1 contracts (100 sh) | BE SS: $588.00 | CC-SS: $607.88 (banked floor $587.87) | IV: HIGH | Accounts: RetireInc:7291
| Max Loss | $48,300 | (ND $128.00 + SW $355) x 100 |
| Normal income ref | $5,760/mo | 95% ann ROI on ML |
| Hedge rolling cost | $49/mo | |
| Unrealized P&L | $-22,671 | fortress legs from IBKR |
Each Friday gets its own recommended pick and full income ladder (safest strike per income rung, sized across your 1 contracts). The master ranks the two by E[net]/mo to pick one grand pick; both are shown here so you can choose the tenor that fits your roll cadence.
| Track | Expiry | Sell | Survival | Income/mo | E[net]/mo |
|---|---|---|---|---|---|
| NEXT FRIDAY 🏆 | 7 Aug 2026 · 7d | 1 × $450 | 81% | $3,429 | $391 |
| Rung | Sell | Expiry | DTE | OTM | Survival | Touch odds | FIGHT edge | Per cycle | Income/mo | Δ vs pick | Cap give-up | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ▸ | cover hedge | 1 × $575 | 7 Aug | 7d | 46.1% | 99%hist 100% | 2%hist 1% | +0pp | $20 | $86 | -$3,343 | $3,268 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 1 × $575 46.1% OTM over spot $393.62 7 Aug 2026 (7d, $1.15 mid) = $20 credit for the 7d cycle → $86/mo projected Survival (stays ≤ $575) 99% Breach risk 1% POP (stays ≤ $576.15) 99% EV / mo +$55 📈 CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +0pp 51% whole by 9mo vs 51% doing nothing FIRE DRILLS ~0.1/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $17/mo median; plan ~$12/mo after 68% keep · $44 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~1.9 mo [0.9-4.0], measured ONLY among the 51% of futures that got whole 🛡 IF CHALLENGED (spot reaches the strike) · challenge = the strike is touched at any point, so it runs ~2x the breach risk (finishing through it) Challenge odds (touch by expiry) 2% Flat exit net (mid-life) -$2,797 Free roll-up none Safest escape (by 21 Aug 2026) $599 @ 72% POP 63% survival Roll menuyour doors if the call gets challenged; each row = buy back the 1 calls + sell the new ones, one order. Prices assume the central case (day 3 of 7); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $39.81/sh now → $28.17 mid-life (likely $17.65–$30.90) → ≈ $0 at expiry | you banked $0.20/sh, so a flat mid-life exit nets -$27.97/sh | roll rows are incremental, the banked premium stays yours 📊 Across 52 simulated challenges: the $575 strike is typically first touched on day 6 of 7, at $591 (overshoots $16.27). The [P25–P75] under each Total is that door's credit across those paths; % credit is the share of those challenges where the roll is a net credit.
If rolled & exited = your total from-entry P&L if you roll to that strike and then close the whole fortress with the stock pinned there (all legs repriced; SAFE = P&L ≥ 0). Cap gain is what that roll earns THIS cycle (premium + appreciation from today to the new strike); the total adds your existing MTM on top. Same from-entry basis as this tool's @cap / total-exit numbers, at the rolled strike. POP = P(stays ≤ strike + premium collected, the call is profitable); surv = P(stays ≤ strike, the call expires fully worthless). Survival is the stricter bar (no premium cushion), so it sits below POP. Method: each leg = its live quote (buyback off the ask, sells off the bid) × a Black-Scholes ratio to the challenge, using the leg's own IV shifted -0.4 vol pt per +1% move (equity skew: vol eases as spot rises; buyback shift floored at 0). Estimates, not quotes; the live roll table owns the real decision when a CC is actually threatened. More detail, income coverage, downside budget, tripwires, held-to-expiry ladder, V-bounce stressIncome coverage
Downside budget ⚠ $575 is $33 below CC-SS $607.88: assignment on a recovery to whole locks the cap give-up below.
