modeling exercises 11 oct 2014
TRANSCRIPT
-
8/10/2019 Modeling Exercises 11 Oct 2014
1/125
Modeling - Financial ModelingExcel, VBA
Skill Little abstractLogic Practical stuff Flow Doing, very little talking, lecturing
5 min, 50 min, 15 min - Talk, Work, Present
Tax model - very little past knowledge required
MIN 5 6 9 5
MAX 15 6 9 15
IFLead you to branches (basic modules of decision making)
GreatNested Ifs
Dont change column sizesDont use wrap textDont use merge and centerDont change row heights unless reaaaaaally required
Dont enter hard numbers unless reaaaaaally requiredUse formula as much as possible
1 Learn good use of Excel in modelingTax modelFinancial statements model To strengthen your conceptual base
-
8/10/2019 Modeling Exercises 11 Oct 2014
2/125
2 VBA
3 Financial instruments modelingShare pricesOptionsBinomial models
-
8/10/2019 Modeling Exercises 11 Oct 2014
3/125
Financial ModelingGive you a small caselet, ask you to work, provide you with
the solutionOne right solution - but million right ways to doing it
No theory, no strategy, no vision, no missionSimple hard work
5 min, 50 min, 15 min
1 Dont know Excel Mastering the basics - needs h2 Too much of Excel / VBA Forget the objective, get lost
ThoughtTwo caselets Skill1 Financial statements Flow2 Tax modeling
VBA Basics
Financial instruments modeling1 Options
2 Share price paths3 Binomial trees
1 Numbers need a format2 Hard numbers should be rare rare rare in the worksheet
Unless really compelled, dont use numbersUse formula
3 Within a formula, dont use hard numbers - bad practice4 Dont use wrap text, dont use merge and center - wrong thi5 Dont use several row heights6 Dont change width of columns7 Use appropriate file names
-
8/10/2019 Modeling Exercises 11 Oct 2014
4/125
he objective, you come up with
elp in the technique
ngs
-
8/10/2019 Modeling Exercises 11 Oct 2014
5/125
Financial Year 1 2 3 4
Corporate Tax Rate 30.00% 10% 3% 33.99%
MAT Tax Rate 18.50% 10% 3% 20.96%
MAT Carry Forward allowed for (years) 10
PBT as given - (2.59) (4.50) (4.75) PBT Sensitivity 100%Profit Before Tax (PBT) - (2.59) (4.50) (4.75) Book Depreciation - - - - Tax Depreciation - - - -
-
8/10/2019 Modeling Exercises 11 Oct 2014
6/125
5 6 7 8 9 10 11
of Taxable Income
of PBTHigher of the two
388.78 394.39 408.28 420.50 433.46 446.33 460.03
388.78 394.39 408.28 420.50 433.46 446.33 460.03 205.89 244.98 245.65 244.98 244.98 244.98 245.65 614.34 639.01 544.64 461.46 392.24 333.40 284.17
-
8/10/2019 Modeling Exercises 11 Oct 2014
7/125
12 13 14 15 16 17 18
471.73 484.28 496.70 510.04 521.07 509.68 463.68
471.73 484.28 496.70 510.04 521.07 509.68 463.68 244.98 244.98 244.98 245.65 244.98 244.98 244.98 240.77 204.65 173.96 148.27 125.62 106.78 90.76
-
8/10/2019 Modeling Exercises 11 Oct 2014
8/125
19 20 21 22 23 24 25
451.61 437.91 424.56 560.58 583.51 568.08 553.28
451.61 437.91 424.56 560.58 583.51 568.08 553.28 245.65 244.98 244.98 64.63 21.39 21.33 21.33
77.36 65.54 55.71 47.36 40.36 34.20 29.07
-
8/10/2019 Modeling Exercises 11 Oct 2014
9/125
26 27 28 29 30
485.62 422.10 410.04 401.29 106.85
485.62 422.10 410.04 401.29 106.85 21.33 21.39 21.33 21.33 3.46 24.71 21.06 17.84 15.17 2.07
-
8/10/2019 Modeling Exercises 11 Oct 2014
10/125
Retail Store ProjectRs cr
Deposit for Premises 10
Fit outs 12Inventories 25Other Current Assets 3Cash Balance 2
52
Sales in month one 7Growth in sales every month 2% 102%Forecast period (months) 60
Cost of Goods as a % of Sales 70%Fixed SGA 1.5Variable SGA as a % of Sales 3%Day 1 Capital Structure Equity:Debt 50:50Day 1 Short Term : Long Term Debt 25:75Long Term Debt tenor - months 60 Repayable in equal monthly instalmentsInventory Level - months of forecasted COGS 5Receivables level - days of past Sales 3
Life of Fitouts - months 60Vendor Payables - months 1Interest Rate 10%Yield on Excess Cash 6%Tax Rate 30.90%
Months SUM 60M 1 2 3
Profit & LossSales Revenue 798.36 7.00 7.14 7.28 COGS 558.85 4.90 5.00 5.10 Variable SGA 23.95 0.21 0.21 0.22 Fixed SGA 90.00 1.50 1.50 1.50 EBIDTA 125.56 0.39 0.43 0.47 Depreciation 12.00 0.20 0.20 0.20
-
8/10/2019 Modeling Exercises 11 Oct 2014
11/125
EBIT 113.56 0.19 0.23 0.27 Interest - Long Term Debt 4.96 0.16 0.16 0.16 Interest - Short Term Debt 2.77 0.05 0.02 0.03 Interest Income - Treasury (0.41) - - - PBT 106.25 0.03- 0.05 0.08
Tax 32.83 0.01- 0.01 0.02 PAT 73.42 0.02- 0.03 0.06
Balance Sheet 0 1 2 3LiabilitiesShare Capital 26.00 26.00 26.00 26.00 Reserves - (0.02) 0.01 0.07 Shareholders Funds 26.00 25.98 26.01 26.07
Long Term Loans 19.50 19.18 18.85 18.53 Short Term Loans 6.50 2.44 3.46 3.97 Vendor Payables - 5.91 5.52 5.63 Total Liabilities 52.00 53.51 53.84 54.19
AssetsDeposit for Premises 10.00 10.00 10.00 10.00 Fit Outs 12.00 11.80 11.60 11.40
Inventories 25.00 26.01 26.53 27.06 Receivables - 0.70 0.71 0.73 Other Curent Assets 3.00 3.00 3.00 3.00 Cash Balance 2.00 2.00 2.00 2.00 Excess Cash / Treasury - - - - Total Assets 52.00 53.51 53.84 54.19
Control Check - - - -
Short Term Loans/Treasury 226.84 2.44 3.46 3.97
Cash Flow StatementSend you the template on emailBuild some control checks
-
8/10/2019 Modeling Exercises 11 Oct 2014
12/125
Key MetricsThis is an intended project, not yet off the groundYou may take the leap, you may not, depends on key metricsWhat can help, hurtWhat can make it a great success, a abysmal failure
What is the extent of help or hurt - quantificationWhat are the outputs which you would seek - thinkWhat are the key inputs
Long Term DebtOpening Balance 19.50 19.18 18.85 Repayments 0.33 0.33 0.33 Closing Balance 19.50 19.18 18.85 18.53
Interest 0.16 0.16 0.16
We assume that repayments are effected at the month end
Vendor Payables
COGS leads you to InventoriesInventories lead you to PurchasesPurchases lead you to Payments
Payments lead you to Vendor Payables
Inventories and PurchasesClosing Inventories 26.01 26.53 27.06 COGS 4.90 5.00 5.10 Sub Total 30.91 31.53 32.16 Less : Opening Inventories 25.00 26.01 26.53 Purchases 5.91 5.52 5.63
