ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Inputs
2
UnderlyingSPY
3
Price 412.93
4
Strike 410.00
5
Premium 63.80
6
Contracts 1
7
Premium (Cost) (6,380.00)
8
Breakeven 473.80
9
10
Today6/27/2025
11
Expiry12/20/2024
12
Years (0.52)
13
Delta0.6118
14
Exposure 25,083.80
15
16
Shares 100
17
Stock Portfolio 41,293.00
18
19
Options 6,380.00
20
Cash 34,913.00
21
Portfolio 41,293.00
22
23
Tier Interest
24
$0-$25,0009.00%
25
$25,001-$100,000
7.25%
26
$100,000+6.50%
27
28
29
30
31
32
33
Payoff Profile
34
SPYUnderlyingStrikePremiumOption Value
Profit (Loss)
Cash Value
$ Value Options + Cash
$ Value Stock
% Return Options + Cash
% Return Stock
Options Better
35
-50% 206.47 410.00 63.80 - (6,380.00) 33,469.10 33,469.10 20,646.50 -18.9%-50%31.1%
36
-49% 210.59 410.00 63.80 - (6,380.00) 33,469.10 33,469.10 21,059.43 -18.9%-49%30.1%
37
-48% 214.72 410.00 63.80 - (6,380.00) 33,469.10 33,469.10 21,472.36 -18.9%-48%29.1%
38
-47% 218.85 410.00 63.80 - (6,380.00) 33,469.10 33,469.10 21,885.29 -18.9%-47%28.1%
39
-46% 222.98 410.00 63.80 - (6,380.00) 33,469.10 33,469.10 22,298.22 -18.9%-46%27.1%
40
-45% 227.11 410.00 63.80 - (6,380.00) 33,469.10 33,469.10 22,711.15 -18.9%-45%26.1%
41
-44% 231.24 410.00 63.80 - (6,380.00) 33,469.10 33,469.10 23,124.08 -18.9%-44%25.1%
42
-43% 235.37 410.00 63.80 - (6,380.00) 33,469.10 33,469.10 23,537.01 -18.9%-43%24.1%
43
-42% 239.50 410.00 63.80 - (6,380.00) 33,469.10 33,469.10 23,949.94 -18.9%-42%23.1%
44
-41% 243.63 410.00 63.80 - (6,380.00) 33,469.10 33,469.10 24,362.87 -18.9%-41%22.1%
45
-40% 247.76 410.00 63.80 - (6,380.00) 33,469.10 33,469.10 24,775.80 -18.9%-40%21.1%
46
-39% 251.89 410.00 63.80 - (6,380.00) 33,469.10 33,469.10 25,188.73 -18.9%-39%20.1%
47
-38% 256.02 410.00 63.80 - (6,380.00) 33,469.10 33,469.10 25,601.66 -18.9%-38%19.1%
48
-37% 260.15 410.00 63.80 - (6,380.00) 33,469.10 33,469.10 26,014.59 -18.9%-37%18.1%
49
-36% 264.28 410.00 63.80 - (6,380.00) 33,469.10 33,469.10 26,427.52 -18.9%-36%17.1%
50
-35% 268.40 410.00 63.80 - (6,380.00) 33,469.10 33,469.10 26,840.45 -18.9%-35%16.1%
51
-34% 272.53 410.00 63.80 - (6,380.00) 33,469.10 33,469.10 27,253.38 -18.9%-34%15.1%
52
-33% 276.66 410.00 63.80 - (6,380.00) 33,469.10 33,469.10 27,666.31 -18.9%-33%14.1%
53
-32% 280.79 410.00 63.80 - (6,380.00) 33,469.10 33,469.10 28,079.24 -18.9%-32%13.1%
54
-31% 284.92 410.00 63.80 - (6,380.00) 33,469.10 33,469.10 28,492.17 -18.9%-31%12.1%
55
-30% 289.05 410.00 63.80 - (6,380.00) 33,469.10 33,469.10 28,905.10 -18.9%-30%11.1%
56
-29% 293.18 410.00 63.80 - (6,380.00) 33,469.10 33,469.10 29,318.03 -18.9%-29%10.1%
57
-28% 297.31 410.00 63.80 - (6,380.00) 33,469.10 33,469.10 29,730.96 -18.9%-28%9.1%
58
-27% 301.44 410.00 63.80 - (6,380.00) 33,469.10 33,469.10 30,143.89 -18.9%-27%8.1%
59
-26% 305.57 410.00 63.80 - (6,380.00) 33,469.10 33,469.10 30,556.82 -18.9%-26%7.1%
60
-25% 309.70 410.00 63.80 - (6,380.00) 33,469.10 33,469.10 30,969.75 -18.9%-25%6.1%
61
-24% 313.83 410.00 63.80 - (6,380.00) 33,469.10 33,469.10 31,382.68 -18.9%-24%5.1%
62
-23% 317.96 410.00 63.80 - (6,380.00) 33,469.10 33,469.10 31,795.61 -18.9%-23%4.1%
63
-22% 322.09 410.00 63.80 - (6,380.00) 33,469.10 33,469.10 32,208.54 -18.9%-22%3.1%
64
