20 contracts (2,000 sh) | BE SS: $63.43 | CC-SS: $68.12 | IV: HIGH | Accounts: RetireInc:7291
| Max Loss | $107,700 | (ND $6.85 + SW $47) x 2000 |
| Normal income ref | $14,600/mo | 95% ann ROI on ML |
| Hedge rolling cost | $2,952/mo | |
| Unrealized P&L | $-71,700 | 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 | 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 | 20 × $44 | 7 Aug | 8d | 31.5% | 92%hist 100% | 17%hist 5% | +2pp | $800 | $3,000 | -$4,493 | $47,437 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 +2pp 30% whole by 9mo vs 28% doing nothing FIRE DRILLS ~1.1/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $-1,341/mo median; plan ~$-912/mo after 68% keep · $-11,436 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~2.8 mo [1.6-4.2], measured ONLY among the 30% 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 $24 below CC-SS $68.12: 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 0.98 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $68.12, where you are whole again, by expiry) Starting unrealized P&L: $-71,700 + Fortress recovery (un-capped): +$67,703 − CC assignment net of premium (20 × $44): -$47,437 Total Position P&L @ SS: $-51,434 (+$20,266 vs today) Do-nothing baseline at SS: $-10,214 (this trade vs do-nothing: $-41,220, 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 $-50,451 (+$21,249 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 33% normal | 18 × $41 | 7 Aug | 8d | 22.5% | 86%hist 99% | 29%hist 13% | +5pp | $1,296 | $4,860 | -$2,633 | $47,517 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 28% whole by 9mo vs 23% doing nothing FIRE DRILLS ~2.0/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $-809/mo median; plan ~$-550/mo after 68% keep · $-5,902 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~2.5 mo [1.3-4.9], measured ONLY among the 28% 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 $27 below CC-SS $68.12: 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 0.98 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $68.12, where you are whole again, by expiry) Starting unrealized P&L: $-71,700 + Fortress recovery (un-capped): +$67,703 − CC assignment net of premium (18 × $41): -$47,517 − Conservative CC assignment net of premium (2 × $65): -$622 Total Position P&L @ SS: $-52,136 (+$19,564 vs today) Do-nothing baseline at SS: $-10,214 (this trade vs do-nothing: $-41,922, 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 $-54,803 (+$16,897 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 🎯 50% normal | 18 × $39 | 7 Aug | 8d | 16.5% | 80%hist 99% | 42%hist 28% | +6pp | $1,998 | $7,493 | — | $50,415 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 +6pp 35% whole by 9mo vs 29% doing nothing FIRE DRILLS ~3.0/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $-139/mo median; plan ~$-94/mo after 68% keep · $-845 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~2.9 mo [1.6-4.8], measured ONLY among the 35% 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 $29 below CC-SS $68.12: 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 0.98 