Hanna Inc. has a proprietary bond-rating model and has determined the required return on the following Amerco bond is 7.5%. Assume the bond is being evaluated in the current month of 2017 and matures in the current month of the year indicated. Based on this information, calculate the amount the bond is over- or under-priced.

Bond Coupon (%) Maturity Last Price (% of par)

Amerco 9.125 2025 117.25

Answer: Over-priced by $76.05

Pleasse show how the answer was calculated