session 9a
Post on 25-Feb-2016
75 Views
Preview:
DESCRIPTION
TRANSCRIPT
Session 9a
Decision Models -- Prof. Juran
2
OverviewFinance Simulation Models• Forecasting
– Retirement Planning– Butterfly Strategy
• Risk Management– Introduction to VaR– Currency Risk
• Using Historical Data in Simulations– Parametric Approach– Resampling Approach
Decision Models -- Prof. Juran
3
Example 1: Retirement Planning
Amanda has 30 years to save for her retirement. At the beginning of each year, she puts $5000 into her retirement account. At any point in time, all of Amanda's retirement funds are tied up in the stock market. Suppose the annual return on stocks follows a normal distribution with mean 12% and standard deviation 25%. What is the probability that at the end of 30 years, Amanda will have reached her goal of having $1,000,000 for retirement? Assume that if Amanda reaches her goal before 30 years, she will stop investing.
Decision Models -- Prof. Juran
4
1 2 3 4 5 6 7 8 9
A B C D E F G H I J Ann. Inv. $5,000 Mean 12% Reached goal? 0 Goal $1,000,000 Stdev 25%
Year Beginning Return Ending $500,957 Max Assets 0 0 $478,876 Final Assets 1 $5,000 -18.09% $4,095 2 $9,095 10.03% $10,008 3 $15,008 -29.95% $10,513 4 $15,513 3.44% $16,047
=IF(F4>B2,1,0)
=MAX(D6:D35) =D35
=B1 =B6*(1+C6) =D6+5000 =B7*(1+C7)
Decision Models -- Prof. Juran
5
The annual investment activities (columns A-D, beginning in row 5) actually extend down to row 35, to include 30 years of simulated returns. The range C6:C35 will be random numbers, generated by Crystal Ball. We could track Amanda’s simulated investment performance either with cell F5 (simply =D35, the final amount in Amanda’s retirement account), or with F4 (the maximum amount over 30 years). Using F4 allows us to assume that she would stop investing if she ever reached $1,000,000 at any time during the 30 years, which is the assumption given in the problem statement. Cell H1 is either 1 (she made it to $1 million) or 0 (she didn’t). Over many trials, the average of this cell will be out estimate of the probability that Amanda does accumulate $1 million. This will be a Crystal Ball forecast cell.
Decision Models -- Prof. Juran
6
Decision Models -- Prof. Juran
7
Decision Models -- Prof. Juran
8
Decision Models -- Prof. Juran
9
Decision Models -- Prof. Juran
10
As an added touch, we create a graph showing the amount of money in Amanda’s retirement account during the simulation (this adds little to our understanding, but it’s fun to watch):
123456789
10111213141516171819
A B C D E F G H I J KAnn. Inv. $5,000 Mean 12% Reached goal? 0Goal $1,000,000 Stdev 25%
Year Beginning Return Ending $500,957 Max Assets0 0 $478,876 Final Assets1 $5,000 -2.00% $4,9002 $9,900 13.45% $11,2313 $16,231 -6.75% $15,1354 $20,135 19.15% $23,9915 $28,991 34.26% $38,9246 $43,924 3.23% $45,3427 $50,342 21.07% $60,9498 $65,949 11.35% $73,4379 $78,437 11.07% $87,117
10 $92,117 34.29% $123,70311 $128,703 -1.52% $126,74612 $131,746 12.94% $148,79613 $153,796 10.45% $169,87514 $174,875 31.50% $229,965
Retirement Funds
$0
$200,000
$400,000
$600,000
$800,000
$1,000,000
$1,200,000
$1,400,000
$1,600,000
$1,800,000
$2,000,000
0 5 10 15 20 25 30
Decision Models -- Prof. Juran
11
Decision Models -- Prof. Juran
12
It looks like Amanda has about a 48% chance of meeting her goal of $1 million in 30 years.
Decision Models -- Prof. Juran
13
Example 2: ButterflyThe S&J index is a measure of overall equity value in the software publishing industry.
Shares of a “tracking” mutual fund (a fund that tracks this index) are available from Avant Garde Investments, Inc. Shares in the mutual fund are currently available at a price of $605.
Decision Models -- Prof. Juran
14
Avant Garde also sells 1-month call options on the S&J index, with current prices as follows:
Strike Option Bid Price Option Ask Price 580 $25.54 $25.64 585 $22.84 $22.94 590 $20.33 $20.43 595 $18.01 $18.11 600 $15.79 $15.89 605 $13.95 $14.05 610 $12.09 $12.19 615 $10.60 $10.70
(A call option gives its holder the right to purchase one share on the expiration date at the strike price. For example, if we buy one call option at the 600 strike
price, and the S&J is at 620 on the expiration date, we can exercise the option and buy one share at 600 and immediately sell it for a $20 gross profit. The net profit
would be $20.00 – $15.89 = $4.11, which is a ($4.11 / $15.89) = 25.9% gain.)
Decision Models -- Prof. Juran
15
We are considering investing $100,000 in the S&J index over the next month, based on our estimation that the S&J’s level one month from now is a log-normally distributed random variable with a mean of 605 and a one month standard deviation of 30.
An analyst proposes that in addition to investing the $100,000 in the S&J index, we take some positions in call options. He suggests selling 200 options contracts (1 option contract is an option to purchase 100 shares) at the 605 strike price, and buying 100 option contracts each of the 600 and 610 strike prices.
What do you think of this scheme? Does it have any advantage over simply investing all the money in the index? Assume that there are no transaction costs.
