20 contracts (2,000 sh) | BE SS: $93.40 | CC-SS: $93.99 (banked floor $93.59) | IV: HIGH | Accounts: Joint:1782
| Max Loss | $100,800 | (ND $28.40 + SW $22) x 2000 |
| Normal income ref | $12,000/mo | 95% ann ROI on ML |
| Hedge (static, never rolled) | $0/mo | HP expiry = SP LEAPS; decay ≈ $1,503/mo (info only, already in marks) |
| Unrealized P&L | $-39,280 | fortress legs from IBKR |
Each Friday gets its own recommended pick and full income ladder (safest strike per income rung, sized across your 20 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 · 5d | 1 × $84 | 99+% | $30 | $30 |
| Rung | Sell | Expiry | DTE | OTM | Survival | Touch odds | FIGHT edge | Per cycle | Income/mo | Δ vs pick | Cap give-up | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ▸ | 🎯 hedge | 1 × $84 | 24 Jul | 5d | 14.5% | 99+% | 1% | +0pp | $5 | $30 | — | $994 | ||||||||||||||||||
Sell 1 × $84 14.5% OTM over spot $73.35 24 Jul 2026 (5d, $0.17 mid) = $5 credit for the 5d cycle → $30/mo projected Survival (stays ≤ $84) 99+% Breach risk 0% POP (stays ≤ $84.17) 99+% EV / mo +$29 📈 CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +0pp 46% whole by 9mo vs 46% doing nothing FIRE DRILLS ~0.1/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $307/mo median; plan ~$209/mo after 68% keep · $2,749 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~3.4 mo [2.0-5.6], measured ONLY among the 46% of futures that got whole More detail, income coverage, downside budget, tripwires, held-to-expiry ladder, V-bounce stressIncome coverage
Downside budget ⚠ $84 is $10 below CC-SS $93.99: assignment on a recovery to whole locks the cap give-up below.
V-BOUNCE STRESS (stock → CC-SS $93.99, where you are whole again, by expiry) Starting unrealized P&L: $-39,280 + Fortress recovery (un-capped): +$37,654 − CC assignment net of premium (1 × $84): -$994 − Conservative CC assignment net of premium (19 × $90): -$7,398 Total Position P&L @ SS: $-10,018 (+$29,262 vs today) Do-nothing baseline at SS: $-9,413 (this trade vs do-nothing: $-605, the opportunity cost of earning $30/mo FIGHT income now) BB-reversion stress (→ $90.26 Upper BB (CC ceiling), the probable scenario per weekly technicals): CC give-up -$621, position total $-9,361 (+$29,919 vs today) | ||||||||||||||||||||||||||||||
| ▸ | 🛡 safe yield | 20 × $80 | 24 Jul | 5d | 9.1% | 95% | 9% | +3pp | $200 | $1,200 | +$1,170 | $27,787 | ||||||||||||||||||
Sell 20 × $80 9.1% OTM over spot $73.35 24 Jul 2026 (5d, $0.17 mid) = $200 credit for the 5d cycle → $1,200/mo projected Survival (stays ≤ $80) 95% Breach risk 5% POP (stays ≤ $80.17) 96% EV / mo +$810 📈 CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +3pp 49% whole by 9mo vs 46% doing nothing FIRE DRILLS ~0.8/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $981/mo median; plan ~$667/mo after 68% keep · $7,068 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~3.5 mo [2.0-5.6], measured ONLY among the 49% of futures that got whole More detail, income coverage, downside budget, tripwires, held-to-expiry ladder, V-bounce stressIncome coverage
Downside budget ⚠ $80 is $14 below CC-SS $93.99: assignment on a recovery to whole locks the cap give-up below.
V-BOUNCE STRESS (stock → CC-SS $93.99, where you are whole again, by expiry) Starting unrealized P&L: $-39,280 + Fortress recovery (un-capped): +$37,654 − CC assignment net of premium (20 × $80): -$27,787 Total Position P&L @ SS: $-29,413 (+$9,867 vs today) Do-nothing baseline at SS: $-9,413 (this trade vs do-nothing: $-20,000, the opportunity cost of earning $1,200/mo FIGHT income now) BB-reversion stress (→ $90.26 Upper BB (CC ceiling), the probable scenario per weekly technicals): CC give-up -$20,320, position total $-28,756 (+$10,524 vs today) | ||||||||||||||||||||||||||||||
Every eligible strike x expiry in the 4-45 DTE band (4 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: 0.912 (IBKR) | Recovery@SS: +$37,654 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $-9,413
