20 contracts (2,000 sh) | BE SS: $44.00 | CC-SS: $49.04 | IV: HIGH | Accounts: Joint:1782
| Max Loss | $56,000 | (ND $16.00 + SW $12) x 2000 |
| Normal income ref | $14,600/mo | 95% ann ROI on ML |
| Hedge rolling cost | $6,731/mo | |
| Unrealized P&L | $-25,800 | fortress legs from IBKR |
| Open leg | Acct | Credit/sh | In flight | Opened |
|---|---|---|---|---|
| 20x $51C 31 Jul 2026 | U6241782 | $0.96 | $1,913 | 2026-07-22 |
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 🏆 | 7 Aug 2026 · 8d | 18 × $39 | 80% | $7,493 | $999 |
| Rung | Sell | Expiry | DTE | OTM | Survival | Touch odds | FIGHT edge | Per cycle | Income/mo | Δ vs pick | Cap give-up | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ▸ | 33% normal | 18 × $41 | 7 Aug | 8d | 22.5% | 86%hist 99% | 29%hist 13% | +1pp | $1,296 | $4,860 | -$2,633 | $13,176 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 18 × $41 22.5% OTM over spot $33.47 7 Aug 2026 (8d, $0.78 mid) = $1,296 credit for the 8d cycle → $4,860/mo projected Survival (stays ≤ $41) 86% Breach risk 14% POP (stays ≤ $41.78) 88% EV / mo +$2,265 📈 CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +1pp 38% whole by 9mo vs 37% doing nothing FIRE DRILLS ~1.7/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $-4,203/mo median; plan ~$-2,858/mo after 68% keep · $-36,126 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~1.3 mo [0.7-2.5], measured ONLY among the 38% of futures that got whole 🛡 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) 22% Flat exit net (mid-life) -$4,205 Free roll-up +$3/wk Safest escape (by 21 Aug 2026) $50 @ 82% POP 78% survival Roll menuyour doors if the call gets challenged; each row = buy back the 18 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: $4.32/sh now → $3.06 mid-life (likely $2.85–$4.65) → ≈ $0 at expiry | you banked $0.72/sh, so a flat mid-life exit nets -$2.34/sh | roll rows are incremental, the banked premium stays yours 📊 Across 650 simulated challenges: the $41 strike is typically first touched on day 5 of 8, at $43 (overshoots $1.75). 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 ⚠ $41 is $8 below CC-SS $49.04: 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 < $0.18/sh (~25% of the $0.72 collected) or spot ≥ $41.78 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $41)); NOT the premium you collected. Momentum override: two daily closes above $45.62 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 0.76 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $49.04, where you are whole again, by expiry) Starting unrealized P&L: $-25,800 + Fortress recovery (un-capped): +$23,666 − CC assignment net of premium (18 × $41): -$13,176 − Conservative CC assignment net of premium (2 × $44): -$852 Total Position P&L @ SS: $-16,162 (+$9,638 vs today) Do-nothing baseline at SS: $-10,654 (this trade vs do-nothing: $-5,508, the opportunity cost of earning $4,860/mo FIGHT income now) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | cover hedge | 20 × $40 | 7 Aug | 8d | 19.5% | 84%hist 99% | 35%hist 18% | +2pp | $1,840 | $6,900 | -$593 | $16,240 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 20 × $40 19.5% OTM over spot $33.47 7 Aug 2026 (8d, $0.96 mid) = $1,840 credit for the 8d cycle → $6,900/mo projected Survival (stays ≤ $40) 84% Breach risk 16% POP (stays ≤ $40.96) 86% EV / mo +$3,169 📈 CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +2pp 43% whole by 9mo vs 41% doing nothing FIRE DRILLS ~2.0/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $-3,649/mo median; plan ~$-2,481/mo after 68% keep · $-28,375 