{
1 = 45 h+1,0488B
0 =37,5h+1,0488B^
h= −0,11; B =5,72; V=41,08*(−0,11)+5,72= 0,2435
{
0,71= 49,29h+1,0488B
0,2435 =41,08h+1,0488B^
h= −0,057; B=−2,9; V= 45 *(−0,057)+2,9= 0,346
Evaluation par réplication
Position en actions , h 0,13338827 -0,111166 -0,05679734 0
Position obligations B -4,7697551 5,72323466 2,90166533 1
Valeur actuelle du P 0,70995298 0,24352659 0,34578486 0
0
0,70995298
0,34578486 0,34578486 1
0,24352659
0
Actif pur c:
{
0 = 54 h+1,0488B
0 = 45 h+1,0488B^
h = 0 ; B= 0 ; V=49,29* 0 + 0 = 0
{
0 = 45 h+1,0488B
1 =37,5h+1,0488B
h= −0,13; B =5,72; V=41,08*(−0,13)+5,72= 0,2435
{
0 = 49,29h+1,0488B
0,2435 =41,08h+1,0488B^
h= −0,03; B =1,394; V= 45 *(−0,03)−1,394=0,0593
Evaluation par réplication
Position en actions , h -0,1333883 0 -0,02965455 0
Position obligations B 5,72323466 0 1,39375983 0
Valeur actuelle du P 0,24352659 0 0,0593052 1