Entry:
Initial Investment = $5,000 (or based on 5% money management rule)
Buy 100 MSFT Stock @ 34
| Stock Price : |
$34.00 |
|
|
| Buy/Sell : |
Sell |
|
|
| Strike Price : |
35 Call |
} |
Premium: $0.80 |
| Expiration Date : |
December |
| No of Contracts : |
1 |
|
|
| Stock Price : |
$34.00 |
|
|
| Buy/Sell : |
Buy |
|
|
| Strike Price : |
32.5 Put |
} |
Premium: $0.60 |
| Expiration Date : |
December |
| No of Contracts : |
1 |
|
|
Investment @ Entry = (Stock Price x 100 Shares) + (Premium of Call Sold Leg x No of Contracts x 100) + (Premium of Put Sold Leg x No of Contracts x 100) = $3,400 + ($80) + $60 = $3,380
Breakeven Point = Stock Price + Sold Leg premium + Bought Leg premium = $34.00 + ($0.80) + $0.60 = $33.80
Exit:
Best Case Scenario:
| Stock Price : |
$35.00 Up $1.00 |
|
|
| Strike Price : |
35 Call |
} |
Premium: $0.00 |
| Expiration Date : |
December |
| Stock Price : |
$35.00 Up $1.00 |
|
|
| Strike Price : |
32.5 Put |
} |
Premium: $0.00 |
| Expiration Date : |
December |
Profit @ Exit = (Stock Price x 100 Shares) + (Premium of Call Sold Leg x No of Contracts x 100) + (Premium of Put Sold Leg x No of Contracts x 100) – Investment @ Entry = $3,500 + $0 + $0 - $3,380
= $120
Return of Investment = Profit @ Exit / Investment @ Entry = 4%
Worst Case Scenario : (Difference between Strike Prices – Profit @ Exit) x No of Contracts
Stock Price |
Profit/Loss |
ROI |
30.00 |
-130 |
-4% |
32.50 |
-130 |
-4% |
35.00 |
120 |
4% |
37.50 |
120 |
4% |
40.00 |
120 |
4% |
|