Académique Documents
Professionnel Documents
Culture Documents
fecha vencimento
cupon
valor final
tasa
precio
1/1/2000
1/1/2004
8%
100
8%
#NAME?
155.00
tasa val
5%
6%
7%
8%
9%
10%
11%
12%
precio
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
Precios
145.00
Precios
135.00
125.00
115.00
105.00
95.00
85.00
75.00
Series1
5%
0.00
6%
0.00
7%
0.00
8%
0.00
9%
0.00
10%
0.00
11%
0.00
12%
0.00
1/1/2000
1/1/2010
8%
100
10%
#NAME?
120.00
110.00
100.00
90.00
precio al 6%
precio al 10%
80.00
70.00
Jan-09
Jan-08
Jan-07
Jan-06
Jan-05
Jan-04
Jan-03
Jan-02
Jan-01
Jan-00
60.00
3/30/2008
1/13/2009
3/30/2010
10%
100
12%
#NAME?
0
2.85
#NAME?
#NAME?
fecha
1er cupon
inicio cupon
Fraccion Trans
Fraccion Rem
1
2.88
#NAME?
#NAME?
importe
3/30/2009
9/30/2009
3/30/2010
T Bills
9/30/2008
9/30/2008
0.57
0.43
#NAME?
FA
5
5
105
producto
100.61
0.97525566
4.88
0.92005251
4.60
0.86797406
91.14
(treasurydirect)
Issue
Maturity
Discount
Investment
Price
Term
Date
Date
Rate %
Rate %
Per $100
4-WEEK
07-17-2008
08-14-2008
1.5
1.523
99.883333
13-WEEK
07-17-2008
10-16-2008
1.61
1.639
99.593028
26-WEEK
07-17-2008
01-15-2009
1.955
2.002
99.011639
7-DAY
10/7/2008
07-17-2008
1.93
1.958
99.962472
4-WEEK
10/7/2008
7/8/2008
1.865
1.894
99.854944
13-WEEK
10/7/2008
9/10/2008
1.865
1.9
99.528569
26-WEEK
10/7/2008
8/1/2009
2.06
2.111
98.958556
4-WEEK
3/7/2008
07-31-2008
1.85
1.878
99.856111
13-WEEK
3/7/2008
2/10/2008
1.9
1.936
99.519722
26-WEEK
LEBAC
07-
BCRA
Subasta
Plazo
Vencimiento
Tasa implcita
Tipo
Precio de corte
3/18/2008
161
8/27/2008
10.85
$ INTERNAS
954,327
3/18/2008
189
9/24/2008
10.93
$ INTERNAS
946,435
3/18/2008
224
10/29/2008
11.0101
$ INTERNAS
936,708
3/18/2008
252
11/26/2008
11.09
$ INTERNAS
928,879
3/18/2008
371
3/25/2009
11.3999
$ INTERNAS
896,159
3/25/2008
154
8/27/2008
10.8437
$ INTERNAS
956,250
3/25/2008
182
9/24/2008
10.9199
$ INTERNAS
948,362
Ejemplo 2
tasa val
interes
amortizacion Total
4
4
3
3
2
2
1
1
25
25
25
25
4
29
3
28
2
27
1
26
5%
6%
7%
8%
9%
10%
11%
12%
Precios
106.89
104.52
102.22
100.00
97.85
95.76
93.74
91.79
Precios
110.00
105.00
Precios
100.00
95.00
90.00
85.00
80.00
5%
6%
7%
8%
9%
10% 11% 12%
Series2 106.89 104.52 102.22 100.00 97.85 95.76 93.74 91.79
precio al 6%
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
precio al 6%
precio al 10%
CUSIP
912795F97
912795H20
912795J77
912795F55
912795F89
912795G96
912795J69
912795F71
912795G88
Monto
Aceptado
712.282.000
299.125.000
600.000.000
400.000.000
100.000.000
584.041.000
85.150.000
fecha valuacion
fecha vencimiento
cupon
precio
tir
duracion
nueva tir
Bono A
11.93% #NAME?
11.80% #NAME?
11.85% #NAME?
11.90% #NAME?
11.95% #NAME?
12% #NAME?
12.05% #NAME?
BONO A
1/1/2000
1/1/2020
12%
#NAME?
11.93%
#NAME?
Bono B
40.59
40.969963
40.8236745
40.6779734
40.532857
40.3883228
40.2443681
BONO B
1/1/2000
1/1/2008
0%
40.59
11.93%
8.00
% var Bono A
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
% var Bono B
0.93%
0.57%
0.21%
-0.14%
-0.50%
-0.85%
$ 6,000,000
$ 74,000,000
monto
tasa
$
14,000,000
$
21,000,000
$
9,000,000
$
28,000,000
$
7,000,000
9.30%
9.37%
9.55%
9.90%
10.10%
Acumulado
$
14,000,000
$
35,000,000
$
44,000,000
$
72,000,000
$
79,000,000 Solo se toman $2.000.000
Monto x tasa
tasa
$
$
$
$
$
14,000,000
21,000,000
9,000,000
28,000,000
2,000,000
74,000,000 totales
Tasa Promedio
9.3
9.37
9.55
9.9
10.1
710.320/74000=
$
$
$
$
$
130,200,000
196,770,000
85,950,000
277,200,000
20,200,000
710,320,000
9.60
liquidacion
vto
cupon
precio
frec
tir
Dur mod
1/1/2000
1/1/2005
9%
100
2
#NAME?
#NAME?
Nuevo Precio al 8%
#NAME?
#NAME?
#NAME?
