1 contracts (100 sh) | BE SS: $588.00 | CC-SS: $610.48 (banked floor $582.44) | IV: HIGH | Accounts: RetireInc:7291
| Max Loss | $48,300 | (ND $128.00 + SW $355) x 100 |
| Normal income ref | $2,688/mo | 95% ann ROI on ML |
| Hedge rolling cost | $127/mo | |
| Unrealized P&L | $-35,452 | fortress legs from IBKR |
| Status | Leg | Credit/sh | Credit | Opened | Closed | Close/sh | Banked | Account | Source |
|---|---|---|---|---|---|---|---|---|---|
| EXPIRED | 1x $300C 9 Oct 2026 | $1.91 | $191 | 2026-10-06 | 2026-10-12 | $0.00 | $191 | U18827291 | execution |
| CLOSED | 1x $295C 9 Oct 2026 | $3.00 | $300 | 2026-10-05 | 2026-10-06 | $3.69 | $-69 | U18827291 | snapshot |
| EXPIRED | 1x $335C 2 Oct 2026 | $2.75 | $275 | 2026-09-28 | 2026-10-05 | $0.00 | $275 | U18827291 | snapshot |
| UNKNOWN | 1x $370C 2 Oct 2026 | $1.70 | $170 | 2026-09-22 | 2026-09-28 | $1.70 | $0 | U18827291 | snapshot |
| UNKNOWN | 1x $330C 25 Sep 2026 | $3.20 | $320 | 2026-09-21 | 2026-09-22 | $3.20 | $0 | U18827291 | snapshot |
| EXPIRED | 1x $332.5C 11 Sep 2026 | $2.50 | $250 | 2026-09-08 | 2026-09-14 | $0.00 | $250 | U18827291 | snapshot |
| EXPIRED | 1x $360C 4 Sep 2026 | $2.37 | $237 | 2026-08-19 | 2026-09-08 | $0.00 | $237 | U18827291 | snapshot |
| UNKNOWN | 1x $320C 21 Aug 2026 | $3.56 | $356 | 2026-08-18 | 2026-08-19 | $3.56 | $0 | U18827291 | execution |
| CLOSED | 1x $435C 31 Jul 2026 | $6.92 | $692 | 2026-07-23 | 2026-07-30 | $1.40 | $552 | U18827291 | execution |
| CLOSED | 1x $465C 31 Jul 2026 | $10.80 | $1,080 | 2026-07-22 | 2026-07-23 | $2.08 | $872 | U18827291 | snapshot |
| UNKNOWN | 1x $480C 24 Jul 2026 | $6.90 | $690 | 2026-07-17 | 2026-07-22 | $6.90 | $0 | U18827291 | snapshot |
| CLOSED | 1x $490C 17 Jul 2026 | $3.00 | $300 | 2026-07-15 | 2026-07-16 | $0.28 | $272 | U18827291 | execution |
| CLOSED | 1x $600C 17 Jul 2026 | $4.35 | $435 | 2026-07-02 | 2026-07-13 | $0.20 | $415 | U18827291 | seed |
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 |
|---|---|---|---|---|---|
| THIS FRIDAY 🏆 | 16 Oct 2026 · 4d | 1 × $295 | 80% | $1,500 | $755 |
| NEXT FRIDAY | 23 Oct 2026 · 11d | 1 × $292.50 | 69% | $1,473 | $-132 |
| Rung | Sell | Expiry | DTE | OTM | Survival | Touch odds | FIGHT edge | Per cycle | Income/mo | Δ vs pick | Cap give-up | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ▸ | cover hedge | 1 × $320 | 16 Oct | 4d | 14.1% | 98%hist 95% | 5%hist 4% | +1pp | $25 | $188 | -$1,312 | $29,023 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 1 ร $320 14.1% OTM over spot $280.44 16 Oct 2026 (4d, $0.30 mid) = $25 credit for the 4d cycle โ $188/mo projected Survival (stays โค $320) 98% Breach risk 2% POP (stays โค $320.30) 98% EV / mo +$137 ๐ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +1pp 12% whole by 9mo vs 11% doing nothing FIRE DRILLS ~0.6/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $39/mo median; plan ~$27/mo after 68% keep · $317 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~4.7 mo, measured ONLY among the 12% of futures that got whole ๐ก IF CHALLENGED (spot reaches the strike) ยท 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) -$569 Free roll-up +$7/wk Safest escape (by 6 Nov 2026) $370 @ 84% POP 81% 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 2 of 4); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $8.41/sh now โ $5.94 mid-life (likely $4.31โ$8.79) โ โ $0 at expiry | you banked $0.25/sh, so a flat mid-life exit nets -$5.69/sh | roll rows are incremental, the banked premium stays yours ๐ Across 53 simulated challenges: the $320 strike is typically first touched on day 4 of 4, at $325 (overshoots $5.11). The [P25โP75] 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 โฅ 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 โค strike + premium collected, the call is profitable); surv = P(stays โค 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) ร 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 ⚠ $320 is $290 below CC-SS $610.48: 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 < $0.06/sh (~25% of the $0.25 collected) or spot โฅ $320.30 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โ $320)); NOT the premium you collected. Momentum override: two daily closes above $337.84 (daily upper band) or daily RSI > 70 โ treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic ยท fortress delta 1.12 (IBKR)
V-BOUNCE STRESS (stock โ CC-SS $610.48, where you are whole again, by expiry) Starting unrealized P&L: $-35,452 + Fortress recovery (un-capped): +$36,832 โ CC assignment net of premium (1 ร $320): -$29,023 Total Position P&L @ SS: $-27,644 (+$7,809 vs today) Do-nothing baseline at SS: $-23,164 (this trade vs do-nothing: $-4,480, the opportunity cost of earning $188/mo FIGHT income now) BB-reversion stress (โ $381.10 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$6,085, position total $-30,304 (+$5,148 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | ๐ก safe yield | 1 × $305 | 16 Oct | 4d | 8.8% | 91%hist 95% | 19%hist 14% | +2pp | $75 | $562 | -$938 | $30,473 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 1 ร $305 8.8% OTM over spot $280.44 16 Oct 2026 (4d, $0.93 mid) = $75 credit for the 4d cycle โ $562/mo projected Survival (stays โค $305) 91% Breach risk 9% POP (stays โค $305.93) 91% EV / mo +$212 ๐ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +2pp 14% whole by 9mo vs 12% doing nothing FIRE DRILLS ~2.8/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $283/mo median; plan ~$192/mo after 68% keep · $2,419 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~5.9 mo, measured ONLY among the 14% of futures that got whole ๐ก IF CHALLENGED (spot reaches the strike) ยท 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) -$492 Free roll-up +$7/wk Safest escape (by 6 Nov 2026) $365 @ 87% POP 85% 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 2 of 4); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $8.01/sh now โ $5.67 mid-life (likely $5.20โ$9.68) โ โ $0 at expiry | you banked $0.75/sh, so a flat mid-life exit nets -$4.92/sh | roll rows are incremental, the banked premium stays yours ๐ Across 344 simulated challenges: the $305 strike is typically first touched on day 3 of 4, at $310 (overshoots $5.41). The [P25โP75] 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 โฅ 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 โค strike + premium collected, the call is profitable); surv = P(stays โค 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) ร 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 ⚠ $305 is $305 below CC-SS $610.48: 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 < $0.19/sh (~25% of the $0.75 collected) or spot โฅ $305.93 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โ $305)); NOT the premium you collected. Momentum override: two daily closes above $337.84 (daily upper band) or daily RSI > 70 โ treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic ยท fortress delta 1.12 (IBKR)
