": 2686093.1506849313,
|
|
"creditIncome": 43254000,
|
|
"spreadSimanja": 39303559.833424658,
|
|
"spreadSimpeda": 40783011.833424658,
|
|
"spreadGiro": 42262463.833424658,
|
|
"depositoGross": 20712328
|
|
},
|
|
{
|
|
"nominal": 499999999,
|
|
"tenor": 24,
|
|
"cashbackGross": 30587258.957236439,
|
|
"cashbackNet": 24469807.16578915,
|
|
"giroNet": 3945204.8,
|
|
"simanjaNet": 7890410.4,
|
|
"simpedaNet": 5917808,
|
|
"depositoNet": 27616437.6,
|
|
"totalGiro": 28415011.96578915,
|
|
"totalSimanja": 32360217.565789148,
|
|
"totalSimpeda": 30387615.16578915,
|
|
"totalDeposito": 27616437.6,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.01,
|
|
"rateSimpeda": 0.0075,
|
|
"equiv": 0.024809665648266664,
|
|
"totalRateGiro": 0.029809665648266665,
|
|
"totalRateSimanja": 0.034809665648266666,
|
|
"totalRateSimpeda": 0.032309665648266664,
|
|
"rateDeposito": 0.035,
|
|
"penaltyRefund": 24469807.16578915,
|
|
"penaltyTax": 6117451.7914472884,
|
|
"penaltyFee": 6117451.7914472874,
|
|
"penaltyTotal": 36704710.748683728,
|
|
"shareNasabah": 0.45,
|
|
"shareBank": 0.55,
|
|
"income": 76566821.764674574,
|
|
"puabIncome": 4476821.9088545749,
|
|
"creditIncome": 72089999.85582,
|
|
"spreadSimanja": 65505933.2383032,
|
|
"spreadSimpeda": 67971686.2383032,
|
|
"spreadGiro": 70437440.2383032,
|
|
"depositoGross": 34520547
|
|
},
|
|
{
|
|
"nominal": 500000000,
|
|
"tenor": 24,
|
|
"cashbackGross": 30587259.025068495,
|
|
"cashbackNet": 24469807.220054798,
|
|
"giroNet": 3945204.8,
|
|
"simanjaNet": 7890410.4,
|
|
"simpedaNet": 5917808,
|
|
"depositoNet": 27616437.6,
|
|
"totalGiro": 28415012.0200548,
|
|
"totalSimanja": 32360217.620054796,
|
|
"totalSimpeda": 30387615.220054798,
|
|
"totalDeposito": 27616437.6,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.01,
|
|
"rateSimpeda": 0.0075,
|
|
"equiv": 0.024809665653666668,
|
|
"totalRateGiro": 0.029809665653666668,
|
|
"totalRateSimanja": 0.034809665653666666,
|
|
"totalRateSimpeda": 0.032309665653666664,
|
|
"rateDeposito": 0.035,
|
|
"penaltyRefund": 24469807.220054798,
|
|
"penaltyTax": 6117451.8050136995,
|
|
"penaltyFee": 6117451.8050136995,
|
|
"penaltyTotal": 36704710.8300822,
|
|
"shareNasabah": 0.45,
|
|
"shareBank": 0.55,
|
|
"income": 76566821.91780822,
|
|
"puabIncome": 4476821.9178082189,
|
|
"creditIncome": 72090000,
|
|
"spreadSimanja": 65505933.389041096,
|
|
"spreadSimpeda": 67971686.3890411,
|
|
"spreadGiro": 70437440.3890411,
|
|
"depositoGross": 34520547
|
|
},
|
|
{
|
|
"nominal": 500000001,
|
|
"tenor": 24,
|
|
"cashbackGross": 27998217.992900547,
|
|
"cashbackNet": 22398574.394320436,
|
|
"giroNet": 3945204.8,
|
|
"simanjaNet": 15780821.6,
|
|
"simpedaNet": 11835616,
|
|
"depositoNet": 27616438.4,
|
|
"totalGiro": 26343779.194320437,
|
|
"totalSimanja": 38179395.994320437,
|
|
"totalSimpeda": 34234190.394320436,
|
|
"totalDeposito": 27616438.4,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.02,
|
|
"rateSimpeda": 0.015,
|
|
"equiv": 0.022709665659933331,
|
|
"totalRateGiro": 0.027709665659933332,
|
|
"totalRateSimanja": 0.042709665659933331,
|
