


| Coupon Date | Interest Period | Cash Flow | Yield at 12% | Present Value |
| st July 2008 | 0.2637 | 50,000 | 50,000 (1 + 0.12/2)0.2637 |
49,237.60 |
| 01st Jan 2009 | 1.2637 | 50,000 | 50,000 (1 + 0.12/2)1.2637 |
>46,450.56 |
| 1st July 2009 | 2.2637 | 50,000 | 50,000 (1 + 0.12/2)2.2637 |
43,821.29 |
| 1st Jan 2010 | 3.2637 | 1,050,000 | 1,050,000 (1 + 0.12/2)3.2637 |
868,157.55 |
| Present Value of the Bond = | LKR1,007,667.00 | |||
| Dirty Price = | LKR 1,007,667/- X 100/- / 1,000,000/- | LKR 100.7667 | ||


| Cash Flow 1 | Cash Flow 2 | Cash Flow 3 | Cash Flow 4 | |
| C/t (1 + R/t) |
C/t (1 + R/t)2 |
C/t (1 + R/t)3 |
Principal + C/t (1 + R/t)4 |
|
| 100,000/2 (1 + 0.12/2) |
100,000/2 (1+ 0.12/2)2 |
100,000/2 (1 + 0.12/2)3 |
1,000,000+(100,000/2) (1 + 0.12/2)4 |
|
| 50,000 1.06 |
50,000 (1.06)2 |
50,000 (1.06)3 |
1,050,000 (1.06)4 |
|
| 47,169.81 | 44,499.82 | 41,980.96 | 831,698.35 | 965,348.94 |
| 0.5 x 47,169.81 | 1.0 x 44,499.82 | 1.5 x 41,980.96 | 2.0 x 831,698.35 | |
| 23,584.91 | 44,499.82 | 62,971.44 | 1,663,396.70 | 1,794,452.87 |
| Macaulay Duration | 1,794,452.87 = 1.88 Years 965,348.94 |
|||