Академический Документы
Профессиональный Документы
Культура Документы
MCX IPO
Scenarios on listing
Amt Invested
Cutoff Price
Gain expected on listing%
Selling Price
Oversubscription (no. of times)
Shares applied
Number of shares alloted
Shares list in (no. of days)
Savings bank a/c rate
Gain for alloted shares
Gain%
Tax%
IRR Calculations
Money going out
Rem. Money (non-alloted)
coming in
Amt. received on selling
shares alloted on listing
Interest lost for 17 days in
a savings a/c
ST tax paid
5% gain
100000
1032
5%
1083.6
8
96.90
12.11
17
3.50%
625
9.57%
10%
10% gain
100000
1032
10%
1135.2
8
96.90
12.11
17
3.50%
1250
24.67%
10%
24-Feb-12
-100000 24-Feb-12
-100000
11-Mar-12
87500 11-Mar-12
87500
11-Mar-12
13125 11-Mar-12
13750
11-Mar-12
15-Jul-12
-163.01 11-Mar-12
-62.5 15-Jul-12
10%
-163.01
-125
25%
XIRR
Probability assignment
Expected Value in Gain (Rs.)
XIRR for expected value (p.a)
40%
812.5
13.89%
30%
24-Feb-12
11-Mar-12
11-Mar-12
15-Jul-12
XIRR
Gain
15% gain
100000
1032
15%
1186.8
8
96.90
12.11
17
3.50%
1875
41.90%
10%
0% gain
100000
1032
0%
1032
8
96.90
12.11
17
3.50%
0
-3.65%
10%
-5% loss
100000
1032
-5%
980.4
8
96.90
12.11
17
3.50%
-625
-15.23%
10%
-10% loss
100000
1032
-10%
928.8
8
96.90
12.11
17
3.50%
-1250
-25.37%
10%
24-Feb-12
-100000 24-Feb-12
-100000 24-Feb-12
-100000 24-Feb-12
-100000
11-Mar-12
87500 11-Mar-12
87500 11-Mar-12
87500 11-Mar-12
87500
11-Mar-12
14375 11-Mar-12
12500 11-Mar-12
11875 11-Mar-12
11250
11-Mar-12
15-Jul-12
-163.01 11-Mar-12
-187.5 15-Jul-12
42%
-163.01 11-Mar-12
0 15-Jul-12
-4%
-163.01 11-Mar-12
62.5 15-Jul-12
-15%
-163.01
125
-25%
15%
-100000
100812.5
-163.014
-81.25
14%
5%
5%
5%