Chapter 9 - Selected Quantitative Problems & Solutions Question 4 A 2-year $1,000 par zero-coupon bond is currently priced at $819.00. A 2-year $1,000 annuity is currently priced at $1,712.52. If you want to invest $10,000 in one of the two securities, which is a better buy? You can assume a. the pure expectations theory of interest rates holds, b. neither bond has any default risk, maturity premium, or liquidity premium, and c. you can purchase partial bonds. Solution: With PV $819; FV $1,000; PMT 0; and N 2, the yield to maturity on the two-year zero-coupon bonds is 10.5% for the two-year annuities. PV $1,712.52; PMT 0; FV $2,000; and N 2 gives a yield to maturity of 8.07%. The zero-coupon bonds are the better buy. Question 5 Consider the following cash flows. All market interest rates are 12% Year 0 1 2 3 4 Cash Flow 160 170 180 230 a. What price would you pay for these cash flows? What total wealth do you expect after 2½ years if you sell the rights to the remaining cash flows? Assume interest rates remain constant. b. What is the duration of these cash flows? c. Immediately after buying these cash flows, all market interest rates drop to 11%. What is the impact on your total wealth after 2½ years? Solution: a. Price 160 170 180 230 $552.67 2 3 1.12 1.12 1.12 1.124 Expected Wealth 160 (1.12)1.5 170 (1.12)5 180 230 $733.69 5 1.12 1.121.5 160 170 180 230 (1) (2) (3) 2 3 4 1.12 1.12 1.12 1.12 b. Duration 2.50 552.67 180 230 c. Expected Wealth 160 (1.11)1.5 170 (1.11).5 $733.74 .5 1.11 1.111.5 Since you are holding the cash flows for their duration, you are essentially immunized from interest rate changes (in this simplistic example). Question 6 The yield on a corporate bond is 10% and it is currently selling at par. The marginal tax rate is 20%. A par value municipal bond with a coupon rate of 8.50% is available. Which security is a better buy? Solution: The equivalent tax-free rate taxable interest rate (1 marginal tax rate). In this case, 0.10 (1 0.20) 8%. The corporate bond offers a lower aftertax yield given the marginal tax rate, so the municipal bond is a better buy. Chapter 11 - Selected Quantitative Problems & Solutions Question 1 (Useful) Compute the required monthly payment on a $80,000 30-year, fixed-rate mortgage with a nominal interest rate of 5.80%. How much of the payment goes toward principal and interest during the first year? Solution: The monthly mortgage payment is computed as: N 360; I 5.8/12; PV 80,000; FV 0 Compute PMT; PMT $469.40 The amortization schedule is as follows: Month 1 2 3 4 5 6 7 8 9 10 11 12 Total Beginning Balance $80,000.00 $79,917.26 $79,834.13 $79,750.59 $79,666.65 $79,582.30 $79,497.55 $79,412.38 $79,326.81 $79,240.82 $79,154.41 $79,067.59 Payment Interest Paid Principal Paid Ending Balance $ 469.40 $ 469.40 $ 469.40 $ 469.40 $ 469.40 $ 469.40 $ 469.40 $ 469.40 $ 469.40 $ 469.40 $ 469.40 $ 469.40 $5,632.83 $ 386.67 $ 386.27 $ 385.86 $ 385.46 $ 385.06 $ 384.65 $ 384.24 $ 383.83 $ 383.41 $ 383.00 $ 382.58 $ 382.16 $4,613.18 $ 82.74 $ 83.14 $ 83.54 $ 83.94 $ 84.35 $ 84.75 $ 85.16 $ 85.58 $ 85.99 $ 86.41 $ 86.82 $ 87.24 $1,019.65 $79,917.26 $79,834.13 $79,750.59 $79,666.65 $79,582.30 $79,497.55 $79,412.38 $79,326.81 $79,240.82 $79,154.41 $79,067.59 $78,980.35 Question 2 Compute the face value of a 30-year, fixed-rate mortgage with a monthly payment of $1,100, assuming a nominal interest rate of 9%. If the mortgage requires 5% down, what is the maximum house price? Solution: The PV of the payments is: N 360; I 9/12; PV 1100; FV 0 Compute PV; PV 136,710 The maximum house