ABCHIJKLMNOPQRSTUVWX
1
Price Change-60%-50%-40%-30%-20%-10%0%10%20%30%40%50%60%70%80%90%100%
2
 ETH Price 160 200 240 280 320 360 400 440 480 520 560 600 640 680 720 760 800
3
4
 Holding ETH and DAI Not in the pool Amount of ETH 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100
5
 Amount of DAI 40,000 40,000 40,000 40,000 40,000 40,000 40,000 40,000 40,000 40,000 40,000 40,000 40,000 40,000 40,000 40,000 40,000
6
 total value 56,000 60,000 64,000 68,000 72,000 76,000 80,000 84,000 88,000 92,000 96,000 100,000 104,000 108,000 112,000 116,000 120,000
7
8
Not HedgingIn the poolIL rate-9.65%-5.72%-3.18%-1.57%-0.62%-0.14%0.00%-0.11%-0.41%-0.85%-1.40%-2.02%-2.70%-3.42%-4.17%-4.94%-5.72%
9
 IL -5,404 -3,431 -2,032 -1,067 -446 -105 - -95 -364 -786 -1,343 -2,020 -2,807 -3,693 -4,669 -5,728 -6,863
10
 total value 50,596 56,569 61,968 66,933 71,554 75,895 80,000 83,905 87,636 91,214 94,657 97,980 101,193 104,307 107,331 110,272 113,137
11
12
 Hedging with more options Buy 10 ETH $440 Call Option Margin 220 220 220 220 220 220 220 220 220 220 220 220 220 220 220 220 220
13
 Profit of exercising - - - - - - - - 400 800 1,200 1,600 2,000 2,400 2,800 3,200 3,600
14
 Buy 10 ETH $480 Call Option Margin 160 160 160 160 160 160 160 160 160 160 160 160 160 160 160 160 160
15
 Profit of exercising - - - - - - - - - 400 800 1,200 1,600 2,000 2,400 2,800 3,200
16
 Buy 10 ETH $520 Call Option Margin 120 120 120 120 120 120 120 120 120 120 120 120 120 120 120 120 120
17
 Profit of exercising - - - - - - - - - - 400 800 1,200 1,600 2,000 2,400 2,800
18
 Buy 10 ETH $560 Call Option Margin 105 105 105 105 105 105 105 105 105 105 105 105 105 105 105 105 105
19
 Profit of exercising - - - - - - - - - - - 400 800 1,200 1,600 2,000 2,400
20
 Buy 10 ETH $360 Put Option Margin 180 180 180 180 180 180 180 180 180 180 180 180 180 180 180 180 180
21
 Profit of exercising 2,000 1,600 1,200 800 400 - - - - - - - - - - - -
22
 Buy 15 ETH $320 Put Option Margin 135 135 135 135 135 135 135 135 135 135 135 135 135 135 135 135 135
23
 Profit of exercising 2,400 1,800 1,200 600 - - - - - - - - - - - - -
24
 Buy 20 ETH $280 Put Option Margin 120 120 120 120 120 120 120 120 120 120 120 120 120 120 120 120 120
25
 Profit of exercising 2,400 1,600 800 - - - - - - - - - - - - - -
26
 Buy 10 ETH $240 Put Option Margin 24 24 24 24 24 24 24 24 24 24 24 24 24 24 24 24 24
27
 Profit of exercising 800 400 - - - - - - - - - - - - - - -
28
 Total Value when hedging 57,132 60,905 64,104 67,269 70,890 74,831 78,936 82,841 86,972 91,350 95,993 100,916 105,729 110,443 115,067 119,608 124,073
29
Rate of loss when hedging2.02%1.51%0.16%-1.08%-1.54%-1.54%-1.33%-1.38%-1.17%-0.71%-0.01%0.92%1.66%2.26%2.74%3.11%3.39%
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100