20 contracts (2,000 sh) | BE SS: $56.50 | CC-SS: $59.67 (banked floor $59.30) | IV: HIGH | Accounts: Neville:0865
| Max Loss | $94,000 | (ND $3.00 + SW $44) x 2000 |
| Normal income ref | $14,600/mo | 95% ann ROI on ML |
| Hedge rolling cost | $2,062/mo | |
| Unrealized P&L | $-53,980 | fortress legs from IBKR |
| Open leg | Acct | Credit/sh | In flight | Opened |
|---|---|---|---|---|
| 20x $40.5C 31 Jul 2026 | U13190865 | $0.63 | $1,262 | 2026-07-28 |
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 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ▸ | cover hedge | 18 × $45 | 7 Aug | 8d | 34.4% | 93%hist 100% | 14%hist 5% | +3pp | $558 | $2,093 | -$5,400 | $25,853 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 18 × $45 34.4% OTM over spot $33.47 7 Aug 2026 (8d, $0.35 mid) = $558 credit for the 8d cycle → $2,093/mo projected Survival (stays ≤ $45) 93% Breach risk 7% POP (stays ≤ $45.35) 94% EV / mo +$1,128 📈 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 ~0.8/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $-798/mo median; plan ~$-542/mo after 68% keep · $-5,990 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~2.0 mo [1.1-4.3], measured ONLY among the 42% 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) 9% Flat exit net (mid-life) -$5,715 Free roll-up +$3/wk Safest escape (by 21 Aug 2026) $54 @ 81% POP 76% 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: $4.92/sh now → $3.48 mid-life (likely $2.91–$4.95) → ≈ $0 at expiry | you banked $0.31/sh, so a flat mid-life exit nets -$3.17/sh | roll rows are incremental, the banked premium stays yours 📊 Across 273 simulated challenges: the $45 strike is typically first touched on day 6 of 8, at $47 (overshoots $2.05). 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 ⚠ $45 is $15 below CC-SS $59.67: 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 < $0.08/sh (~25% of the $0.31 collected) or spot ≥ $45.35 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $45)); 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 1.00 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $59.67, where you are whole again, by expiry) Starting unrealized P&L: $-53,980 + Fortress recovery (un-capped): +$52,458 − CC assignment net of premium (18 × $45): -$25,853 − Conservative CC assignment net of premium (2 × $55): -$907 Total Position P&L @ SS: $-28,282 (+$25,698 vs today) Do-nothing baseline at SS: $-10,588 (this trade vs do-nothing: $-17,694, the opportunity cost of earning $2,093/mo FIGHT income now) BB-reversion stress (→ $46.75 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$2,592, position total $-29,957 (+$24,023 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 🛡 safe yield | 20 × $44 | 7 Aug | 8d | 31.5% | 92%hist 100% | 17%hist 5% | +3pp | $800 | $3,000 | -$4,493 | $30,545 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 20 × $44 31.5% OTM over spot $33.47 7 Aug 2026 (8d, $0.44 mid) = $800 credit for the 8d cycle → $3,000/mo projected Survival (stays ≤ $44) 92% Breach risk 8% POP (stays ≤ $44.44) 93% EV / mo +$1,640 📈 CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +3pp 40% whole by 9mo vs 37% doing nothing FIRE DRILLS ~1.0/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $-499/mo median; plan ~$-339/mo after 68% keep · $-3,267 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~2.0 mo [1.0-3.7], measured ONLY among the 40% 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) 12% Flat exit net (mid-life) -$5,951 Free roll-up +$3/wk Safest escape (by 21 Aug 2026) $53 @ 81% POP 76% 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: $4.77/sh now → $3.38 mid-life (likely $2.93–$4.82) → ≈ $0 at expiry | you banked $0.40/sh, so a flat mid-life exit nets -$2.98/sh | roll rows are incremental, the banked premium stays yours 📊 Across 369 simulated challenges: the $44 strike is typically first touched on day 5 of 8, at $46 (overshoots $1.81). 