FORTRESS FIGHT: MU-LC880 @ $752.99

BE SS: $1028.60  |  CC-SS: $1070.67  |  5 contracts (500 sh) |  ⌂ PORTFOLIO

GENERATED2026-07-30 19:14

MU-LC880 @ $752.99   UNDERWATER $275.61 (26.8% below BE SS)

5 contracts (500 sh)  |  BE SS: $1028.60  |  CC-SS: $1070.67 (banked floor $1,046.18)  |  IV: HIGH  |  Accounts: Main:1299

LC: $880 exp 2028-01-21 (entry $530.281/sh)
SP: $1010 exp 2028-01-21 (entry $385.075/sh)
HP: $320 exp 2026-09-18 (entry $3.425/sh)

Economics

Max Loss$419,300(ND $148.60 + SW $690) x 500
Normal income ref$54,634/mo95% ann ROI on ML
Hedge rolling cost$720/mo
Unrealized P&L$-165,315fortress legs from IBKR
INCOME GOALPOSTS & VELOCITY
50% INCOME FLOOR
$27,317/mo
HEDGE COVER
$720/mo
NORMAL INCOME
$54,634/mo (ATM CC, chain)
IC VELOCITY
1.4 mo to earn back $74,300
ML VELOCITY
7.7 mo to earn back $419,300
Deep drawdown confirmed: a CC at CC-SS $1070.67 (probe: $1070C 15d) brings only $3,200/mo (<20% of normal), so FIGHT below it is warranted.
🏦 CAMPAIGN LEDGER , realized CC income since 2026-07-02; banked cash shrinks the hole (shown as an info-only banked floor, the recommended CC-SS stays the pure recovery strike; seeded from open positions, reconciled from IBKR executions nightly)
Banked since 2026-07-02
$12,776
Hole (after banked)
$152,539
was $165,315 · 8% earned back
Cycles closed
4
Credit in flight
$3,958
CC-SS · banked floor (info)
$1,070.67 → $1,046.18
? 1 leg(s) closed as UNKNOWN (vanished with no fill in window): banked $0, conservative. Fix campaign.json by hand if wrong.
Open legAcctCredit/shIn flightOpened
5x $1000C 31 Jul 2026U10001299$7.92$3,9582026-07-28
TECHNICALS (cc_timing weekly gate + daily trigger)
WEEKLYNEUTRAL · %B 51 (live) · RSI 52 · MACD bearish, hist falling
DAILYFALLING (provisional) · RSI 36 · %B -3 · hist falling (nightly)
LEVELSUpper BB (CC ceiling) $1,243.85 (+65%) · daily UBB $1,063.67 · 1-wk expected move ±$111 (chain IV)
SETUPNo tilt: engine default. (advisory; floors and picks are chain-only)
⚠ Next earnings 2026-09-23: candidates whose expiry crosses it are flagged in the spectrum; EV is unreliable across earnings.
INTERPRETATION
Primary: 5 contracts at $850 / 8d. This is the safest strike (survival 80%, breach 20%) that still earns 50% of normal income ($27,317/mo); it brings $28,781/mo. The engine maximizes the odds the pullback never reaches your strike, rather than chasing the fattest near-ATM premium.
More income, less safety: the ladder tops out at 5 × $795/8d for $55,312/mo, but breach risk rises to 34% (+14pp vs the primary). The lower strike is hit by a smaller bounce.
More safety, less income: for just the hedge you can sit at 5 × $1250/8d (99+% survival, $730/mo).
Downside anchor: the primary mortgages $102,658 (138% of IC) ONLY on a full V-bounce all the way to SS $1029, recoverable in 1.9 months of normal income. That is the rare tail; the frequent case is the strike holding. Surgical close on the 5 contracts realizes $-165,590 and cuts bleed by $720/mo.

📅 Two weekly tracks, this Friday & next Friday

Each Friday gets its own recommended pick and full income ladder (safest strike per income rung, sized across your 5 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.

🏆 Grand pick: NEXT FRIDAY · 7 Aug 2026 (8d) · sell 5 × $850, 80% survival, $28,781/mo (E[net] $2,059/mo).
This week's Friday is inside the pin/gamma window, so only the next weekly is shown.
TrackExpirySellSurvivalIncome/moE[net]/mo
NEXT FRIDAY 🏆7 Aug 2026 · 8d5 × $85080%$28,781$2,059
E[net] arithmetic on the grand pick: keep $7,675 with probability 68%; on the 32% touch you roll, paying $19,451 to close and taking $4,599 back from the best priced door (net cash $14,851) and parking about one cycle of income. Charging the FULL buyback with no door credit (the pre-2026-07-25 model) contradicted the campaign simulation, which prices the same event as a cash-neutral even roll.

