Aifs Excel

You might also like

Download as pdf or txt
Download as pdf or txt
You are on page 1of 1

Original exchange rate

Cost per participant :

1.22
1000 pounds

Final volume:

25000

% Cover

Options :
Zero impact cost

Contracts Options
100%
100%
0%

0%
100%
0%

100%
0%
0%

5%
3,05,00,000

Compared to Zero Impact

Total Cost
USD Exchange Rate (USD/EUR)
1.01
1.22
1.48

USD Exchange Rate (USD/EUR)


1.01
1.22
1.48

2,65,12,500 3,20,25,000 3,35,50,000


3,05,00,000 3,05,00,000 3,05,00,000
2,52,50,000 3,05,00,000 3,70,00,000

-39,87,500 15,25,000 30,50,000


0
0
0
-52,50,000
0 65,00,000

Gain/loss
-12,62,500 -15,25,000 49,75,000
-52,50,000
0 65,00,000
* gain loss = - min(strike price-spot price,0) - prenium
High Sale volume

30000

% Cover

Contracts Options
100%
100%
0%

0%
100%
0%

100%
0%
0%

USD Exchange Rate (USD/EUR)


1.01
1.22
1.48

3,18,15,000 3,84,30,000 4,02,60,000


3,66,00,000 3,66,00,000 3,66,00,000
3,03,00,000 3,66,00,000 4,44,00,000

-47,85,000 18,30,000 36,60,000


0
0
0
-63,00,000
0 78,00,000

Gain/loss
-15,15,000 -18,30,000
-63,00,000
0

Low Sale volume

Compared to Zero Impact

Total Cost
USD Exchange Rate (USD/EUR)
1.01
1.22
1.48

59,70,000
78,00,000

10000

% Cover

Contracts Options
100%
100%
0%

0%
100%
0%

100%
0%
0%

Total Cost
USD Exchange Rate (USD/EUR)
1.01
1.22
1.48
2,65,12,500 3,20,25,000 3,35,50,000
3,05,00,000 3,05,00,000 3,05,00,000
2,52,50,000 3,05,00,000 3,70,00,000

Gain/loss
-12,62,500 -15,25,000
-52,50,000
0

49,75,000
65,00,000

Compared to Zero Impact


USD Exchange Rate (USD/EUR)
1.01
1.22
1.48

-15,95,000
0
-21,00,000

6,10,000 12,20,000
0
0
0 26,00,000

You might also like