a) Сalculate coupon income for the following months:
K=N×100q×BT
N - nominal
q - current coupon rate (in percent per annum)
T - the number of days from the start of the coupon period to the current date
B - calculation base (730 days).
we clean the nominal at the inflation rate:
July 2013= 116.7
100000×1.167=116700
Kj2013=N×100q×BT=116700×1003×730181=868.05
January 2014 - 120.1
100000×1.201=120100
Kj2014=N×100q×BT=120100×1003×730365=1801.5
July 2014 - 124.2
100000×1.242=124200
Kj2014=N×100q×BT=124200×1003×730546=2786.84
Cash flow:
P=N×0.96=100000∗0.96=96000 The issue price
Cash flow
July 2013= 116 700+868.05-96 000=21 568.05
January 2014 = 120 100+1 801.05-96 000=25 901.05
July 2014 = 124 200+2786.84-96 000=30 986.84
b)The investor’s effective yield:
r=nN+Pn(N−P)+C=3124200+960003(124200−96000)+5456.39=0.1528=15.28
Comments