📅 NEXT FRIDAY · 7 Aug 2026 · 8d · E[net] $2,059/mo 🏆 GRAND PICK

🎯 Engine pick: sell 5 × $850 (50% normal), 80% survival, breach 20%, $28,781/mo.
⚖️ Worth a safer step: the $880 rung (33% normal) lifts survival to 85% (breach 20% → 15%) for $9,000/mo less (31% income), and it still covers your hedge. The pick sits below the ~80% (≈1σ) comfort line; on a drawdown you are nursing back, dodging the frequent breach usually beats the extra premium. Lean: the safer $880 rung, unless you need the income to cover the hedge bleed, or you expect MU to stay flat-to-down near term.
MU  spot $752.99 · click a rung to expand its decision panel
RungSellExpiryDTEOTMSurvivalTouch oddsFIGHT edgePer cycleIncome/moΔ vs pickCap give-up
cover hedge5 × $12507 Aug8d66.0%99+%hist 100%0%hist 1%-1pp$195$730-$28,051$0
Sell 5 × $1250 66.0% OTM over spot $752.99 7 Aug 2026 (8d, $0.41 mid)
= $195 credit for the 8d cycle → $730/mo projected
Survival (stays ≤ $1250)
99+%
Breach risk
0%
POP (stays ≤ $1250.41)
99+%
EV / mo
+$726
📈 CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion)
FIGHT'S EDGE
-1pp
60% whole by 9mo vs 61% doing nothing
FIRE DRILLS
~0.0/quarter
challenges to roll; realized tends lower (calibration)
BANKED RATE WHILE FIGHTING
$-590/mo
median; plan ~$-401/mo after 68% keep · $-2,475 banked by campaign end (selling stops once whole)
green: with FIGHT · grey: without
if it recovers, the typical trip is ~1.8 mo [0.9-3.3], measured ONLY among the 60% 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)
0%
Flat exit net (mid-life)
-$28,409
Free roll-up
none
Safest escape (by 21 Aug 2026)
$1,277 @ 69% POP
58% survival
Roll menuyour doors if the call gets challenged; each row = buy back the 5 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: $80.86/sh now → $57.21 mid-life → ≈ $0 at expiry  |  you banked $0.39/sh, so a flat mid-life exit nets -$56.82/sh  |  roll rows are incremental, the banked premium stays yours
MoveNew strike ≈New expiryTenorEst netTotal (5 ct)POP / surv
of new CC
If rolled & exited
total P&L · cap gain @ new strike
Roll out (same strike, buy time)~$1,25012 Aug 20269d left-$25.92/sh-$12,958
cycle -$12,763
61%
surv 52%
+$85,089 SAFE
cap gain +$250,404
Max even-money escape in the band~$1,27721 Aug 202618d left+$2.54/sh+$1,269
cycle +$1,464
69%
surv 58%
+$113,617 SAFE
cap gain +$278,932
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 -0.4 vol pt per +1% move (equity skew: vol eases as spot rises; buyback shift floored at 0). 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 stress
Income coverage
Gross FIGHT income$730/mo
vs 50% target ($27,317/mo)-97%
vs normal income ($54,634/mo)1% covered
Net income (after hedge)$10/mo
Downside budget
✓ $1250 is at/above CC-SS $1070.67: assignment is break-even or better.
Cap give-up @ CC-SS (V-bounce)-$0
… as % of IC ($74,300)0.0%
… as % of ML ($419,300)0.0%
Recovery months (at normal income)0.0 mo
Surgical close (5 ct)$-165,325
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 $0.39 collected) or spot ≥ $1,250.41 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $1,250)); NOT the premium you collected. Momentum override: two daily closes above $1,063.67 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
Spot \ Time≥ 5d left3-4d left≤ 2d (expiry)
Below $1,237.50Do nothing. Theta wins.Do nothing.Penny buyback at the close; re-sell next cycle.
Pressing the strike
$1,238-1,250.41
Hold, alert at breakeven. Rolling into a spike pays top dollar; let theta bleed the buyback first.★ Roll on strength NOW: cheap buyback, fat credits.Close or roll same day; pin risk at the strike.
Through breakeven
≥ $1,250.41
Act now: intrinsic compounds daily. Up-and-out or safety roll.Roll or close immediately; time value is gone.Close today, or be assigned.
If held to expiryexact, settlement = intrinsic  ·  fortress delta 1.06 (IBKR)
ScenarioSpotCC leg netPosition totalvs todayvs do-nothing
at strike$1,250.00 (4.2σ)$195$98,047+$263,362+$107,920
+2.5%$1,281.25 (4.4σ)$-15,430$98,968+$264,283+$107,920
+5%$1,312.50 (4.7σ)$-31,055$99,890+$265,205+$107,920
V-BOUNCE STRESS (stock → CC-SS $1070.67, where you are whole again, by expiry)
Starting unrealized P&L: $-165,315
+ Fortress recovery (un-capped): +$168,209
− CC assignment net of premium (5 × $1250): -$0
Total Position P&L @ SS: $2,894 (+$168,209 vs today)
Do-nothing baseline at SS: $-15,164 (this trade vs do-nothing: +$18,058, the opportunity cost of earning $730/mo FIGHT income now)
🛡 safe yield5 × $9157 Aug8d21.5%90%hist 100%21%hist 13%+2pp$3,375$12,656-$16,125$74,458
Sell 5 × $915 21.5% OTM over spot $752.99 7 Aug 2026 (8d, $7.22 mid)
= $3,375 credit for the 8d cycle → $12,656/mo projected
Survival (stays ≤ $915)
90%
Breach risk
10%
POP (stays ≤ $922.23)
91%
EV / mo
+$5,051