Tripwiresprice and time left decide together; the matrix is the playbook The one rule: roll when the short call's remaining TIME VALUE < $0.05/sh (~25% of the $0.20 collected) or spot ≥ $576.15 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $575)); NOT the premium you collected. Momentum override: two daily closes above $526.82 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 1.09 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $607.88, where you are whole again, by expiry) Starting unrealized P&L: $-22,671 + Fortress recovery (un-capped): +$23,269 − CC assignment net of premium (1 × $575): -$3,268 Total Position P&L @ SS: $-2,670 (+$20,001 vs today) Do-nothing baseline at SS: $-1,185 (this trade vs do-nothing: $-1,485, the opportunity cost of earning $86/mo FIGHT income now) BB-reversion stress (→ $464.80 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$0, position total $-14,941 (+$7,730 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 🛡 safe yield | 1 × $490 | 7 Aug | 7d | 24.5% | 92%hist 100% | 17%hist 5% | +4pp | $300 | $1,286 | -$2,143 | $11,488 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 1 × $490 24.5% OTM over spot $393.62 7 Aug 2026 (7d, $3.35 mid) = $300 credit for the 7d cycle → $1,286/mo projected Survival (stays ≤ $490) 92% Breach risk 8% POP (stays ≤ $493.35) 93% EV / mo +$593 📈 CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +4pp 57% whole by 9mo vs 52% doing nothing FIRE DRILLS ~0.9/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $706/mo median; plan ~$480/mo after 68% keep · $3,086 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~1.5 mo [0.8-3.0], measured ONLY among the 57% of futures that got whole 🛡 IF CHALLENGED (spot reaches the strike) · challenge = the strike is touched at any point, so it runs ~2x the breach risk (finishing through it) Challenge odds (touch by expiry) 11% Flat exit net (mid-life) -$2,100 Free roll-up +$6/wk Safest escape (by 28 Aug 2026) $521 @ 73% POP 66% survival Roll menuyour doors if the call gets challenged; each row = buy back the 1 calls + sell the new ones, one order. Prices assume the central case (day 3 of 7); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $33.93/sh now → $24.00 mid-life (likely $20.85–$35.96) → ≈ $0 at expiry | you banked $3.00/sh, so a flat mid-life exit nets -$21.00/sh | roll rows are incremental, the banked premium stays yours 📊 Across 335 simulated challenges: the $490 strike is typically first touched on day 5 of 7, at $508 (overshoots $18.12). The [P25–P75] under each Total is that door's credit across those paths; % credit is the share of those challenges where the roll is a net credit.
If rolled & exited = your total from-entry P&L if you roll to that strike and then close the whole fortress with the stock pinned there (all legs repriced; SAFE = P&L ≥ 0). Cap gain is what that roll earns THIS cycle (premium + appreciation from today to the new strike); the total adds your existing MTM on top. Same from-entry basis as this tool's @cap / total-exit numbers, at the rolled strike. POP = P(stays ≤ strike + premium collected, the call is profitable); surv = P(stays ≤ strike, the call expires fully worthless). Survival is the stricter bar (no premium cushion), so it sits below POP. Method: each leg = its live quote (buyback off the ask, sells off the bid) × a Black-Scholes ratio to the challenge, using the leg's own IV shifted -0.4 vol pt per +1% move (equity skew: vol eases as spot rises; buyback shift floored at 0). Estimates, not quotes; the live roll table owns the real decision when a CC is actually threatened. More detail, income coverage, downside budget, tripwires, held-to-expiry ladder, V-bounce stressIncome coverage
Downside budget ⚠ $490 is $118 below CC-SS $607.88: assignment on a recovery to whole locks the cap give-up below.
