Professional Documents
Culture Documents
Cupones
250
250
250
250
5,250
5%
5,000
5 aos
5,000,000
Bono a la par
5%
Factor de
Dscto.
1.0500
1.1025
1.1576
1.2155
1.2763
Precio
VP Flujo
238.1
226.8
216.0
205.7
4,113.5
5,000.0
500.00
Var.%
20,000.00
-0.904
100000000
99,096,064
(Yield)
de inters"
100
21
Yield B
5.21%
Factor de Dscto.
VP Flujo
1.0521
1.1069
1.1646
1.2253
1.2891
Precio
903,936
237.6
225.9
214.7
204.0
4,072.6
4,954.8
495.48
0.21
1%
0.21%
Flujos
239
239
239
239
5,239
4.780%
5,000
5 aos
4.780%
Factor de
Dscto.
1.0478
1.0979
1.1504
1.2054
1.2630
Precio
Var.%
Yield B
VP Flujo
228.1
217.7
207.8
198.3
4,148.2
5,000.0
500.00
Factor de Dscto.
1.0528
1.1084
1.1669
1.2285
1.2934
Precio
-2.15
30000000
52
0.52
29355574.459577
-2.15%
0.5
Yield A
Tiempo
1
2
3
4
5
6
7
8
9
10
Flujos
239
239
239
239
239
239
239
239
239
5,239
4.780%
5,000
10
4.780%
Factor de
Dscto.
1.0478
1.0979
1.1504
1.2054
1.2630
1.3233
1.3866
1.4529
1.5223
1.5951
Precio
-644,426
Var.%
600,000,000
0.05
30,000,000
6,000
aos
VP Flujo
228.1
217.7
207.8
198.3
189.2
180.6
172.4
164.5
157.0
3,284.5
5,000.0
500.00
-3.81
30000000 28857328.9847
-1142671.0153
-3.8%
Yield B
5.28%
Factor de Dscto.
VP Flujo
1.0528
1.1084
1.1669
1.2285
1.2934
1.3617
1.4336
1.5093
1.5890
1.6729
Precio
227.0
215.6
204.8
194.5
184.8
175.5
166.7
158.4
150.4
3,131.8
4,809.6
480.96
C(1+r)^-t t*C(1+r)^-t
228
218
208
198
189
181
172
165
157
3,284
5,000
228
435
623
793
946
1,084
1,207
1,316
1,413
32,845
40,890
8.18
7.80
Tasa de Cupn
Valor Nominal
Tiempo a Vencimiento
Yield A
Tiempo
1
2
3
4
5
6
7
8
9
10
Flujos
120
120
120
120
120
120
120
120
120
1,120
12%
1,000
10 aos
9%
Factor de
Dscto.
1.0900
1.1881
1.2950
1.4116
1.5386
1.6771
1.8280
1.9926
2.1719
2.3674
Precio
Var.%
Yield B
VP Flujo
110.1
101.0
92.7
85.0
78.0
71.6
65.6
60.2
55.3
473.1
1,192.5
119.25
13.30
Factor de Dscto.
1.0700
1.1449
1.2250
1.3108
1.4026
1.5007
1.6058
1.7182
1.8385
1.9672
Precio
Tasa de Cupn
Valor Nominal
Tiempo a Vencimiento
7%
VP Flujo
112.1
104.8
98.0
91.5
85.6
80.0
74.7
69.8
65.3
569.4
1,351.2
135.12
Yield A
Tiempo
1
2
3
4
5
6
7
8
9
10
Flujos
60
60
60
60
60
60
60
60
60
1,060
6%
1,000
10
9%
Factor de
Dscto.
1.0900
1.1881
1.2950
1.4116
1.5386
1.6771
1.8280
1.9926
2.1719
2.3674
Precio
Var.%
aos
Yield B
VP Flujo
55.0
50.5
46.3
42.5
39.0
35.8
32.8
30.1
27.6
447.8
807.5
80.75
15.15
Factor de
Dscto.
1.0700
1.1449
1.2250
1.3108
1.4026
1.5007
1.6058
1.7182
1.8385
1.9672
Precio
7%
VP Flujo
56.1
52.4
49.0
45.8
42.8
40.0
37.4
34.9
32.6
538.9
929.8
92.98
Duracin de Macaulay
Valor Nominal
Cupn
Fechas
1/1/2011
1/1/2012
1/1/2013
1/1/2014
1/1/2015
1/1/2016
1,000
3%
Aos
TIR
Sumas
Duracin
Mtodo 1
Mtodo 2 (Excel)
Plazo
5 aos
DenominadorNumerador
Flujo del Bono C(1+r)^-t t*C(1+r)^-t
0
-1,000
1
30
29.13
29.13
2
30
28.28
56.56
3
30
27.45
82.36
4
30
26.65
106.62
5
1,030
888.49
4,442.44
3%
1,000
4.72
4.72
4,717
Beta
D/C
T
rf
Rm
ke
boa
Koa
0.95
0.17
34%
4.50%
11%
0.3
10.7%
0.85
10.1%
Be2
1.02
11.2%
Nombre
CMOs (Collaterized mortgage
obligations)
CMBS (Comercial mortgage
backed securities)
Tarjetas de crdito
Prstamo automotor
Prstamos de viviendas
Prstamos a estudiantes
Leasing
Prstamos a Pymes
Prstamos de mayoristas
Fuente: Bloomberg LP.
Descripcin
Titulizacin de prstamos hipotecarios para la
vivienda
Emisores
Fannie Mae, Freddie Mac
Bancos
Bankone, Citibank
Moneystore, ContilMortgage,
benefical
Money Store
Cantidad
Precio
100
100
100
200
200
700
400
1.8
Cantidad ejecutada
16
14
12
12
10
80
80
80
160
400
0.8
0.8