125 contracts (12,500 sh) | BE SS: $39.71 | CC-SS: $34.46 (banked floor $34.39) | IV: HIGH | Accounts: Main:1299
| Max Loss | $277,625 | (ND $2.21 + SW $20) x 12500 |
| Normal income ref | $28,000/mo | 95% ann ROI on ML |
| Hedge (static, never rolled) | $0/mo | HP expiry = SP LEAPS; decay ≈ $6,146/mo (info only, already in marks) |
| Unrealized P&L | $-162,000 | fortress legs from IBKR |
Each Friday gets its own recommended pick and full income ladder (safest strike per income rung, sized across your 125 contracts). The master ranks the two by E[net]/mo to pick one grand pick; both are shown here so you can choose the tenor that fits your roll cadence.
| Track | Expiry | Sell | Survival | Income/mo | E[net]/mo |
|---|---|---|---|---|---|
| NEXT FRIDAY 🏆 | 7 Aug 2026 · 8d | 83 × $21.50 | 79% | $14,006 | $14,006 |
| Rung | Sell | Expiry | DTE | OTM | Survival | Touch odds | FIGHT edge | Per cycle | Income/mo | Δ vs pick | Cap give-up | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ▸ | 🛡 safe yield ← lean | 125 × $30.50 | 7 Aug | 8d | 61.8% | 99+%hist 100% | 0%hist 1% | +0pp | $1,425 | $5,344 | -$8,662 | $48,130 | ||||||||||||||||||
Sell 125 × $30.50 61.8% OTM over spot $18.85 7 Aug 2026 (8d, $0.12 mid) = $1,425 credit for the 8d cycle → $5,344/mo projected Survival (stays ≤ $30.50) 99+% Breach risk 0% POP (stays ≤ $30.62) 99+% EV / mo +$5,337 📈 CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +0pp 33% whole by 9mo vs 33% doing nothing FIRE DRILLS ~0.0/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $265/mo median; plan ~$180/mo after 68% keep · $2,115 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~3.0 mo [1.7-5.1], measured ONLY among the 33% of futures that got whole More detail, income coverage, downside budget, tripwires, held-to-expiry ladder, V-bounce stressIncome coverage
Downside budget ⚠ $30.50 is $4 below CC-SS $34.46: assignment on a recovery to whole locks the cap give-up below.
V-BOUNCE STRESS (stock → CC-SS $34.46, where you are whole again, by expiry) Starting unrealized P&L: $-162,000 + Fortress recovery (un-capped): +$152,631 − CC assignment net of premium (125 × $30.50): -$48,130 Total Position P&L @ SS: $-57,499 (+$104,501 vs today) Do-nothing baseline at SS: $-15,049 (this trade vs do-nothing: $-42,450, the opportunity cost of earning $5,344/mo FIGHT income now) BB-reversion stress (→ $25.50 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$0, position total $-96,996 (+$65,004 vs today) | ||||||||||||||||||||||||||||||
| ▸ | 33% normal | 55 × $21.50 | 7 Aug | 8d | 14.1% | 79%hist 96% | 45%hist 28% | +3pp | $2,475 | $9,281 | -$4,725 | $68,829 | ||||||||||||||||||
Sell 55 × $21.50 14.1% OTM over spot $18.85 7 Aug 2026 (8d, $0.54 mid) = $2,475 credit for the 8d cycle → $9,281/mo projected Survival (stays ≤ $21.50) 79% Breach risk 21% POP (stays ≤ $22.04) 82% EV / mo +$1,785 📈 CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +3pp 42% whole by 9mo vs 39% doing nothing FIRE DRILLS ~3.0/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $3,914/mo median; plan ~$2,662/mo after 68% keep · $24,542 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~2.2 mo [1.5-4.2], measured ONLY among the 42% of futures that got whole More detail, income coverage, downside budget, tripwires, held-to-expiry ladder, V-bounce stressIncome coverage
Downside budget ⚠ $21.50 is $13 below CC-SS $34.46: assignment on a recovery to whole locks the cap give-up below.
