Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 8

LONG POSITION FOR GAIL INDIA LTD.

DAY DATE EXPIRY DATE CLOSING PRICES


DAY-1 8/1/2022 8/25/2022 147.9
DAY-2 8/2/2022 8/25/2022 142.2
DAY-3 8/3/2022 8/25/2022 140.55
DAY-4 8/4/2022 8/25/2022 140.35
DAY-5 8/5/2022 8/25/2022 132.8
DAY-6 8/8/2022 8/25/2022 133.85
DAY-7 8/10/2022 8/25/2022 131.5
DAY-8 8/11/2022 8/25/2022 129.35
DAY-9 8/12/2022 8/25/2022 132.05
DAY-10 8/16/2022 8/25/2022 135.6
DAY-11 8/17/2022 8/25/2022 135.35
DAY-12 8/18/2022 8/25/2022 135.9

Contract Value
1
Calculations for Margin A/C (135.65*6100)

Initial Margin
2
(827465*40.91%)

Maintenance Margin
3
(827465*99%)

MARGIN
ACCOUNT

Days Closing Prices Profit/Loss Margin Balance Margin Call


Day-0 135.65 - - -
Day-1 147.9 74725 413240.93 0.00
Day-2 142.2 -34770.0000000001 378470.93 0.00
Day-3 140.55 -10064.9999999999 368405.93 0.00
Day-4 140.35 -1220.0000000001 367185.93 0.00
Day-5 132.8 -46054.9999999999 321130.93 17385.00
Day-6 133.85 6404.9999999999 344920.93 0.00
Day-7 131.5 -14335 330585.93 7930.00
Day-8 129.35 -13115 325400.93 13115.00
Day-9 132.05 16470.0000000001 354985.93 0.00
Day-10 135.6 21654.9999999999 376640.93 0.00
Day-11 135.35 -1525 375115.93 0.00
Day-12 135.9 3355.00000000007 378470.93 0.00
TOTAL 1525 38430

Loss/Profit on the short position: 39955


E40 + C40
DETAILS OF THE CONTRACT VALUES
Underlying Value on Day-0 135.65
Market Lot 6100
Maintenance Margin 99%
Initial Margin 41%

827465

338515.93

335130.77

Balance at the End


338515.93
413240.93
378470.93
368405.93
367185.93
338515.93
344920.93
338515.93
338515.93
354985.93
376640.93
375115.93
378470.93

39954.9999999999
F39 - F27
SHORT POSITION FOR GAIL INDIA LTD.

DAY DATE EXPIRY DATE CLOSING PRICES


DAY-1 8/1/2022 8/25/2022 147.9
DAY-2 8/2/2022 8/25/2022 142.2
DAY-3 8/3/2022 8/25/2022 140.55
DAY-4 8/4/2022 8/25/2022 140.35
DAY-5 8/5/2022 8/25/2022 132.8
DAY-6 8/8/2022 8/25/2022 133.85
DAY-7 8/10/2022 8/25/2022 131.5
DAY-8 8/11/2022 8/25/2022 129.35
DAY-9 8/12/2022 8/25/2022 132.05
DAY-10 8/16/2022 8/25/2022 135.6
DAY-11 8/17/2022 8/25/2022 135.35
DAY-12 8/18/2022 8/25/2022 135.9

Contract Value
1
Calculations for Margin A/C (135.65*6100)

Initial Margin
2
(827465*40.91%)

Maintenance Margin
3
(827465*99%)

MARGIN
ACCOUNT

Days Closing Prices Profit/Loss Margin Balance Margin Call


Day-0 135.65 - - -
Day-1 147.9 -74725 263790.9315 74725
Day-2 142.2 34770.0000000001 373285.9315 -
Day-3 140.55 10064.9999999999 383350.9315 -
Day-4 140.35 1220.0000000001 384570.9315 -
Day-5 132.8 46054.9999999999 430625.9315 -
Day-6 133.85 -6404.9999999999 424220.9315 -
Day-7 131.5 14335 438555.9315 -
Day-8 129.35 13115 451670.9315 -
Day-9 132.05 -16470.0000000001 435200.9315 -
Day-10 135.6 -21654.9999999999 413545.9315 -
Day-11 135.35 1525 415070.9315 -
Day-12 135.9 -3355.00000000007 411715.9315 -
TOTAL -1525 74725

Loss/Profit on the short position: 73200


DETAILS OF THE CONTRACT VALUES
Underlying Value on Day-0 135.65
Market Lot 6100
Maintenance Margin 99%
Initial Margin 41%

827465

338515.9315

335130.772185

Balance at the End


338515.9315
338515.9315
373285.9315
383350.9315
384570.9315
430625.9315
424220.9315
438555.9315
451670.9315
435200.9315
413545.9315
415070.9315
411715.9315

73200.0000000001

You might also like