Bond Calculation

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 2

Bond Year Coupon FV paymenTotal PaymPV Factor PV

Face value 100 1 10 0 10 0.934579 9.345794


Coupon rate 10% 2 10 0 10 0.873439 8.734387
Payment Annual 10 3 10 0 10 0.816298 8.162979
YTM 7% 4 10 0 10 0.762895 7.628952
Constant Discount Factor 5 10 100 110 0.712986 78.42848
Year Discount RPV Factor Price of BoPV Future 112.3006
100 1 4.00% 0.961538 5 0 5 4.807692 0.909091 4.545455
5% 2 4.50% 0.91573 5 0 5 4.57865 0.826446 4.132231
3 4.75% 0.870037 5 0 5 4.350187 0.751315 3.756574
4 4.90% 0.825844 5 0 5 4.12922 0.683013 3.415067
5 5% 0.783526 5 100 105 82.27025 0.620921 65.19674
Price of Bond 100.136 81.04607
Yiled to Maturity (YTM) for bond YTM 0.1

Step 01 Assume a discount rate same for all year


Step 02 Calculate the price (sum of all PV based on assumed discount factor)
Step 03 Use Goal Seek
Step 04 New Price
Set value equal to Previous
Changing assumed discount rate
year Coupon PaFV PaymenTotal Cash PV factor PV of Cash
10 100 5 years 1 10 0 10 0.892857 8.928571
Bond 4 10% 2 10 0 10 0.797194 7.971939
12% 3 10 0 10 0.71178 7.117802
Annual frequency 4 10 0 10 0.635518 6.355181
5 10 100 110 0.567427 62.41695
Price 92.79045
Price FaceValue Coupon Rate Yield (Market Return)
Premium > 10% > 6%
At Par ValuPrice EQUAL Face Value 10% equal 10%
Discount Less 10% < 12%

If there is any change in I (Discount rate

Change in Price = -DP/p = Mo


time*PV of Cashflow
8.928571
15.94388
21.35341
25.42072
312.0848
383.7314
Yield (Market Return)Duration
4.135462 Dollar (Rs) Duration
Macaulay Duration

Modifide Duration =Duration /(1+i)

any change in I (Discount rate/ Market Return)

Change in Price = -DP/p = Modifide duration *Di

You might also like