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 : |
25 |
|
|
| Stock Price : |
$34.00 |
|
|
| Buy/Sell : |
Buy |
|
|
| Strike Price : |
35 Call |
} |
Premium: $0.80 |
| Expiration Date : |
December |
| No of Contracts : |
50 |
|
|
Investment @ Entry = (Premium of Sold Leg x No of Contracts x 100 Shares) + (Premium of Bought Leg x No of Contracts x 100 Shares) = ($5,375) + $4,000 = Credit ($1,375)
Breakeven Point Down = Strike Price of Sold Leg (lower strike) + Net Credit = $32.50 + $0.55 = $33.05
Breakeven Point Up = Strike Price of Bought Leg (higher strike) + (spread difference/cont of Bought Leg – cont of Sold Leg) + Net Debit (or – Net Credit) = $35.00 + ($2.5/1) – $0.55 = $35.00 + $1.85 = $36.85
Exit:
Best Case Scenario:
| Stock Price : |
$40.00 up $6.00 |
|
|
| Buy/Sell : |
Sell |
|
|
| Strike Price : |
32.5 Call |
} |
Premium: $7.50 |
| Expiration Date : |
December |
| Stock Price : |
$40.00 up $6.00 |
|
|
| Buy/Sell : |
Buy |
|
|
| Strike Price : |
35 Call |
} |
Premium: $5.00 |
| Expiration Date : |
December |
Profit @ Exit = (Premium of Sold Leg x No of Contracts x 100 Shares) + (Premium of Bought Leg x No of Contracts x 100 Shares) - Investment @ Entry = ($18,750) + $25,000 – ($1,375) = $7,625
Return of Investment = Profit @ Exit / Investment @ Entry = 517%
Worst Case Scenario : (Difference between Strike Prices – Net Credit) x No of Contracts
Stock Price |
Profit/Loss |
ROI |
30.00 |
1375 |
100% |
32.50 |
1375 |
100% |
35.00 |
-4875 |
-355% |
37.50 |
1375 |
100% |
40.00 |
7625 |
555% |
42.50 |
13875 |
1009% |
|