You are on page 1of 5

1 0 0.

166667 0
2 0 0.166667 0
3 0 0.166667 0
4 100 0.166667 16.66667
5 300 0.166667 50
6 500 0.166667 83.33333

Expected winning 150


Interest rate 6%
Time 1 year

Fair value 141.5094


Year Age P(Death) E(Claim) Spot rt PV
1 25 0.20% 200 5.80% 189.0359 =D4/(1+E4)^A4
2 26 0.30% 300 5.90% 267.5034 =D5/(1+E5)^A5
3 27 0.30% 300 6.00% 251.8858 =D6/(1+E6)^A6

708.4251
Original rate --> 5.567% 1.000% <-- Reinvestment rate

85 4.731711 4.826819
4.731711 4.779028
4.731711 4.731711

14.19513 14.33756
99.33756

T to M* Price int rt 𝐹𝑉=𝑃𝑉∗(1+𝑖)^𝑛


1 96 4.17% =(100/C13) - B13
2 91 4.83% =(100/C14)^(1/B14)-1
(𝐹𝑉/𝑃𝑉)^(1/𝑛)−1
3 85 5.57% =i

earning earnings
over L over S
L-S Rate
F(1,2) 9.657% 4.17% 1 5.49% =(C18 - D18)/E18
F(1,3) 16.700% 4.17% 2 6.27% =(C19 - D19)/E19
F(2,3) 16.700% 9.657% 1 7.04%
*Time to maturity

Boot strapping spot rates with forward rates


Example 1
Assume that 2 year zero coupon bond doesn't exist
Compute the two year spot rate using 1yr spot rate rate F(1,3)

T to M* Price Spot rt
1 96 4.17% 0-2 5.22% 2
2? 5.2% 6.27% 0-1 4.17% 1
3 85 5.57% 1-2 6.27% 1

Example 2
3 year spot rate is 6%
F(3,4) is 6.5%

What is the expected four year spot rate?-


Tenure Rt p.a Total rtn
L 4 6.1% 24.5%
S 3 6.0% 18.0%
F(3,4) 1 6.5% 6.5%

Exercise
6 year spot rate is 6%
F(6, 8) is 7%

What is 8 year spot rate?


Tenure Rt p.a Total rtn
L 8 6.3% 50.0%
S 6 6.0% 36.0%
F(6,8) 2 7.0% 14.0%
<-- Expected annual rate

You might also like