03.10.2017 Views

PERMEN-kepmeneg-kukm-2004-96-pedoman-som-ksp-usp-koperasi

Create successful ePaper yourself

Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.

13. Contoh Perhitungan Bunga Pinjaman (Base Lending Rate/BLR)<br />

Biaya bunga atas dana yang dihimpun = Rp 34.300.000<br />

Jumlah rata-rata dana yang dapat dipinjamkan = Rp 427.500.000<br />

Overhead cost = Rp 17.617.000<br />

Risiko pinjaman bermasalah = Rp 13.893.750<br />

Spread yang diharapkan = 2,106%<br />

Dari data tersebut dapat dihitung<br />

1. COLF<br />

Rp 34.300.000<br />

COLF =<br />

Rp 427.500.000<br />

x 100% = 8,023%<br />

2. OHC<br />

Rp 17.617.000<br />

OHC =<br />

Rp 427.500.000<br />

x 100% = 4,121%<br />

3. RISK<br />

Rp 13.893.750<br />

RISK =<br />

Rp 427.500.000<br />

x 100% = 3,250%<br />

Maka BLR adalah sebagai berikut:<br />

1. Cost of Loanable Fund (COLF) = 8,023 %<br />

2. Overhead Cost (OHC) = 4,121 % +<br />

3. Cost of Money (COM) = 12,144 %<br />

4. Risk = 3,250 % +<br />

5. Break Even Point = 15,394 %<br />

6. Spread/Mark Up = 2,106 % +<br />

7. BLR = 17,500 %<br />

73

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!