In: Finance
What is the present value of bonds with the following characteristics: Annual Coupon Rate =3% Par=$1000 Maturity=25 years YTM=7%
Statemnet showing Price or Intrinsic Value | ||||
Particulars | Time | PVf @7% | Amount | PV |
Cash Flows (Interest) | 1.00 | 0.9346 | 30.00 | 28.04 |
Cash Flows (Interest) | 2.00 | 0.8734 | 30.00 | 26.20 |
Cash Flows (Interest) | 3.00 | 0.8163 | 30.00 | 24.49 |
Cash Flows (Interest) | 4.00 | 0.7629 | 30.00 | 22.89 |
Cash Flows (Interest) | 5.00 | 0.7130 | 30.00 | 21.39 |
Cash Flows (Interest) | 6.00 | 0.6663 | 30.00 | 19.99 |
Cash Flows (Interest) | 7.00 | 0.6227 | 30.00 | 18.68 |
Cash Flows (Interest) | 8.00 | 0.5820 | 30.00 | 17.46 |
Cash Flows (Interest) | 9.00 | 0.5439 | 30.00 | 16.32 |
Cash Flows (Interest) | 10.00 | 0.5083 | 30.00 | 15.25 |
Cash Flows (Interest) | 11.00 | 0.4751 | 30.00 | 14.25 |
Cash Flows (Interest) | 12.00 | 0.4440 | 30.00 | 13.32 |
Cash Flows (Interest) | 13.00 | 0.4150 | 30.00 | 12.45 |
Cash Flows (Interest) | 14.00 | 0.3878 | 30.00 | 11.63 |
Cash Flows (Interest) | 15.00 | 0.3624 | 30.00 | 10.87 |
Cash Flows (Interest) | 16.00 | 0.3387 | 30.00 | 10.16 |
Cash Flows (Interest) | 17.00 | 0.3166 | 30.00 | 9.50 |
Cash Flows (Interest) | 18.00 | 0.2959 | 30.00 | 8.88 |
Cash Flows (Interest) | 19.00 | 0.2765 | 30.00 | 8.30 |
Cash Flows (Interest) | 20.00 | 0.2584 | 30.00 | 7.75 |
Cash Flows (Interest) | 21.00 | 0.2415 | 30.00 | 7.25 |
Cash Flows (Interest) | 22.00 | 0.2257 | 30.00 | 6.77 |
Cash Flows (Interest) | 23.00 | 0.2109 | 30.00 | 6.33 |
Cash Flows (Interest) | 24.00 | 0.1971 | 30.00 | 5.91 |
Cash Flows (Interest) | 25.00 | 0.1842 | 30.00 | 5.53 |
Cash flows (Maturity Amount) | 25.00 | 0.1842 | 1,000.00 | 184.20 |
Intrinsic Value of Bond or Current Bond Price | 533.81 | |||
Value is $533.81 |