In: Finance
| 15 | 1000000*30/360*1.5% | |||||||
| 1250 | ||||||||
| Proceeds from investment = (1000000+1250) | 1001250 | $1,001,250 | ||||||
| 16 | 1000000*(1/(1.02^(60/360))) | |||||||
| 996705 | ||||||||
| The present value would be $ 996705 | ||||||||
| 17 | Annuity factor = (1-(1+r)^-n)/r | |||||||
| (1-(1+0.06)^(-10))/0.06 | ||||||||
| 7.3601 | ||||||||
| Present value of $ 60 received for next ten years | ||||||||
| $60*7.3601 | 441.606 | |||||||
| Present of $ 1000 | ||||||||
| 1000*(1/(1.06^10)) | ||||||||
| 1000*0.558395 | 558.395 | |||||||
| Price of Bond | $1,000 | |||||||
| 18 | If yield to maturity is 5% | |||||||
| Annuity factor = (1-(1+r)^-n)/r | ||||||||
| (1-(1+0.05)^(-20))/0.05 | ||||||||
| 12.4622 | ||||||||
| Present value of $ (100000*5%) = $ 5000 received for next 20 years | ||||||||
| $5000*12.4622 | 62311 | |||||||
| Present of $ 1000 | ||||||||
| 100000*(1/(1.05^20)) | ||||||||
| 100000*0.376889 | 37688.9 | |||||||
| Price of Bond | $100,000 | |||||||
| If yield to maturity is 6% | ||||||||
| Annuity factor = (1-(1+r)^-n)/r | ||||||||
| (1-(1+0.06)^(-20))/0.06 | ||||||||
| 11.4699 | ||||||||
| Present value of $ (100000*5%) = $ 5000 received for next 20 years | ||||||||
| $5000*11.4699 | 57349.5 | |||||||
| Present of $ 1000 | ||||||||
| 100000*(1/(1.06^20)) | ||||||||
| 100000*0.311805 | 31180.5 | |||||||
| Price of Bond | $88,530 | |||||||
| If yield to maturity is 4% | ||||||||
| Annuity factor = (1-(1+r)^-n)/r | ||||||||
| (1-(1+0.04)^(-20))/0.04 | ||||||||
| 13.5903 | ||||||||
| Present value of $ (100000*5%) = $ 5000 received for next 20 years | ||||||||
| $5000*12.5903 | 62951.5 | |||||||
| Present of $ 1000 | ||||||||
| 100000*(1/(1.04^20)) | ||||||||
| 100000*0.456387 | 45638.7 | |||||||
| Price of Bond | $108,590 | |||||||
| 18 | If maturity is 30 years | |||||||
| Annuity factor = (1-(1+r)^-n)/r | ||||||||
| (1-(1+0.05)^(-30))/0.05 | ||||||||
| 15.37245 | ||||||||
| Present value of $ (100000*5%) = $ 5000 received for next 20 years | ||||||||
| $5000*15.37245 | 76862.25 | |||||||
| Present of $ 1000 | ||||||||
| 100000*(1/(1.05^30)) | ||||||||
| 100000*0.231377 | 23137.7 | |||||||
| Price of Bond | $100,000 | |||||||
| If yield to maturity is 6% | ||||||||
| Annuity factor = (1-(1+r)^-n)/r | ||||||||
| (1-(1+0.06)^(-30))/0.06 | ||||||||
| 13.76483 | ||||||||
| Present value of $ (100000*5%) = $ 5000 received for next 20 years | ||||||||
| $5000*13.76483 | 68824.15 | |||||||
| Present of $ 1000 | ||||||||
| 100000*(1/(1.06^30)) | ||||||||
| 100000*0.17411 | 17411 | |||||||
| Price of Bond | $86,235 | |||||||
| If yield to maturity is 4% | ||||||||
| Annuity factor = (1-(1+r)^-n)/r | ||||||||
| (1-(1+0.04)^(-30))/0.04 | ||||||||
| 17.29203 | ||||||||
| Present value of $ (100000*5%) = $ 5000 received for next 20 years | ||||||||
| $5000*17.29203 | 86460.15 | |||||||
| Present of $ 1000 | ||||||||
| 100000*(1/(1.04^30)) | ||||||||
| 100000*0.308319 | 30831.9 | |||||||
| Price of Bond | $117,292 | |||||||