In: Finance
Year | Cash flow | PVIF at 7% | PV at 7% | t*PV | ||
1 | $ 80.00 | 0.93458 | $ 74.77 | $ 74.77 | ||
2 | $ 80.00 | 0.87344 | $ 69.88 | $ 139.75 | ||
3 | $ 80.00 | 0.81630 | $ 65.30 | $ 195.91 | ||
4 | $ 80.00 | 0.76290 | $ 61.03 | $ 244.13 | ||
5 | $ 1,080.00 | 0.71299 | $ 770.03 | $ 3,850.13 | ||
$ 1,041.00 | $ 4,504.68 | |||||
1) | Bond duration = 4504.68/1041.00 = | 4.33 | years | |||
2) | If interest rate increases by 2%, the price of the bond will | |||||
change by -2%*4.33 = | -8.66% | |||||
Current price = 1000/1.07^5+80*(1.07^5-1)/(0.07*1.07^5) = | $ 1,041.00 | |||||
Bonds future price = 1041.00*(100%-8.66%) = | $ 950.85 |