125 contracts (12,500 sh) | BE SS: $39.71 | CC-SS: $34.38 (banked floor $33.83) | IV: HIGH | Accounts: Main:1299
| Max Loss | $277,625 | (ND $2.21 + SW $20) x 12500 |
| Normal income ref | $30,500/mo | 95% ann ROI on ML |
| Hedge (static, never rolled) | $0/mo | HP expiry = SP LEAPS; decay โ $3,781/mo (info only, already in marks) |
| Unrealized P&L | $-124,188 | 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 🏆 | 25 Sep 2026 · 8d | 95 × $24.50 | 75% | $15,319 | $-12,559 |
| Rung | Sell | Expiry | DTE | OTM | Survival | Touch odds | FIGHT edge | Per cycle | Income/mo | Δ vs pick | Cap give-up | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ▸ | ๐ก safe yield | 125 × $27 | 25 Sep | 8d | 19.6% | 91%hist 96% | 19%hist 14% | +4pp | $1,625 | $6,094 | -$9,225 | $90,569 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 125 ร $27 19.6% OTM over spot $22.58 25 Sep 2026 (8d, $0.24 mid) = $1,625 credit for the 8d cycle โ $6,094/mo projected Survival (stays โค $27) 91% Breach risk 9% POP (stays โค $27.24) 92% EV / mo +$1,987 ๐ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +4pp 50% whole by 9mo vs 46% doing nothing FIRE DRILLS ~1.0/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $3,850/mo median; plan ~$2,618/mo after 68% keep · $23,477 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~2.4 mo [1.1-4.7], measured ONLY among the 50% 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) -$21,264 Free roll-up none Safest escape (by 9 Oct 2026) $27 @ 68% POP 57% survival Roll menuyour doors if the call gets challenged; each row = buy back the 125 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: $2.59/sh now โ $1.83 mid-life (likely $1.37โ$2.44) โ โ $0 at expiry | you banked $0.13/sh, so a flat mid-life exit nets -$1.70/sh | roll rows are incremental, the banked premium stays yours ๐ Across 312 simulated challenges: the $27 strike is typically first touched on day 6 of 8, at $28 (overshoots $0.69). 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 +0.5 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 ⚠ $27 is $7 below CC-SS $34.38: 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 < $0.03/sh (~25% of the $0.13 collected) or spot โฅ $27.24 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โ $27)); NOT the premium you collected. Momentum override: two daily closes above $26.92 (daily upper band) or daily RSI > 70 โ treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic ยท fortress delta 0.82 (IBKR)
V-BOUNCE STRESS (stock โ CC-SS $34.38, where you are whole again, by expiry) Starting unrealized P&L: $-124,188 + Fortress recovery (un-capped): +$121,199 โ CC assignment net of premium (125 ร $27): -$90,569 Total Position P&L @ SS: $-93,557 (+$30,630 vs today) Do-nothing baseline at SS: $-51,307 (this trade vs do-nothing: $-42,250, the opportunity cost of earning $6,094/mo FIGHT income now) BB-reversion stress (โ $33.86 Upper BB (CC ceiling), the probable scenario per weekly technicals): CC give-up -$84,125, position total $-92,410 (+$31,777 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 33% normal ← lean | 117 × $25.50 | 25 Sep | 8d | 12.9% | 83%hist 86% | 35%hist 30% | +7pp | $2,691 | $10,091 | -$5,228 | $101,152 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 117 ร $25.50 12.9% OTM over spot $22.58 25 Sep 2026 (8d, $0.35 mid) = $2,691 credit for the 8d cycle โ $10,091/mo projected Survival (stays โค $25.50) 83% Breach risk 17% POP (stays โค $25.84) 86% EV / mo +$1,014 ๐ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +7pp 50% whole by 9mo vs 42% doing nothing FIRE DRILLS ~2.1/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $5,089/mo median; plan ~$3,461/mo after 68% keep · $33,482 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~2.7 mo [1.5-5.5], measured ONLY among the 50% 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) 22% Flat exit net (mid-life) -$16,846 Free roll-up none Safest escape (by 9 Oct 2026) $26 @ 68% POP 57% survival Roll menuyour doors if the call gets challenged; each row = buy back the 117 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: $2.36/sh now โ $1.67 mid-life (likely $1.53โ$2.51) โ โ $0 at expiry | you banked $0.23/sh, so a flat mid-life exit nets -$1.44/sh | roll rows are incremental, the banked premium stays yours ๐ Across 672 simulated challenges: the $26 strike is typically first touched on day 5 of 8, at $26 (overshoots $0.66). 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 +0.5 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 ⚠ $25.50 is $9 below CC-SS $34.38: 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 $0.23 collected) or spot โฅ $25.84 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โ $26)); NOT the premium you collected. Momentum override: two daily closes above $26.92 (daily upper band) or daily RSI > 70 โ treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic ยท fortress delta 0.82 (IBKR)
