Entry:
Maximum Initial Investment = $5,000 (or based on 5% money management rule)
| Stock Price : |
$34.00 |
|
|
| Buy/Sell : |
Sell |
|
|
| Strike Price : |
35 Put |
} |
Premium: $1.70 |
| Expiration Date : |
December |
| No of Contracts : |
50 |
|
|
| Stock Price : |
$34.00 |
|
|
| Buy/Sell : |
Buy |
|
|
| Strike Price : |
32.5 Put |
} |
Premium: $0.60 |
| Expiration Date : |
December |
| No of Contracts : |
50 |
|
|
| Stock Price : |
$34.00 |
|
|
| Buy/Sell : |
Buy |
|
|
| 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 = Credit ($4,500)
Breakeven Point Down = Bought Leg (lower strike) + Net Credit = $30.00 – ($35.00 - $32.50 - $0.90) = $28.40
Breakeven Point Up = (higher strike + middle strike – lower strike) – Net Credit = $35.00 - $0.90 = $34.10
Exit:
Best Case Scenario:
| Stock Price : |
$25.00 down $11.00 |
|
|
| Buy/Sell : |
Sell |
|
|
| Strike Price : |
35 Put |
} |
Premium: $10.00 |
| Expiration Date : |
December |
| Stock Price : |
$25.00 down $11.00 |
|
|
| Buy/Sell : |
Buy |
|
|
| Strike Price : |
32.5 Put |
} |
Premium: $7.50 |
| Expiration Date : |
December |
| Stock Price : |
$25.00 down $11.00 |
|
|
| Buy/Sell : |
Buy |
|
|
| Strike Price : |
30 Put |
} |
Premium: $5.00 |
| 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 = ($50,000) + $37,500 + $25,000 – ($4,500) = $17,000
Return of Investment = Profit @ Exit / Investment @ Entry = 378%
Worst Case Scenario : (Difference between Strike prices – Net Credit) x No of Contracts
Stock Price |
Profit/Loss |
ROI |
25.00 |
340 |
378% |
27.50 |
90 |
100% |
30.00 |
-160 |
-178% |
32.50 |
-160 |
-178% |
35.00 |
90 |
100% |
37.50 |
90 |
100% |
|