Decision Models -- Prof. Juran
16
12345678
91011121314151617181920
A B C D E F G H I JCash Out Cash In
605$ initial price = Index Profit605$ mean = Options Profit30$ stdev Total = Profit with Index + Options
605$ end priceDifference
(positive indicates butterfly strategy is better)
Strike Qty BoughtQty Sold Cash Out Cash In Option Bid Option Ask
index price 1 month payoff if bought payoff if sold
$580 $25.54 $25.64 $585 $22.84 $22.94 $590 $20.33 $20.43 $595 $18.01 $18.11 $600 $15.79 $15.89 $605 $13.95 $14.05 $610 $12.09 $12.19 $615 $10.60 $10.70
index (no calls)index (with calls)
Decision Models -- Prof. Juran
17
12345678
91011121314151617181920
A B C D E F G H I JCash Out Cash In
605$ initial price = Index Profit605$ mean = Options Profit30$ stdev Total = Profit with Index + Options
605$ end priceDifference
(positive indicates butterfly strategy is better)
Strike Qty BoughtQty Sold Cash Out Cash In Option Bid Option Ask
index price 1 month payoff if bought payoff if sold
$580 0 0 $25.54 $25.64 $585 0 0 $22.84 $22.94 $590 0 0 $20.33 $20.43 $595 0 0 $18.01 $18.11 $600 100 0 $15.79 $15.89 $605 0 200 $13.95 $14.05 $610 100 0 $12.09 $12.19 $615 0 0 $10.60 $10.70
index (no calls)index (with calls)
Put in quantities bought and sold, according to the analyst’s proposal
Decision Models -- Prof. Juran
18
12345678
91011121314151617181920
A B C D E F G H I JCash Out Cash In
605$ initial price = Index Profit605$ mean = Options Profit30$ stdev Total = Profit with Index + Options
605$ end priceDifference
(positive indicates butterfly strategy is better)
Strike Qty BoughtQty Sold Cash Out Cash In Option Bid Option Ask
index price 1 month payoff if bought payoff if sold
$580 0 0 $0.00 $25.54 $25.64 $585 0 0 $0.00 $22.84 $22.94 $590 0 0 $0.00 $20.33 $20.43 $595 0 0 $0.00 $18.01 $18.11 $600 100 0 $1,589.00 $15.79 $15.89 $605 0 200 ($2,790.00) $13.95 $14.05 $610 100 0 $1,219.00 $12.09 $12.19 $615 0 0 $0.00 $10.60 $10.70
index (no calls)index (with calls)
=B10*G10-C10*F10
Figure out how much cash is going out, in D10:D17
Decision Models -- Prof. Juran
19
12345678
91011121314151617181920
A B C D E F G H I JCash Out Cash In
605$ initial price = Index Profit605$ mean = Options Profit30$ stdev Total = Profit with Index + Options
605$ end priceDifference
(positive indicates butterfly strategy is better)
Strike Qty BoughtQty Sold Cash Out Cash In Option Bid Option Ask
index price 1 month payoff if bought payoff if sold
$580 0 0 $0.00 $25.54 $25.64 605$ $585 0 0 $0.00 $22.84 $22.94 605$ $590 0 0 $0.00 $20.33 $20.43 605$ $595 0 0 $0.00 $18.01 $18.11 605$ $600 100 0 $1,589.00 $15.79 $15.89 605$ $605 0 200 ($2,790.00) $13.95 $14.05 605$ $610 100 0 $1,219.00 $12.09 $12.19 605$ $615 0 0 $0.00 $10.60 $10.70 605$
index (no calls)index (with calls)
=$A$5
Cell A5 will be an assumption; the ending price of the option in one month. Put cell references to A5 into H10:H17.
Decision Models -- Prof. Juran
20
12345678
91011121314151617181920
A B C D E F G H I J KCash Out Cash In
605$ initial price = Index Profit605$ mean = Options Profit30$ stdev Total = Profit with Index + Options
605$ end priceDifference
(positive indicates butterfly strategy is better)
Strike Qty BoughtQty Sold Cash Out Cash In Option Bid Option Ask
index price 1 month payoff if bought payoff if sold
$580 0 0 $0.00 $25.54 $25.64 605$ $25.00$585 0 0 $0.00 $22.84 $22.94 605$ $20.00$590 0 0 $0.00 $20.33 $20.43 605$ $15.00$595 0 0 $0.00 $18.01 $18.11 605$ $10.00$600 100 0 $1,589.00 $15.79 $15.89 605$ $5.00$605 0 200 ($2,790.00) $13.95 $14.05 605$ $0.00$610 100 0 $1,219.00 $12.09 $12.19 605$ $0.00$615 0 0 $0.00 $10.60 $10.70 605$ $0.00
index (no calls)index (with calls)
=MAX(0,H10-A10)
In I10:I17 enter a formula to calculate the payoff for options bought, as a function of the random ending price of the index.
Decision Models -- Prof. Juran
21
12345678
91011121314151617181920
A B C D E F G H I J KCash Out Cash In
605$ initial price = Index Profit605$ mean = Options Profit30$ stdev Total = Profit with Index + Options
605$ end priceDifference
(positive indicates butterfly strategy is better)
Strike Qty BoughtQty Sold Cash Out Cash In Option Bid Option Ask
index price 1 month payoff if bought payoff if sold
$580 0 0 $0.00 $25.54 $25.64 605$ $25.00 ($25.00)$585 0 0 $0.00 $22.84 $22.94 605$ $20.00 ($20.00)$590 0 0 $0.00 $20.33 $20.43 605$ $15.00 ($15.00)$595 0 0 $0.00 $18.01 $18.11 605$ $10.00 ($10.00)$600 100 0 $1,589.00 $15.79 $15.89 605$ $5.00 ($5.00)$605 0 200 ($2,790.00) $13.95 $14.05 605$ $0.00 $0.00$610 100 0 $1,219.00 $12.09 $12.19 605$ $0.00 $0.00$615 0 0 $0.00 $10.60 $10.70 605$ $0.00 $0.00
index (no calls)index (with calls)
=MIN(0,A10-H10)
Similarly, in J10:J17 enter a formula to calculate the payoff for options sold, as a function of the random ending price of the index.