As Vendor Payables are 1 month, the Payables at each month will be t
Work to doCan you separate the short term into pure short term loan (liability) a
-
8/10/2019 Modeling Exercises 11 Oct 2014
13/125
Equity Debt50% 50% 26.00 26.00 25% 75% 6.50 Short Term
19.50 Long Term
4 5 6 7 8 9 10
7.43 7.58 7.73 7.88 8.04 8.20 8.37 5.20 5.30 5.41 5.52 5.63 5.74 5.86 0.22 0.23 0.23 0.24 0.24 0.25 0.25 1.50 1.50 1.50 1.50 1.50 1.50 1.50 0.51 0.55 0.59 0.63 0.67 0.71 0.76 0.20 0.20 0.20 0.20 0.20 0.20 0.20
-
8/10/2019 Modeling Exercises 11 Oct 2014
14/125
0.31 0.35 0.39 0.43 0.47 0.51 0.56 0.15 0.15 0.15 0.15 0.14 0.14 0.14 0.03 0.04 0.04 0.04 0.05 0.05 0.06
- - - - - - - 0.12 0.16 0.20 0.24 0.28 0.32 0.37
0.04 0.05 0.06 0.07 0.09 0.10 0.11 0.08 0.11 0.14 0.16 0.19 0.22 0.25
4 5 6 7 8 9 10
26.00 26.00 26.00 26.00 26.00 26.00 26.00 0.15 0.26 0.40 0.56 0.75 0.98 1.23
26.15 26.26 26.40 26.56 26.75 26.98 27.23
18.20 17.88 17.55 17.23 16.90 16.58 16.25 4.45 4.92 5.37 5.80 6.21 6.61 6.98 5.74 5.86 5.97 6.09 6.21 6.34 6.47
54.54 54.91 55.29 55.68 56.08 56.49 56.92
10.00 10.00 10.00 10.00 10.00 10.00 10.00 11.20 11.00 10.80 10.60 10.40 10.20 10.00
27.60 28.15 28.72 29.29 29.88 30.47 31.08 0.74 0.76 0.77 0.79 0.80 0.82 0.84 3.00 3.00 3.00 3.00 3.00 3.00 3.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00
- - - - - - - 54.54 54.91 55.29 55.68 56.08 56.49 56.92
- - - - - - -
4.45 4.92 5.37 5.80 6.21 6.61 6.98
-
8/10/2019 Modeling Exercises 11 Oct 2014
15/125
18.53 18.20 17.88 17.55 17.23 16.90 16.58 0.33 0.33 0.33 0.33 0.33 0.33 0.33
18.20 17.88 17.55 17.23 16.90 16.58 16.25
0.15 0.15 0.15 0.15 0.14 0.14 0.14
Opening Stock + Purchases - COGS = Closing StockOR : Purchases = Closing Stock + COGS - Opening Stock
27.60 28.15 28.72 29.29 29.88 30.47 31.08 5.20 5.30 5.41 5.52 5.63 5.74 5.86
32.80 33.46 34.13 34.81 35.51 36.22 36.94 27.06 27.60 28.15 28.72 29.29 29.88 30.47
5.74 5.86 5.97 6.09 6.21 6.34 6.47
e same as Purchases of that month
d treasury investment (asset)
-
8/10/2019 Modeling Exercises 11 Oct 2014
16/125
11 12 13 14 15 16 17
8.53 8.70 8.88 9.06 9.24 9.42 9.61 5.97 6.09 6.21 6.34 6.47 6.59 6.73 0.26 0.26 0.27 0.27 0.28 0.28 0.29 1.50 1.50 1.50 1.50 1.50 1.50 1.50 0.80 0.85 0.90 0.94 0.99 1.04 1.09 0.20 0.20 0.20 0.20 0.20 0.20 0.20
-
8/10/2019 Modeling Exercises 11 Oct 2014
17/125
0.60 0.65 0.70 0.74 0.79 0.84 0.89 0.14 0.13 0.13 0.13 0.12 0.12 0.12 0.06 0.06 0.06 0.07 0.07 0.07 0.07
- - - - - - - 0.41 0.46 0.50 0.55 0.60 0.65 0.70
0.13 0.14 0.16 0.17 0.19 0.20 0.22 0.28 0.32 0.35 0.38 0.41 0.45 0.49
11 12 13 14 15 16 17
26.00 26.00 26.00 26.00 26.00 26.00 26.00 1.51 1.83 2.17 2.56 2.97 3.42 3.91
27.51 27.83 28.17 28.56 28.97 29.42 29.91
15.93 15.60 15.28 14.95 14.63 14.30 13.98 7.33 7.66 7.96 8.25 8.51 8.75 8.96 6.59 6.73 6.86 7.00 7.14 7.28 7.43
57.36 57.81 58.27 58.75 59.24 59.75 60.27
10.00 10.00 10.00 10.00 10.00 10.00 10.00 9.80 9.60 9.40 9.20 9.00 8.80 8.60
31.71 32.34 32.99 33.65 34.32 35.01 35.71 0.85 0.87 0.89 0.91 0.92 0.94 0.96 3.00 3.00 3.00 3.00 3.00 3.00 3.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00
- - - - - - - 57.36 57.81 58.27 58.75 59.24 59.75 60.27
- - - - - - -
7.33 7.66 7.96 8.25 8.51 8.75 8.96
-
8/10/2019 Modeling Exercises 11 Oct 2014
18/125
16.25 15.93 15.60 15.28 14.95 14.63 14.30 0.33 0.33 0.33 0.33 0.33 0.33 0.33
15.93 15.60 15.28 14.95 14.63 14.30 13.98
0.14 0.13 0.13 0.13 0.12 0.12 0.12
31.71 32.34 32.99 33.65 34.32 35.01 35.71 5.97 6.09 6.21 6.34 6.47 6.59 6.73
37.68 38.43 39.20 39.99 40.78 41.60 42.43 31.08 31.71 32.34 32.99 33.65 34.32 35.01
6.59 6.73 6.86 7.00 7.14 7.28 7.43
-
8/10/2019 Modeling Exercises 11 Oct 2014
19/125
18 19 20 21 22 23 24
9.80 10.00 10.20 10.40 10.61 10.82 11.04 6.86 7.00 7.14 7.28 7.43 7.58 7.73 0.29 0.30 0.31 0.31 0.32 0.32 0.33 1.50 1.50 1.50 1.50 1.50 1.50 1.50 1.15 1.20 1.25 1.31 1.36 1.42 1.48 0.20 0.20 0.20 0.20 0.20 0.20 0.20
-
8/10/2019 Modeling Exercises 11 Oct 2014
20/125
0.95 1.00 1.05 1.11 1.16 1.22 1.28 0.12 0.11 0.11 0.11 0.11 0.10 0.10 0.07 0.08 0.08 0.08 0.08 0.08 0.08
- - - - - - - 0.76 0.81 0.86 0.92 0.98 1.04 1.10
0.23 0.25 0.27 0.28 0.30 0.32 0.34 0.52 0.56 0.60 0.64 0.68 0.72 0.76
18 19 20 21 22 23 24
26.00 26.00 26.00 26.00 26.00 26.00 26.00 4.43 4.99 5.58 6.22 6.90 7.62 8.38
30.43 30.99 31.58 32.22 32.90 33.62 34.38
13.65 13.33 13.00 12.68 12.35 12.03 11.70 9.15 9.31 9.45 9.55 9.64 9.69 9.71 7.58 7.73 7.88 8.04 8.20 8.36 8.53
60.80 61.35 61.91 62.49 63.08 63.69 64.32
10.00 10.00 10.00 10.00 10.00 10.00 10.00 8.40 8.20 8.00 7.80 7.60 7.40 7.20
36.42 37.15 37.89 38.65 39.42 40.21 41.01 0.98 1.00 1.02 1.04 1.06 1.08 1.10 3.00 3.00 3.00 3.00 3.00 3.00 3.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00
- - - - - - - 60.80 61.35 61.91 62.49 63.08 63.69 64.32
- - - - - - -
9.15 9.31 9.45 9.55 9.64 9.69 9.71
-
8/10/2019 Modeling Exercises 11 Oct 2014
21/125
13.98 13.65 13.33 13.00 12.68 12.35 12.03 0.33 0.33 0.33 0.33 0.33 0.33 0.33
13.65 13.33 13.00 12.68 12.35 12.03 11.70
0.12 0.11 0.11 0.11 0.11 0.10 0.10
36.42 37.15 37.89 38.65 39.42 40.21 41.01 6.86 7.00 7.14 7.28 7.43 7.58 7.73
43.28 44.15 45.03 45.93 46.85 47.79 48.74 35.71 36.42 37.15 37.89 38.65 39.42 40.21
7.58 7.73 7.88 8.04 8.20 8.36 8.53
-
8/10/2019 Modeling Exercises 11 Oct 2014
22/125
25 26 27 28 29 30 31
11.26 11.48 11.71 11.95 12.19 12.43 12.68 7.88 8.04 8.20 8.36 8.53 8.70 8.88 0.34 0.34 0.35 0.36 0.37 0.37 0.38 1.50 1.50 1.50 1.50 1.50 1.50 1.50 1.54 1.60 1.66 1.73 1.79 1.86 1.92 0.20 0.20 0.20 0.20 0.20 0.20 0.20
-
8/10/2019 Modeling Exercises 11 Oct 2014
23/125
1.34 1.40 1.46 1.53 1.59 1.66 1.72 0.10 0.09 0.09 0.09 0.09 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08
- - - - - - - 1.16 1.23 1.29 1.36 1.42 1.49 1.57
0.36 0.38 0.40 0.42 0.44 0.46 0.48 0.80 0.85 0.89 0.94 0.98 1.03 1.08
25 26 27 28 29 30 31
26.00 26.00 26.00 26.00 26.00 26.00 26.00 9.18 10.02 10.92 11.85 12.84 13.87 14.95
35.18 36.02 36.92 37.85 38.84 39.87 40.95
11.38 11.05 10.73 10.40 10.08 9.75 9.43 9.71 9.67 9.60 9.50 9.37 9.20 9.00 8.70 8.88 9.05 9.23 9.42 9.61 9.80