V-BOUNCE STRESS (stock โ CC-SS $610.48, where you are whole again, by expiry) Starting unrealized P&L: $-35,452 + Fortress recovery (un-capped): +$36,832 โ CC assignment net of premium (1 ร $305): -$30,473 Total Position P&L @ SS: $-29,094 (+$6,359 vs today) Do-nothing baseline at SS: $-23,164 (this trade vs do-nothing: $-5,930, the opportunity cost of earning $562/mo FIGHT income now) BB-reversion stress (โ $381.10 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$7,535, position total $-31,754 (+$3,698 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 33% normal ← lean | 1 × $300 | 16 Oct | 4d | 7.0% | 86%hist 86% | 29%hist 24% | +5pp | $140 | $1,050 | -$450 | $30,908 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 1 ร $300 7.0% OTM over spot $280.44 16 Oct 2026 (4d, $1.50 mid) = $140 credit for the 4d cycle โ $1,050/mo projected Survival (stays โค $300) 86% Breach risk 14% POP (stays โค $301.50) 88% EV / mo +$425 ๐ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +5pp 16% whole by 9mo vs 12% doing nothing FIRE DRILLS ~4.2/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $558/mo median; plan ~$380/mo after 68% keep · $4,768 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~6.0 mo [4.7-7.6], measured ONLY among the 16% of futures that got whole ๐ก IF CHALLENGED (spot reaches the strike) ยท challenge = the strike is touched at any point, so it runs ~2x the breach risk (finishing through it) Challenge odds (touch by expiry) 18% Flat exit net (mid-life) -$417 Free roll-up +$7/wk Safest escape (by 6 Nov 2026) $365 @ 88% POP 87% 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 2 of 4); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $7.88/sh now โ $5.57 mid-life (likely $5.58โ$9.84) โ โ $0 at expiry | you banked $1.40/sh, so a flat mid-life exit nets -$4.17/sh | roll rows are incremental, the banked premium stays yours ๐ Across 534 simulated challenges: the $300 strike is typically first touched on day 3 of 4, at $305 (overshoots $5.35). The [P25โP75] 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 โฅ 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 โค strike + premium collected, the call is profitable); surv = P(stays โค 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) ร 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 ⚠ $300 is $310 below CC-SS $610.48: 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 < $0.35/sh (~25% of the $1.40 collected) or spot โฅ $301.50 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โ $300)); NOT the premium you collected. Momentum override: two daily closes above $337.84 (daily upper band) or daily RSI > 70 โ treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic ยท fortress delta 1.12 (IBKR)
V-BOUNCE STRESS (stock โ CC-SS $610.48, where you are whole again, by expiry) Starting unrealized P&L: $-35,452 + Fortress recovery (un-capped): +$36,832 โ CC assignment net of premium (1 ร $300): -$30,908 Total Position P&L @ SS: $-29,529 (+$5,924 vs today) Do-nothing baseline at SS: $-23,164 (this trade vs do-nothing: $-6,365, the opportunity cost of earning $1,050/mo FIGHT income now) BB-reversion stress (โ $381.10 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$7,970, position total $-32,189 (+$3,263 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | ๐ฏ 50% normal | 1 × $295 | 16 Oct | 4d | 5.2% | 80%hist 82% | 41%hist 42% | +4pp | $200 | $1,500 | — | $31,348 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 1 ร $295 5.2% OTM over spot $280.44 16 Oct 2026 (4d, $2.33 mid) = $200 credit for the 4d cycle โ $1,500/mo projected Survival (stays โค $295) 80% Breach risk 20% POP (stays โค $297.32) 83% EV / mo +$410 ๐ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +4pp 15% whole by 9mo vs 11% doing nothing FIRE DRILLS ~6.5/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $685/mo median; plan ~$466/mo after 68% keep · $5,945 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~6.3 mo [4.3-7.5], measured ONLY among the 15% of futures that got whole ๐ก IF CHALLENGED (spot reaches the strike) ยท challenge = the strike is touched at any point, so it runs ~2x the breach risk (finishing through it) Challenge odds (touch by expiry) 27% Flat exit net (mid-life) -$348 Free roll-up +$7/wk Safest escape (by 6 Nov 2026) $365 @ 90% POP 89% 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 2 of 4); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $7.75/sh now โ $5.48 mid-life (likely $5.88โ$10.25) โ โ $0 at expiry | you banked $2.00/sh, so a flat mid-life exit nets -$3.48/sh | roll rows are incremental, the banked premium stays yours ๐ Across 799 simulated challenges: the $295 strike is typically first touched on day 3 of 4, at $300 (overshoots $5.43). The [P25โP75] 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 โฅ 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 โค strike + premium collected, the call is profitable); surv = P(stays โค 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) ร 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 ⚠ $295 is $315 below CC-SS $610.48: 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 < $0.50/sh (~25% of the $2.00 collected) or spot โฅ $297.32 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โ $295)); NOT the premium you collected. Momentum override: two daily closes above $337.84 (daily upper band) or daily RSI > 70 โ treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic ยท fortress delta 1.12 (IBKR)
V-BOUNCE STRESS (stock โ CC-SS $610.48, where you are whole again, by expiry) Starting unrealized P&L: $-35,452 + Fortress recovery (un-capped): +$36,832 โ CC assignment net of premium (1 ร $295): -$31,348 Total Position P&L @ SS: $-29,969 (+$5,484 vs today) Do-nothing baseline at SS: $-23,164 (this trade vs do-nothing: $-6,805, the opportunity cost of earning $1,500/mo FIGHT income now) BB-reversion stress (โ $381.10 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$8,410, position total $-32,629 (+$2,823 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 100% normal | 1 × $287.50 | 16 Oct | 4d | 2.5% | 67%hist 64% | 68%hist 57% | +8pp | $380 | $2,850 | +$1,350 | $31,918 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 1 ร $287.50 2.5% OTM over spot $280.44 16 Oct 2026 (4d, $4.05 mid) = $380 credit for the 4d cycle โ $2,850/mo projected Survival (stays โค $287.50) 67% Breach risk 33% POP (stays โค $291.55) 74% EV / mo +$495 ๐ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +8pp 16% whole by 9mo vs 8% doing nothing FIRE DRILLS ~11.8/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $996/mo median; plan ~$677/mo after 68% keep · $8,597 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~6.2 mo [4.8-7.6], measured ONLY among the 16% of futures that got whole ๐ก IF CHALLENGED (spot reaches the strike) ยท challenge = the strike is touched at any point, so it runs ~2x the breach risk (finishing through it) Challenge odds (touch by expiry) 48% Flat exit net (mid-life) -$154 Free roll-up +$10/wk Safest escape (by 6 Nov 2026) $362 @ 91% POP 90% 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 2 of 4); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $7.55/sh now โ $5.34 mid-life (likely $6.57โ$10.37) โ โ $0 at expiry | you banked $3.80/sh, so a flat mid-life exit nets -$1.54/sh | roll rows are incremental, the banked premium stays yours ๐ Across 1,432 simulated challenges: the $288 strike is typically first touched on day 2 of 4, at $293 (overshoots $5.27). The [P25โP75] 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 โฅ 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 โค strike + premium collected, the call is profitable); surv = P(stays โค 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) ร 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 ⚠ $287.50 is $323 below CC-SS $610.48: 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 < $0.95/sh (~25% of the $3.80 collected) or spot โฅ $291.55 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โ $288)); NOT the premium you collected. Momentum override: two daily closes above $337.84 (daily upper band) or daily RSI > 70 โ treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic ยท fortress delta 1.12 (IBKR)
