In: Finance
| Face Value of Bond = $1000 | |||||
| Years to maturity =30 | |||||
| Yield to Maturity = 11% | |||||
| Coupon rate = 7.50% | |||||
| Coupon amount = $1000*7.50% = $75 | |||||
| Year | Coupon | Redemption | Total Cash flows | Discount Factor @11% | Discounted Values |
| 1 | 75 | 0 | 75 | 0.901 | 67.568 |
| 2 | 75 | 0 | 75 | 0.812 | 60.872 |
| 3 | 75 | 0 | 75 | 0.731 | 54.839 |
| 4 | 75 | 0 | 75 | 0.659 | 49.405 |
| 5 | 75 | 0 | 75 | 0.593 | 44.509 |
| 6 | 75 | 0 | 75 | 0.535 | 40.098 |
| 7 | 75 | 0 | 75 | 0.482 | 36.124 |
| 8 | 75 | 0 | 75 | 0.434 | 32.544 |
| 9 | 75 | 0 | 75 | 0.391 | 29.319 |
| 10 | 75 | 0 | 75 | 0.352 | 26.414 |
| 11 | 75 | 0 | 75 | 0.317 | 23.796 |
| 12 | 75 | 0 | 75 | 0.286 | 21.438 |
| 13 | 75 | 0 | 75 | 0.258 | 19.314 |
| 14 | 75 | 0 | 75 | 0.232 | 17.400 |
| 15 | 75 | 0 | 75 | 0.209 | 15.675 |
| 16 | 75 | 0 | 75 | 0.188 | 14.122 |
| 17 | 75 | 0 | 75 | 0.170 | 12.722 |
| 18 | 75 | 0 | 75 | 0.153 | 11.462 |
| 19 | 75 | 0 | 75 | 0.138 | 10.326 |
| 20 | 75 | 0 | 75 | 0.124 | 9.303 |
| 21 | 75 | 0 | 75 | 0.112 | 8.381 |
| 22 | 75 | 0 | 75 | 0.101 | 7.550 |
| 23 | 75 | 0 | 75 | 0.091 | 6.802 |
| 24 | 75 | 0 | 75 | 0.082 | 6.128 |
| 25 | 75 | 0 | 75 | 0.074 | 5.521 |
| 26 | 75 | 0 | 75 | 0.066 | 4.974 |
| 27 | 75 | 0 | 75 | 0.060 | 4.481 |
| 28 | 75 | 0 | 75 | 0.054 | 4.037 |
| 29 | 75 | 0 | 75 | 0.048 | 3.637 |
| 30 | 75 | 1000 | 1075 | 0.044 | 46.959 |
| Price Of Bond | $695.72 | ||||
