FIGHT income if all primaries filled: $145,676/mo (51% of normal target)
| POSITION | INCOME LADDER · SAFEST ⟶ RICHEST | RECOVERY | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Fortress | Ct | Price | CC-SS | 🛡 Safe yield | 33% normal | 50% normal | 100% normal | Banked | Cap @ CC-SS | ↑ whole |
| BMNR-LC10 ↗ RetireInc:7291 · Next Fri | 50 | $15.57 | $19.57 | 50 × $18 $550 cyc · $2,357/mo 90% surv · T:20% | 46 × $17.50 $736 cyc · $3,154/mo 86% surv · T:28% | 🎯 49 × $17 $1,127 cyc · $4,830/mo 80% surv · T:29% | 46 × $16 $2,254 cyc · $9,660/mo 62% surv · T:79% | - | -$11,465 (36.7% IC) | 25.6% |
| CLSK ↗ RetireInc:7291 · Next Fri | 25 | $12.99 | $17.26 | 25 × $15.50 $275 cyc · $1,179/mo 92% surv · T:17% | 25 × $15 $400 cyc · $1,714/mo 87% surv · T:26% | 🎯 24 × $14.50 $600 cyc · $2,571/mo 81% surv · T:31% | 24 × $13.50 $1,224 cyc · $5,246/mo 64% surv · T:76% | - | -$6,021 (64.4% IC) | 32.9% |
| COIN-LC165 ↗ Main:1299 · Next Fri | 8 | $161.63 | $217.27 | 8 × $187.50 $568 cyc · $2,434/mo 93% surv · T:14% | 🎯 8 × $177.50 $1,536 cyc · $6,583/mo 80% surv · T:44% | 8 × $172.50 $2,336 cyc · $10,011/mo 73% surv · T:56% | 7 × $162.50 $4,515 cyc · $19,350/mo 54% surv · T:96% | $1,352 | -$30,278 (225.3% IC) | 34.4% |
| COPX ↗ ⚐ Joint:1782 · Next Fri | 1 | $74.45 | $95.02 | 1 × $81.50 $15 cyc · $64/mo 92% surv · T:15% | 🎯 1 × $79 $45 cyc · $193/mo 83% surv · T:34% | 1 × $78 $65 cyc · $279/mo 78% surv · T:45% | 1 × $75 $160 cyc · $686/mo 56% surv · T:90% | $35 | -$1,557 (54.8% IC) | 27.6% |
| ENPH ↗ RetireInc:7291 · Next Fri | 10 | $41.34 | $58.28 | 10 × $48.50 $210 cyc · $900/mo 91% surv · T:18% | 🎯 10 × $45.50 $630 cyc · $2,700/mo 80% surv · T:53% | 10 × $44 $920 cyc · $3,943/mo 72% surv · T:58% | 9 × $41 $1,899 cyc · $8,139/mo 51% surv · T:99+% | $806 | -$12,145 (166.4% IC) | 41.0% |
| ETHA ↗ Main:1299 · Next Fri | 50 | $14.13 | $17.87 | 50 × $15.50 $250 cyc · $1,071/mo 91% surv · T:18% | 🎯 39 × $15 $390 cyc · $1,671/mo 83% surv · T:52% | 26 × $14.50 $598 cyc · $2,563/mo 67% surv · T:68% | 26 × $14 $1,170 cyc · $5,014/mo 45% surv · T:99+% | - | -$10,812 (49.9% IC) | 26.4% |
| MARA-LC25 ↗ Neville:0865 · Next Fri | 250 | $11.49 | $14.57 | 250 × $13.50 $2,500 cyc · $10,714/mo 90% surv · T:20% | 🎯 214 × $13 $3,424 cyc · $14,674/mo 85% surv · T:36% | 200 × $12.50 $5,200 cyc · $22,286/mo 77% surv · T:48% | 173 × $11.50 $10,380 cyc · $44,486/mo 53% surv · T:99% | $6 | -$30,122 (86.1% IC) | 26.8% |
| MU-LC970 ↗ Neville:0865 · Next Fri | 2 | $847.80 | $1,248.60 | 2 × $1005 $1,730 cyc · $7,414/mo 90% surv · T:20% | 2 × $980 $2,370 cyc · $10,157/mo 87% surv · T:28% | 🎯 2 × $945 $3,610 cyc · $15,471/mo 80% surv · T:31% | 2 × $885 $7,210 cyc · $30,900/mo 65% surv · T:75% | $2,449 | -$57,110 (114.2% IC) | 47.3% |
| NEM ↗ Main:1299 · Next Fri | 5 | $90.93 | $117.03 | 5 × $101 $230 cyc · $986/mo 90% surv · T:20% | 5 × $99 $345 cyc · $1,479/mo 90% surv · T:21% | 🎯 5 × $97 $520 cyc · $2,229/mo 83% surv · T:25% | 5 × $94 $925 cyc · $3,964/mo 70% surv · T:62% | $408 | -$9,493 (70.2% IC) | 28.7% |
