| Customer Status |
Simulation |
|
NTB
|
Explanation:
-
M0 (as baseline) is IDR 0 because the customer is a NTB.
-
In December 14, 2025 (M1), a fresh fund deposit of IDR 10 Bio was
made.
Thus, the calculation of avbal and cashback is as follows:
-
Avbal:
-
Cashback:
-
In 5 January 2026 (M2), a fresh fund deposit of IDR 2 Bio was
made.
Thus, the calculation of avbal and cashback is as follows:
-
Avbal:
-
Cashback:
- And so forth
|
|
NTP
|
Explanation:
-
M0 (as baseline) is IDR 0 because the customer is a NTP
-
In 14 December 2025 (M1), there is a fresh fund and non-fresh fund
deposit amounting IDR 5 Bio.
Thus, the calculation of avbal and cashback is as follows:
-
Osbal: 5,000,000,000+5,000,000,000=10,000,000,000
-
Selisih: Osbal fresh fund – Osbal M0:
5,000,000,000−0=5,000,000,000
-
Cashback:
-
In M2, there is a fresh fund deposit amounting IDR 2 Bio.
Thus, the calculation of avbal and cashback is as follows:
-
OsBal: 10,000,000,000+2,000,000,000=12,000,000,000
-
Avbal:
-
Difference: Avbal – Osbal M0:11,733,333,333−0=11,733,333,333
-
Cashback:
- And so forth
|
|
ETB
|
Explanation:
-
M0 (as baseline) is IDR 100 Bio because the customer is an ETB
customer that already has an existing fund in D-Bank PRO.
-
In M1, there is a fresh fund deposit amounting IDR 10 Bio in 14
December 2025 and a fund withrawal amounting IDR 2 Bio in 25
December 2025.
Thus, the calculation of avbal and cashback is as follows:
-
Osbal:
100,000,000,000+10,000,000,000−2,000,000,000=108,000,000,000
-
Difference: Osbal M1 – Osbal M0 =
108,000,000,000−100,000,000,000=8,000,000,000
-
Cashback:
-
In M2, there is a fresh fund deposit amounting IDR 50 Bio in 2
January 2026 and fund withdrawal amounting IDR 25 Bio in 28
January 2026.
Thus, the calculation of avbal and cashback is as follows:
-
Osbal:
108,000,000,000+50,000,000,000−25,000,000,000=133,000,000,000
-
Avbal:
-
Difference: Avbal M2 – Osbal M0 =
153,967,741,935−100,000,000,000=53,967,741,935
-
Cashback:
- And so forth
|