|
"totalRateSimpeda": 0.037709665659933334,
|
|
"rateDeposito": 0.035,
|
|
"penaltyRefund": 22398574.394320436,
|
|
"penaltyTax": 5599643.59858011,
|
|
"penaltyFee": 5599643.598580109,
|
|
"penaltyTotal": 33597861.591480657,
|
|
"shareNasabah": 0.45,
|
|
"shareBank": 0.55,
|
|
"income": 76566822.070941865,
|
|
"puabIncome": 4476821.9267618619,
|
|
"creditIncome": 72090000.14418,
|
|
"spreadSimanja": 55642919.539778993,
|
|
"spreadSimpeda": 60574426.539778993,
|
|
"spreadGiro": 70437440.539778993,
|
|
"depositoGross": 34520548
|
|
},
|
|
{
|
|
"nominal": 750000000,
|
|
"tenor": 24,
|
|
"cashbackGross": 41997326.66260273,
|
|
"cashbackNet": 33597861.330082186,
|
|
"giroNet": 5917808,
|
|
"simanjaNet": 23671232.8,
|
|
"simpedaNet": 17753424,
|
|
"depositoNet": 41424656.8,
|
|
"totalGiro": 39515669.330082186,
|
|
"totalSimanja": 57269094.13008219,
|
|
"totalSimpeda": 51351285.330082186,
|
|
"totalDeposito": 41424656.8,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.02,
|
|
"rateSimpeda": 0.015,
|
|
"equiv": 0.022709665528666663,
|
|
"totalRateGiro": 0.027709665528666664,
|
|
"totalRateSimanja": 0.04270966552866666,
|
|
"totalRateSimpeda": 0.037709665528666662,
|
|
"rateDeposito": 0.035,
|
|
"penaltyRefund": 33597861.330082186,
|
|
"penaltyTax": 8399465.3325205464,
|
|
"penaltyFee": 8399465.3325205464,
|
|
"penaltyTotal": 50396791.995123275,
|
|
"shareNasabah": 0.45,
|
|
"shareBank": 0.55,
|
|
"income": 114850232.87671232,
|
|
"puabIncome": 6715232.8767123278,
|
|
"creditIncome": 108135000,
|
|
"spreadSimanja": 83464378.583561629,
|
|
"spreadSimpeda": 90861639.583561629,
|
|
"spreadGiro": 105656159.58356163,
|
|
"depositoGross": 51780821
|
|
},
|
|
{
|
|
"nominal": 999999999,
|
|
"tenor": 24,
|
|
"cashbackGross": 55996435.482304931,
|
|
"cashbackNet": 44797148.385843948,
|
|
"giroNet": 7890410.4,
|
|
"simanjaNet": 31561643.2,
|
|
"simpedaNet": 23671232.8,
|
|
"depositoNet": 55232876,
|
|
"totalGiro": 52687558.785843946,
|
|
"totalSimanja": 76358791.585843951,
|
|
"totalSimpeda": 68468381.185843945,
|
|
"totalDeposito": 55232876,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.02,
|
|
"rateSimpeda": 0.015,
|
|
"equiv": 0.022709665523866666,
|
|
"totalRateGiro": 0.027709665523866667,
|
|
"totalRateSimanja": 0.042709665523866666,
|
|
"totalRateSimpeda": 0.037709665523866662,
|
|
"rateDeposito": 0.035,
|
|
"penaltyRefund": 44797148.385843948,
|
|
"penaltyTax": 11199287.096460987,
|
|
"penaltyFee": 11199287.096460987,
|
|
"penaltyTotal": 67195722.578765914,
|
|
"shareNasabah": 0.45,
|
|
"shareBank": 0.55,
|
|
"income": 153133643.68248278,
|
|
"puabIncome": 8953643.8266627938,
|
|
"creditIncome": 144179999.85582,
|
|
"spreadSimanja": 111285838.62734428,
|
|
"spreadSimpeda": 121148851.62734428,
|
|
"spreadGiro": 140874879.62734428,
|
|
"depositoGross": 69041095
|
|
},
|
|
{
|
|
"nominal": 1000000000,
|
|
"tenor": 24,
|
|
"cashbackGross": 55996435.550136983,
|
|
"cashbackNet": 44797148.440109588,
|
|
"giroNet": 7890410.4,
|
|
"simanjaNet": 31561643.2,
|
|
"simpedaNet": 23671232.8,
|
|
"depositoNet": 55232876,
|
|
