Please copy and paste this embed script to where you want to embed

Exhibit I: B.F. Goodrich-Rabobank Interest Rate Swap ($ in Millions) Step 1: Determine Comparative Advantage: Option A: BF Goodrich Fixed and Rabobank Floating

Option B: BF Goodrich Floating and Rabobank Fixed

BF Goodrich Fixed 12.50% Rabobank Floating L + 0.25% Total Cost L + 12.75% *BF Goodrich should borrow floating and Rabobank should borrow fixed

BF Goodrich Floating Rabobank Fixed (Semi-Annual) Total Cost

L + 0.5% 10.7% L + 11.2%

Total Savings to be Shared = L + 12.75% - L - 11.2% Total Savings to be Shared = 1.55% Step 2: Determine Annual Cost of $125K Fee (on Semi-Annual Yield Basis) Fee Calculation: Time 0 49.875 1 -5.500 2 -5.500 3 -5.500 4 -5.500 5 -5.500 6 -5.500 7 -5.500 8 -55.500 Cost (Annual Yield) 11.049% Cost (Semi-Annual Yield) 10.759% Less 10.7% Quoted Cost -10.700% Cost of Fee 0.059% Step 3: Determine Benefit of Swap to Each Party New Debt Issued: Terms: BF Goodrich Credit Rating: BBB Amount $50 Maturity: 8 Yrs Coupons: Semi-annual Coupon Rate: Annual rate = 3 mo. Eurodollar LIBOR + 0.5% Alt Cost of 8 Yr Fixed Rate Debt: 12-12.5% L-x >>>>>>>> 10.7+f+0.06

| | | L+0.5 to Bondholders

Rabobank >>>>>>>>>>>>>> 10.70%

Outside Fixed Cost: 12.5%

| | | 10.7% Fixed to Bondholders Outside Floating Cost: L +0.25%

Interest Rate Swap: BF Goodrich: Pay L+0.5% coupon payments semiannually on domestic debt Pay Morgan $5.5M annually, $125K initial fee and an annual fee of "f" Receive semiannual payments of L-x to cover its coupon payment obligations

Rabobank: Pay 11% coupon payments annually on Eurobond debt (10.7% semiannual equivalent YTM) Pay Morgan semiannual payments of L - x Receive $5.5M annually to cover its coupon payment obligations

Cost to BF Goodrich: CF to Bondholders: CF to Morgan: CF from Morgan:

Cost to Rabobank: CF to Bondholders: CF to Morgan: CF from Morgan:

-(L + 0.5%) -10.7% - f - 0.06% +(L-x)

-10.7% -(L-x) +10.7%

CF to Morgan: CF from BF: CF from Rabo:

10.7% + f + 0.06% - (L-x) (L-x) - 10.7%

Total Cost = -(L+0.5%) - 10.7% - f - 0.06% + (L-x)

Total Cost = -10.7% - (L - x) + 10.7%

Total to Morgan = 0.06% + f

If Fixed Cost = 12.5%: Then: -(L+0.5%) - 10.7% - f - 0.06% + (L-x) < -12.5% -L - 0.5% - 10.7% - f - 0.06% + L - x < -12.5% -0.5% - 10.7% - f - 0.06% - x < -12.5% -11.26% - f - x -0.25%

Annual fee for similar swaps = 8 - 37.5 bp or 0.08-.375%. If f = .375% then, total fees to Morgan = .375% + 0.06% = 0.435%

If Fixed Cost = 12.5% Then: f+x < 1.24%

If Float Cost = L + 0.25% Then: x > -0.25% If Float Cost = L + 0.375% Then: x > -0.375%

If Fixed Cost = 12% Then: f+x < 0.74% Suppose: f= x=

0.38% 0.25%

Savings to BF Goodrich: Savings to Rabobank: Profit to Morgan: Total Savings

0.61% 0.50% 0.43% 1.55%

View more...
Option B: BF Goodrich Floating and Rabobank Fixed

BF Goodrich Fixed 12.50% Rabobank Floating L + 0.25% Total Cost L + 12.75% *BF Goodrich should borrow floating and Rabobank should borrow fixed

BF Goodrich Floating Rabobank Fixed (Semi-Annual) Total Cost

L + 0.5% 10.7% L + 11.2%

Total Savings to be Shared = L + 12.75% - L - 11.2% Total Savings to be Shared = 1.55% Step 2: Determine Annual Cost of $125K Fee (on Semi-Annual Yield Basis) Fee Calculation: Time 0 49.875 1 -5.500 2 -5.500 3 -5.500 4 -5.500 5 -5.500 6 -5.500 7 -5.500 8 -55.500 Cost (Annual Yield) 11.049% Cost (Semi-Annual Yield) 10.759% Less 10.7% Quoted Cost -10.700% Cost of Fee 0.059% Step 3: Determine Benefit of Swap to Each Party New Debt Issued: Terms: BF Goodrich Credit Rating: BBB Amount $50 Maturity: 8 Yrs Coupons: Semi-annual Coupon Rate: Annual rate = 3 mo. Eurodollar LIBOR + 0.5% Alt Cost of 8 Yr Fixed Rate Debt: 12-12.5% L-x >>>>>>>> 10.7+f+0.06

| | | L+0.5 to Bondholders

Rabobank >>>>>>>>>>>>>> 10.70%

Outside Fixed Cost: 12.5%

| | | 10.7% Fixed to Bondholders Outside Floating Cost: L +0.25%

Interest Rate Swap: BF Goodrich: Pay L+0.5% coupon payments semiannually on domestic debt Pay Morgan $5.5M annually, $125K initial fee and an annual fee of "f" Receive semiannual payments of L-x to cover its coupon payment obligations

Rabobank: Pay 11% coupon payments annually on Eurobond debt (10.7% semiannual equivalent YTM) Pay Morgan semiannual payments of L - x Receive $5.5M annually to cover its coupon payment obligations

Cost to BF Goodrich: CF to Bondholders: CF to Morgan: CF from Morgan:

Cost to Rabobank: CF to Bondholders: CF to Morgan: CF from Morgan:

-(L + 0.5%) -10.7% - f - 0.06% +(L-x)

-10.7% -(L-x) +10.7%

CF to Morgan: CF from BF: CF from Rabo:

10.7% + f + 0.06% - (L-x) (L-x) - 10.7%

Total Cost = -(L+0.5%) - 10.7% - f - 0.06% + (L-x)

Total Cost = -10.7% - (L - x) + 10.7%

Total to Morgan = 0.06% + f

If Fixed Cost = 12.5%: Then: -(L+0.5%) - 10.7% - f - 0.06% + (L-x) < -12.5% -L - 0.5% - 10.7% - f - 0.06% + L - x < -12.5% -0.5% - 10.7% - f - 0.06% - x < -12.5% -11.26% - f - x -0.25%

Annual fee for similar swaps = 8 - 37.5 bp or 0.08-.375%. If f = .375% then, total fees to Morgan = .375% + 0.06% = 0.435%

If Fixed Cost = 12.5% Then: f+x < 1.24%

If Float Cost = L + 0.25% Then: x > -0.25% If Float Cost = L + 0.375% Then: x > -0.375%

If Fixed Cost = 12% Then: f+x < 0.74% Suppose: f= x=

0.38% 0.25%

Savings to BF Goodrich: Savings to Rabobank: Profit to Morgan: Total Savings

0.61% 0.50% 0.43% 1.55%

Thank you for interesting in our services. We are a non-profit group that run this website to share documents. We need your help to maintenance this website.

To keep our site running, we need your help to cover our server cost (about $400/m), a small donation will help us a lot.