Bond Price

Download as xls, pdf, or txt
Download as xls, pdf, or txt
You are on page 1of 6

Term Structure

Term Spot Yield Zero Price


t R(0,t) B(0,t) Term Structure
1 5.36% $ 0.94916
2 5.68% $ 0.89541 9.00%
3 5.97% $ 0.84030
4 6.24% $ 0.78508 8.50%
5 6.48% $ 0.73068
8.00%
6 6.70% $ 0.67784
7 6.89% $ 0.62706 7.50%
8 7.08% $ 0.57870
9 7.24% $ 0.53298 7.00%
10 7.39% $ 0.49001
6.50%
11 7.53% $ 0.44983
12 7.66% $ 0.41241 6.00%
13 7.78% $ 0.37769
14 7.89% $ 0.34557 5.50%
15 7.98% $ 0.31592
5.00%
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15

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

Term Structure (hypothetical)

Term Spot Yield Zero Price Forward Rate


t R(0,t) B(0,t) r(t)
1 5.36% $ 0.94916 5.36%
2 5.68% $ 0.89541 6.00%
3 5.97% $ 0.84030 6.56%
4 6.24% $ 0.78508 7.03%
5 6.48% $ 0.73068 7.44%
6 6.70% $ 0.67784 7.80%
7 6.89% $ 0.62706 8.10%
8 7.08% $ 0.57870 8.36%
9 7.24% $ 0.53298 8.58%
10 7.39% $ 0.49001 8.77%
11 7.53% $ 0.44983 8.93%
12 7.66% $ 0.41241 9.07%
13 7.78% $ 0.37769 9.19%
14 7.89% $ 0.34557 9.30%
15 7.98% $ 0.31592 9.38%

Page 4
Binomial Tree (nc)

Binomial Tree Pricing, Noncallable Bond

Interest Rate Volatility


Volatility 10%
Forward Rate Tree
Date r(t,t+1)
0 5.36%
1 6.00% 7.33%
2 6.56% 8.01% 9.78%
3 7.03% 8.59% 10.49% 12.82%

Theoretical Bond Price, Noncallable Bond


Maturity Date 4
Coupon 7.25%
Bond Value Tree
Date
0 $ 6.88
1 $ 7.25 $ 7.25

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

Date 0 Sum $ 99.88

Option Adjusted Spread, Noncallable Bond


Maturity Date 4
Coupon 7.25%
Bond's Market Price $ 90.00
OAS 3.16%
Bond Value Tree
Date
0 $ 90.00
1 $ 99.47 $ 95.85
2 $ 101.96 $ 99.39 $ 96.39
3 $ 104.58 $ 103.23 $ 101.62 $ 99.73
4 $ 107.25 $ 107.25 $ 107.25 $ 107.25 $ 107.25
Theoretical Value minus Market Price $ 0.00

Page 5
Binomial Tree (c)

Binomial Tree Pricing, Callable Bond

Interest Rate Volatility


Volatility 10%
Forward Rate Tree
Date r(t,t+1)
0 5.36%
1 6.00% 7.33%
2 6.56% 8.01% 9.78%
3 7.03% 8.59% 10.49% 12.82%

Theoretical Bond Price, Callable Bond


Maturity Date 4
Coupon 7.25%
Bond Value Tree
Date
0 $ 99.84
1 $ 107.18 $ 103.20
2 $ 107.25 $ 104.62 $ 101.36
3 $ 107.25 $ 106.01 $ 104.31 $ 102.31
4 $ 107.25 $ 107.25 $ 107.25 $ 107.25 $ 107.25

Option Adjusted Spread, Callable Bond


Maturity Date 4
Coupon 7.25%
Bond's Market Price $ 90.00
OAS 5.78%
Bond Value Tree
Date
0 $ 90.00
1 $ 93.62 $ 90.31
2 $ 97.75 $ 95.35 $ 92.56
3 $ 102.32 $ 101.02 $ 99.49 $ 97.68
4 $ 107.25 $ 107.25 $ 107.25 $ 107.25 $ 107.25
Theoretical Value minus Market Price $ 0.00

Page 6

You might also like

pFad - Phonifier reborn

Pfad - The Proxy pFad of © 2024 Garber Painting. All rights reserved.

Note: This service is not intended for secure transactions such as banking, social media, email, or purchasing. Use at your own risk. We assume no liability whatsoever for broken pages.


Alternative Proxies:

Alternative Proxy

pFad Proxy

pFad v3 Proxy

pFad v4 Proxy