In: Accounting
Determine the market price of a $209,000, 10-year, 8% (pays interest semiannually) bond issue sold to yield an effective rate of 10%.
Market price of a bond can be easily calculated by plotting the interests in an excel sheet. The logic is the Yield should be the effective rate. I am giving below the step step by calculation to understand the concept.
Take the Face value of the bond as investment on 1/1/18
Plot the interest on face value semi annually
Use the formulae XIRR in excel to calculate the yield on face value. The yield will be slightly higher since the interest payment happen semi annual
Use the goal seek function in excel to set the xirr cell value to 10% by changing the face value. I am pasting below the excel workings so that you can try.
FV | 209000 | |||||||||||||||||||||
Tenure | 10 | |||||||||||||||||||||
Interest | 8% | |||||||||||||||||||||
Effective rate | 10% | |||||||||||||||||||||
01-01-2018 | 30-06-2018 | 31-12-2018 | 30-06-2019 | 31-12-2019 | 30-06-2020 | 31-12-2020 | 30-06-2021 | 31-12-2021 | 30-06-2022 | 31-12-2022 | 30-06-2023 | 31-12-2023 | 30-06-2024 | 31-12-2024 | 30-06-2025 | 31-12-2025 | 30-06-2026 | 31-12-2026 | 30-06-2027 | 31-12-2027 | ||
-186010 | ||||||||||||||||||||||
8360 | 8360 | 8360 | 8360 | 8360 | 8360 | 8360 | 8360 | 8360 | 8360 | 8360 | 8360 | 8360 | 8360 | 8360 | 8360 | 8360 | 8360 | 8360 | 8360 | |||
209000 | ||||||||||||||||||||||
-186010 | 8360 | 8360 | 8360 | 8360 | 8360 | 8360 | 8360 | 8360 | 8360 | 8360 | 8360 | 8360 | 8360 | 8360 | 8360 | 8360 | 8360 | 8360 | 8360 | 217360 | ||
9.98% | ||||||||||||||||||||||
As can be seen above the market value of the bond is $186010