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) = $3,260
Breakeven Point = Stock Price – (total premium received on the Sold Legs) = $34.00 – ($0.60 + $0.80) = $34.00 - $1.40 = $32.60
Exit:
Best Case Scenario:
| Stock Price : |
$35.00 up $1.00 |
|
|
| Strike Price : |
32.5 Put |
} |
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 - $3,260 = $240
Return of Investment = Profit @ Exit / Investment @ Entry = 7%
Worst Case Scenario : Unlimited
Stock Price |
Profit/Loss |
ROI |
30.00 |
-510 |
-16% |
32.50 |
-10 |
0% |
35.00 |
240 |
7% |
37.50 |
240 |
7% |
40.00 |
240 |
7% |
|