697 Immunization Strategies
If the yield to maturity doesn’t change, then you will be able to reinvest
each coupon at 6 percent. Bond 2, for example, will give a terminal
wealth at the end of 10 years of
69 88 1 06
69 88
106
1 000
106
921 07
1
5
5
.(.)
.
(. ) (. )
.⋅+ +
⎡
⎣
⎢
⎤
⎦
⎥
=+
=
∑
t
t
t
,
11 041 62 1 962 69
0
9
,,..=
=
∑
t
The fi rst term in this expression,
69 88 1 06
0
9
.(.)⋅
=
∑
t
t
, is the sum of the rein-
vested coupons. The second and third terms,
69 88
106
1 000
106
1
5
5
.
(. ) (. )
t
t=
∑
+
,
, repre-
sent the market value of the bond in year 10, when the bond has fi ve
more years until maturity. Since we will be buying only $912.44 of face
value of this bond, we have, at the end of 10 years, 0.91244
*
$1,962.69 =
$1,790.85. This is exactly the amount we wanted to have at this date. The
results of this calculation for all three bonds, provided there is no change
in the yield to maturity, are as shown in the following table:
14
15
16
17
18
19
20
21
22
BAC ED
New yield to maturity 6%
Bond 1 Bond 2 Bond 3
Bond price $1,000.00 $1,041.62 $988.53 <-- =-PV($B$14,D6-10,D5*D7)+D7/(1+$B$14)^(D6-10)
Reinvested coupons $883.11 $921.07 $777.67 =-FV($B$14,10,D5*D7)
Total $1,883.11 $1,962.69 $1,766.20 <-- =D17+D18
Multiply by percent of face value bought 95.10% 91.24% 101.40% <-- =D10/1000
Product 1,790.85$ 1,790.85$ 1,790.85$ <-- =D21*D19
The upshot of this table is that purchasing $1,000 of any of the three
bonds will provide—10 years from now—funding for your future obliga-
tion of $1,790.85, provided the market interest rate of 6 percent doesn’t
change.
Now suppose that, immediately after you purchase the bonds, the yield
to maturity changes to some new value and stays there. This change will
obviously affect the calculation we just did. For example, if the yield falls
to 5 percent, the table will now look as follows:
14
15
16
17
18
19
20
21
22
BAC ED
New yield to maturity 5%
Bond 1 Bond 2 Bond 3
Bond price $1,000.00 $1,086.07 $1,112.16 <-- =-PV($B$14,D6-10,D5*D7)+D7/(1+$B$14)^(D6-10)
Reinvested coupons $842.72 $878.94 $742.10 =-FV($B$14,10,D5*D7)
Total $1,842.72 $1,965.01 $1,854.26 <-- =D17+D18
Multiply by percent of face value bought 95.10% 91.24% 101.40% <-- =D10/1000
Product 1,752.43$ 1,792.97$ 1,880.14$ <-- =D21*D19