Entry:
Maximum Initial Investment = $5,000 (or based on 5% money management rule)
| Stock Price : |
$34.00 |
|
|
| Buy/Sell : |
Buy |
|
|
| Strike Price : |
32.5 Put |
} |
Premium: $0.60 |
| Expiration Date : |
December |
| No of Contracts : |
25 |
|
|
| Stock Price : |
$34.00 |
|
|
| Buy/Sell : |
Sell |
|
|
| Strike Price : |
35 Put |
} |
Premium: $1.70 |
| Expiration Date : |
December |
| No of Contracts : |
25 |
|
|
| Stock Price : |
$34.00 |
|
|
| Buy/Sell : |
Sell |
|
|
| Strike Price : |
35 Call |
} |
Premium: $0.80 |
| Expiration Date : |
December |
| No of Contracts : |
25 |
|
|
| Stock Price : |
$34.00 |
|
|
| Buy/Sell : |
Buy |
|
|
| Strike Price : |
37.5 Call |
} |
Premium: $0.20 |
| Expiration Date : |
December |
| No of Contracts : |
25 |
|
|
Investment @ Entry = (Premium of lower strike Put Leg x No of Contracts x 100 Shares) + (Premium of middle strike Put Leg x No of Contracts x 100 Shares) + (Premium of middle strike Call Leg x No of Contracts x 100 Shares) + (Premium of higher strike Call Leg x No of Contracts x 100 Shares) = $1,500 + ($4,250) + ($2,000) + $500 = Credit ($4250)
Breakeven Point Down = middle strike – Net Credit = $35.00 - $1.70 = $33.30
Breakeven Point Up = middle strike + Net Credit = $35.00 + $1.70 = $36.70
Exit:
Best Case Scenario:
| Stock Price : |
|
|
|
| Buy/Sell : |
Buy |
|
|
| Strike Price : |
32.5 Put |
} |
Premium: $0.00 |
| Expiration Date : |
December |
| Stock Price : |
$35.00 up $1.00 |
|
|
| Buy/Sell : |
Sell |
|
|
| Strike Price : |
35 Put |
} |
Premium: $0.00 |
| Expiration Date : |
December |
| Stock Price : |
$35.00 up $1.00 |
|
|
| Buy/Sell : |
Sell |
|
|
| Strike Price : |
35 Call |
} |
Premium: $0.00 |
| Expiration Date : |
December |
| Stock Price : |
$35.00 up $1.00 |
|
|
| Buy/Sell : |
Buy |
|
|
| Strike Price : |
37.5 Call |
} |
Premium: $0.00 |
| Expiration Date : |
December |
Profit @ Exit = (Premium of lower strike Put Leg x No of Contracts x 100 Shares) + (Premium of middle strike Put Leg x No of Contracts x 100 Shares) + (Premium of middle strike Call Leg x No of Contracts x 100 Shares) + (Premium of higher strike Call Leg x No of Contracts x 100 Shares) – Investment @ Entry = $0 + $0 + $0 + $0 + $4,250= $4,250
Return of Investment = Profit @ Exit / Investment @ Entry = 100%
Worst Case Scenario : (Difference between Strike Prices – Net credit) x No of Contracts
Stock Price |
Profit/Loss |
ROI |
30.00 |
-2000 |
-47% |
32.50 |
-2000 |
-47% |
35.00 |
4250 |
100% |
37.50 |
-2000 |
-47% |
40.00 |
-2000 |
-47% |
|