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