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
Today9/5/2025
11
Expiry12/20/2024
12
Years (0.71)
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) 32,949.72 32,949.72 20,646.50 -20.2%-50%29.8%
36
-49% 210.59 410.00 63.80 - (6,380.00) 32,949.72 32,949.72 21,059.43 -20.2%-49%28.8%
37
-48% 214.72 410.00 63.80 - (6,380.00) 32,949.72 32,949.72 21,472.36 -20.2%-48%27.8%
38
-47% 218.85 410.00 63.80 - (6,380.00) 32,949.72 32,949.72 21,885.29 -20.2%-47%26.8%
39
-46% 222.98 410.00 63.80 - (6,380.00) 32,949.72 32,949.72 22,298.22 -20.2%-46%25.8%
40
-45% 227.11 410.00 63.80 - (6,380.00) 32,949.72 32,949.72 22,711.15 -20.2%-45%24.8%
41
-44% 231.24 410.00 63.80 - (6,380.00) 32,949.72 32,949.72 23,124.08 -20.2%-44%23.8%
42
-43% 235.37 410.00 63.80 - (6,380.00) 32,949.72 32,949.72 23,537.01 -20.2%-43%22.8%
43
-42% 239.50 410.00 63.80 - (6,380.00) 32,949.72 32,949.72 23,949.94 -20.2%-42%21.8%
44
-41% 243.63 410.00 63.80 - (6,380.00) 32,949.72 32,949.72 24,362.87 -20.2%-41%20.8%
45
-40% 247.76 410.00 63.80 - (6,380.00) 32,949.72 32,949.72 24,775.80 -20.2%-40%19.8%
46
-39% 251.89 410.00 63.80 - (6,380.00) 32,949.72 32,949.72 25,188.73 -20.2%-39%18.8%
47
-38% 256.02 410.00 63.80 - (6,380.00) 32,949.72 32,949.72 25,601.66 -20.2%-38%17.8%
48
-37% 260.15 410.00 63.80 - (6,380.00) 32,949.72 32,949.72 26,014.59 -20.2%-37%16.8%
49
-36% 264.28 410.00 63.80 - (6,380.00) 32,949.72 32,949.72 26,427.52 -20.2%-36%15.8%
50
-35% 268.40 410.00 63.80 - (6,380.00) 32,949.72 32,949.72 26,840.45 -20.2%-35%14.8%
51
-34% 272.53 410.00 63.80 - (6,380.00) 32,949.72 32,949.72 27,253.38 -20.2%-34%13.8%
52
-33% 276.66 410.00 63.80 - (6,380.00) 32,949.72 32,949.72 27,666.31 -20.2%-33%12.8%
53
-32% 280.79 410.00 63.80 - (6,380.00) 32,949.72 32,949.72 28,079.24 -20.2%-32%11.8%
54
-31% 284.92 410.00 63.80 - (6,380.00) 32,949.72 32,949.72 28,492.17 -20.2%-31%10.8%
55
-30% 289.05 410.00 63.80 - (6,380.00) 32,949.72 32,949.72 28,905.10 -20.2%-30%9.8%
56
-29% 293.18 410.00 63.80 - (6,380.00) 32,949.72 32,949.72 29,318.03 -20.2%-29%8.8%
57
-28% 297.31 410.00 63.80 - (6,380.00) 32,949.72 32,949.72 29,730.96 -20.2%-28%7.8%
58
-27% 301.44 410.00 63.80 - (6,380.00) 32,949.72 32,949.72 30,143.89 -20.2%-27%6.8%
59
-26% 305.57 410.00 63.80 - (6,380.00) 32,949.72 32,949.72 30,556.82 -20.2%-26%5.8%
60
-25% 309.70 410.00 63.80 - (6,380.00) 32,949.72 32,949.72 30,969.75 -20.2%-25%4.8%
61
-24% 313.83 410.00 63.80 - (6,380.00) 32,949.72 32,949.72 31,382.68 -20.2%-24%3.8%
62
-23% 317.96 410.00 63.80 - (6,380.00) 32,949.72 32,949.72 31,795.61 -20.2%-23%2.8%
63
-22% 322.09 410.00 63.80 - (6,380.00) 32,949.72 32,949.72 32,208.54 -20.2%-22%1.8%
64
-21% 326.21 410.00 63.80 - (6,380.00) 32,949.72 32,949.72 32,621.47 -20.2%-21%0.8%
65
-20% 330.34 410.00 63.80 - (6,380.00) 32,949.72 32,949.72 33,034.40 -20.2%-20%-0.2%
66
-19% 334.47 410.00 63.80 - (6,380.00) 32,949.72 32,949.72 33,447.33 -20.2%-19%-1.2%
67
-18% 338.60 410.00 63.80 - (6,380.00) 32,949.72 32,949.72 33,860.26 -20.2%-18%-2.2%