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~1.6 mo [0.9-3.6], measured ONLY among the 43% of futures that got whole 🛡 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) 26% Flat exit net (mid-life) -$4,065 Free roll-up +$3/wk Safest escape (by 21 Aug 2026) $49 @ 83% POP 78% survival Roll menuyour doors if the call gets challenged; each row = buy back the 20 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: $4.17/sh now → $2.95 mid-life (likely $2.85–$4.60) → ≈ $0 at expiry | you banked $0.92/sh, so a flat mid-life exit nets -$2.03/sh | roll rows are incremental, the banked premium stays yours 📊 Across 793 simulated challenges: the $40 strike is typically first touched on day 5 of 8, at $42 (overshoots $1.76). 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 ⚠ $40 is $9 below CC-SS $49.04: 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 < $0.23/sh (~25% of the $0.92 collected) or spot ≥ $40.96 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $40)); NOT the premium you collected. Momentum override: two daily closes above $45.62 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 0.76 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $49.04, where you are whole again, by expiry) Starting unrealized P&L: $-25,800 + Fortress recovery (un-capped): +$23,666 − CC assignment net of premium (20 × $40): -$16,240 Total Position P&L @ SS: $-18,374 (+$7,426 vs today) Do-nothing baseline at SS: $-10,654 (this trade vs do-nothing: $-7,720, the opportunity cost of earning $6,900/mo FIGHT income now) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 🎯 50% normal | 18 × $39 | 7 Aug | 8d | 16.5% | 80%hist 99% | 42%hist 28% | +4pp | $1,998 | $7,493 | — | $16,074 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 18 × $39 16.5% OTM over spot $33.47 7 Aug 2026 (8d, $1.18 mid) = $1,998 credit for the 8d cycle → $7,493/mo projected Survival (stays ≤ $39) 80% Breach risk 20% POP (stays ≤ $40.17) 84% EV / mo +$3,147 📈 CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +4pp 45% whole by 9mo vs 42% doing nothing FIRE DRILLS ~2.6/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $-3,504/mo median; plan ~$-2,383/mo after 68% keep · $-28,528 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~1.5 mo [0.8-3.3], measured ONLY among the 45% of futures that got whole 🛡 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) 32% Flat exit net (mid-life) -$3,132 Free roll-up +$3/wk Safest escape (by 21 Aug 2026) $50 @ 85% POP 83% survival Roll menuyour doors if the call gets challenged; each row = buy back the 18 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: $4.03/sh now → $2.85 mid-life (likely $3.06–$4.74) → ≈ $0 at expiry | you banked $1.11/sh, so a flat mid-life exit nets -$1.74/sh | roll rows are incremental, the banked premium stays yours 📊 Across 965 simulated challenges: the $39 strike is typically first touched on day 4 of 8, at $41 (overshoots $1.72). 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 ⚠ $39 is $10 below CC-SS $49.04: 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 < $0.28/sh (~25% of the $1.11 collected) or spot ≥ $40.17 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $39)); NOT the premium you collected. Momentum override: two daily closes above $45.62 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 0.76 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $49.04, where you are whole again, by expiry) Starting unrealized P&L: $-25,800 + Fortress recovery (un-capped): +$23,666 − CC assignment net of premium (18 × $39): -$16,074 − Conservative CC assignment net of premium (2 × $44): -$852 Total