Decision Models -- Prof. Juran
22
12345678
91011121314151617181920
A B C D E F G H I JCash Out Cash In
605$ initial price = Index Profit605$ mean = Options Profit30$ stdev Total = Profit with Index + Options
605$ end priceDifference
(positive indicates butterfly strategy is better)
Strike Qty BoughtQty Sold Cash Out Cash In Option Bid Option Ask
index price 1 month payoff if bought payoff if sold
$580 0 0 $0.00 $25.54 $25.64 605$ $25.00 ($25.00)$585 0 0 $0.00 $22.84 $22.94 605$ $20.00 ($20.00)$590 0 0 $0.00 $20.33 $20.43 605$ $15.00 ($15.00)$595 0 0 $0.00 $18.01 $18.11 605$ $10.00 ($10.00)$600 100 0 $1,589.00 $15.79 $15.89 605$ $5.00 ($5.00)$605 0 200 ($2,790.00) $13.95 $14.05 605$ $0.00 $0.00$610 100 0 $1,219.00 $12.09 $12.19 605$ $0.00 $0.00$615 0 0 $0.00 $10.60 $10.70 605$ $0.00 $0.00
index (no calls) 165.29index (with calls) 165.29
=100000/A2=(100000-D3)/A3
In B19:B20, calculate how many shares of the index are being purchased.
Decision Models -- Prof. Juran
23
12345678
91011121314151617181920
A B C D E F G H I JCash Out Cash In
605$ initial price = Index Profit605$ mean = Options Profit30$ stdev Total = Profit with Index + Options
611$ end priceDifference
(positive indicates butterfly strategy is better)
Strike Qty BoughtQty Sold Cash Out Cash In Option Bid Option Ask
index price 1 month payoff if bought payoff if sold
$580 0 0 $0.00 $0.00 $25.54 $25.64 611$ $31.00 ($31.00)$585 0 0 $0.00 $0.00 $22.84 $22.94 611$ $26.00 ($26.00)$590 0 0 $0.00 $0.00 $20.33 $20.43 611$ $21.00 ($21.00)$595 0 0 $0.00 $0.00 $18.01 $18.11 611$ $16.00 ($16.00)$600 100 0 $1,589.00 $1,100.00 $15.79 $15.89 611$ $11.00 ($11.00)$605 0 200 ($2,790.00) ($1,200.00) $13.95 $14.05 611$ $6.00 ($6.00)$610 100 0 $1,219.00 $100.00 $12.09 $12.19 611$ $1.00 ($1.00)$615 0 0 $0.00 $0.00 $10.60 $10.70 611$ $0.00 $0.00
index (no calls) 165.29index (with calls) 165.29
=SUMPRODUCT(B10:C10,I10:J10)
In E10:E17, calculate the amount of cash coming back in at the end of the month.
Decision Models -- Prof. Juran
24
1234567
A B C D E F G H ICash Out Cash In
605$ initial price 100,000$ 100,992$ $992 = Index Profit605$ mean = Options Profit30$ stdev Total = Profit with Index + Options
611$ end priceDifference
(positive indicates butterfly strategy is better)
=B19*A2=B19*A5
=E2-D2
In D2:F2, calculate the P/L from the index.
Decision Models -- Prof. Juran
25
1234567
A B C D E F G H ICash Out Cash In
605$ initial price 100,000$ 100,992$ $992 = Index Profit605$ mean 18$ -$ ($18) = Options Profit30$ stdev Total = Profit with Index + Options
611$ end priceDifference
(positive indicates butterfly strategy is better)
=SUM(D10:D17) =SUM(E10:E17)
=E3-D3
In D3:F3, calculate the P/L from the options.
Decision Models -- Prof. Juran
26
In D4:F4, calculate the total P/L.
12345678
A B C D E F G H ICash Out Cash In
605$ initial price 100,000$ 100,992$ $992 = Index Profit605$ mean 18$ -$ ($18) = Options Profit30$ stdev Total 100,000$ 100,974$ $974 = Profit with Index + Options
611$ end priceDifference
(positive indicates butterfly strategy is better)=(B20*A2)+D3=(B20*A5)+E3
=E4-D4
Decision Models -- Prof. Juran
27
In F6 calculate the difference between the two strategies (with and without the options).
