Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 2

Beginning Q1 Q1

Offer Difference Proposed Weight Duration YTM Proposed Weight


1Y 8.35% Cash 2% 0 0.50% Cash 15%
2Y 9.05% 0.70% 1Y 3% 0.87 8.36% 1Y 5%
3Y 9.25% 0.20% 2Y 5% 1.76 9.09% 2Y 5%
4Y 9.35% 0.10% 3Y 5% 2.37 9.21% 3Y 5%
5Y 9.55% 0.20% 4Y 5% 3.18 9.35% 4Y 5%
7Y 9.80% 0.25% 5Y 10% 3.8 9.57% 5Y 10%
10Y 10.15% 0.35% 7Y 15% 4.42 9.85% 7Y 15%
20Y 11.55% 1.40% 10Y 25% 5.51 10.19% 10Y 15%
25Y 11.90% 0.35% 20Y 20% 7.59 11.57% 20Y 15%
25Y 10% 7.69 11.90% 25Y 10%
100% 5.0991 10.13% 100%

13.00%

12.00%

11.00%

10.00%

9.00%

8.00%

7.00%

6.00%
1Y 2Y 3Y 4Y 5Y 7Y 10Y 20Y 25Y
Q2
Duration YTM Proposed Weight Duration YTM
0 0.50% Cash 0 0.50%
0.87 8.36% 1Y 0.87 8.36%
1.76 9.09% 2Y 1.76 9.09%
2.37 9.21% 3Y 2.37 9.21%
3.18 9.35% 4Y 3.18 9.35%
3.8 9.57% 5Y 3.8 9.57%
4.42 9.85% 7Y 4.42 9.85%
5.51 10.19% 10Y 5.51 10.19%
7.59 11.57% 20Y 7.59 11.57%
7.69 11.90% 25Y 7.69 11.90%
4.186 8.76% 0% 0 0.00%

You might also like