Entry:
Maximum Initial Investment = $5,000 (or based on 5% money management rule)
| Stock Price : |
$34.00 |
|
|
| Buy/Sell : |
Buy |
|
|
| Strike Price : |
32.5 Call |
} |
Premium: $2.15 |
| Expiration Date : |
December |
| No of Contracts : |
40 |
|
|
| Stock Price : |
$34.00 |
|
|
| Buy/Sell : |
Sell |
|
|
| Strike Price : |
35 Call |
} |
Premium: $0.80 |
| Expiration Date : |
December |
| No of Contracts : |
40 |
|
|
| Stock Price : |
$34.00 |
|
|
| Buy/Sell : |
Sell |
|
|
| 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) = debit $4,600
Breakeven Point Down = Bought Leg + Net Debit = $32.50 + $1.15 = $33.65
Breakeven Point Up = (higher strike + middle strike – lower strike) – Net Debit = $37.50 + $35.00 - $32.50 – $1.15 = $38.85
Exit:
Best Case Scenario:
| Stock Price : |
$35.00 up $1.00 |
|
|
| Buy/Sell : |
Buy |
} |
Premium: $2.50 |
| Strike Price : |
32.5 Call |
| Expiration Date : |
December |
| Stock Price : |
$35.00 up $1.00 |
|
|
| Buy/Sell : |
Sell |
} |
Premium: $0.00 |
| Strike Price : |
35 Call |
| Expiration Date : |
December |
| Stock Price : |
$35.00 up $1.00 |
|
|
| Buy/Sell : |
Sell |
} |
Premium: $0.00 |
| Strike Price : |
37.5 Call |
| 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 = $10,000 + $0 + $0 - $4,600 = $5,400
Return of Investment = Profit @ Exit / Investment @ Entry = 117%
Worst Case Scenario : Unlimited Loss
Stock Price |
Profit/Loss |
ROI |
30.00 |
-115 |
-100% |
32.50 |
-115 |
-100% |
35.00 |
135 |
117% |
37.50 |
135 |
117% |
40.00 |
-115 |
-100% |
42.50 |
-365 |
-317% |
|