📈 CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion)
FIGHT'S EDGE
+2pp
56% whole by 9mo vs 54% doing nothing
FIRE DRILLS
~1.0/quarter
challenges to roll; realized tends lower (calibration)
BANKED RATE WHILE FIGHTING
$6,885/mo
median; plan ~$4,682/mo after 68% keep · $31,690 banked by campaign end (selling stops once whole)
green: with FIGHT · grey: without
if it recovers, the typical trip is ~1.6 mo [0.7-3.6], measured ONLY among the 56% 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)
14%
Flat exit net (mid-life)
-$17,563
Free roll-up
none
Safest escape (by 21 Aug 2026)
$997 @ 75% POP
69% survival
Roll menuyour doors if the call gets challenged; each row = buy back the 5 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: $59.19/sh now → $41.88 mid-life (likely $33.99–$60.91)≈ $0 at expiry  |  you banked $6.75/sh, so a flat mid-life exit nets -$35.13/sh  |  roll rows are incremental, the banked premium stays yours
📊 Across 429 simulated challenges: the $915 strike is typically first touched on day 6 of 8, at $943 (overshoots $28.45). 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.
MoveNew strike ≈New expiryTenorEst netTotal (5 ct)POP / surv
of new CC
If rolled & exited
total P&L · cap gain @ new strike
Reliable up-and-out (highest cap still free ≥60%)~$96221 Aug 202618d left+$6.05/sh+$3,027
cycle +$6,402
[-$1,173…+$6,981] · 68% credit
71%
surv 63%
-$48,237 NOT
cap gain +$117,078
Max even-money escape in the band~$97221 Aug 202618d left+$1.82/sh+$912
cycle +$4,287
[-$3,644…+$4,826] · 51% credit
72%
surv 65%
-$45,056 NOT
cap gain +$120,259
SS $1,029 not reachable for even money within 45d; this is the ceiling of the free ladder
Safety roll (pay small debit, max POP)~$99721 Aug 202618d left-$5.04/sh-$2,518
cycle +$857
[-$7,668…+$1,384] · 30% credit
75%
surv 69%
-$35,250 NOT
cap gain +$130,065
budget: banked $3,375 debit $2,518 (75% used ≈ 0.9 wk of income) → whole cycle still +$857 cash · rolled 5 ct earn ≈ $30,700/mo while parked; 0 ct free to re-sell
Roll out (same strike, buy time)~$91512 Aug 20269d left-$13.58/sh-$6,789
cycle -$3,414
[-$11,838…-$2,878] · 10% credit
61%
surv 53%
-$82,945 NOT
cap gain +$82,370
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 -0.4 vol pt per +1% move (equity skew: vol eases as spot rises; buyback shift floored at 0). 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 stress
Income coverage
Gross FIGHT income$12,656/mo
vs 50% target ($27,317/mo)-54%
vs normal income ($54,634/mo)23% covered
Net income (after hedge)$11,936/mo
Downside budget
⚠ $915 is $156 below CC-SS $1070.67: assignment on a recovery to whole locks the cap give-up below.
Cap give-up @ CC-SS (V-bounce)-$74,458
… as % of IC ($74,300)100.2%
… as % of ML ($419,300)17.8%
Recovery months (at normal income)1.4 mo
Surgical close (5 ct)$-165,553
Tripwiresprice and time left decide together; the matrix is the playbook
The one rule: roll when the short call's remaining TIME VALUE < $1.69/sh (~25% of the $6.75 collected) or spot ≥ $922.23 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $915)); NOT the premium you collected. Momentum override: two daily closes above $1,063.67 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
Spot \ Time≥ 5d left3-4d left≤ 2d (expiry)
Below $905.85Do nothing. Theta wins.Do nothing.Penny buyback at the close; re-sell next cycle.
Pressing the strike
$906-922.23
Hold, alert at breakeven. Rolling into a spike pays top dollar; let theta bleed the buyback first.★ Roll on strength NOW: cheap buyback, fat credits.Close or roll same day; pin risk at the strike.
Through breakeven
≥ $922.23
Act now: intrinsic compounds daily. Up-and-out or safety roll.Roll or close immediately; time value is gone.Close today, or be assigned.
If held to expiryexact, settlement = intrinsic  ·  fortress delta 1.06 (IBKR)
ScenarioSpotCC leg netPosition totalvs todayvs do-nothing
at strike$915.00 (1.4σ)$3,375$-76,156+$89,159+$1,100
+2.5%$937.87 (1.6σ)$-8,062$-75,481+$89,834-$10,337
+5%$960.75 (1.7σ)$-19,500$-74,806+$90,509-$21,775
SS (= V-bounce)$1,028.60 (2.3σ)$-53,425$-72,805+$92,510-$55,700
V-BOUNCE STRESS (stock → CC-SS $1070.67, where you are whole again, by expiry)
Starting unrealized P&L: $-165,315
+ Fortress recovery (un-capped): +$168,209
− CC assignment net of premium (5 × $915): -$74,458
Total Position P&L @ SS: $-71,564 (+$93,751 vs today)
Do-nothing baseline at SS: $-15,164 (this trade vs do-nothing: $-56,400, the opportunity cost of earning $12,656/mo FIGHT income now)
33% normal ← lean5 × $8807 Aug8d16.9%85%hist 99%31%hist 18%+2pp$5,275$19,781-$9,000$90,058
Sell 5 × $880 16.9% OTM over spot $752.99 7 Aug 2026 (8d, $11.07 mid)
= $5,275 credit for the 8d cycle → $19,781/mo projected
Survival (stays ≤ $880)
85%
Breach risk
15%
POP (stays ≤ $891.08)
87%
EV / mo
+$6,314
