Entry:
Maximum Initial Investment = $5,000 (or based on 5% money management rule)
| Stock Price : |
$34.00 |
|
|
| Buy/Sell : |
Sell |
|
|
| Strike Price : |
32.5 Call |
} |
Premium: $2.15 |
| Expiration Date : |
December |
| No of Contracts : |
13 |
|
|
| Stock Price : |
$34.00 |
|
|
| Buy/Sell : |
Sell |
|
|
| Strike Price : |
35 Put |
} |
Premium: $1.70 |
| Expiration Date : |
December |
| No of Contracts : |
13 |
|
|
Investment @ Entry = (Premium of Call Leg x No of Contracts x 100 Shares) + (Premium of Put Leg x No of Contracts x 100 Shares) = ($2,795) + ($2,210) = Credit ($5,005)
Breakeven Point Down = Strike Price – Net Credit = $35.00 - $3.85 = $31.15
Breakeven Point Up = Strike Price + Net Credit = $35.00 + $3.85 = $38.85
Exit:
Best Case Scenario:
| Stock Price : |
$35.00 up $1.00 |
|
|
| Buy/Sell : |
Sell |
} |
Premium: $2.50 |
| Strike Price : |
32.5 Call |
| Expiration Date : |
December |
| Stock Price : |
$35.00 up $1.00 |
|
|
| Buy/Sell : |
Sell |
} |
Premium: $0.00 |
| Strike Price : |
35 Put |
| 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 = ($3,250) + $0 – ($5,005) = $1,755
Return of Investment = Profit @ Exit / Investment @ Entry = 100%
Worst Case Scenario : Unlimited Loss
Stock Price |
Profit/Loss |
ROI |
27.50 |
-4745 |
-95% |
30.00 |
-1495 |
-30% |
32.50 |
1755 |
35% |
35.00 |
1755 |
35% |
37.50 |
-1495 |
-30% |
40.00 |
-4745 |
-95% |
|