Transcript
Page 1: Valuation of Credit Ddefault Swaps

Credit Defaults ValuationsNotional 1000000CDS Spread 1.435%Recovery Rate 30%Default Density 2%Risk Free Rate 3%

Expected ValuesYear PV (Payment) PV (Payout)

1 13650 137922 12982 131163 12346 124744 11742 11863

50720 51245

Total CF (Payment) 51245Total CF (Payout) 51245Diff(Objective Function) 0

Page 2: Valuation of Credit Ddefault Swaps

Yr Marginal Default Probabiltiy1 2%2 1.9600%3 1.9208%4 1.8824%

Expected ValuesPV (Accrued Payment)

141134128122525

Page 3: Valuation of Credit Ddefault Swaps

Cumulative Survival Probabiltiy Cumulative Survival Probabiltiy98% 98%

96.0400% 96.0400%94.1192% 94.1192%92.2368% 92.2368%

Yr1234

0.51.52.53.5

Page 4: Valuation of Credit Ddefault Swaps

Marginal Survival Probabiltiy98.00%98.040%98.079%98.118%

DF0.9704460.9417650.9139310.886920

0.9851120.9559970.9277430.900325


Recommended