How to Design a plain vanilla Interest Rate Swap
An illustration of how to design a plain vanilla interest swap may best be illustrated by working through
the following exercise taken from John Hull's book “Futures, Options and Other Derivatives”
Companies A and B each seek a $20M 5-year loan:
A would like to obtain a floating-rate loan because their CFO feels that interest rates are headed
downwards and would like to benefit from any fall. They can borrow fixed at 12% and floating at LIBOR
plus .1%. B prefers a fixed-rate loan since their CFO feels that they should lock in a fixed rate now
since she feels that rates are headed upwards. B can borrow fixed at 13.4% and floating at LIBOR +
.6%.
Fixed Floating
Design a swap
Company A 12% LIBOR + 0.1% that will net a
Company B 13.4% LIBOR + 0.6% bank, acting as
intermediary,
0.1% per
annum and that
will appear
equally attractive to both companies.
We can calculate the relative gains between the fixed and floating markets for A vs B and hence we
have
fix fl
Δ = 13.4-12=1.4 Δ = (LIBOR + 0.6) – (LIBOR + 0.1)=0.5
fix fl
Comparative advantage gain = Δ - Δ = 1.4 - 0.5=0.9.
Thus we can see the following :
• A has a comparative advantage in both fixed and floating markets.
• A is more creditworthy than B.
We will consider 2 scenarios : i.) Without a financial intermediary ii.) With a financial
intermediary Let us first consider the case with no financial intermediary.
In the first case we might construct a swap with payments as below:
Company A
- Pay 12% to outside lender
- Pay LIBOR to B
- Receive 12% from B
Hence net rate of borrowing = (LIBOR + 12) – 12 = LIBOR If A borrowed directly, i.e. w/o the swap, its
rate would be LIBOR + 0.1% Hence A is better off by 0.1% for using the swap.
Company B
- Pay LIBOR + 0.6% to outside lender
- Pay 12% to A
- Receive LIBOR from A
Hence net rate of borrowing = LIBOR + 0.6+12 - LIBOR= 12.6% If B borrowed directly, i.e. w/o the
swap, its rate would be 13.4% Hence B is better off by 0.8% (=13.4-12.6) for using the swap. Thus we
can see that in the simple case above, net gain = 0.9 as predicted above, but company A would be
unhappy since B's gain is much higher.
We now consider the case with a financial intermediary.
In this case the design is not as simple. We have the following constraints:
• Net gain to financial intermediary is 0.1%. (i)
• Net gain to A must equal net gain to B since deal must be equally attractive to both companies.
We can construct a swap that is illustrated above. We need to find the values of x and y that will
satisfy the constraints imposed.
From constraint (i), we have for FI that Cash Inflow – Cash Outflow = 0.1 => (y+L)-(x+L)=0.1 => y-
x=0.1
(iii)
Gains from using Swap
We determine the net cash outflow, and hence gain from using swap over doing direct Gain (A) = Net
cash outflow – Cost of direct floating rate loan for A = [(L+12)-x] – [L+0.1]=11.9-x
Gain (B) = Net cash outflow – Cost of direct fixed rate loan for B
= [y+L+0.6-L]-13.4=y-12.8
To satisfy (ii), we must have Gain (A) = Gain (B) => 11.9-x = y -12.8 => y+x = 24.7 (iv)
We can then solve equations iii & iv simultaneously to get : 2x=24.8 => x=12.4 &
y=12.3 Thus the swap payments will be as follows:
Company A
• Pay 12% to outside lender
• Pay LIBOR to FI
• Receive 12.3% from FI
Hence net rate of borrowing for A: R = 12 + LIBOR -12.3=LIBOR-0.3% which is a gain of 0.4% over
A
borrowing directly without the swap.
Company B
• Pay LIBOR+0.6% to outside lender
• Pay 12.4% to FI
• Receive LIBOR from FI
Hence net rate of borrowing for B: R = LIBOR + 0.6+12.4-LIBOR = 13% which is a gain of 0.4%
B
over borrowing directly without the swap.
Financial intermediary
• Pay x=12.3% to A
• Receive y = 12.4% from B
• Receive LIBOR from A
• Pay LIBOR to B Hence net gain = 12.4-12.3+LIBOR - LIBOR=0.1%