| QCOM ↗ RetireInc:7291 · Next Fri | 5 | $170.63 | $228.88 | 5 × $192.50 $445 cyc · $1,907/mo 91% surv · T:19% | 🎯 5 × $185 $895 cyc · $3,836/mo 82% surv · T:41% | 5 × $180 $1,430 cyc · $6,129/mo 74% surv · T:54% | 5 × $172.50 $2,675 cyc · $11,464/mo 57% surv · T:90% | $1,446 | -$21,047 (123.8% IC) | 34.1% |
| RKLB ↗ RetireInc:7291 · Next Fri | 6 | $67.17 | $149.17 | 6 × $79 $360 cyc · $1,543/mo 90% surv · T:20% | 🎯 6 × $77 $492 cyc · $2,109/mo 87% surv · T:32% | 6 × $74 $816 cyc · $3,497/mo 79% surv · T:43% | 6 × $70 $1,476 cyc · $6,326/mo 65% surv · T:73% | - | -$42,809 (268.7% IC) | 122.1% |
| BBC · LEGACY STRUCTURES known structurally inefficient and not being restructured; the plan is CC income while the underlying repairs, so treat any REBUILD / restructure verdict on these as informational | ||||||||||
| BMNR-LC23-1299 ↗ Main:1299 · Next Fri | 75 | $15.57 | $37.00 | 75 × $18 $825 cyc · $3,536/mo 90% surv · T:20% | 69 × $17.50 $1,104 cyc · $4,731/mo 86% surv · T:28% | 🎯 73 × $17 $1,679 cyc · $7,196/mo 80% surv · T:28% | 68 × $16 $3,332 cyc · $14,280/mo 62% surv · T:79% | - | -$144,303 (0.0% IC) | 137.5% |
| BMNR-LC23-1782 ↗ Joint:1782 · Next Fri | 150 | $15.57 | $20.91 | 150 × $18 $1,650 cyc · $7,071/mo 90% surv · T:20% | 137 × $17.50 $2,192 cyc · $9,394/mo 86% surv · T:28% | 🎯 145 × $17 $3,335 cyc · $14,293/mo 80% surv · T:28% | 136 × $16 $6,664 cyc · $28,560/mo 62% surv · T:79% | - | -$53,294 (0.0% IC) | 34.2% |
| BMNR-LC25 ↗ Main:1299 · Next Fri | 50 | $15.57 | $54.24 | 50 × $18 $550 cyc · $2,357/mo 90% surv · T:20% | 46 × $17.50 $736 cyc · $3,154/mo 86% surv · T:28% | 🎯 49 × $17 $1,127 cyc · $4,830/mo 80% surv · T:29% | 46 × $16 $2,254 cyc · $9,660/mo 62% surv · T:79% | - | -$181,356 (191.8% IC) | 248.3% |
| GLXY ↗ Main:1299 · Next Fri | 125 | $22.59 | $33.81 | 125 × $27 $2,250 cyc · $9,643/mo 91% surv · T:19% | 92 × $25.50 $3,588 cyc · $15,377/mo 82% surv · T:36% | 🎯 118 × $25 $5,428 cyc · $23,263/mo 79% surv · T:34% | 103 × $23 $10,918 cyc · $46,791/mo 58% surv · T:89% | $1,754 | -$98,487 (356.5% IC) | 49.7% |
| MARA-LC20-1299 ↗ Main:1299 · Next Fri | 200 | $11.49 | $18.13 | 200 × $13.50 $2,000 cyc · $8,571/mo 90% surv · T:20% | 🎯 172 × $13 $2,752 cyc · $11,794/mo 85% surv · T:36% | 160 × $12.50 $4,160 cyc · $17,829/mo 77% surv · T:48% | 139 × $11.50 $8,340 cyc · $35,743/mo 53% surv · T:99% | - | -$85,527 (1125.3% IC) | 57.8% |
| MARA-LC20-1782 ↗ Joint:1782 · Next Fri | 50 | $11.49 | $19.06 | 50 × $13.50 $500 cyc · $2,143/mo 90% surv · T:20% | 🎯 43 × $13 $688 cyc · $2,949/mo 85% surv · T:36% | 40 × $12.50 $1,040 cyc · $4,457/mo 77% surv · T:48% | 35 × $11.50 $2,100 cyc · $9,000/mo 53% surv · T:99% | - | -$25,367 (117.2% IC) | 65.9% |
| TOTAL (17) | 1062 | following every 🎯 $28,278 cyc · $121,191/mo | $14,908 cyc · $63,891/mo | $22,323 cyc · $95,670/mo | $33,991 cyc · $145,676/mo | $67,496 cyc · $289,269/mo | $8,255 | -$821,192 | ||