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 ⚠ $44 is $16 below CC-SS $59.67: 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 < $0.10/sh (~25% of the $0.40 collected) or spot ≥ $44.44 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $44)); 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 1.00 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $59.67, where you are whole again, by expiry) Starting unrealized P&L: $-53,980 + Fortress recovery (un-capped): +$52,458 − CC assignment net of premium (20 × $44): -$30,545 Total Position P&L @ SS: $-32,068 (+$21,912 vs today) Do-nothing baseline at SS: $-10,588 (this trade vs do-nothing: $-21,480, the opportunity cost of earning $3,000/mo FIGHT income now) BB-reversion stress (→ $46.75 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$4,700, position total $-32,093 (+$21,887 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 33% normal | 18 × $41 | 7 Aug | 8d | 22.5% | 86%hist 99% | 29%hist 13% | +5pp | $1,296 | $4,860 | -$2,633 | $32,315 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 +5pp 41% whole by 9mo vs 36% doing nothing FIRE DRILLS ~1.8/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $137/mo median; plan ~$93/mo after 68% keep · $639 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~2.1 mo [1.1-4.0], measured ONLY among the 41% 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 $19 below CC-SS $59.67: 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 1.00 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $59.67, where you are whole again, by expiry) Starting unrealized P&L: $-53,980 + Fortress recovery (un-capped): +$52,458 − CC assignment net of premium (18 × $41): -$32,315 − Conservative CC assignment net of premium (2 × $55): -$907 Total Position P&L @ SS: $-34,744 (+$19,236 vs today) Do-nothing baseline at SS: $-10,588 (this trade vs do-nothing: $-24,156, the opportunity cost of earning $4,860/mo FIGHT income now) BB-reversion stress (→ $46.75 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$9,054, position total $-36,419 (+$17,561 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 🎯 50% normal | 18 × $39 | 7 Aug | 8d | 16.5% | 80%hist 99% | 42%hist 28% | +7pp | $1,998 | $7,493 | — | $35,213 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 +7pp 48% whole by 9mo vs 40% doing nothing FIRE DRILLS ~2.6/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $891/mo median; plan ~$606/mo after 68% keep · $3,872 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~2.3 mo [1.2-4.1], measured ONLY among the 48% 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 $21 below CC-SS $59.67: 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 1.00 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $59.67, where you are whole again, by expiry) Starting unrealized P&L: $-53,980 + Fortress recovery (un-capped): +$52,458 − CC assignment net of premium (18 × $39): -$35,213 − Conservative CC assignment net of premium (2 × $55): -$907 Total Position P&L @ SS: $-37,642 (+$16,338 vs today) Do-nothing baseline at SS: $-10,588 (this trade vs do-nothing: $-27,054, the opportunity cost of earning $7,493/mo FIGHT income now) BB-reversion stress (→ $46.75 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$11,952, position total $-39,317 (+$14,663 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 100% normal | 20 × $36 | 7 Aug | 8d | 7.6% | 68%hist 80% | 70%hist 51% | +9pp | $4,000 | $15,000 | +$7,507 | $43,345 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 +9pp 49% whole by 9mo vs 40% doing nothing FIRE DRILLS ~5.1/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $2,326/mo median; plan ~$1,581/mo after 68% keep · $10,611 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~2.4 mo [1.4-4.6], 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 $24 below CC-SS $59.67: 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 1.00 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $59.67, where you are whole again, by expiry) Starting unrealized P&L: $-53,980 + Fortress recovery (un-capped): +$52,458 − CC assignment net of premium (20 × $36): -$43,345 Total Position P&L @ SS: $-44,868 (+$9,112 vs today) Do-nothing baseline at SS: $-10,588 (this trade vs do-nothing: $-34,280, the opportunity cost of earning $15,000/mo FIGHT income now) BB-reversion stress (→ $46.75 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$17,500, position total $-44,893 (+$9,087 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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: 1.001 (IBKR) | Recovery@SS: +$52,458 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $-10,588
| 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 | $5,487 | 80% | 84% | +$3,147 | -$35,213 | 586.9% | $-37,642 (vs do-nothing $-27,054) |
