In: Finance
Again, Inc. bonds have a par value of $1,000, a 29 year maturity, and an annual coupon rate of 12.0% with annual coupon payments. The bonds are currently selling for $1,177. The bonds may be called in 6 years for 112.0% of par. What quoted annual rate of return do you expect to earn if you buy the bonds and company calls them when possible? Question 14 options: 11.91% 10.10% 8.71% 9.56% 12.92%
YTC is the Rate at which PV of Cash Inflows till bond is called are equal to price of bond today.
Year | CF | PVf @8% | Disc CF | PVF @9% | Disc CF |
0 | $ -1,177.00 | 1.0000 | $ -1,177.00 | 1.0000 | $ -1,177.00 |
1 | $ 120.00 | 0.9259 | $ 111.11 | 0.9174 | $ 110.09 |
2 | $ 120.00 | 0.8573 | $ 102.88 | 0.8417 | $ 101.00 |
3 | $ 120.00 | 0.7938 | $ 95.26 | 0.7722 | $ 92.66 |
4 | $ 120.00 | 0.7350 | $ 88.20 | 0.7084 | $ 85.01 |
5 | $ 120.00 | 0.6806 | $ 81.67 | 0.6499 | $ 77.99 |
6 | $ 120.00 | 0.6302 | $ 75.62 | 0.5963 | $ 71.55 |
6 | $ 1,120.00 | 0.5835 | $ 653.51 | 0.5470 | $ 612.68 |
NPV | $ 31.25 | $ -26.01 |
YTC = Rate at which least +ve NPV + [ NPV at that Rate / Change in NPV due to 1% inc in Disc Rate ] * 1%
= 8% + [ 31.25 / 57.27 ] * 1%
= 8% + 0.55%
= 8.55% it may variable based on disc Rate gap is considered. 8.71% is near to 8.55%
option C is correct