📈 CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion)
FIGHT'S EDGE
+2pp
64% whole by 9mo vs 62% doing nothing
FIRE DRILLS
~1.4/quarter
challenges to roll; realized tends lower (calibration)
BANKED RATE WHILE FIGHTING
$9,974/mo
median; plan ~$6,782/mo after 68% keep · $36,857 banked by campaign end (selling stops once whole)
green: with FIGHT · grey: without
if it recovers, the typical trip is ~1.4 mo [0.7-3.1], measured ONLY among the 64% 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)
-$14,862
Free roll-up
none
Safest escape (by 21 Aug 2026)
$982 @ 77% POP
73% survival
Roll menuyour doors if the call gets challenged; each row = buy back the 5 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: $56.93/sh now → $40.27 mid-life (likely $38.65–$65.99)≈ $0 at expiry  |  you banked $10.55/sh, so a flat mid-life exit nets -$29.72/sh  |  roll rows are incremental, the banked premium stays yours
📊 Across 659 simulated challenges: the $880 strike is typically first touched on day 5 of 8, at $911 (overshoots $31.09). 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.
MoveNew strike ≈New expiryTenorEst netTotal (5 ct)POP / surv
of new CC
If rolled & exited
total P&L · cap gain @ new strike
Reliable up-and-out (highest cap still free ≥60%)~$92721 Aug 202618d left+$6.45/sh+$3,223
cycle +$8,498
[-$1,920…+$4,964] · 60% credit
71%
surv 64%
-$64,674 NOT
cap gain +$100,641
Max even-money escape in the band~$93721 Aug 202618d left+$2.27/sh+$1,137
cycle +$6,412
[-$4,561…+$2,774] · 43% credit
72%
surv 65%
-$61,465 NOT
cap gain +$103,850
SS $1,029 not reachable for even money within 45d; this is the ceiling of the free ladder
Safety roll (pay small debit, max POP)~$98221 Aug 202618d left-$9.70/sh-$4,851
cycle +$424
[-$12,309…-$3,693] · 10% credit
77%
surv 73%
-$43,625 NOT
cap gain +$121,690
budget: banked $5,275 debit $4,851 (92% used ≈ 1.1 wk of income) → whole cycle still +$424 cash · rolled 5 ct earn ≈ $25,477/mo while parked; 0 ct free to re-sell
Roll out (same strike, buy time)~$88012 Aug 20269d left-$12.52/sh-$6,259
cycle -$984
[-$12,676…-$4,826] · 6% credit
61%
surv 53%
-$99,047 NOT
cap gain +$66,268
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 -0.4 vol pt per +1% move (equity skew: vol eases as spot rises; buyback shift floored at 0). 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 stress
Income coverage
Gross FIGHT income$19,781/mo
vs 50% target ($27,317/mo)-28%
vs normal income ($54,634/mo)36% covered
Net income (after hedge)$19,061/mo
Downside budget
⚠ $880 is $191 below CC-SS $1070.67: assignment on a recovery to whole locks the cap give-up below.
Cap give-up @ CC-SS (V-bounce)-$90,058
… as % of IC ($74,300)121.2%
… as % of ML ($419,300)21.5%
Recovery months (at normal income)1.6 mo
Surgical close (5 ct)$-165,578
Tripwiresprice and time left decide together; the matrix is the playbook
The one rule: roll when the short call's remaining TIME VALUE < $2.64/sh (~25% of the $10.55 collected) or spot ≥ $891.08 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $880)); NOT the premium you collected. Momentum override: two daily closes above $1,063.67 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
Spot \ Time≥ 5d left3-4d left≤ 2d (expiry)
Below $871.20Do nothing. Theta wins.Do nothing.Penny buyback at the close; re-sell next cycle.
Pressing the strike
$871-891.08
Hold, alert at breakeven. Rolling into a spike pays top dollar; let theta bleed the buyback first.★ Roll on strength NOW: cheap buyback, fat credits.Close or roll same day; pin risk at the strike.
Through breakeven
≥ $891.08
Act now: intrinsic compounds daily. Up-and-out or safety roll.Roll or close immediately; time value is gone.Close today, or be assigned.
If held to expiryexact, settlement = intrinsic  ·  fortress delta 1.06 (IBKR)
ScenarioSpotCC leg netPosition totalvs todayvs do-nothing
at strike$880.00 (1.1σ)$5,275$-92,788+$72,527+$3,000
+2.5%$902.00 (1.3σ)$-5,725$-92,139+$73,176-$8,000
+5%$924.00 (1.4σ)$-16,725$-91,490+$73,825-$19,000
SS (= V-bounce)$1,028.60 (2.3σ)$-69,025$-88,405+$76,910-$71,300
V-BOUNCE STRESS (stock → CC-SS $1070.67, where you are whole again, by expiry)
Starting unrealized P&L: $-165,315
+ Fortress recovery (un-capped): +$168,209
− CC assignment net of premium (5 × $880): -$90,058
Total Position P&L @ SS: $-87,164 (+$78,151 vs today)
Do-nothing baseline at SS: $-15,164 (this trade vs do-nothing: $-72,000, the opportunity cost of earning $19,781/mo FIGHT income now)
🎯 50% normal5 × $8507 Aug8d12.9%80%hist 96%43%hist 28%+5pp$7,675$28,781$102,658
Sell 5 × $850 12.9% OTM over spot $752.99 7 Aug 2026 (8d, $15.90 mid)
= $7,675 credit for the 8d cycle → $28,781/mo projected
Survival (stays ≤ $850)
80%
Breach risk
20%
POP (stays ≤ $865.90)
83%
EV / mo
+$7,232
📈 CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion)