64.96 65.62 66.30 66.99 67.70 68.43 69.18
10.00 10.00 10.00 10.00 10.00 10.00 10.00 7.00 6.80 6.60 6.40 6.20 6.00 5.80
41.84 42.67 43.53 44.40 45.28 46.19 47.11 1.13 1.15 1.17 1.19 1.22 1.24 1.27 3.00 3.00 3.00 3.00 3.00 3.00 3.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00
- - - - - - - 64.96 65.62 66.30 66.99 67.70 68.43 69.18
- - - - - - -
9.71 9.67 9.60 9.50 9.37 9.20 9.00
-
8/10/2019 Modeling Exercises 11 Oct 2014
24/125
11.70 11.38 11.05 10.73 10.40 10.08 9.75 0.33 0.33 0.33 0.33 0.33 0.33 0.33
11.38 11.05 10.73 10.40 10.08 9.75 9.43
0.10 0.09 0.09 0.09 0.09 0.08 0.08
41.84 42.67 43.53 44.40 45.28 46.19 47.11 7.88 8.04 8.20 8.36 8.53 8.70 8.88
49.72 50.71 51.73 52.76 53.81 54.89 55.99 41.01 41.84 42.67 43.53 44.40 45.28 46.19
8.70 8.88 9.05 9.23 9.42 9.61 9.80
-
8/10/2019 Modeling Exercises 11 Oct 2014
25/125
32 33 34 35 36 37 38
12.93 13.19 13.46 13.72 14.00 14.28 14.56 9.05 9.23 9.42 9.61 9.80 10.00 10.20 0.39 0.40 0.40 0.41 0.42 0.43 0.44 1.50 1.50 1.50 1.50 1.50 1.50 1.50 1.99 2.06 2.13 2.21 2.28 2.36 2.43 0.20 0.20 0.20 0.20 0.20 0.20 0.20
-
8/10/2019 Modeling Exercises 11 Oct 2014
26/125
1.79 1.86 1.93 2.01 2.08 2.16 2.23 0.08 0.08 0.07 0.07 0.07 0.07 0.06 0.08 0.07 0.07 0.07 0.07 0.06 0.06
- - - - - - - 1.64 1.71 1.79 1.87 1.95 2.03 2.11
0.51 0.53 0.55 0.58 0.60 0.63 0.65 1.13 1.18 1.24 1.29 1.35 1.40 1.46
32 33 34 35 36 37 38
26.00 26.00 26.00 26.00 26.00 26.00 26.00 16.08 17.27 18.50 19.79 21.14 22.54 24.00 42.08 43.27 44.50 45.79 47.14 48.54 50.00
9.10 8.78 8.45 8.13 7.80 7.48 7.15 8.77 8.50 8.19 7.84 7.46 7.03 6.57 10.00 10.20 10.40 10.61 10.82 11.04 11.26 69.95 70.74 71.54 72.37 73.22 74.08 74.97
10.00 10.00 10.00 10.00 10.00 10.00 10.00 5.60 5.40 5.20 5.00 4.80 4.60 4.40
48.06 49.02 50.00 51.00 52.02 53.06 54.12 1.29 1.32 1.35 1.37 1.40 1.43 1.46 3.00 3.00 3.00 3.00 3.00 3.00 3.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00
- - - - - - - 69.95 70.74 71.54 72.37 73.22 74.08 74.97
- - - - - - -
8.77 8.50 8.19 7.84 7.46 7.03 6.57
-
8/10/2019 Modeling Exercises 11 Oct 2014
27/125
9.43 9.10 8.78 8.45 8.13 7.80 7.48 0.33 0.33 0.33 0.33 0.33 0.33 0.33 9.10 8.78 8.45 8.13 7.80 7.48 7.15
0.08 0.08 0.07 0.07 0.07 0.07 0.06
48.06 49.02 50.00 51.00 52.02 53.06 54.12 9.05 9.23 9.42 9.61 9.80 10.00 10.20
57.11 58.25 59.42 60.60 61.82 63.05 64.31 47.11 48.06 49.02 50.00 51.00 52.02 53.06 10.00 10.20 10.40 10.61 10.82 11.04 11.26
-
8/10/2019 Modeling Exercises 11 Oct 2014
28/125
39 40 41 42 43 44 45
14.86 15.15 15.46 15.77 16.08 16.40 16.73 10.40 10.61 10.82 11.04 11.26 11.48 11.71
0.45 0.45 0.46 0.47 0.48 0.49 0.50 1.50 1.50 1.50 1.50 1.50 1.50 1.50 2.51 2.59 2.67 2.76 2.84 2.93 3.02 0.20 0.20 0.20 0.20 0.20 0.20 0.20
-
8/10/2019 Modeling Exercises 11 Oct 2014
29/125
2.31 2.39 2.47 2.56 2.64 2.73 2.82 0.06 0.06 0.05 0.05 0.05 0.05 0.04 0.05 0.05 0.05 0.04 0.04 0.03 0.02
- - - - - - - 2.20 2.28 2.37 2.46 2.56 2.65 2.75
0.68 0.71 0.73 0.76 0.79 0.82 0.85 1.52 1.58 1.64 1.70 1.77 1.83 1.90
39 40 41 42 43 44 45
26.00 26.00 26.00 26.00 26.00 26.00 26.00 25.52 27.10 28.74 30.44 32.21 34.04 35.94 51.52 53.10 54.74 56.44 58.21 60.04 61.94
6.83 6.50 6.18 5.85 5.53 5.20 4.88 6.06 5.51 4.92 4.28 3.60 2.87 2.09 11.48 11.71 11.95 12.18 12.43 12.68 12.93 75.89 76.82 77.78 78.76 79.76 80.79 81.84
10.00 10.00 10.00 10.00 10.00 10.00 10.00 4.20 4.00 3.80 3.60 3.40 3.20 3.00
55.20 56.30 57.43 58.58 59.75 60.95 62.16 1.49 1.52 1.55 1.58 1.61 1.64 1.67 3.00 3.00 3.00 3.00 3.00 3.00 3.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00
- - - - - - - 75.89 76.82 77.78 78.76 79.76 80.79 81.84
- - - - - - -
6.06 5.51 4.92 4.28 3.60 2.87 2.09
-
8/10/2019 Modeling Exercises 11 Oct 2014
30/125
7.15 6.83 6.50 6.18 5.85 5.53 5.20 0.33 0.33 0.33 0.33 0.33 0.33 0.33 6.83 6.50 6.18 5.85 5.53 5.20 4.88
0.06 0.06 0.05 0.05 0.05 0.05 0.04
55.20 56.30 57.43 58.58 59.75 60.95 62.16 10.40 10.61 10.82 11.04 11.26 11.48 11.71 65.60 66.91 68.25 69.62 71.01 72.43 73.88 54.12 55.20 56.30 57.43 58.58 59.75 60.95 11.48 11.71 11.95 12.18 12.43 12.68 12.93
-
8/10/2019 Modeling Exercises 11 Oct 2014
31/125
46 47 48 49 50 51 52
17.06 17.41 17.75 18.11 18.47 18.84 19.22 11.95 12.18 12.43 12.68 12.93 13.19 13.45
0.51 0.52 0.53 0.54 0.55 0.57 0.58 1.50 1.50 1.50 1.50 1.50 1.50 1.50 3.11 3.20 3.29 3.39 3.49 3.59 3.69 0.20 0.20 0.20 0.20 0.20 0.20 0.20
-
8/10/2019 Modeling Exercises 11 Oct 2014
32/125
2.91 3.00 3.09 3.19 3.29 3.39 3.49 0.04 0.04 0.04 0.03 0.03 0.03 0.02 0.02 0.01 0.00 - - - -
- - - (0.00) (0.01) (0.01) (0.02) 2.85 2.95 3.06 3.16 3.27 3.37 3.48
0.88 0.91 0.94 0.98 1.01 1.04 1.08 1.97 2.04 2.11 2.18 2.26 2.33 2.41
46 47 48 49 50 51 52
26.00 26.00 26.00 26.00 26.00 26.00 26.00 37.91 39.95 42.06 44.24 46.50 48.83 51.24 63.91 65.95 68.06 70.24 72.50 74.83 77.24
4.55 4.23 3.90 3.58 3.25 2.93 2.60 1.27 0.39 - - - - - 13.19 13.45 13.72 14.00 14.28 14.56 14.85 82.91 84.02 85.68 87.81 90.02 92.32 94.69
10.00 10.00 10.00 10.00 10.00 10.00 10.00 2.80 2.60 2.40 2.20 2.00 1.80 1.60
63.41 64.68 65.97 67.29 68.63 70.01 71.41 1.71 1.74 1.78 1.81 1.85 1.88 1.92 3.00 3.00 3.00 3.00 3.00 3.00 3.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00
- - 0.53 1.51 2.54 3.62 4.76 82.91 84.02 85.68 87.81 90.02 92.32 94.69
- - - - - - -
1.27 0.39 (0.53) (1.51) (2.54) (3.62) (4.76)
-
8/10/2019 Modeling Exercises 11 Oct 2014
33/125
4.88 4.55 4.23 3.90 3.58 3.25 2.93 0.33 0.33 0.33 0.33 0.33 0.33 0.33 4.55 4.23 3.90 3.58 3.25 2.93 2.60
0.04 0.04 0.04 0.03 0.03 0.03 0.02
63.41 64.68 65.97 67.29 68.63 70.01 71.41 11.95 12.18 12.43 12.68 12.93 13.19 13.45 75.35 76.86 78.40 79.97 81.57 83.20 84.86 62.16 63.41 64.68 65.97 67.29 68.63 70.01 13.19 13.45 13.72 14.00 14.28 14.56 14.85
-
8/10/2019 Modeling Exercises 11 Oct 2014
34/125
53 54 55 56 57 58 59
19.60 19.99 20.39 20.80 21.22 21.64 22.08 13.72 14.00 14.28 14.56 14.85 15.15 15.45
0.59 0.60 0.61 0.62 0.64 0.65 0.66 1.50 1.50 1.50 1.50 1.50 1.50 1.50 3.79 3.90 4.01 4.12 4.23 4.34 4.46 0.20 0.20 0.20 0.20 0.20 0.20 0.20
-
8/10/2019 Modeling Exercises 11 Oct 2014
35/125