V-BOUNCE STRESS (stock โ CC-SS $610.48, where you are whole again, by expiry) Starting unrealized P&L: $-35,452 + Fortress recovery (un-capped): +$36,832 โ CC assignment net of premium (1 ร $287.50): -$31,918 Total Position P&L @ SS: $-30,539 (+$4,914 vs today) Do-nothing baseline at SS: $-23,164 (this trade vs do-nothing: $-7,375, the opportunity cost of earning $2,850/mo FIGHT income now) BB-reversion stress (โ $381.10 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$8,980, position total $-33,199 (+$2,253 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Rung | Sell | Expiry | DTE | OTM | Survival | Touch odds | FIGHT edge | Per cycle | Income/mo | Δ vs pick | Cap give-up | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ▸ | cover hedge | 1 × $330 | 23 Oct | 11d | 17.7% | 96%hist 95% | 9%hist 4% | +1pp | $60 | $164 | -$1,309 | $27,988 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 1 ร $330 17.7% OTM over spot $280.44 23 Oct 2026 (11d, $0.77 mid) = $60 credit for the 11d cycle โ $164/mo projected Survival (stays โค $330) 96% Breach risk 4% POP (stays โค $330.77) 96% EV / mo +$94 ๐ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +1pp 10% whole by 9mo vs 9% doing nothing FIRE DRILLS ~0.6/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $11/mo median; plan ~$7/mo after 68% keep · $87 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~5.8 mo, measured ONLY among the 10% of futures that got whole ๐ก IF CHALLENGED (spot reaches the strike) ยท challenge = the strike is touched at any point, so it runs ~2x the breach risk (finishing through it) Challenge odds (touch by expiry) 5% Flat exit net (mid-life) -$886 Free roll-up +$2/wk Safest escape (by 6 Nov 2026) $360 @ 85% POP 80% 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 5 of 11); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $13.38/sh now โ $9.46 mid-life (likely $6.77โ$11.75) โ โ $0 at expiry | you banked $0.60/sh, so a flat mid-life exit nets -$8.86/sh | roll rows are incremental, the banked premium stays yours ๐ Across 161 simulated challenges: the $330 strike is typically first touched on day 9 of 11, at $336 (overshoots $6.10). The [P25โP75] 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 โฅ 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 โค strike + premium collected, the call is profitable); surv = P(stays โค 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) ร 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 ⚠ $330 is $280 below CC-SS $610.48: 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 < $0.15/sh (~25% of the $0.60 collected) or spot โฅ $330.77 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โ $330)); NOT the premium you collected. Momentum override: two daily closes above $337.84 (daily upper band) or daily RSI > 70 โ treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic ยท fortress delta 1.12 (IBKR)
V-BOUNCE STRESS (stock โ CC-SS $610.48, where you are whole again, by expiry) Starting unrealized P&L: $-35,452 + Fortress recovery (un-capped): +$36,832 โ CC assignment net of premium (1 ร $330): -$27,988 Total Position P&L @ SS: $-26,609 (+$8,844 vs today) Do-nothing baseline at SS: $-23,164 (this trade vs do-nothing: $-3,445, the opportunity cost of earning $164/mo FIGHT income now) BB-reversion stress (โ $381.10 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$5,050, position total $-29,269 (+$6,183 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | ๐ก safe yield | 1 × $320 | 23 Oct | 11d | 14.1% | 92%hist 95% | 16%hist 14% | +1pp | $115 | $314 | -$1,159 | $28,933 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 1 ร $320 14.1% OTM over spot $280.44 23 Oct 2026 (11d, $1.32 mid) = $115 credit for the 11d cycle โ $314/mo projected Survival (stays โค $320) 92% Breach risk 8% POP (stays โค $321.32) 93% EV / mo +$153 ๐ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +1pp 8% whole by 9mo vs 7% doing nothing FIRE DRILLS ~1.0/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $108/mo median; plan ~$73/mo after 68% keep · $935 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~6.4 mo, measured ONLY among the 8% of futures that got whole ๐ก IF CHALLENGED (spot reaches the strike) ยท challenge = the strike is touched at any point, so it runs ~2x the breach risk (finishing through it) Challenge odds (touch by expiry) 10% Flat exit net (mid-life) -$802 Free roll-up +$2/wk Safest escape (by 6 Nov 2026) $350 @ 85% POP 80% 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 5 of 11); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $12.97/sh now โ $9.17 mid-life (likely $7.14โ$12.04) โ โ $0 at expiry | you banked $1.15/sh, so a flat mid-life exit nets -$8.02/sh | roll rows are incremental, the banked premium stays yours ๐ Across 291 simulated challenges: the $320 strike is typically first touched on day 8 of 11, at $325 (overshoots $5.02). The [P25โP75] 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 โฅ 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 โค strike + premium collected, the call is profitable); surv = P(stays โค 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) ร 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 ⚠ $320 is $290 below CC-SS $610.48: 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 < $0.29/sh (~25% of the $1.15 collected) or spot โฅ $321.32 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โ $320)); NOT the premium you collected. Momentum override: two daily closes above $337.84 (daily upper band) or daily RSI > 70 โ treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic ยท fortress delta 1.12 (IBKR)
V-BOUNCE STRESS (stock โ CC-SS $610.48, where you are whole again, by expiry) Starting unrealized P&L: $-35,452 + Fortress recovery (un-capped): +$36,832 โ CC assignment net of premium (1 ร $320): -$28,933 Total Position P&L @ SS: $-27,554 (+$7,899 vs today) Do-nothing baseline at SS: $-23,164 (this trade vs do-nothing: $-4,390, the opportunity cost of earning $314/mo FIGHT income now) BB-reversion stress (โ $381.10 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$5,995, position total $-30,214 (+$5,238 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 33% normal | 1 × $300 | 23 Oct | 11d | 7.0% | 77%hist 82% | 46%hist 42% | +2pp | $360 | $982 | -$491 | $30,688 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 1 ร $300 7.0% OTM over spot $280.44 23 Oct 2026 (11d, $4.05 mid) = $360 credit for the 11d cycle โ $982/mo projected Survival (stays โค $300) 77% Breach risk 23% POP (stays โค $304.05) 81% EV / mo +$252 ๐ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +2pp 11% whole by 9mo vs 9% doing nothing FIRE DRILLS ~3.2/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $359/mo median; plan ~$244/mo after 68% keep · $3,175 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~6.1 