Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
Due: March 2
1. Consider a bond with the annual coupon payments of $100, a principal payment of $1000 in
15 years, and a cost of $1000. Assume a flat yield curve with a 5% yield to maturity. What
is the duration of the bond? If the yield curve remains unchanged, what is the bond’s
duration in three years? In five years? In eight years?
Duration at Yr = 0
Tim
e Weighting YTM 5% Duration at Yr = 0
Tim
0 1518.98 W*T e Weighting YTM 0.05
1 -100 -0.062698716 -0.062698716 0 1518.98 W*T
2 -100 -0.059713063 -0.119426125 1 -100 =(C4/(1+$F$2))/$C$3 =B4*D4
3 -100 -0.056869583 -0.17060875 2 -100 =(C5/(((1+$F$2))^B5)/$C$3) =B5*D5
4 -100 -0.054161508 -0.216646032 3 -100 =(C6/(((1+$F$2))^B6)/$C$3) =B6*D6
5 -100 -0.051582389 -0.257911943 4 -100 =(C7/(((1+$F$2))^B7)/$C$3) =B7*D7
6 -100 -0.049126084 -0.294756506 5 -100 =(C8/(((1+$F$2))^B8)/$C$3) =B8*D8
7 -100 -0.046786747 -0.327507229 6 -100 =(C9/(((1+$F$2))^B9)/$C$3) =B9*D9
=B10*D1
8 -100 -0.044558807 -0.356470454 7 -100 =(C10/(((1+$F$2))^B10)/$C$3) 0
=B11*D1
9 -100 -0.042436959 -0.381932629 8 -100 =(C11/(((1+$F$2))^B11)/$C$3) 1
=B12*D1
10 -100 -0.040416151 -0.404161512 9 -100 =(C12/(((1+$F$2))^B12)/$C$3) 2
=B13*D1
11 -100 -0.038491573 -0.423407298 10 -100 =(C13/(((1+$F$2))^B13)/$C$3) 3
=B14*D1
12 -100 -0.036658641 -0.439903687 11 -100 =(C14/(((1+$F$2))^B14)/$C$3) 4
=B15*D1
13 -100 -0.034912991 -0.453868883 12 -100 =(C15/(((1+$F$2))^B15)/$C$3) 5
=B16*D1
14 -100 -0.033250468 -0.465506547 13 -100 =(C16/(((1+$F$2))^B16)/$C$3) 6
=B17*D1
15 -1100 -0.348338232 -5.225073483 14 -100 =(C17/(((1+$F$2))^B17)/$C$3) 7
=B18*D1
15 -1100 =(C18/(((1+$F$2))^B18)/$C$3) 8
Duratio
n 9.599879794
Duratio
n =-SUM(E4:E18)
Duration at Yr = 3
Tim 5
e Weighting YTM %
W*T Duration at Yr = 3
- Tim
1 -100 -0.065992749 0.065992749 e Weighting YTM 0.05
-
2 -100 -0.062850237 0.125700474 W*T
-
3 -100 -0.059857368 0.179572105 1 -100 =(J4/(1+$F$2))/$J$19 =I4*K4
4 -100 -0.057007018 -0.22802807 2 -100 =(J5/(((1+$F$2))^I5)/$J$19) =I5*K5
-
5 -100 -0.054292398 0.271461988 3 -100 =(J6/(((1+$F$2))^I6)/$J$19) =I6*K6
-
6 -100 -0.051707045 0.310242273 4 -100 =(J7/(((1+$F$2))^I7)/$J$19) =I7*K7
-
7 -100 -0.049244805 0.344713636 5 -100 =(J8/(((1+$F$2))^I8)/$J$19) =I8*K8
-
8 -100 -0.046899814 0.375198515 6 -100 =(J9/(((1+$F$2))^I9)/$J$19) =I9*K9
- =(J10/(((1+$F$2))^I10)/ =I10*K1
9 -100 -0.04466649 0.401998409 7 -100 $J$19) 0
- =(J11/(((1+$F$2))^I11)/ =I11*K1
10 -100 -0.042539514 0.425395142 8 -100 $J$19) 1
- =(J12/(((1+$F$2))^I12)/ =I12*K1