-21% 326.21 410.00 63.80 - (6,380.00) 33,469.10 33,469.10 32,621.47 -18.9%-21%2.1%
65
-20% 330.34 410.00 63.80 - (6,380.00) 33,469.10 33,469.10 33,034.40 -18.9%-20%1.1%
66
-19% 334.47 410.00 63.80 - (6,380.00) 33,469.10 33,469.10 33,447.33 -18.9%-19%0.1%
67
-18% 338.60 410.00 63.80 - (6,380.00) 33,469.10 33,469.10 33,860.26 -18.9%-18%-0.9%
68
-17% 342.73 410.00 63.80 - (6,380.00) 33,469.10 33,469.10 34,273.19 -18.9%-17%-1.9%
69
-16% 346.86 410.00 63.80 - (6,380.00) 33,469.10 33,469.10 34,686.12 -18.9%-16%-2.9%
70
-15% 350.99 410.00 63.80 - (6,380.00) 33,469.10 33,469.10 35,099.05 -18.9%-15%-3.9%
71
-14% 355.12 410.00 63.80 - (6,380.00) 33,469.10 33,469.10 35,511.98 -18.9%-14%-4.9%
72
-13% 359.25 410.00 63.80 - (6,380.00) 33,469.10 33,469.10 35,924.91 -18.9%-13%-5.9%
73
-12% 363.38 410.00 63.80 - (6,380.00) 33,469.10 33,469.10 36,337.84 -18.9%-12%-6.9%
74
-11% 367.51 410.00 63.80 - (6,380.00) 33,469.10 33,469.10 36,750.77 -18.9%-11%-7.9%
75
-10% 371.64 410.00 63.80 - (6,380.00) 33,469.10 33,469.10 37,163.70 -18.9%-10%-8.9%
76
-9% 375.77 410.00 63.80 - (6,380.00) 33,469.10 33,469.10 37,576.63 -18.9%-9%-9.9%
77
-8% 379.90 410.00 63.80 - (6,380.00) 33,469.10 33,469.10 37,989.56 -18.9%-8%-10.9%
78
-7% 384.02 410.00 63.80 - (6,380.00) 33,469.10 33,469.10 38,402.49 -18.9%-7%-11.9%
79
-6% 388.15 410.00 63.80 - (6,380.00) 33,469.10 33,469.10 38,815.42 -18.9%-6%-12.9%
80
-5% 392.28 410.00 63.80 - (6,380.00) 33,469.10 33,469.10 39,228.35 -18.9%-5%-13.9%
81
-4% 396.41 410.00 63.80 - (6,380.00) 33,469.10 33,469.10 39,641.28 -18.9%-4%-14.9%
82
-3% 400.54 410.00 63.80 - (6,380.00) 33,469.10 33,469.10 40,054.21 -18.9%-3%-15.9%
83
-2% 404.67 410.00 63.80 - (6,380.00) 33,469.10 33,469.10 40,467.14 -18.9%-2%-16.9%
84
-1% 408.80 410.00 63.80 - (6,380.00) 33,469.10 33,469.10 40,880.07 -18.9%-1%-17.9%
85
0% 412.93 410.00 63.80 293.00 (6,087.00) 33,469.10 33,762.10 41,293.00 -18.2%0%-18.2%
86
1% 417.06 410.00 63.80 705.93 (5,674.07) 33,469.10 34,175.03 41,705.93 -17.2%1%-18.2%
87
2% 421.19 410.00 63.80 1,118.86 (5,261.14) 33,469.10 34,587.96 42,118.86 -16.2%2%-18.2%
88
3% 425.32 410.00 63.80 1,531.79 (4,848.21) 33,469.10 35,000.89 42,531.79 -15.2%3%-18.2%
89
4% 429.45 410.00 63.80 1,944.72 (4,435.28) 33,469.10 35,413.82 42,944.72 -14.2%4%-18.2%
90
5% 433.58 410.00 63.80 2,357.65 (4,022.35) 33,469.10 35,826.75 43,357.65 -13.2%5%-18.2%
91
6% 437.71 410.00 63.80 2,770.58 (3,609.42) 33,469.10 36,239.68 43,770.58 -12.2%6%-18.2%
92
7% 441.84 410.00 63.80 3,183.51 (3,196.49) 33,469.10 36,652.61 44,183.51 -11.2%7%-18.2%
93
8% 445.96 410.00 63.80 3,596.44 (2,783.56) 33,469.10 37,065.54 44,596.44 -10.2%8%-18.2%
94
9% 450.09 410.00 63.80 4,009.37 (2,370.63) 33,469.10 37,478.47 45,009.37 -9.2%9%-18.2%
95
10% 454.22 410.00 63.80 4,422.30 (1,957.70) 33,469.10 37,891.40 45,422.30 -8.2%10%-18.2%
96
11% 458.35 410.00 63.80 4,835.23 (1,544.77) 33,469.10 38,304.33 45,835.23 -7.2%11%-18.2%
97
12% 462.48 410.00 63.80 5,248.16 (1,131.84) 33,469.10 38,717.26 46,248.16 -6.2%12%-18.2%
98
13% 466.61 410.00 63.80 5,661.09 (718.91) 33,469.10 39,130.19 46,661.09 -5.2%13%-18.2%
99
14% 470.74 410.00 63.80 6,074.02 (305.98) 33,469.10 39,543.12 47,074.02 -4.2%14%-18.2%
100
15% 474.87 410.00 63.80 6,486.95 106.95 33,469.10 39,956.05 47,486.95 -3.2%15%-18.2%