Tripwiresprice and time left decide together; the matrix is the playbook The one rule: roll when the short call's remaining TIME VALUE < $0.75/sh (~25% of the $3.00 collected) or spot ≥ $493.35 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $490)); NOT the premium you collected. Momentum override: two daily closes above $526.82 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 1.09 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $607.88, where you are whole again, by expiry) Starting unrealized P&L: $-22,671 + Fortress recovery (un-capped): +$23,269 − CC assignment net of premium (1 × $490): -$11,488 Total Position P&L @ SS: $-10,890 (+$11,781 vs today) Do-nothing baseline at SS: $-1,185 (this trade vs do-nothing: $-9,705, the opportunity cost of earning $1,286/mo FIGHT income now) BB-reversion stress (→ $464.80 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$0, position total $-14,941 (+$7,730 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 33% normal | 1 × $465 | 7 Aug | 7d | 18.1% | 86%hist 99% | 29%hist 13% | +4pp | $490 | $2,100 | -$1,329 | $13,798 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 1 × $465 18.1% OTM over spot $393.62 7 Aug 2026 (7d, $7.40 mid) = $490 credit for the 7d cycle → $2,100/mo projected Survival (stays ≤ $465) 86% Breach risk 14% POP (stays ≤ $472.40) 88% EV / mo +$542 📈 CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +4pp 60% whole by 9mo vs 56% doing nothing FIRE DRILLS ~1.6/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $1,050/mo median; plan ~$714/mo after 68% keep · $4,682 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~1.7 mo [0.9-3.5], measured ONLY among the 60% of futures that got whole 🛡 IF CHALLENGED (spot reaches the strike) · challenge = the strike is touched at any point, so it runs ~2x the breach risk (finishing through it) Challenge odds (touch by expiry) 21% Flat exit net (mid-life) -$1,788 Free roll-up +$9/wk Safest escape (by 28 Aug 2026) $511 @ 77% POP 72% survival Roll menuyour doors if the call gets challenged; each row = buy back the 1 calls + sell the new ones, one order. Prices assume the central case (day 3 of 7); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $32.20/sh now → $22.78 mid-life (likely $21.54–$36.04) → ≈ $0 at expiry | you banked $4.90/sh, so a flat mid-life exit nets -$17.88/sh | roll rows are incremental, the banked premium stays yours 📊 Across 631 simulated challenges: the $465 strike is typically first touched on day 4 of 7, at $482 (overshoots $16.60). The [P25–P75] under each Total is that door's credit across those paths; % credit is the share of those challenges where the roll is a net credit.
If rolled & exited = your total from-entry P&L if you roll to that strike and then close the whole fortress with the stock pinned there (all legs repriced; SAFE = P&L ≥ 0). Cap gain is what that roll earns THIS cycle (premium + appreciation from today to the new strike); the total adds your existing MTM on top. Same from-entry basis as this tool's @cap / total-exit numbers, at the rolled strike. POP = P(stays ≤ strike + premium collected, the call is profitable); surv = P(stays ≤ strike, the call expires fully worthless). Survival is the stricter bar (no premium cushion), so it sits below POP. Method: each leg = its live quote (buyback off the ask, sells off the bid) × a Black-Scholes ratio to the challenge, using the leg's own IV shifted -0.4 vol pt per +1% move (equity skew: vol eases as spot rises; buyback shift floored at 0). Estimates, not quotes; the live roll table owns the real decision when a CC is actually threatened. More detail, income coverage, downside budget, tripwires, held-to-expiry ladder, V-bounce stressIncome coverage
Downside budget ⚠ $465 is $143 below CC-SS $607.88: assignment on a recovery to whole locks the cap give-up below.
Tripwiresprice and time left decide together; the matrix is the playbook The one rule: roll when the short call's remaining TIME VALUE < $1.23/sh (~25% of the $4.90 collected) or spot ≥ $472.40 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $465)); NOT the premium you collected. Momentum override: two daily closes above $526.82 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 1.09 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $607.88, where you are whole again, by expiry) Starting unrealized P&L: $-22,671 + Fortress recovery (un-capped): +$23,269 − CC assignment net of premium (1 × $465): -$13,798 Total Position P&L @ SS: $-13,200 (+$9,471 vs today) Do-nothing baseline at SS: $-1,185 (this trade vs do-nothing: $-12,015, the opportunity cost of earning $2,100/mo FIGHT income now) BB-reversion stress (→ $464.80 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$0, position total $-14,941 (+$7,730 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 🎯 50% normal | 1 × $450 | 7 Aug | 7d | 14.3% | 81%hist 99% | 40%hist 18% | +8pp | $800 | $3,429 | — | $14,988 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 1 × $450 14.3% OTM over spot $393.62 7 Aug 2026 (7d, $8.65 mid) = $800 credit for the 7d cycle → $3,429/mo projected Survival (stays ≤ $450) 81% Breach risk 19% POP (stays ≤ $458.65) 84% EV / mo +$1,005 📈 CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +8pp 60% whole by 9mo vs 52% doing nothing FIRE DRILLS ~2.2/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $1,499/mo median; plan ~$1,019/mo after 68% keep · $7,358 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~1.6 mo [0.8-3.7], measured ONLY among the 60% of futures that got whole 🛡 IF CHALLENGED (spot reaches the strike) · challenge = the strike is touched at any point, so it runs ~2x the breach risk (finishing through it) Challenge odds (touch by expiry) 29% Flat exit net (mid-life) -$1,405 Free roll-up +$9/wk Safest escape (by 21 Aug 2026) $499 @ 79% POP 74% survival Roll menuyour doors if the call gets challenged; each row = buy back the 1 calls + sell the new ones, one order. Prices assume the central case (day 3 of 7); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $31.16/sh now → $22.05 mid-life (likely $22.61–$36.22) → ≈ $0 at expiry | you banked $8.00/sh, so a flat mid-life exit nets -$14.05/sh | roll rows are incremental, the banked premium stays yours 📊 Across 879 simulated challenges: the $450 strike is typically first touched on day 4 of 7, at $466 (overshoots $16.41). The [P25–P75] under each Total is that door's credit across those paths; % credit is the share of those challenges where the roll is a net credit.
