Entry:
Maximum Initial Investment = $5,000 (or based on 5% money management rule)
| Stock Price : |
$34.00 |
|
|
| Buy/Sell : |
Sell |
|
|
| Strike Price : |
35 Put |
} |
Premium: $1.70 |
| Expiration Date : |
December |
| No of Contracts : |
50 |
|
|
| Stock Price : |
$34.00 |
|
|
| Buy/Sell : |
Buy |
|
|
| Strike Price : |
32.5 Put |
} |
Premium: $0.60 |
| Expiration Date : |
December |
| No of Contracts : |
100 |
|
|
| Stock Price : |
$34.00 |
|
|
| Buy/Sell : |
Sell |
|
|
| Strike Price : |
30 Put |
} |
Premium: $0.20 |
| Expiration Date : |
December |
| No of Contracts : |
50 |
|
|
Investment @ Entry = (Premium of Lower Strike Leg x No of Contracts x 100 Shares) + (Premium of Middle Strike Leg x No of Contracts x 100 Shares) + (Premium of Higher Strike Leg x No of Contracts x 100 Shares) = ($8,500) + $6,000 + ($1,000) = Credit ($3,500)
Breakeven Point Down = lower strike + Net Credit = $30.00 + $0.70 = $30.70
Breakeven Point Up = higher strike - Net Credit = $35.00 - $0.70 = $34.30
Exit:
Best Case Scenario:
| Stock Price : |
$30.00 down $4.00 |
|
|
| Buy/Sell : |
Sell |
|
|
| Strike Price : |
35 Put |
} |
Premium: $5.00 |
| Expiration Date : |
December |
| Stock Price : |
$30.00 down $4.00 |
|
|
| Buy/Sell : |
Sell |
|
|
| Strike Price : |
30 Put |
} |
Premium: $0.00 |
| Expiration Date : |
December |
| Stock Price : |
$30.00 down $4.00 |
|
|
| Buy/Sell : |
Buy |
|
|
| Strike Price : |
32.5 Put |
} |
Premium: $2.50 |
| Expiration Date : |
December |
OR
| Stock Price : |
|
|
|
| Buy/Sell : |
Sell |
|
|
| Strike Price : |
35 Put |
} |
Premium: $0.00 |
| Expiration Date : |
December |
| Stock Price : |
$40.00 up $4.00 |
|
|
| Buy/Sell : |
Sell |
|
|
| Strike Price : |
30 Put |
} |
Premium: $0.00 |
| Expiration Date : |
December |
| Stock Price : |
$40.00 up $4.00 |
|
|
| Buy/Sell : |
Buy |
|
|
| Strike Price : |
32.5 Put |
} |
Premium: $0.00 |
| Expiration Date : |
December |
Profit @ Exit = (Premium of Lower Strike Leg x No of Contracts x 100 Shares) + (Premium of Middle Strike Leg x No of Contracts x 100 Shares) + (Premium of Higher Strike Leg x No of Contracts x 100 Shares) – Investment @ Entry = ($25,000) + $25,000 + $0 + $3,500 = $3,500
OR
Profit @ Exit = (Premium of Lower Strike Leg x No of Contracts x 100 Shares) + (Premium of Middle Strike Leg x No of Contracts x 100 Shares) + (Premium of Higher Strike Leg x No of Contracts x 100 Shares) – Investment @ Entry = $0 + $0 + $0 + $3,500 = $3,500
Return of Investment = Profit @ Exit / Investment @ Entry = 100%
Worst Case Scenario : (difference between strike prices – Net Credit) x no of contracts.
Stock Price |
Profit/Loss |
ROI |
27.50 |
3500 |
100% |
30.00 |
3500 |
100% |
32.50 |
-9000 |
-257% |
35.00 |
3500 |
100% |
37.50 |
3500 |
100% |
|