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 : |
40 |
|
|
| Stock Price : |
$34.00 |
|
|
| Buy/Sell : |
Buy |
|
|
| Strike Price : |
35 Put |
} |
Premium: $1.70 |
| Expiration Date : |
December |
| No of Contracts : |
40 |
|
|
| Stock Price : |
$34.00 |
|
|
| Buy/Sell : |
Buy |
|
|
| Strike Price : |
37.5 Call |
} |
Premium: $0.20 |
| Expiration Date : |
December |
| No of Contracts : |
40 |
|
|
| Stock Price : |
$34.00 |
|
|
| Buy/Sell : |
Sell |
|
|
| Strike Price : |
40 Call |
} |
Premium: $0.10 |
| Expiration Date : |
December |
| No of Contracts : |
40 |
|
|
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) = ($2,400) + $6,800 + $800 + ($400) = $4800
Breakeven Point Down = middle strike – Net Debit = $35.00 - $1.20 = $33.80
Breakeven Point Up = middle strike + Net Debit = $37.50 + $1.20 = $38.70
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: $0.00 |
| Expiration Date : |
December |
| Stock Price : |
$32.50 down $1.50 |
|
|
| Buy/Sell : |
Buy |
|
|
| Strike Price : |
37.5 Call |
} |
Premium: $0.00 |
| Expiration Date : |
December |
| Stock Price : |
$32.50 down $1.50 |
|
|
| Buy/Sell : |
Sell |
|
|
| Strike Price : |
40 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 : |
$40.00 up $6.00 |
|
|
| Buy/Sell : |
Buy |
|
|
| Strike Price : |
35 Put |
} |
Premium: $0.00 |
| Expiration Date : |
December |
| Stock Price : |
$40.00 up $6.00 |
|
|
| Buy/Sell : |
Buy |
|
|
| Strike Price : |
37.5 Call |
} |
Premium: $2.50 |
| Expiration Date : |
December |
| Stock Price : |
$40.00 up $6.00 |
|
|
| Buy/Sell : |
Sell |
|
|
| Strike Price : |
40 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 + $10,000 + $0 + $0 - $4,800 = $5,200
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 + $10,000 + $0 - $4,800 = $5,200
Return of Investment = Profit @ Exit / Investment @ Entry = 108%
Worst Case Scenario : Investment @ Entry
Stock Price |
Profit/Loss |
ROI |
30.00 |
5200 |
108% |
32.50 |
5200 |
108% |
35.00 |
-4800 |
-100% |
37.50 |
-4800 |
-100% |
40.00 |
5200 |
108% |
42.50 |
5200 |
108% |
|