Entry:
Maximum Initial Investment = $5,000 (or based on 5% money management rule)
| Stock Price : |
$34.00 |
|
|
| Buy/Sell : |
Buy |
|
|
| Strike Price : |
35 Put |
} |
Premium: $1.70 |
| Expiration Date : |
December |
| No of Contracts : |
50 |
|
|
| Stock Price : |
$34.00 |
|
|
| Buy/Sell : |
Sell |
|
|
| Strike Price : |
32.5 Put |
} |
Premium: $0.60 |
| Expiration Date : |
December |
| No of Contracts : |
50 |
|
|
| Stock Price : |
$34.00 |
|
|
| Buy/Sell : |
Sell |
|
|
| Strike Price : |
30 Put |
} |
Premium: $0.20 |
| Expiration Date : |
December |
| No of Contracts : |
50 |
|
|
Investment @ Entry = (Premium of lower strike Leg x No of Contracts x 100 Shares) + (Premium of medium strike Leg x No of Contracts x 100 Shares) + (Premium of higher strike Leg x No of Contracts x 100 Shares) = $8,500 + ($3,000) + ($1,000) = $4,500
Breakeven Point Down = bought leg (lower strike) + Net Debit = $30.00 – ($35.00 - $32.50 - $0.90) = $28.40
Breakeven Point Up = (higher strike + middle strike – lower strike) – Net Debit = $35.00 - $0.90 = $34.10
Exit:
Best Case Scenario:
| Stock Price : |
$30.00 down $4 |
|
|
| Buy/Sell : |
Buy |
} |
Premium: $5.00 |
| Strike Price : |
35 Put |
| Expiration Date : |
December |
| Stock Price : |
$30.00 up $4 |
|
|
| Buy/Sell : |
Sell |
} |
Premium: $2.50 |
| Strike Price : |
32.5 Put |
| Expiration Date : |
December |
| Stock Price : |
$30.00 down $4 |
|
|
| Buy/Sell : |
Sell |
} |
Premium: $0.00 |
| Strike Price : |
30 Put |
| Expiration Date : |
December |
Profit @ Exit = (Premium of lower strike Leg x No of Contracts x 100 Shares) + (Premium of medium strike Leg x No of Contracts x 100 Shares) + (Premium of higher strike Leg x No of Contracts x 100 Shares) – Investment @ Entry = $25,000 + ($12,500) + $0 - $4,500 = $8,000
Return of Investment = Profit @ Exit / Investment @ Entry = 178%
Worst Case Scenario : Unlimited Loss
Stock Price |
Profit/Loss |
ROI |
25.00 |
-17000 |
-378% |
27.50 |
-4500 |
-100% |
30.00 |
8000 |
178% |
32.50 |
8000 |
178% |
35.00 |
-4500 |
-100% |
37.50 |
-4500 |
-100% |
|