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 : |
35 Put |
} |
Premium: $1.70 |
| 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) + ($170) = $3,150
Breakeven Point = Stock Price – (total premium received on the Sold Legs) = $34.00 – ($1.70 + $0.80) = $34.00 - $2.50 = $31.50
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 : |
35 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 - $3,150 = $350
Return of Investment = Profit @ Exit / Investment @ Entry = 11%
Worst Case Scenario : Unlimited Loss
Stock Price |
Profit/Loss |
ROI |
30.00 |
-650 |
-21% |
32.50 |
-150 |
-5% |
35.00 |
350 |
11% |
37.50 |
350 |
11% |
40.00 |
350 |
11% |
42.50 |
350 |
11% |
|