In: Finance
Bond A and Bond B are both annual coupon, five-year, 10,000 par value bonds bought to yield an annual effective rate of 4%.
Bond A has an annual coupon rate of r%r%, a redemption value that is 10% below par, and a price of P.
Bond B has an annual coupon rate of (r+1)%(r+1)%, a redemption value that is 10% above par, and a price of 1.2P.
Calculate r%
5.85%
6.85%
7.85%
8.85%
9.85%
6.85% is the required rate
We use an excel solver to solve this problem
Initially, we input any random rate r in the rate column ( Here, taken 5% initially)
r | 6.85% | |||||
1/(1.04^Year) | Bond A | Bond B | ||||
Year | PV Factor | Cash-flows | PV of cash-flows | Cash-flows | PV of cash-flows | |
1 | 0.961538462 | 684.6271146 | 658.2953025 | 784.627115 | 754.4491487 | |
2 | 0.924556213 | 684.6271146 | 632.9762524 | 784.627115 | 725.4318737 | |
3 | 0.888996359 | 684.6271146 | 608.6310119 | 784.627115 | 697.5306478 | |
4 | 0.854804191 | 684.6271146 | 585.2221269 | 784.627115 | 670.702546 | |
5 | 0.821927107 | 684.6271146 | 562.7135835 | 784.627115 | 644.9062942 | |
5 | 0.821927107 | 9000 | 7397.343961 | 11000 | 9041.198174 | |
Bond Price | 10445.18224 | 12534.21868 |
Bond cash-flows are chalked out for 5 years
Bond A price = 10% below par = 90%*10000 = 9000
Bond B price = 10% above par = 110%*10000 =11000
Coupon payment of Bond A = (r)% *10000
Coupon payment of Bond B = (1+r)% *10000
Input the following constraints in a solver,
Here the constraint is Price of Bond B should be 1.2 times that of Bond A
And the rate cell should be changed to get the required rate
Solving we get,
Hence, 6.85% is the required rate.