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (50 ct) | POP / surv of new CC | If rolled & exited total P&L · cap gain @ new strike |
|---|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$18 | 31 Jul 2026 | 10d left | +$0.26/sh | +$1,322 cycle +$1,872 [+$1,166…+$2,030] · 99% credit | 68% surv 52% | -$6,959 NOT cap gain +$15,791 |
| Up-and-out for even (raise the cap, free) | ~$18 | 31 Jul 2026 | 10d left | +$0.08/sh | +$385 cycle +$935 [+$48…+$946] · 78% credit | 71% surv 60% | -$5,456 NOT cap gain +$17,294 |
| Max even-money escape in the band | ~$20 | 14 Aug 2026 | 24d left | +$0.06/sh | +$291 cycle +$841 [-$339…+$912] · 62% credit | 79% surv 74% | +$3,060 SAFE cap gain +$25,810 |
| Safety roll (pay small debit, max POP) | ~$20 | 14 Aug 2026 | 24d left | -$0.05/sh | -$259 cycle +$291 [-$988…+$308] · 34% credit | 82% surv 78% | +$5,380 SAFE cap gain +$28,130 |
| budget: banked $550 debit $259 (47% used ≈ 0.5 wk of income) → whole cycle still +$291 cash · rolled 50 ct earn ≈ $3,350/mo while parked; 0 ct free to re-sell | |||||||
| Gross FIGHT income | $2,357/mo |
| vs 50% target ($4,741/mo) | -50% |
| vs normal income ($9,482/mo) | 25% covered |
| Net income (after hedge) | $1,800/mo |
| Cap give-up @ CC-SS (V-bounce) | -$7,299 |
| … as % of IC ($31,250) | 23.4% |
| … as % of ML ($71,250) | 10.2% |
| Recovery months (at normal income) | 0.8 mo |
| Surgical close (50 ct) | $-22,775 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $17.82 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $18-18.11 | 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 ≥ $18.11 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $18.00 (1.5σ) | $550 | $-8,281 | +$14,470 | +$3,350 |
| +2.5% | $18.45 (1.7σ) | $-1,700 | $-7,948 | +$14,802 | +$3,350 |
| +5% | $18.90 (2.0σ) | $-3,950 | $-7,614 | +$15,136 | +$3,350 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (46 ct) | POP / surv of new CC | If rolled & exited total P&L · cap gain @ new strike |
|---|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$18 | 31 Jul 2026 | 10d left | +$0.27/sh | +$1,252 cycle +$1,988 [+$957…+$1,574] · 99% credit | 68% surv 52% | -$9,736 NOT cap gain +$13,014 |
| Reliable up-and-out (highest cap still free ≥60%) | ~$19 | 14 Aug 2026 | 24d left | +$0.20/sh | +$935 cycle +$1,671 [+$225…+$1,185] · 83% credit | 77% surv 70% | -$2,444 NOT cap gain +$20,306 |
| Up-and-out for even (raise the cap, free) | ~$18 | 31 Jul 2026 | 10d left | +$0.09/sh | +$391 cycle +$1,127 [-$87…+$614] · 70% credit | 71% surv 60% | -$8,328 NOT cap gain +$14,422 |
| Max even-money escape in the band | ~$19 | 14 Aug 2026 | 24d left | +$0.06/sh | +$292 cycle +$1,028 [-$535…+$504] · 50% credit | 79% surv 74% | -$417 NOT cap gain +$22,333 |
| Safety roll (pay small debit, max POP) | ~$20 | 14 Aug 2026 | 24d left | -$0.14/sh | -$663 cycle +$73 [-$1,675…-$515] · 12% credit | 84% surv 81% | +$3,968 SAFE cap gain +$26,718 |
