Loading…
Please wait while we prepare your analysis
| Strike | Premium/Share | Effective Exit /Share | Breakeven /Share | Float Released (× Sh) | Ending Float Value | Float Earnings (× Sh) | Capital Gain (Called) | Total (Called) | Return % (on Locked) | CAGR % (on Locked) |
|---|---|---|---|---|---|---|---|---|---|---|
| 500.00 | $110.00 | $610.00 | $407.00 | $11,000.00 | $14,247.82 | $3,247.82 | $9,300.00 | $12,547.82 | 30.83% | 13.20% |
| 450.00 | $138.00 | $588.00 | $379.00 | $13,800.00 | $17,874.54 | $4,074.54 | $7,100.00 | $11,174.54 | 29.48% | 12.67% |
| 400.00 | $171.00 | $571.00 | $346.00 | $17,100.00 | $22,148.88 | $5,048.88 | $5,400.00 | $10,448.88 | 30.20% | 12.95% |
| 380.00 | $185.00 | $565.00 | $332.00 | $18,500.00 | $23,962.24 | $5,462.24 | $4,800.00 | $10,262.24 | 30.91% | 13.24% |
| 425.00 | $0.00 | $425.00 | $517.00 | $0.00 | $0.00 | $0.00 | $-9,200.00 | $-9,200.00 | -17.79% | -8.65% |
*Locked Capital = Original Investment − Released Float. ROI and CAGR are computed on the locked capital base; totals use float earnings only (no double-counting principal).
