Step 13: Determine the cash flows
The cash flows for the receiving and paying legs are as follows:
Fixed Leg Payment | Floating Leg Payment | |||
Period End | Rate | Cash flow | Rate | Cash flow |
01/01/2011 | 12.00% | 7,200.00 | 12.65% | 7,590.00 |
01/01/2012 | 12.00% | 12,000 | 12.77% | 12,772.30 |
01/01/2013 | 12.00% | 12,000 | 13.09% | 13,085.98 |
01/01/2014 | 12.00% | 12,000 | 13.09% | 13,093.33 |
The fixed leg payments are straight forward, simply the fixed rate * notional amount, i.e. 12% * 100,000 = 12,000. For the first duration because of the fractional period, the cash flow will be adjusted as follows: fixed rate * tenor*notional amount = 12% *0.6*100,000 = 7,200.
The floating leg payments are based on Interbank Rate + spread where spread is given as 50 basis points. Interbank Rate will be the forward rate derived. Therefore the Floating Rate above is the Forward Rate + Spread and the Cash flow is (Forward Rate+ Spread)*Notional Amount. For the second payment due this is (12.272% + 0.50%) * 100,000 = 12,772.30. As in the case with fixed rate payments, the first payment has to be adjusted because it is only for a fractional period. The cash flow will equal (12.15% + 0.50%) * 0.60 * 100,000 = 7,590.
Step 14: Discount the cash flows
The next step is to discount the cash flows using the interpolated zero coupon rates. The resulting present values for the sample IRS are given below:
Period End | PV of Fixed Leg | PV of Floating Leg |
01/01/2011 | 6,721.29 | 7,085.36 |
01/01/2012 | 9,977.67 | 10,619.81 |
01/01/2013 | 8,862.27 | 9,664.28 |
01/01/2014 | 7,871.04 | 8,588.18 |
Total | 33,432.2680 | 35,957.6383 |
For example for the period end 01/01/2010, the discount cash flows for the fixed leg are calculated as follows:
PV of Fixed Leg = 12000 ÷ (1+12.226%)^{1.6 }= 9,977.67
Step 15: Calculating the price of the IRS
The price of the interest rate swap is the Net PV of cash flows, i.e. the Total Present Value of the Receiving Leg less the Total Present Value of the Paying Leg.
In our example this is the total PV of Floating Leg- total PV of Fixed Leg = 35,957.64-33,432.27 =2,525.37.