3.59 3.70 3.81 3.92 4.03 4.14 4.26 0.02 0.02 0.02 0.01 0.01 0.01 0.01
- - - - - - - (0.02) (0.03) (0.04) (0.04) (0.05) (0.06) (0.06) 3.59 3.71 3.83 3.95 4.07 4.19 4.32
1.11 1.15 1.18 1.22 1.26 1.30 1.33 2.48 2.56 2.64 2.73 2.81 2.90 2.98
53 54 55 56 57 58 59
26.00 26.00 26.00 26.00 26.00 26.00 26.00 53.72 56.28 58.93 61.65 64.46 67.36 70.34 79.72 82.28 84.93 87.65 90.46 93.36 96.34
2.28 1.95 1.63 1.30 0.98 0.65 0.33 - - - - - - - 15.15 15.45 15.76 16.08 16.40 16.73 17.06 97.14 99.68 102.31 105.03 107.84 110.74 113.73
10.00 10.00 10.00 10.00 10.00 10.00 10.00 1.40 1.20 1.00 0.80 0.60 0.40 0.20
72.84 74.29 75.78 77.29 78.84 80.42 82.03 1.96 2.00 2.04 2.08 2.12 2.16 2.21 3.00 3.00 3.00 3.00 3.00 3.00 3.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 5.95 7.19 8.49 9.86 11.27 12.75 14.30
97.14 99.68 102.31 105.03 107.84 110.74 113.73
- - - - - - -
(5.95) (7.19) (8.49) (9.86) (11.27) (12.75) (14.30)
-
8/10/2019 Modeling Exercises 11 Oct 2014
36/125
2.60 2.28 1.95 1.63 1.30 0.98 0.65 0.33 0.33 0.33 0.33 0.33 0.33 0.33 2.28 1.95 1.63 1.30 0.98 0.65 0.33
0.02 0.02 0.02 0.01 0.01 0.01 0.01
72.84 74.29 75.78 77.29 78.84 80.42 82.03 13.72 14.00 14.28 14.56 14.85 15.15 15.45 86.56 88.29 90.05 91.86 93.69 95.57 97.48 71.41 72.84 74.29 75.78 77.29 78.84 80.42 15.15 15.45 15.76 16.08 16.40 16.73 17.06
-
8/10/2019 Modeling Exercises 11 Oct 2014
37/125
60 61 62 63 64 65 66
Not real, only for selective usage22.52 22.97 23.43 23.90 24.37 24.86 25.36 15.76 16.08 16.40 16.73 17.06 17.40 17.75
0.68 0.69 0.70 0.72 0.73 0.75 0.76 1.50 1.50 1.50 1.50 1.50 1.50 1.50 4.58 4.70 4.83 4.95 5.08 5.21 5.35 0.20 0.20 0.20 0.20 0.20 0.20 0.20
-
8/10/2019 Modeling Exercises 11 Oct 2014
38/125
4.38 4.50 4.63 4.75 4.88 5.01 5.15 0.00 - - - - - -
- (0.07) 4.45 4.50 4.63 4.75 4.88 5.01 5.15
1.37 1.39 1.43 1.47 1.51 1.55 1.59 3.07 3.11 3.20 3.28 3.37 3.46 3.56
60 61 62 63 64 65 66Not real, only for selective usage
26.00 26.00 26.00 26.00 26.00 26.00 26.00 73.42 76.53 79.72 83.01 86.38 89.84 93.40 99.42 102.53 105.72 109.01 112.38 115.84 119.40
0.00 - - - - - - - 17.40
116.82
10.00 0.00
83.67 2.25 3.00 2.00
15.90 116.82
-
(15.90)
-
8/10/2019 Modeling Exercises 11 Oct 2014
39/125
-
8/10/2019 Modeling Exercises 11 Oct 2014
40/125
CASELET ONEPROJECTION OF INVENTORIESProjected Cost of Goods Sold of several months are provided belowMonth 1 2 3 4 5COGS Rs cr 81 45 65 83 91
The management wants to project inventories at the end of month oneThis inventory level could range from 1 month to 8 months - do not allCreate a model where the user will define the number of months and ythe Inventory Rs CrThere are at least three functions available in Excel to get what you wSo, please provide at least three solutions to the problem
CASELET TWOType Income Slabs - depend on type of taxpayerMale 0 200000 500000 1000000 50000000Female 0 225000 525000 1025000 50000000Senior 0 350000 600000 1200000 50000000
Tax Rates 0% 10% 20% 30%
Work out a model where the tax to be paid gets computed for each typfor various levels of income upto Rs 5 cr
CASELET THREEThis company is not able to work out the average selling price of its prPlease help
Location A B CSales Revenue 10 30 40Units Sold 2 3 0Selling Price 5 10 #DIV/0!Average Selling Price #DIV/0!
-
8/10/2019 Modeling Exercises 11 Oct 2014
41/125
CASELET FOUR Selling Price is determined based on order volume as per the followingUnits Price
1 15100 10150 9200 8
50000 7
For various order sizes, work out the selling price using a modelYour boss has had severe challenges in deciphering IF functions writtencolleagues - so he has prohibited the use of IF function in this solution
CASELET FIVEFurther work on the tax model
1 We have modeled the MAT carry forward as 10 years, a fixedWhat if we want to paramterize this number so that it could
2 In our regular tax, we have assumed that there is no restrictiBut in reality, there is a limit of 8 years beyond which busine
3 There is a section 80-IA in the law which allows you a deductincome) for 10 years - such that your taxable income for reg
MAT applies (10 years is consecutive)This section allows you to choose these 10 years as you woulstarting from the year in which you start commercial producWhich is the optimal set of 10 years such that I pay min tax
CASELET SIXFurther work on the retail model
1 We wish to paramterize the inventories months (instead of aAssume that inventories months can vary from 1 month to 8
2 We wish to parameterize the vendors payable monthsAssume that vendors payable months can vary from 1 monthof half months
3 Generate a Cash Flow Statement for each month (Indirect M4 Generate a Cash Flow Statement for each month (Direct Met
-
8/10/2019 Modeling Exercises 11 Oct 2014
42/125
-
8/10/2019 Modeling Exercises 11 Oct 2014
43/125
-
8/10/2019 Modeling Exercises 11 Oct 2014
44/125
Nifty Develop a model which will w960 Buy when the Nifty goes abov974 Sell when the Nifty goes belo965 Then paramterize these 200, 1972 The model should provide:968 Daily buy signals964 Daily sells signals968 Keep track of costs, sales, pro982 Keep track of cash flows978 Compute the NPV at say 20% d991
1,000 DMA
1,007 Price > x days DMA - Buy1,016 Price < y days DMA - Sell1,011 1,021 No of transactinos1,036 No of profit trn1,046 No of loss trn1,052 Average profit per trn1,038 Av loss per trn
1,044 Max drawdown1,051 1,057 1,052 1,083 1,086 1,093 1,101 1,089 1,086 1,107 1,117 1,126 1,134 1,132
-
8/10/2019 Modeling Exercises 11 Oct 2014
45/125
1,134 1,146 1,139 1,141 1,146 1,146 1,162 1,161 1,172 1,159 1,169 1,152 1,140
1,115 1,110 1,120 1,136 1,163 1,169 1,175 1,183
1,186 1,196 1,204 1,184 1,171 1,200 1,223 1,234 1,235 1,247 1,248 1,286 1,281 1,288 1,302
-
8/10/2019 Modeling Exercises 11 Oct 2014
46/125
1,312 1,270 1,319 1,340 1,341 1,357 1,376 1,387 1,359 1,373 1,398 1,418 1,407
1,410 1,406 1,372 1,330 1,358 1,341 1,303 1,319
1,303 1,325 1,371 1,358 1,387 1,401 1,417 1,421 1,449 1,479 1,478 1,488 1,507 1,523 1,549
-
8/10/2019 Modeling Exercises 11 Oct 2014
47/125