V-BOUNCE STRESS (stock → CC-SS $34.46, where you are whole again, by expiry) Starting unrealized P&L: $-162,000 + Fortress recovery (un-capped): +$152,631 − CC assignment net of premium (55 × $21.50): -$68,829 − Conservative CC assignment net of premium (70 × $34): -$3,181 Total Position P&L @ SS: $-81,379 (+$80,621 vs today) Do-nothing baseline at SS: $-15,049 (this trade vs do-nothing: $-66,330, the opportunity cost of earning $9,281/mo FIGHT income now) BB-reversion stress (→ $25.50 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$19,525, position total $-116,451 (+$45,549 vs today) | ||||||||||||||||||||||||||||||
| ▸ | 🎯 50% normal | 83 × $21.50 | 7 Aug | 8d | 14.1% | 79%hist 96% | 45%hist 28% | +5pp | $3,735 | $14,006 | — | $103,870 | ||||||||||||||||||
Sell 83 × $21.50 14.1% OTM over spot $18.85 7 Aug 2026 (8d, $0.54 mid) = $3,735 credit for the 8d cycle → $14,006/mo projected Survival (stays ≤ $21.50) 79% Breach risk 21% POP (stays ≤ $22.04) 82% EV / mo +$2,694 📈 CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +5pp 39% whole by 9mo vs 34% doing nothing FIRE DRILLS ~3.1/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $5,513/mo median; plan ~$3,749/mo after 68% keep · $38,037 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~2.8 mo [1.6-5.3], measured ONLY among the 39% of futures that got whole More detail, income coverage, downside budget, tripwires, held-to-expiry ladder, V-bounce stressIncome coverage
Downside budget ⚠ $21.50 is $13 below CC-SS $34.46: assignment on a recovery to whole locks the cap give-up below.
V-BOUNCE STRESS (stock → CC-SS $34.46, where you are whole again, by expiry) Starting unrealized P&L: $-162,000 + Fortress recovery (un-capped): +$152,631 − CC assignment net of premium (83 × $21.50): -$103,870 − Conservative CC assignment net of premium (42 × $34): -$1,909 Total Position P&L @ SS: $-115,147 (+$46,853 vs today) Do-nothing baseline at SS: $-15,049 (this trade vs do-nothing: $-100,098, the opportunity cost of earning $14,006/mo FIGHT income now) BB-reversion stress (→ $25.50 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$29,465, position total $-126,419 (+$35,581 vs today) | ||||||||||||||||||||||||||||||
| ▸ | 100% normal | 125 × $20.50 | 7 Aug | 8d | 8.8% | 71%hist 96% | 62%hist 51% | +8pp | $7,500 | $28,125 | +$14,119 | $167,055 | ||||||||||||||||||
Sell 125 × $20.50 8.8% OTM over spot $18.85 7 Aug 2026 (8d, $0.73 mid) = $7,500 credit for the 8d cycle → $28,125/mo projected Survival (stays ≤ $20.50) 71% Breach risk 29% POP (stays ≤ $21.23) 77% EV / mo +$744 📈 CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +8pp 41% whole by 9mo vs 33% doing nothing FIRE DRILLS ~4.7/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $9,280/mo median; plan ~$6,310/mo after 68% keep · $63,445 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~2.9 mo [1.5-4.5], measured ONLY among the 41% of futures that got whole More detail, income coverage, downside budget, tripwires, held-to-expiry ladder, V-bounce stressIncome coverage
Downside budget ⚠ $20.50 is $14 below CC-SS $34.46: assignment on a recovery to whole locks the cap give-up below.