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $77 | 12d | 31 Jul 2026 | $1.20 | 20/20 | $6,000 | $6,000 | 73% | 80% | +$2,091 | -$31,587 | 55.6% | $-33,213 (vs do-nothing $-23,800) |
| $76.50 | 12d | 31 Jul 2026 | $1.25 | 20/20 | $6,250 | $6,250 | 71% | 78% | +$1,734 | -$32,487 | 57.2% | $-34,113 (vs do-nothing $-24,700) |
| $76 | 12d | 31 Jul 2026 | $1.45 | 17/20 | $6,162 | $6,210 | 68% | 76% | +$1,740 | -$28,124 | 49.5% | $-30,918 (vs do-nothing $-21,505) |
| $76 | 19d | 7 Aug 2026 | $1.95 | 20/20 | $6,158 | $6,158 | 65% | 75% | +$1,447 | -$32,087 | 56.5% | $-33,713 (vs do-nothing $-24,300) |
| $75.50 | 12d | 31 Jul 2026 | $1.60 | 15/20 | $6,000 | $6,079 | 65% | 76% | +$1,518 | -$25,340 | 44.6% | $-28,913 (vs do-nothing $-19,500) |
| $75.50 | 19d | 7 Aug 2026 | $2.00 | 19/20 | $6,000 | $6,016 | 63% | 73% | +$1,049 | -$31,338 | 55.2% | $-33,353 (vs do-nothing $-23,940) |
| $75 | 12d | 31 Jul 2026 | $1.20 | 20/20 | $6,000 | $6,000 | 62% | 72% | $-840 | -$35,587 | 62.7% | $-37,213 (vs do-nothing $-27,800) |
| $75 | 19d | 7 Aug 2026 | $2.20 | 18/20 | $6,253 | $6,284 | 61% | 72% | +$1,069 | -$30,228 | 53.2% | $-32,633 (vs do-nothing $-23,220) |
| $75 | 26d | 14 Aug 2026 | $2.80 | 19/20 | $6,138 | $6,154 | 60% | 72% | +$1,227 | -$30,768 | 54.2% | $-32,783 (vs do-nothing $-23,370) |
| $74.50 | 12d | 31 Jul 2026 | $1.95 | 13/20 | $6,338 | $6,448 | 59% | 72% | +$1,268 | -$22,807 | 40.2% | $-27,158 (vs do-nothing $-17,745) |
| $74.50 | 19d | 7 Aug 2026 | $2.55 | 15/20 | $6,039 | $6,118 | 58% | 72% | +$1,273 | -$25,415 | 44.7% | $-28,988 (vs do-nothing $-19,575) |
| $74.50 | 26d | 14 Aug 2026 | $2.90 | 18/20 | $6,023 | $6,055 | 58% | 71% | +$948 | -$29,868 | 52.6% | $-32,273 (vs do-nothing $-22,860) |
| $74 | 12d | 31 Jul 2026 | $2.05 | 12/20 | $6,150 | $6,276 | 56% | 70% | +$836 | -$21,532 | 37.9% | $-26,273 (vs do-nothing $-16,860) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $74 | 19d | 7 Aug 2026 | $2.60 | 15/20 | $6,158 | $6,237 | 55% | 70% | +$907 | -$26,090 | 45.9% | $-29,663 (vs do-nothing $-20,250) |
| $74 | 26d | 14 Aug 2026 | $3.10 | 17/20 | $6,081 | $6,128 | 55% | 70% | +$864 | -$28,719 | 50.6% | $-31,513 (vs do-nothing $-22,100) |
| $73.50 | 26d | 14 Aug 2026 | $3.40 | 16/20 | $6,277 | $6,340 | 53% | 69% | +$1,013 | -$27,350 | 48.2% | $-30,533 (vs do-nothing $-21,120) |
| $73.50 | 19d | 7 Aug 2026 | $3.00 | 13/20 | $6,158 | $6,268 | 53% | 69% | +$1,153 | -$22,742 | 40.0% | $-27,093 (vs do-nothing $-17,680) |
| $73.50 | 12d | 31 Jul 2026 | $2.40 | 10/20 | $6,000 | $6,158 | 53% | 70% | +$1,151 | -$18,093 | 31.9% | $-23,613 (vs do-nothing $-14,200) |
| $73 | 26d | 14 Aug 2026 | $3.50 | 15/20 | $6,058 | $6,137 | 51% | 68% | +$708 | -$26,240 | 46.2% | $-29,813 (vs do-nothing $-20,400) |
| $73 | 19d | 7 Aug 2026 | $3.10 | 13/20 | $6,363 | $6,474 | 50% | 68% | +$868 | -$23,262 | 41.0% | $-27,613 (vs do-nothing $-18,200) |
| $73 | 12d | 31 Jul 2026 | $2.55 | 10/20 | $6,375 | $6,533 | 49% | 67% | +$737 | -$18,443 | 32.5% | $-23,963 (vs do-nothing $-14,550) |
| $72.50 | 26d | 14 Aug 2026 | $3.80 | 14/20 | $6,138 | $6,233 | 48% | 67% | +$734 | -$24,771 | 43.6% | $-28,733 (vs do-nothing $-19,320) |
| $72.50 | 19d | 7 Aug 2026 | $3.50 | 11/20 | $6,079 | $6,221 | 47% | 67% | +$985 | -$19,793 | 34.8% | $-24,923 (vs do-nothing $-15,510) |
| $72 | 26d | 14 Aug 2026 | $4.20 | 13/20 | $6,300 | $6,411 | 46% | 66% | +$877 | -$23,132 | 40.7% | $-27,483 (vs do-nothing $-18,070) |
| $72 | 19d | 7 Aug 2026 | $3.60 | 11/20 | $6,253 | $6,395 | 45% | 65% | +$683 | -$20,233 | 35.6% | $-25,363 (vs do-nothing $-15,950) |
| $72 | 12d | 31 Jul 2026 | $3.20 | 8/20 | $6,400 | $6,589 | 42% | 65% | +$919 | -$15,035 | 26.5% | $-21,333 (vs do-nothing $-11,920) |
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 20 contracts at the conservative CC.