Poor Man's Covered Call (PMCC) Calculator

Your PMCC

Long LEAPS call (the stock substitute)

Short call (the income leg)

Results

Net debit (max risk)
—
Max profit (estimate)
—
Return on debit
—
Breakeven (cost basis)
—
Spread width
—
Short-call income
—
Income yield (annualized)
—
LEAPS time value paid
—

Max profit and breakeven value the LEAPS at intrinsic only at the short expiration; the real best case is usually a little better. Income yield annualizes this cycle's short-call credit against your net debit.

Probability of profit

—

Best guess — modeled at the short call's expiration, valuing the remaining LEAPS with Black-Scholes and assuming implied volatility holds. A two-expiration estimate, not a prediction; it ignores volatility skew, early assignment and dividends. Real outcomes will differ.

Short Call log — what the LEAPS earns over time

The panel above prices one short Call. But you buy the LEAPS once and sell Calls against it again and again — that repetition is the whole point of the strategy. Log every short Call you have sold against this LEAPS and the tool tracks what the run has collected, what that has taken off your LEAPS cost, and the pace it sets.

Short Call 1 mirrors the panel's Strike and Premium while its box is ticked, even if called away. Untick to keep those recorded values. Outcome and later Calls stay yours.

Want to stop selling and let the LEAPS run uncapped? Buy the last Call back, log it, and add nothing after it — the tool reads that as an uncapped LEAPS and says what the totals then leave out.

Short Call cycles

Save your PMCC

No account needed — nothing leaves your browser.

Download keeps your LEAPS setup and every cycle in a spreadsheet-friendly file. Import restores the complete position.

Across the whole log

Cycles counted
—
Premium collected (net)
—
LEAPS cost (capital at risk)
—
Net cost basis on the LEAPS
—
Return on capital (income)
—
Annualized pace
—

Capital here is the LEAPS premium you paid — not the net debit above, which has already netted off one short-Call credit that belongs in this log. Return on capital is collected income only; it does not mark the LEAPS itself to market.

Cumulative premium

Net premium collected after each counted cycle.

Powered by The Options Bench — free poor man's covered call calculator and options guides.