V-BOUNCE STRESS (stock โ CC-SS $34.38, where you are whole again, by expiry) Starting unrealized P&L: $-124,188 + Fortress recovery (un-capped): +$121,199 โ CC assignment net of premium (117 ร $25.50): -$101,152 โ Conservative CC assignment net of premium (8 ร $30.50): -$3,092 Total Position P&L @ SS: $-107,233 (+$16,954 vs today) Do-nothing baseline at SS: $-51,307 (this trade vs do-nothing: $-55,926, the opportunity cost of earning $10,091/mo FIGHT income now) BB-reversion stress (โ $33.86 Upper BB (CC ceiling), the probable scenario per weekly technicals): CC give-up -$95,121, position total $-106,086 (+$18,101 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | ๐ฏ 50% normal | 95 × $24.50 | 25 Sep | 8d | 8.5% | 75%hist 84% | 52%hist 44% | +8pp | $4,085 | $15,319 | — | $89,732 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 95 ร $24.50 8.5% OTM over spot $22.58 25 Sep 2026 (8d, $0.48 mid) = $4,085 credit for the 8d cycle โ $15,319/mo projected Survival (stays โค $24.50) 75% Breach risk 25% POP (stays โค $24.98) 80% EV / mo +$2,398 ๐ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +8pp 52% whole by 9mo vs 45% doing nothing FIRE DRILLS ~3.3/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $6,470/mo median; plan ~$4,399/mo after 68% keep · $40,786 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~2.7 mo [1.4-4.8], measured ONLY among the 52% 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) 39% Flat exit net (mid-life) -$10,794 Free roll-up none Safest escape (by 9 Oct 2026) $26 @ 73% POP 65% survival Roll menuyour doors if the call gets challenged; each row = buy back the 95 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: $2.21/sh now โ $1.57 mid-life (likely $1.79โ$2.60) โ โ $0 at expiry | you banked $0.43/sh, so a flat mid-life exit nets -$1.14/sh | roll rows are incremental, the banked premium stays yours ๐ Across 1,176 simulated challenges: the $24 strike is typically first touched on day 4 of 8, at $25 (overshoots $0.64). 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 +0.5 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 ⚠ $24.50 is $10 below CC-SS $34.38: 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 < $0.11/sh (~25% of the $0.43 collected) or spot โฅ $24.98 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โ $24)); NOT the premium you collected. Momentum override: two daily closes above $26.92 (daily upper band) or daily RSI > 70 โ treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic ยท fortress delta 0.82 (IBKR)
V-BOUNCE STRESS (stock โ CC-SS $34.38, where you are whole again, by expiry) Starting unrealized P&L: $-124,188 + Fortress recovery (un-capped): +$121,199 โ CC assignment net of premium (95 ร $24.50): -$89,732 โ Conservative CC assignment net of premium (30 ร $30.50): -$11,596 Total Position P&L @ SS: $-104,317 (+$19,870 vs today) Do-nothing baseline at SS: $-51,307 (this trade vs do-nothing: $-53,010, the opportunity cost of earning $15,319/mo FIGHT income now) BB-reversion stress (โ $33.86 Upper BB (CC ceiling), the probable scenario per weekly technicals): CC give-up -$84,835, position total $-103,170 (+$21,017 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 100% normal | 118 × $23.50 | 25 Sep | 8d | 4.1% | 65%hist 65% | 74%hist 67% | +13pp | $8,142 | $30,532 | +$15,214 | $120,189 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 118 ร $23.50 4.1% OTM over spot $22.58 25 Sep 2026 (8d, $0.98 mid) = $8,142 credit for the 8d cycle โ $30,532/mo projected Survival (stays โค $23.50) 65% Breach risk 35% POP (stays โค $24.48) 75% EV / mo +$3,078 ๐ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +13pp 