"totalGiro": 52687558.840109587,
|
|
"totalSimanja": 76358791.640109584,
|
|
"totalSimpeda": 68468381.2401096,
|
|
"totalDeposito": 55232876,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.02,
|
|
"rateSimpeda": 0.015,
|
|
"equiv": 0.022709665528666666,
|
|
"totalRateGiro": 0.027709665528666667,
|
|
"totalRateSimanja": 0.042709665528666667,
|
|
"totalRateSimpeda": 0.037709665528666669,
|
|
"rateDeposito": 0.035,
|
|
"penaltyRefund": 44797148.440109588,
|
|
"penaltyTax": 11199287.110027397,
|
|
"penaltyFee": 11199287.110027397,
|
|
"penaltyTotal": 67195722.660164386,
|
|
"shareNasabah": 0.45,
|
|
"shareBank": 0.55,
|
|
"income": 153133643.83561644,
|
|
"puabIncome": 8953643.8356164377,
|
|
"creditIncome": 144180000,
|
|
"spreadSimanja": 111285838.77808219,
|
|
"spreadSimpeda": 121148851.77808219,
|
|
"spreadGiro": 140874879.77808219,
|
|
"depositoGross": 69041095
|
|
},
|
|
{
|
|
"nominal": 1000000001,
|
|
"tenor": 24,
|
|
"cashbackGross": 53037531.567969032,
|
|
"cashbackNet": 42430025.254375227,
|
|
"giroNet": 7890410.4,
|
|
"simanjaNet": 39452054.4,
|
|
"simpedaNet": 31561643.2,
|
|
"depositoNet": 55232876,
|
|
"totalGiro": 50320435.654375225,
|
|
"totalSimanja": 81882079.654375225,
|
|
"totalSimpeda": 73991668.454375222,
|
|
"totalDeposito": 55232876,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.025,
|
|
"rateSimpeda": 0.02,
|
|
"equiv": 0.021509665558833331,
|
|
"totalRateGiro": 0.026509665558833332,
|
|
"totalRateSimanja": 0.046509665558833332,
|
|
"totalRateSimpeda": 0.041509665558833328,
|
|
"rateDeposito": 0.035,
|
|
"penaltyRefund": 42430025.254375227,
|
|
"penaltyTax": 10607506.313593807,
|
|
"penaltyFee": 10607506.313593807,
|
|
"penaltyTotal": 63645037.881562836,
|
|
"shareNasabah": 0.45,
|
|
"shareBank": 0.55,
|
|
"income": 153133643.98875007,
|
|
"puabIncome": 8953643.8445700817,
|
|
"creditIncome": 144180000.14418,
|
|
"spreadSimanja": 101422824.92882007,
|
|
"spreadSimpeda": 111285838.92882007,
|
|
"spreadGiro": 140874879.92882007,
|
|
"depositoGross": 69041095
|
|
},
|
|
{
|
|
"nominal": 1500000000,
|
|
"tenor": 24,
|
|
"cashbackGross": 79556297.025205478,
|
|
"cashbackNet": 63645037.620164379,
|
|
"giroNet": 11835616,
|
|
"simanjaNet": 59178081.6,
|
|
"simpedaNet": 47342465.6,
|
|
"depositoNet": 82849314.4,
|
|
"totalGiro": 75480653.620164379,
|
|
"totalSimanja": 122823119.22016439,
|
|
"totalSimpeda": 110987503.22016439,
|
|
"totalDeposito": 82849314.4,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.025,
|
|
"rateSimpeda": 0.02,
|
|
"equiv": 0.021509665492,
|
|
"totalRateGiro": 0.026509665492,
|
|
"totalRateSimanja": 0.046509665492,
|
|
"totalRateSimpeda": 0.041509665492,
|
|
"rateDeposito": 0.035,
|
|
"penaltyRefund": 63645037.620164379,
|
|
"penaltyTax": 15911259.405041097,
|
|
"penaltyFee": 15911259.405041095,
|
|
"penaltyTotal": 95467556.430246577,
|
|
"shareNasabah": 0.45,
|
|
"shareBank": 0.55,
|
|
"income": 229700465.75342464,
|
|
"puabIncome": 13430465.753424656,
|
|
"creditIncome": 216270000,
|
|
"spreadSimanja": 152134237.16712326,
|
|
"spreadSimpeda": 166928757.16712326,
|
|
