Column One gives the new yield which is 11% for the first row. This means the semiannual yield
will be 5.5%. This value changes for each row with each new yield provided for each row.
Column Two provides the coupon which is the total interest paid for each of the ten periods.
Thus, the interest paid is ten times the semiannual coupon payment. The semiannual coupon
payment is the semiannual coupon rate (0.06752 = 0.03375) times the par value purchased of
$10,000,000. We have: 10[(0.03375)($10,000,000]) = 10[$337,500] = $3,375,000. This value is
the same for each row since the coupon rate of 6.75% does not change.
Column Three provides interest on interest. To get interest on interest, we compute (i) the future
value of semiannual coupon payment annuity for ten periods at the yield of 11% 2 = 5.5%, and
(ii) the total interest paid which is the number of periods (10) times the semiannual coupon
payment (0.03375× $10,000,000). For (iii), we take the value in (i) minus the value in (ii).
For (i), we have:
annual coupon rate
2
(P)
−
y
yn1
)
+ (1
=
($10,000,000)
055.0
1
)
055(1. 10
−
= $337,500[12.87535379] = $4,345,431.90.
For (ii), we have: n(semiannual coupon payment) = 10[(0.03375)($ 10,000,000]) = 10[$337,500]
= $3,375,000. Note that this value is the value also computed in column two.
For (iii), we have:$4,345,431.90 – $3,375,000 = $970,431.90.
This third column value changes for each row because it is a function of the new yield which
annual coupon rate
2
(P)
( )
1
1
1 +
−
n
y
y
=
($10,000,000)
( )
2
1
1
1 .055
0.055
−
= $337,500[1.8463197] = $623,132.90.