Entry:
Maximum Initial Investment = $5,000 (or based on 5% money management rule)
| Stock Price : |
$34.00 |
|
|
| Buy/Sell : |
Buy |
|
|
| Strike Price : |
32.5 Call |
} |
Premium: $2.15 |
| Expiration Date : |
December |
| No of Contracts : |
13 |
|
|
| Stock Price : |
$34.00 |
|
|
| Buy/Sell : |
Buy |
|
|
| Strike Price : |
35 Put |
} |
Premium: $1.70 |
| Expiration Date : |
December |
| No of Contracts : |
13 |
|
|
Investment @ Entry = (Premium of Call Leg x No of Contracts x 100 Shares) + (Premium of Put Leg x No of Contracts x 100 Shares) = $2,795 + $2,210 = $5,005
Breakeven Point Down = Strike Price – Net Debit = $35.00 - $3.85 = $31.15
Breakeven Point Up = Strike Price + Net Debit = $35.00 + $3.85 = $38.85
Exit:
Best Case Scenario:
| Stock Price : |
$40.00 up $6.00 |
|
|
| Buy/Sell : |
Buy |
} |
Premium: $7.50 |
| Strike Price : |
32.5 Call |
| Expiration Date : |
December |
| Stock Price : |
$40.00 up $6.00 |
|
|
| Buy/Sell : |
Buy |
} |
Premium: $0.00 |
| Strike Price : |
35 Put |
| Expiration Date : |
December |
OR
| Stock Price : |
$27.50 down $6.50 |
|
|
| Buy/Sell : |
Buy |
} |
Premium: $0.00 |
| Strike Price : |
32.5 Call |
| Expiration Date : |
December |
| Stock Price : |
$ 27.50 down $6.50 |
|
|
| Buy/Sell : |
Buy |
} |
Premium: $7.50 |
| Strike Price : |
35 Put |
| Expiration Date : |
December |
Profit @ Exit = (Premium of Call Leg x No of Contracts x 100 Shares) + (Premium of Put Leg x No of Contracts x 100 Shares) – Investment @ Entry = $9,750 + $0 - $5,00
5 = $4,745
Return of Investment = Profit @ Exit / Investment @ Entry = 95%
OR
Profit @ Exit = (Premium of Call Leg x No of Contracts x 100 Shares) + (Premium of Put Leg x No of Contracts x 100 Shares) – Investment @ Entry = $0 + $9,750 - $5,005 = $4,745
Return of Investment = Profit @ Exit / Investment @ Entry = 95%
Worst Case Scenario : Difference between strikes – Net Debit
Stock Price |
Profit/Loss |
ROI |
27.50 |
4745 |
95% |
30.00 |
1495 |
30% |
32.50 |
-1755 |
-35% |
35.00 |
-1755 |
-35% |
37.50 |
1495 |
30% |
|