11 -100 -0.040513823 0.445652054 9 -100 $J$19) 2
- =(J13/(((1+$F$2))^I13)/ =I13*K1
12 -1100 -0.424430527 5.093166329 10 -100 $J$19) 3
=(J14/(((1+$F$2))^I14)/ =I14*K1
11 -100 $J$19) 4
Duratio 8.26712174 =(J15/(((1+$F$2))^I15)/ =I15*K1
n 6 12 -1100 $J$19) 5
Duratio
Price 1443.16 n =-SUM(L4:L15)
Price 1443.16
Duration at Yr = 5
YT
Time Weighting M #
W*
T Duration at Yr = 5
Tim 0.0
1 -100 -0.0687 -0.1 e Weighting YTM 5
2 -100 -0.0654 -0.1 W*T
3 -100 -0.0623 -0.2 1 -100 =(P4/(1+$F$2))/$Q$18 =O4*Q4
=(P5/(((1+$F$2))^O5)/
4 -100 -0.0594 -0.2 2 -100 $Q$18) =O5*Q5
=(P6/(((1+$F$2))^O6)/
5 -100 -0.0565 -0.3 3 -100 $Q$18) =O6*Q6
=(P7/(((1+$F$2))^O7)/
6 -100 -0.0538 -0.3 4 -100 $Q$18) =O7*Q7
=(P8/(((1+$F$2))^O8)/
7 -100 -0.0513 -0.4 5 -100 $Q$18) =O8*Q8
=(P9/(((1+$F$2))^O9)/
8 -100 -0.0488 -0.4 6 -100 $Q$18) =O9*Q9
=(P10/(((1+$F$2))^O10)/ =O10*Q
9 -100 -0.0465 -0.4 7 -100 $Q$18) 10
=(P11/(((1+$F$2))^O11)/ =O11*Q
# -1100 -0.4872 -4.9 8 -100 $Q$18) 11
=(P12/(((1+$F$2))^O12)/ =O12*Q
9 -100 $Q$18) 12
Durati 7.2697377 =(P13/(((1+$F$2))^O13)/ =O13*Q
on 63 10 -1100 $Q$18) 13
Duratio
n =-SUM(R4:R13)
Price: 1386.09
Price: 1386.09
Duration at Yr = 8
Tim YT 5
e Weighting M %
W*
T
-
1 -100 -0.07 0.07
-
2 -100 -0.07 0.14
-
3 -100 -0.07 0.20
-
4 -100 -0.06 0.26
-
5 -100 -0.06 0.30
-
6 -100 -0.06 0.35
-
7 -1100 -0.61 4.24
Durati 5.5662014
on 27
Price 1289.32
Duration at Yr = 8
Ti 0.0
me Weighting YTM 5
W*T
1 -100 =(W4/(1+$F$2))/$X$14 =V4*X4
=(W5/(((1+$F$2))^V5)/
2 -100 $X$14) =V5*X5
=(W6/(((1+$F$2))^V6)/
3 -100 $X$14) =V6*X6
=(W7/(((1+$F$2))^V7)/
4 -100 $X$14) =V7*X7
=(W8/(((1+$F$2))^V8)/
5 -100 $X$14) =V8*X8
=(W9/(((1+$F$2))^V9)/
6 -100 $X$14) =V9*X9
=(W10/(((1+$F$2))^V10)/ =V10*X
7 -1100 $X$14) 10
Durati
on =-SUM(Y4:Y10)
Price 1289.32
1072.97
a) Price 3
b) YTM 4.345%
2.24010
Duration 6
c. If another bond also has 2.5-year, semiannual coupon, but the coupon rate of 13%.
Which one has a lower YTM? Which one has a shorter duration? Explain your
answer intuitively, and verify your answers through actual calculations.
The 2.5 year, 13% annual coupon will have a lower YTM because the rates close today are lower
because as yield curve is steep and the 13% coupon bond has more of its payments made closer to
today. Duration will also be lower as this bond will make its payments closer to today as it has a
higher coupon, thereby decreasing its duration.
YTM 4.333%
2.19414
Duration 5
4. A newly issued bond has a maturity of 20 years and pays a 6% coupon rate (with coupon
payments coming once annually). The bond sells at par.
