Entry:
Maximum Initial Investment = $5,000 (or based on 5% money management rule)
Buy 100 MSFT Stock @ $34
| Stock Price : |
$34.00 |
|
|
| Buy/Sell : |
Buy |
|
|
| Strike Price : |
35 Put |
} |
Premium: $1.70 |
| Expiration Date : |
December |
| No of Contracts : |
2 |
|
|
Investment @ Entry = (Stock Price x 100 Shares) + (Premium x No of Contracts x 100 Shares) = $3,400 + $340 = $3,740
Breakeven Point Down = (stock price – 2 x premium) + 2 x (stock price + strike price) = ($34.00 - $3.40) + 2 x ($34.00 - $35.00) = $30.60 + $2.00 = $32.60
Breakeven Point Up = stock price + premium = $34.00 + (2 x $1.70) = $34.00 + $3.40 = $37.40
Exit:
Best Case Scenario:
| Stock Price : |
|
|
|
| Buy/Sell : |
Buy |
|
|
| Strike Price : |
35 Put |
} |
Premium: $0.00 |
| Expiration Date : |
December |
OR
| Stock Price : |
|
|
|
| Buy/Sell : |
Buy |
|
|
| Strike Price : |
35 Put |
} |
Premium: $5.00 |
| Expiration Date : |
December |
Profit @ Exit = (Stock Price x 100 Shares) + (Premium x No of Contracts x 100 Shares) – Investment @ Entry = $4,000 + $0 - $3,740 = $260
Return of Investment = Profit @ Exit / Investment @ Entry = 7%
OR
Profit @ Exit = (Stock Price x 100 Shares) + (Premium x No of Contracts x 100 Shares) – Investment @ Entry = $3,000 + $1,000 - $3,740 = $260
Return of Investment = Profit @ Exit / Investment @ Entry = 7%
Worst Case Scenario : ((Contracts x value per point) / number of bought Shares) x put premium + put strike price – stock price sold
Stock Price |
Profit/Loss |
ROI |
30.00 |
260 |
7% |
32.50 |
10 |
0% |
35.00 |
-240 |
-6% |
37.50 |
10 |
0% |
40.00 |
260 |
7% |
|