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 : |
10 |
|
|
| Stock Price : |
$34.00 |
|
|
| Buy/Sell : |
Buy |
|
|
| Strike Price : |
35 Put |
} |
Premium: $1.70 |
| Expiration Date : |
December |
| No of Contracts : |
20 |
|
|
Investment @ Entry = (Premium of Call Leg x No of Contracts x 100 Shares) + (Premium of Put Leg x No of Contracts x 100 Shares) = $800 + $3,400 = $4,200
Breakeven Point Down = Strike Price – Net Debit = $35.00 - $4.20/2 = $32.90
Breakeven Point Up = Strike Price + Net Debit/2 = $35.00 + $4.20 = $39.20
Exit:
Best Case Scenario:
| Stock Price : |
$42.50 up $8.50 |
|
|
| Buy/Sell : |
Buy |
|
|
| Strike Price : |
35 Call |
} |
Premium: $7.50 |
| Expiration Date : |
December |
| Stock Price : |
$42.50 up $8.50 |
|
|
| Buy/Sell : |
Buy |
|
|
| Strike Price : |
35 Put |
} |
Premium: $0.00 |
| Expiration Date : |
December |
OR
| Stock Price : |
$30.00 down $4.00 |
|
|
| Buy/Sell : |
Buy |
|
|
| Strike Price : |
35 Call |
} |
Premium: $0.00 |
| Expiration Date : |
December |
| Stock Price : |
$30.00 down $4.00 |
|
|
| Buy/Sell : |
Buy |
|
|
| Strike Price : |
35 Put |
} |
Premium: $5.00 |
| 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 = $7,500 + $0 - $4,200 = $3,300
Return of Investment = Profit @ Exit / Investment @ Entry = 79%
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 + $10,000 - $4,200 = $5,800
Return of Investment = Profit @ Exit / Investment @ Entry = 138%
Worst Case Scenario : Investment @ Entry
Stock Price |
Profit/Loss |
ROI |
30.00 |
5800 |
138% |
32.50 |
800 |
19% |
35.00 |
-4200 |
-100% |
37.50 |
-1700 |
-40% |
40.00 |
800 |
19% |
42.50 |
3300 |
79% |
|