FIGHT'S EDGE
+5pp
65% whole by 9mo vs 60% doing nothing
FIRE DRILLS
~1.9/quarter
challenges to roll; realized tends lower (calibration)
BANKED RATE WHILE FIGHTING
$12,955/mo
median; plan ~$8,809/mo after 68% keep · $46,598 banked by campaign end (selling stops once whole)
green: with FIGHT · grey: without
if it recovers, the typical trip is ~1.3 mo [0.6-3.0], measured ONLY among the 65% 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)
-$11,776
Free roll-up
none
Safest escape (by 21 Aug 2026)
$977 @ 80% POP
77% survival
Roll menuyour doors if the call gets challenged; each row = buy back the 5 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: $54.99/sh now → $38.90 mid-life (likely $40.57–$64.59)≈ $0 at expiry  |  you banked $15.35/sh, so a flat mid-life exit nets -$23.55/sh  |  roll rows are incremental, the banked premium stays yours
📊 Across 949 simulated challenges: the $850 strike is typically first touched on day 4 of 8, at $878 (overshoots $28.24). 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.
MoveNew strike ≈New expiryTenorEst netTotal (5 ct)POP / surv
of new CC
If rolled & exited
total P&L · cap gain @ new strike
Reliable up-and-out (highest cap still free ≥60%)~$88721 Aug 202618d left+$9.20/sh+$4,599
cycle +$12,274
[-$141…+$5,780] · 74% credit
72%
surv 62%
-$82,077 NOT
cap gain +$83,238
Max even-money escape in the band~$90721 Aug 202618d left+$2.59/sh+$1,296
cycle +$8,971
[-$4,806…+$1,736] · 35% credit
73%
surv 66%
-$74,791 NOT
cap gain +$90,524
SS $1,029 not reachable for even money within 45d; this is the ceiling of the free ladder
Roll out (same strike, buy time)~$85012 Aug 20269d left-$11.64/sh-$5,822
cycle +$1,853
[-$12,587…-$5,620] · 6% credit
61%
surv 53%
-$112,095 NOT
cap gain +$53,220
Safety roll (pay small debit, max POP)~$97721 Aug 202618d left-$14.72/sh-$7,361
cycle +$314
[-$15,652…-$7,584] · 3% credit
80%
surv 77%
-$46,382 NOT
cap gain +$118,933
budget: banked $7,675 debit $7,361 (96% used ≈ 1.1 wk of income) → whole cycle still +$314 cash · rolled 5 ct earn ≈ $20,150/mo while parked; 0 ct free to re-sell
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 -0.4 vol pt per +1% move (equity skew: vol eases as spot rises; buyback shift floored at 0). 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 stress
Income coverage
Gross FIGHT income$28,781/mo
vs 50% target ($27,317/mo)+5%
vs normal income ($54,634/mo)53% covered
Net income (after hedge)$28,061/mo
Downside budget
⚠ $850 is $221 below CC-SS $1070.67: assignment on a recovery to whole locks the cap give-up below.
Cap give-up @ CC-SS (V-bounce)-$102,658
… as % of IC ($74,300)138.2%
… as % of ML ($419,300)24.5%
Recovery months (at normal income)1.9 mo
Surgical close (5 ct)$-165,590
Tripwiresprice and time left decide together; the matrix is the playbook
The one rule: roll when the short call's remaining TIME VALUE < $3.84/sh (~25% of the $15.35 collected) or spot ≥ $865.90 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $850)); NOT the premium you collected. Momentum override: two daily closes above $1,063.67 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
Spot \ Time≥ 5d left3-4d left≤ 2d (expiry)
Below $841.50Do nothing. Theta wins.Do nothing.Penny buyback at the close; re-sell next cycle.
Pressing the strike
$842-865.90
Hold, alert at breakeven. Rolling into a spike pays top dollar; let theta bleed the buyback first.★ Roll on strength NOW: cheap buyback, fat credits.Close or roll same day; pin risk at the strike.
Through breakeven
≥ $865.90
Act now: intrinsic compounds daily. Up-and-out or safety roll.Roll or close immediately; time value is gone.Close today, or be assigned.
If held to expiryexact, settlement = intrinsic  ·  fortress delta 1.06 (IBKR)
ScenarioSpotCC leg netPosition totalvs todayvs do-nothing
at strike$850.00 (≤1σ, normal week)$7,675$-106,273+$59,042+$5,400
+2.5%$871.25 (≤1σ, normal week)$-2,950$-105,646+$59,669-$5,225
+5%$892.50 (1.2σ)$-13,575$-105,019+$60,296-$15,850
SS (= V-bounce)$1,028.60 (2.3σ)$-81,625$-101,005+$64,310-$83,900
V-BOUNCE STRESS (stock → CC-SS $1070.67, where you are whole again, by expiry)
Starting unrealized P&L: $-165,315
+ Fortress recovery (un-capped): +$168,209
− CC assignment net of premium (5 × $850): -$102,658
Total Position P&L @ SS: $-99,764 (+$65,551 vs today)
Do-nothing baseline at SS: $-15,164 (this trade vs do-nothing: $-84,600, the opportunity cost of earning $28,781/mo FIGHT income now)
100% normal5 × $7957 Aug8d5.6%66%hist 80%72%hist 59%+10pp$14,750$55,312+$26,531$123,083
Sell 5 × $795 5.6% OTM over spot $752.99 7 Aug 2026 (8d, $30.07 mid)
= $14,750 credit for the 8d cycle → $55,312/mo projected
Survival (stays ≤ $795)
66%
Breach risk
34%
POP (stays ≤ $825.08)
74%
EV / mo
+$8,011
📈 CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion)