"spreadGiro": 211312319.16712326,
|
|
"depositoGross": 103561643
|
|
},
|
|
{
|
|
"nominal": 1999999999,
|
|
"tenor": 24,
|
|
"cashbackGross": 106075062.63244192,
|
|
"cashbackNet": 84860050.105953544,
|
|
"giroNet": 15780821.6,
|
|
"simanjaNet": 78904108.8,
|
|
"simpedaNet": 63123287.2,
|
|
"depositoNet": 110465752.8,
|
|
"totalGiro": 100640871.70595354,
|
|
"totalSimanja": 163764158.90595353,
|
|
"totalSimpeda": 147983337.30595356,
|
|
"totalDeposito": 110465752.8,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.025,
|
|
"rateSimpeda": 0.02,
|
|
"equiv": 0.021509665489,
|
|
"totalRateGiro": 0.026509665489000002,
|
|
"totalRateSimanja": 0.046509665489,
|
|
"totalRateSimpeda": 0.041509665489,
|
|
"rateDeposito": 0.035,
|
|
"penaltyRefund": 84860050.105953544,
|
|
"penaltyTax": 21215012.526488386,
|
|
"penaltyFee": 21215012.526488386,
|
|
"penaltyTotal": 127290075.15893033,
|
|
"shareNasabah": 0.45,
|
|
"shareBank": 0.55,
|
|
"income": 306267287.51809925,
|
|
"puabIncome": 17907287.662279233,
|
|
"creditIncome": 288359999.85582,
|
|
"spreadSimanja": 202845649.4054265,
|
|
"spreadSimpeda": 222571676.4054265,
|
|
"spreadGiro": 281749758.4054265,
|
|
"depositoGross": 138082191
|
|
},
|
|
{
|
|
"nominal": 2000000000,
|
|
"tenor": 24,
|
|
"cashbackGross": 70716708.466849312,
|
|
"cashbackNet": 56573366.773479447,
|
|
"giroNet": 15780821.6,
|
|
"simanjaNet": 78904108.8,
|
|
"simpedaNet": 63123287.2,
|
|
"depositoNet": 110465752.8,
|
|
"totalGiro": 72354188.373479441,
|
|
"totalSimanja": 135477475.57347944,
|
|
"totalSimpeda": 119696653.97347945,
|
|
"totalDeposito": 110465752.8,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.025,
|
|
"rateSimpeda": 0.02,
|
|
"equiv": 0.014339776994666665,
|
|
"totalRateGiro": 0.019339776994666665,
|
|
"totalRateSimanja": 0.039339776994666668,
|
|
"totalRateSimpeda": 0.034339776994666664,
|
|
"rateDeposito": 0.035,
|
|
"penaltyRefund": 56573366.773479447,
|
|
"penaltyTax": 14143341.693369864,
|
|
"penaltyFee": 14143341.693369862,
|
|
"penaltyTotal": 84860050.160219178,
|
|
"shareNasabah": 0.3,
|
|
"shareBank": 0.7,
|
|
"income": 306267287.67123288,
|
|
"puabIncome": 17907287.671232875,
|
|
"creditIncome": 288360000,
|
|
"spreadSimanja": 202845649.55616438,
|
|
"spreadSimpeda": 222571676.55616438,
|
|
"spreadGiro": 281749758.55616438,
|
|
"depositoGross": 138082191
|
|
},
|
|
{
|
|
"nominal": 2000000001,
|
|
"tenor": 24,
|
|
"cashbackGross": 70716708.412670657,
|
|
"cashbackNet": 56573366.730136529,
|
|
"giroNet": 15780821.6,
|
|
"simanjaNet": 78904109.6,
|
|
"simpedaNet": 63123287.2,
|
|
"depositoNet": 110465752.8,
|
|
"totalGiro": 72354188.330136523,
|
|
"totalSimanja": 135477476.33013654,
|
|
"totalSimpeda": 119696653.93013653,
|
|
"totalDeposito": 110465752.8,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.025,
|
|
"rateSimpeda": 0.02,
|
|
"equiv": 0.01433977697651055,
|
|
"totalRateGiro": 0.019339776976510549,
|
|
"totalRateSimanja": 0.039339776976510553,
|
|
"totalRateSimpeda": 0.034339776976510548,
|
|
"rateDeposito": 0.035,
|
|
"penaltyRefund": 56573366.730136529,
|
|
