In: Finance
Given, Maturity period = 24 Years
Coupon rate = 5.9 %
Yield to Maturity = 6.2 %
Face value = 51000
Coupon amount to be paid semi - annually = 51000 * 5.9% * (6/12) = 1504.5
We know that,
Price of bond = Present value of all the inflows
| End of year | Coupon Amount | PV @ 6.2% p.a | Present value |
| 0.5 | 1504.5 | 0.9699 | 1459 |
| 1 | 1504.5 | 0.9408 | 1415 |
| 1.5 | 1504.5 | 0.9125 | 1373 |
| 2 | 1504.5 | 0.8850 | 1332 |
| 2.5 | 1504.5 | 0.8584 | 1292 |
| 3 | 1504.5 | 0.8326 | 1253 |
| 3.5 | 1504.5 | 0.8076 | 1215 |
| 4 | 1504.5 | 0.7833 | 1178 |
| 4.5 | 1504.5 | 0.7598 | 1143 |
| 5 | 1504.5 | 0.7369 | 1109 |
| 5.5 | 1504.5 | 0.7148 | 1075 |
| 6 | 1504.5 | 0.6933 | 1043 |
| 6.5 | 1504.5 | 0.6724 | 1012 |
| 7 | 1504.5 | 0.6522 | 981 |
| 7.5 | 1504.5 | 0.6326 | 952 |
| 8 | 1504.5 | 0.6136 | 923 |
| 8.5 | 1504.5 | 0.5951 | 895 |
| 9 | 1504.5 | 0.5772 | 868 |
| 9.5 | 1504.5 | 0.5599 | 842 |
| 10 | 1504.5 | 0.5430 | 817 |
| 10.5 | 1504.5 | 0.5267 | 792 |
| 11 | 1504.5 | 0.5109 | 769 |
| 11.5 | 1504.5 | 0.4955 | 745 |
| 12 | 1504.5 | 0.4806 | 723 |
| 12.5 | 1504.5 | 0.4662 | 701 |
| 13 | 1504.5 | 0.4521 | 680 |
| 13.5 | 1504.5 | 0.4385 | 660 |
| 14 | 1504.5 | 0.4254 | 640 |
| 14.5 | 1504.5 | 0.4126 | 621 |
| 15 | 1504.5 | 0.4002 | 602 |
| 15.5 | 1504.5 | 0.3881 | 584 |
| 16 | 1504.5 | 0.3765 | 566 |
| 16.5 | 1504.5 | 0.3651 | 549 |
| 17 | 1504.5 | 0.3542 | 533 |
| 17.5 | 1504.5 | 0.3435 | 517 |
| 18 | 1504.5 | 0.3332 | 501 |
| 18.5 | 1504.5 | 0.3232 | 486 |
| 19 | 1504.5 | 0.3135 | 472 |
| 19.5 | 1504.5 | 0.3040 | 457 |
| 20 | 1504.5 | 0.2949 | 444 |
| 20.5 | 1504.5 | 0.2860 | 430 |
| 21 | 1504.5 | 0.2774 | 417 |
| 21.5 | 1504.5 | 0.2691 | 405 |
| 22 | 1504.5 | 0.2610 | 393 |
| 22.5 | 1504.5 | 0.2531 | 381 |
| 23 | 1504.5 | 0.2455 | 369 |
| 23.5 | 1504.5 | 0.2381 | 358 |
| 24 | 1504.5 | 0.2310 | 348 |
| Total Present Value | 37322 |
Hence, Price of the bond = 37322