| budget: banked $736 debit $663 (90% used ≈ 0.9 wk of income) → whole cycle still +$73 cash · rolled 46 ct earn ≈ $2,458/mo while parked; 4 ct free to re-sell | |||||||
| Gross FIGHT income | $3,154/mo |
| vs 50% target ($4,741/mo) | -33% |
| vs normal income ($9,482/mo) | 33% covered |
| Net income (after hedge) | $2,974/mo |
| Cap give-up @ CC-SS (V-bounce) | -$8,785 |
| … as % of IC ($31,250) | 28.1% |
| … as % of ML ($71,250) | 12.3% |
| Recovery months (at normal income) | 0.9 mo |
| Surgical close (46 ct) | $-20,976 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $17.32 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $17-17.67 | 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 ≥ $17.67 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $17.50 (1.2σ) | $736 | $-10,988 | +$11,762 | +$1,012 |
| +2.5% | $17.94 (1.4σ) | $-1,276 | $-10,665 | +$12,085 | +$1,012 |
| +5% | $18.38 (1.7σ) | $-3,289 | $-10,341 | +$12,409 | +$1,012 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (49 ct) | POP / surv of new CC | If rolled & exited total P&L · cap gain @ new strike |
|---|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$17 | 31 Jul 2026 | 10d left | +$0.28/sh | +$1,368 cycle +$2,495 [+$979…+$1,553] · 99% credit | 68% surv 52% | -$12,032 NOT cap gain +$10,718 |
| Reliable up-and-out (highest cap still free ≥60%) | ~$18 | 14 Aug 2026 | 24d left | +$0.21/sh | +$1,011 cycle +$2,138 [+$205…+$1,094] · 82% credit | 77% surv 70% | -$4,351 NOT cap gain +$18,399 |
| Up-and-out for even (raise the cap, free) | ~$17 | 31 Jul 2026 | 10d left | +$0.09/sh | +$452 cycle +$1,579 [-$92…+$526] · 68% credit | 71% surv 60% | -$10,550 NOT cap gain +$12,200 |
| Max even-money escape in the band | ~$19 | 14 Aug 2026 | 24d left | +$0.07/sh | +$331 cycle +$1,458 [-$618…+$376] · 41% credit | 79% surv 74% | -$2,211 NOT cap gain +$20,539 |
| reaches SS ✓ | |||||||
| Safety roll (pay small debit, max POP) | ~$20 | 14 Aug 2026 | 24d left | -$0.18/sh | -$873 cycle +$254 [-$2,080…-$901] · 5% credit | 86% surv 84% | +$5,044 SAFE cap gain +$27,794 |
| budget: banked $1,127 debit $873 (77% used ≈ 0.8 wk of income) → whole cycle still +$254 cash · rolled 49 ct earn ≈ $2,309/mo while parked; 1 ct free to re-sell · clears SS ✓ | |||||||
| Gross FIGHT income | $4,830/mo |
| vs 50% target ($4,741/mo) | +2% |
| vs normal income ($9,482/mo) | 51% covered |
| Net income (after hedge) | $4,367/mo |
| Cap give-up @ CC-SS (V-bounce) | -$11,465 |
| … as % of IC ($31,250) | 36.7% |
| … as % of ML ($71,250) | 16.1% |
| Recovery months (at normal income) | 1.2 mo |
| Surgical close (49 ct) | $-22,393 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $16.83 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $17-17.25 | 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 ≥ $17.25 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $17.00 (≤1σ, normal week) | $1,127 | $-13,400 | +$9,351 | -$1,029 |
