PT BANK MANDIRI PERSERO TBK. AND SUBSIDIARIES NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
Years Ended December 31, 2005 and 2004 Expressed in millions of Rupiah, unless otherwise stated
72
21. DEPOSITS FROM OTHER BANKS - TIME DEPOSITS continued
The details of Callable Parallel Deposits contracts are as follows:
Deposit Effective Date
Maturity Date Beginning
Balance Ending Balance
Interest Rate Rupiah
May 16, 2005 June 20, 2013
634,000 1,493,110
11.87 United States
Dollar May 17, 2005
June 15, 2013 US50 million
full amount US50 million
full amount 3 months
LIBOR + spread
Rupiah June 3, 2005
December 20, 2013 634,000
1,540,310 11.00
United States Dollar
June 8, 2005 December 15, 2013
US50 million full amount
US50 million full amount
3 months LIBOR +
spread Zero Coupon Deposits
The deposit was funded from a portion of fund received from transfer proceeds of Government of Republic of Indonesia Recapitalization Bonds to Deutsche Bank.
Based on the agreement Deutsche Bank has option rights to pre-terminate the transaction by early terminationwithdrawal of the Rupiah and US Dollar deposits on any of the redemption date each year.
The Agreement requires the Bank to add top up Rupiah deposit placement to Deutsche Bank during the period of transaction based on the movement of Rupiah against US Dollar spot rate.
Based on the agreement, Deutsche Bank could also pre-terminate the agreement in the event of Trigger Events and Unwind Events, as follows :
a. Spot USDIDR exchange rate, as solely determined by Deutsche Bank, is at or above Rp11,000USD
b. The Credit Rating of the foreign currency long-term debt of the Republic of Indonesia is lower than specified rating or no longer rated by any rating agency.
c. Any event of default or restructuring on any of the foreign currency long-term debt of the Republic of Indonesia.
d. The Bank default on any of the additional top up deposit requires by the agreement. In the event that Deutsche Bank exercises its right to early terminate the transactions due to the
occurrence of Unwind Event, the Bank is required to pay Unwind cost to Deutsche Bank as will be solely determined by Deutsche Bank. If the transaction is early terminated due to the occurrence of
Trigger Event, Deutsche Bank may opt to return the transferred Government Recapitalization Bonds. As of December 31, 2005, on the Bank’s balance sheet the US Dollar deposits from Deutsche Bank is
recognized as Deposit from Other Banks – Time Deposit, while the Rupiah deposits, considering that the sales has not yet meet the Government Recapitalization Bonds sales recognition requirement, are
presented as Government of Republic of Indonesia Recapitalization Bonds Note 7.
PT BANK MANDIRI PERSERO TBK. AND SUBSIDIARIES NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
Years Ended December 31, 2005 and 2004 Expressed in millions of Rupiah, unless otherwise stated
73
22. SECURITIES SOLD WITH AGREEMENTS TO REPURCHASE
As of December 31, 2005, securities sold with agreements to repurchase are as follows :
Securities Nominal
Value Commen-
cement Date
Maturity Date
Repurchase Value
Unamortized Prepaid
Interest Expense
Net Value
Rupiah
Recap bonds FR0019 231,028
11032004 11032009
285,060 -
285,060 Recap bonds VR0017
289,859 11042004
11042009 284,062
- 284,062
Recap bonds VR0019 355,652
05182005 05182010
316,356 -
316,356 Recap bonds VR0013
617,500 06072005
01072008 617,500
- 617,500
Recap bonds VR0019 63,982
12052005 01042006
56,595 79
56,516 Recap bonds VR0019
57,127 12152005
01162006 50,578
289 50,289
Recap bonds VR0019 114,550
12222005 01192006
100,994 673
100,321 Recap bonds VR0019
114,550 12282005
01092006 100,398
297 100,101
Recap bonds VR0019 114,548
12292005 01302006
101,134 1,063
100,071 Recap bonds FR 02
30,000 10202005
01202006 29,108
114 28,994
Recap bonds FR 13 20,000
10202005 01202006
21,202 196
21,006 Recap bonds FR 20
1,000 12132005
01112006 999
2 997
Recap bonds FR 13 25,000
12142005 01162006
25,060 173
24,887 Recap bonds FR 02
20,000 12152005
01162006 20,258
129 20,129
Recap bonds FR 02 30,000
12232005 01232006
30,469 279
30,190
Foreign Currency
SN BMRI 9,830
10282005 01302006
9,992 51
9,941
Total 2,094,626
2,049,765 3,345 2,046,420
The agreements to repurchase Government Recapitalization Bonds with Standard Chartered Bank serial numbers VR0013 and VR0017 and HSBC serial number FR0019 and VR0019 are associated with
funding of foreign currency with cross currency swap transactions with the respective counterparties. There is no premium or discount on these contracts.
As of September 1, 2005, Bank executed call option of its agreements to repurchase Government Recapitalization Bonds with Deutsche Bank serial numbers VR0010. The Bank already repurchased the
Government Recapitalization Bonds.
As of December 31, 2004, securities sold with agreements to repurchase were as follows:
Securities Nominal Value
Commen- cement
Date Maturity Date
Repurchase Value
Unamortized Prepaid
Interest Expense
Net Value Rupiah
Recap bonds VR0010 1,312,361
05092003 10252006
1,305,000 -
1,305,000 Recap bonds VR0013
1,037,500 06042003
06062005 1,037,500
- 1,037,500
Recap bonds FR0019 231,028
11032004 11032009
285,060 -
285,060 Recap bonds VR0017
289,859 11042004
11042009 284,062
- 284,062
Bonds 1,003
12222004 01052005
1,003 -
1,003 Bonds
1,007 12102004
01102005 1,007
- 1,007
Total 2,872,758
2,913,632 -
2,913,632
The agreements to repurchase Government Recapitalization Bonds with Deutsche Bank serial numbers VR0010 and Standard Chartered Bank serial numbers VR0013 are associated with cross currency
swap transactions with the respective counterparties. There is no premium or discount on these contracts. Bank Mandiri pre-terminate the agreement to repurchase with Bank Mega amounted to Rp2,000,000 from
the contractual schedule on September 11, 2005 and September 25, 2005.