|
|
|
|
|
|
|
|
|
|
|
|
|
|
Price of Bond =Present Value of future cash flows |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
First Bond :Zerocoupon with maturity payment of $1000 |
|
|
|
|
|
|
|
|
Rate |
Yield to maturity |
8.90% |
|
|
|
|
|
|
|
|
|
Nper |
Number of years to maturity |
10 |
|
|
|
|
|
|
|
|
|
Fv |
Payment at maturity |
$1,000 |
|
|
|
|
|
|
|
|
|
PV |
Current Price |
$426.31 |
(Using PV function of excelwith Rate=8.9%, Nper=10,Fv=-1000) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Second Bond :8.9% coupon |
|
|
|
|
|
|
|
|
Rate |
Yield to maturity |
8.90% |
|
|
|
|
|
|
|
|
|
Nper |
Number of years to maturity |
10 |
|
|
|
|
|
|
|
|
|
Pmt |
Annual Coupon Payment |
$89 |
|
|
|
|
|
|
|
|
|
Fv |
Payment at maturity=Face value |
$1,000 |
(89/8.9%) |
|
|
|
|
|
|
|
|
PV |
Current Price |
$1,000 |
(Using PV function of excelwith Rate=8.9%,
Nper=10,Pmt=-89,Fv=-1000) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Third Bond :10.9% coupon |
|
|
|
|
|
|
|
|
Rate |
Yield to maturity |
8.90% |
|
|
|
|
|
|
|
|
|
Nper |
Number of years to maturity |
10 |
|
|
|
|
|
|
|
|
|
Pmt |
Annual Coupon Payment |
$109 |
|
|
|
|
|
|
|
|
|
Fv |
Payment at maturity=Face value |
$1,000 |
(109/10.9%) |
|
|
|
|
|
|
|
PV |
Current Price |
$1,129 |
(Using PV function of excelwith Rate=8.9%,
Nper=10,Pmt=-109,Fv=-1000) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Zero |
8.9% Coupon |
10.9% Coupon |
|
|
|
|
|
|
|
|
Current prices |
$426.31 |
$1,000 |
$1,129 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
b |
Yield to
maturity 8.9% at the beginning of next year |
|
|
|
|
|
|
|
|
|
|
Number of Years to maturity fromnext year=9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
First Bond :Zerocoupon with maturity payment of $1000 |
|
|
|
|
|
|
|
|
Rate |
Yield to maturity |
8.90% |
|
|
|
|
|
|
|
|
|
Nper |
Number of years to maturity |
9 |
|
|
|
|
|
|
|
|
|
Fv |
Payment at maturity |
$1,000 |
|
|
|
|
|
|
|
|
|
PV |
Price One year FromNow |
$464.25 |
(Using PV function of excelwith Rate=8.9%, Nper=9,Fv=-1000) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Second Bond :8.9% coupon |
|
|
|
|
|
|
|
|
Rate |
Yield to maturity |
8.90% |
|
|
|
|
|
|
|
|
|
Nper |
Number of years to maturity |
9 |
|
|
|
|
|
|
|
|
|
Pmt |
Annual Coupon Payment |
$89 |
|
|
|
|
|
|
|
|
|
Fv |
Payment at maturity=Face value |
$1,000 |
(89/8.9%) |
|
|
|
|
|
|
|
|
PV |
Price One year FromNow |
$1,000 |
(Using PV function of excelwith Rate=8.9%,
Nper=9,Pmt=-89,Fv=-1000) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Third Bond :10.9% coupon |
|
|
|
|
|
|
|
|
Rate |
Yield to maturity |
8.90% |
|
|
|
|
|
|
|
|
|
Nper |
Number of years to maturity |
9 |
|
|
|
|
|
|
|
|
|
Pmt |
Annual Coupon Payment |
$109 |
|
|
|
|
|
|
|
|
|
Fv |
Payment at maturity=Face value |
$1,000 |
(109/10.9%) |
|
|
|
|
|
|
|
PV |
Price One year FromNow |
$1,120 |
(Using PV function of excelwith Rate=8.9%,
Nper=9,Pmt=-109,Fv=-1000) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Zero |
8.9% Coupon |
10.9% Coupon |
|
|
|
|
|
|
|
|
Price One year FromNow |
$464.25 |
$1,000 |
$1,120 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
c |
Rate of Return on One year Holding |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rate of return on Zero Coupon Bond |
8.90% |
(464.25-426.31)/426.31 |
|
|
|
|
|
|
|
Rate of return on 8.9% Bond |
8.90% |
((1000-1000)+89)/1000 |
|
|
|
|
|
|
|
Rate of return on 10.9% Bond |
8.86% |
((1120-1129)+109)/1129 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Zero |
8.9% Coupon |
10.9% Coupon |
|
|
|
|
|
|
|
|
Rate of return |
8.90% |
8.90% |
8.86% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|