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 : |
50 |
|
|
| Stock Price : |
$34.00 |
|
|
| Buy/Sell : |
Buy |
|
|
| Strike Price : |
35 Call |
} |
Premium: $0.80 |
| Expiration Date : |
December |
| No of Contracts : |
100 |
|
|
| Stock Price : |
$34.00 |
|
|
| Buy/Sell : |
Sell |
|
|
| 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) = Credit ($3,750)
Breakeven Point Down = lower strike + Net Credit = $32.50 + $0.75 = $33.25
Breakeven Point Up = higher strike - Net Credit = $37.50 - $0.75 = $36.75
Exit:
Best Case Scenario:
| Stock Price : |
|
|
|
| Buy/Sell : |
Sell |
|
|
| Strike Price : |
32.5 Call |
} |
Premium: $0.00 |
| Expiration Date : |
December |
| Stock Price : |
$30.00 down $4.00 |
|
|
| Buy/Sell : |
Buy |
|
|
| Strike Price : |
35 Call |
} |
Premium: $0.00 |
| Expiration Date : |
December |
| Stock Price : |
$30.00 down $4.00 |
|
|
| Buy/Sell : |
Sell |
|
|
| Strike Price : |
37.5 Put |
} |
Premium: $0.00 |
| Expiration Date : |
December |
OR
| Stock Price : |
|
|
|
| Buy/Sell : |
Sell |
|
|
| Strike Price : |
32.5 Call |
} |
Premium: $7.50 |
| Expiration Date : |
December |
| Stock Price : |
$40.00 up $4.00 |
|
|
| Buy/Sell : |
Buy |
|
|
| Strike Price : |
35 Call |
} |
Premium: $5.00 |
| Expiration Date : |
December |
| Stock Price : |
$40.00 up $4.00 |
|
|
| Buy/Sell : |
Sell |
|
|
| Strike Price : |
37.5 Put |
} |
Premium: $2.50 |
| 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 = $0 + $0 + $0 + $3,750 = $3,750
OR
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 = ($37,500) + $50,000 + ($12,500) + $3,750 = $3,750
Return of Investment = Profit @ Exit / Investment @ Entry = 100%
Worst Case Scenario : (difference between strike prices – Net Credit) x no of contracts.
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% |
|