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 | |||
![]()  | 
|||||||