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
 Buy 5 ETH $480 Call Option Margin 80 80 80 80 80 80 80 80 80 80 80 80 80 80 80 80 80
13
 Profit of exercising - - - - - - - - - 200 400 600 800 1,000 1,200 1,400 1,600
14
 Buy 8 ETH $520 Call Option Margin 96 96 96 96 96 96 96 96 96 96 96 96 96 96 96 96 96
15
 Profit of exercising - - - - - - - - - - 320 640 960 1,280 1,600 1,920 2,240
16
 Buy 15 ETH $320 Put Option Margin 135 135 135 135 135 135 135 135 135 135 135 135 135 135 135 135 135
17
 Profit of exercising 2,400 1,800 1,200 600 - - - - - - - - - - - - -
18
 Buy 10 ETH $280 Put Option Margin 60 60 60 60 60 60 60 60 60 60 60 60 60 60 60 60 60
19
 Profit of exercising 1,200 800 400 - - - - - - - - - - - - - -
20
 Buy 10 ETH $240 Put Option Margin 24 24 24 24 24 24 24 24 24 24 24 24 24 24 24 24 24
21
 Profit of exercising 800 400 - - - - - - - - - - - - - - -
22
 Total Value when hedging 54,601 59,174 63,173 67,138 71,159 75,500 79,605 83,510 87,241 91,019 94,982 98,825 102,558 106,192 109,736 113,197 116,582
23
Rate of loss when hedging-2.50%-1.38%-1.29%-1.27%-1.17%-0.66%-0.49%-0.58%-0.86%-1.07%-1.06%-1.18%-1.39%-1.67%-2.02%-2.42%-2.85%
24
25
26
27
28
29
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