Swap Valuation Bond Methodology

2
Fixed Payment Floating Discount 1 3 months 30000 1025000 0.986591 29597.72 1011255.48 -0.0135 2 9 months 30000 0.95887 28766.09 -0.042 3 15 months 1030000 0.930066 957967.72 -0.0725 1016331.53 1011255.48 The value of a swap 5076.05 mibor current at last reset date 5% Fixed vs floating swap 6% fixed swap against mibor 3month spot 5.40% 0.01 0.98668 9 month spot 5.60% 0.04 0.959693 15 month spot 5.80% 0.07 0.932401 PV of Fixed Cash Flow PV of Floating Cash Flow

description

Swaps Valuation

Transcript of Swap Valuation Bond Methodology

Page 1: Swap Valuation Bond Methodology

Fixed Payment Floating Discount1 3 months 30000 1025000 0.986591 29597.72 1011255.48 -0.01352 9 months 30000 0.95887 28766.09 -0.0423 15 months 1030000 0.930066 957967.72 -0.0725

1016331.53 1011255.48The value of a swap 5076.05

mibor current at last reset date 5%

Fixed vs floating swap 6% fixed swap against mibor

3month spot 5.40% 0.01 0.986689 month spot 5.60% 0.04 0.95969315 month spot 5.80% 0.07 0.932401

PV of Fixed Cash Flow

PV of Floating Cash Flow

Page 2: Swap Valuation Bond Methodology

0.948767 0.25 0.986938 29608.14 10112550.94697 0.75 0.959958 28798.730.94518 1.25 0.931951 959909.2

1018316 1011255 7060.552

PV of Fixed Cash Flow

PV of Floating Cash Flow