1 of 20 contracts (100 sh uncapped) | BE SS: $93.40 | CC-SS: $94.74 (banked floor $94.39) | IV: HIGH | Accounts: Joint:1782
| Max Loss | $5,040 | (ND $28.40 + SW $22) x 100 |
| Normal income ref | $440/mo | 95% ann ROI on ML |
| Hedge (static, never rolled) | $0/mo | HP expiry = SP LEAPS; decay ≈ $70/mo (info only, already in marks) |
| Unrealized P&L | $-1,815 | fortress legs from IBKR |
| Open leg | Acct | Credit/sh | In flight | Opened |
|---|---|---|---|---|
| 19x $81.5C 17 Jul 2026 | U6241782 | $0.40 | $760 | 2026-07-11 |
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 🏆 | 24 Jul 2026 · 8d | 1 × $79 | 74% | $244 | $-90 |
| Rung | Sell | Expiry | DTE | OTM | Survival | Touch odds | Per cycle | Income/mo | Δ vs pick | Cap give-up | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ▸ | 🛡 safe yield ← lean | 1 × $85 | 24 Jul | 8d | 12.1% | 95% | 11% | $5 | $19 | -$225 | $969 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 1 × $85 12.1% OTM over spot $75.83 24 Jul 2026 (8d, $0.40 mid) = $5 credit for the 8d cycle → $19/mo projected Survival (stays ≤ $85) 95% Breach risk 5% POP (stays ≤ $85.40) 95% EV / mo $-3 📈 CAMPAIGN OUTLOOK (400 paths, sell-roll-repeat this rung for 9 mo) whole in 2.7 mo [1.6-4.9] median, 0.1 mo faster than no FIGHT (2.8 mo) · 51% of paths whole by 9 mo (vs 50% without) · ~1.6 challenges expected · median CC cash $104 🛡 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) 5% Flat exit net (mid-life) -$233 Free roll-up +$0/wk Safest escape (by 7 Aug 2026) $87 @ 70% POP 61% 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 4 of 8); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $3.36/sh now → $2.38 mid-life (likely $1.72–$2.98) → ≈ $0 at expiry | you banked $0.05/sh, so a flat mid-life exit nets -$2.33/sh | roll rows are incremental, the banked premium stays yours 📊 Across 157 simulated challenges: the $85 strike is typically first touched on day 6 of 8, at $86 (overshoots $1.11). 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 +0.5 vol pt per +1% move (spike-vol name: vol expands on a fast move, richer buyback). 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 ⚠ $85 is $10 below CC-SS $94.74: 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 < $0.01/sh (~25% of the $0.05 collected) or spot ≥ $85.40 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $85)); NOT the premium you collected. Momentum override: two daily closes above $83.03 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 0.93 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $94.74, where you are whole again, by expiry) Starting unrealized P&L: $-1,815 + Fortress recovery (un-capped): +$1,755 − CC assignment net of premium (1 × $85): -$969 Total Position P&L @ SS: $-1,029 (+$786 vs today) Do-nothing baseline at SS: $-829 (this trade vs do-nothing: $-200, the opportunity cost of earning $19/mo FIGHT income now) BB-reversion stress (→ $90.12 Upper BB (CC ceiling), the probable scenario per weekly technicals): CC give-up -$507, position total $-996 (+$819 vs today) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 🎯 33% normal | 1 × $79 | 24 Jul | 8d | 4.2% | 74% | 44% | $65 | $244 | — | $1,509 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 1 × $79 4.2% OTM over spot $75.83 24 Jul 2026 (8d, $1.02 mid) = $65 credit for the 8d cycle → $244/mo projected Survival (stays ≤ $79) 74% Breach risk 26% POP (stays ≤ $80.03) 79% EV / mo +$2 📈 CAMPAIGN OUTLOOK (400 paths, sell-roll-repeat this rung for 9 mo) whole in 2.8 mo [1.5-4.9] median · 60% of paths whole by 9 mo (vs 51% without) · ~9.9 challenges expected · median CC cash $691 🛡 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) 44% Flat exit net (mid-life) -$139 Free roll-up +$0/wk Safest escape (by 31 Jul 2026) $81 @ 72% POP 64% 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 4 of 8); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $2.89/sh now → $2.04 mid-life (likely $2.26–$3.39) → ≈ $0 at expiry | you banked $0.65/sh, so a flat mid-life exit nets -$1.39/sh | roll rows are incremental, the banked premium stays yours 📊 Across 1,306 simulated challenges: the $79 strike is typically first touched on day 4 of 8, at $80 (overshoots $1.10). 