mo, measured ONLY among the 11% of futures that got whole ๐ก IF CHALLENGED (spot reaches the strike) ยท challenge = the strike is touched at any point, so it runs ~2x the breach risk (finishing through it) Challenge odds (touch by expiry) 36% Flat exit net (mid-life) -$500 Free roll-up +$5/wk Safest escape (by 6 Nov 2026) $330 @ 86% POP 80% 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 5 of 11); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $12.16/sh now โ $8.60 mid-life (likely $8.79โ$13.09) โ โ $0 at expiry | you banked $3.60/sh, so a flat mid-life exit nets -$5.00/sh | roll rows are incremental, the banked premium stays yours ๐ Across 1,083 simulated challenges: the $300 strike is typically first touched on day 6 of 11, at $305 (overshoots $4.62). The [P25โP75] 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 โฅ 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 โค strike + premium collected, the call is profitable); surv = P(stays โค 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) ร 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 ⚠ $300 is $310 below CC-SS $610.48: 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 < $0.90/sh (~25% of the $3.60 collected) or spot โฅ $304.05 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โ $300)); NOT the premium you collected. Momentum override: two daily closes above $337.84 (daily upper band) or daily RSI > 70 โ treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic ยท fortress delta 1.12 (IBKR)
V-BOUNCE STRESS (stock โ CC-SS $610.48, where you are whole again, by expiry) Starting unrealized P&L: $-35,452 + Fortress recovery (un-capped): +$36,832 โ CC assignment net of premium (1 ร $300): -$30,688 Total Position P&L @ SS: $-29,309 (+$6,144 vs today) Do-nothing baseline at SS: $-23,164 (this trade vs do-nothing: $-6,145, the opportunity cost of earning $982/mo FIGHT income now) BB-reversion stress (โ $381.10 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$7,750, position total $-31,969 (+$3,483 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | ๐ฏ 50% normal | 1 × $292.50 | 23 Oct | 11d | 4.3% | 69%hist 64% | 64%hist 57% | +3pp | $540 | $1,473 | — | $31,258 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 1 ร $292.50 4.3% OTM over spot $280.44 23 Oct 2026 (11d, $5.95 mid) = $540 credit for the 11d cycle โ $1,473/mo projected Survival (stays โค $292.50) 69% Breach risk 31% POP (stays โค $298.45) 76% EV / mo +$270 ๐ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +3pp 12% whole by 9mo vs 8% doing nothing FIRE DRILLS ~5.1/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $472/mo median; plan ~$321/mo after 68% keep · $4,197 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~6.2 mo, measured ONLY among the 12% of futures that got whole ๐ก IF CHALLENGED (spot reaches the strike) ยท challenge = the strike is touched at any point, so it runs ~2x the breach risk (finishing through it) Challenge odds (touch by expiry) 52% Flat exit net (mid-life) -$299 Free roll-up +$5/wk Safest escape (by 6 Nov 2026) $362 @ 91% POP 90% 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 5 of 11); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $11.86/sh now โ $8.39 mid-life (likely $10.01โ$14.07) โ โ $0 at expiry | you banked $5.40/sh, so a flat mid-life exit nets -$2.99/sh | roll rows are incremental, the banked premium stays yours ๐ Across 1,550 simulated challenges: the $292 strike is typically first touched on day 4 of 11, at $297 (overshoots $5.00). The [P25โP75] 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 โฅ 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 โค strike + premium collected, the call is profitable); surv = P(stays โค 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) ร 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 ⚠ $292.50 is $318 below CC-SS $610.48: 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 < $1.35/sh (~25% of the $5.40 collected) or spot โฅ $298.45 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โ $292)); NOT the premium you collected. Momentum override: two daily closes above $337.84 (daily upper band) or daily RSI > 70 โ treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic ยท fortress delta 1.12 (IBKR)
V-BOUNCE STRESS (stock โ CC-SS $610.48, where you are whole again, by expiry) Starting unrealized P&L: $-35,452 + Fortress recovery (un-capped): +$36,832 โ CC assignment net of premium (1 ร $292.50): -$31,258 Total Position P&L @ SS: $-29,879 (+$5,574 vs today) Do-nothing baseline at SS: $-23,164 (this trade vs do-nothing: $-6,715, the opportunity cost of earning $1,473/mo FIGHT income now) BB-reversion stress (โ $381.10 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$8,320, position total $-32,539 (+$2,913 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 100% normal | 1 × $280 | 23 Oct | 11d | -0.2% | 51%hist 67% | 100%hist 90% | · | $1,030 | $2,809 | +$1,336 | $32,018 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 1 ร $280 0.2% ITM over spot $280.44 23 Oct 2026 (11d, $10.95 mid) = $1,030 credit for the 11d cycle โ $2,809/mo projected Survival (stays โค $280) 51% Breach risk 49% POP (stays โค $290.95) 67% EV / mo +$307 ๐ก IF CHALLENGED (spot reaches the strike) ยท challenge = the strike is touched at any point, so it runs ~2x the breach risk (finishing through it) Challenge odds (touch by expiry) 100% Flat exit net (mid-life) +$227 Free roll-up +$5/wk Safest escape (by 6 Nov 2026) $345 @ 90% POP 89% 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 5 of 11); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $11.35/sh now โ $8.03 mid-life โ โ $0 at expiry | you banked $10.30/sh, so a flat mid-life exit nets +$2.27/sh | roll rows are incremental, the banked premium stays yours
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 โฅ 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 โค strike + premium collected, the call is profitable); surv = P(stays โค 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) ร 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 ⚠ $280 is $330 below CC-SS $610.48: 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 < $2.58/sh (~25% of the $10.30 collected) or spot โฅ $290.95 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โ $280)); NOT the premium you collected. Momentum override: two daily closes above $337.84 (daily upper band) or daily RSI > 70 โ treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic ยท fortress delta 1.12 (IBKR)
V-BOUNCE STRESS (stock โ CC-SS $610.48, where you are whole again, by expiry) Starting unrealized P&L: $-35,452 + Fortress recovery (un-capped): +$36,832 โ CC assignment net of premium (1 ร $280): -$32,018 Total Position P&L @ SS: $-30,639 (+$4,814 vs today) Do-nothing baseline at SS: $-23,164 (this trade vs do-nothing: $-7,475, the opportunity cost of earning $2,809/mo FIGHT income now) BB-reversion stress (โ $381.10 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$9,080, position total $-33,299 (+$2,153 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Every eligible strike x expiry in the 4-45 DTE band (4 expiries scanned, 33 clear the income floor), each sized to the minimum contracts that clear it. Sorted by survival (safest first): the primary ๐ฏ is the safest; rows below trade safety for income.