1234567
A B C D E F G H ICash Out Cash In
605$ initial price 100,000$ 100,992$ $992 = Index Profit605$ mean 18$ -$ ($18) = Options Profit30$ stdev Total 100,000$ 100,974$ $974 = Profit with Index + Options
611$ end price($18) Difference
(positive indicates butterfly strategy is better)=F4-F2
Decision Models -- Prof. Juran
28
Decision Models -- Prof. Juran
29
Decision Models -- Prof. Juran
30
12345678
91011121314151617181920
A B C D E F G H I JCash Out Cash In
605$ initial price 100,000$ 99,339$ ($661) = Index Profit605$ mean 18$ 100$ $82 = Options Profit30$ stdev Total 100,000$ 99,421$ ($579) = Profit with Index + Options
601$ $82.12 Difference
(positive indicates butterfly strategy is better)
Strike Qty BoughtQty Sold Cash Out Cash In Option Bid Option Ask
index price 1 month payoff if bought payoff if sold
$580 0 0 $0.00 $0.00 $25.54 $25.64 $601.00 $21.00 ($21.00)$585 0 0 $0.00 $0.00 $22.84 $22.94 $601.00 $16.00 ($16.00)$590 0 0 $0.00 $0.00 $20.33 $20.43 $601.00 $11.00 ($11.00)$595 0 0 $0.00 $0.00 $18.01 $18.11 $601.00 $6.00 ($6.00)$600 100 0 $1,589.00 $100.00 $15.79 $15.89 $601.00 $1.00 ($1.00)$605 0 200 ($2,790.00) $0.00 $13.95 $14.05 $601.00 $0.00 $0.00$610 100 0 $1,219.00 $0.00 $12.09 $12.19 $601.00 $0.00 $0.00$615 0 0 $0.00 $0.00 $10.60 $10.70 $601.00 $0.00 $0.00
index (no calls) 165.29 0index (with calls) 165.26 0
=B17*G17-C17*F17 =SUMPRODUCT(B17:C17,I17:J17) =$A$5 =MAX(0,H17-A17) =MIN(0,A17-H17)=100000/A2 =(100000-D3)/A3
=F4-F2
Decision Models -- Prof. Juran
31
Decision Models -- Prof. Juran
32
Decision Models -- Prof. Juran
33
232425262728293031323334353637383940414243444546474849505152535455
A B CDifference
$82590591592593594595596597598599600601602603604605606607608609610611612613614615616617618619620
=F6
An old Excel trick:DataTable
Decision Models -- Prof. Juran
34
Select A24:B55, then Data Table
Decision Models -- Prof. Juran
35
232425262728293031323334353637383940414243444546474849505152535455
A BDifference
$82590 (17.55)$ 591 (17.58)$ 592 (17.61)$ 593 (17.64)$ 594 (17.67)$ 595 (17.70)$ 596 (17.73)$ 597 (17.76)$ 598 (17.79)$ 599 (17.82)$ 600 (17.85)$ 601 82.12$ 602 182.09$ 603 282.06$ 604 382.03$ 605 482.00$ 606 381.97$ 607 281.94$ 608 181.91$ 609 81.88$ 610 (18.15)$ 611 (18.18)$ 612 (18.21)$ 613 (18.24)$ 614 (18.27)$ 615 (18.30)$ 616 (18.33)$ 617 (18.36)$ 618 (18.39)$ 619 (18.42)$ 620 (18.45)$
Decision Models -- Prof. Juran
36
Benefits from the Butterfly Strategy
$(100)
$-
$100
$200
$300
$400
$500
$600
$590 $595 $600 $605 $610 $615 $620
Ending Index Price
But
terf
ly B
enef
it
Decision Models -- Prof. Juran
37
3. Evaluation of Hedging Strategies
It is July 1, 2002, and international entrepreneurs Clifford & Kearns (C&K) are concerned about volatility in the exchange rates between U.S. dollars and certain European currencies.
C&K have incurred costs in dollars to develop, produce, and distribute merchandise to Norway, Switzerland, and Great Britain, for which they expect to realize revenues in 12 months.
Decision Models -- Prof. Juran
38
Specifically, they expect to earn 1 million units each of British pounds, Swiss francs, and Norwegian kroner. Based on current exchange rates, this should result in $2,337,700 in revenue (see current rates below).
POUNDS/$US FRANCS/US$ KRONER/US$ 0.6533 1.4845 7.4940
Revenue 700,337,2$000,000,1*4940.71000,000,1*4845.1
1000,000,1*6533.01
Decision Models -- Prof. Juran
39
Unfortunately, it is possible that one or more of these currencies could devalue against the dollar in that one year, causing C&K to realize a smaller total revenue (in dollars) than expected. C&K has turned to their investment bank, Nuccio, Noto, and Rizzi (NNR) for advice.
NNR has recommended buying 1.3 million 1-year Euro put options with a strike price of $0.98, for $0.0432 each. NNR claims that this hedging strategy will substantially decrease the risk of a large loss due to exchange rate fluctuations.
Decision Models -- Prof. Juran
40
(a) Create a simulation model to study the “unhedged” distribution of revenue for C&K, using the historical exchange rate data in Exhibit 2. Make a histogram and report summary statistics. What is the 5% value at risk (VAR) for C&K’s revenue from these three countries over the next 12 months? What is the probability that C&K’s revenue will be less than $2,087,700 (i.e., a $250,000 loss or worse)?(b) Create a simulation model to study the “hedged” distribution of revenue for C&K. Make a histogram and report summary statistics with the policy recommended by NNR. What is the 5% VAR for C&K’s revenue from these three countries over the next 12 months? What is the probability that C&K’s revenue will be less than $2,087,700?