1,521 1,537 1,565 1,570 1,546 1,507 1,495 1,486 1,506 1,522 1,485 1,481 1,499
1,517 1,557 1,601 1,619 1,611 1,612 1,604 1,595
1,601 1,610 1,577 1,550 1,563 1,579 1,564 1,543 1,520 1,541 1,544 1,569 1,599 1,616 1,658
-
8/10/2019 Modeling Exercises 11 Oct 2014
48/125
1,661 1,671 1,676 1,645 1,646 1,676 1,688 1,696 1,700 1,724 1,736 1,733 1,757
1,779 1,789 1,788 1,805 1,838 1,879 1,869 1,880
1,912 1,946 1,955 1,928 1,918 1,969 1,972 1,945 1,987 1,983 1,944 1,902 1,929 1,895 1,825
-
8/10/2019 Modeling Exercises 11 Oct 2014
49/125
1,771 1,848 1,904 1,863 1,844 1,809 1,769 1,824 1,804 1,835 1,881 1,892 1,892
1,876 1,914 1,914 1,920 1,917 1,858 1,853 1,808
1,834 1,452 1,787 1,456 1,766 1,460 1,798 1,852 1,859 1,844 1,868 1,885 1,866 1,844 1,805 1,812 1,763 1,750
-
8/10/2019 Modeling Exercises 11 Oct 2014
50/125
1,750 1,716 1,726 1,685 1,697 1,692 1,704 1,747 1,762 1,745 1,771 1,856 1,841
1,871 1,856 1,854 1,860 1,839 1,879 1,864 1,869
1,868 1,844 1,844 1,874 1,891 1,890 1,819 1,817 1,821 1,796 1,769 1,789 1,810 1,833 1,804
-
8/10/2019 Modeling Exercises 11 Oct 2014
51/125
1,769 1,699 1,708 1,717 1,583 1,393 1,508 1,567 1,545 1,564 1,609 1,608 1,590
1,586 1,507 1,484 1,508 1,536 1,495 1,522 1,543
1,550 1,548 1,545 1,508 1,481 1,501 1,495 1,512 1,491 1,483 1,475 1,445 1,472 1,489 1,514
-
8/10/2019 Modeling Exercises 11 Oct 2014
52/125
1,519 1,507 1,537 1,538 1,527 1,558 1,567 1,517 1,549 1,560 1,535 1,523 1,538
1,559 1,572 1,566 1,582 1,588 1,602 1,618 1,601
1,595 1,619 1,632 1,640 1,631 1,626 1,655 1,633 1,643 1,652 1,624 1,598 1,598 1,624 1,604
-
8/10/2019 Modeling Exercises 11 Oct 2014
53/125
1,582 1,609 1,591 1,578 1,592 1,596 1,611 1,609 1,629 1,632 1,636 1,630 1,635
1,644 1,651 1,656 1,649 1,668 1,675 1,686 1,684
1,703 1,734 1,729 1,750 1,753 1,726 1,722 1,717 1,701 1,728 1,744 1,777 1,806 1,812 1,793
-
8/10/2019 Modeling Exercises 11 Oct 2014
54/125
-
8/10/2019 Modeling Exercises 11 Oct 2014
55/125
1,963 1,992 1,996 1,991 1,994 1,978 1,990 1,971 1,985 2,007 2,029 2,033 2,013
2,028 2,041 2,036 2,045 2,062 2,064 2,072 2,071
2,060 2,080 2,117 2,104 2,032 1,998 2,017 1,983 1,954 1,923 1,955 1,932 1,933 1,934 1,928
-
8/10/2019 Modeling Exercises 11 Oct 2014
56/125
1,925 1,909 1,932 1,955 2,008 2,058 2,062 2,052 2,079 2,097 2,055 2,055 2,070
2,063 2,083 2,098 2,090 2,069 2,062 2,055 2,043
2,059 2,058 2,057 2,061 2,103 2,085 2,093 2,129 2,148 2,161 2,169 2,161 2,168 2,154 2,147
-
8/10/2019 Modeling Exercises 11 Oct 2014
57/125
2,129 2,124 2,098 2,118 2,097 2,061 2,027 2,016 2,029 1,984 1,995 2,036 2,068
2,063 2,054 2,069 2,053 2,033 2,003 2,025 2,023
1,956 1,928 1,909 1,931 1,951 1,968 1,971 1,959 1,936 1,943 1,903 1,917 1,921 1,943 1,962
-
8/10/2019 Modeling Exercises 11 Oct 2014
58/125
1,978 2,001 1,991 1,986 1,993 1,992 2,013 1,991 1,983 1,992 1,992 2,016 2,029
2,044 2,073 2,077 2,073 2,088 2,088 2,064 2,094
2,092 2,092 2,095 2,112 2,103 2,091 2,104 2,111 2,128 2,124 2,131 2,145 2,168 2,187 2,184
-
8/10/2019 Modeling Exercises 11 Oct 2014
59/125
2,194 2,200 2,170 2,192 2,220 2,212 2,231 2,211 2,228 2,184 2,196 2,219 2,221
2,204 2,185 2,213 2,234 2,237 2,241 2,231 2,267
2,289 2,304 2,318 2,312 2,322 2,359 2,358 2,367 2,362 2,325 2,322 2,359 2,381 2,362 2,370
-
8/10/2019 Modeling Exercises 11 Oct 2014
60/125
2,405 2,401 2,383 2,370 2,326 2,323 2,355 2,359 2,338 2,369 2,385 2,406 2,417
2,422 2,429 2,449 2,456 2,484 2,500 2,493 2,525
2,555 2,567 2,577 2,568 2,481 2,478 2,559 2,574 2,599 2,608 2,601 2,630 2,664 2,644 2,577
-
8/10/2019 Modeling Exercises 11 Oct 2014
61/125
2,577 2,569 2,584 2,538 2,488 2,485 2,468 2,421 2,398 2,444 2,395 2,418 2,409
2,353 2,315 2,367 2,386 2,419 2,464 2,493 2,489
2,501 2,549 2,559 2,558 2,604 2,620 2,603 2,573 2,609 2,635 2,665 2,684 2,712 2,698 2,652
-
8/10/2019 Modeling Exercises 11 Oct 2014
62/125
2,700 2,698 2,661 2,662 2,695 2,707 2,756 2,777 2,813 2,805 2,779 2,808 2,843
2,826 2,827 2,836 2,804 2,746 2,807 2,793 2,824
2,837 2,836 2,883 2,904 2,900 2,913 2,910 2,869 2,851 2,851 2,834 2,810 2,811 2,871 2,900
-
8/10/2019 Modeling Exercises 11 Oct 2014
63/125
2,886 2,909 2,942 2,983 2,969 3,001 2,972 2,968 2,941 3,001 3,018 3,009 3,026
3,040 3,001 3,023 3,022 2,982 3,009 3,036 3,051
3,062 3,050 3,068 3,075 3,124 3,151 3,147 3,190 3,183 3,117 3,129 3,184 3,197 3,197 3,227
-
8/10/2019 Modeling Exercises 11 Oct 2014
64/125
3,234 3,265 3,263 3,241 3,247 3,283 3,321 3,325 3,354 3,421 3,403 3,473 3,483
3,526 3,455 3,479 3,380 3,342 3,429 3,524 3,540
3,577 3,573 3,549 3,463 3,555 3,507 3,508 3,558 3,604 3,631 3,649 3,669 3,695 3,721 3,756
-
8/10/2019 Modeling Exercises 11 Oct 2014
65/125
3,704 3,651 3,503 3,525 3,636 3,392 3,254 3,069 3,204 3,115 3,178 3,207 3,216
3,182 3,073 2,962 3,093 3,015 2,935 2,857 2,721
2,868 2,774 2,665 2,634 2,800 2,892 2,919 2,861 2,924 2,994 3,043 3,052 2,944 2,982 2,983
-
8/10/2019 Modeling Exercises 11 Oct 2014
66/125
2,994 3,129 3,151 3,137 3,198 3,158 3,077 3,145 3,125 3,196 3,166 3,124 3,007
2,996 2,944 3,025 2,945 2,990 3,040 3,110 3,158
3,131 3,128 3,129 3,183 3,190 3,177 3,152 3,212 3,255 3,260 3,275 3,315 3,360 3,355 3,357
-
8/10/2019 Modeling Exercises 11 Oct 2014
67/125
3,370 3,364 3,337 3,369 3,386 3,405 3,426 3,405 3,414 3,436 3,471 3,474 3,477
3,455 3,470 3,363 3,390 3,455 3,472 3,479 3,494
3,458 3,507 3,554 3,545 3,524 3,572 3,580 3,572 3,589 3,571 3,516 3,565 3,570 3,567 3,582
-
8/10/2019 Modeling Exercises 11 Oct 2014
68/125
-
8/10/2019 Modeling Exercises 11 Oct 2014
69/125
4,002 4,001 4,016 4,015 4,016 3,962 3,849 3,717 3,766 3,850 3,888 3,929 3,832
3,815 3,835 3,871 3,943 3,974 3,972 3,966 4,008
4,027 3,990 3,983 3,933 3,911 3,852 3,945 4,053 4,091 4,085 4,075 4,126 4,090 4,103 4,067
-
8/10/2019 Modeling Exercises 11 Oct 2014
70/125
4,092 4,148 4,124 4,083 4,140 4,193 4,217 4,198 4,232 4,224 4,187 4,069 4,045
4,047 4,149 4,165 4,107 4,097 4,046 3,939 3,948
3,893 3,745 3,812 3,727 3,577 3,662 3,627 3,762 3,717 3,735 3,768 3,645 3,639 3,611 3,680
-
8/10/2019 Modeling Exercises 11 Oct 2014
71/125
