Entry:
Maximum Initial Investment = $5,000 (or based on 5% money management rule)
| Stock Price : |
$34.00 |
|
|
| Buy/Sell : |
Buy |
|
|
| Strike Price : |
37.5 Put |
} |
Premium: $3.65 |
| Expiration Date : |
December |
| No of Contracts : |
30 |
|
|
| Stock Price : |
$34.00 |
|
|
| Buy/Sell : |
Buy |
|
|
| Strike Price : |
35 Put |
} |
Premium: $1.70 |
| Expiration Date : |
December |
| No of Contracts : |
30 |
|
|
| Stock Price : |
$34.00 |
|
|
| Buy/Sell : |
Buy |
|
|
| Strike Price : |
32.5 Put |
} |
Premium: $0.60 |
| Expiration Date : |
December |
| No of Contracts : |
30 |
|
|
| Stock Price : |
$34.00 |
|
|
| Buy/Sell : |
Sell |
|
|
| Strike Price : |
30 Put |
} |
Premium: $0.20 |
| Expiration Date : |
December |
| No of Contracts : |
30 |
|
|
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 middle higher strike Leg x No of Contracts x 100 Shares) + (Premium of higher strike Leg x No of Contracts x 100 Shares) = ($10,950) + $5,100 + $1,800 + ($600) = Credit ($4,650)
Breakeven Point Down = lower strike + Net Credit = $30.00 + $1.55 = $31.55
Breakeven Point Up = higher strike - Net Credit = $37.50 - $1.55 = $35.95
Exit:
Best Case Scenario:
| Stock Price : |
|
|
|
| Buy/Sell : |
Sell |
|
|
| Strike Price : |
37.5 Put |
} |
Premium: $7.50 |
| Expiration Date : |
December |
| Stock Price : |
$30.00 down $4.00 |
|
|
| Buy/Sell : |
Buy |
|
|
| Strike Price : |
35 Put |
} |
Premium: $5.00 |
| Expiration Date : |
December |
| Stock Price : |
$30.00 down $4.00 |
|
|
| Buy/Sell : |
Buy |
|
|
| Strike Price : |
32.5 Put |
} |
Premium: $2.50 |
| Expiration Date : |
December |
| Stock Price : |
$30.00 down $4.00 |
|
|
| Buy/Sell : |
Sell |
|
|
| Strike Price : |
30 Put |
} |
Premium: $0.00 |
| Expiration Date : |
December |
OR
| Stock Price : |
|
|
|
| Buy/Sell : |
Sell |
|
|
| Strike Price : |
37.5 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 : |
32.5 Put |
} |
Premium: $0.00 |
| 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 Leg x No of Contracts x 100 Shares) + (Premium of middle strike Leg x No of Contracts x 100 Shares) + (Premium of middle higher strike Leg x No of Contracts x 100 Shares) + (Premium of higher strike Leg x No of Contracts x 100 Shares) – Investment @ Entry = ($22,500) + $15,000 + $7,500 + $0 + $4,650 = $4,650
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 middle higher 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+ $0 + $4,650 = $4,650
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 |
4650 |
100% |
30.00 |
4650 |
100% |
32.50 |
-2850 |
-61% |
35.00 |
-2850 |
-61% |
37.50 |
4650 |
100% |
40.00 |
4650 |
100% |
|