FIGHT'S EDGE
+10pp
73% whole by 9mo vs 62% doing nothing
FIRE DRILLS
~3.8/quarter
challenges to roll; realized tends lower (calibration)
BANKED RATE WHILE FIGHTING
$20,569/mo
median; plan ~$13,987/mo after 68% keep · $61,108 banked by campaign end (selling stops once whole)
green: with FIGHT · grey: without
if it recovers, the typical trip is ~1.5 mo [0.7-3.7], measured ONLY among the 73% 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)
-$3,442
Free roll-up
none
Safest escape (by 21 Aug 2026)
$1,037 @ 90% POP
90% survival
Roll menuyour doors if the call gets challenged; each row = buy back the 5 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: $51.43/sh now → $36.38 mid-life (likely $45.30–$64.51)≈ $0 at expiry  |  you banked $29.50/sh, so a flat mid-life exit nets -$6.88/sh  |  roll rows are incremental, the banked premium stays yours
📊 Across 1,680 simulated challenges: the $795 strike is typically first touched on day 3 of 8, at $821 (overshoots $26.08). 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.
MoveNew strike ≈New expiryTenorEst netTotal (5 ct)POP / surv
of new CC
If rolled & exited
total P&L · cap gain @ new strike
Reliable up-and-out (highest cap still free ≥60%)~$83221 Aug 202618d left+$9.63/sh+$4,814
cycle +$19,564
[-$860…+$3,175] · 64% credit
72%
surv 63%
-$103,910 NOT
cap gain +$61,405
Max even-money escape in the band~$85221 Aug 202618d left+$3.02/sh+$1,508
cycle +$16,258
[-$5,563…-$779] · 20% credit
73%
surv 66%
-$96,626 NOT
cap gain +$68,689
SS $1,029 not reachable for even money within 45d; this is the ceiling of the free ladder
Roll out (same strike, buy time)~$79512 Aug 20269d left-$10.12/sh-$5,061
cycle +$9,689
[-$12,880…-$7,587] · 3% credit
61%
surv 53%
-$133,381 NOT
cap gain +$31,934
Safety roll (pay small debit, max POP)~$1,03721 Aug 202618d left-$28.00/sh-$13,999
cycle +$751
[-$25,664…-$17,708]
90%
surv 90%
-$14,176 NOT
cap gain +$151,139
budget: banked $14,750 debit $13,999 (95% used ≈ 1.1 wk of income) → whole cycle still +$751 cash · rolled 5 ct earn ≈ $6,988/mo while parked; 0 ct free to re-sell · clears SS ✓
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 -0.4 vol pt per +1% move (equity skew: vol eases as spot rises; buyback shift floored at 0). 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 stress
Income coverage
Gross FIGHT income$55,312/mo
vs 50% target ($27,317/mo)+102%
vs normal income ($54,634/mo)101% covered
Net income (after hedge)$54,592/mo
Downside budget
⚠ $795 is $276 below CC-SS $1070.67: assignment on a recovery to whole locks the cap give-up below.
Cap give-up @ CC-SS (V-bounce)-$123,083
… as % of IC ($74,300)165.7%
… as % of ML ($419,300)29.4%
Recovery months (at normal income)2.3 mo
Surgical close (5 ct)$-165,603
Tripwiresprice and time left decide together; the matrix is the playbook
The one rule: roll when the short call's remaining TIME VALUE < $7.38/sh (~25% of the $29.50 collected) or spot ≥ $825.08 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $795)); NOT the premium you collected. Momentum override: two daily closes above $1,063.67 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
Spot \ Time≥ 5d left3-4d left≤ 2d (expiry)
Below $787.05Do nothing. Theta wins.Do nothing.Penny buyback at the close; re-sell next cycle.
Pressing the strike
$787-825.08
Hold, alert at breakeven. Rolling into a spike pays top dollar; let theta bleed the buyback first.★ Roll on strength NOW: cheap buyback, fat credits.Close or roll same day; pin risk at the strike.
Through breakeven
≥ $825.08
Act now: intrinsic compounds daily. Up-and-out or safety roll.Roll or close immediately; time value is gone.Close today, or be assigned.
If held to expiryexact, settlement = intrinsic  ·  fortress delta 1.06 (IBKR)
ScenarioSpotCC leg netPosition totalvs todayvs do-nothing
at strike$795.00 (≤1σ, normal week)$14,750$-128,321+$36,994+$12,475
+2.5%$814.87 (≤1σ, normal week)$4,813$-127,734+$37,581+$2,538
+5%$834.75 (≤1σ, normal week)$-5,125$-127,148+$38,167-$7,400
SS (= V-bounce)$1,028.60 (2.3σ)$-102,050$-121,430+$43,885-$104,325
V-BOUNCE STRESS (stock → CC-SS $1070.67, where you are whole again, by expiry)
Starting unrealized P&L: $-165,315
+ Fortress recovery (un-capped): +$168,209
− CC assignment net of premium (5 × $795): -$123,083
Total Position P&L @ SS: $-120,189 (+$45,126 vs today)
Do-nothing baseline at SS: $-15,164 (this trade vs do-nothing: $-105,025, the opportunity cost of earning $55,312/mo FIGHT income now)
A nudge, not a rule: the engine maximizes income at acceptable safety; this weighs the income you would give up against the breach risk you would shed. Your hedge bleed and your read on MU are the tiebreakers.
⚔ FIGHT CC options · full candidate scan (99 clear the floor), click to expand