3,698 3,765 3,877 3,863 3,819 3,759 3,789 3,820 3,634 3,690 3,735 3,753 3,844
3,848 3,862 3,830 3,921 4,014 3,990 3,999 4,000
4,084 4,085 4,134 4,170 4,182 4,082 4,089 4,169 4,118 4,111 4,077 4,080 4,070 4,079 4,134
-
8/10/2019 Modeling Exercises 11 Oct 2014
72/125
4,125 4,172 4,217 4,218 4,263 4,280 4,246 4,198 4,248 4,258 4,293 4,296 4,301
4,269 4,286 4,198 4,180 4,184 4,140 4,155 4,113
4,186 4,177 4,144 4,214 4,249 4,268 4,251 4,259 4,286 4,264 4,282 4,318 4,315 4,358 4,359
-
8/10/2019 Modeling Exercises 11 Oct 2014
73/125
4,353 4,385 4,419 4,404 4,388 4,446 4,506 4,497 4,499 4,500 4,564 4,564 4,620
4,621 4,593 4,619 4,442 4,444 4,529 4,356 4,356
4,404 4,342 4,357 4,462 4,394 4,325 4,374 4,366 4,171 4,109 4,210 4,081 4,160 4,113 4,194
-
8/10/2019 Modeling Exercises 11 Oct 2014
74/125
4,302 4,318 4,360 4,413 4,467 4,482 4,480 4,476 4,519 4,507 4,510 4,499 4,498
4,530 4,518 4,494 4,550 4,735 4,753 4,837 4,939
4,938 4,943 4,996 5,022 5,069 5,212 5,208 5,186 5,063 5,328 5,439 5,525 5,428 5,671 5,659
-
8/10/2019 Modeling Exercises 11 Oct 2014
75/125
5,551 5,360 5,203 5,185 5,478 5,499 5,564 5,709 5,918 5,869 5,904 5,855 5,932
5,847 5,782 5,779 5,703 5,661 5,612 5,704 5,943
5,913 5,908 5,911 5,779 5,565 5,524 5,611 5,729 5,700 5,618 5,634 5,765 5,870 5,862 5,941
-
8/10/2019 Modeling Exercises 11 Oct 2014
76/125
5,964 5,974 5,960 6,067 6,159 6,056 6,038 5,778 5,730 5,752 5,771 5,988 6,069
6,080 6,095 6,137 6,145 6,184 6,179 6,271 6,282
6,288 6,278 6,167 6,209 6,226 6,065 5,938 5,908 5,705 5,203 4,903 5,208 5,035 5,381 5,280
-
8/10/2019 Modeling Exercises 11 Oct 2014
77/125
5,284 5,172 5,141 5,316 5,464 5,470 5,323 5,132 5,121 4,878 4,837 4,945 5,203
5,304 5,278 5,267 5,157 5,183 5,112 5,201 5,271
5,266 5,285 5,223 4,959 4,867 4,918 4,768 4,796 4,870 4,869 4,624 4,745 4,520 4,535 4,577
-
8/10/2019 Modeling Exercises 11 Oct 2014
78/125
4,617 4,879 4,829 4,830 4,942 4,736 4,741 4,754 4,767 4,631 4,761 4,707 4,748
4,734 4,780 4,882 4,891 4,956 5,037 5,044 5,023
4,999 5,113 5,092 5,198 5,265 5,227 5,192 5,157 5,136 5,071 4,981 5,009 4,958 5,011 5,116
-
8/10/2019 Modeling Exercises 11 Oct 2014
79/125
5,157 5,106 5,117 5,027 4,954 4,877 4,863 4,926 4,844 4,869 4,739 4,719 4,587
4,681 4,626 4,522 4,470 4,524 4,540 4,536 4,573
4,653 4,583 4,504 4,351 4,271 4,190 4,253 4,315 4,136 4,040 3,895 4,095 3,927 4,002 4,029
-
8/10/2019 Modeling Exercises 11 Oct 2014
80/125
3,991 4,156 4,166 4,047 4,039 3,862 3,823 3,963 4,092 4,158 4,247 4,476 4,441
4,282 4,332 4,191 4,314 4,332 4,426 4,396 4,506
4,515 4,518 4,529 4,621 4,548 4,524 4,431 4,393 4,365 4,416 4,284 4,318 4,335 4,337 4,291
-
8/10/2019 Modeling Exercises 11 Oct 2014
81/125
-
8/10/2019 Modeling Exercises 11 Oct 2014
82/125
3,065 2,936 2,584 2,526 2,685 2,696 2,885 3,050 3,156 2,998 2,893 2,973 3,147
2,938 2,848 2,813 2,802 2,683 2,634 2,554 2,691
2,708 2,652 2,746 2,755 2,673 2,658 2,657 2,787 2,715 2,786 2,934 2,915 2,918 2,984 3,040
-
8/10/2019 Modeling Exercises 11 Oct 2014
83/125
2,955 3,063 3,077 3,039 2,967 2,920 2,857 2,923 2,980 2,963 3,035 3,059 3,122
3,113 2,920 2,869 2,775 2,748 2,832 2,737 2,829
2,843 2,777 2,715 2,705 2,686 2,771 2,849 2,824 2,872 2,774 2,781 2,803 2,779 2,843 2,920
-
8/10/2019 Modeling Exercises 11 Oct 2014
84/125
2,933 2,927 2,897 2,948 2,854 2,755 2,777 2,789 2,737 2,733 2,762 2,786 2,765
2,672 2,612 2,646 2,577 2,620 2,575 2,617 2,716
2,776 2,758 2,797 2,807 2,807 2,924 2,939 2,982 3,079 3,109 2,982 3,024 3,061 3,211 3,255
-
8/10/2019 Modeling Exercises 11 Oct 2014
85/125
3,346 3,342 3,381 3,484 3,370 3,385 3,377 3,365 3,331 3,424 3,481 3,470 3,372
3,479 3,665 3,662 3,617 3,682 3,616 3,555 3,669
3,632 3,598 3,673 4,325 4,319 4,270 4,212 4,238 4,240 4,117 4,276 4,341 4,450 4,530 4,526
-
8/10/2019 Modeling Exercises 11 Oct 2014
86/125
4,530 4,573 4,582 4,428 4,552 4,657 4,638 4,585 4,478 4,515 4,353 4,251 4,314
4,223 4,247 4,294 4,244 4,375 4,392 4,292 4,374
4,347 4,430 4,166 4,202 4,079 4,081 4,003 3,974 4,121 4,224 4,231 4,378 4,502 4,469 4,410
-
8/10/2019 Modeling Exercises 11 Oct 2014
87/125
4,525 4,569 4,573 4,566 4,513 4,572 4,634 4,706 4,681 4,694 4,592 4,487 4,435
4,474 4,459 4,605 4,579 4,390 4,458 4,394 4,453
4,537 4,642 4,659 4,679 4,688 4,731 4,662 4,624 4,609 4,609 4,682 4,783 4,805 4,814 4,819
-
8/10/2019 Modeling Exercises 11 Oct 2014
88/125
4,830 4,808 4,895 4,959 4,964 4,977 5,020 4,977 4,985 4,959 5,008 5,087 5,076
5,004 5,032 5,011 4,993 4,945 5,054 5,119 5,109
5,159 5,115 5,063 4,987 4,997 4,971 4,847 4,826 4,751 4,712 4,567 4,712 4,768 4,796 4,899
-
8/10/2019 Modeling Exercises 11 Oct 2014
89/125
4,882 5,004 4,952 4,997 5,059 5,062 5,044 4,989 5,053 5,105 5,092 5,116 5,005
4,942 5,040 5,123 5,125 5,132 5,109 5,069 5,148
5,112 5,136 5,117 5,106 5,033 5,047 5,042 4,984 4,953 4,990 5,145 5,181 5,189 5,171 5,201
-
8/10/2019 Modeling Exercises 11 Oct 2014
90/125
5,277 5,278 5,282 5,264 5,264 5,251 5,213 5,235 5,260 5,254 5,274 5,226 5,220
5,094 5,035 5,009 4,863 4,866 4,882 4,908 4,831
4,931 4,820 4,713 4,755 4,761 4,793 4,757 4,828 4,802 4,859 4,915 4,887 4,849 4,857 4,870
-
8/10/2019 Modeling Exercises 11 Oct 2014
91/125
4,859 4,859 4,936 5,016 5,097 5,081 5,092 5,121 5,102 5,116 5,132 5,134 5,129
5,198 5,233 5,247 5,261 5,206 5,225 5,261 5,284
5,303 5,260 5,249 5,291 5,370 5,366 5,376 5,302 5,354 5,341 5,323 5,273 5,279 5,208 5,230
-
8/10/2019 Modeling Exercises 11 Oct 2014
92/125
5,249 5,270 5,299 5,322 5,308 5,215 5,254 5,278 5,224 5,148 5,124 5,072 5,027
5,190 5,134 5,158 5,181 5,094 5,060 5,065 4,924
4,947 4,944 4,945 4,807 4,915 5,006 5,076 5,086 4,971 5,020 5,113 5,133 5,037 4,985 5,000
-
8/10/2019 Modeling Exercises 11 Oct 2014
93/125
5,079 5,120 5,201 5,225 5,234 5,275 5,267 5,354 5,316 5,323 5,321 5,271 5,334
5,254 5,312 5,251 5,237 5,236 5,293 5,242 5,297
5,352 5,370 5,402 5,387 5,377 5,393 5,387 5,369 5,399 5,442 5,447 5,420 5,436 5,398 5,408
-
8/10/2019 Modeling Exercises 11 Oct 2014
94/125
5,370 5,433 5,441 5,470 5,448 5,440 5,487 5,461 5,419 5,421 5,452 5,422 5,416
5,478 5,541 5,531 5,541 5,505 5,462 5,490 5,409