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 +0.5 vol pt per +1% move (spike-vol name: vol expands on a fast move, richer buyback). 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 ⚠ $79 is $16 below CC-SS $94.74: 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 < $0.16/sh (~25% of the $0.65 collected) or spot ≥ $80.03 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $79)); NOT the premium you collected. Momentum override: two daily closes above $83.03 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 0.93 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $94.74, where you are whole again, by expiry) Starting unrealized P&L: $-1,815 + Fortress recovery (un-capped): +$1,755 − CC assignment net of premium (1 × $79): -$1,509 Total Position P&L @ SS: $-1,569 (+$246 vs today) Do-nothing baseline at SS: $-829 (this trade vs do-nothing: $-740, the opportunity cost of earning $244/mo FIGHT income now) BB-reversion stress (→ $90.12 Upper BB (CC ceiling), the probable scenario per weekly technicals): CC give-up -$1,047, position total $-1,536 (+$279 vs today) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 100% normal | 1 × $77 | 24 Jul | 8d | 1.5% | 60% | 82% | $135 | $506 | +$262 | $1,639 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 1 × $77 1.5% OTM over spot $75.83 24 Jul 2026 (8d, $1.73 mid) = $135 credit for the 8d cycle → $506/mo projected Survival (stays ≤ $77) 60% Breach risk 40% POP (stays ≤ $78.72) 72% EV / mo +$37 📈 CAMPAIGN OUTLOOK (400 paths, sell-roll-repeat this rung for 9 mo) whole in 2.8 mo [1.6-4.8] median · 64% of paths whole by 9 mo (vs 48% without) · ~18.7 challenges expected · median CC cash $928 🛡 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) 68% Flat exit net (mid-life) -$59 Free roll-up none Safest escape (by 31 Jul 2026) $82 @ 82% 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 4 of 8); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $2.74/sh now → $1.94 mid-life (likely $2.59–$3.60) → ≈ $0 at expiry | you banked $1.35/sh, so a flat mid-life exit nets -$0.59/sh | roll rows are incremental, the banked premium stays yours 📊 Across 2,043 simulated challenges: the $77 strike is typically first touched on day 3 of 8, at $78 (overshoots $1.16). 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 +0.5 vol pt per +1% move (spike-vol name: vol expands on a fast move, richer buyback). 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 ⚠ $77 is $18 below CC-SS $94.74: 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 < $0.34/sh (~25% of the $1.35 collected) or spot ≥ $78.72 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $77)); NOT the premium you collected. Momentum override: two daily closes above $83.03 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 0.93 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $94.74, where you are whole again, by expiry) Starting unrealized P&L: $-1,815 + Fortress recovery (un-capped): +$1,755 − CC assignment net of premium (1 × $77): -$1,639 Total Position P&L @ SS: $-1,699 (+$116 vs today) Do-nothing baseline at SS: $-829 (this trade vs do-nothing: $-870, the opportunity cost of earning $506/mo FIGHT income now) BB-reversion stress (→ $90.12 Upper BB (CC ceiling), the probable scenario per weekly technicals): CC give-up -$1,177, position total $-1,666 (+$149 vs today) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Every eligible strike x expiry in the 4-45 DTE band (3 expiries scanned, 26 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: 0.928 (IBKR) | Recovery@SS: +$1,755 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $-829