"penaltyTax": 14143341.682534132,
|
|
"penaltyFee": 14143341.682534132,
|
|
"penaltyTotal": 84860050.095204785,
|
|
"shareNasabah": 0.3,
|
|
"shareBank": 0.7,
|
|
"income": 306267287.82436645,
|
|
"puabIncome": 17907287.680186514,
|
|
"creditIncome": 288360000.14417994,
|
|
"spreadSimanja": 202845648.70890221,
|
|
"spreadSimpeda": 222571676.70890221,
|
|
"spreadGiro": 281749758.70890218,
|
|
"depositoGross": 138082191
|
|
},
|
|
{
|
|
"nominal": 5000000000,
|
|
"tenor": 24,
|
|
"cashbackGross": 178591770.86712334,
|
|
"cashbackNet": 142873416.69369867,
|
|
"giroNet": 39452054.4,
|
|
"simanjaNet": 197260273.6,
|
|
"simpedaNet": 157808218.4,
|
|
"depositoNet": 276164383.2,
|
|
"totalGiro": 182325471.09369868,
|
|
"totalSimanja": 340133690.29369867,
|
|
"totalSimpeda": 300681635.09369868,
|
|
"totalDeposito": 276164383.2,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.025,
|
|
"rateSimpeda": 0.02,
|
|
"equiv": 0.014485776970333337,
|
|
"totalRateGiro": 0.019485776970333338,
|
|
"totalRateSimanja": 0.039485776970333342,
|
|
"totalRateSimpeda": 0.034485776970333337,
|
|
"rateDeposito": 0.035,
|
|
"penaltyRefund": 142873416.69369867,
|
|
"penaltyTax": 35718354.173424669,
|
|
"penaltyFee": 35718354.173424669,
|
|
"penaltyTotal": 214310125.040548,
|
|
"shareNasabah": 0.3,
|
|
"shareBank": 0.7,
|
|
"income": 765668219.17808223,
|
|
"puabIncome": 44768219.178082183,
|
|
"creditIncome": 720900000,
|
|
"spreadSimanja": 513114121.890411,
|
|
"spreadSimpeda": 562429190.890411,
|
|
"spreadGiro": 710374395.890411,
|
|
"depositoGross": 345205479
|
|
},
|
|
{
|
|
"nominal": 10000000000,
|
|
"tenor": 24,
|
|
"cashbackGross": 358383541.63424659,
|
|
"cashbackNet": 286706833.30739725,
|
|
"giroNet": 78904108.8,
|
|
"simanjaNet": 394520547.2,
|
|
"simpedaNet": 315616437.6,
|
|
"depositoNet": 552328766.4,
|
|
"totalGiro": 365610942.10739726,
|
|
"totalSimanja": 681227380.50739717,
|
|
"totalSimpeda": 602323270.90739727,
|
|
"totalDeposito": 552328766.4,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.025,
|
|
"rateSimpeda": 0.02,
|
|
"equiv": 0.014534443632944444,
|
|
"totalRateGiro": 0.019534443632944445,
|
|
"totalRateSimanja": 0.039534443632944449,
|
|
"totalRateSimpeda": 0.034534443632944445,
|
|
"rateDeposito": 0.035,
|
|
"penaltyRefund": 286706833.30739725,
|
|
"penaltyTax": 71676708.326849326,
|
|
"penaltyFee": 71676708.326849312,
|
|
"penaltyTotal": 430060249.96109593,
|
|
"shareNasabah": 0.3,
|
|
"shareBank": 0.7,
|
|
"income": 1531336438.3561645,
|
|
"puabIncome": 89536438.356164366,
|
|
"creditIncome": 1441800000,
|
|
"spreadSimanja": 1030228243.780822,
|
|
"spreadSimpeda": 1128858380.780822,
|
|
"spreadGiro": 1424748791.780822,
|
|
"depositoGross": 690410958
|
|
},
|
|
{
|
|
"nominal": 50000000000,
|
|
"tenor": 24,
|
|
"cashbackGross": 1796717706.9712327,
|
|
"cashbackNet": 1437374165.5769861,
|
|
"giroNet": 394520547.2,
|
|
"simanjaNet": 1972602739.2,
|
|
"simpedaNet": 1578082191.2,
|
|
"depositoNet": 2761643835.2,
|
|
"totalGiro": 1831894712.7769861,
|
|
"totalSimanja": 3409976904.7769861,
|
|
"totalSimpeda": 3015456356.7769861,
