| Matturity of Structured Product | One (1) Year | Two (2) Years | Six (6) Years |
| Percent Allocated to Calls | 2% | 4% | 11% |
| Percent Allocated to Index | 98% | 96% | 89% |
| Call Price (Strike Price=50) | $5.00 | $7.50 | $11.20* |
*calculated to result in 1.5x enhancement to the price index using given asset mix
The 1 and 2 year call prices were obtained by looking at recently available quotes for (American) calls on the S&P 500 and the MSCI EAFE Indexes, at a strike price equal to the current value of the index (which is arbitrarily set at $50 for this example), the longer term calls (LEAPS) for 1 and 2 years were priced at approximately 10% (here $5) and 15% (here $7.5) of the current value of the S&P 500 and MSCI EAFE indexes, respectively; I could not find a quote for the 6 year (American or European) call; this was selected to result in 1.5x enhancement to the price index and then I’ll let you judge if it is sensible as compared to the 1 and 2 year American calls. One could surmise that 22% ($11.20) of current index value should be attractive to a call writer (seller); i.e. if current value of the price index is 50, the call writer gets $11.20 immediately, to give the right to the call buyer to purchase the index in 6 years for $50; possibly not a great exposure, given the index would have to drop more than 22% before losses set in.
So we look at the three scenarios, 1, 2, and 6 year maturities, with the above asset allocation, call prices and dividends. The resulting return multipliers, when returns are positive are approximately 1.2, 1.26 and 1.5 for 1, 2 and 6 years respectively. The detailed spreadsheet outputs for the three scenarios are given below.
So as you can see that you could build your enhanced indexed structured product with similar characteristics without locking in your assets for 6 years, assuming that you could buy the six (6) year calls for about $11.20 and a strike price of $50, when the initial value of the index is $50! If you believe that there is a significant upside potential in the price index, you may wish to add a small amount (5-10%) of leverage to enhance the index even more by buying more calls.
Six (6) Year Scenario
One (1) Year Scenario
Two (2) Year Scenario

