Entry:
Maximum Initial Investment = $5,000 (or based on 5% money management rule)
| Stock Price : |
$34.00 |
|
|
| Buy/Sell : |
Buy |
|
|
| Strike Price : |
37.5 Put |
} |
Premium: $3.65 |
| Expiration Date : |
December |
| No of Contracts : |
30 |
|
|
| Stock Price : |
$34.00 |
|
|
| Buy/Sell : |
Sell |
|
|
| Strike Price : |
35 Put |
} |
Premium: $1.70 |
| Expiration Date : |
December |
| No of Contracts : |
30 |
|
|
| Stock Price : |
$34.00 |
|
|
| Buy/Sell : |
Sell |
|
|
| Strike Price : |
32.5 Put |
} |
Premium: $0.60 |
| Expiration Date : |
December |
| No of Contracts : |
30 |
|
|
| Stock Price : |
$34.00 |
|
|
| Buy/Sell : |
Buy |
|
|
| Strike Price : |
30 Put |
} |
Premium: $0.20 |
| Expiration Date : |
December |
| No of Contracts : |
30 |
|
|
Investment @ Entry = (Premium of lower strike Leg x No of Contracts x 100 Shares) + (Premium of middle strike Leg x No of Contracts x 100 Shares) + (Premium of middle higher strike Leg x No of Contracts x 100 Shares) + (Premium of higher strike Leg x No of Contracts x 100 Shares) = $10,950 + ($5,100) + ($1,800) + $600 = $4,650
Breakeven Point Down = lower strike + Net Debit = $30.00 + $1.55 = $31.55
Breakeven Point Up = higher strike - Net Debit = $37.50 - $1.55 = $35.95
Exit:
Best Case Scenario:
| Stock Price : |
|
|
|
| Buy/Sell : |
Buy |
|
|
| Strike Price : |
37.5 Put |
} |
Premium: $2.50 |
| Expiration Date : |
December |
| Stock Price : |
$35.00 up $1 |
|
|
| Buy/Sell : |
Sell |
|
|
| Strike Price : |
35 Put |
} |
Premium: $0.00 |
| Expiration Date : |
December |
| Stock Price : |
$35.00 up $1 |
|
|
| Buy/Sell : |
Sell |
|
|
| Strike Price : |
32.5 Put |
} |
Premium: $0.00 |
| Expiration Date : |
December |
| Stock Price : |
$35.00 up $1 |
|
|
| Buy/Sell : |
Buy |
|
|
| Strike Price : |
30 Put |
} |
Premium: $0.00 |
| Expiration Date : |
December |
Profit @ Exit = (Premium of higher strike Leg x No of Contracts x 100 Shares) + (Premium of middle higher strike Leg x No of Contracts x 100 Shares) + (Premium of middle strike Leg x No of Contracts x 100 Shares) + (Premium of lower strike Leg x No of Contracts x 100 Shares) – Investment @ Entry = $7,500 + $0 + $0 + $0 - $4,650 = $2,850
Return of Investment = Profit @ Exit / Investment @ Entry = 61%
Worst Case Scenario : Investment @ Entry
Stock Price |
Profit/Loss |
ROI |
27.50 |
-4650 |
-100% |
30.00 |
-4650 |
-100% |
32.50 |
2850 |
61% |
35.00 |
2850 |
61% |
37.50 |
-4650 |
-100% |
40.00 |
-4650 |
-100% |
|