In: Finance
(Please include a table with at least 50 data points for the graph.)
Payoff on Stock Purchased at 150: | |||||||
Assume ,Price at expiration =S | |||||||
Payoff =(S-150) | |||||||
Payoff on Buying (Long ) CALL Option | |||||||
Strike Price=160 | |||||||
Price at expiration =S | |||||||
If S< or= 160, Payoff=0 | |||||||
If S>160, Payoff=(S-160) | |||||||
Payoff on SELLING (Short) PUT Option | |||||||
Strike Price=150 | |||||||
Price at expiration =S | |||||||
If S> or= 150, Payoff=0 | |||||||
If S<150, Payoff=(S-150) | |||||||
Premium Paid for CALL Option | -9.83 | ||||||
Premium Received for PUT Option | 11.12 | ||||||
Net Premium Received | 1.29 | ||||||
Pay off | |||||||
S | A | B | C | D=A+B+C+1.29 | |||
Price at Expiration | Long Call | Short Put | Stock | Net Profit | |||
125 | 0 | -25 | -25 | -48.71 | |||
126 | 0 | -24 | -24 | -46.71 | |||
127 | 0 | -23 | -23 | -44.71 | |||
128 | 0 | -22 | -22 | -42.71 | |||
129 | 0 | -21 | -21 | -40.71 | |||
130 | 0 | -20 | -20 | -38.71 | |||
131 | 0 | -19 | -19 | -36.71 | |||
132 | 0 | -18 | -18 | -34.71 | |||
133 | 0 | -17 | -17 | -32.71 | |||
134 | 0 | -16 | -16 | -30.71 | |||
135 | 0 | -15 | -15 | -28.71 | |||
136 | 0 | -14 | -14 | -26.71 | |||
137 | 0 | -13 | -13 | -24.71 | |||
138 | 0 | -12 | -12 | -22.71 | |||
139 | 0 | -11 | -11 | -20.71 | |||
140 | 0 | -10 | -10 | -18.71 | |||
141 | 0 | -9 | -9 | -16.71 | |||
142 | 0 | -8 | -8 | -14.71 | |||
143 | 0 | -7 | -7 | -12.71 | |||
144 | 0 | -6 | -6 | -10.71 | |||
145 | 0 | -5 | -5 | -8.71 | |||
146 | 0 | -4 | -4 | -6.71 | |||
147 | 0 | -3 | -3 | -4.71 | |||
148 | 0 | -2 | -2 | -2.71 | |||
149 | 0 | -1 | -1 | -0.71 | |||
150 | 0 | 0 | 0 | 1.29 | |||
151 | 0 | 0 | 1 | 2.29 | |||
152 | 0 | 0 | 2 | 3.29 | |||
153 | 0 | 0 | 3 | 4.29 | |||
154 | 0 | 0 | 4 | 5.29 | |||
155 | 0 | 0 | 5 | 6.29 | |||
156 | 0 | 0 | 6 | 7.29 | |||
157 | 0 | 0 | 7 | 8.29 | |||
158 | 0 | 0 | 8 | 9.29 | |||
159 | 0 | 0 | 9 | 10.29 | |||
160 | 0 | 0 | 10 | 11.29 | |||
162 | 2 | 0 | 12 | 15.29 | |||
164 | 4 | 0 | 14 | 19.29 | |||
166 | 6 | 0 | 16 | 23.29 | |||
168 | 8 | 0 | 18 | 27.29 | |||
170 | 10 | 0 | 20 | 31.29 | |||
172 | 12 | 0 | 22 | 35.29 | |||
174 | 14 | 0 | 24 | 39.29 | |||
176 | 16 | 0 | 26 | 43.29 | |||
178 | 18 | 0 | 28 | 47.29 | |||
180 | 20 | 0 | 30 | 51.29 | |||
184 | 24 | 0 | 34 | 59.29 | |||
192 | 32 | 0 | 42 | 75.29 | |||
196 | 36 | 0 | 46 | 83.29 | |||
200 | 40 | 0 | 50 | 91.29 | |||