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $68.12, where you are whole again, by expiry) Starting unrealized P&L: $-71,700 + Fortress recovery (un-capped): +$67,703 − CC assignment net of premium (18 × $39): -$50,415 − Conservative CC assignment net of premium (2 × $65): -$622 Total Position P&L @ SS: $-55,034 (+$16,666 vs today) Do-nothing baseline at SS: $-10,214 (this trade vs do-nothing: $-44,820, 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 $-57,701 (+$13,999 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 100% normal | 20 × $36 | 7 Aug | 8d | 7.6% | 68%hist 80% | 70%hist 51% | +12pp | $4,000 | $15,000 | +$7,507 | $60,237 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 +12pp 38% whole by 9mo vs 25% doing nothing FIRE DRILLS ~5.9/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $1,168/mo median; plan ~$794/mo after 68% keep · $6,421 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~3.1 mo [1.9-5.3], 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) 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 $32 below CC-SS $68.12: 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 0.98 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $68.12, where you are whole again, by expiry) Starting unrealized P&L: $-71,700 + Fortress recovery (un-capped): +$67,703 − CC assignment net of premium (20 × $36): -$60,237 Total Position P&L @ SS: $-64,234 (+$7,466 vs today) Do-nothing baseline at SS: $-10,214 (this trade vs do-nothing: $-54,020, 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 $-63,251 (+$8,449 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: 0.977 (IBKR) | Recovery@SS: +$67,703 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $-10,214
| 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 | $4,545 | 80% | 84% | +$3,147 | -$50,415 | 368.0% | $-55,034 (vs do-nothing $-44,820) |
| $38 | 8d | 7 Aug 2026 | $1.35 | 15/20 | $7,594 | $4,652 | 77% | 82% | +$2,922 | -$43,153 | 315.0% | $-48,704 (vs do-nothing $-38,490) |
| $37.50 | 8d | 7 Aug 2026 | $1.49 | 14/20 | $7,822 | $4,882 | 75% | 81% | +$2,879 | -$40,780 | 297.7% | $-46,642 (vs do-nothing $-36,428) |
| $38 | 15d | 14 Aug 2026 | $2.10 | 18/20 | $7,560 | $4,612 | 73% | 79% | +$2,100 | -$50,433 | 368.1% | $-55,052 (vs do-nothing $-44,838) |
| $38.50 | 22d | 21 Aug 2026 | $2.70 | 20/20 | $7,364 | $4,412 | 73% | 80% | +$2,275 | -$53,837 | 393.0% | $-57,834 (vs do-nothing $-47,620) |
| $37 | 8d | 7 Aug 2026 | $1.65 | 12/20 | $7,425 | $4,489 | 72% | 79% | +$2,629 | -$35,362 | 258.1% | $-41,846 (vs do-nothing $-31,632) |
| $38 | 22d | 21 Aug 2026 | $2.85 | 19/20 | $7,384 | $4,434 | 71% | 79% | +$2,189 | -$51,810 | 378.2% | $-56,118 (vs do-nothing $-45,904) |
| $36.50 | 8d | 7 Aug 2026 | $1.81 | 11/20 | $7,466 | $4,532 | 70% | 78% | +$2,501 | -$32,789 | 239.3% | $-39,584 (vs do-nothing $-29,370) |
| $37 | 15d | 14 Aug 2026 | $2.38 | 16/20 | $7,616 | $4,672 | 69% | 77% | +$1,891 | -$45,982 | 335.6% | $-51,222 (vs do-nothing $-41,008) |
| $37 | 22d | 21 Aug 2026 | $2.75 | 20/20 | $7,500 | $4,548 | 68% | 77% | +$1,194 | -$56,737 | 414.1% | $-60,734 (vs do-nothing $-50,520) |
