1.
Fiveyear 6% Zero Coupon Note; maturity amount $100,000 and proceeds =$74
Period
Cash Flow
Carrying Amount
at borrowing
74,725.82
end year 1
4,483.55
4,483.55
79,209.37
end year 2
4,752.56
4,752.56
83,961.93
end year 3
5,037.72
5,037.72
88,999.65
end year 4
5,339.98
5,339.98
94,339.63
end year 5
5,660.38
100,000
(94,339.62)
0.00
NPV =
$74,725.82
2.
Mortgage note with $100,000 proceeds and 6% annual interest rate.
Payments = $100,000/(Pva, n=5, i=6%) = $100,000/4.21236 = $23,739.64
Period
Cash Flow
Carrying Amount
at borrowing
100,000.00
end year 1
6,000.00
23,739.64
(17,739.64)
82,260.36
end year 2
4,935.62
23,739.64
(18,804.02)
63,456.34
end year 3
3,807.38
23,739.64
(19,932.26)
43,524.08
end year 4
2,611.44
23,739.64
(21,128.20)
22,395.89
end year 5
1,343.75
23,739.64
(22,395.89)
0.00
PMT =
($23,739.64)
3.
5year bond with principal of $100,000; face and market interest rates of 3% per
Period
Cash Flow
Carrying Amount
at borrowing
100,000.00
6 months
3,000.00
3,000.00
0.00
100,000.00
This is the end of the preview.
Sign up
to
access the rest of the document.
 Spring '08
 Staff
 Harshad number, 100,000

Click to edit the document details