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 : |
50 |
|
|
| Stock Price : |
$34.00 |
|
|
| Buy/Sell : |
Sell |
|
|
| Strike Price : |
35 Call |
} |
Premium: $0.80 |
| Expiration Date : |
December |
| No of Contracts : |
100 |
|
|
| Stock Price : |
$34.00 |
|
|
| Buy/Sell : |
Buy |
|
|
| Strike Price : |
37.5 Call |
} |
Premium: $0.20 |
| Expiration Date : |
December |
| No of Contracts : |
50 |
|
|
Investment @ Entry = (Premium of Lower Strike Leg x No of Contracts x 100 Shares) + (Premium of Middle Strike Leg x No of Contracts x 100 Shares) + (Premium of Higher Strike Leg x No of Contracts x 100 Shares) = $10,750 + ($8,000) + $1,000 = $3,750
Breakeven Point Down = lower strike + Net Debit = $32.50 + $0.75 = $33.25
Breakeven Point Up = higher strike - Net Debit = $37.50 - $0.75 = $36.75
Exit:
Best Case Scenario:
| Stock Price : |
|
|
|
| Buy/Sell : |
Buy |
|
|
| Strike Price : |
32.5 Call |
} |
Premium: $2.50 |
| Expiration Date : |
December |
| Stock Price : |
$35.00 up $1 |
|
|
| Buy/Sell : |
Sell |
|
|
| Strike Price : |
35 Call |
} |
Premium: $0.00 |
| Expiration Date : |
December |
| Stock Price : |
$35.00 up $1 |
|
|
| Buy/Sell : |
Buy |
|
|
| Strike Price : |
37.5 Call |
} |
Premium: $0.00 |
| Expiration Date : |
December |
Profit @ Exit = (Premium of Lower Strike Leg x No of Contracts x 100 Shares) + (Premium of Middle Strike Leg x No of Contracts x 100 Shares) + (Premium of Higher Strike Leg x No of Contracts x 100 Shares) – Investment @ Entry = $12,500 + $0 + $0 - $3,750 = $8,750
Return of Investment = Profit @ Exit / Investment @ Entry = 233%
Worst Case Scenario : Investment @ Entry
Stock Price |
Profit/Loss |
ROI |
30.00 |
-3750 |
-100% |
32.50 |
-3750 |
-100% |
35.00 |
8750 |
233% |
37.50 |
-3750 |
-100% |
40.00 |
-3750 |
-100% |
|