| $36 | 8d | 7 Aug 2026 | $2.00 | 10/20 | $7,500 | $4,568 | 68% | 77% | +$2,413 | -$30,119 | 219.8% | $-37,224 (vs do-nothing $-27,010) |
| $36.50 | 15d | 14 Aug 2026 | $1.97 | 19/20 | $7,486 | $4,536 | 68% | 75% | +$114 | -$56,332 | 411.2% | $-60,640 (vs do-nothing $-50,426) |
| $36 | 15d | 14 Aug 2026 | $2.70 | 14/20 | $7,560 | $4,620 | 66% | 75% | +$1,676 | -$41,186 | 300.6% | $-47,048 (vs do-nothing $-36,834) |
| 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 | $5,093 | 65% | 76% | +$2,573 | -$30,479 | 222.5% | $-37,584 (vs do-nothing $-27,370) |
| $36 | 22d | 21 Aug 2026 | $3.45 | 16/20 | $7,527 | $4,583 | 65% | 75% | +$1,729 | -$45,870 | 334.8% | $-51,110 (vs do-nothing $-40,896) |
| $35.50 | 15d | 14 Aug 2026 | $2.97 | 13/20 | $7,722 | $4,784 | 64% | 74% | +$1,810 | -$38,543 | 281.3% | $-44,716 (vs do-nothing $-34,502) |
| $35.50 | 22d | 21 Aug 2026 | $3.65 | 15/20 | $7,466 | $4,524 | 63% | 75% | +$1,645 | -$43,453 | 317.2% | $-49,004 (vs do-nothing $-38,790) |
| $35 | 8d | 7 Aug 2026 | $2.35 | 9/20 | $7,931 | $5,001 | 63% | 74% | +$2,163 | -$27,692 | 202.1% | $-35,108 (vs do-nothing $-24,894) |
| $35 | 15d | 14 Aug 2026 | $3.15 | 12/20 | $7,560 | $4,624 | 62% | 74% | +$1,662 | -$35,962 | 262.5% | $-42,446 (vs do-nothing $-32,232) |
| $35 | 22d | 21 Aug 2026 | $3.90 | 14/20 | $7,445 | $4,505 | 62% | 74% | +$1,634 | -$40,906 | 298.6% | $-46,768 (vs do-nothing $-36,554) |
| $34.50 | 22d | 21 Aug 2026 | $4.05 | 14/20 | $7,732 | $4,792 | 60% | 73% | +$1,520 | -$41,396 | 302.2% | $-47,258 (vs do-nothing $-37,044) |
| $34.50 | 8d | 7 Aug 2026 | $2.54 | 8/20 | $7,620 | $4,692 | 60% | 73% | +$1,889 | -$24,863 | 181.5% | $-32,590 (vs do-nothing $-22,376) |
| $34.50 | 15d | 14 Aug 2026 | $3.20 | 12/20 | $7,680 | $4,744 | 60% | 73% | +$1,388 | -$36,502 | 266.4% | $-42,986 (vs do-nothing $-32,772) |
| $34 | 22d | 21 Aug 2026 | $4.30 | 13/20 | $7,623 | $4,685 | 58% | 72% | +$1,464 | -$38,764 | 282.9% | $-44,937 (vs do-nothing $-34,723) |
| $34 | 15d | 14 Aug 2026 | $3.60 | 11/20 | $7,920 | $4,986 | 58% | 72% | +$1,628 | -$33,570 | 245.0% | $-40,365 (vs do-nothing $-30,151) |
| $34 | 8d | 7 Aug 2026 | $2.78 | 8/20 | $8,340 | $5,412 | 57% | 71% | +$1,954 | -$25,071 | 183.0% | $-32,798 (vs do-nothing $-22,584) |
| $33.50 | 22d | 21 Aug 2026 | $4.55 | 12/20 | $7,445 | $4,509 | 57% | 72% | +$1,382 | -$36,082 | 263.4% | $-42,566 (vs do-nothing $-32,352) |
| $33.50 | 15d | 14 Aug 2026 | $3.65 | 10/20 | $7,300 | $4,368 | 56% | 71% | +$1,140 | -$30,969 | 226.0% | $-38,074 (vs do-nothing $-27,860) |
| $33 | 22d | 21 Aug 2026 | $3.65 | 15/20 | $7,466 | $4,524 | 55% | 69% | $-609 | -$47,203 | 344.5% | $-52,754 (vs do-nothing $-42,540) |
| $33.50 | 8d | 7 Aug 2026 | $3.00 | 7/20 | $7,875 | $4,949 | 54% | 70% | +$1,669 | -$22,133 | 161.6% | $-30,171 (vs do-nothing $-19,957) |
| $33 | 15d | 14 Aug 2026 | $2.90 | 13/20 | $7,540 | $4,602 | 53% | 68% | $-1,090 | -$41,884 | 305.7% | $-48,057 (vs do-nothing $-37,843) |
| $33 | 8d | 7 Aug 2026 | $3.30 | 6/20 | $7,425 | $4,501 | 52% | 69% | +$1,535 | -$19,091 | 139.4% | $-27,440 (vs do-nothing $-17,226) |
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.