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $79 | 8d | 24 Jul 2026 | $0.65 | 1/1 | $244 | $244 | 74% | 79% | +$2 | -$1,509 | 53.1% | $-1,569 (vs do-nothing $-740) |
| $79.50 | 15d | 31 Jul 2026 | $1.15 | 1/1 | $230 | $230 | 71% | 77% | +$19 | -$1,409 | 49.6% | $-1,469 (vs do-nothing $-640) |
| $79 | 15d | 31 Jul 2026 | $1.35 | 1/1 | $270 | $270 | 69% | 76% | +$31 | -$1,439 | 50.7% | $-1,499 (vs do-nothing $-670) |
| $78 | 8d | 24 Jul 2026 | $1.05 | 1/1 | $394 | $394 | 67% | 76% | +$53 | -$1,569 | 55.3% | $-1,629 (vs do-nothing $-800) |
| $78.50 | 15d | 31 Jul 2026 | $1.45 | 1/1 | $290 | $290 | 66% | 75% | +$21 | -$1,479 | 52.1% | $-1,539 (vs do-nothing $-710) |
| $78.50 | 22d | 7 Aug 2026 | $1.75 | 1/1 | $239 | $239 | 64% | 73% | $-7 | -$1,449 | 51.0% | $-1,509 (vs do-nothing $-680) |
| $78 | 15d | 31 Jul 2026 | $1.65 | 1/1 | $330 | $330 | 64% | 73% | +$28 | -$1,509 | 53.1% | $-1,569 (vs do-nothing $-740) |
| $78 | 22d | 7 Aug 2026 | $2.00 | 1/1 | $273 | $273 | 62% | 73% | +$5 | -$1,474 | 51.9% | $-1,534 (vs do-nothing $-705) |
| $77.50 | 15d | 31 Jul 2026 | $1.50 | 1/1 | $300 | $300 | 61% | 71% | $-38 | -$1,574 | 55.4% | $-1,634 (vs do-nothing $-805) |
| $77 | 8d | 24 Jul 2026 | $1.35 | 1/1 | $506 | $506 | 60% | 72% | +$37 | -$1,639 | 57.7% | $-1,699 (vs do-nothing $-870) |
| $77.50 | 22d | 7 Aug 2026 | $2.20 | 1/1 | $300 | $300 | 60% | 72% | +$9 | -$1,504 | 53.0% | $-1,564 (vs do-nothing $-735) |
| $77 | 15d | 31 Jul 2026 | $2.00 | 1/1 | $400 | $400 | 58% | 71% | +$22 | -$1,574 | 55.4% | $-1,634 (vs do-nothing $-805) |
| $77 | 22d | 7 Aug 2026 | $2.40 | 1/1 | $327 | $327 | 58% | 71% | +$10 | -$1,534 | 54.0% | $-1,594 (vs do-nothing $-765) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $76.50 | 8d | 24 Jul 2026 | $1.60 | 1/1 | $600 | $600 | 56% | 70% | +$55 | -$1,664 | 58.6% | $-1,724 (vs do-nothing $-895) |
| $76.50 | 15d | 31 Jul 2026 | $2.10 | 1/1 | $420 | $420 | 56% | 69% | $-0 | -$1,614 | 56.8% | $-1,674 (vs do-nothing $-845) |
| $76.50 | 22d | 7 Aug 2026 | $2.70 | 1/1 | $368 | $368 | 55% | 70% | +$23 | -$1,554 | 54.7% | $-1,614 (vs do-nothing $-785) |
| $76 | 22d | 7 Aug 2026 | $2.90 | 1/1 | $395 | $395 | 53% | 68% | +$21 | -$1,584 | 55.8% | $-1,644 (vs do-nothing $-815) |
| $76 | 15d | 31 Jul 2026 | $2.20 | 1/1 | $440 | $440 | 53% | 68% | $-26 | -$1,654 | 58.3% | $-1,714 (vs do-nothing $-885) |
| $76 | 8d | 24 Jul 2026 | $1.60 | 1/1 | $600 | $600 | 53% | 68% | $-30 | -$1,714 | 60.4% | $-1,774 (vs do-nothing $-945) |
| $75.50 | 22d | 7 Aug 2026 | $3.20 | 1/1 | $436 | $436 | 51% | 68% | +$30 | -$1,604 | 56.5% | $-1,664 (vs do-nothing $-835) |
| $75.50 | 15d | 31 Jul 2026 | $2.50 | 1/1 | $500 | $500 | 50% | 67% | $-16 | -$1,674 | 59.0% | $-1,734 (vs do-nothing $-905) |
| $75 | 22d | 7 Aug 2026 | $3.40 | 1/1 | $464 | $464 | 48% | 67% | +$23 | -$1,634 | 57.6% | $-1,694 (vs do-nothing $-865) |
| $75 | 15d | 31 Jul 2026 | $2.70 | 1/1 | $540 | $540 | 47% | 65% | $-30 | -$1,704 | 60.0% | $-1,764 (vs do-nothing $-935) |
| $74.50 | 22d | 7 Aug 2026 | $3.70 | 1/1 | $505 | $505 | 46% | 66% | +$28 | -$1,654 | 58.3% | $-1,714 (vs do-nothing $-885) |
| $75 | 8d | 24 Jul 2026 | $2.10 | 1/1 | $788 | $788 | 45% | 65% | $-39 | -$1,764 | 62.1% | $-1,824 (vs do-nothing $-995) |
| $74.50 | 15d | 31 Jul 2026 | $3.10 | 1/1 | $620 | $620 | 44% | 65% | $-7 | -$1,714 | 60.4% | $-1,774 (vs do-nothing $-945) |
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%). 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.