#NAME?
factor de Convexidad:
Suba de Tir
Cbio %
- 3,96% + 0,10% = -3,86%
Baja de Tir
plazo
cupon
1
2
3
4
5
6
7
8
9
10
3.55
3.55
3.55
3.55
3.55
3.55
3.55
3.55
3.55
103.55
135.5
tasa par
valor actual spot rate
valor actual
7.10% 3.42829551
5.250%
3.4591961
7.10% 3.31076341
5.500% 3.36251857
7.10% 3.19726066
5.760% 3.26013426
7.10% 3.08764911
6.020% 3.15290441
7.10% 2.98179538
6.280% 3.04153429
7.10% 2.87957062
6.550% 2.92588418
7.10% 2.78085043
6.820% 2.80731138
7.10% 2.68551466
6.870% 2.70949406
7.10% 2.59344728
7.090% 2.59457459
7.10%
73.054853
7.205% 72.6854945
Precio
plazo
cupon
1
2
3
4
5
6
7
8
9
10
5
5
5
5
5
5
5
5
5
105
100
99.9990464
1/1/2000
1/1/2005
tasa par
valor actual spot rate
valor actual
7.10% 4.82858522
5.250% 4.87210719
7.10% 4.66304705
5.500% 4.73594165
7.10% 4.50318402
5.760%
4.5917384
7.10% 4.34880157
6.020% 4.44071044
7.10%
4.1997118
6.280% 4.28385112
7.10% 4.05573327
6.550% 4.12096364
7.10% 3.91669074
6.820% 3.95395969
7.10% 3.78241501
6.870% 3.81618881
7.10% 3.65274265
7.090% 3.65433041
7.10% 74.0778325
7.205%
73.703302
Precio
tir
112.028744
#NAME? tir
112.173093
#NAME?
Fecha valuacion
Fecha vencimiento
cupon
rendimiento
duracion
1/1/2000
1/1/2010
8%
8%
#NAME?
rendimiento
3%
5%
7%
9%
11%
13%
duration
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
cupon
3%
5%
7%
9%
11%
13%
duration
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
Rendimiento
Cupon
12.00
0.9
11.00
0.8
10.00
0.6
Duracion
duracion
0.7
0.5
0.4
9.00
8.00
0.3
0.2
7.00
0.1
0
3%
5%
7%
9%
11%
13%
6.00
3%
5%
7%
fecha
1/1/2000
6/29/2000
7/1/2000
12/29/2000
1/1/2001
6/29/2001
7/1/2001
duracion
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
Paso del tiempo
8.00
7.50
Duracion
7.00
6.50
6.00
5.50
5.00
4.50
4.00
9%
11%
13%
bono a
-100
3
bono b
-100
6
3
6
3
6
103
6
6
106
tir
#NAME?
promedio
#NAME?
#NAME?
total
-200
3
6
3
6
3
6
103
6
6
106
#NAME?
-90
14.33%
102.90
92.90
106.21
96.21
110.00
10
10
110
Ejemplo de inmunizacion.
fecha valuacion
bono a
cupon
7.50% tir
8 semestres
vencimiento
4%
$
100,000
$
134,247
#NAME?
FECHAS
SEMESTRE
1/1/2000
7/1/2000
1/1/2001
7/1/2001
1/1/2002
7/1/2002
1/1/2003
7/1/2003
1/1/2004
0
1
2
3
4
5
6
7
8
TIR anual
7.50%
15.00%
7.50%
15.00%
7.50%
7.50%
5.00%
7.50%
7.50%
1/1/2000
bono b
8%
7.50%
1/1/2004
8%
7.50%
1/1/2010
PRECIOS
BONO A
BONO B
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
$100.00 #NAME?
DURATIONS
BONO A
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
0.0000
DURATIONS
BONO B
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
PROPORCIONES
BONO A
BONO B
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
CANTIDADES
BONO A
BONO B
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
VALORES de CARTERA
BONO A
BONO B
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
S de CARTERA
TOTAL
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
bono a
1/1/2000
1/1/2020
12%
#NAME?
11.93%
#NAME?
fecha valuacion
fecha vencimiento
cupon
precio
tir
duracion
monto
anio
1
2
3
4
5
6
7
8
9
10
11
12
11.93%
$ 112.88
$ 126.75
$ 142.32
$ 159.81
$ 179.44
$ 201.48
$ 226.24
$ 254.03
$ 285.24
$ 320.29
$ 359.64
$ 403.82
rojo
15.00%
$ 93.73
$ 108.32
$ 125.17
$ 144.66
$ 167.17
$ 193.18
$ 223.25
$ 257.99
$ 298.14
$ 344.54
$ 398.15
$ 460.12
negro
5.965
$ 480.00
$ 430.00
$ 380.00
Monto total
nueva tir
$ 330.00
$ 280.00
$ 230.00
$ 180.00
$ 130.00
$ 80.00
Cambio en la TIR
Plazo
10
11
12
Ejemplo de inmunizacion.
fecha valuacion
bono a
cupon
7.50% tir
8 semestres
vencimiento
4%
$
100,000
$
134,247
#NAME?
FECHAS
SEMESTRE
1/1/2000
7/1/2000
1/1/2001
7/1/2001
1/1/2002
7/1/2002
1/1/2003
7/1/2003
1/1/2004
0
1
2
3
4
5
6
7
8
TIR anual
7.50%
7.50%
7.50%
7.50%
7.50%
7.50%
7.50%
7.50%
7.50%
1/1/2000
bono b
8%
7.50%
1/1/2004
8%
7.50%
1/1/2010
PRECIOS
BONO A
BONO B
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
$100.00 #NAME?
DURATIONS
BONO A
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
0.0000
DURATIONS
BONO B
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
PROPORCIONES
BONO A
BONO B
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
CANTIDADES
BONO A
BONO B
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
VALORES de CARTERA
BONO A
BONO B
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
S de CARTERA
TOTAL
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?