5,414 5,403 5,472 5,486 5,480 5,576 5,604 5,608 5,639 5,760 5,795 5,861 5,829 5,885 5,981
-
8/10/2019 Modeling Exercises 11 Oct 2014
95/125
6,008 5,991 5,959 6,018 6,036 6,029 5,991 6,030 6,145 6,159 6,151 6,187 6,121
6,106 6,136 6,091 6,234 6,176 6,113 6,114 6,003
6,009 6,113 6,101 6,116 6,075 6,040 6,021 6,092 6,128 6,151 6,210 6,322 6,335 6,281 6,303
-
8/10/2019 Modeling Exercises 11 Oct 2014
96/125
6,286 6,182 6,080 6,143 6,076 6,011 5,921 5,972 5,947 5,884 5,829 5,790 5,812
5,871 6,023 6,013 6,034 5,995 5,954 5,924 5,761
5,883 5,929 5,931 5,911 5,927 5,960 6,019 6,006 5,940 6,013 6,005 6,005 6,062 6,105 6,177
-
8/10/2019 Modeling Exercises 11 Oct 2014
97/125
6,173 6,141 6,107 6,031 5,901 5,768 5,800 5,851 5,752 5,649 5,683 5,737 5,656
5,692 5,717 5,763 5,725 5,614 5,453 5,537 5,470
5,430 5,520 5,430 5,432 5,293 5,246 5,220 5,340 5,468 5,468 5,502 5,558 5,457 5,504 5,452
-
8/10/2019 Modeling Exercises 11 Oct 2014
98/125
5,409 5,321 5,330 5,382 5,478 5,586 5,490 5,466 5,542 5,516 5,456 5,437 5,420
5,476 5,455 5,475 5,409 5,391 5,411 5,502 5,589
5,645 5,687 5,756 5,803 5,835 5,842 5,924 5,908 5,889 5,887 5,805 5,748 5,899 5,824 5,716
-
8/10/2019 Modeling Exercises 11 Oct 2014
99/125
5,786 5,883 5,860 5,877 5,884 5,851 5,783 5,767 5,690 5,568 5,532 5,478 5,575
5,556 5,547 5,538 5,492 5,542 5,496 5,448 5,448
5,451 5,457 5,385 5,389 5,373 5,414 5,494 5,492 5,561 5,530 5,566 5,504 5,509 5,535 5,524
-
8/10/2019 Modeling Exercises 11 Oct 2014
100/125
5,518 5,470 5,486 5,494 5,420 5,413 5,372 5,281 5,305 5,269 5,343 5,441 5,549
5,567 5,615 5,706 5,680 5,660 5,623 5,633 5,735
5,648 5,557 5,542 5,569 5,603 5,582 5,570 5,642 5,555 5,577 5,634 5,688 5,589 5,492 5,479
-
8/10/2019 Modeling Exercises 11 Oct 2014
101/125
5,528 5,493 5,402 5,412 5,204 5,084 4,948 5,197 5,128 5,194 5,126 5,030 5,078
4,859 4,844 4,925 4,934 4,915 4,839 4,806 4,973
5,110 4,999 4,993 5,080 5,139 5,161 4,982 4,978 4,965 5,062 5,123 5,068 5,043 5,154 5,054
-
8/10/2019 Modeling Exercises 11 Oct 2014
102/125
4,874 4,879 4,905 5,006 4,924 4,990 4,874 4,824 4,791 4,884 4,887 5,020 5,011
5,131 5,057 5,156 5,049 5,080 5,087 5,107 5,115
5,138 5,215 5,342 5,359 5,279 5,217 5,242 5,325 5,292 5,310 5,160 5,217 5,131 5,059 5,027
-
8/10/2019 Modeling Exercises 11 Oct 2014
103/125
-
8/10/2019 Modeling Exercises 11 Oct 2014
104/125
4,748 4,772 4,863 4,841 4,862 4,844 4,905 4,978 4,995 5,045 5,025 5,065 5,152
5,217 5,164 5,125 5,198 5,272 5,276 5,379 5,413
5,344 5,343 5,400 5,382 5,381 5,461 5,514 5,574 5,562 5,610 5,490 5,479 5,448 5,311 5,425
-
8/10/2019 Modeling Exercises 11 Oct 2014
105/125
5,366 5,369 5,360 5,343 5,266 5,207 5,294 5,420 5,391 5,491 5,463 5,380 5,337
5,257 5,267 5,361 5,256 5,274 5,243 5,232 5,146
5,207 5,296 5,353 5,329 5,283 5,254 5,209 5,247 5,256 5,191 5,267 5,321 5,321 5,314 5,277
-
8/10/2019 Modeling Exercises 11 Oct 2014
106/125
5,216 5,222 5,215 5,189 5,210 5,201 5,254 5,211 5,167 5,018 5,115 4,968 4,984
4,939 4,934 4,870 4,875 4,879 4,796 4,889 4,955
4,843 4,863 4,906 4,932 5,005 4,964 4,896 4,911 4,797 4,869 4,887 5,035 5,044 5,097 5,016
-
8/10/2019 Modeling Exercises 11 Oct 2014
107/125
5,118 5,105 5,070 5,174 5,051 5,115 5,097 5,102 5,159 5,107 5,149 5,149 5,191
5,284 5,299 5,310 5,297 5,325 5,284 5,287 5,315
5,240 5,243 5,232 5,228 5,199 5,250 5,234 5,163 5,129 5,118 5,126 5,124 5,130 5,215 5,221
-
8/10/2019 Modeling Exercises 11 Oct 2014
108/125
-
8/10/2019 Modeling Exercises 11 Oct 2014
109/125
rk as follows:the 200 dma - buy 1 unitthe 100 dma - sell 1 unit
00 days so that you can change these days as you like
its
iscounting rate
-
8/10/2019 Modeling Exercises 11 Oct 2014
110/125
VBA EXERCISES1 Fill up rows 1 to 10 diagonally with numbers 1 to 102 Fill up rows 1 to 10 and columns 1 to 10 with numbers 51 to3 Given 10 sales persons and 10 sales figures, comment in the
relevant rows in special color, for those sales persons who h4 Create a tree (triangular) with first row 10 columns, secondLet the first number be 100, the other numbers increasing bLet the first number in the next row be 95 (5% less than 100)
Binomial model for option valuationu 105.00% 5%d = 1/u 95.24%
Steps 0 1 2 3 4Share Price Tree 100.00 105.00 110.25 115.76 121.55 95.24 100.00 105.00 110.25
90.70 95.24 100.00 86.38 90.70
82.27
Options - Call OptionYou choose a strike price (say 100) If the price goes toYou buy the option for a price (premium) (10) Your gain would havOn the last day, you will get the upside if any An option is a right
Right to what
Right to receive theUpside over whatUpside over the striIf the price closes bLottery
If I had chosen a strike of 110, what would be the implication
-
8/10/2019 Modeling Exercises 11 Oct 2014
111/125
I would get lesser payoff on expiryThe price of the 110 call would be lower than that of the 100 call
Steps 0 1 2 3 4
Call Option Price 7.81 10.74 14.42 18.85 23.97 Strike 100.00 4.64 6.76 9.62 13.30 2.34 3.67 5.62
0.90 1.55 0.20
If you were an option seller and you sold this option for 7.81, and youIf you sold the option for 7.81 and the price went to 162.89, and you h
Steps 0 1 2 3 4Option Delta 0.625 0.747 0.858 0.944 0.996
0.475 0.609 0.749 0.877
0.312 0.438 0.592 0.160 0.252
0.049
The change in the price of the option given a change in the share priceIf the share price were to change by USD 1.00, how much will the opti
What is the practical significance of deltaIf your delta is 0.625, then holding 1 option is equivalent to holding 0.1 option = 0.625 shares
-
8/10/2019 Modeling Exercises 11 Oct 2014
112/125
The option seller will buy 0.625 shares on day zero - this is the hedge
End of month 1 - share may go to either 105.00 or 95.24The relevant delta levels are 0.747 or 0.475
If the price goes to 105.00 the delta will rise up to 0.747 0.7470.6250.122
If the price down to 95.24 the delta will rise fall to 0.475 0.4750.625
-0.150
Number of paths = 2^Steps 10 2 1024Simulation
Steps 0 1 2 3 4Random (1 Down, 0 Up) 0 1 0 0Cumulative Random 0 1 1 1
Share Price Path 100.00 105.00 100.00 105.00 110.25