Decision Models -- Prof. Juran
41
POUNDS/$US FRANCS/US$ KRONER/US$ EURO/US$Jan 0.6146 1.5808 7.9640 0.9847Feb 0.6192 1.6540 8.2770 1.0276Mar 0.6310 1.6568 8.3115 1.0309Apr 0.6258 1.6587 8.4640 1.0460May 0.6428 1.7135 8.9050 1.0965Jun 0.6705 1.6878 8.9400 1.0745Jul 0.6607 1.6323 8.5880 1.0498
Aug 0.6670 1.6758 8.8850 1.0837Sep 0.6847 1.7230 9.0108 1.1120Oct 0.6814 1.7322 9.1269 1.1356Nov 0.6919 1.7765 9.2020 1.1650Dec 0.6957 1.7285 9.2475 1.1409Jan 0.6677 1.6075 8.7600 1.0565Feb 0.6768 1.6330 8.7550 1.0656Mar 0.6871 1.6557 8.8650 1.0763Apr 0.7042 1.7317 9.1610 1.1333May 0.6974 1.7255 9.0540 1.1189Jun 0.7062 1.7992 9.4538 1.1832Jul 0.7058 1.8003 9.4030 1.1827
Aug 0.6978 1.7158 9.0980 1.1373Sep 0.6923 1.7075 8.9380 1.1276Oct 0.6764 1.6196 8.8244 1.0918Nov 0.6840 1.6295 8.8200 1.1057Dec 0.7034 1.6550 8.9790 1.1240Jan 0.6920 1.6424 8.8775 1.1073Feb 0.7063 1.7179 9.1050 1.1610Mar 0.7047 1.7060 8.8875 1.1558Apr 0.6941 1.6607 8.7450 1.1356May 0.6839 1.6010 8.3500 1.1035Jun 0.6705 1.6878 8.9400 1.0745Jul 0.6533 1.4845 7.4940 1.0108
Decision Models -- Prof. Juran
42
Here is a time-series graph showing the movements of all four relevant currencies against the dollar. We observe that they move more or less together:
75
80
85
90
95
100
105
110
115
120
125Ja
n
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep Oct
Nov
Dec Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep Oct
Nov
Dec Jan
Feb
Mar
Apr
May
Jun
Jul
POUNDS/$USFRANCS/US$KRONER/US$EURO/US$
Decision Models -- Prof. Juran
43
89
10111213141516171819202122232425262728293031323334
A B C D E F G H IJan $US/POUND FRANCS/US$ KRONER/US$ EURO/US$Feb 0.7430% 4.6306% 3.9302% 4.3572%Mar 1.8992% 0.1693% 0.4168% 0.3196%Apr -0.8198% 0.1147% 1.8348% 1.4644%May 2.7124% 3.3038% 5.2103% 4.8246%Jun 4.3111% -1.4999% 0.3930% -2.0092%Jul -1.4536% -3.2883% -3.9374% -2.2990%Aug 0.9538% 2.6650% 3.4583% 3.2293%Sep 2.6498% 2.8166% 1.4159% 2.6131%Oct -0.4770% 0.5340% 1.2885% 2.1236%Nov 1.5430% 2.5574% 0.8228% 2.5862%Dec 0.5496% -2.7019% 0.4945% -2.0650%Jan -4.0329% -7.0003% -5.2717% -7.3957%Feb 1.3672% 1.5863% -0.0571% 0.8632%Mar 1.5255% 1.3901% 1.2564% 1.0010%Apr 2.4859% 4.5902% 3.3390% 5.2924%May -0.9763% -0.3580% -1.1680% -1.2644%Jun 1.2712% 4.2712% 4.4157% 5.7383%Jul -0.0565% 0.0611% -0.5374% -0.0355%Aug -1.1305% -4.6937% -3.2436% -3.8440%Sep -0.7893% -0.4837% -1.7586% -0.8457%Oct -2.3064% -5.1479% -1.2710% -3.1772%Nov 1.1286% 0.6113% -0.0499% 1.2716%Dec 2.8346% 1.5649% 1.8027% 1.6522%Jan -1.6193% -0.7613% -1.1304% -1.4838%Feb 2.0695% 4.5969% 2.5627% 4.8531%Mar -0.2255% -0.6927% -2.3888% -0.4508%
=(data!E3-data!E2)/data!E2
Converting prices into returns:
Decision Models -- Prof. Juran
44
Here are summary statistics for each of the currencies’ returns against the dollar, including a t-test to see if the means are significantly different from zero (they are not) :
12345
A B C D E F G H IPOUNDS/$USFRANCS/US$ KRONER/US$ EURO/US$
mean 0.1578% 0.0243% 0.0841% 0.0571%stdev 2.0683% 3.4421% 3.4732% 3.4733%t-stat 0.4180 0.0387 0.1326 0.0901p-value 0.6789 0.9694 0.8954 0.9288
=AVERAGE(E9:E38)=STDEV(E9:E38)=(E2)/(E3/SQRT(COUNT(E9:E38)))=TDIST(ABS(E4),COUNT(E9:E38),2)
Decision Models -- Prof. Juran
45
Correlation analysis suggests that the returns on these currencies (including the Euro) are all closely and positively related to each other:
$US/POUND FRANCS/US$ KRONER/US$ EURO/US$ $US/ POUND 1 FRANCS/ US$ 0.6661 1 KRONER/ US$ 0.6301 0.8909 1 EURO/ US$ 0.7527 0.8754 0.7883 1
Decision Models -- Prof. Juran
46
Distribution fitting: Checking to see which Crystal Ball distribution best fits the data (in this case the British pound’s return against the dollar).
Decision Models -- Prof. Juran
47
Decision Models -- Prof. Juran
48
Decision Models -- Prof. Juran
49
Decision Models -- Prof. Juran
50
Decision Models -- Prof. Juran
51
It turns out that all four of our variables can be modeled reasonably well by normal distributions; normal is always either the best fit or the second best fit.
We’ll use normal distributions with means of zero and standard deviations estimated from our sample data.