Position P&L @ SS: $-19,060 (+$6,740 vs today) Do-nothing baseline at SS: $-10,654 (this trade vs do-nothing: $-8,406, the opportunity cost of earning $7,493/mo FIGHT income now) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 100% normal | 20 × $36 | 7 Aug | 8d | 7.6% | 68%hist 80% | 70%hist 51% | +8pp | $4,000 | $15,000 | +$7,507 | $22,080 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 20 × $36 7.6% OTM over spot $33.47 7 Aug 2026 (8d, $2.05 mid) = $4,000 credit for the 8d cycle → $15,000/mo projected Survival (stays ≤ $36) 68% Breach risk 32% POP (stays ≤ $38.05) 77% EV / mo +$4,826 📈 CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +8pp 49% whole by 9mo vs 41% doing nothing FIRE DRILLS ~4.9/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $-2,625/mo median; plan ~$-1,785/mo after 68% keep · $-18,594 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~1.7 mo [0.8-3.6], measured ONLY among the 49% of futures that got whole 🛡 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) 56% Flat exit net (mid-life) -$1,105 Free roll-up +$2/wk Safest escape (by 21 Aug 2026) $52 @ 91% POP 91% survival Roll menuyour doors if the call gets challenged; each row = buy back the 20 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: $3.61/sh now → $2.55 mid-life (likely $3.24–$4.59) → ≈ $0 at expiry | you banked $2.00/sh, so a flat mid-life exit nets -$0.55/sh | roll rows are incremental, the banked premium stays yours 📊 Across 1,674 simulated challenges: the $36 strike is typically first touched on day 3 of 8, at $38 (overshoots $1.57). 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 ⚠ $36 is $13 below CC-SS $49.04: 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 ≥ $38.05 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $36)); NOT the premium you collected. Momentum override: two daily closes above $45.62 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 0.76 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $49.04, where you are whole again, by expiry) Starting unrealized P&L: $-25,800 + Fortress recovery (un-capped): +$23,666 − CC assignment net of premium (20 × $36): -$22,080 Total Position P&L @ SS: $-24,214 (+$1,586 vs today) Do-nothing baseline at SS: $-10,654 (this trade vs do-nothing: $-13,560, the opportunity cost of earning $15,000/mo FIGHT income now) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Every eligible strike x expiry in the 4-45 DTE band (3 expiries scanned, 32 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: 0.760 (IBKR) | Recovery@SS: +$23,666 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $-10,654
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $39 | 8d | 7 Aug 2026 | $1.11 | 18/20 | $7,493 | $1,074 | 80% | 84% | +$3,147 | -$16,074 | 50.2% | $-19,060 (vs do-nothing $-8,406) |
| $38 | 8d | 7 Aug 2026 | $1.35 | 15/20 | $7,594 | $1,643 | 77% | 82% | +$2,922 | -$14,535 | 45.4% | $-18,799 (vs do-nothing $-8,145) |
| $37.50 | 8d | 7 Aug 2026 | $1.49 | 14/20 | $7,822 | $2,028 | 75% | 81% | +$2,879 | -$14,070 | 44.0% | $-18,760 (vs do-nothing $-8,106) |
| $38 | 15d | 14 Aug 2026 | $2.10 | 18/20 | $7,560 | $1,141 | 73% | 79% | +$2,100 | -$16,092 | 50.3% | $-19,078 (vs do-nothing $-8,424) |
| $38.50 | 22d | 21 Aug 2026 | $2.70 | 20/20 | $7,364 | $633 | 73% | 80% | +$2,275 | -$15,680 | 49.0% | $-17,814 (vs do-nothing $-7,160) |
| $37 | 8d | 7 Aug 2026 | $1.65 | 12/20 | $7,425 | $1,942 | 72% | 79% | +$2,629 | -$12,468 | 39.0% | $-18,010 (vs do-nothing $-7,356) |
| $38 | 22d | 21 Aug 2026 | $2.85 | 19/20 | $7,384 | $809 | 71% | 79% | +$2,189 | -$15,561 | 48.6% | $-18,121 (vs do-nothing $-7,467) |
