Given the Covered Calls Advisor's current "Neutral" Overall Market Meter outlook, moderately in-the-money Covered Calls positions were established. The probability that the stock will be in-the-money on the options expiration dates was 74.0% for the Oracle position and 76.7% for the U.S. Bancorp position. Both positions have an intervening ex-dividend date, so the potential results detailed below includes the possibility of early exercise since the ex-dividends are prior to their respective options expiration dates.
1. Oracle Corporation (ORCL) -- New Covered Calls Position
The buy/write transaction was:9/24/2024 Bought 200 Oracle Corporation shares @ $165.29
9/24/2024 Sold 2 ORCL 10/18/2024 $160.00 Call options @ $7.00 per share. The Implied Volatility of these Calls was 19.7 when this position was established.
10/10/2024 Upcoming quarterly ex-dividend of $.40 per share.
Two possible overall performance results (including commissions) would be as follows:
Covered Calls Net Investment: $31,659.34
= ($165.29 - $7.00) * 200 shares + $1.34 commission Net Profit Components:
(a) Options Income: +$1,398.66
= ($7.00 * 200 shares) - $1.34 commission
(b) Dividend Income (If Oracle shares assigned on the business day prior to the October 10th ex-dividend date): = +$0.00; or
(b) Dividend Income (If Oracle shares assigned at the 10/18/2024 options expiration date): +$80.00
= $.40 per share x 200 shares
(c) Capital Appreciation (If Oracle shares assigned early): -$1,058.00
= ($160.00 strike price -$165.29 stock purchase price) * 200 shares; or
(c) Capital Appreciation (If ORCL shares assigned with stock above the $160.00 strike price at the October 18th, 2024 options expiration date): -$1,058.00
= ($160.00 -$165.29) * 200 shares
1. Potential Net Profit (If Oracle shares assigned on 10/9/2024, the day prior to the Oct. 10th ex-dividend date): +$340.66
= (+$1,398.66 options income +$0.00 dividend income - $1,058.00 capital appreciation)
2. Potential Net Profit (If Oracle price is above $160.00 strike price at the Oct. 18th options expiration): +$420.66
= (+$1,398.66 options income +$80.00 dividend income - $1,058.00 capital appreciation)
1. Absolute Return-on-Investment (If Oracle shares assigned early on 10/9/2024, the day prior to the ex-dividend date): +1.1%
= +$340.66/$31,659.34
Equivalent Annualized Return-on-Investment (If assigned early on day prior to ex-div date): +24.5%
= (+$340.66/$31,659.34) * (365/16 days)
Covered Calls Net Investment: $31,659.34
= ($165.29 - $7.00) * 200 shares + $1.34 commission Net Profit Components:
(a) Options Income: +$1,398.66
= ($7.00 * 200 shares) - $1.34 commission
(b) Dividend Income (If Oracle shares assigned on the business day prior to the October 10th ex-dividend date): = +$0.00; or
(b) Dividend Income (If Oracle shares assigned at the 10/18/2024 options expiration date): +$80.00
= $.40 per share x 200 shares
(c) Capital Appreciation (If Oracle shares assigned early): -$1,058.00
= ($160.00 strike price -$165.29 stock purchase price) * 200 shares; or
(c) Capital Appreciation (If ORCL shares assigned with stock above the $160.00 strike price at the October 18th, 2024 options expiration date): -$1,058.00
= ($160.00 -$165.29) * 200 shares
1. Potential Net Profit (If Oracle shares assigned on 10/9/2024, the day prior to the Oct. 10th ex-dividend date): +$340.66
= (+$1,398.66 options income +$0.00 dividend income - $1,058.00 capital appreciation)
2. Potential Net Profit (If Oracle price is above $160.00 strike price at the Oct. 18th options expiration): +$420.66
= (+$1,398.66 options income +$80.00 dividend income - $1,058.00 capital appreciation)
1. Absolute Return-on-Investment (If Oracle shares assigned early on 10/9/2024, the day prior to the ex-dividend date): +1.1%
= +$340.66/$31,659.34
Equivalent Annualized Return-on-Investment (If assigned early on day prior to ex-div date): +24.5%
= (+$340.66/$31,659.34) * (365/16 days)
2. Absolute Return-on-Investment (If Oracle price is above the $160.00 strike price at the Oct. 18th options expiration date): +1.3%
= +$420.66/$31,659.34
Equivalent Annualized Return-on-Investment (If assigned on the 10/18/2024 options expiration date): +20.2%
= (+$420.66/$31,659.34) * (365/24 days)
The buy/write transaction was:
9/24/2024 Bought 500 U.S. Bancorp shares @ $45.35.
9/24/2024 Sold 5 USB 10/18/2024 $43.50 Call options @ $2.21 per share.
Note: Implied Volatility (IV) of the Call options was at 21.9 when this position was transacted which, as I prefer, is above the current VIX of 15.7.
9/30/2024 Upcoming quarterly ex-dividend of $.50 per share.
Two possible overall performance results (including commissions) for this U.S. Bancorp Covered Calls position are as follows:
Covered Calls Net Investment: $21,573.35
= ($45.35 - $2.21) * 500 shares + $3.35 commission
Net Profit Components:
(a) Options Income: +$1,101.65
= ($2.21 * 500 shares) - $3.35 commission
(b) Dividend Income (If U.S. Bancorp Call options exercised early this Friday which is the last business day prior to next Monday's Sept. 30th ex-div date): +$0.00; or
(b) Dividend Income (If U.S. Bancorp stock assigned at the October 18th, 2024 options expiration): +$250.00
= ($.50 dividends per share x 500 shares)
(c) Capital Appreciation (If U.S. Bancorp's Call options assigned early on Sept 27th): -$925.00
+($43.50 strike price - $45.35 stock purchase price) * 500 shares; or(c) Capital Appreciation (If shares assigned at $43.50 strike price at the 10/18/2024 options expiration): -$925.00
+($43.50 - $45.35) * 500 shares
1. Total Net Profit [If option exercised early (business day prior to the Sept. 30th ex-dividend date)]: +$176.65
= (+$1,101.65 options income +$0.00 dividend income -$925.00 capital appreciation); or
2. Total Net Profit (If 500 U.S. Bancorp shares assigned at the $43.50 strike price at the October 18th, 2024 expiration): +$426.65
= (+$1,101.65 options income +$250.00 dividend income -$925.00 capital appreciation)
1. Potential Absolute Return-on-Investment [If option exercised on business day prior to the 9/30/2024 ex-dividend date]: +0.9%
= +$176.65/$21,573.35
Potential Annualized Return-on-Investment (If option exercised early): +52.6%
= (+$176.65/$21,573.35) * (365/6 days); or
2. Potential Absolute Return-on-Investment (If U.S. Bancorp's shares assigned on the Oct. 18th options expiration date): +2.0%
= +$426.65/$21,573.35
Potential Annualized Return-on-Investment (If 500 U.S. Bancorp shares assigned at $43.50 at the October 18th, 2024 expiration): +30.1%
= (+$426.65/$21,573.35) * (365/24 days)