Assumption Tenor 184 days (6 month) Currency & Transaction Amount USD 100,000 Currency Pair AUD/USD Participation Ratio 100% Minimum Payout Rate 0.15% gross per annum Spot Rate 0,7595 Bullish Strike Rate 0,7645 Upper Barrier 0,7795 Bearish Strike Rate 0,7545 Lower Barrier 0.7395
Scenario 1 (Best Scenario) Spot Rate AUD/USD ever touch/over Upper Barrier but never touch/over Lower Barrier during Observation Period, and the Customer returns will depend on Spot Rate on Fixing Date at 13.00 West Indonesian Time.
Calculation:
Spot Rate assumption on Fixing Date at 1 PM Jakarta Time: 0.7396 (Spot Rate AUD/USD in between Bearish Strike Rate and Lower Barrier)
Payout Rate = Minimum Payout Rate + Bullish Performance Calculation (in %) + Bearish Performance Calculation (in %)
Payout Rate = 0.15% + 0 + (100 × (0.7545 – 0.7396) × 2) = 3.13% gross per annum
The Customer will get Principal Amount + Maximum Payout Rate on Maturity Date USD100,000 + (USD100,000 × 3.13% × 184)/365 = USD 101,577.86 gross or USD 101,262.29 net
Scenario 2 (Normal Scenario) Spot Rate ever touch/over Upper Barrier and Lower Barrier on Observation Period, or
Spot Rate never touch/over Upper Barrier and Lower Barrier on Observation Period, but touch/in between Bullish and Bearish Strike Rate on Fixing Date at 13.00 West Indonesian Time
Calculation:
Payout Rate = Minimum Payout Rate + Bullish Performance Calculation (in %) + Bearish Performance Calculation (in %)
Payout Rate = 0.15% + 0 + 0 = 0.15% gross per annum
The Customer will get Principal amount + Maximum Payout Rate on Maturity Date USD100,000 + (USD100,000 × 0.15% × 184)/365 = USD 100,075.61 gross or USD 100,060.49 net
Scenario 3 (Worst Scenario) If the Customer requests for an early withdrawal of the PCI TWP in accordance with the early withdrawal requirements and the Bank agrees to the Customer's request, the Customer will receive an early withdrawal amount determined by the Bank. Such early withdrawal amount will usually be substantially less than 100% of the Principal Amount and in the worst-case scenario, such early withdrawal amount is zero. The Customer will not receive any subsequent pay-out following such early withdrawal.