The Harrison Company’s bonds currently sell for $1,275. They pay a $120 annual coupon, have a 20-year maturity, and a par value of $1,000, but they can be called in 5 years at $1,120. What is their YTC?
Q. The Harrison Company’s bonds currently sell for $1,275. They pay a $120 annual coupon, have a 20-year maturity, and a par value of $1,000, but they can be called in 5 years at $1,120. What is their YTC?
Identify variables for YTC: Identify the variables needed to calculate the yield to call (YTC). Current bond price (P) = $1,275 Annual coupon payment (C) = $120 Years to call (N) = 5 years Call price (FV) = $1,120
Calculate annual interest: Calculate the annual interest received until the bond is called.Interest received per year = Annual coupon paymentInterest received per year = $120
Calculate total amount at call: Calculate the total amount received at the call date.Total amount received at call = Call price + (Annual coupon payment * Years to call)Total amount received at call = $1,120 + ($120 * 5)Total amount received at call = $1,120 + $600Total amount received at call = $1,720
Calculate net profit: Calculate the net profit if the bond is called.Net profit = Total amount received at call - Current bond priceNet profit = $1,720 - $1,275Net profit = $445
Calculate average annual profit: Calculate the average annual profit.Average annual profit = Net profit / Years to callAverage annual profit = $445/5Average annual profit = $89
Calculate YTC approximation: Calculate the yield to call (YTC) as an approximation.YTC=(2Current bond price+Call price)Annual coupon payment+Average annual profitYTC=(($1,275+$1,120)/2)($120+$89)YTC=(($1,275+$1,120)/2)$209YTC=($2,395/2)$209YTC=$1,197.50$209YTC=0.1745 or 17.45%