В этом примере показано, как использовать базовый пул ипотечного обеспечения (MBS) для 30-летней ипотеки с фиксированной ставкой в 6% для определения облигации PAC, а затем определить последовательный CMO из облигации PAC. Анализ CMO путем сравнения спреда CMO с кривой нулевой ставки для 30-летней казначейской облигации, а затем вычислите средневзвешенный срок службы (WAL) для облигации PAC.
principal = 100000000; grossrate = 0.06; coupon = 0.05; originalTerm = 360; termRemaining = 360; speed = 100; delay = 14; Settle = datenum('1-Jan-2011'); IssueDate = datenum('1-Jan-2011'); Maturity = addtodate(IssueDate, 360, 'month');
[CFlowAmounts, CFlowDates, ~, ~, ~, UnitPrincipal, UnitInterest, ... UnitPrepayment] = mbscfamounts(Settle, Maturity, IssueDate, grossrate, ... coupon, delay, speed, []);
principalPayments = UnitPrincipal * principal; netInterest = UnitInterest * principal; prepayments = UnitPrepayment * principal; dates = CFlowDates' + delay;
area([principalPayments'+prepayments', netInterest']) title('Underlying MBS Payments'); legend('Principal Payments (incl. Prepayments)', 'Interest Payments')
pacSpeed = [80 300]; [balanceSchedule, pacInitBalance] = ... cmosched(principal, grossrate, originalTerm, termRemaining, ... pacSpeed, []);
figure; area([pacInitBalance'; balanceSchedule']) title('PAC Principal Balance Schedule'); legend('Principal Balance Schedule');
pacTranchePrincipals = [pacInitBalance; principal-pacInitBalance]; pacTrancheCoupons = [0.05; 0.05]; [pacBalances, pacPrincipals, pacInterests] = ... cmoschedcf(principalPayments+prepayments, ... pacTranchePrincipals, pacTrancheCoupons, balanceSchedule);
Сгенерируйте график для траншей CMO PAC:
figure; area([pacPrincipals' pacInterests']); title('PAC CMO (PAC and Support Tranches)'); legend('PAC Principal Payments', 'Support Principal Payments', ... 'PAC Interest Payments', 'Support Interest Payments');
Транши CMO, A, B, C и D
seqTranchePrincipals = ...
[20000000; 20000000; 10000000; pacInitBalance-50000000];
seqTrancheCoupons = [0.05; 0.05; 0.05; 0.05];[seqBalances, seqPrincipals, seqInterests] = ... cmoseqcf(pacPrincipals(1, :), seqTranchePrincipals, ... seqTrancheCoupons, false);
Сгенерируйте график для последовательного CMO PAC:
figure area([seqPrincipals' pacPrincipals(2, :)' pacInterests']); title('Sequential PAC CMO and Support Tranches'); legend('Sequential PAC Principals (A)', 'Sequential PAC Principals (B)', ... 'Sequential PAC Principals (C)', 'Sequential PAC Principals (D)', ... 'Support Principal Payments', 'PAC Interest Payments', ... 'Support Interest Payments');
CurveSettle = datenum('1-Jan-2011'); ZeroRates = [0.01 0.03 0.10 0.19 0.45 0.81 1.76 2.50 3.18 4.09 4.38]'/100; CurveTimes = [1/12 3/12 6/12 1 2 3 5 7 10 20 30]'; CurveDates = daysadd(CurveSettle, 360 * CurveTimes, 1); zeroCurve = intenvset('Rates', ZeroRates, 'StartDates', CurveSettle, ... 'EndDates', CurveDates);
Денежный поток для последовательного транша основной суммы A PAC вычисляется с помощью функций денежного потока cfbyzero, cfyield, cfprice, и cfspread.
cflows = seqPrincipals(1, :)+seqInterests(1, :); cfdates = dates(2:end)'; price1 = cfbyzero(zeroCurve, cflows, cfdates, Settle, 4)
price1 = 2.2109e+07
yield = cfyield(cflows, cfdates, price1, Settle, 'Basis', 4)yield = 0.0090
price2 = cfprice(cflows, cfdates, yield, Settle, 'Basis', 4)price2 = 2.2109e+07
spread = cfspread(zeroCurve, price2, cflows, cfdates, Settle, 'Basis', 4)spread = 5.5084e-12
WAL = sum(cflows .* yearfrac(Settle, cfdates, 4)) / sum(cflows)
WAL = 2.5408
Средневзвешенный срок службы (WAL) для последовательного основного транша A PAC составляет 2,54 года.
cfbyzero | cfbyzero | cfprice | cfspread | cfyield | cmosched | cmoschedcf | cmoseqcf | mbscfamounts