56% whole by 9mo vs 43% doing nothing FIRE DRILLS ~5.6/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $10,120/mo median; plan ~$6,882/mo after 68% keep · $59,436 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~2.4 mo [1.6-4.8], measured ONLY among the 56% 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) 59% Flat exit net (mid-life) -$9,154 Free roll-up none Safest escape (by 9 Oct 2026) $26 @ 78% POP 73% survival Roll menuyour doors if the call gets challenged; each row = buy back the 118 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: $2.07/sh now โ $1.47 mid-life (likely $1.88โ$2.67) โ โ $0 at expiry | you banked $0.69/sh, so a flat mid-life exit nets -$0.78/sh | roll rows are incremental, the banked premium stays yours ๐ Across 1,763 simulated challenges: the $24 strike is typically first touched on day 3 of 8, at $24 (overshoots $0.66). 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 +0.5 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 ⚠ $23.50 is $11 below CC-SS $34.38: 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 < $0.17/sh (~25% of the $0.69 collected) or spot โฅ $24.48 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โ $24)); NOT the premium you collected. Momentum override: two daily closes above $26.92 (daily upper band) or daily RSI > 70 โ treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic ยท fortress delta 0.82 (IBKR)
V-BOUNCE STRESS (stock โ CC-SS $34.38, where you are whole again, by expiry) Starting unrealized P&L: $-124,188 + Fortress recovery (un-capped): +$121,199 โ CC assignment net of premium (118 ร $23.50): -$120,189 โ Conservative CC assignment net of premium (7 ร $30.50): -$2,706 Total Position P&L @ SS: $-125,883 ($-1,696 vs today) Do-nothing baseline at SS: $-51,307 (this trade vs do-nothing: $-74,576, the opportunity cost of earning $30,532/mo FIGHT income now) BB-reversion stress (โ $33.86 Upper BB (CC ceiling), the probable scenario per weekly technicals): CC give-up -$114,106, position total $-124,736 ($-549 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Every eligible strike x expiry in the 4-45 DTE band (3 expiries scanned, 13 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: 0.822 (IBKR) | Recovery@SS: +$121,199 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $-51,307
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $24.50 | 8d | 25 Sep 2026 | $0.43 | 95/125 | $15,319 | $15,379 | 75% | 80% | +$2,398 | -$89,732 | 324.8% | $-104,317 (vs do-nothing $-53,010) |
| $25 | 15d | 2 Oct 2026 | $0.65 | 118/125 | $15,340 | $15,354 | 75% | 81% | +$3,003 | -$102,961 | 372.7% | $-108,655 (vs do-nothing $-57,348) |
| $24.50 | 15d | 2 Oct 2026 | $0.68 | 113/125 | $15,368 | $15,392 | 71% | 78% | +$916 | -$103,909 | 376.1% | $-111,536 (vs do-nothing $-60,229) |
| $24 | 8d | 25 Sep 2026 | $0.41 | 100/125 | $15,375 | $15,425 | 70% | 78% | $-2,485 | -$99,655 | 360.7% | $-112,307 (vs do-nothing $-61,000) |
| $24 | 15d | 2 Oct 2026 | $0.89 | 86/125 | $15,308 | $15,386 | 67% | 77% | +$1,907 | -$81,575 | 295.3% | $-99,639 (vs do-nothing $-48,332) |
| $24 | 22d | 9 Oct 2026 | $1.10 | 102/125 | $15,300 | $15,346 | 65% | 76% | +$797 | -$94,610 | 342.5% | $-106,489 (vs do-nothing $-55,182) |
| $23.50 | 8d | 25 Sep 2026 | $0.69 | 59/125 | $15,266 | $15,398 | 65% | 75% | +$1,539 | -$60,094 | 217.5% | $-88,595 (vs do-nothing $-37,288) |
| $23.50 | 15d | 2 Oct 2026 | $1.06 | 72/125 | $15,264 | $15,370 | 62% | 73% | +$1,662 | -$70,672 | 255.8% | $-94,147 (vs do-nothing $-42,840) |
| $23 | 8d | 25 Sep 2026 | $0.83 | 49/125 | $15,251 | $15,403 | 58% | 71% | +$546 | -$51,673 | 187.1% | $-84,039 (vs do-nothing $-32,732) |
| $23 | 15d | 2 Oct 2026 | $1.18 | 65/125 | $15,340 | $15,460 | 58% | 72% | +$540 | -$66,271 | 239.9% | $-92,452 (vs do-nothing $-41,145) |
| $23 | 22d | 9 Oct 2026 | $1.45 | 78/125 | $15,423 | $15,517 | 58% | 72% | +$291 | -$77,419 | 280.2% | $-98,575 (vs do-nothing $-47,268) |
| $22.50 | 15d | 2 Oct 2026 | $1.30 | 59/125 | $15,340 | $15,472 | 53% | 70% | $-743 | -$62,395 | 225.9% | $-90,896 (vs do-nothing $-39,589) |
| $22.50 | 8d | 25 Sep 2026 | $0.99 | 42/125 | $15,592 | $15,758 | 51% | 71% | $-472 | -$45,719 | 165.5% | $-80,791 (vs do-nothing $-29,484) |
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.