If rolled & exited = your total from-entry P&L if you roll to that strike and then close the whole fortress with the stock pinned there (all legs repriced; SAFE = P&L ≥ 0). Cap gain is what that roll earns THIS cycle (premium + appreciation from today to the new strike); the total adds your existing MTM on top. Same from-entry basis as this tool's @cap / total-exit numbers, at the rolled strike. POP = P(stays ≤ strike + premium collected, the call is profitable); surv = P(stays ≤ strike, the call expires fully worthless). Survival is the stricter bar (no premium cushion), so it sits below POP. Method: each leg = its live quote (buyback off the ask, sells off the bid) × a Black-Scholes ratio to the challenge, using the leg's own IV shifted -0.4 vol pt per +1% move (equity skew: vol eases as spot rises; buyback shift floored at 0). Estimates, not quotes; the live roll table owns the real decision when a CC is actually threatened. More detail, income coverage, downside budget, tripwires, held-to-expiry ladder, V-bounce stressIncome coverage
Downside budget ⚠ $450 is $158 below CC-SS $607.88: assignment on a recovery to whole locks the cap give-up below.
Tripwiresprice and time left decide together; the matrix is the playbook The one rule: roll when the short call's remaining TIME VALUE < $2.00/sh (~25% of the $8.00 collected) or spot ≥ $458.65 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $450)); NOT the premium you collected. Momentum override: two daily closes above $526.82 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 1.09 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $607.88, where you are whole again, by expiry) Starting unrealized P&L: $-22,671 + Fortress recovery (un-capped): +$23,269 − CC assignment net of premium (1 × $450): -$14,988 Total Position P&L @ SS: $-14,390 (+$8,281 vs today) Do-nothing baseline at SS: $-1,185 (this trade vs do-nothing: $-13,205, the opportunity cost of earning $3,429/mo FIGHT income now) BB-reversion stress (→ $464.80 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$680, position total $-15,621 (+$7,050 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 100% normal | 1 × $420 | 7 Aug | 7d | 6.7% | 68%hist 80% | 68%hist 51% | +9pp | $1,370 | $5,871 | +$2,443 | $17,418 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 1 × $420 6.7% OTM over spot $393.62 7 Aug 2026 (7d, $15.50 mid) = $1,370 credit for the 7d cycle → $5,871/mo projected Survival (stays ≤ $420) 68% Breach risk 32% POP (stays ≤ $435.50) 75% EV / mo +$574 📈 CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +9pp 60% whole by 9mo vs 51% doing nothing FIRE DRILLS ~4.5/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $1,882/mo median; plan ~$1,280/mo after 68% keep · $8,735 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~1.7 mo [0.8-3.8], measured ONLY among the 60% of futures that got whole 🛡 IF CHALLENGED (spot reaches the strike) · challenge = the strike is touched at any point, so it runs ~2x the breach risk (finishing through it) Challenge odds (touch by expiry) 51% Flat exit net (mid-life) -$688 Free roll-up +$9/wk Safest escape (by 21 Aug 2026) $506 @ 87% POP 86% survival Roll menuyour doors if the call gets challenged; each row = buy back the 1 calls + sell the new ones, one order. Prices assume the central case (day 3 of 7); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $29.08/sh now → $20.58 mid-life (likely $25.12–$37.70) → ≈ $0 at expiry | you banked $13.70/sh, so a flat mid-life exit nets -$6.88/sh | roll rows are incremental, the banked premium stays yours 📊 Across 1,538 simulated challenges: the $420 strike is typically first touched on day 3 of 7, at $436 (overshoots $16.08). The [P25–P75] under each Total is that door's credit across those paths; % credit is the share of those challenges where the roll is a net credit.