V-BOUNCE STRESS (stock → CC-SS $34.46, where you are whole again, by expiry) Starting unrealized P&L: $-162,000 + Fortress recovery (un-capped): +$152,631 − CC assignment net of premium (125 × $20.50): -$167,055 Total Position P&L @ SS: $-176,424 ($-14,424 vs today) Do-nothing baseline at SS: $-15,049 (this trade vs do-nothing: $-161,375, the opportunity cost of earning $28,125/mo FIGHT income now) BB-reversion stress (→ $25.50 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$55,000, position total $-151,996 (+$10,004 vs today) | ||||||||||||||||||||||||||||||
Every eligible strike x expiry in the 4-45 DTE band (3 expiries scanned, 15 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: 0.782 (IBKR) | Recovery@SS: +$152,631 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $-15,049
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $21.50 | 8d | 7 Aug 2026 | $0.45 | 83/125 | $14,006 | $14,090 | 79% | 82% | +$2,694 | -$103,870 | 376.0% | $-115,147 (vs do-nothing $-100,098) |
| $21.50 | 15d | 14 Aug 2026 | $0.64 | 110/125 | $14,080 | $14,110 | 76% | 81% | +$2,549 | -$135,569 | 490.7% | $-145,619 (vs do-nothing $-130,570) |
| $21 | 8d | 7 Aug 2026 | $0.50 | 75/125 | $14,062 | $14,162 | 75% | 80% | +$1,072 | -$97,233 | 352.0% | $-108,874 (vs do-nothing $-93,825) |
| $21.50 | 22d | 21 Aug 2026 | $0.84 | 123/125 | $14,089 | $14,093 | 74% | 79% | +$1,484 | -$149,130 | 539.8% | $-158,590 (vs do-nothing $-143,541) |
| $21 | 15d | 14 Aug 2026 | $0.75 | 94/125 | $14,100 | $14,162 | 73% | 79% | +$2,082 | -$119,516 | 432.6% | $-130,293 (vs do-nothing $-115,244) |
| $20.50 | 8d | 7 Aug 2026 | $0.60 | 63/125 | $14,175 | $14,299 | 71% | 77% | +$375 | -$84,196 | 304.8% | $-96,382 (vs do-nothing $-81,333) |
| $20.50 | 15d | 14 Aug 2026 | $0.83 | 85/125 | $14,110 | $14,190 | 69% | 77% | +$939 | -$111,643 | 404.1% | $-122,829 (vs do-nothing $-107,780) |
| $20.50 | 22d | 21 Aug 2026 | $1.03 | 100/125 | $14,045 | $14,095 | 67% | 75% | $-104 | -$129,344 | 468.2% | $-139,849 (vs do-nothing $-124,800) |
| $20 | 15d | 14 Aug 2026 | $0.79 | 89/125 | $14,062 | $14,134 | 65% | 74% | $-2,542 | -$121,702 | 440.6% | $-132,707 (vs do-nothing $-117,658) |
| $19.50 | 15d | 14 Aug 2026 | $1.16 | 61/125 | $14,152 | $14,280 | 60% | 72% | +$542 | -$84,207 | 304.8% | $-96,484 (vs do-nothing $-81,435) |
| $19.50 | 22d | 21 Aug 2026 | $0.83 | 124/125 | $14,035 | $14,037 | 60% | 70% | $-9,660 | -$175,267 | 634.5% | $-184,681 (vs do-nothing $-169,632) |
| $19 | 22d | 21 Aug 2026 | $1.59 | 65/125 | $14,093 | $14,213 | 56% | 69% | $-221 | -$90,184 | 326.5% | $-102,279 (vs do-nothing $-87,230) |
| $19 | 15d | 14 Aug 2026 | $1.12 | 63/125 | $14,112 | $14,236 | 56% | 68% | $-4,249 | -$90,370 | 327.1% | $-102,556 (vs do-nothing $-87,507) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $18.50 | 22d | 21 Aug 2026 | $1.42 | 73/125 | $14,135 | $14,239 | 52% | 67% | $-4,291 | -$106,174 | 384.3% | $-117,906 (vs do-nothing $-102,857) |
| $18.50 | 15d | 14 Aug 2026 | $1.33 | 53/125 | $14,098 | $14,242 | 52% | 67% | $-3,829 | -$77,562 | 280.8% | $-90,203 (vs do-nothing $-75,154) |
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 125 contracts at the conservative CC.