BondValu

# BondValu - BOND PRICE VALUE OF A BOND This Model Calculates...

This preview shows pages 1–2. Sign up to view the full content.

VALUE OF A BOND This Model Calculates The Value / Price of a Bond Assumes Semiannual Interest Payments 25 Year Maximum (Maturity); Years Entered As .5, 1.0, 1.5, 2.0, etc. PERIOD INPUTS 0 (\$1,000.00) (\$1,000.00) (\$1,000.00) (\$705.46) \$1,000.00 1 \$50.00 \$46.30 \$0.00 \$0.00 \$46.30 \$50.00 10.00% 2 \$50.00 \$42.87 \$0.00 \$0.00 \$42.87 \$50.00 10.0 3 \$50.00 \$39.69 \$0.00 \$0.00 \$39.69 \$50.00 4 \$50.00 \$36.75 \$0.00 \$0.00 \$36.75 \$50.00 10.00% 8.00% 5 \$50.00 \$34.03 \$0.00 \$0.00 \$34.03 \$50.00 6 \$50.00 \$31.51 \$0.00 \$0.00 \$31.51 \$50.00 7 \$50.00 \$29.17 \$0.00 \$0.00 \$29.17 \$50.00 8 \$50.00 \$27.01 \$0.00 \$0.00 \$27.01 \$50.00 9 \$50.00 \$25.01 \$0.00 \$0.00 \$25.01 \$50.00 OUTPUT 10 \$50.00 \$23.16 \$0.00 \$0.00 \$23.16 \$50.00 PRICE / VALUE OF BOND \$705.46 11 \$50.00 \$21.44 \$0.00 \$0.00 \$21.44 \$50.00 12 \$50.00 \$19.86 \$0.00 \$0.00 \$19.86 \$50.00 13 \$50.00 \$18.38 \$0.00 \$0.00 \$18.38 \$50.00 14 \$50.00 \$17.02 \$0.00 \$0.00 \$17.02 \$50.00 15 \$50.00 \$15.76 \$0.00 \$0.00 \$15.76 \$50.00 DATA TABLE ROR CHANGES \$705.46 16 \$50.00 \$14.59 \$0.00 \$0.00 \$14.59 \$50.00 16% \$705.46 17 \$50.00 \$13.51 \$0.00 \$0.00 \$13.51 \$50.00 15% \$705.46 18 \$50.00 \$12.51 \$0.00 \$0.00 \$12.51 \$50.00 14% \$705.46 19 \$50.00 \$11.59 \$0.00 \$0.00 \$11.59 \$50.00 13% \$705.46 20 \$50.00 \$10.73 \$1,000.00 \$214.55 \$225.28 \$1,050.00 12% \$705.46 21 \$0.00 \$0.00 \$0.00 \$0.00 \$0.00 \$0.00 11% \$705.46 22 \$0.00 \$0.00 \$0.00 \$0.00 \$0.00 \$0.00 10% \$705.46 23 \$0.00 \$0.00 \$0.00 \$0.00 \$0.00 \$0.00 9% \$705.46 24 \$0.00 \$0.00 \$0.00 \$0.00 \$0.00 \$0.00 8% \$705.46 25 \$0.00 \$0.00 \$0.00 \$0.00 \$0.00 \$0.00 7% \$705.46 26 \$0.00 \$0.00 \$0.00 \$0.00 \$0.00 \$0.00 6% \$705.46 27 \$0.00 \$0.00 \$0.00 \$0.00 \$0.00 \$0.00 5% \$705.46 28 \$0.00 \$0.00 \$0.00 \$0.00 \$0.00 \$0.00 4% \$705.46 29 \$0.00 \$0.00 \$0.00 \$0.00 \$0.00 \$0.00 3% \$705.46 30 \$0.00 \$0.00 \$0.00 \$0.00 \$0.00 \$0.00 2% \$705.46 31 \$0.00 \$0.00 \$0.00 \$0.00 \$0.00 \$0.00 1% \$705.46 32 \$0.00 \$0.00 \$0.00 \$0.00 \$0.00 \$0.00 33 \$0.00 \$0.00 \$0.00 \$0.00 \$0.00 \$0.00 34 \$0.00 \$0.00 \$0.00 \$0.00 \$0.00 \$0.00 35 \$0.00 \$0.00 \$0.00 \$0.00 \$0.00 \$0.00 36 \$0.00 \$0.00 \$0.00 \$0.00 \$0.00 \$0.00 37 \$0.00 \$0.00 \$0.00 \$0.00 \$0.00 \$0.00 38 \$0.00 \$0.00 \$0.00 \$0.00 \$0.00 \$0.00 39 \$0.00 \$0.00 \$0.00 \$0.00 \$0.00 \$0.00 40 \$0.00 \$0.00 \$0.00 \$0.00 \$0.00 \$0.00 41 \$0.00 \$0.00 \$0.00 \$0.00 \$0.00 \$0.00 42 \$0.00 \$0.00 \$0.00 \$0.00 \$0.00 \$0.00 43 \$0.00 \$0.00 \$0.00 \$0.00 \$0.00 \$0.00 44 \$0.00 \$0.00 \$0.00 \$0.00 \$0.00 \$0.00 45 \$0.00 \$0.00 \$0.00 \$0.00 \$0.00 \$0.00 46 \$0.00 \$0.00 \$0.00 \$0.00 \$0.00 \$0.00 47 \$0.00 \$0.00 \$0.00 \$0.00 \$0.00 \$0.00 48 \$0.00 \$0.00 \$0.00 \$0.00 \$0.00 \$0.00 49 \$0.00 \$0.00 \$0.00 \$0.00 \$0.00 \$0.00 50 \$0.00 \$0.00 \$0.00 \$0.00 \$0.00 \$0.00 NPV = IRR = \$705.46 16.00% INTEREST CASH FLOWS DISCOUNTED INTEREST CASH FLOWS PRINCIPAL CASH FLOWS DISCOUNTED PRINCIPAL CASH FLOWS SUM OF DISCOUNTED CASH FLOWS CASH FLOWS FOR CALCULATION OF

This preview has intentionally blurred sections. Sign up to view the full version.

View Full Document
This is the end of the preview. Sign up to access the rest of the document.

## This note was uploaded on 12/14/2011 for the course MGT 268 taught by Professor Paragkosalge during the Spring '08 term at Grand Valley State.

### Page1 / 3

BondValu - BOND PRICE VALUE OF A BOND This Model Calculates...

This preview shows document pages 1 - 2. Sign up to view the full document.

View Full Document
Ask a homework question - tutors are online