Sleeping Beauties Basic Spreadsheet

Calendar
Year
1993
1994
1995
1996
1997
1998
1999
2000
2001
2002
2003
2004
2005
2006
2007
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
2031
2032
2033
2034
2035
2036
2037
2038

Relative
Year
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45

1993 Carliss Y. Baldwin

Cash Flow
per $100

Interest
Rate
6.55%

7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55

7.0859
6.6503
6.2415
5.8578
5.4977
5.1597
4.8425
4.5448
4.2655
4.0032
3.7572
3.5262
3.3094
3.106
2.915
2.7358
2.5677
2.4098
2.2617
2.1226
1.9922
1.8697
1.7548
1.6469
1.5456
1.4506
1.3615
1.2778
1.1992
1.1255
1.0563
0.9914
0.9304
0.8732
0.8196
0.7692
0.7219
0.6775
0.6359
0.5968
0.5601
0.5257
0.4933
0.463
0.4346

2039
2040
2041
2042
2043
2044
2045
2046
2047
2048
2049
2050
2051
2052
2053
2054
2055
2056
2057
2058
2059
2060
2061
2062
2063
2064
2065
2066
2067
2068
2069
2070
2071
2072
2073
2074
2075
2076
2077
2078
2079
2080
2081
2082
2083
2084
2085
2086
2087
2088
2089
2090

46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97

1993 Carliss Y. Baldwin

7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55

0.4078
0.3828
0.3592
0.3372
0.3164
0.297
0.2787
0.2616
0.2455
0.2304
0.2162
0.203
0.1905
0.1788
0.1678
0.1575
0.1478
0.1387
0.1302
0.1222
0.1147
0.1076
0.101
0.0948
0.089
0.0835
0.0784
0.0735
0.069
0.0648
0.0608
0.0571
0.0536
0.0503
0.0472
0.0443
0.0415
0.039
0.0366
0.0343
0.0322
0.0303
0.0284
0.0266
0.025
0.0235
0.022
0.0207
0.0194
0.0182
0.0171
0.016

2091
2092
2093

98
99
100

1993 Carliss Y. Baldwin

7.55
7.55
107.55

0.0151
0.0141
0.1889

Sleeping Beauties Present Value

as a Function of the Interest Rate
Calendar
Year
1993
1994
1995
1996
1997
1998
1999
2000
2001
2002
2003
2004
2005
2006
2007
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
2031
2032
2033
2034
2035
2036
2037
2038

Relative
Year
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45

1993 Carliss Y. Baldwin

Cash Flow
per $100
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55

Interest
Rates
2%
3%
4%
5%
6%
7%
8%
9%
10%
11%
12%
13%
14%
15%
16%
17%
18%
19%
20%
100%
500%
1000%

Present
Values
$339.20
$243.78
$186.99
$150.61
$125.76
$107.85
$94.38
$83.89
$75.50
$68.64
$62.92
$58.08
$53.93
$50.33
$47.19
$44.41
$41.94
$39.74
$37.75
$7.55
$1.51
$0.76

2039
2040
2041
2042
2043
2044
2045
2046
2047
2048
2049
2050
2051
2052
2053
2054
2055
2056
2057
2058
2059
2060
2061
2062
2063
2064
2065
2066
2067
2068
2069
2070
2071
2072
2073
2074
2075
2076
2077
2078
2079
2080
2081
2082
2083
2084
2085
2086
2087
2088
2089
2090

46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97

1993 Carliss Y. Baldwin

7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55

2091
2092
2093

98
99
100

1993 Carliss Y. Baldwin

7.55
7.55
107.55

Maturity
Cash Flow per $100
Calendar Relative Sleeping Napping
Year
Year Beauties Beauties
1993
1994
1995
1996
1997
1998
1999
2000
2001
2002
2003
2004
2005
2006
2007
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028

0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35

7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55

1993 Carliss Y. Baldwin

7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
7.55
107.55

Present Value
Interest Sleeping Napping
Rates Beauties Beauties
2%
3%
4%
5%
6%
7%
7.55%
8%
9%
10%
11%
12%
13%
14%
15%
16%
17%
18%
19%
20%

$339.20
$243.78
$186.99
$150.61
$125.76
$107.85
$100.00
$94.38
$83.89
$75.50
$68.64
$62.92
$58.08
$53.93
$50.33
$47.19
$44.41
$41.94
$39.74
$37.75

$149.85
$138.81
$128.79
$119.69
$111.41
$103.86
$100.00
$96.98
$90.69
$84.95
$79.68
$74.86
$70.43
$66.36
$62.61
$59.16
$55.98
$53.04
$50.32
$47.80

Present Value of a 100-year and a 10-year

Bond as a Function of the Interest Rate

$200.00

Present Value

$150.00

$100.00

$50.00

$0.00
2%

4%

6%

8%

10%

12%

Interest Rate

1993 Carliss Y. Baldwin

14%

16%

18%

20%

Interest Rates Bond Value

2%
339.20
3%
243.78
4%
186.99
5%
150.61
6%
125.76
7%
107.85
8%
94.38
9%
83.89
10%
75.50
11%
68.64
12%
62.92
13%
58.08
14%
53.93
15%
50.33
16%
47.19
17%
44.41
18%
41.94
19%
39.74
20%
37.75
100%
7.55
500%
1.51
1000%
0.76

Interest
2.00%
3.00%
4.00%
5.00%
6.00%
7.00%
7.55%
8.00%
9.00%
10.00%
11.00%
12.00%
13.00%
14.00%
15.00%
16.00%
17.00%
18.00%
19.00%
20.00%

Sleeping Napping
Beauty Beauties
339.20
149.85
243.78
138.81
186.99
128.79
150.61
119.69
125.76
111.41
107.85
103.86
100.00
100.00
94.38
96.98
83.89
90.69
75.50
84.95
68.64
79.68
62.92
74.86
58.08
70.43
53.93
66.36
50.33
62.61
47.19
59.16
44.41
55.98
41.94
53.04
39.74
50.32
37.75
47.80