20 contracts (2,000 sh) | BE SS: $63.43 | CC-SS: $72.10 | IV: HIGH | Accounts: RetireInc:7291
| Max Loss | $107,700 | (ND $6.85 + SW $47) x 2000 |
| Normal income ref | $9,188/mo | 95% ann ROI on ML |
| Hedge rolling cost | $3,720/mo | |
| Unrealized P&L | $-78,480 | fortress legs from IBKR |
| Open leg | Acct | Credit/sh | In flight | Opened |
|---|---|---|---|---|
| 20x $40.5C 31 Jul 2026 | U18827291 | $0.58 | $1,153 | 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 | 17 × $36 | 77% | $4,781 | $1,232 |
| Rung | Sell | Expiry | DTE | OTM | Survival | Touch odds | FIGHT edge | Per cycle | Income/mo | Δ vs pick | Cap give-up | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ▸ | 33% normal | 15 × $37 | 7 Aug | 8d | 17.8% | 81%hist 99% | 41%hist 28% | +1pp | $840 | $3,150 | -$1,631 | $51,816 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 15 × $37 17.8% OTM over spot $31.40 7 Aug 2026 (8d, $0.64 mid) = $840 credit for the 8d cycle → $3,150/mo projected Survival (stays ≤ $37) 81% Breach risk 19% POP (stays ≤ $37.63) 83% EV / mo $-344 📈 CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +1pp 22% whole by 9mo vs 21% doing nothing FIRE DRILLS ~3.1/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $-2,513/mo median; plan ~$-1,709/mo after 68% keep · $-21,598 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~2.8 mo [1.7-5.0], measured ONLY among the 22% 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) 31% Flat exit net (mid-life) -$1,776 Free roll-up +$2/wk Safest escape (by 21 Aug 2026) $46 @ 81% POP 79% survival Roll menuyour doors if the call gets challenged; each row = buy back the 15 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: $2.46/sh now → $1.74 mid-life (likely $1.77–$2.78) → ≈ $0 at expiry | you banked $0.56/sh, so a flat mid-life exit nets -$1.18/sh | roll rows are incremental, the banked premium stays yours 📊 Across 925 simulated challenges: the $37 strike is typically first touched on day 4 of 8, at $39 (overshoots $1.61). 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 ⚠ $37 is $35 below CC-SS $72.10: 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 < $0.14/sh (~25% of the $0.56 collected) or spot ≥ $37.63 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $37)); NOT the premium you collected. Momentum override: two daily closes above $45.82 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 0.90 (fallback)
V-BOUNCE STRESS (stock → CC-SS $72.10, where you are whole again, by expiry) Starting unrealized P&L: $-78,480 + Fortress recovery (un-capped): +$73,262 − CC assignment net of premium (15 × $37): -$51,816 − Conservative CC assignment net of premium (5 × $65): -$3,547 Total Position P&L @ SS: $-60,581 (+$17,899 vs today) Do-nothing baseline at SS: $-19,406 (this trade vs do-nothing: $-41,175, the opportunity cost of earning $3,150/mo FIGHT income now) BB-reversion stress (→ $46.53 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$13,455, position total $-64,701 (+$13,779 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | cover hedge | 18 × $37 | 7 Aug | 8d | 17.8% | 81%hist 99% | 41%hist 28% | +2pp | $1,008 | $3,780 | -$1,001 | $62,180 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 18 × $37 17.8% OTM over spot $31.40 7 Aug 2026 (8d, $0.64 mid) = $1,008 credit for the 8d cycle → $3,780/mo projected Survival (stays ≤ $37) 81% Breach risk 19% POP (stays ≤ $37.63) 83% EV / mo $-413 📈 CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +2pp 25% whole by 9mo vs 24% doing nothing