Independent solution

How to solve this Bond Premium Amortization question

Setup

Setup

Convert the 5% annual effective yield to the semiannual coupon-period yield.

j=(1.05)1/21=0.0246950766j=(1.05)^{1/2}-1=0.0246950766
C=30C=30

Model

Model

Immediately after coupon k, value the remaining coupons and redemption prospectively.

Bk=30a20kj+1,000(1+j)(20k)B_k=30a_{\overline{20-k}|j}+1{,}000(1+j)^{-(20-k)}

Compute

Compute

Evaluate consecutive book values around the twelfth coupon. Their decline is the premium amortized in that coupon.

B11=1,042.3457B_{11}=1{,}042.3457
B12=1,038.0865B_{12}=1{,}038.0865
B11B12=4.2592B_{11}-B_{12}=4.2592

Answer

Answer

The premium amortization is 4.26, choice E.

4.26(E)\boxed{4.26\quad\text{(E)}}

Calculator reproduction

BA II Plus keystrokes

Check END/BGN, period, sign, TVM, and cash-flow setup

  1. 8 · N; 2.4695077 · I/Y; 30 · PMT; 1000 · FV; CPT · PV−1038.0865Eight coupons remain immediately after coupon 12.