Fortress delta: 1.116 (IBKR) | Recovery@SS: +$36,832 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $-23,164
| Strike | DTE | Expiry | Bid | Sell | Per cycle | Income/mo | Net/mo | Survival | Touch | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Recover | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $295 | 4d | 16 Oct 2026 | $2.00 | 1/1 | $200 | $1,500 | $1,373 | 80%hist 82% | 41%hist 42% | 83% | +$410 | -$31,348 | 244.9% | 11.7mo | $-29,969 (vs do-nothing $-6,805) |
| $310 | 25d | 6 Nov 2026 | $11.80 | 1/1 | $1,180 | $1,416 | $1,289 | 78%hist 82% | 46%hist 42% | 85% | +$924 | -$28,868 | 225.5% | 10.7mo | $-27,489 (vs do-nothing $-4,325) |
| $292.50 | 4d | 16 Oct 2026 | $2.50 | 1/1 | $250 | $1,875 | $1,748 | 76%hist 82% | 49%hist 42% | 80% | +$452 | -$31,548 | 246.5% | 11.7mo | $-30,169 (vs do-nothing $-7,005) |
| $305 | 25d | 6 Nov 2026 | $13.40 | 1/1 | $1,340 | $1,608 | $1,481 | 75%hist 82% | 53%hist 45% | 84% | +$992 | -$29,208 | 228.2% | 10.9mo | $-27,829 (vs do-nothing $-4,665) |
| $290 | 4d | 16 Oct 2026 | $3.30 | 1/1 | $330 | $2,475 | $2,348 | 71%hist 82% | 58%hist 45% | 77% | +$635 | -$31,718 | 247.8% | 11.8mo | $-30,339 (vs do-nothing $-7,175) |
| $300 | 25d | 6 Nov 2026 | $14.50 | 1/1 | $1,450 | $1,740 | $1,613 | 71%hist 82% | 62%hist 57% | 82% | +$976 | -$29,598 | 231.2% | 11.0mo | $-28,219 (vs do-nothing $-5,055) |
| $292.50 | 11d | 23 Oct 2026 | $5.40 | 1/1 | $540 | $1,473 | $1,346 | 69%hist 64% | 64%hist 57% | 76% | +$270 | -$31,258 | 244.2% | 11.6mo | $-29,879 (vs do-nothing $-6,715) |
| $287.50 | 4d | 16 Oct 2026 | $3.80 | 1/1 | $380 | $2,850 | $2,723 | 67%hist 64% | 68%hist 57% | 74% | +$495 | -$31,918 | 249.4% | 11.9mo | $-30,539 (vs do-nothing $-7,375) |
| $295 | 25d | 6 Nov 2026 | $14.80 | 1/1 | $1,480 | $1,776 | $1,649 | 66%hist 64% | 70%hist 69% | 79% | +$837 | -$30,068 | 234.9% | 11.2mo | $-28,689 (vs do-nothing $-5,525) |
| $292.50 | 18d | 30 Oct 2026 | $8.20 | 1/1 | $820 | $1,367 | $1,240 | 66%hist 64% | 71%hist 69% | 74% | +$250 | -$30,978 | 242.0% | 11.5mo | $-29,599 (vs do-nothing $-6,435) |
| $290 | 11d | 23 Oct 2026 | $6.20 | 1/1 | $620 | $1,691 | $1,564 | 66%hist 64% | 71%hist 69% | 74% | +$284 | -$31,428 | 245.5% | 11.7mo | $-30,049 (vs do-nothing $-6,885) |
| $290 | 18d | 30 Oct 2026 | $9.10 | 1/1 | $910 | $1,517 | $1,390 | 63%hist 64% | 77%hist 69% | 73% | +$261 | -$31,138 | 243.3% | 11.6mo | $-29,759 (vs do-nothing $-6,595) |
| $287.50 | 11d | 23 Oct 2026 | $7.10 | 1/1 | $710 | $1,936 | $1,809 | 62%hist 64% | 78%hist 69% | 72% | +$299 | -$31,588 | 246.8% | 11.8mo | $-30,209 (vs do-nothing $-7,045) |
| Strike | DTE | Expiry | Bid | Sell | Per cycle | Income/mo | Net/mo | Survival | Touch | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Recover | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $290 | 25d | 6 Nov 2026 | $18.20 | 1/1 | $1,820 | $2,184 | $2,057 | 62%hist 64% | 80%hist 79% | 78% | +$1,039 | -$30,228 | 236.2% | 11.2mo | $-28,849 (vs do-nothing $-5,685) |
| $285 | 4d | 16 Oct 2026 | $4.60 | 1/1 | $460 | $3,450 | $3,323 | 61%hist 64% | 79%hist 69% | 72% | +$471 | -$32,088 | 250.7% | 11.9mo | $-30,709 (vs do-nothing $-7,545) |
| $287.50 | 18d | 30 Oct 2026 | $9.90 | 1/1 | $990 | $1,650 | $1,523 | 60%hist 64% | 83%hist 79% | 72% | +$241 | -$31,308 | 244.6% | 11.6mo | $-29,929 (vs do-nothing $-6,765) |
| $285 | 11d | 23 Oct 2026 | $8.10 | 1/1 | $810 | $2,209 | $2,082 | 59%hist 67% | 86%hist 79% | 70% | +$313 | -$31,738 | 248.0% | 11.8mo | $-30,359 (vs do-nothing $-7,195) |
| $285 | 18d | 30 Oct 2026 | $10.60 | 1/1 | $1,060 | $1,767 | $1,640 | 58%hist 67% | 89%hist 79% | 70% | +$190 | -$31,488 | 246.0% | 11.7mo | $-30,109 (vs do-nothing $-6,945) |
| $285 | 25d | 6 Nov 2026 | $20.00 | 1/1 | $2,000 | $2,400 | $2,273 | 57%hist 67% | 90%hist 90% | 76% | +$1,018 | -$30,548 | 238.7% | 11.4mo | $-29,169 (vs do-nothing $-6,005) |
| $282.50 | 4d | 16 Oct 2026 | $5.60 | 1/1 | $560 | $4,200 | $4,073 | 56%hist 67% | 90%hist 90% | 69% | +$476 | -$32,238 | 251.9% | 12.0mo | $-30,859 (vs do-nothing $-7,695) |
| $282.50 | 11d | 23 Oct 2026 | $9.10 | 1/1 | $910 | $2,482 | $2,355 | 55%hist 67% | 93%hist 90% | 69% | +$298 | -$31,888 | 249.1% | 11.9mo | $-30,509 (vs do-nothing $-7,345) |
| $282.50 | 18d | 30 Oct 2026 | $11.90 | 1/1 | $1,190 | $1,983 | $1,856 | 55%hist 67% | 95%hist 90% | 69% | +$226 | -$31,608 | 246.9% | 11.8mo | $-30,229 (vs do-nothing $-7,065) |
| $280 | 25d | 6 Nov 2026 | $22.80 | 1/1 | $2,280 | $2,736 | $2,609 | 52%hist 67% | 100%hist 90% | 74% | +$1,083 | -$30,768 | 240.4% | 11.4mo | $-29,389 (vs do-nothing $-6,225) |
| $280 | 18d | 30 Oct 2026 | $13.00 | 1/1 | $1,300 | $2,167 | $2,040 | 52%hist 67% | 100%hist 90% | 67% | +$213 | -$31,748 | 248.0% | 11.8mo | $-30,369 (vs do-nothing $-7,205) |
| $280 | 11d | 23 Oct 2026 | $10.30 | 1/1 | $1,030 | $2,809 | $2,682 | 51%hist 67% | 100%hist 90% | 67% | +$307 | -$32,018 | 250.1% | 11.9mo | $-30,639 (vs do-nothing $-7,475) |
| $280 | 4d | 16 Oct 2026 | $6.70 | 1/1 | $670 | $5,025 | $4,898 | 50%hist 67% | 100%hist 90% | 66% | +$430 | -$32,378 | 253.0% | 12.0mo | $-30,999 (vs do-nothing $-7,835) |
| $277.50 | 18d | 30 Oct 2026 | $14.40 | 1/1 | $1,440 | $2,400 | $2,273 | 49% | 100%hist 90% | 66% | +$235 | -$31,858 | 248.9% | 11.9mo | $-30,479 (vs do-nothing $-7,315) |
| $277.50 | 11d | 23 Oct 2026 | $11.60 | 1/1 | $1,160 | $3,164 | $3,037 | 47% | 100%hist 90% | 65% | +$312 | -$32,138 | 251.1% | 12.0mo | $-30,759 (vs do-nothing $-7,595) |
