You are on page 1of 2

Part A

CF
PV = ¿ ) + FV / (1+r)n
r

CF = Cash flow
N = no of period
R = rate of interest

Bond A
Face Value = 330,000
Annual Rate = r = 13 % CF = 330,000 x 0.10 = 33,000
N=5
CF
PV = ¿ ) + FV / (1+r)n
r

PV = 33000 / 0.13 [ 1 – 1 / (1+0.13)5 ] + 33000 / (1+0.13)5


PV = 116068.67 + 179110.8 = 295179.45

Bond B
Face Value = 290,000
Annual Rate = r = 12 % CF = 290,000 x 0.10 = 29,000
N=6
CF
PV = ¿ ) + FV / (1+r)n
r

PV = 29000 / 0.12 [ 1 – 1 / (1+0.12)6 ] + 29000 / (1+0.12)6


PV = 119230.812 + 146923.00 = 266153.84

Bond C
Face Value = 310,000
Annual Rate = r = 11 % CF = 310,000 x 0.10 = 31,000
N=5
CF
PV = ¿ ) + FV / (1+r)n
r

PV = 31000 / 0.11 [ 1 – 1 / (1+0.11)5 ] + 31000 / (1+0.11)5


PV = 114572.8 + 183969.9 = 298542.72

Part B
Bond B is the best option for investing

Part C
1. The bond B present value is lowest current price instead of other two.
2. 6 year is greater than of others as one extra cash flow

You might also like