Entry:
Maximum Initial Investment = $5,000 (or based on 5% money management rule)
| Stock Price : |
$34.00 |
|
|
| Buy/Sell : |
Buy |
|
|
| Strike Price : |
35 Call |
} |
Premium: $0.80 |
| Expiration Date : |
December |
| No of Contracts : |
30 |
|
|
| Stock Price : |
$34.00 |
|
|
| Buy/Sell : |
Buy |
|
|
| Strike Price : |
35 Put |
} |
Premium: $1.70 |
| Expiration Date : |
December |
| No of Contracts : |
15 |
|
|
Investment @ Entry = (Premium of Call Leg x No of Contracts x 100 Shares) + (Premium of Put Leg x No of Contracts x 100 Shares) = $2,400 + $2,550 = $4,950
Breakeven Point Down = Strike Price – Net Debit = $35.00 - $3.30 = $31.70
Breakeven Point Up = Strike Price + Net Debit/2 = $35.00 + $3.30/2 = $36.65
Exit:
Best Case Scenario:
| Stock Price : |
$40.00 up $6.00 |
|
|
| Buy/Sell : |
Buy |
|
|
| Strike Price : |
35 Call |
} |
Premium: $5.00 |
| Expiration Date : |
December |
| Stock Price : |
$40.00 up $6.00 |
|
|
| Buy/Sell : |
Buy |
|
|
| Strike Price : |
35 Put |
} |
Premium: $0.00 |
| Expiration Date : |
December |
OR
| Stock Price : |
$27.50 down $6.50 |
|
|
| Buy/Sell : |
Buy |
|
|
| Strike Price : |
35 Call |
} |
Premium: $0.00 |
| Expiration Date : |
December |
| Stock Price : |
$27.50 down $6.50 |
|
|
| Buy/Sell : |
Buy |
|
|
| Strike Price : |
35 Put |
} |
Premium: $7.50 |
| 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 = $15,000 + $0 - $4,950 = $10,000
Return of Investment = Profit @ Exit / Investment @ Entry = 203%
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 + $11,250 - $4,950 = $10,000
Return of Investment = Profit @ Exit / Investment @ Entry = 127%
Worst Case Scenario : Investment @ Entry
Stock Price |
Profit/Loss |
ROI |
27.50 |
6300 |
127% |
30.00 |
2550 |
52% |
32.50 |
-1200 |
-24% |
35.00 |
-4950 |
-100% |
37.50 |
2550 |
52% |
40.00 |
10050 |
203% |
|