If rolled & exited = your total from-entry P&L if you roll to that strike and then close the whole fortress with the stock pinned there (all legs repriced; SAFE = P&L ≥ 0). Cap gain is what that roll earns THIS cycle (premium + appreciation from today to the new strike); the total adds your existing MTM on top. Same from-entry basis as this tool's @cap / total-exit numbers, at the rolled strike. POP = P(stays ≤ strike + premium collected, the call is profitable); surv = P(stays ≤ strike, the call expires fully worthless). Survival is the stricter bar (no premium cushion), so it sits below POP. Method: each leg = its live quote (buyback off the ask, sells off the bid) × a Black-Scholes ratio to the challenge, using the leg's own IV shifted -0.4 vol pt per +1% move (equity skew: vol eases as spot rises; buyback shift floored at 0). Estimates, not quotes; the live roll table owns the real decision when a CC is actually threatened. More detail, income coverage, downside budget, tripwires, held-to-expiry ladder, V-bounce stressIncome coverage
Downside budget ⚠ $420 is $188 below CC-SS $607.88: assignment on a recovery to whole locks the cap give-up below.
Tripwiresprice and time left decide together; the matrix is the playbook The one rule: roll when the short call's remaining TIME VALUE < $3.42/sh (~25% of the $13.70 collected) or spot ≥ $435.50 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $420)); NOT the premium you collected. Momentum override: two daily closes above $526.82 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 1.09 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $607.88, where you are whole again, by expiry) Starting unrealized P&L: $-22,671 + Fortress recovery (un-capped): +$23,269 − CC assignment net of premium (1 × $420): -$17,418 Total Position P&L @ SS: $-16,820 (+$5,851 vs today) Do-nothing baseline at SS: $-1,185 (this trade vs do-nothing: $-15,635, the opportunity cost of earning $5,871/mo FIGHT income now) BB-reversion stress (→ $464.80 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$3,110, position total $-18,051 (+$4,620 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Every eligible strike x expiry in the 4-45 DTE band (4 expiries scanned, 61 clear the income floor), each sized to the minimum contracts that clear it. Sorted by survival (safest first): the primary 🎯 is the safest; rows below trade safety for income.
Fortress delta: 1.086 (IBKR) | Recovery@SS: +$23,269 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $-1,185
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $450 | 7d | 7 Aug 2026 | $8.00 | 1/1 | $3,429 | $3,380 | 81% | 84% | +$1,005 | -$14,988 | 117.1% | $-14,390 (vs do-nothing $-13,205) |
| $445 | 7d | 7 Aug 2026 | $8.20 | 1/1 | $3,514 | $3,465 | 79% | 83% | +$728 | -$15,468 | 120.8% | $-14,870 (vs do-nothing $-13,685) |
| $442.50 | 7d | 7 Aug 2026 | $8.60 | 1/1 | $3,686 | $3,637 | 78% | 82% | +$703 | -$15,678 | 122.5% | $-15,080 (vs do-nothing $-13,895) |