4
Given
Maturity 20
Coupon 0.06
Price 1,000
YTM 0.06
Disc.
Rate 1.06
Duration
BOND
Time Until Discounted Tiime x
Payment Weight
Payment Payment Weight
1.06 1 $60.00 $56.60 0.057 0.057
1.06 2 $60.00 $53.40 0.053 0.107
1.06 3 $60.00 $50.38 0.050 0.151
1.06 4 $60.00 $47.53 0.048 0.190
1.06 5 $60.00 $44.84 0.045 0.224
1.06 6 $60.00 $42.30 0.042 0.254
1.06 7 $60.00 $39.90 0.040 0.279
1.06 8 $60.00 $37.64 0.038 0.301
1.06 9 $60.00 $35.51 0.036 0.320
1.06 10 $60.00 $33.50 0.034 0.335
1.06 11 $60.00 $31.61 0.032 0.348
1.06 12 $60.00 $29.82 0.030 0.358
1.06 13 $60.00 $28.13 0.028 0.366
1.06 14 $60.00 $26.54 0.027 0.372
1.06 15 $60.00 $25.04 0.025 0.376
1.06 16 $60.00 $23.62 0.024 0.378
1.06 17 $60.00 $22.28 0.022 0.379
1.06 18 $60.00 $21.02 0.021 0.378
1.06 19 $60.00 $19.83 0.020 0.377
1.06 20 $1,060.00 $330.51 0.331 6.610
$1,000.00 1 12.15811649
Duration
BOND
Time Until Discounted
Payment Weight Tiime x Weight
Payment Payment
1.06 1 60 =(C12/B7^B12) =(D12/D32) =(B12*E12)
1.06 2 60 =(C13/B7^B13) =(D13/D32) =(B13*E13)
1.06 3 60 =(C14/B7^B14) =(D14/D32) =(B14*E14)
1.06 4 60 =(C15/B7^B15) =(D15/D32) =(B15*E15)
1.06 5 60 =(C16/B7^B16) =(D16/D32) =(B16*E16)
1.06 6 60 =(C17/A17^B17) =(D17/D32) =(B17*E17)
1.06 7 60 =(C18/A18^B18) =(D18/D32) =(B18*E18)
1.06 8 60 =(C19/A19^B19) =(D19/D32) =(B19*E19)
1.06 9 60 =(C20/A20^B20) =(D20/D32) =(B20*E20)
1.06 10 60 =(C21/A21^B21) =(D21/D32) =(B21*E21)
1.06 11 60 =(C22/A22^B22) =(D22/D32) =(B22*E22)
1.06 12 60 =(C23/A23^B23) =(D23/D32) =(B23*E23)
1.06 13 60 =(C24/A24^B24) =(D24/D32) =(B24*E24)
1.06 14 60 =(C25/A25^B25) =(D25/D32) =(B25*E25)
1.06 15 60 =(C26/A26^B26) =(D26/D32) =(B26*E26)
1.06 16 60 =(C27/A27^B27) =(D27/D32) =(B27*E27)
1.06 17 60 =(C28/A28^B28) =(D28/D32) =(B28*E28)
1.06 18 60 =(C29/A29^B29) =(D29/D32) =(B29*E29)
1.06 19 60 =(C30/A30^B30) =(D30/D32) =(B30*E30)
1.06 20 1060 =(C31/A31^B31) =(D31/D32) =(B31*E31)
=SUM(E12:E31
=SUM(D12:D31) ) =SUM(F12:F31)
Convexity
Time Until 1/ CF/ (t^2+t) Product
Payment (Px(1+y)^2) (1+y)^t
Convexity
Duration Convexity
A) 12.15811649 186.2279
Duration Convexity
A) =F32 =L33
b. Find the actual price of the bond assuming that its yield to maturity immediately
increases from 6% to 7%
12.1581164
Duration 9
Change in y 1%
Change in 0.8784
Price 12.16% 0
New Bond
Price $878.40
Duration =F32
Change in y 0.01
Change in Price =(C41*0.01) =(1-0.1216)
New Bond Price =(D32*D43)
d. What price would be predicted by the duration-with-convexity formula?
