Slide 14
Slide 14 text
The Perspective of a Foreign Investor (1/6)
14
Key Parameters/Assumptions
Evaluating a Portfolio = 1-Year Government Security + Local NDFs (1/2)
Risk/Sensitivity Analysis
Initial Investment in USD 1,000,000.00
Current Exchange Rate (NGN/USD 395
1-Year Forward Rate (NGN/USD) 424
1-Yr Treasury Security Yield 9.89%
Collateral Required for Local NDFs as % Size 0%
Interest Earned on Collateral Amount 0%
Expected Annual Depreciation in NGN 6.0%
Total Capital in NGN 395,000,000.00
Less: Required Collateral Amount for Local NDFs in NGN 0.00
Amount Available for Investment in NGN 395,000,000.00
Amount Available for Investment in USD 1,000,000.00
Is there USD Liquidity at Exit? (Y/N) YES
Expected Spot Exchange Rate @ I&E' Window in 1 year's time 420.21
Realised Investment in Treasury Securities after 1 year in NGN 434,065,934.07
Return of Collateral Amount for Local NDFs in NGN 0.00
Gains from Local NDFs in NGN - 3,787,234.04
Total Realised Value after 1 year in NGN 430,278,700.02
Total Realised Value after 1 year in USD 1,023,954.37
Effective Annual Return in NGN 8.93%
Effective Annual Return in USD 2.40%
Expected FX
Rate in 1 Year
Expected Return
in NGN
Expected Return
in USD
390 1.28% 2.58%
400 3.81% 2.52%
410 6.35% 2.46%
420 8.88% 2.40%
430 11.41% 2.34%
440 13.94% 2.29%
450 16.47% 2.24%
460 19.00% 2.19%
470 21.54% 2.14%
480 24.07% 2.10%
490 26.60% 2.05%
500 29.13% 2.01%
510 31.66% 1.97%
520 34.19% 1.94%
530 36.73% 1.90%
540 39.26% 1.86%
Source: Quant Analytics Source: Quant Analytics