price is 136,710/0.95 $143,905 Question 3 (Useful) Consider a 30-year, fixed-rate mortgage for $100,000 at a nominal rate of 9%. If the borrower wants to pay off the remaining balance on the mortgage after making the 12th payment, what is the remaining balance on the mortgage? Solution: The monthly mortgage payment is computed as: N 360; I 9/12; PV 100,000; FV 0 Compute PMT; PMT $804.62 The amortization schedule is as follows: Month 1 2 3 4 5 6 7 8 9 10 11 12 Beginning Balance Payment Interest Paid Principal Paid Ending Balance $100,000.00 $ 99,945.38 $ 99,890.35 $ 99,834.91 $ 99,779.05 $ 99,722.77 $ 99,666.07 $ 99,608.95 $ 99,551.40 $ 99,493.41 $ 99,434.99 $ 99,376.13 $804.62 $804.62 $804.62 $804.62 $804.62 $804.62 $804.62 $804.62 $804.62 $804.62 $804.62 $804.62 $750.00 $749.59 $749.18 $748.76 $748.34 $747.92 $747.50 $747.07 $746.64 $746.20 $745.76 $745.32 $54.62 $55.03 $55.44 $55.86 $56.28 $56.70 $57.12 $57.55 $57.98 $58.42 $58.86 $59.30 $99,945.38 $99,890.35 $99,834.91 $99,779.05 $99,722.77 $99,666.07 $99,608.95 $99,551.40 $99,493.41 $99,434.99 $99,376.13 $99,316.84 Just after making the 12th payment, the borrower must pay $99,317 to pay off the loan. Question 4 Consider a 30-year, fixed-rate mortgage for $100,000 at a nominal rate of 9%. If the borrower pays an additional $100 with each payment, how fast will the mortgage be paid off? Solution: The monthly mortgage payment is computed as: N 360; I 9/12; PV 100,000; FV 0 Compute PMT; PMT $804.62 The borrower is sending in $904.62 each month. To determine when the loan will be retired: PMT 904.62; I 9/12; PV 100,000; FV 0 Compute N; N 237, or after 19.75 years. Question 5 Consider a 30-year, fixed-rate mortgage for $100,000 at a nominal rate of 9%. A S&L issues this mortgage on April 1 and retains the mortgage in its portfolio. However, by April 2, mortgage rates have increased to a 9.5% nominal rate. By how much has the value of the mortgage fallen? Solution: The monthly mortgage payment is computed as: N 360; I 9/12; PV 100,000; FV 0 Compute PMT; PMT $804.62 In a 9.5% market, the mortgage is worth: N 360; I 9.5/12; PMT $804.62; FV 0 Compute PV; PV $95,691.10 The value of the mortgage has fallen by about $4,300, or 4.3% Question 6 (Very Useful – No financial calculator required!) Consider a 30-year, fixed-rate mortgage for $80,000 at a nominal rate of 5.8%. Refer to the amortization schedule below. a) How much of the payment goes toward principal and interest during the first year? b) If the borrower wants to pay off the remaining balance on the mortgage after making the 12th payment, what is the remaining balance on the mortgage? c) Calculate the Interest Paid for Month 13 if the principle paid is $87.66 and the ending balance of month 13 is $78,892.68. The amortization schedule is as follows: Month Beginning Balance Payment Interest Paid Principal Paid 1 2 3 4 5 6 7 8 9 10 11 12 $80,000.00 $79,917.26 $79,834.13 $79,750.59 $79,666.65 $79,582.30 $79,497.55 $79,412.38 $79,326.81 $79,240.82 $79,154.41 $79,067.59 $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ 469.40 469.40 469.40 469.40 469.40 469.40 469.40 469.40 469.40 469.40 469.40 469.40 386.67 386.27 385.86 385.46 385.06 384.65 384.24 383.83 383.41 383.00 382.58 382.16 82.74 83.14 83.54 83.94 84.35 84.75 85.16 85.58 85.99 86.41 86.82 87.24 Ending Balance $79,917.26 $79,834.13 $79,750.59 $79,666.65 $79,582.30 $79,497.55 $79,412.38 $79,326.81 $79,240.82 $79,154.41 $79,067.59 $78,980.35 Answer: a) Principal Paid for 12 months = $1,019.65, Interest Paid for 12 months = $4,613.18 b) $78,980.35 c) $381.74