| $275 | 25d | 6 Nov 2026 | $24.90 | 1/1 | $2,490 | $2,988 | $2,861 | 47% | 100%hist 90% | 72% | +$1,029 | -$31,058 | 242.6% | 11.6mo | $-29,679 (vs do-nothing $-6,515) |
| $275 | 18d | 30 Oct 2026 | $15.50 | 1/1 | $1,550 | $2,583 | $2,456 | 46% | 100%hist 90% | 65% | +$193 | -$31,998 | 250.0% | 11.9mo | $-30,619 (vs do-nothing $-7,455) |
| $277.50 | 4d | 16 Oct 2026 | $7.90 | 1/1 | $790 | $5,925 | $5,798 | 44% | 100%hist 90% | 64% | +$328 | -$32,508 | 254.0% | 12.1mo | $-31,129 (vs do-nothing $-7,965) |
| $275 | 11d | 23 Oct 2026 | $12.70 | 1/1 | $1,270 | $3,464 | $3,337 | 44% | 100%hist 90% | 64% | +$232 | -$32,278 | 252.2% | 12.0mo | $-30,899 (vs do-nothing $-7,735) |
| $275 | 4d | 16 Oct 2026 | $9.50 | 1/1 | $950 | $7,125 | $6,998 | 39% | 100%hist 90% | 62% | +$396 | -$32,598 | 254.7% | 12.1mo | $-31,219 (vs do-nothing $-8,055) |
| Strike | DTE | Expiry | Bid | Sell | Per cycle | Income/mo | Net/mo | Survival | Touch | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Recover | Total P&L @ SS | Why not eligible |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $330 | 4d | 16 Oct 2026 | $0.05 | 1/1 | $5 | $38 | $-89 | 99%hist 95% | 2%hist 4% | 99% | +$27 | -$28,043 | 219.1% | 10.4mo | $-26,664 (vs do-nothing $-3,500) | 50% income floor unreachable even selling every contract |
| $327.50 | 4d | 16 Oct 2026 | $0.05 | 1/1 | $5 | $38 | $-89 | 99%hist 95% | 2%hist 4% | 99% | +$22 | -$28,293 | 221.0% | 10.5mo | $-26,914 (vs do-nothing $-3,750) | 50% income floor unreachable even selling every contract |
| $435 | 25d | 6 Nov 2026 | $0.20 | 1/1 | $20 | $24 | $-103 | 99%hist 95% | 2%hist 4% | 99% | +$11 | -$17,528 | 136.9% | 6.5mo | $-16,149 (vs do-nothing +$7,015) | 50% income floor unreachable even selling every contract |
| $325 | 4d | 16 Oct 2026 | $0.10 | 1/1 | $10 | $75 | $-52 | 99%hist 95% | 3%hist 4% | 99% | +$51 | -$28,538 | 223.0% | 10.6mo | $-27,159 (vs do-nothing $-3,995) | 50% income floor unreachable even selling every contract |
| $425 | 25d | 6 Nov 2026 | $0.35 | 1/1 | $35 | $42 | $-85 | 98%hist 95% | 4%hist 4% | 98% | +$21 | -$18,513 | 144.6% | 6.9mo | $-17,134 (vs do-nothing +$6,030) | 50% income floor unreachable even selling every contract |
| $345 | 11d | 23 Oct 2026 | $0.05 | 1/1 | $5 | $14 | $-113 | 98%hist 95% | 4%hist 4% | 98% | $-5 | -$26,543 | 207.4% | 9.9mo | $-25,164 (vs do-nothing $-2,000) | 50% income floor unreachable even selling every contract |
| $365 | 18d | 30 Oct 2026 | $0.05 | 1/1 | $5 | $8 | $-119 | 98%hist 95% | 4%hist 4% | 98% | $-9 | -$24,543 | 191.7% | 9.1mo | $-23,164 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $420 | 25d | 6 Nov 2026 | $0.45 | 1/1 | $45 | $54 | $-73 | 98%hist 95% | 4%hist 4% | 98% | +$28 | -$19,003 | 148.5% | 7.1mo | $-17,624 (vs do-nothing +$5,540) | 50% income floor unreachable even selling every contract |
| $415 | 25d | 6 Nov 2026 | $0.50 | 1/1 | $50 | $60 | $-67 | 98%hist 95% | 5%hist 4% | 98% | +$27 | -$19,498 | 152.3% | 7.3mo | $-18,119 (vs do-nothing +$5,045) | 50% income floor unreachable even selling every contract |
| $360 | 18d | 30 Oct 2026 | $0.35 | 1/1 | $35 | $58 | $-69 | 98%hist 95% | 5%hist 4% | 98% | +$34 | -$25,013 | 195.4% | 9.3mo | $-23,634 (vs do-nothing $-470) | 50% income floor unreachable even selling every contract |
| $320 | 4d | 16 Oct 2026 | $0.25 | 1/1 | $25 | $188 | $61 | 98%hist 95% | 5%hist 4% | 98% | +$137 | -$29,023 | 226.7% | 10.8mo | $-27,644 (vs do-nothing $-4,480) | 50% income floor unreachable even selling every contract |
| $410 | 25d | 6 Nov 2026 | $0.55 | 1/1 | $55 | $66 | $-61 | 97%hist 95% | 6%hist 4% | 97% | +$26 | -$19,993 | 156.2% | 7.4mo | $-18,614 (vs do-nothing +$4,550) | 50% income floor unreachable even selling every contract |
| $355 | 18d | 30 Oct 2026 | $0.30 | 1/1 | $30 | $50 | $-77 | 97%hist 95% | 6%hist 4% | 97% | +$17 | -$25,518 | 199.4% | 9.5mo | $-24,139 (vs do-nothing $-975) | 50% income floor unreachable even selling every contract |
| $405 | 25d | 6 Nov 2026 | $0.70 | 1/1 | $70 | $84 | $-43 | 97%hist 95% | 6%hist 4% | 97% | +$35 | -$20,478 | 160.0% | 7.6mo | $-19,099 (vs do-nothing +$4,065) | 50% income floor unreachable even selling every contract |
| $317.50 | 4d | 16 Oct 2026 | $0.25 | 1/1 | $25 | $188 | $61 | 97%hist 95% | 6%hist 4% | 97% | +$115 | -$29,273 | 228.7% | 10.9mo | $-27,894 (vs do-nothing $-4,730) | 50% income floor unreachable even selling every contract |
| $335 | 11d | 23 Oct 2026 | $0.40 | 1/1 | $40 | $109 | $-18 | 97%hist 95% | 7%hist 4% | 97% | +$64 | -$27,508 | 214.9% | 10.2mo | $-26,129 (vs do-nothing $-2,965) | 50% income floor unreachable even selling every contract |
| $400 | 25d | 6 Nov 2026 | $1.20 | 1/1 | $120 | $144 | $17 | 96%hist 95% | 7%hist 4% | 97% | +$85 | -$20,928 | 163.5% | 7.8mo | $-19,549 (vs do-nothing +$3,615) | 50% income floor unreachable even selling every contract |
| $350 | 18d | 30 Oct 2026 | $0.55 | 1/1 | $55 | $92 | $-35 | 96%hist 95% | 8%hist 4% | 96% | +$48 | -$25,993 | 203.1% | 9.7mo | $-24,614 (vs do-nothing $-1,450) | 50% income floor unreachable even selling every contract |
| $315 | 4d | 16 Oct 2026 | $0.30 | 1/1 | $30 | $225 | $98 | 96%hist 95% | 8%hist 4% | 96% | +$124 | -$29,518 | 230.6% | 11.0mo | $-28,139 (vs do-nothing $-4,975) | 50% income floor unreachable even selling every contract |
| $395 | 25d | 6 Nov 2026 | $1.50 | 1/1 | $150 | $180 | $53 | 96%hist 95% | 8%hist 4% | 96% | +$109 | -$21,398 | 167.2% | 8.0mo | $-20,019 (vs do-nothing +$3,145) | 50% income floor unreachable even selling every contract |