| $36.50 | 8d | 7 Aug 2026 | $1.81 | 11/20 | $7,466 | $2,139 | 70% | 78% | +$2,501 | -$11,803 | 36.9% | $-17,771 (vs do-nothing $-7,117) |
| $37 | 15d | 14 Aug 2026 | $2.38 | 16/20 | $7,616 | $1,509 | 69% | 77% | +$1,891 | -$15,456 | 48.3% | $-19,294 (vs do-nothing $-8,640) |
| $37 | 22d | 21 Aug 2026 | $2.75 | 20/20 | $7,500 | $769 | 68% | 77% | +$1,194 | -$18,580 | 58.1% | $-20,714 (vs do-nothing $-10,060) |
| $36 | 8d | 7 Aug 2026 | $2.00 | 10/20 | $7,500 | $2,329 | 68% | 77% | +$2,413 | -$11,040 | 34.5% | $-17,434 (vs do-nothing $-6,780) |
| $36.50 | 15d | 14 Aug 2026 | $1.97 | 19/20 | $7,486 | $911 | 68% | 75% | +$114 | -$20,083 | 62.8% | $-22,643 (vs do-nothing $-11,989) |
| $36 | 15d | 14 Aug 2026 | $2.70 | 14/20 | $7,560 | $1,765 | 66% | 75% | +$1,676 | -$14,476 | 45.2% | $-19,166 (vs do-nothing $-8,512) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $35.50 | 8d | 7 Aug 2026 | $2.14 | 10/20 | $8,025 | $2,854 | 65% | 76% | +$2,573 | -$11,400 | 35.6% | $-17,794 (vs do-nothing $-7,140) |
| $36 | 22d | 21 Aug 2026 | $3.45 | 16/20 | $7,527 | $1,421 | 65% | 75% | +$1,729 | -$15,344 | 47.9% | $-19,182 (vs do-nothing $-8,528) |
| $35.50 | 15d | 14 Aug 2026 | $2.97 | 13/20 | $7,722 | $2,083 | 64% | 74% | +$1,810 | -$13,741 | 42.9% | $-18,857 (vs do-nothing $-8,203) |
| $35.50 | 22d | 21 Aug 2026 | $3.65 | 15/20 | $7,466 | $1,515 | 63% | 75% | +$1,645 | -$14,835 | 46.4% | $-19,099 (vs do-nothing $-8,445) |
| $35 | 8d | 7 Aug 2026 | $2.35 | 9/20 | $7,931 | $2,916 | 63% | 74% | +$2,163 | -$10,521 | 32.9% | $-17,341 (vs do-nothing $-6,687) |
| $35 | 15d | 14 Aug 2026 | $3.15 | 12/20 | $7,560 | $2,077 | 62% | 74% | +$1,662 | -$13,068 | 40.8% | $-18,610 (vs do-nothing $-7,956) |
| $35 | 22d | 21 Aug 2026 | $3.90 | 14/20 | $7,445 | $1,651 | 62% | 74% | +$1,634 | -$14,196 | 44.4% | $-18,886 (vs do-nothing $-8,232) |
| $34.50 | 22d | 21 Aug 2026 | $4.05 | 14/20 | $7,732 | $1,937 | 60% | 73% | +$1,520 | -$14,686 | 45.9% | $-19,376 (vs do-nothing $-8,722) |
| $34.50 | 8d | 7 Aug 2026 | $2.54 | 8/20 | $7,620 | $2,761 | 60% | 73% | +$1,889 | -$9,600 | 30.0% | $-16,846 (vs do-nothing $-6,192) |
| $34.50 | 15d | 14 Aug 2026 | $3.20 | 12/20 | $7,680 | $2,197 | 60% | 73% | +$1,388 | -$13,608 | 42.5% | $-19,150 (vs do-nothing $-8,496) |
| $34 | 22d | 21 Aug 2026 | $4.30 | 13/20 | $7,623 | $1,984 | 58% | 72% | +$1,464 | -$13,962 | 43.6% | $-19,078 (vs do-nothing $-8,424) |
| $34 | 15d | 14 Aug 2026 | $3.60 | 11/20 | $7,920 | $2,593 | 58% | 72% | +$1,628 | -$12,584 | 39.3% | $-18,552 (vs do-nothing $-7,898) |
| $34 | 8d | 7 Aug 2026 | $2.78 | 8/20 | $8,340 | $3,481 | 57% | 71% | +$1,954 | -$9,808 | 30.6% | $-17,054 (vs do-nothing $-6,400) |
| $33.50 | 22d | 21 Aug 2026 | $4.55 | 12/20 | $7,445 | $1,963 | 57% | 72% | +$1,382 | -$13,188 | 41.2% | $-18,730 (vs do-nothing $-8,076) |
| $33.50 | 15d | 14 Aug 2026 | $3.65 | 10/20 | $7,300 | $2,129 | 56% | 71% | +$1,140 | -$11,890 | 37.2% | $-18,284 (vs do-nothing $-7,630) |
| $33 | 22d | 21 Aug 2026 | $3.65 | 15/20 | $7,466 | $1,515 | 55% | 69% | $-609 | -$18,585 | 58.1% | $-22,849 (vs do-nothing $-12,195) |
| $33.50 | 8d | 7 Aug 2026 | $3.00 | 7/20 | $7,875 | $3,172 | 54% | 70% | +$1,669 | -$8,778 | 27.4% | $-16,450 (vs do-nothing $-5,796) |
| $33 | 15d | 14 Aug 2026 | $2.90 | 13/20 | $7,540 | $1,901 | 53% | 68% | $-1,090 | -$17,082 | 53.4% | $-22,198 (vs do-nothing $-11,544) |
| $33 | 8d | 7 Aug 2026 | $3.30 | 6/20 | $7,425 | $2,878 | 52% | 69% | +$1,535 | -$7,644 | 23.9% | $-15,742 (vs do-nothing $-5,088) |
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 20 contracts at the conservative CC.