Entry:
Maximum Initial Investment = $5,000 (or based on 5% money management rule)
| Stock Price : |
$34.00 |
|
|
| Buy/Sell : |
Sell |
|
|
| Strike Price : |
32.5 Call |
} |
Premium: $2.15 |
| Expiration Date : |
December |
| No of Contracts : |
40 |
|
|
| Stock Price : |
$34.00 |
|
|
| Buy/Sell : |
Buy |
|
|
| Strike Price : |
35 Call |
} |
Premium: $0.80 |
| Expiration Date : |
December |
| No of Contracts : |
40 |
|
|
| Stock Price : |
$34.00 |
|
|
| Buy/Sell : |
Buy |
|
|
| Strike Price : |
37.5 Call |
} |
Premium: $0.20 |
| Expiration Date : |
December |
| No of Contracts : |
40 |
|
|
Investment @ Entry = (Premium of lower strike Leg x No of Contracts x 100 Shares) + (Premium of medium strike Leg x No of Contracts x 100 Shares) + (Premium of higher strike Leg x No of Contracts x 100 Shares) = ($8,600) + $3,200 + $800 = Credit ($4,600)
Breakeven Point Down = bought leg + Net Credit = $32.50 + $1.15 = $33.65
Breakeven Point Up = (higher strike + middle strike – lower strike) – Net Credit = $37.50 + $35.00 - $32.50 – $1.15 = $38.85
Exit:
Best Case Scenario:
| Stock Price : |
$42.50 up $8.50 |
|
|
| Buy/Sell : |
Sell |
|
|
| Strike Price : |
32.5 Call |
} |
Premium: $10.00 |
| Expiration Date : |
December |
| Stock Price : |
$42.50 up $8.50 |
|
|
| Buy/Sell : |
Buy |
|
|
| Strike Price : |
35 Call |
} |
Premium: $7.50 |
| Expiration Date : |
December |
| Stock Price : |
$42.50 up $8.50 |
|
|
| Buy/Sell : |
Buy |
|
|
| Strike Price : |
37.5 Call |
} |
Premium: $5.00 |
| Expiration Date : |
December |
Profit @ Exit = (Premium of lower strike Leg x No of Contracts x 100 Shares) + (Premium of medium strike Leg x No of Contracts x 100 Shares) + (Premium of higher strike Leg x No of Contracts x 100 Shares) – Investment @ Entry = ($40,000) + $30,000 + $20,000 – ($4,600) = $14,600
Return of Investment = Profit @ Exit / Investment @ Entry = 317%
Worst Case Scenario : (Difference between Strike prices – Net Credit) x no of contracts
Stock Price |
Profit/Loss |
ROI |
30.00 |
4600 |
100% |
32.50 |
4600 |
100% |
35.00 |
-5400 |
-117% |
37.50 |
-5400 |
-117% |
40.00 |
4600 |
100% |
42.50 |
14600 |
317% |
|