In: Finance
1. (complete chart) Bank of America sells a 12 year fixed rate bond at 6%. At the same time of the issue the company buys a receiver swaption, 6% and paying variable rate based on LIBOR with 5 years remaining to expiration, 2.5% premium. Fill in the table below assuming the exercise of the swaption - complete bond
2. Explain the net effect to BOA
3. Explain the net effect to bondholders
please write legible
Year | LIBOR at Year end | BOA pays to bond holders | BOA pays to swaption | BOA receives from swaption | Net Cost to BOA |
1 | 10% | ||||
2 | 12% | ||||
3 | 9% | ||||
4 | 8% | ||||
5 | 11% | ||||
6 | 7% | ||||
7 | 5% | ||||
8 | 4% | ||||
9 | 6% | ||||
10 | 2% | ||||
11 | 4% | ||||
12 | 7% |
Year | Libor | BOA pays to Bond holders | BOA pays to swaption | BOA receives from swaption | Premium | Net Cost |
1 | 10.00% | -6.00% | 0.00% | 0.00% | -2.50% | -8.50% |
2 | 12.00% | -6.00% | 0.00% | 0.00% | -2.50% | -8.50% |
3 | 9.00% | -6.00% | 0.00% | 0.00% | -2.50% | -8.50% |
4 | 8.00% | -6.00% | 0.00% | 0.00% | -2.50% | -8.50% |
5 | 11.00% | -6.00% | 0.00% | 0.00% | -2.50% | -8.50% |
6 | 7.00% | -6.00% | 0.00% | 0.00% | -2.50% | -8.50% |
7 | 5.00% | -6.00% | 5.00% | 6.00% | -2.50% | 2.50% |
8 | 4.00% | -6.00% | 4.00% | 6.00% | -2.50% | 1.50% |
9 | 6.00% | -6.00% | 6.00% | 6.00% | -2.50% | 3.50% |
10 | 2.00% | -6.00% | 2.00% | 6.00% | -2.50% | -0.50% |
11 | 4.00% | -6.00% | 4.00% | 6.00% | -2.50% | 1.50% |
12 | 7.00% | -6.00% | 0.00% | 0.00% | -2.50% | -8.50% |