Ordinary Council Meeting - Hastings Council - NSW Government

PORT MACQUARIE-HASTINGS COUNCIL
Port Macquarie Hastings Council
Investment Summary
As at 30 Nov 2010
Alternative Investment Group
Investment Counter Rating Maturity
Face value
$
Current
value $
Unrealised
Gain /
(Loss)
% total
current
Date Last
coupon
Yield to
Date
(%pa)
Comments
Shield 21 Shield 21 CBA AA 28-Feb-11 1,000,000.00 1,199,160.00 199,160 1.5% n/a 2.76% Delever - CBA zero coup bond
Longreach Series 7 Property Linked LCM A+ 06-Jul-11 1,000,000.00 970,300.00 (29,700) 1.2% 7/07/2008 3.83% Delever - UBS zero coup bond
Longreach Series 12 Utilities Index LCM A+ 29-Sep-11 1,000,000.00 963,700.00 (36,300) 1.2% 29/09/2010 3.31% Capital protected, UBS
Westpac Ethical Note WBC AA 05-Jul-12 1,000,000.00 929,290.00 (70,710) 1.2% 5/01/2009 3.84% Delever - Westpac zero coup bond
Westpac Global Property Note WBC AA 17-Sep-12 1,000,000.00 905,490.00 (94,510) 1.1% 14/09/2008 1.83% Delever - Westpac zero coup bond
Longreach Series 24 Regional Prope LCM A+ 13-Dec-12 3,000,000.00 2,661,300.00 (338,700) 3.4% 13/12/2007 1.63% Delever - Deutsche zero coup bond
Westpac Focus Note WBC AA 20-Dec-12 1,000,000.00 911,390.00 (88,610) 1.2% 20/12/2008 2.64% Delever - Westpac zero coup bond
Longreach Series 32 Strategic Partn LCM A+ 23-Nov-14 3,000,000.00 2,243,100.00 (756,900) 2.8% 2/06/2008 1.15% Delever - UBS zero coup bond
Octagon Limited SeriesEmu FIIG AAA 30-Oct-15 1,000,000.00 757,100.00 (242,900) 1.0% 30/06/2008 2.79% Delever - IBRD zero coup bonds
13,000,000 11,540,830 (1,459,170) 14.6%
Current Account Investment Group
Westpac Business Cash Reserve Westpac A-1+ At call 10,534,411 10,534,411.40 0 13.3% 4.8%
10,534,411 10,534,411 0 13.3%
Term Investment Group
Investment Counter Rating Maturity
Face value
$
Current
value $
Unrealised
Gain /
(Loss)
% total
current
Current
Yield
Credit Union Australia CUA A-2 04-Jan-11 5,000,000.00 5,025,367.95 25,368 6.3% 5.97%
Elders Rural Bank Limited Elders A-2 25-Mar-11 1,000,000.00 1,050,104.15 50,104 1.3% 6.72%
Members Equity Bank Melbourne ME A-2 15-Apr-11 1,000,000.00 1,043,727.45 43,727 1.3% 6.4%
National Australia Bank Limited NAB A-1+ 08-Jun-11 5,000,000.00 5,092,988.31 92,988 6.4% 6.2%
Suncorp Deposits and Transactions Suncorp A-1 21-Jul-11 5,000,000.00 5,150,875.40 150,875 6.5% 6.47%
Bank of Queensland BoQ A-2 21-Jul-11 3,000,000.00 3,086,035.37 86,035 3.9% 6.35%
Bank of Western Australia BWA A-1+ 21-Jul-11 2,000,000.00 2,057,314.55 57,315 2.6% 6.3%
National Australia Bank Limited NAB A-1+ 08-Sep-11 5,000,000.00 5,105,582.75 105,583 6.4% 6.23%
National Australia Bank Limited NAB A-1+ 08-Sep-11 5,000,000.00 5,105,582.75 105,583 6.4% 6.23%
Bank of Queensland BoQ A-2 04-Nov-11 5,000,000.00 5,070,151.00 70,151 6.4% 6.4%
National Australia Bank Limited NAB AA 08-Dec-11 5,000,000.00 5,120,418.93 120,419 6.5% 6.23%
Suncorp Deposits and Transactions Suncorp A+ 23-Mar-12 1,000,000.00 1,069,009.57 69,010 1.3% 7%
Elders Rural Bank Limited Elders BBB 26-Mar-12 2,000,000.00 2,146,287.52 146,288 2.7% 7.21%
Suncorp Deposits and Transactions Suncorp A+ 18-Dec-12 1,000,000.00 1,110,335.56 110,336 1.4% 7.45%
46,000,000 47,233,781 1,233,781 59.6%
Credit Linked Note Investment Group
Investment Custodian Rating Maturity
Face value
$
Current
value $
Unrealised
Gain /
(Loss)
% total
current Rollover
Current
Yield
Beech Trust Notes SerBeech WBC BBB+ 20-Dec-10 3,000,000.00 3,032,103.00 32,103 3.8% 6.29%
Corsair (Cayman IslandTorquay ANZ D 20-Jun-13 1,548,821.44 7,442.09 (1,541,379) 0.0% 20-Dec-10 6.39% No secondary market
Ethical CDO I Limited SeGreen ANZ CCC- 20-Mar-14 5,000,000.00 411,173.50 (4,588,827) 0.5% 20-Dec-10 5.74% No secondary market
Helium Capital Limited SScarborough ANZ CCC- 23-Jun-14 965,596.59 2,371.31 (963,225) 0.0% 23-Dec-10 6.6333% No secondary market
Aphex Pacific Capital LGlenelg ANZ CCC- 22-Dec-14 3,000,000.00 778,650.00 (2,221,350) 1.0% 22-Dec-10 6.53% No secondary market
Zircon Finance Ltd SerMiami ANZ NR 20-Mar-17 3,000,000.00 34,260.00 (2,965,740) 0.0% 20-Dec-10 6.29% No secondary market
Subtotal non-compliant 16,514,418 4,266,000 (12,248,418) 5.4%
16,514,418 4,266,000 (12,248,418) 5.4%
Floating Rate Note Investment Group
Home Building Society Subordinated ANZ A-2 25-Jul-11 2,000,000.00 1,990,600.00 (9,400) 2.5% 5.7867% Aust Govt regulated ADI
United Credit Union Ltd ANZ ADI 15-Nov-11 1,000,000.00 935,174.55 (64,825) 1.2% 7.2983% Aust Govt regulated ADI
Mackay Permanent Building Socity S WBC ADI 21-Nov-11 1,000,000.00 922,080.00 (77,920) 1.2% 6.1% Aust Govt regulated ADI
Holiday Coast Credit Union Limited S HCCU ADI 17-Apr-13 1,000,000.00 887,010.00 (112,990) 1.1% 8.49% Aust Govt regulated ADI
Holiday Coast Credit Union Limited S HCCU ADI 17-Apr-13 500,000.00 443,505.00 (56,495) 0.6% 8.49% Aust Govt regulated ADI
Holiday Coast Credit Union Limited S HCCU ADI 17-Apr-13 500,000.00 443,505.00 (56,495) 0.6% 8.49% Aust Govt regulated ADI
6,000,000 5,621,875 (378,125) 7.1%
92,048,829 79,196,897 (12,851,932) 100.0%
PAGE 51