I don’t understand the calculation of the Market Value of debt. I should think that you discount both the redemption value and the coupon interest payments,
Interest payments after tax are ( $ 1 747 200 ) (5.2%) p/a with a future value of ( $ 42 000 000 par)
Discounted at 4.9% therefore the present value is $ 41 152 026