Every eligible strike x expiry in the 4-45 DTE band (7 expiries scanned, 99 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: 1.059 (IBKR)  |  Recovery@SS: +$168,209 (un-capped fortress gain if stock rallies to SS)  |  Do-nothing @ SS: $-15,164

StrikeDTEExpiryBidSellIncome/moNet/moSurvivalPOP (mid)EV/moCap Give-up @ CC-SS%ICTotal P&L @ SS
$8354d3 Aug 2026$7.355/5$27,562$26,84284%86%+$9,580-$114,158153.6%$-111,264 (vs do-nothing $-96,100)
$8304d3 Aug 2026$8.155/5$30,562$29,84283%85%+$10,160-$116,258156.5%$-113,364 (vs do-nothing $-98,200)
$8254d3 Aug 2026$9.005/5$33,750$33,03081%84%+$10,646-$118,333159.3%$-115,439 (vs do-nothing $-100,275)
$8406d5 Aug 2026$11.055/5$27,625$26,90581%84%+$6,295-$109,808147.8%$-106,914 (vs do-nothing $-91,750)
$8204d3 Aug 2026$9.704/5$29,100$29,29080%83%+$8,212-$96,386129.7%$-97,104 (vs do-nothing $-81,940)
$8508d7 Aug 2026$15.355/5$28,781$28,06180%83%+$7,232-$102,658138.2%$-99,764 (vs do-nothing $-84,600)
$8356d5 Aug 2026$12.055/5$30,125$29,40580%83%+$6,728-$111,808150.5%$-108,914 (vs do-nothing $-93,750)
$8458d7 Aug 2026$16.255/5$30,469$29,74979%82%+$7,220-$104,708140.9%$-101,814 (vs do-nothing $-86,650)
$8154d3 Aug 2026$10.904/5$32,700$32,89078%82%+$9,143-$97,906131.8%$-98,624 (vs do-nothing $-83,460)
$8306d5 Aug 2026$12.855/5$32,125$31,40578%82%+$6,487-$113,908153.3%$-111,014 (vs do-nothing $-95,850)
$8408d7 Aug 2026$17.155/5$32,156$31,43677%81%+$7,095-$106,758143.7%$-103,864 (vs do-nothing $-88,700)
$8256d5 Aug 2026$12.855/5$32,125$31,40577%81%+$4,062-$116,408156.7%$-113,514 (vs do-nothing $-98,350)
$8104d3 Aug 2026$11.804/5$35,400$35,59077%81%+$8,893-$99,546134.0%$-100,264 (vs do-nothing $-85,100)
Show 86 more candidates (lower strikes: more income, lower survival)