12.158116
Duration 5
Change in y 1%
Convexity 186.2279
New Bond -0.1029584 0.8970
Price 4
New Bond
Price $897.04
5. A 20-year bond has a 7% coupon rate, paid annually. It sells today for $867.42. A 10-year
bond has 6.5% coupon rate, also paid annually. It sells today for $879.50. A bond market
analyst forecasts that in 5 years, 15-year bond will sell at YTM of 8%, and 5-year bond will
sell at YTM of 7.5%. Because the yield curve is upward sloping, the analyst believes that
coupon will be reinvested in short term securities at a rate of 6%. What bond offers the
higher expected rate of return over the five year period?
Bond 1 Bond 2
Maturity (years) 20 Maturity (years) 10
Coupon 7% Coupon 6.50%
Price $867.42 Price $879.50
Payment Coupon Re- Payment Coupon Re-
Schedule Payments invested Schedule Payment Invested
1 $70.00 $88.37 1 $65.00 $82.06
2 $70.00 $83.37 2 $65.00 $77.42
3 $70.00 $78.65 3 $65.00 $73.03
4 $70.00 $74.20 4 $65.00 $68.90
5 $70.00 $70.00 5 $65.00 $65.00
$394.60 $366.41
Price of Bond $914.41 Price of Bond $959.54
Cash Flows y1-5 $394.60 Cash Flows y1-5 $366.41
$1,309.00 $1,325.95
Rate of Return 0.5091 Rate of Return 0.5076
6. You will be paying $10,000 a year in education expenses at the end of the year for
the next three years. Bonds currently yield 5%.
a. What is the present value and duration of your obligation?
Duration = (0.34972)(1)+(0.33306)(2)+(0.31720)(3)
= 1.96744
PV = $27232.48
A zero-coupon bond maturing in 1.96744 years would immunize the obligation. This is because
the future value of the bond would = (27232.48028)(1.05)^(1.96744) = $29976.15131.
c. Suppose you buy a zero-coupon bond with value and duration equal to your
obligation. Now suppose that rates immediately increase to 6%. What happens
to your net position, that is, to the difference between the value of the bond and
that obligation? What if rates fall to 4%?
If the rate increases to 6%, the value of the zero-coupon bond would change to =
(29976.15131)/(1.06)^(1.96744) = $26729.3317.
If the rate decreases to 4%, the value of the zero-coupon bond would change to =
(29976.15131)/(1.04)^(1.96744) = $27750.05186.
If the level of interest rates is expected to change, the management should conduct a rate
anticipation swap, either to lengthen the duration (if rates are expected to fall), or shorten
the duration (if rates are expected to rise).
8. Assume liabilities of $200, $250, and $400 must be met at the end of year 1, 2, and 3,
respectively. Find a portfolio of bonds listed below that meets these cash outflows.
CF
Bond Price 1 2 3
A 930 30 1030
B 1000 100 100 1100
C 920 1000
Cash Flow
Bond Price 1 2 3
$ $ $ $
A 930.00 30.00 1,030.00 -
$ $ $ $
B 1,000.00 100.00 100.00 1,100.00
$ $ $ $
C 920.00 1,000.00 - -
$
Total Cost 952.20
You expect that the yield curve will flatten, but you have no clue as to whether
the overall interest rates will rise or fall. Use the two securities to suggest a trade
that is consistent with your expectations.
A flat yield curve implies that investors expect interest rates in the short term to remain
constant in the future. It can be deduced that both securities were bought at face value
(both coupon rate and YTM are the same), resulting in the present value of both bonds
being $1000.
In this scenario where interest rates rise, intuition suggests that it is better to purchase
more of the Bond A. If we are able to predict that interest rates will fall, the portfolio
would be better off having more of Bond B as it has a longer time to maturity/duration.
If the interest rate increases by 1.5% it is better to allocate a heavier portion of the
portfolio to Bond A. This is because:
Bond A would lose -4.005 x .015 = -6.01% instead of -8.882 x .015 = -13.32%
This means that a short position for Bond A would be entered and a long position for
Bond B would be entered because if the interest rate increases, the increase in the price of
Bond B will be offset by the loss in Bond A. In a situation where the interest rate rises
and prices fall, Bond A will be a hedge to the decrease in price.