Decision Models -- Prof. Juran
52
123456789
101112131415161718192021222324
A B C D E F G H IFrancS Kroner Pounds
Receivable in one month (millions) 1.0000 1.0000 1.0000 Pound Franc KronerCurrent rate in US$ 0.6736 0.1334 1.5307 Pound 1Volatility (stdev of yield) 0.0344 0.0347 0.0207 Franc 0.6661 1
Kroner 0.6301 0.8909 1Euro 0.7527 0.8754 0.7883
Return Price Return Price Return PriceJan 0.0000 0.6736 0.0000 0.1334 0.0000 1.5307Feb 0.0000 0.6736 0.0000 0.1334 0.0000 1.5307Mar 0.0000 0.6736 0.0000 0.1334 0.0000 1.5307Apr 0.0000 0.6736 0.0000 0.1334 0.0000 1.5307
May 0.0000 0.6736 0.0000 0.1334 0.0000 1.5307Jun 0.0000 0.6736 0.0000 0.1334 0.0000 1.5307Jul 0.0000 0.6736 0.0000 0.1334 0.0000 1.5307
Aug 0.0000 0.6736 0.0000 0.1334 0.0000 1.5307Sep 0.0000 0.6736 0.0000 0.1334 0.0000 1.5307Oct 0.0000 0.6736 0.0000 0.1334 0.0000 1.5307Nov 0.0000 0.6736 0.0000 0.1334 0.0000 1.5307Dec 0.0000 0.6736 0.0000 0.1334 0.0000 1.5307
Revenue in one year ($million) 0.6736 0.1334 1.5307Total 2.3377
PoundKronerFrancS
Correlations
=B3*(1+B10)=C10*(1+B11)
=C23+F23+I23=F21*C2
Decision Models -- Prof. Juran
53
We start by creating the “January” cell for each currency. The Swiss franc:
Decision Models -- Prof. Juran
54
The Norwegian kroner:
Decision Models -- Prof. Juran
55
The British pound:
Decision Models -- Prof. Juran
56
12345678910111213141516
A B C D E F G H IFrancS Kroner Pounds
Receivable in one month (millions) 1.0000 1.0000 1.0000 Pound Franc KronerCurrent rate in US$ 0.6736 0.1334 1.5307 Pound 1Volatility (stdev of yield) 0.0344 0.0347 0.0207 Franc 0.6661 1
Kroner 0.6301 0.8909 1Euro 0.7527 0.8754 0.7883
Return Price Return Price Return PriceJan 0.0000 0.6736 0.0000 0.1334 0.0000 1.5307Feb 0.0000 0.6736 0.0000 0.1334 0.0000 1.5307Mar 0.0000 0.6736 0.0000 0.1334 0.0000 1.5307Apr 0.0000 0.6736 0.0000 0.1334 0.0000 1.5307
May 0.0000 0.6736 0.0000 0.1334 0.0000 1.5307Jun 0.0000 0.6736 0.0000 0.1334 0.0000 1.5307Jul 0.0000 0.6736 0.0000 0.1334 0.0000 1.5307
PoundKronerFrancS
Correlations
Decision Models -- Prof. Juran
57
For more than a few correlated green cells, it’s more efficient to use the matrix view.
You can specify bivariate correlations in the Define Assumption window.
Decision Models -- Prof. Juran
58
Back inside the Swiss franc (after defining two other green cells):
Decision Models -- Prof. Juran
59
Decision Models -- Prof. Juran
60
Decision Models -- Prof. Juran
61
Decision Models -- Prof. Juran
62
Decision Models -- Prof. Juran
63
Decision Models -- Prof. Juran
64
Decision Models -- Prof. Juran
65
Decision Models -- Prof. Juran
66
Decision Models -- Prof. Juran
67
Decision Models -- Prof. Juran
68
1234567891011121314151617181920212223
A B C D E F G H IFrancS Kroner Pounds
Receivable in one month (millions) 1.0000 1.0000 1.0000 Pound Franc KronerCurrent rate in US$ 0.6736 0.1334 1.5307 Pound 1Volatility (stdev of yield) 0.0344 0.0347 0.0207 Franc 0.6661 1
Kroner 0.6301 0.8909 1Euro 0.7527 0.8754 0.7883
Return Price Return Price Return PriceJan 0.0000 0.6736 0.0000 0.1334 0.0000 1.5307Feb 0.0000 0.6736 0.0000 0.1334 0.0000 1.5307Mar 0.0000 0.6736 0.0000 0.1334 0.0000 1.5307Apr 0.0000 0.6736 0.0000 0.1334 0.0000 1.5307
May 0.0000 0.6736 0.0000 0.1334 0.0000 1.5307Jun 0.0000 0.6736 0.0000 0.1334 0.0000 1.5307Jul 0.0000 0.6736 0.0000 0.1334 0.0000 1.5307
Aug 0.0000 0.6736 0.0000 0.1334 0.0000 1.5307Sep 0.0000 0.6736 0.0000 0.1334 0.0000 1.5307Oct 0.0000 0.6736 0.0000 0.1334 0.0000 1.5307Nov 0.0000 0.6736 0.0000 0.1334 0.0000 1.5307Dec 0.0000 0.6736 0.0000 0.1334 0.0000 1.5307
Revenue in one year ($million) 0.6736 0.1334 1.5307
PoundKronerFrancS
Correlations
Decision Models -- Prof. Juran
69
Decision Models -- Prof. Juran
70
VaR approach: Click the right grabber and then enter 95 in the certainty box.
