Backstory: I bought VLO at $161.00 (100 sh, total $16,100.00).
After assignment, my last covered call strike was $130.00 — meaning I’d need to ladder back up toward $161.00
just to recover my original cost basis. Rolling higher strikes offered little benefit; even stretching three years out,
I’d barely break even and earn almost nothing during that time.
Instead, I applied the Capital Extraction Framework: sold a deep ITM LEAP covered call at
$85.00 strike and received $45.50 per share (total $4,550).
That released $4,550 as float and reduced locked exposure to $11,550.
Over roughly 2.2 years, the float compounded to $5,893.42 while I continued collecting
$866.67 in dividends.
Assignment at an effective sale of $130.50 results in a –$3,050 realized loss
(–13.20% CAGR on that leg), but when including the float growth and dividends,
the combined outcome improves to –3.42% CAGR — far superior to earning nothing
while “waiting to get back to even.”
Losses don’t have to idle capital. By monetizing deep intrinsic value with a $85 LEAP call, you convert a stuck position into cash flow, keep dividend rights until assignment, and let released cash compound independently. If shares drop, time value often persists and rolling can add more premium; if shares rise, you’ve pre-committed an exit that accelerates recovery versus passive holding.
| Monthly Rate | Future Value @ 26 mo | Float Gain |
|---|---|---|
| 1.00% | $5,893.42 | $1,343.42 |
| 1.50% | $6,700.83 | $2,150.83 |
| 2.00% | $7,614.05 | $3,064.05 |
| 3.00% | $9,812.49 | $5,262.49 |
| Original Investment | $16,100.00 |
| New Strike | $85.00 |
| Premium Received (Total) | $4,550.00 |
| Capital Released | $4,550.00 |
| Locked Capital After Extraction | $11,550.00 |
| Effective Sale Proceeds / sh | $130.50 |
| Realized P&L at Assignment | $-3,050.00 |
| Div Yield Before → After | 2.48% → 3.46% |
| Total Dividends (2.2 yrs) | $866.67 |
| CAGR — Realized Sale Only | -13.20% |
| CAGR — Combined Outcome | -3.42% |
| Path | Cash / Dividends | Capital Base | Outcome |
|---|---|---|---|
| Hold & Wait (3 yrs) | ~Dividends @ 2.48% | $16,100.00 | Break-even at best; opportunity cost high |
| Capital Extraction (LEAP CC) | Premium $4,550 + Divs $867 + Float gain $1,343 | Locked: $11,550, Float: $4,550 | Combined CAGR -3.42% vs -13.20% on realized leg alone |
Disclaimer: Educational illustration only; not investment advice. Options involve risk. Manage ex-dividend dates and late-term time value prudently.