| $330 | 11d | 23 Oct 2026 | $0.60 | 1/1 | $60 | $164 | $37 | 96%hist 95% | 9%hist 4% | 96% | +$94 | -$27,988 | 218.7% | 10.4mo | $-26,609 (vs do-nothing $-3,445) | 50% income floor unreachable even selling every contract |
| $345 | 18d | 30 Oct 2026 | $0.85 | 1/1 | $85 | $142 | $15 | 95%hist 95% | 9%hist 4% | 96% | +$82 | -$26,463 | 206.7% | 9.8mo | $-25,084 (vs do-nothing $-1,920) | 50% income floor unreachable even selling every contract |
| $390 | 25d | 6 Nov 2026 | $1.25 | 1/1 | $125 | $150 | $23 | 95%hist 95% | 10%hist 4% | 96% | +$65 | -$21,923 | 171.3% | 8.2mo | $-20,544 (vs do-nothing +$2,620) | 50% income floor unreachable even selling every contract |
| $312.50 | 4d | 16 Oct 2026 | $0.25 | 1/1 | $25 | $188 | $61 | 95%hist 95% | 10%hist 14% | 95% | +$48 | -$29,773 | 232.6% | 11.1mo | $-28,394 (vs do-nothing $-5,230) | 50% income floor unreachable even selling every contract |
| $385 | 25d | 6 Nov 2026 | $1.80 | 1/1 | $180 | $216 | $89 | 95%hist 95% | 11%hist 14% | 95% | +$116 | -$22,368 | 174.8% | 8.3mo | $-20,989 (vs do-nothing +$2,175) | 50% income floor unreachable even selling every contract |
| $340 | 18d | 30 Oct 2026 | $0.90 | 1/1 | $90 | $150 | $23 | 94%hist 95% | 12%hist 14% | 95% | +$69 | -$26,958 | 210.6% | 10.0mo | $-25,579 (vs do-nothing $-2,415) | 50% income floor unreachable even selling every contract |
| $380 | 25d | 6 Nov 2026 | $1.80 | 1/1 | $180 | $216 | $89 | 94%hist 95% | 12%hist 14% | 95% | +$97 | -$22,868 | 178.7% | 8.5mo | $-21,489 (vs do-nothing +$1,675) | 50% income floor unreachable even selling every contract |
| $325 | 11d | 23 Oct 2026 | $0.80 | 1/1 | $80 | $218 | $91 | 94%hist 95% | 12%hist 14% | 94% | +$112 | -$28,468 | 222.4% | 10.6mo | $-27,089 (vs do-nothing $-3,925) | 50% income floor unreachable even selling every contract |
| $310 | 4d | 16 Oct 2026 | $0.50 | 1/1 | $50 | $375 | $248 | 94%hist 95% | 13%hist 14% | 94% | +$183 | -$29,998 | 234.4% | 11.2mo | $-28,619 (vs do-nothing $-5,455) | 50% income floor unreachable even selling every contract |
| $375 | 25d | 6 Nov 2026 | $2.45 | 1/1 | $245 | $294 | $167 | 93%hist 95% | 14%hist 14% | 94% | +$153 | -$23,303 | 182.1% | 8.7mo | $-21,924 (vs do-nothing +$1,240) | 50% income floor unreachable even selling every contract |
| $335 | 18d | 30 Oct 2026 | $1.25 | 1/1 | $125 | $208 | $81 | 93%hist 95% | 14%hist 14% | 93% | +$100 | -$27,423 | 214.2% | 10.2mo | $-26,044 (vs do-nothing $-2,880) | 50% income floor unreachable even selling every contract |
| $370 | 25d | 6 Nov 2026 | $2.40 | 1/1 | $240 | $288 | $161 | 93%hist 95% | 16%hist 14% | 93% | +$122 | -$23,808 | 186.0% | 8.9mo | $-22,429 (vs do-nothing +$735) | 50% income floor unreachable even selling every contract |
| $307.50 | 4d | 16 Oct 2026 | $0.55 | 1/1 | $55 | $412 | $286 | 92%hist 95% | 16%hist 14% | 93% | +$152 | -$30,243 | 236.3% | 11.3mo | $-28,864 (vs do-nothing $-5,700) | 50% income floor unreachable even selling every contract |
| $320 | 11d | 23 Oct 2026 | $1.15 | 1/1 | $115 | $314 | $187 | 92%hist 95% | 16%hist 14% | 93% | +$153 | -$28,933 | 226.0% | 10.8mo | $-27,554 (vs do-nothing $-4,390) | 50% income floor unreachable even selling every contract |
| $365 | 25d | 6 Nov 2026 | $2.30 | 1/1 | $230 | $276 | $149 | 92%hist 95% | 18%hist 14% | 92% | +$81 | -$24,318 | 190.0% | 9.0mo | $-22,939 (vs do-nothing +$225) | 50% income floor unreachable even selling every contract |
| $330 | 18d | 30 Oct 2026 | $1.60 | 1/1 | $160 | $267 | $140 | 91%hist 95% | 18%hist 14% | 92% | +$121 | -$27,888 | 217.9% | 10.4mo | $-26,509 (vs do-nothing $-3,345) | 50% income floor unreachable even selling every contract |
| $360 | 25d | 6 Nov 2026 | $2.80 | 1/1 | $280 | $336 | $209 | 91%hist 95% | 20%hist 14% | 91% | +$108 | -$24,768 | 193.5% | 9.2mo | $-23,389 (vs do-nothing $-225) | 50% income floor unreachable even selling every contract |
| $305 | 4d | 16 Oct 2026 | $0.75 | 1/1 | $75 | $562 | $436 | 91%hist 95% | 19%hist 14% | 91% | +$212 | -$30,473 | 238.1% | 11.3mo | $-29,094 (vs do-nothing $-5,930) | 50% income floor unreachable even selling every contract |
| $355 | 25d | 6 Nov 2026 | $3.20 | 1/1 | $320 | $384 | $257 | 89%hist 86% | 22%hist 24% | 91% | +$117 | -$25,228 | 197.1% | 9.4mo | $-23,849 (vs do-nothing $-685) | 50% income floor unreachable even selling every contract |
| $325 | 18d | 30 Oct 2026 | $2.00 | 1/1 | $200 | $333 | $206 | 89%hist 86% | 22%hist 24% | 90% | +$138 | -$28,348 | 221.5% | 10.5mo | $-26,969 (vs do-nothing $-3,805) | 50% income floor unreachable even selling every contract |
| $315 | 11d | 23 Oct 2026 | $1.40 | 1/1 | $140 | $382 | $255 | 89%hist 86% | 22%hist 24% | 90% | +$143 | -$29,408 | 229.8% | 10.9mo | $-28,029 (vs do-nothing $-4,865) | 50% income floor unreachable even selling every contract |
| $302.50 | 4d | 16 Oct 2026 | $0.85 | 1/1 | $85 | $638 | $511 | 88%hist 86% | 23%hist 24% | 90% | +$168 | -$30,713 | 239.9% | 11.4mo | $-29,334 (vs do-nothing $-6,170) | 50% income floor unreachable even selling every contract |
| $350 | 25d | 6 Nov 2026 | $4.30 | 1/1 | $430 | $516 | $389 | 88%hist 86% | 25%hist 24% | 90% | +$203 | -$25,618 | 200.1% | 9.5mo | $-24,239 (vs do-nothing $-1,075) | 50% income floor unreachable even selling every contract |
| $312.50 | 11d | 23 Oct 2026 | $1.70 | 1/1 | $170 | $464 | $337 | 88%hist 86% | 25%hist 24% | 89% | +$173 | -$29,628 | 231.5% | 11.0mo | $-28,249 (vs do-nothing $-5,085) | 50% income floor unreachable even selling every contract |