2.3377 – 2.0412 = 0.2965 ($296,500)
Decision Models -- Prof. Juran
71
“Round dollar amount” approach:
2.3377 – 0.2500 = 2.0877
Chances of losing $250k or more = 1 – 0.9146 = 0.0854
Decision Models -- Prof. Juran
72
W e update the model to include the return on the Euro versus the dollar, including the appropriate correlations:
123456789
101112131415161718192021222324
A B C D E F G H I J K L MFrancS Kroner Pounds Euro
Receivable in one m onth (m illions) 1.0000 1.0000 1.0000 0.0000 Pound Franc Kroner Euro Put O ptionsCurrent rate in US$ 0.6736 0.1334 1.5307 0.9893 Pound 1 Units Purchased 1.3Volatility (stdev of yield) 0.0344 0.0347 0.0207 0.0347 Franc 0.6661 1 Strike 0.98
Kroner 0.6301 0.8909 1 Cost 0.0432Euro 0.7527 0.8754 0.7883 Payout 0
Return Price Return Price Return Price Return PriceJan -0.0267 0.6556 -0.0084 0.1323 -0.0147 1.5082 0.0008 1.000797Feb 0.0681 0.7003 0.0717 0.1418 0.0556 1.5921 0.0696 1.070441Mar -0.0035 0.6978 0.0522 0.1492 -0.0055 1.5834 -0.0155 1.053869Apr 0.0441 0.7286 0.0352 0.1544 0.0036 1.5891 0.0387 1.094608
May 0.0239 0.746 -0.0254 0.1505 0.0218 1.6237 0.0132 1.109103Jun -0.0119 0.7371 -0.0327 0.1456 -0.0053 1.6151 0.0119 1.122303Jul -0.0173 0.7243 0.0120 0.1473 0.0104 1.6318 0.0213 1.146221
Aug -0.0176 0.7116 -0.0128 0.1454 -0.0042 1.625 -0.0238 1.118907Sep 0.0260 0.7301 0.0389 0.1511 0.0242 1.6643 0.0525 1.177609O ct -0.0837 0.669 -0.1016 0.1357 -0.0222 1.6274 -0.0678 1.097722Nov 0.0129 0.6776 -0.0034 0.1353 -0.0166 1.6005 0.0083 1.106847Dec 0.0008 0.6781 0.0034 0.1357 0.0087 1.6143 0.0249 1.134432
Revenue in one year ($m illion) 0.6781 0.1357 1.6143 -0.0562Total 2.3720
FrancS
Correlations
EuroPoundKroner
Decision Models -- Prof. Juran
73
Here’s one way to model the cash flow associated with the Euro put options:
1234567891011121314151617181920212223
K L M N O
Euro Put OptionsUnits Purchased 1.3Strike 0.98Cost 0.0432Payout 0
Return Price0.0000 10.0000 10.0000 10.0000 10.0000 10.0000 10.0000 10.0000 10.0000 10.0000 10.0000 10.0000 1
-0.0562
Euro
=L20*(1+K21)
=M3*(M6-M5)
=MAX(0,M4-L21)
Decision Models -- Prof. Juran
74
+Smaller standard deviation+Truncated lower tail−Lower expected value
Decision Models -- Prof. Juran
75
+VaR is $196,800 (better than $296,500)
Decision Models -- Prof. Juran
76
+Chance of $250k loss 0.0111 (better than 0.0854)
Decision Models -- Prof. Juran
77
0.000
0.500
1.000
1.500
2.000
0.00 0.02 0.04 0.06 0.08 0.10 0.12 0.14 0.16 0.18 0.20
Expe
cted
Rev
enue
($m
illio
ns)
Std Deviation ($millions)
Clifford & Kearns
Total Unhedged Revenue
Total Hedged Revenue
Decision Models -- Prof. Juran
78
Using Historical Data in Crystal Ball There are two basic approaches to using historical data in a simulation, which we will refer to here as the parametric approach and the resampling approach. Each has advantages and disadvantages, and the modeler will use one or the other depending on the circumstances.
Decision Models -- Prof. Juran
79
The Parametric Approach
“Fit” the data to some theoretical distribution (such as normal or exponential) and estimate the parameters appropriate to the distribution (such as mean and standard deviation for a normal distribution, or lambda for an exponential distribution). Advantage: Simplicity (a random variable can be described with a few parameters instead of all the data). Disadvantage: Need assurance that the theoretical distribution we choose is in fact a good “fit” to the data. This gives rise to a special kind of hypothesis test, called a goodness-of-fit test.
Decision Models -- Prof. Juran
80
The Parametric Approach1. find which theoretical distribution best fits each variable, 2. estimate the proper parameters for each, and 3. specify a correlation coefficient for the relationship between the two variables.
Decision Models -- Prof. Juran
81
123456789101112131415
A B C D E F G HPortfolio Weights 0.75 0.25
S&P 500 T-Bill Portfolio Returns Start End-3.13% 0.56% -2.20% 100.00$ 97.80$ -3.13% 0.56% -2.20% 97.80$ 95.64$ -3.13% 0.56% -2.20% 95.64$ 93.53$
Historical Data S&P 500 T-BillMonth Total Return Total Return
1 -7.43% 0.60%2 5.86% 0.62%3 0.30% 0.57%4 -8.89% 0.50%5 -5.47% 0.53%6 -4.82% 0.58%
=SUMPRODUCT($B$1:$C$1,B6:C6)
=F4*(1+D4)
Decision Models -- Prof. Juran
82
Decision Models -- Prof. Juran
83
Decision Models -- Prof. Juran
84
Decision Models -- Prof. Juran
85
Decision Models -- Prof. Juran
86
123456789101112131415161718192021222324
A B C D E F G HPortfolio Weights 0.75 0.25
S&P 500 T-Bill Portfolio Returns Start End-3.13% 0.56% -2.20% 100.00$ 97.80$ -3.13% 0.56% -2.20% 97.80$ 95.64$ -3.13% 0.56% -2.20% 95.64$ 93.53$