| $38 | 8d | 7 Aug 2026 | $1.35 | 15/20 | $7,594 | $5,672 | 77% | 82% | +$2,922 | -$30,484 | 508.1% | $-34,273 (vs do-nothing $-23,685) |
| $37.50 | 8d | 7 Aug 2026 | $1.49 | 14/20 | $7,822 | $5,929 | 75% | 81% | +$2,879 | -$28,956 | 482.6% | $-33,198 (vs do-nothing $-22,610) |
| $38 | 15d | 14 Aug 2026 | $2.10 | 18/20 | $7,560 | $5,554 | 73% | 79% | +$2,100 | -$35,231 | 587.2% | $-37,660 (vs do-nothing $-27,072) |
| $38.50 | 22d | 21 Aug 2026 | $2.70 | 20/20 | $7,364 | $5,302 | 73% | 80% | +$2,275 | -$36,945 | 615.8% | $-38,468 (vs do-nothing $-27,880) |
| $37 | 8d | 7 Aug 2026 | $1.65 | 12/20 | $7,425 | $5,587 | 72% | 79% | +$2,629 | -$25,227 | 420.5% | $-30,376 (vs do-nothing $-19,788) |
| $38 | 22d | 21 Aug 2026 | $2.85 | 19/20 | $7,384 | $5,351 | 71% | 79% | +$2,189 | -$35,763 | 596.1% | $-37,739 (vs do-nothing $-27,151) |
| $36.50 | 8d | 7 Aug 2026 | $1.81 | 11/20 | $7,466 | $5,657 | 70% | 78% | +$2,501 | -$23,499 | 391.7% | $-29,101 (vs do-nothing $-18,513) |
| $37 | 15d | 14 Aug 2026 | $2.38 | 16/20 | $7,616 | $5,666 | 69% | 77% | +$1,891 | -$32,468 | 541.1% | $-35,804 (vs do-nothing $-25,216) |
| $37 | 22d | 21 Aug 2026 | $2.75 | 20/20 | $7,500 | $5,438 | 68% | 77% | +$1,194 | -$39,845 | 664.1% | $-41,368 (vs do-nothing $-30,780) |
| $36 | 8d | 7 Aug 2026 | $2.00 | 10/20 | $7,500 | $5,718 | 68% | 77% | +$2,413 | -$21,673 | 361.2% | $-27,728 (vs do-nothing $-17,140) |
| $36.50 | 15d | 14 Aug 2026 | $1.97 | 19/20 | $7,486 | $5,452 | 68% | 75% | +$114 | -$40,285 | 671.4% | $-42,261 (vs do-nothing $-31,673) |
| $36 | 15d | 14 Aug 2026 | $2.70 | 14/20 | $7,560 | $5,666 | 66% | 75% | +$1,676 | -$29,362 | 489.4% | $-33,604 (vs do-nothing $-23,016) |
| 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 | $6,243 | 65% | 76% | +$2,573 | -$22,033 | 367.2% | $-28,088 (vs do-nothing $-17,500) |
| $36 | 22d | 21 Aug 2026 | $3.45 | 16/20 | $7,527 | $5,578 | 65% | 75% | +$1,729 | -$32,356 | 539.3% | $-35,692 (vs do-nothing $-25,104) |
| $35.50 | 15d | 14 Aug 2026 | $2.97 | 13/20 | $7,722 | $5,856 | 64% | 74% | +$1,810 | -$27,564 | 459.4% | $-32,259 (vs do-nothing $-21,671) |
| $35.50 | 22d | 21 Aug 2026 | $3.65 | 15/20 | $7,466 | $5,544 | 63% | 75% | +$1,645 | -$30,784 | 513.1% | $-34,573 (vs do-nothing $-23,985) |
| $35 | 8d | 7 Aug 2026 | $2.35 | 9/20 | $7,931 | $6,178 | 63% | 74% | +$2,163 | -$20,090 | 334.8% | $-26,599 (vs do-nothing $-16,011) |
| $35 | 15d | 14 Aug 2026 | $3.15 | 12/20 | $7,560 | $5,722 | 62% | 74% | +$1,662 | -$25,827 | 430.5% | $-30,976 (vs do-nothing $-20,388) |
| $35 | 22d | 21 Aug 2026 | $3.90 | 14/20 | $7,445 | $5,552 | 62% | 74% | +$1,634 | -$29,082 | 484.7% | $-33,324 (vs do-nothing $-22,736) |
| $34.50 | 22d | 21 Aug 2026 | $4.05 | 14/20 | $7,732 | $5,838 | 60% | 73% | +$1,520 | -$29,572 | 492.9% | $-33,814 (vs do-nothing $-23,226) |
| $34.50 | 8d | 7 Aug 2026 | $2.54 | 8/20 | $7,620 | $5,894 | 60% | 73% | +$1,889 | -$18,106 | 301.8% | $-25,068 (vs do-nothing $-14,480) |
| $34.50 | 15d | 14 Aug 2026 | $3.20 | 12/20 | $7,680 | $5,842 | 60% | 73% | +$1,388 | -$26,367 | 439.5% | $-31,516 (vs do-nothing $-20,928) |
| $34 | 22d | 21 Aug 2026 | $4.30 | 13/20 | $7,623 | $5,757 | 58% | 72% | +$1,464 | -$27,785 | 463.1% | $-32,480 (vs do-nothing $-21,892) |
| $34 | 15d | 14 Aug 2026 | $3.60 | 11/20 | $7,920 | $6,110 | 58% | 72% | +$1,628 | -$24,280 | 404.7% | $-29,882 (vs do-nothing $-19,294) |
| $34 | 8d | 7 Aug 2026 | $2.78 | 8/20 | $8,340 | $6,614 | 57% | 71% | +$1,954 | -$18,314 | 305.2% | $-25,276 (vs do-nothing $-14,688) |
| $33.50 | 22d | 21 Aug 2026 | $4.55 | 12/20 | $7,445 | $5,608 | 57% | 72% | +$1,382 | -$25,947 | 432.5% | $-31,096 (vs do-nothing $-20,508) |
| $33.50 | 15d | 14 Aug 2026 | $3.65 | 10/20 | $7,300 | $5,518 | 56% | 71% | +$1,140 | -$22,523 | 375.4% | $-28,578 (vs do-nothing $-17,990) |
| $33 | 22d | 21 Aug 2026 | $3.65 | 15/20 | $7,466 | $5,544 | 55% | 69% | $-609 | -$34,534 | 575.6% | $-38,323 (vs do-nothing $-27,735) |
| $33.50 | 8d | 7 Aug 2026 | $3.00 | 7/20 | $7,875 | $6,177 | 54% | 70% | +$1,669 | -$16,221 | 270.3% | $-23,636 (vs do-nothing $-13,048) |
| $33 | 15d | 14 Aug 2026 | $2.90 | 13/20 | $7,540 | $5,674 | 53% | 68% | $-1,090 | -$30,905 | 515.1% | $-35,600 (vs do-nothing $-25,012) |
| $33 | 8d | 7 Aug 2026 | $3.30 | 6/20 | $7,425 | $5,755 | 52% | 69% | +$1,535 | -$14,024 | 233.7% | $-21,892 (vs do-nothing $-11,304) |
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.