| +2.5% | $17.42 (1.1σ) | $-955 | $-13,085 | +$9,665 | -$1,029 |
| +5% | $17.85 (1.4σ) | $-3,038 | $-12,770 | +$9,980 | -$1,029 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (46 ct) | POP / surv of new CC | If rolled & exited total P&L · cap gain @ new strike |
|---|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$16 | 31 Jul 2026 | 10d left | +$0.29/sh | +$1,336 cycle +$3,590 [+$813…+$1,151] · 99% credit | 68% surv 52% | -$16,544 NOT cap gain +$6,206 |
| Reliable up-and-out (highest cap still free ≥60%) | ~$17 | 14 Aug 2026 | 24d left | +$0.21/sh | +$962 cycle +$3,216 [-$126…+$603] · 69% credit | 77% surv 70% | -$8,909 NOT cap gain +$13,841 |
| Up-and-out for even (raise the cap, free) | ~$16 | 31 Jul 2026 | 10d left | +$0.10/sh | +$480 cycle +$2,734 [-$252…+$231] · 53% credit | 72% surv 61% | -$14,961 NOT cap gain +$7,789 |
| Max even-money escape in the band | ~$18 | 14 Aug 2026 | 24d left | +$0.07/sh | +$335 cycle +$2,589 [-$899…-$56] · 20% credit | 80% surv 75% | -$6,866 NOT cap gain +$15,884 |
| reaches SS ✓ | |||||||
| Safety roll (pay small debit, max POP) | ~$20 | 14 Aug 2026 | 24d left | -$0.26/sh | -$1,204 cycle +$1,050 [-$2,873…-$1,753] · 0% credit | 90% surv 89% | +$4,945 SAFE cap gain +$27,695 |
| budget: banked $2,254 debit $1,204 (53% used ≈ 0.5 wk of income) → whole cycle still +$1,050 cash · rolled 46 ct earn ≈ $1,499/mo while parked; 4 ct free to re-sell · clears SS ✓ | |||||||
| Gross FIGHT income | $9,660/mo |
| vs 50% target ($4,741/mo) | +104% |
| vs normal income ($9,482/mo) | 102% covered |
| Net income (after hedge) | $9,480/mo |
| Cap give-up @ CC-SS (V-bounce) | -$14,167 |
| … as % of IC ($31,250) | 45.3% |
| … as % of ML ($71,250) | 19.9% |
| Recovery months (at normal income) | 1.5 mo |
| Surgical close (46 ct) | $-21,068 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $15.84 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $16-16.52 | 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 ≥ $16.52 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $16.00 (≤1σ, normal week) | $2,254 | $-17,880 | +$4,870 | +$230 |
| +2.5% | $16.40 (≤1σ, normal week) | $414 | $-17,424 | +$5,326 | -$1,610 |
| +5% | $16.80 (≤1σ, normal week) | $-1,426 | $-16,968 | +$5,782 | -$3,450 |
| SS (= V-bounce) | $17.13 (≤1σ, normal week) | $-2,944 | $-16,644 | +$6,106 | -$4,370 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (75 ct) | POP / surv of new CC | If rolled & exited total P&L · cap gain @ new strike |
|---|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$18 | 31 Jul 2026 | 10d left | +$0.26/sh | +$1,982 cycle +$2,807 [+$1,581…+$2,857] · 99% credit | 68% surv 52% | -$149,166 NOT cap gain +$21,159 |
| Reliable up-and-out (highest cap still free ≥60%) | ~$19 | 14 Aug 2026 | 24d left | +$0.20/sh | +$1,491 cycle +$2,316 [+$527…+$2,228] · 83% credit | 76% surv 69% | -$138,874 NOT cap gain +$31,451 |