FIRE DRILLS ~3.2/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $-2,276/mo median; plan ~$-1,548/mo after 68% keep · $-19,579 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~3.3 mo [1.9-5.0], measured ONLY among the 25% 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) 30% Flat exit net (mid-life) -$2,131 Free roll-up +$2/wk Safest escape (by 21 Aug 2026) $46 @ 81% POP 79% 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: $2.46/sh now → $1.74 mid-life (likely $1.78–$2.78) → ≈ $0 at expiry | you banked $0.56/sh, so a flat mid-life exit nets -$1.18/sh | roll rows are incremental, the banked premium stays yours 📊 Across 899 simulated challenges: the $37 strike is typically first touched on day 4 of 8, at $39 (overshoots $1.62). 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 ⚠ $37 is $35 below CC-SS $72.10: 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 < $0.14/sh (~25% of the $0.56 collected) or spot ≥ $37.63 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $37)); NOT the premium you collected. Momentum override: two daily closes above $45.82 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 0.90 (fallback)
V-BOUNCE STRESS (stock → CC-SS $72.10, where you are whole again, by expiry) Starting unrealized P&L: $-78,480 + Fortress recovery (un-capped): +$73,262 − CC assignment net of premium (18 × $37): -$62,180 − Conservative CC assignment net of premium (2 × $65): -$1,419 Total Position P&L @ SS: $-68,816 (+$9,664 vs today) Do-nothing baseline at SS: $-19,406 (this trade vs do-nothing: $-49,410, the opportunity cost of earning $3,780/mo FIGHT income now) BB-reversion stress (→ $46.53 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$16,146, position total $-67,395 (+$11,085 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 🎯 50% normal | 17 × $36 | 7 Aug | 8d | 14.6% | 77%hist 96% | 49%hist 28% | +4pp | $1,275 | $4,781 | — | $60,102 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 17 × $36 14.6% OTM over spot $31.40 7 Aug 2026 (8d, $0.77 mid) = $1,275 credit for the 8d cycle → $4,781/mo projected Survival (stays ≤ $36) 77% Breach risk 23% POP (stays ≤ $36.77) 80% EV / mo $-311 📈 CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +4pp 24% whole by 9mo vs 21% doing nothing FIRE DRILLS ~3.9/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $-2,114/mo median; plan ~$-1,437/mo after 68% keep · $-18,224 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~3.0 mo [2.0-4.4], measured ONLY among the 24% 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) 37% Flat exit net (mid-life) -$1,580 Free roll-up +$2/wk Safest escape (by 21 Aug 2026) $46 @ 83% POP 81% survival Roll menuyour doors if the call gets challenged; each row = buy back the 17 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: $2.37/sh now → $1.68 mid-life (likely $1.83–$2.81) → ≈ $0 at expiry | you banked $0.75/sh, so a flat mid-life exit nets -$0.93/sh | roll rows are incremental, the banked premium stays yours 📊 Across 1,117 simulated challenges: the $36 strike is typically first touched on day 4 of 8, at $38 (overshoots $1.65). 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 $36 below CC-SS $72.10: 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 < $0.19/sh (~25% of the $0.75 collected) or spot ≥ $36.77 (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 $45.82 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 0.90 (fallback)