Relevant Call Delta 0.625 0.747 0.609 0.749 0.877
Action - Buy/(Sell) 0.625 0.122 0.138- 0.140 0.127 Cash Flow 62.53- 12.79- 13.78 14.68- 14.05-
Opt Prem HedGain Payout Net Net7.81 5.43- - 2.38
Test
Opt Prem HedGain Payout Net Net7.812394 4.896383 -10.25 2.4587767.812394 5.572137 -10.25 3.134537.812394 5.271114 -10.25 2.8335087.812394 -6.16927 0 1.6431257.812394 -6.37603 0 1.4363637.812394 -6.22199 0 1.590401
-
8/10/2019 Modeling Exercises 11 Oct 2014
113/125
7.812394 5.046282 -10.25 2.6086767.812394 -6.11877 0 1.6936247.812394 16.63524 -21.5506 2.8970077.812394 -7.19898 0 0.6134177.812394 -6.7478 0 1.064594
7.812394 -6.47665 0 1.3357447.812394 -7.02192 0 0.7904787.812394 4.587666 -10.25 2.150067.812394 -6.95079 0 0.8616067.812394 43.53871 -47.7455 3.6055597.812394 -5.41707 0 2.3953227.812394 -6.44511 0 1.367287.812394 15.63882 -21.5506 1.9005877.812394 -7.01959 0 0.792808
7.812394 28.66018 -34.0096 2.4630057.812394 -5.42231 0 2.3900877.812394 -7.3287 0 0.4836947.812394 5.572137 -10.25 3.134537.812394 16.84929 -21.5506 3.1110577.812394 43.23108 -47.7455 3.2979337.812394 5.475743 -10.25 3.0381377.812394 -4.84497 0 2.9674277.812394 -6.19299 0 1.619407
7.812394 -6.9194 0 0.8929947.812394 17.01464 -21.5506 3.2764057.812394 -6.69856 0 1.113837.812394 16.73948 -21.5506 3.0012527.812394 -6.80281 0 1.0095857.812394 -6.47665 0 1.3357447.812394 -7.05503 0 0.7573627.812394 3.954497 -10.25 1.516897.812394 5.237289 -10.25 2.799683
7.812394 -6.9194 0 0.8929947.812394 -5.86581 0 1.9465857.812394 -6.64355 0 1.1688397.812394 -5.23754 0 2.5748517.812394 16.87276 -21.5506 3.134537.812394 -7.01818 0 0.7942127.812394 17.01487 -21.5506 3.27664
-
8/10/2019 Modeling Exercises 11 Oct 2014
114/125
7.812394 -5.85836 0 1.9540317.812394 -6.58249 0 1.2299047.812394 -6.25417 0 1.5582267.812394 -6.71358 0 1.0988177.812394 -5.50854 0 2.303857
7.812394 -6.08874 0 1.7236517.812394 -7.01959 0 0.7928087.812394 -6.95079 0 0.8616067.812394 -7.11115 0 0.7012467.812394 16.46328 -21.5506 2.7250517.812394 -6.54763 0 1.2647637.812394 -6.32166 0 1.4907367.812394 5.162928 -10.25 2.7253227.812394 -6.45162 0 1.360773
7.812394 -6.32904 0 1.4833547.812394 -7.30457 0 0.5078227.812394 -7.10974 0 0.7026497.812394 4.553841 -10.25 2.1162357.812394 -6.81515 0 0.9972397.812394 -6.43773 0 1.3746627.812394 -6.90439 0 0.9080077.812394 4.794427 -10.25 2.3568217.812394 -6.72359 0 1.088801
7.812394 -6.44511 0 1.367287.812394 -6.71358 0 1.0988177.812394 -6.81515 0 0.9972397.812394 -6.54763 0 1.2647637.812394 16.76976 -21.5506 3.0315297.812394 -7.02192 0 0.7904787.812394 16.94172 -21.5506 3.2034857.812394 4.596443 -10.25 2.1588367.812394 -6.44511 0 1.36728
7.812394 29.60391 -34.0096 3.4067387.812394 -7.3287 0 0.4836947.812394 -7.05503 0 0.7573627.812394 -7.24538 0 0.5670177.812394 -7.00863 0 0.8037627.812394 3.923763 -10.25 1.4861577.812394 -6.71333 0 1.099062
-
8/10/2019 Modeling Exercises 11 Oct 2014
115/125
7.812394 -6.6255 0 1.186897.812394 16.90839 -21.5506 3.1701587.812394 -6.49326 0 1.3191367.812394 29.10076 -34.0096 2.9035897.812394 -6.91707 0 0.895325
7.812394 -7.05503 0 0.7573627.812394 5.128832 -10.25 2.6912267.812394 16.60191 -21.5506 2.863687.812394 -6.18841 0 1.6239867.812394 -5.72886 0 2.0835387.812394 -6.47665 0 1.3357447.812394 -7.00863 0 0.8037627.812394 -6.68673 0 1.1256597.812394 -7.3287 0 0.483694
7.812394 4.671044 -10.25 2.2334387.812394 -6.54198 0 1.2704177.812394 4.659215 -10.25 2.2216087.812394 -5.60545 0 2.2069477.812394 29.4813 -34.0096 3.2841317.812394 -7.11115 0 0.7012467.812394 -5.08707 0 2.7253227.812394 -7.10741 0 0.704987.812394 -6.47665 0 1.335744
-
8/10/2019 Modeling Exercises 11 Oct 2014
116/125
100 (in any order) adjacent column "Great Work" and color the
ve performed well row 9 columns and so on5% for each column to the right
, again increasing by 5% in each column to the right
5 6 7 8 9 10127.63 134.01 140.71 147.75 155.13 162.89 115.76 121.55 127.63 134.01 140.71 147.75 105.00 110.25 115.76 121.55 127.63 134.01
95.24 100.00 105.00 110.25 115.76 121.55 86.38 90.70 95.24 100.00 105.00 110.25 78.35 82.27 86.38 90.70 95.24 100.00
74.62 78.35 82.27 86.38 90.70 71.07 74.62 78.35 82.27
67.68 71.07 74.62 64.46 67.68
61.39
62.89, you will get 62.89 (162.89 minus strike 100)e been 52.89 (62.89 minus 10)(not an obligation)
upside
e price low 100, then you get nothing (that 10 is lost)
-
8/10/2019 Modeling Exercises 11 Oct 2014
117/125
-
8/10/2019 Modeling Exercises 11 Oct 2014
118/125
gainst the option sold by him
He will buy this much more shares
He will sell so many shares
5 6 7 8 9 101 1 0 1 0 12 3 3 4 4 5
105.00 100.00 105.00 100.00 105.00 100.00
0.760 0.572 0.797 0.546 1.000 -
0.116- 0.189- 0.226 0.251- 0.454 1.000-12.21 18.87 23.70- 25.13 47.67- 100.00 5.43-
-
8/10/2019 Modeling Exercises 11 Oct 2014
119/125
-
8/10/2019 Modeling Exercises 11 Oct 2014
120/125
-
8/10/2019 Modeling Exercises 11 Oct 2014
121/125
-
8/10/2019 Modeling Exercises 11 Oct 2014
122/125
-
8/10/2019 Modeling Exercises 11 Oct 2014
123/125
Imposed
Prob (u) 52%Prob (d) 48%
y
-
8/10/2019 Modeling Exercises 11 Oct 2014
124/125
Pair trading exercisePick up any of the following pairs
1 HUL and ITC Relative r2 SBI and PNB Pair tradi3 BoB and BoI4 OBC and BankNifty5 Maruti and M&M6 Bajaj Auto and Hero Honda7 ICICI Bank and HDFC Bank8 Ambuja Cement and Ultra Tech Cement9 Tata Steel and SAIL
10 Cipla and Ranbaxy
Download daily closing prices for the last 5 yearsAdjust the prices for any bonus / splitsWork out the share price ratio each dayDetermine maximum and minimum limits of the share price ratioDetermine standard deviation of the movementDetermine reasonable buy / sell signals for relative trading
Compute the number of shares to buy / sell at each signal and square oKeep track of gains / losses every day (realized and unrealized)Parameterize all signals such that these are amenable to SensitivityDetermine ideal / optimum buy / sell signals from your model
-
8/10/2019 Modeling Exercises 11 Oct 2014
125/125
ward and riskg strategy
ff