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 : |
25 |
|
|
| Stock Price : |
$34.00 |
|
|
| Buy/Sell : |
Sell |
|
|
| Strike Price : |
37.5 Call |
} |
Premium: $0.20 |
| Expiration Date : |
December |
| No of Contracts : |
50 |
|
|
| Stock Price : |
$34.00 |
|
|
| Buy/Sell : |
Buy |
|
|
| Strike Price : |
40 Call |
} |
Premium: $0.10 |
| Expiration Date : |
December |
| No of Contracts : |
25 |
|
|
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) = $5,375 + ($1,000) + $250 = $4,625
Breakeven Point Down = lower strike + Net Debit = $32.50 + $1.85 = $34.35
Exit:
Best Case Scenario:
| Stock Price : |
|
|
|
| Buy/Sell : |
Buy |
|
|
| Strike Price : |
32.5 Call |
} |
Premium: $5.00 |
| Expiration Date : |
December |
| Stock Price : |
|
|
|
| Buy/Sell : |
Sell |
|
|
| Strike Price : |
37.5 Call |
} |
Premium: $0.00 |
| Expiration Date : |
December |
| Stock Price : |
$37.50 up $3.50 |
|
|
| Buy/Sell : |
Buy |
|
|
| Strike Price : |
40 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 - $4,625 = $7,875
Return of Investment = Profit @ Exit / Investment @ Entry = 170%
Worst Case Scenario : Investment @ Entry
Stock Price |
Profit/Loss |
ROI |
30.00 |
-4625 |
-100% |
32.50 |
-4625 |
-100% |
35.00 |
1625 |
35% |
37.50 |
7875 |
170% |
40.00 |
1625 |
35% |
42.50 |
1625 |
35% |
|