V-BOUNCE STRESS (stock → CC-SS $72.10, where you are whole again, by expiry) Starting unrealized P&L: $-78,480 + Fortress recovery (un-capped): +$73,262 − CC assignment net of premium (17 × $36): -$60,102 − Conservative CC assignment net of premium (3 × $65): -$2,128 Total Position P&L @ SS: $-67,448 (+$11,032 vs today) Do-nothing baseline at SS: $-19,406 (this trade vs do-nothing: $-48,042, the opportunity cost of earning $4,781/mo FIGHT income now) BB-reversion stress (→ $46.53 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$16,626, position total $-67,874 (+$10,606 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 100% normal | 19 × $33 | 7 Aug | 8d | 5.1% | 63%hist 80% | 80%hist 59% | +4pp | $2,546 | $9,548 | +$4,766 | $71,752 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 19 × $33 5.1% OTM over spot $31.40 7 Aug 2026 (8d, $1.41 mid) = $2,546 credit for the 8d cycle → $9,548/mo projected Survival (stays ≤ $33) 63% Breach risk 37% POP (stays ≤ $34.41) 70% EV / mo $-2,107 📈 CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +4pp 26% whole by 9mo vs 22% doing nothing FIRE DRILLS ~8.3/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $-1,337/mo median; plan ~$-909/mo after 68% keep · $-10,445 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~2.9 mo [1.7-5.0], measured ONLY among the 26% 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) 63% Flat exit net (mid-life) -$289 Free roll-up +$1/wk Safest escape (by 21 Aug 2026) $47 @ 90% POP 90% survival Roll menuyour doors if the call gets challenged; each row = buy back the 19 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: $2.11/sh now → $1.49 mid-life (likely $1.99–$2.82) → ≈ $0 at expiry | you banked $1.34/sh, so a flat mid-life exit nets -$0.15/sh | roll rows are incremental, the banked premium stays yours 📊 Across 1,884 simulated challenges: the $33 strike is typically first touched on day 3 of 8, at $35 (overshoots $1.64). 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 ⚠ $33 is $39 below CC-SS $72.10: 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 < $0.34/sh (~25% of the $1.34 collected) or spot ≥ $34.41 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $33)); NOT the premium you collected. Momentum override: two daily closes above $45.82 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 0.90 (fallback)
V-BOUNCE STRESS (stock → CC-SS $72.10, where you are whole again, by expiry) Starting unrealized P&L: $-78,480 + Fortress recovery (un-capped): +$73,262 − CC assignment net of premium (19 × $33): -$71,752 − Conservative CC assignment net of premium (1 × $65): -$709 Total Position P&L @ SS: $-77,679 (+$801 vs today) Do-nothing baseline at SS: $-19,406 (this trade vs do-nothing: $-58,273, the opportunity cost of earning $9,548/mo FIGHT income now) BB-reversion stress (→ $46.53 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$23,161, position total $-74,411 (+$4,069 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Every eligible strike x expiry in the 4-45 DTE band (3 expiries scanned, 27 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: 0.900 (fallback) | Recovery@SS: +$73,262 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $-19,406
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $36 | 8d | 7 Aug 2026 | $0.75 | 17/20 | $4,781 | $1,067 | 77% | 80% | $-311 | -$60,102 | 438.7% | $-67,448 (vs do-nothing $-48,042) |
| $35.50 | 8d | 7 Aug 2026 | $0.80 | 16/20 | $4,800 | $1,088 | 75% | 79% | $-625 | -$57,287 | 418.2% | $-65,342 (vs do-nothing $-45,936) |