| $440 | 7d | 7 Aug 2026 | $9.50 | 1/1 | $4,071 | $4,022 | 77% | 81% | +$881 | -$15,838 | 123.7% | $-15,240 (vs do-nothing $-14,055) |
| $437.50 | 7d | 7 Aug 2026 | $9.70 | 1/1 | $4,157 | $4,108 | 76% | 81% | +$747 | -$16,068 | 125.5% | $-15,470 (vs do-nothing $-14,285) |
| $435 | 7d | 7 Aug 2026 | $10.20 | 1/1 | $4,371 | $4,322 | 75% | 80% | +$731 | -$16,268 | 127.1% | $-15,670 (vs do-nothing $-14,485) |
| $432.50 | 7d | 7 Aug 2026 | $10.90 | 1/1 | $4,671 | $4,622 | 74% | 79% | +$788 | -$16,448 | 128.5% | $-15,850 (vs do-nothing $-14,665) |
| $435 | 14d | 14 Aug 2026 | $14.10 | 1/1 | $3,021 | $2,972 | 73% | 79% | +$548 | -$15,878 | 124.0% | $-15,280 (vs do-nothing $-14,095) |
| $430 | 7d | 7 Aug 2026 | $10.60 | 1/1 | $4,543 | $4,494 | 73% | 79% | +$404 | -$16,728 | 130.7% | $-16,130 (vs do-nothing $-14,945) |
| $427.50 | 7d | 7 Aug 2026 | $11.70 | 1/1 | $5,014 | $4,965 | 72% | 78% | +$606 | -$16,868 | 131.8% | $-16,270 (vs do-nothing $-15,085) |
| $430 | 14d | 14 Aug 2026 | $15.10 | 1/1 | $3,236 | $3,187 | 71% | 77% | +$485 | -$16,278 | 127.2% | $-15,680 (vs do-nothing $-14,495) |
| $425 | 7d | 7 Aug 2026 | $12.10 | 1/1 | $5,186 | $5,137 | 71% | 77% | +$496 | -$17,078 | 133.4% | $-16,480 (vs do-nothing $-15,295) |
| $422.50 | 7d | 7 Aug 2026 | $13.10 | 1/1 | $5,614 | $5,565 | 69% | 76% | +$628 | -$17,228 | 134.6% | $-16,630 (vs do-nothing $-15,445) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $425 | 14d | 14 Aug 2026 | $16.40 | 1/1 | $3,514 | $3,465 | 69% | 76% | +$462 | -$16,648 | 130.1% | $-16,050 (vs do-nothing $-14,865) |
| $420 | 7d | 7 Aug 2026 | $13.70 | 1/1 | $5,871 | $5,822 | 68% | 75% | +$574 | -$17,418 | 136.1% | $-16,820 (vs do-nothing $-15,635) |
| $415 | 7d | 7 Aug 2026 | $15.50 | 1/1 | $6,643 | $6,594 | 67% | 77% | +$2,305 | -$17,738 | 138.6% | $-17,140 (vs do-nothing $-15,955) |
| $417.50 | 7d | 7 Aug 2026 | $14.30 | 1/1 | $6,129 | $6,080 | 67% | 75% | +$506 | -$17,608 | 137.6% | $-17,010 (vs do-nothing $-15,825) |
| $422.50 | 21d | 21 Aug 2026 | $20.50 | 1/1 | $2,929 | $2,880 | 67% | 75% | +$360 | -$16,488 | 128.8% | $-15,890 (vs do-nothing $-14,705) |
| $420 | 14d | 14 Aug 2026 | $18.10 | 1/1 | $3,879 | $3,830 | 67% | 75% | +$499 | -$16,978 | 132.6% | $-16,380 (vs do-nothing $-15,195) |
| $420 | 21d | 21 Aug 2026 | $21.80 | 1/1 | $3,114 | $3,065 | 66% | 75% | +$428 | -$16,608 | 129.7% | $-16,010 (vs do-nothing $-14,825) |
| $417.50 | 14d | 14 Aug 2026 | $19.00 | 1/1 | $4,071 | $4,022 | 66% | 74% | +$518 | -$17,138 | 133.9% | $-16,540 (vs do-nothing $-15,355) |
| $417.50 | 21d | 21 Aug 2026 | $22.10 | 1/1 | $3,157 | $3,108 | 65% | 74% | +$348 | -$16,828 | 131.5% | $-16,230 (vs do-nothing $-15,045) |
| $415 | 14d | 14 Aug 2026 | $20.00 | 1/1 | $4,286 | $4,237 | 64% | 74% | +$552 | -$17,288 | 135.1% | $-16,690 (vs do-nothing $-15,505) |
| $412.50 | 7d | 7 Aug 2026 | $16.10 | 1/1 | $6,900 | $6,851 | 64% | 73% | +$578 | -$17,928 | 140.1% | $-17,330 (vs do-nothing $-16,145) |
