In: Accounting
Bionca buys a 14-year bond with semiannual coupons of $27 each and a redemption value of $1310. She bought the bond to yield 6% compounded semiannually. Determine the book value of this bond 8 years after issue of the bond.
Book value of bond = Present value of future cash-flows
Reqired rate of return = 6% p.a. (this will be 3% [6%/2] as the coupon is received semi annually.
Time = 6 years [ this will be 12 years for 3% as the coupon is paid semi-annually)
As the bond is issued for14 years and 8 years has already passed. This remaining life will be 6 years.
Time (n) | Year | Coupon | Redemption |
Discounting factor @3% k=1/(1+3%)^n |
Present value |
A | B | C | (A + B) X C | ||
1 | 8.5 | 27 | - | 0.97 | 26.21 |
2 | 9.0 | 27 | - | 0.94 | 25.45 |
3 | 9.5 | 27 | - | 0.92 | 24.71 |
4 | 10.0 | 27 | - | 0.89 | 23.99 |
5 | 10.5 | 27 | - | 0.86 | 23.29 |
6 | 11.0 | 27 | - | 0.84 | 22.61 |
7 | 11.5 | 27 | - | 0.81 | 21.95 |
8 | 12.0 | 27 | - | 0.79 | 21.31 |
9 | 12.5 | 27 | - | 0.77 | 20.69 |
10 | 13.0 | 27 | - | 0.74 | 20.09 |
11 | 13.5 | 27 | - | 0.72 | 19.51 |
12 | 14.0 | 27 | - | 0.70 | 18.94 |
12 | 14.0 | - | 1,310 | 0.70 | 918.81 |
Price of bond | 1,187.57 |