Showing the 60 next-safest rows of 86.

StrikeDTEExpiryBidSellIncome/moNet/moSurvivalPOP (mid)EV/moCap Give-up @ CC-SS%ICTotal P&L @ SS
$8358d7 Aug 2026$17.605/5$33,000$32,28076%80%+$6,007-$109,033146.7%$-106,139 (vs do-nothing $-90,975)
$8206d5 Aug 2026$14.604/5$29,200$29,39076%80%+$4,655-$94,426127.1%$-95,144 (vs do-nothing $-79,980)
$8308d7 Aug 2026$18.304/5$27,450$27,64075%79%+$4,211-$88,946119.7%$-89,664 (vs do-nothing $-74,500)
$8054d3 Aug 2026$13.003/5$29,250$30,35075%79%+$6,931-$75,800102.0%$-80,129 (vs do-nothing $-64,965)
$8156d5 Aug 2026$16.104/5$32,200$32,39074%79%+$5,397-$95,826129.0%$-96,544 (vs do-nothing $-81,380)
$8258d7 Aug 2026$20.554/5$30,825$31,01574%79%+$5,839-$90,046121.2%$-90,764 (vs do-nothing $-75,600)
$8004d3 Aug 2026$14.103/5$31,725$32,82573%78%+$6,729-$76,970103.6%$-81,299 (vs do-nothing $-66,135)
$83515d14 Aug 2026$28.455/5$28,450$27,73073%78%+$5,149-$103,608139.4%$-100,714 (vs do-nothing $-85,550)
$8208d7 Aug 2026$21.054/5$31,575$31,76573%78%+$4,735-$91,846123.6%$-92,564 (vs do-nothing $-77,400)
$83013d12 Aug 2026$25.155/5$29,019$28,29973%78%+$3,914-$107,758145.0%$-104,864 (vs do-nothing $-89,700)
$8106d5 Aug 2026$17.254/5$34,500$34,69073%78%+$5,268-$97,366131.0%$-98,084 (vs do-nothing $-82,920)
$83015d14 Aug 2026$28.355/5$28,350$27,63072%78%+$3,758-$106,158142.9%$-103,264 (vs do-nothing $-88,100)
$82513d12 Aug 2026$26.455/5$30,519$29,79972%78%+$3,903-$109,608147.5%$-106,714 (vs do-nothing $-91,550)
$8158d7 Aug 2026$23.254/5$34,875$35,06571%77%+$6,070-$92,966125.1%$-93,684 (vs do-nothing $-78,520)
$8056d5 Aug 2026$18.553/5$27,825$28,92571%77%+$3,945-$74,13599.8%$-78,464 (vs do-nothing $-63,300)
$7954d3 Aug 2026$15.103/5$33,975$35,07571%77%+$6,049-$78,170105.2%$-82,499 (vs do-nothing $-67,335)
$82515d14 Aug 2026$31.005/5$31,000$30,28071%77%+$5,057-$107,333144.5%$-104,439 (vs do-nothing $-89,275)
$82013d12 Aug 2026$27.555/5$31,788$31,06871%77%+$3,590-$111,558150.1%$-108,664 (vs do-nothing $-93,500)
$8108d7 Aug 2026$24.104/5$36,150$36,34070%76%+$5,266-$94,626127.4%$-95,344 (vs do-nothing $-80,180)
$82015d14 Aug 2026$31.455/5$31,450$30,73070%76%+$4,094-$109,608147.5%$-106,714 (vs do-nothing $-91,550)
$8006d5 Aug 2026$19.903/5$29,850$30,95070%76%+$3,874-$75,230101.3%$-79,559 (vs do-nothing $-64,395)
$81513d12 Aug 2026$29.005/5$33,462$32,74269%76%+$3,607-$113,333152.5%$-110,439 (vs do-nothing $-95,275)
$7904d3 Aug 2026$16.753/5$37,688$38,78869%76%+$6,566-$79,175106.6%$-83,504 (vs do-nothing $-68,340)
$8058d7 Aug 2026$26.153/5$29,419$30,51969%76%+$4,608-$71,85596.7%$-76,184 (vs do-nothing $-61,020)
$81515d14 Aug 2026$33.805/5$33,800$33,08069%76%+$4,969-$110,933149.3%$-108,039 (vs do-nothing $-92,875)
$81013d12 Aug 2026$30.554/5$28,200$28,39068%75%+$2,931-$92,046123.9%$-92,764 (vs do-nothing $-77,600)
$7956d5 Aug 2026$21.353/5$32,025$33,12568%75%+$3,807-$76,295102.7%$-80,624 (vs do-nothing $-65,460)
$81015d14 Aug 2026$34.404/5$27,520$27,71068%75%+$3,223-$90,506121.8%$-91,224 (vs do-nothing $-76,060)
$8008d7 Aug 2026$28.003/5$31,500$32,60067%75%+$4,951-$72,80098.0%$-77,129 (vs do-nothing $-61,965)
$7854d3 Aug 2026$18.153/5$40,838$41,93867%74%+$6,244-$80,255108.0%$-84,584 (vs do-nothing $-69,420)
$80515d14 Aug 2026$36.804/5$29,440$29,63067%74%+$3,858-$91,546123.2%$-92,264 (vs do-nothing $-77,100)
$7906d5 Aug 2026$22.003/5$33,000$34,10066%74%+$2,389-$77,600104.4%$-81,929 (vs do-nothing $-66,765)
$7958d7 Aug 2026$29.503/5$33,188$34,28866%74%+$4,806-$73,85099.4%$-78,179 (vs do-nothing $-63,015)
$81022d21 Aug 2026$43.405/5$29,591$28,87166%73%$-700-$108,633146.2%$-105,739 (vs do-nothing $-90,575)
$80015d14 Aug 2026$36.654/5$29,320$29,51065%74%+$2,400-$93,606126.0%$-94,324 (vs do-nothing $-79,160)
$80522d21 Aug 2026$45.005/5$30,682$29,96265%73%$-752-$110,333148.5%$-107,439 (vs do-nothing $-92,275)
$7804d3 Aug 2026$19.652/5$29,475$31,48565%73%+$3,906-$54,20373.0%$-62,144 (vs do-nothing $-46,980)
$7908d7 Aug 2026$31.203/5$35,100$36,20065%73%+$4,791-$74,840100.7%$-79,169 (vs do-nothing $-64,005)
$7856d5 Aug 2026$23.903/5$35,850$36,95064%73%+$2,691-$78,530105.7%$-82,859 (vs do-nothing $-67,695)
$79515d14 Aug 2026$39.954/5$31,960$32,15064%73%+$3,646-$94,286126.9%$-95,004 (vs do-nothing $-79,840)
$80022d21 Aug 2026$47.555/5$32,420$31,70064%72%$-192-$111,558150.1%$-108,664 (vs do-nothing $-93,500)
$79522d21 Aug 2026$48.405/5$33,000$32,28064%73%+$3,199-$113,633152.9%$-110,739 (vs do-nothing $-95,575)
$79015d14 Aug 2026$41.904/5$33,520$33,71063%72%+$3,755-$95,506128.5%$-96,224 (vs do-nothing $-81,060)
$7858d7 Aug 2026$31.353/5$35,269$36,36963%72%+$2,934-$76,295102.7%$-80,624 (vs do-nothing $-65,460)
$7806d5 Aug 2026$25.203/5$37,800$38,90063%72%+$1,933-$79,640107.2%$-83,969 (vs do-nothing $-68,805)
$79022d21 Aug 2026$50.354/5$27,464$27,65463%72%+$2,600-$92,126124.0%$-92,844 (vs do-nothing $-77,680)
$7754d3 Aug 2026$21.052/5$31,575$33,58562%72%+$3,302-$54,92373.9%$-62,864 (vs do-nothing $-47,700)
$78515d14 Aug 2026$42.454/5$33,960$34,15062%72%+$2,688-$97,286130.9%$-98,004 (vs do-nothing $-82,840)
$7808d7 Aug 2026$33.303/5$37,462$38,56262%71%+$3,002-$77,210103.9%$-81,539 (vs do-nothing $-66,375)
$7756d5 Aug 2026$27.153/5$40,725$41,82561%71%+$1,986-$80,555108.4%$-84,884 (vs do-nothing $-69,720)
$78015d14 Aug 2026$45.553/5$27,330$28,43061%71%+$2,702-$73,53599.0%$-77,864 (vs do-nothing $-62,700)
$78022d21 Aug 2026$54.004/5$29,455$29,64561%71%+$2,443-$94,666127.4%$-95,384 (vs do-nothing $-80,220)
$7704d3 Aug 2026$22.752/5$34,125$36,13560%70%+$2,944-$55,58374.8%$-63,524 (vs do-nothing $-48,360)
$7758d7 Aug 2026$35.103/5$39,488$40,58860%71%+$2,800-$78,170105.2%$-82,499 (vs do-nothing $-67,335)
$7706d5 Aug 2026$28.802/5$28,800$30,81059%70%+$948-$54,37373.2%$-62,314 (vs do-nothing $-47,150)
$7708d7 Aug 2026$37.452/5$28,088$30,09859%70%+$2,075-$52,64370.9%$-60,584 (vs do-nothing $-45,420)
$77022d21 Aug 2026$58.404/5$31,855$32,04558%70%+$2,557-$96,906130.4%$-97,624 (vs do-nothing $-82,460)
$7654d3 Aug 2026$24.552/5$36,825$38,83558%69%+$2,528-$56,22375.7%$-64,164 (vs do-nothing $-49,000)
$7656d5 Aug 2026$30.752/5$30,750$32,76057%69%+$759-$54,98374.0%$-62,924 (vs do-nothing $-47,760)
$7658d7 Aug 2026$39.802/5$29,850$31,86057%69%+$2,214-$53,17371.6%$-61,114 (vs do-nothing $-45,950)

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 5 contracts at the conservative CC.

fortress_fight.py v6.3  |  2026-07-30 19:14