| $35 | 8d | 7 Aug 2026 | $0.88 | 14/20 | $4,620 | $912 | 73% | 77% | $-745 | -$50,714 | 370.2% | $-60,188 (vs do-nothing $-40,782) |
| $34.50 | 8d | 7 Aug 2026 | $0.75 | 17/20 | $4,781 | $1,067 | 71% | 75% | $-2,570 | -$62,652 | 457.3% | $-69,998 (vs do-nothing $-50,592) |
| $35.50 | 22d | 21 Aug 2026 | $1.90 | 18/20 | $4,664 | $948 | 70% | 76% | $-515 | -$62,468 | 456.0% | $-69,104 (vs do-nothing $-49,698) |
| $35 | 15d | 14 Aug 2026 | $1.43 | 17/20 | $4,862 | $1,148 | 70% | 75% | $-835 | -$60,646 | 442.7% | $-67,992 (vs do-nothing $-48,586) |
| $35 | 22d | 21 Aug 2026 | $2.02 | 17/20 | $4,683 | $969 | 69% | 75% | $-547 | -$59,643 | 435.4% | $-66,989 (vs do-nothing $-47,583) |
| $34 | 8d | 7 Aug 2026 | $1.09 | 12/20 | $4,905 | $1,201 | 68% | 74% | $-938 | -$44,417 | 324.2% | $-55,310 (vs do-nothing $-35,904) |
| $34.50 | 15d | 14 Aug 2026 | $1.33 | 18/20 | $4,788 | $1,072 | 68% | 74% | $-1,780 | -$65,294 | 476.6% | $-71,930 (vs do-nothing $-52,524) |
| $34.50 | 22d | 21 Aug 2026 | $2.15 | 16/20 | $4,691 | $979 | 67% | 74% | $-569 | -$56,727 | 414.1% | $-64,782 (vs do-nothing $-45,376) |
| $34 | 15d | 14 Aug 2026 | $1.51 | 16/20 | $4,832 | $1,120 | 66% | 73% | $-1,518 | -$58,551 | 427.4% | $-66,606 (vs do-nothing $-47,200) |
| $33.50 | 8d | 7 Aug 2026 | $1.21 | 11/20 | $4,991 | $1,289 | 66% | 72% | $-1,028 | -$41,134 | 300.2% | $-52,736 (vs do-nothing $-33,330) |
| $34 | 22d | 21 Aug 2026 | $1.96 | 18/20 | $4,811 | $1,095 | 66% | 72% | $-1,509 | -$65,060 | 474.9% | $-71,696 (vs do-nothing $-52,290) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $33.50 | 15d | 14 Aug 2026 | $1.41 | 17/20 | $4,794 | $1,080 | 64% | 72% | $-2,433 | -$63,230 | 461.5% | $-70,576 (vs do-nothing $-51,170) |
| $33.50 | 22d | 21 Aug 2026 | $2.18 | 16/20 | $4,756 | $1,044 | 64% | 72% | $-1,122 | -$58,279 | 425.4% | $-66,334 (vs do-nothing $-46,928) |
| $33 | 8d | 7 Aug 2026 | $1.34 | 10/20 | $5,025 | $1,325 | 63% | 70% | $-1,109 | -$37,764 | 275.7% | $-50,076 (vs do-nothing $-30,670) |
| $33 | 15d | 14 Aug 2026 | $1.64 | 15/20 | $4,920 | $1,210 | 62% | 70% | $-1,997 | -$56,196 | 410.2% | $-64,961 (vs do-nothing $-45,555) |
| $33 | 22d | 21 Aug 2026 | $2.14 | 16/20 | $4,669 | $957 | 62% | 71% | $-1,627 | -$59,143 | 431.7% | $-67,198 (vs do-nothing $-47,792) |
| $32.50 | 22d | 21 Aug 2026 | $2.51 | 14/20 | $4,792 | $1,084 | 61% | 70% | $-1,105 | -$51,932 | 379.1% | $-61,406 (vs do-nothing $-42,000) |
| $32 | 22d | 21 Aug 2026 | $2.68 | 13/20 | $4,751 | $1,045 | 59% | 69% | $-1,105 | -$48,651 | 355.1% | $-58,835 (vs do-nothing $-39,429) |
| $32 | 15d | 14 Aug 2026 | $2.27 | 11/20 | $4,994 | $1,292 | 58% | 68% | $-950 | -$41,618 | 303.8% | $-53,220 (vs do-nothing $-33,814) |
| $32 | 8d | 7 Aug 2026 | $1.63 | 8/20 | $4,890 | $1,194 | 58% | 67% | $-1,229 | -$30,779 | 224.7% | $-44,510 (vs do-nothing $-25,104) |
| $31.50 | 22d | 21 Aug 2026 | $3.05 | 12/20 | $4,991 | $1,287 | 57% | 68% | $-783 | -$45,065 | 328.9% | $-55,958 (vs do-nothing $-36,552) |
| $31 | 22d | 21 Aug 2026 | $3.30 | 11/20 | $4,950 | $1,248 | 55% | 67% | $-699 | -$41,585 | 303.5% | $-53,187 (vs do-nothing $-33,781) |
| $31.50 | 8d | 7 Aug 2026 | $1.54 | 8/20 | $4,620 | $924 | 55% | 64% | $-2,185 | -$31,251 | 228.1% | $-44,982 (vs do-nothing $-25,576) |
| $31 | 15d | 14 Aug 2026 | $2.70 | 9/20 | $4,860 | $1,162 | 54% | 66% | $-809 | -$34,564 | 252.3% | $-47,585 (vs do-nothing $-28,179) |
| $31 | 8d | 7 Aug 2026 | $1.99 | 7/20 | $5,224 | $1,530 | 52% | 63% | $-1,378 | -$27,380 | 199.9% | $-41,820 (vs do-nothing $-22,414) |
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.