| $320 | 18d | 30 Oct 2026 | $2.40 | 1/1 | $240 | $400 | $273 | 87%hist 86% | 27%hist 24% | 88% | +$139 | -$28,808 | 225.1% | 10.7mo | $-27,429 (vs do-nothing $-4,265) | 50% income floor unreachable even selling every contract |
| $345 | 25d | 6 Nov 2026 | $4.40 | 1/1 | $440 | $528 | $401 | 87%hist 86% | 28%hist 24% | 88% | +$162 | -$26,108 | 204.0% | 9.7mo | $-24,729 (vs do-nothing $-1,565) | 50% income floor unreachable even selling every contract |
| $310 | 11d | 23 Oct 2026 | $2.05 | 1/1 | $205 | $559 | $432 | 86%hist 86% | 28%hist 24% | 88% | +$207 | -$29,843 | 233.2% | 11.1mo | $-28,464 (vs do-nothing $-5,300) | 50% income floor unreachable even selling every contract |
| $300 | 4d | 16 Oct 2026 | $1.40 | 1/1 | $140 | $1,050 | $923 | 86%hist 86% | 29%hist 24% | 88% | +$425 | -$30,908 | 241.5% | 11.5mo | $-29,529 (vs do-nothing $-6,365) | 50% income floor unreachable even selling every contract |
| $340 | 25d | 6 Nov 2026 | $5.40 | 1/1 | $540 | $648 | $521 | 85%hist 86% | 31%hist 32% | 87% | +$221 | -$26,508 | 207.1% | 9.9mo | $-25,129 (vs do-nothing $-1,965) | 50% income floor unreachable even selling every contract |
| $315 | 18d | 30 Oct 2026 | $3.10 | 1/1 | $310 | $517 | $390 | 84%hist 86% | 32%hist 32% | 86% | +$171 | -$29,238 | 228.4% | 10.9mo | $-27,859 (vs do-nothing $-4,695) | 50% income floor unreachable even selling every contract |
| $307.50 | 11d | 23 Oct 2026 | $2.30 | 1/1 | $230 | $627 | $500 | 84%hist 86% | 32%hist 32% | 86% | +$202 | -$30,068 | 234.9% | 11.2mo | $-28,689 (vs do-nothing $-5,525) | 50% income floor unreachable even selling every contract |
| $335 | 25d | 6 Nov 2026 | $5.60 | 1/1 | $560 | $672 | $545 | 84%hist 86% | 35%hist 32% | 86% | +$175 | -$26,988 | 210.8% | 10.0mo | $-25,609 (vs do-nothing $-2,445) | 50% income floor unreachable even selling every contract |
| $297.50 | 4d | 16 Oct 2026 | $1.65 | 1/1 | $165 | $1,238 | $1,111 | 83%hist 86% | 35%hist 32% | 85% | +$409 | -$31,133 | 243.2% | 11.6mo | $-29,754 (vs do-nothing $-6,590) | 50% income floor unreachable even selling every contract |
| $305 | 11d | 23 Oct 2026 | $2.65 | 1/1 | $265 | $723 | $596 | 82%hist 86% | 37%hist 32% | 85% | +$211 | -$30,283 | 236.6% | 11.3mo | $-28,904 (vs do-nothing $-5,740) | 50% income floor unreachable even selling every contract |
| $330 | 25d | 6 Nov 2026 | $6.40 | 1/1 | $640 | $768 | $641 | 82%hist 86% | 39%hist 32% | 85% | +$189 | -$27,408 | 214.1% | 10.2mo | $-26,029 (vs do-nothing $-2,865) | 50% income floor unreachable even selling every contract |
| $310 | 18d | 30 Oct 2026 | $3.90 | 1/1 | $390 | $650 | $523 | 81%hist 86% | 39%hist 32% | 84% | +$195 | -$29,658 | 231.7% | 11.0mo | $-28,279 (vs do-nothing $-5,115) | 50% income floor unreachable even selling every contract |
| $302.50 | 11d | 23 Oct 2026 | $3.10 | 1/1 | $310 | $845 | $719 | 80%hist 82% | 41%hist 42% | 83% | +$233 | -$30,488 | 238.2% | 11.3mo | $-29,109 (vs do-nothing $-5,945) | 50% income floor unreachable even selling every contract |
| $325 | 25d | 6 Nov 2026 | $7.50 | 1/1 | $750 | $900 | $773 | 80%hist 82% | 43%hist 42% | 83% | +$227 | -$27,798 | 217.2% | 10.3mo | $-26,419 (vs do-nothing $-3,255) | 50% income floor unreachable even selling every contract |
| $320 | 25d | 6 Nov 2026 | $9.20 | 1/1 | $920 | $1,104 | $977 | 77%hist 82% | 48%hist 42% | 82% | +$323 | -$28,128 | 219.8% | 10.5mo | $-26,749 (vs do-nothing $-3,585) | 50% income floor unreachable even selling every contract |
| $300 | 11d | 23 Oct 2026 | $3.60 | 1/1 | $360 | $982 | $855 | 77%hist 82% | 46%hist 42% | 81% | +$252 | -$30,688 | 239.8% | 11.4mo | $-29,309 (vs do-nothing $-6,145) | 50% income floor unreachable even selling every contract |
| $305 | 18d | 30 Oct 2026 | $4.80 | 1/1 | $480 | $800 | $673 | 77%hist 82% | 47%hist 42% | 82% | +$205 | -$30,068 | 234.9% | 11.2mo | $-28,689 (vs do-nothing $-5,525) | 50% income floor unreachable even selling every contract |
| $315 | 25d | 6 Nov 2026 | $9.70 | 1/1 | $970 | $1,164 | $1,037 | 75%hist 82% | 53%hist 45% | 80% | +$259 | -$28,578 | 223.3% | 10.6mo | $-27,199 (vs do-nothing $-4,035) | 50% income floor unreachable even selling every contract |
| $297.50 | 11d | 23 Oct 2026 | $4.10 | 1/1 | $410 | $1,118 | $991 | 75%hist 82% | 52%hist 45% | 80% | +$252 | -$30,888 | 241.3% | 11.5mo | $-29,509 (vs do-nothing $-6,345) | 50% income floor unreachable even selling every contract |
| $300 | 18d | 30 Oct 2026 | $6.00 | 1/1 | $600 | $1,000 | $873 | 73%hist 82% | 56%hist 45% | 79% | +$229 | -$30,448 | 237.9% | 11.3mo | $-29,069 (vs do-nothing $-5,905) | 50% income floor unreachable even selling every contract |
| $295 | 11d | 23 Oct 2026 | $4.60 | 1/1 | $460 | $1,255 | $1,128 | 72%hist 82% | 58%hist 45% | 78% | +$232 | -$31,088 | 242.9% | 11.6mo | $-29,709 (vs do-nothing $-6,545) | 50% income floor unreachable even selling every contract |
| $297.50 | 18d | 30 Oct 2026 | $6.70 | 1/1 | $670 | $1,117 | $990 | 71%hist 82% | 61%hist 57% | 77% | +$242 | -$30,628 | 239.3% | 11.4mo | $-29,249 (vs do-nothing $-6,085) | 50% income floor unreachable even selling every contract |
| $295 | 18d | 30 Oct 2026 | $7.40 | 1/1 | $740 | $1,233 | $1,106 | 68%hist 64% | 66%hist 57% | 76% | +$244 | -$30,808 | 240.7% | 11.5mo | $-29,429 (vs do-nothing $-6,265) | 50% income floor unreachable even selling every contract |
Per cycle = bid x 100 x contracts, the cash this expiry pays. Touch = P(strike trades before expiry), with the graded record's hist pill. Recover = months of this income to close the hole to CC-SS. 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.