Вы находитесь на странице: 1из 2

Effect of exchange rate volatility on projected cash flows (payables)

CAD unchanged 3.1% depreciation of CAD


Exchange rate (USD/CAD) 1.578 1.6269
CAD/USD 0.6337136 0.6146659
Transactional exposure (Net cash flows in CAD) 1682 1682
Net cash flow in USD 1065.906210393 1033.86809269162

50% hedge ratio


Amount to hedge 841 841
Unhedged exposure (CAD) 841 841
Unhedged exposure in USD 532.9531051965 516.934046345811
Gain/Loss on unhedged exposure 16.01905885064
Forward rate USD/CAD 1.5826
Forward rate CAD/USD 0.631872
Gain/Loss on forward contract -14.4699723575884
Total Gain/Loss 1.5490864930516

75% hedge ratio


Amount to hedge 1261.5 1261.5
Unhedged exposure (CAD) 420.5 420.5
Unhedged exposure in USD 266.4765525982 258.467023172906
Gain/Loss on unhedged exposure 8.00952942532001
Forward rate USD/CAD 1.5826
Forward rate CAD/USD 0.631872
Gain/Loss on forward contract -21.7049585363826
Total Gain/Loss -13.6954291110626
yables)

3.1% appreciation of CAD


1.5291
0.6539795
1682
1099.99346020535

841
841
549.996730102675
-17.0436249062237

18.5927113992753
1.54908649305161

1261.5
420.5
274.998365051337
-8.52181245311186

27.889067098913
19.3672546458011

Вам также может понравиться