| $415 | 21d | 21 Aug 2026 | $23.00 | 1/1 | $3,286 | $3,237 | 64% | 73% | +$350 | -$16,988 | 132.7% | $-16,390 (vs do-nothing $-15,205) |
| $412.50 | 14d | 14 Aug 2026 | $19.40 | 1/1 | $4,157 | $4,108 | 63% | 73% | +$236 | -$17,598 | 137.5% | $-17,000 (vs do-nothing $-15,815) |
| $410 | 7d | 7 Aug 2026 | $17.80 | 1/1 | $7,629 | $7,580 | 63% | 72% | +$933 | -$18,008 | 140.7% | $-17,410 (vs do-nothing $-16,225) |
| $412.50 | 21d | 21 Aug 2026 | $23.40 | 1/1 | $3,343 | $3,294 | 63% | 73% | +$276 | -$17,198 | 134.4% | $-16,600 (vs do-nothing $-15,415) |
| $410 | 14d | 14 Aug 2026 | $19.20 | 1/1 | $4,114 | $4,065 | 62% | 72% | $-2 | -$17,868 | 139.6% | $-17,270 (vs do-nothing $-16,085) |
| $410 | 21d | 21 Aug 2026 | $24.50 | 1/1 | $3,500 | $3,451 | 62% | 72% | +$297 | -$17,338 | 135.5% | $-16,740 (vs do-nothing $-15,555) |
| $407.50 | 7d | 7 Aug 2026 | $17.80 | 1/1 | $7,629 | $7,580 | 61% | 72% | +$542 | -$18,258 | 142.6% | $-17,660 (vs do-nothing $-16,475) |
| $407.50 | 14d | 14 Aug 2026 | $22.50 | 1/1 | $4,821 | $4,772 | 61% | 72% | +$503 | -$17,788 | 139.0% | $-17,190 (vs do-nothing $-16,005) |
| $407.50 | 21d | 21 Aug 2026 | $25.40 | 1/1 | $3,629 | $3,580 | 61% | 72% | +$286 | -$17,498 | 136.7% | $-16,900 (vs do-nothing $-15,715) |
| $405 | 7d | 7 Aug 2026 | $18.90 | 1/1 | $8,100 | $8,051 | 60% | 71% | +$606 | -$18,398 | 143.7% | $-17,800 (vs do-nothing $-16,615) |
| $405 | 14d | 14 Aug 2026 | $23.00 | 1/1 | $4,929 | $4,880 | 60% | 71% | +$401 | -$17,988 | 140.5% | $-17,390 (vs do-nothing $-16,205) |
| $405 | 21d | 21 Aug 2026 | $26.20 | 1/1 | $3,743 | $3,694 | 59% | 71% | +$256 | -$17,668 | 138.0% | $-17,070 (vs do-nothing $-15,885) |
| $405 | 28d | 28 Aug 2026 | $28.00 | 1/1 | $3,000 | $2,951 | 59% | 71% | +$127 | -$17,488 | 136.6% | $-16,890 (vs do-nothing $-15,705) |
| $402.50 | 7d | 7 Aug 2026 | $19.30 | 1/1 | $8,271 | $8,222 | 59% | 70% | +$351 | -$18,608 | 145.4% | $-18,010 (vs do-nothing $-16,825) |
| $402.50 | 14d | 14 Aug 2026 | $24.80 | 1/1 | $5,314 | $5,265 | 58% | 70% | +$569 | -$18,058 | 141.1% | $-17,460 (vs do-nothing $-16,275) |
| $402.50 | 21d | 21 Aug 2026 | $27.50 | 1/1 | $3,929 | $3,880 | 58% | 71% | +$293 | -$17,788 | 139.0% | $-17,190 (vs do-nothing $-16,005) |
| $400 | 28d | 28 Aug 2026 | $30.00 | 1/1 | $3,214 | $3,165 | 58% | 69% | $-427 | -$17,788 | 139.0% | $-17,190 (vs do-nothing $-16,005) |
| $400 | 21d | 21 Aug 2026 | $27.50 | 1/1 | $3,929 | $3,880 | 57% | 70% | +$139 | -$18,038 | 140.9% | $-17,440 (vs do-nothing $-16,255) |
| $400 | 14d | 14 Aug 2026 | $25.30 | 1/1 | $5,421 | $5,372 | 57% | 70% | +$452 | -$18,258 | 142.6% | $-17,660 (vs do-nothing $-16,475) |
| $400 | 7d | 7 Aug 2026 | $20.90 | 1/1 | $8,957 | $8,908 | 57% | 69% | +$593 | -$18,698 | 146.1% | $-18,100 (vs do-nothing $-16,915) |
| $397.50 | 21d | 21 Aug 2026 | $29.00 | 1/1 | $4,143 | $4,094 | 56% | 69% | +$195 | -$18,138 | 141.7% | $-17,540 (vs do-nothing $-16,355) |
| $395 | 28d | 28 Aug 2026 | $32.70 | 1/1 | $3,504 | $3,455 | 56% | 68% | $-372 | -$18,018 | 140.8% | $-17,420 (vs do-nothing $-16,235) |