68
-17% 342.73 410.00 63.80 - (6,380.00) 32,949.72 32,949.72 34,273.19 -20.2%-17%-3.2%
69
-16% 346.86 410.00 63.80 - (6,380.00) 32,949.72 32,949.72 34,686.12 -20.2%-16%-4.2%
70
-15% 350.99 410.00 63.80 - (6,380.00) 32,949.72 32,949.72 35,099.05 -20.2%-15%-5.2%
71
-14% 355.12 410.00 63.80 - (6,380.00) 32,949.72 32,949.72 35,511.98 -20.2%-14%-6.2%
72
-13% 359.25 410.00 63.80 - (6,380.00) 32,949.72 32,949.72 35,924.91 -20.2%-13%-7.2%
73
-12% 363.38 410.00 63.80 - (6,380.00) 32,949.72 32,949.72 36,337.84 -20.2%-12%-8.2%
74
-11% 367.51 410.00 63.80 - (6,380.00) 32,949.72 32,949.72 36,750.77 -20.2%-11%-9.2%
75
-10% 371.64 410.00 63.80 - (6,380.00) 32,949.72 32,949.72 37,163.70 -20.2%-10%-10.2%
76
-9% 375.77 410.00 63.80 - (6,380.00) 32,949.72 32,949.72 37,576.63 -20.2%-9%-11.2%
77
-8% 379.90 410.00 63.80 - (6,380.00) 32,949.72 32,949.72 37,989.56 -20.2%-8%-12.2%
78
-7% 384.02 410.00 63.80 - (6,380.00) 32,949.72 32,949.72 38,402.49 -20.2%-7%-13.2%
79
-6% 388.15 410.00 63.80 - (6,380.00) 32,949.72 32,949.72 38,815.42 -20.2%-6%-14.2%
80
-5% 392.28 410.00 63.80 - (6,380.00) 32,949.72 32,949.72 39,228.35 -20.2%-5%-15.2%
81
-4% 396.41 410.00 63.80 - (6,380.00) 32,949.72 32,949.72 39,641.28 -20.2%-4%-16.2%
82
-3% 400.54 410.00 63.80 - (6,380.00) 32,949.72 32,949.72 40,054.21 -20.2%-3%-17.2%
83
-2% 404.67 410.00 63.80 - (6,380.00) 32,949.72 32,949.72 40,467.14 -20.2%-2%-18.2%
84
-1% 408.80 410.00 63.80 - (6,380.00) 32,949.72 32,949.72 40,880.07 -20.2%-1%-19.2%
85
0% 412.93 410.00 63.80 293.00 (6,087.00) 32,949.72 33,242.72 41,293.00 -19.5%0%-19.5%
86
1% 417.06 410.00 63.80 705.93 (5,674.07) 32,949.72 33,655.65 41,705.93 -18.5%1%-19.5%
87
2% 421.19 410.00 63.80 1,118.86 (5,261.14) 32,949.72 34,068.58 42,118.86 -17.5%2%-19.5%
88
3% 425.32 410.00 63.80 1,531.79 (4,848.21) 32,949.72 34,481.51 42,531.79 -16.5%3%-19.5%
89
4% 429.45 410.00 63.80 1,944.72 (4,435.28) 32,949.72 34,894.44 42,944.72 -15.5%4%-19.5%
90
5% 433.58 410.00 63.80 2,357.65 (4,022.35) 32,949.72 35,307.37 43,357.65 -14.5%5%-19.5%
91
6% 437.71 410.00 63.80 2,770.58 (3,609.42) 32,949.72 35,720.30 43,770.58 -13.5%6%-19.5%
92
7% 441.84 410.00 63.80 3,183.51 (3,196.49) 32,949.72 36,133.23 44,183.51 -12.5%7%-19.5%
93
8% 445.96 410.00 63.80 3,596.44 (2,783.56) 32,949.72 36,546.16 44,596.44 -11.5%8%-19.5%
94
9% 450.09 410.00 63.80 4,009.37 (2,370.63) 32,949.72 36,959.09 45,009.37 -10.5%9%-19.5%
95
10% 454.22 410.00 63.80 4,422.30 (1,957.70) 32,949.72 37,372.02 45,422.30 -9.5%10%-19.5%
96
11% 458.35 410.00 63.80 4,835.23 (1,544.77) 32,949.72 37,784.95 45,835.23 -8.5%11%-19.5%
97
12% 462.48 410.00 63.80 5,248.16 (1,131.84) 32,949.72 38,197.88 46,248.16 -7.5%12%-19.5%
98
13% 466.61 410.00 63.80 5,661.09 (718.91) 32,949.72 38,610.81 46,661.09 -6.5%13%-19.5%
99
14% 470.74 410.00 63.80 6,074.02 (305.98) 32,949.72 39,023.74 47,074.02 -5.5%14%-19.5%
100
15% 474.87 410.00 63.80 6,486.95 106.95 32,949.72 39,436.67 47,486.95 -4.5%15%-19.5%