ACTF
ACTF
ACTF
year 1 2 3 4 5
Coupon rate 140 140 140 140 140
reinvestment period 4 3 2 1 0
Coupon Value 1.573519 1.404928 1.2544 1.12 1
Market value 220.2927 196.6899 175.616 156.8 1140 1889
1.135703
0.135703 13.57029
Prorated prchase 8
YTM 8.85%
Year Case 1 2 3 4 5 6
-115 11 11 11 11 11 11
7 8 9 10 11 12 13 14 15 16 17
11 11 11 11 11 11 11 11 11 11 11
0.53799 0.49239 0.45066 0.412466 0.37751 0.34551 0.31623 0.28943 0.2649 0.24245 0.2219
5.91785 5.41631 4.95726 4.537125 4.15259 3.80065 3.47854 3.183728 2.9139 2.66694 2.4409
18 IRR
111 9.26%
0.20309
22.5435 115.0
NPV ₹ 0.00
RADE DATE Issuer Name ISIN
BSE
NSE
BSE
NSE
BSE
NSE
BSE
BSE
NSE
BSE
BSE
BSE
BSE
BSE
BSE
NSE
BSE
NSE
BSE
BSE
BSE
NSE
NSE
BSE
BSE
BSE
BSE
BSE
NSE
NSE
NSE
NSE
NSE
BSE
NSE
BSE
BSE
BSE
BSE
BSE
NSE
NSE
BSE
BSE
BSE
BSE
BSE
BSE
BSE
NSE
BSE
BSE
NSE
NSE
BSE
NSE
BSE
NSE
BSE
BSE
BSE
BSE
BSE
NSE
NSE
BSE
NSE
NSE
BSE
BSE
BSE
NSE
NSE
BSE
BSE
NSE
BSE
NSE
NSE
NSE
BSE
BSE
BSE
NSE
BSE
BSE
NSE
BSE
BSE
NSE
NSE
BSE
BSE
NSE
NSE
NSE
NSE
NSE
NSE
NSE
NSE
BSE
NSE
BSE
BSE
BSE
BSE
BSE
BSE
BSE
BSE
BSE
BSE
BSE
BSE
NSE
NSE
NSE
BSE
NSE
BSE
NSE
BSE
BSE
NSE
BSE
NSE
BSE
NSE
NSE
NSE
NSE
BSE
NSE
NSE
BSE
BSE
NSE
BSE
NSE
BSE
BSE
BSE
NSE
BSE
NSE
NSE
NSE
BSE
NSE
BSE
NSE
BSE
NSE
NSE
NSE
BSE
BSE
NSE
BSE
NSE
NSE
NSE
BSE
NSE
BSE
NSE
NSE
NSE
BSE
NSE
BSE
BSE
NSE
BSE
BSE
NSE
NSE
BSE
BSE
BSE
BSE
NSE
BSE
NSE
BSE
BSE
NSE
BSE
BSE
BSE
BSE
NSE
BSE
NSE
NSE
BSE
NSE
NSE
NSE
NSE
NSE
BSE
NSE
BSE
NSE
BSE
BSE
NSE
NSE
BSE
NSE
BSE
NSE
BSE
NSE
NSE
BSE
NSE
BSE
NSE
NSE
BSE
NSE
BSE
NSE
BSE
BSE
BSE
BSE
NSE
NSE
BSE
NSE
BSE
BSE
BSE
BSE
BSE
BSE
BSE
BSE
BSE
BSE
BSE
BSE
BSE
TRADE DATE
ranging from 3 to 5 years
7-Oct-19
7-Oct-19
Face value
Yield at time of issue
NTPC LIMITED
REC Limited
NTPC LIMITED
REC Limited
yr
1
2
3
4
Total
yr
1
2
3
4
5
Total
yr
1
2
3
4
5
6
7
8
9
10
Total
NTPC LIMITED
yr
1
2
3
4
5
6
7
8
9
10
11
12
13
14
Total
REC Limited
yr
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
Total
yr
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
Total
Q7
1
2
3
4
5
6
Q8a
Change in Yield 10% to 12
4 NTPC LIMITED
Duration
Modified duration
5 REC Limited
Duration
Modified duration
Change in price of bond
Q8b
Yield Curve
0.05
0
MANAPPURAM ECL FINANCE NTPC LIMITED REC Limited Housing & Urban MUTHOOT
FINANCE LIMITED Development HOMEFIN INDIA
-0.05 LIMITED Corporation LIMITED
Limited
-0.1
-0.15
-0.2
-0.25
-0.3
-0.3
1000
10%
Q1 Q2 Q3a
Coupon yield Current yield YTM- Method 1
0.02
3.49
(-)D* change in yield
(-)3.49*.02
-6.97%
13.33
(-)D* change in yield
(-)13.33*.02
-26.66%
6.71
(-)D* change in yield
(-)6.71*.02
-13.42%
8.29
(-)D* change in yield
(-)8.29*.02
-16.58%
8.87
(-)D* change in yield
(-)8.87*.02
-17.75%
9.81
(-)D* change in yield
(-)9.81*.02
-19.62%
Yield Curve
Q3b
YTM - 2
case 1 2 3 4
-1001 100 100 100 1100
case 1 2 3 4
-905.01 97.5 97.5 97.5 97.5
case 1 2 3 4
-900 104 104 104 104
case 1 2 3 4
-1399 89.1 89.1 89.1 89.1
case 1 2 3 4
-1225 74.3 74.3 74.3 74.3
case 1 2 3 4
-1373.1 90.1 90.1 90.1 90.1
Q5
Year 1 2 3 4
Coupon value 100 100 100 1100
Reinvestement3 2 1 0
Coupon Value 1.404928 1.2544 1.2544 1.12
MV 140.4928 125.44 125.44 1232
Total MV 1623.373
CAGR 13%
Year 1 2 3 4
Coupon value 97.5 97.5 97.5 97.5
Reinvestement4 3.00 2 1
Coupon Value 1.57351936 1.404928 1.2544 1.2544
