Bond Price
Bond Price
Bond Price
Term to Maturity
Page 1
Term Structure
12 13 14 15
Page 2
Bond Coupon 12.00%
Bond Price 86 15/16
Static Spread 6.82%
Spread Adj Spread Adj
Term Spot Yield Zero Price Zero Price Cash Present
t R(0,t) B(0,t) B*(0,t) Flow Value
1 5.36% $ 0.94916 $ 0.89147 $ 12.00 $ 10.69769
2 5.68% $ 0.89541 $ 0.79018 $ 12.00 $ 9.48210
3 5.97% $ 0.84030 $ 0.69696 $ 12.00 $ 8.36350
4 6.24% $ 0.78508 $ 0.61216 $ 12.00 $ 7.34596
5 6.48% $ 0.73068 $ 0.53576 $ 12.00 $ 6.42911
6 6.70% $ 0.67784 $ 0.46745 $ 12.00 $ 5.60943
7 6.89% $ 0.62706 $ 0.40678 $ 12.00 $ 4.88141
8 7.08% $ 0.57870 $ 0.35319 $ 12.00 $ 4.23832
9 7.24% $ 0.53298 $ 0.30607 $ 12.00 $ 3.67288
10 7.39% $ 0.49001 $ 0.26480 $ 12.00 $ 3.17762
11 7.53% $ 0.44983 $ 0.22877 $ 12.00 $ 2.74526
12 7.66% $ 0.41241 $ 0.19741 $ 12.00 $ 2.36886
13 7.78% $ 0.37769 $ 0.17016 $ 12.00 $ 2.04195
14 7.89% $ 0.34557 $ 0.14655 $ 12.00 $ 1.75859
15 7.98% $ 0.31592 $ 0.12612 $ 112.00 $ 14.12508
Theoretical price $ 86.93776
Price spread $ 0.00026
Forward Rates
Page 4
Binomial Tree (nc)
0 $ 6.45
1 $ 6.84 $ 6.75
2 $ 7.25 $ 7.25 $ 7.25
0 $ 5.97
1 $ 6.38 $ 6.20
2 $ 6.80 $ 6.71 $ 6.60
3 $ 7.25 $ 7.25 $ 7.25 $ 7.25
0 $ 80.58
1 $ 86.80 $ 82.99
2 $ 93.36 $ 90.65 $ 87.50
3 $ 100.20 $ 98.76 $ 97.06 $ 95.06
4 $ 107.25 $ 107.25 $ 107.25 $ 107.25 $ 107.25
Page 5
Binomial Tree (c)
Page 6