Historical Data S&P 500 T-BillMonth Total Return Total Return
1 -7.43% 0.60%2 5.86% 0.62%3 0.30% 0.57%4 -8.89% 0.50%5 -5.47% 0.53%6 -4.82% 0.58%7 7.52% 0.52%8 5.09% 0.53%9 3.47% 0.54%
10 -0.97% 0.46%11 5.36% 0.46%12 5.84% 0.42%13 4.19% 0.38%14 1.41% 0.33%15 3.82% 0.30%
=SUMPRODUCT($B$1:$C$1,B6:C6)
=F4*(1+D4)
Decision Models -- Prof. Juran
87
Decision Models -- Prof. Juran
88
Decision Models -- Prof. Juran
89
123456789101112131415161718192021222324
A B C D E F G HPortfolio Weights 0.75 0.25
S&P 500 T-Bill Portfolio Returns Start End-3.13% 0.56% -2.20% 100.00$ 97.80$ -3.13% 0.56% -2.20% 97.80$ 95.64$ -3.13% 0.56% -2.20% 95.64$ 93.53$
Historical Data S&P 500 T-BillMonth Total Return Total Return
1 -7.43% 0.60%2 5.86% 0.62%3 0.30% 0.57%4 -8.89% 0.50%5 -5.47% 0.53%6 -4.82% 0.58%7 7.52% 0.52%8 5.09% 0.53%9 3.47% 0.54%
10 -0.97% 0.46%11 5.36% 0.46%12 5.84% 0.42%13 4.19% 0.38%14 1.41% 0.33%15 3.82% 0.30%
=SUMPRODUCT($B$1:$C$1,B6:C6)
=F4*(1+D4)
Decision Models -- Prof. Juran
90
Decision Models -- Prof. Juran
91
Decision Models -- Prof. Juran
92
Decision Models -- Prof. Juran
93
Decision Models -- Prof. Juran
94
123456789101112131415161718192021222324
A B C D E F G HPortfolio Weights 0.75 0.25
S&P 500 T-Bill Portfolio Returns Start End-3.13% 0.56% -2.20% 100.00$ 97.80$ -3.13% 0.56% -2.20% 97.80$ 95.64$ -3.13% 0.56% -2.20% 95.64$ 93.53$
Historical Data S&P 500 T-BillMonth Total Return Total Return
1 -7.43% 0.60%2 5.86% 0.62%3 0.30% 0.57%4 -8.89% 0.50%5 -5.47% 0.53%6 -4.82% 0.58%7 7.52% 0.52%8 5.09% 0.53%9 3.47% 0.54%
10 -0.97% 0.46%11 5.36% 0.46%12 5.84% 0.42%13 4.19% 0.38%14 1.41% 0.33%15 3.82% 0.30%
=SUMPRODUCT($B$1:$C$1,B6:C6)
=F4*(1+D4)
Decision Models -- Prof. Juran
95
123456789101112131415161718192021222324
A B C D E F G HPortfolio Weights 0.75 0.25
S&P 500 T-Bill Portfolio Returns Start End-3.13% 0.56% -2.20% 100.00$ 97.80$ -3.13% 0.56% -2.20% 97.80$ 95.64$ -3.13% 0.56% -2.20% 95.64$ 93.53$
Historical Data S&P 500 T-BillMonth Total Return Total Return
1 -7.43% 0.60%2 5.86% 0.62%3 0.30% 0.57%4 -8.89% 0.50%5 -5.47% 0.53%6 -4.82% 0.58%7 7.52% 0.52%8 5.09% 0.53%9 3.47% 0.54%
10 -0.97% 0.46%11 5.36% 0.46%12 5.84% 0.42%13 4.19% 0.38%14 1.41% 0.33%15 3.82% 0.30%
=SUMPRODUCT($B$1:$C$1,B6:C6)
=F4*(1+D4)
Decision Models -- Prof. Juran
96
The Resampling Approach In this approach, we make no assumptions about any theoretical distributions that may or may not actually fit our data; we use the data themselves as the basis for our simulation.
Advantages: Avoids the problem of Type II errors in the Chi-square test. Also spares us from dealing explicitly with correlation.
Disadvantage: our model may have to include a large set of data (as opposed to the few parameters we used in the parametric approach).
Decision Models -- Prof. Juran
97
Back to our example. Start the model with a spreadsheet similar to the parametric one. Notice the integers in column A.
123456789101112131415
A B C D E F GPortfolio Weights 0.75 0.25
Random Months S&P 500 T-Bill Portfolio Returns Start End5 -5.47% 0.53% -3.97% 100.00$ 96.03$ 5 -5.47% 0.53% -3.97% 96.03$ 92.21$ 4 -8.89% 0.50% -6.54% 92.21$ 86.18$
Historical Data S&P 500 T-BillMonth Total Return Total Return
1 -7.43% 0.60%2 5.86% 0.62%3 0.30% 0.57%4 -8.89% 0.50%5 -5.47% 0.53%6 -4.82% 0.58%
Decision Models -- Prof. Juran
98
Use the VLOOKUP function in B4:C6 to “look up” the paired scenario corresponding to the integer in A4:A6.
123456789101112131415
A B C D E F GPortfolio Weights 0.75 0.25
Random Months S&P 500 T-Bill Portfolio Returns Start End5 -5.47% 0.53% -3.97% 100.00$ 96.03$ 5 -5.47% 0.53% -3.97% 96.03$ 92.21$ 4 -8.89% 0.50% -6.54% 92.21$ 86.18$
Historical Data S&P 500 T-BillMonth Total Return Total Return
1 -7.43% 0.60%2 5.86% 0.62%3 0.30% 0.57%4 -8.89% 0.50%5 -5.47% 0.53%6 -4.82% 0.58%
=VLOOKUP(A6,$A$10:$C$24,2,0)
=VLOOKUP(A6,$A$10:$C$24,3,0)
Decision Models -- Prof. Juran
99
Decision Models -- Prof. Juran
100
123456789101112131415
A B C D E F GPortfolio Weights 0.75 0.25
Random Months S&P 500 T-Bill Portfolio Returns Start End2 5.86% 0.62% 4.55% 100.00$ 104.55$ 1 -7.43% 0.60% -5.43% 104.55$ 98.88$ 8 5.09% 0.53% 3.95% 98.88$ 102.78$
Historical Data S&P 500 T-BillMonth Total Return Total Return
1 -7.43% 0.60%2 5.86% 0.62%3 0.30% 0.57%4 -8.89% 0.50%5 -5.47% 0.53%6 -4.82% 0.58%
=VLOOKUP(A6,$A$10:$C$24,2,0)
=VLOOKUP(A6,$A$10:$C$24,3,0)
Decision Models -- Prof. Juran
101
SummaryFinance Simulation Models• Forecasting
– Retirement Planning– Butterfly Strategy
• Risk Management– Introduction to VaR– Currency Risk
• Using Historical Data in Simulations– Parametric Approach– Resampling Approach
top related