|
|
"totalDeposito": 2761643835.2,
|
|
"rateGiro": 0.005,
|
|
"rateSimanja": 0.025,
|
|
"rateSimpeda": 0.02,
|
|
"equiv": 0.014573376956544442,
|
|
"totalRateGiro": 0.019573376956544441,
|
|
"totalRateSimanja": 0.039573376956544441,
|
|
"totalRateSimpeda": 0.034573376956544444,
|
|
"rateDeposito": 0.035,
|
|
"penaltyRefund": 1437374165.5769861,
|
|
"penaltyTax": 359343541.39424658,
|
|
"penaltyFee": 359343541.39424652,
|
|
"penaltyTotal": 2156061248.365479,
|
|
"shareNasabah": 0.3,
|
|
"shareBank": 0.7,
|
|
"income": 7656682191.7808218,
|
|
"puabIncome": 447682191.78082192,
|
|
"creditIncome": 7209000000,
|
|
"spreadSimanja": 5167141214.90411,
|
|
"spreadSimpeda": 5660291899.90411,
|
|
"spreadGiro": 7139743954.90411,
|
|
"depositoGross": 3452054794
|
|
},
|
|
{
|
|
"nominal": 50000000001,
|
|
"tenor": 24,
|
|
"cashbackGross": 1772060172.7170544,
|
|
"cashbackNet": 1417648138.1736436,
|
|
"giroNet": 591780821.6,
|
|
"simanjaNet": 1972602739.2,
|
|
"simpedaNet": 1578082191.2,
|
|
"depositoNet": 2761643835.2,
|
|
"totalGiro": 2009428959.7736435,
|
|
"totalSimanja": 3390250877.3736439,
|
|
"totalSimpeda": 2995730329.3736439,
|
|
"totalDeposito": 2761643835.2,
|
|
"rateGiro": 0.0075,
|
|
"rateSimanja": 0.025,
|
|
"rateSimpeda": 0.02,
|
|
"equiv": 0.014373376956195307,
|
|
"totalRateGiro": 0.021873376956195307,
|
|
"totalRateSimanja": 0.039373376956195305,
|
|
"totalRateSimpeda": 0.034373376956195308,
|
|
"rateDeposito": 0.035,
|
|
"penaltyRefund": 1417648138.1736436,
|
|
"penaltyTax": 354412034.5434109,
|
|
"penaltyFee": 354412034.5434109,
|
|
"penaltyTotal": 2126472207.2604651,
|
|
"shareNasabah": 0.3,
|
|
"shareBank": 0.7,
|
|
"income": 7656682191.9339561,
|
|
"puabIncome": 447682191.78977549,
|
|
"creditIncome": 7209000000.14418,
|
|
"spreadSimanja": 5167141215.0568485,
|
|
"spreadSimpeda": 5660291900.0568485,
|
|
"spreadGiro": 6893168612.0568485,
|
|
"depositoGross": 3452054794
|
|
},
|
|
{
|
|
"nominal": 100000000000,
|
|
"tenor": 24,
|
|
"cashbackGross": 3545320345.1424661,
|
|
"cashbackNet": 2836256276.1139727,
|
|
"giroNet": 1183561643.2,
|
|
"simanjaNet": 3945205479.2,
|
|
"simpedaNet": 3156164383.2,
|
|
"depositoNet": 5523287671.2,
|
|
"totalGiro": 4019817919.3139725,
|
|
"totalSimanja": 6781461755.3139725,
|
|
"totalSimpeda": 5992420659.3139725,
|
|
"totalDeposito": 5523287671.2,
|
|
"rateGiro": 0.0075,
|
|
"rateSimanja": 0.025,
|
|
"rateSimpeda": 0.02,
|
|
"equiv": 0.014378243621966666,
|
|
"totalRateGiro": 0.021878243621966664,
|
|
"totalRateSimanja": 0.039378243621966666,
|
|
"totalRateSimpeda": 0.034378243621966668,
|
|
"rateDeposito": 0.035,
|
|
"penaltyRefund": 2836256276.1139727,
|
|
"penaltyTax": 709064069.02849329,
|
|
"penaltyFee": 709064069.02849317,
|
|
"penaltyTotal": 4254384414.1709595,
|
|
"shareNasabah": 0.3,
|
|
"shareBank": 0.7,
|
|
"income": 15313364383.561644,
|
|
"puabIncome": 895364383.56164384,
|
|
"creditIncome": 14418000000,
|
|
"spreadSimanja": 10338282428.80822,
|
|
"spreadSimpeda": 11324583798.80822,
|
|
"spreadGiro": 13790337223.80822,
|
|
"depositoGross": 6904109589
|
|
}
|
|
]
|
|
}
|