| $397.50 | 14d | 14 Aug 2026 | $24.00 | 1/1 | $5,143 | $5,094 | 56% | 69% | $-59 | -$18,638 | 145.6% | $-18,040 (vs do-nothing $-16,855) |
| $397.50 | 7d | 7 Aug 2026 | $21.80 | 1/1 | $9,343 | $9,294 | 56% | 69% | +$516 | -$18,858 | 147.3% | $-18,260 (vs do-nothing $-17,075) |
| $395 | 21d | 21 Aug 2026 | $30.30 | 1/1 | $4,329 | $4,280 | 55% | 69% | +$217 | -$18,258 | 142.6% | $-17,660 (vs do-nothing $-16,475) |
| $395 | 14d | 14 Aug 2026 | $27.20 | 1/1 | $5,829 | $5,780 | 55% | 69% | +$386 | -$18,568 | 145.1% | $-17,970 (vs do-nothing $-16,785) |
| $395 | 7d | 7 Aug 2026 | $22.30 | 1/1 | $9,557 | $9,508 | 54% | 68% | +$248 | -$19,058 | 148.9% | $-18,460 (vs do-nothing $-17,275) |
| $390 | 28d | 28 Aug 2026 | $34.30 | 1/1 | $3,675 | $3,626 | 54% | 67% | $-446 | -$18,358 | 143.4% | $-17,760 (vs do-nothing $-16,575) |
| $392.50 | 21d | 21 Aug 2026 | $31.00 | 1/1 | $4,429 | $4,380 | 54% | 68% | +$150 | -$18,438 | 144.0% | $-17,840 (vs do-nothing $-16,655) |
| $392.50 | 14d | 14 Aug 2026 | $28.00 | 1/1 | $6,000 | $5,951 | 53% | 68% | +$308 | -$18,738 | 146.4% | $-18,140 (vs do-nothing $-16,955) |
| $390 | 21d | 21 Aug 2026 | $32.70 | 1/1 | $4,671 | $4,622 | 53% | 68% | +$220 | -$18,518 | 144.7% | $-17,920 (vs do-nothing $-16,735) |
| $392.50 | 7d | 7 Aug 2026 | $23.90 | 1/1 | $10,243 | $10,194 | 53% | 67% | +$433 | -$19,148 | 149.6% | $-18,550 (vs do-nothing $-17,365) |
| $390 | 14d | 14 Aug 2026 | $29.60 | 1/1 | $6,343 | $6,294 | 52% | 67% | +$394 | -$18,828 | 147.1% | $-18,230 (vs do-nothing $-17,045) |
| $387.50 | 21d | 21 Aug 2026 | $33.50 | 1/1 | $4,786 | $4,737 | 52% | 67% | +$156 | -$18,688 | 146.0% | $-18,090 (vs do-nothing $-16,905) |
| $390 | 7d | 7 Aug 2026 | $26.00 | 1/1 | $11,143 | $11,094 | 51% | 67% | +$813 | -$19,188 | 149.9% | $-18,590 (vs do-nothing $-17,405) |
| $387.50 | 14d | 14 Aug 2026 | $30.20 | 1/1 | $6,471 | $6,422 | 51% | 67% | +$258 | -$19,018 | 148.6% | $-18,420 (vs do-nothing $-17,235) |
| $387.50 | 7d | 7 Aug 2026 | $26.10 | 1/1 | $11,186 | $11,137 | 50% | 66% | +$315 | -$19,428 | 151.8% | $-18,830 (vs do-nothing $-17,645) |
Income/mo = FIGHT leg gross, DTE-prorated. Net/mo = FIGHT + conservative CC gross minus hedge cost. POP (mid) = probability stock closes at or below (strike + mid premium) at expiry, per-strike chain IV when available. Survival = CC expires fully worthless. EV/mo = premium minus expected buyback, monthly, with realized vol = IV x 85% (variance risk premium 15%). Survival, POP and touch use vol x 1.00 (raw implied: the VRP haircut is applied to the premium edge but NOT to risk, because understating the edge costs opportunity while understating breach odds costs capital; the risk-side haircut arms only from the graded ledger). Cap give-up @ SS = recovery mortgaged on a V-bounce to SS, net of premium. Total P&L @ SS = absolute position P&L if the stock closes at SS; "vs do-nothing" = opportunity cost against holding all 1 contracts at the conservative CC.