Entry:
Maximum Initial Investment = $5,000 (or based on 5% money management rule)
| Stock Price : |
$34.00 |
|
|
| Buy/Sell : |
Sell |
|
|
| Strike Price : |
32.5 Put |
} |
Premium: $0.60 |
| Expiration Date : |
December |
| No of Contracts : |
25 |
|
|
| Stock Price : |
$34.00 |
|
|
| Buy/Sell : |
Buy |
|
|
| Strike Price : |
35 Put |
} |
Premium: $1.70 |
| Expiration Date : |
December |
| No of Contracts : |
25 |
|
|
| Stock Price : |
$34.00 |
|
|
| Buy/Sell : |
Buy |
|
|
| Strike Price : |
35 Call |
} |
Premium: $0.80 |
| Expiration Date : |
December |
| No of Contracts : |
25 |
|
|
| Stock Price : |
$34.00 |
|
|
| Buy/Sell : |
Buy |
|
|
| Strike Price : |
37.5 Call |
} |
Premium: $0.20 |
| Expiration Date : |
December |
| No of Contracts : |
25 |
|
|
Investment @ Entry = (Premium of lower strike Put Leg x No of Contracts x 100 Shares) + (Premium of middle strike Put Leg x No of Contracts x 100 Shares) + (Premium of middle strike Call Leg x No of Contracts x 100 Shares) + (Premium of higher strike Call Leg x No of Contracts x 100 Shares) = ($1,500) + $4,250 + $2,000 + ($500) = $4,250
Breakeven Point Down = middle strike – Net Debit = $35.00 - $1.70 = $33.30
Breakeven Point Up = middle strike + Net Debit = $35.00 + $1.70 = $36.70
Exit:
Best Case Scenario:
| Stock Price : |
|
|
|
| Buy/Sell : |
Sell |
|
|
| Strike Price : |
32.5 Put |
} |
Premium: $0.00 |
| Expiration Date : |
December |
| Stock Price : |
$32.50 down $1.50 |
|
|
| Buy/Sell : |
Buy |
|
|
| Strike Price : |
35 Put |
} |
Premium: $2.50 |
| Expiration Date : |
December |
| Stock Price : |
$32.50 down $1.50 |
|
|
| Buy/Sell : |
Buy |
|
|
| Strike Price : |
35 Call |
} |
Premium: $0.00 |
| Expiration Date : |
December |
| Stock Price : |
$32.50 down $1.50 |
|
|
| Buy/Sell : |
Sell |
|
|
| Strike Price : |
37.5 Call |
} |
Premium: $0.00 |
| Expiration Date : |
December |
OR
| Stock Price : |
|
|
|
| Buy/Sell : |
Sell |
|
|
| Strike Price : |
32.5 Put |
} |
Premium: $0.00 |
| Expiration Date : |
December |
| Stock Price : |
$37.50 up $3.50 |
|
|
| Buy/Sell : |
Buy |
|
|
| Strike Price : |
35 Put |
} |
Premium: $0.00 |
| Expiration Date : |
December |
| Stock Price : |
$37.50 up $3.50 |
|
|
| Buy/Sell : |
Buy |
|
|
| Strike Price : |
35 Call |
} |
Premium: $2.50 |
| Expiration Date : |
December |
| Stock Price : |
$37.50 up $3.50 |
|
|
| Buy/Sell : |
Sell |
|
|
| Strike Price : |
37.5 Call |
} |
Premium: $0.00 |
| Expiration Date : |
December |
Profit @ Exit = (Premium of lower strike Put Leg x No of Contracts x 100 Shares) + (Premium of middle strike Put Leg x No of Contracts x 100 Shares) + (Premium of middle strike Call Leg x No of Contracts x 100 Shares) + (Premium of higher strike Call Leg x No of Contracts x 100 Shares) – Investment @ Entry = $0 + $6,250 + $0 + $0 - $4,250 = $2,000
OR
Profit @ Exit = (Premium of lower strike Put Leg x No of Contracts x 100 Shares) + (Premium of middle strike Put Leg x No of Contracts x 100 Shares) + (Premium of middle strike Call Leg x No of Contracts x 100 Shares) + (Premium of higher strike Call Leg x No of Contracts x 100 Shares) – Investment @ Entry = $0 + $0 + $6,250 + $0 - $4,250 = $2,000
Return of Investment = Profit @ Exit / Investment @ Entry = 47%
Worst Case Scenario : Investment @ Entry
Stock Price |
Profit/Loss |
ROI |
30.00 |
2000 |
47% |
32.50 |
2000 |
47% |
35.00 |
-4250 |
-100% |
37.50 |
2000 |
47% |
40.00 |
2000 |
47% |
|