MV 153.4181376 136.98048 122.304 122.304
Total MV
CAGR 12%
Year 1 2 3 4
Coupon value 104 104 104 104
Reinvestement9 8 7 6
Coupon Value 2.77307875745019 2.47596317629481 2.21068140740608 1.973823
MV 288.40019077482 257.50017033466 229.910866370232 205.2776
Total MV
CAGR 11.51%
Year 1 2 3 4
Coupon value 89.1 89.1 89.1 89.1
Reinvestement13 12 11 10
Coupon Value 4.36349311165262 3.89597599254698 3.47854999334552 3.105848
MV 388.787236248248 347.131460935936 309.938804407086 276.7311
Total MV
CAGR 10.12%
Year 1 2 3 4
Coupon value 74.3 74.3 74.3 74.3
Reinvestement14 13 12 11
Coupon Value 4.88711228505093 4.36349311165262 3.89597599254698 3.47855
MV 363.112442779284 324.207538195789 289.47101624624 258.4563
Total MV
CAGR 9.30%
Year 1 2 3 4
Coupon value 90.1 90.1 90.1 90.1
Reinvestement14 13 12 11
Coupon Value 4.88711228505093 4.36349311165262 3.89597599254698 3.47855
MV 440.328816883089 393.150729359901 351.027436928483 313.4174
Total MV
CAGR 10.37%
Duration
0.09090909091
0.1652892562
0.22539444027
3.00525920361
3.49
Duration
0.2848871351
0.5312580608
0.70633173993
0.85615968476
10.9514598371
13.33
Duration
0.09227743498
0.16777715451
0.22878702887
0.27731761076
0.31513364859
0.34378216209
0.36461744465
0.37882331911
0.38743294
4.15429259675
6.71
Duration
0.08806937833
0.16012614242
0.21835383057
0.26467130979
0.30076285203
0.32810492949
0.34799007673
0.36154813167
0.36976513466
0.37350013602
0.37350013602
0.37041335803
0.36480103443
4.36594226161
8.29
Duration
0.08395706651
0.15264921183
0.20815801613
0.25231274682
0.28671903048
0.31278439689
0.331741027
0.34466600208
0.35249932031
0.3560599195
0.3560599195
0.35311727554
0.34776701379
0.34047120231
4.79498976567
8.87
Duration
0.10181065535
0.18511028245
0.25242311243
0.305967409
0.3476902375
0.37929844091
0.40228622521
0.4179597145
0.42745879892
0.43177656457
0.43177656457
0.42820816321
0.42172016074
0.41287288464
4.86551088482
9.81
Protated discount
IRR
10%
5 IRR
1097.5 12%
5 6 7 8 9 10 IRR
104 104 104 104 104 1104 12%
5 6 7 8 9 10 11 12 13 14 IRR
89.1 89.1 89.1 89.1 89.1 89.1 89.1 89.1 89.1 1089.1 5%
5 6 7 8 9 10 11 12 13 14 15 IRR
74.3 74.3 74.3 74.3 74.3 74.3 74.3 74.3 74.3 74.3 1074.3 -2%
5 6 7 8 9 10 11 12 13 14 15 IRR
90.1 90.1 90.1 90.1 90.1 90.1 90.1 90.1 90.1 90.1 1090.1 5%
5
1097.5
0
1.12
1229.2
1764.20662
5 6 7 8 9 10
104 104 104 104 104 1104
5 4 3 2 1 0
1.76234168 1.5735 1.4049 1.2544 1.2544 1.12
183.283535 163.65 146.11 130.46 130.46 1236
2972
5 6 7 8 9 10 11 12 13 14
89.1 89.1 89.1 89.1 89.1 89.1 89.1 89.1 89.1 1089.2
9 8 7 6 5 4 3 2 1 0
2.77307876 2.476 2.2107 1.9738 1.7623 1.5735 1.4049 1.2544 1.12 1
247.081317 220.61 197 175.87 157 140.2 125.18 111.77 99.792 1089.2
3886
5 6 7 8 9 10 11 12 13 14 15
74.3 74.3 74.3 74.3 74.3 74.3 74.3 74.3 74.3 74.3 1074.3
10 9 8 7 6 5 4 3 2 1 0
3.10584821 2.7731 2.476 2.2107 1.9738 1.7623 1.5735 1.4049 1.2544 1.12 1
230.764522 206 184 164.25 146.66 130.94 116.91 104.39 93.202 83.216 1074.3
3770
5 6 7 8 9 10 11 12 13 14 15
90.1 90.1 90.1 90.1 90.1 90.1 90.1 90.1 90.1 90.1 1090.1
10 9 8 7 6 5 4 3 2 1 0
3.10584821 2.7731 2.476 2.2107 1.9738 1.7623 1.5735 1.4049 1.2544 1.12 1
279.836924 249.85 223.08 199.18 177.84 158.79 141.77 126.58 113 100.91 1090.1
4359