In: Finance
Delayed Exports has four bonds outstanding. If the relevant tax rate is 35 percent, what is the after-tax cost of Delayed Exports' debt ? (Do not round your intermediate calculations.) |
Bond |
Coupon Rate |
Yield to Maturity |
Price Quote (% of Face Value) |
Maturity |
Face Value |
1 | 6.50% | 6.30% | 101 | 6 years | $ 25,000,000 |
2 | 7.60% | 6.01% | 110 | 8 years | $ 41,000,000 |
3 | 6.70% | 6.42% | 103 | 18 years | $ 45,000,000 |
4 | 7.70% | 6.55% | 115 | 30 years | $ 56,000,000 |
Weight Average Cost =SUMof( Weight* Yield tomaturity) | |||||||||||
A | B | C | D | E | F=C*E | G=F/181100000 | H=B*G | ||||
Bond | Coupon Rate | Yield to Maturity | Price Quote (% of Face Value) | Maturity | Face Value | Market Value | Weight | Yield *Weight | |||
1 | 6.50% | 6.30% | 101% | 6 years | $25,000,000 | $25,250,000 | 0.1394 | 0.88% | |||
2 | 7.60% | 6.01% | 110% | 8 years | $41,000,000 | $45,100,000 | 0.2490 | 1.50% | |||
3 | 6.70% | 6.42% | 103% | 18 years | $45,000,000 | $46,350,000 | 0.2559 | 1.64% | |||
4 | 7.70% | 6.55% | 115% | 30 years | $56,000,000 | $64,400,000 | 0.3556 | 2.33% | |||
TOTAL | $181,100,000 | 1.00 | 6.35% | ||||||||
Before tax cost of Debt | 6.35% | ||||||||||
After tax cost of debt =6.35*(1-Tax Rate) | 4.13% | 6.35*(1-0.35) | |||||||||