| Up-and-out for even (raise the cap, free) | ~$18 | 31 Jul 2026 | 10d left | +$0.08/sh | +$577 cycle +$1,402 [-$54…+$1,208] · 73% credit | 71% surv 60% | -$147,356 NOT cap gain +$22,969 |
| Max even-money escape in the band | ~$20 | 14 Aug 2026 | 24d left | +$0.06/sh | +$436 cycle +$1,261 [-$709…+$1,121] · 57% credit | 79% surv 74% | -$136,145 NOT cap gain +$34,180 |
| SS $39 not reachable for even money within 45d; this is the ceiling of the free ladder | |||||||
| Safety roll (pay small debit, max POP) | ~$20 | 14 Aug 2026 | 24d left | -$0.05/sh | -$389 cycle +$436 [-$1,701…+$265] · 31% credit | 82% surv 78% | -$133,186 NOT cap gain +$37,139 |
| budget: banked $825 debit $389 (47% used ≈ 0.5 wk of income) → whole cycle still +$436 cash · rolled 75 ct earn ≈ $5,026/mo while parked; 0 ct free to re-sell | |||||||
| Gross FIGHT income | $3,536/mo |
| vs 50% target ($7,112/mo) | -50% |
| vs normal income ($14,223/mo) | 25% covered |
| Net income (after hedge) | $3,536/mo |
| Cap give-up @ CC-SS (V-bounce) | -$141,657 |
| … as % of IC ($0) | 0.0% |
| … as % of ML ($75,959) | 186.5% |
| Recovery months (at normal income) | 10.0 mo |
| Surgical close (75 ct) | $-170,362 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $17.82 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $18-18.11 | 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 ≥ $18.11 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $18.00 (1.5σ) | $825 | $-151,149 | +$19,176 | +$750 |
| +2.5% | $18.45 (1.7σ) | $-2,550 | $-151,118 | +$19,207 | -$2,625 |
| +5% | $18.90 (2.0σ) | $-5,925 | $-151,088 | +$19,237 | -$6,000 |
| SS (= V-bounce) | $39.13 (14.2σ) | $-157,650 | $-149,723 | +$20,602 | -$51,750 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (69 ct) | POP / surv of new CC | If rolled & exited total P&L · cap gain @ new strike |
|---|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$18 | 31 Jul 2026 | 10d left | +$0.27/sh | +$1,878 cycle +$2,982 [+$1,484…+$2,407] · 99% credit | 68% surv 52% | -$152,770 NOT cap gain +$17,555 |
| Reliable up-and-out (highest cap still free ≥60%) | ~$19 | 14 Aug 2026 | 24d left | +$0.20/sh | +$1,402 cycle +$2,506 [+$436…+$1,924] · 85% credit | 77% surv 70% | -$142,462 NOT cap gain +$27,863 |
| Up-and-out for even (raise the cap, free) | ~$18 | 31 Jul 2026 | 10d left | +$0.09/sh | +$587 cycle +$1,691 [-$49…+$1,025] · 73% credit | 71% surv 60% | -$150,845 NOT cap gain +$19,480 |
| Max even-money escape in the band | ~$19 | 14 Aug 2026 | 24d left | +$0.06/sh | +$438 cycle +$1,542 [-$703…+$901] · 50% credit | 79% surv 74% | -$139,642 NOT cap gain +$30,683 |
| SS $39 not reachable for even money within 45d; this is the ceiling of the free ladder | |||||||
| Safety roll (pay small debit, max POP) | ~$20 | 14 Aug 2026 | 24d left | -$0.14/sh | -$994 cycle +$110 [-$2,459…-$673] · 13% credit | 84% surv 81% | -$133,507 NOT cap gain +$36,818 |
| budget: banked $1,104 debit $994 (90% used ≈ 0.9 wk of income) → whole cycle still +$110 cash · rolled 69 ct earn ≈ $3,687/mo while parked; 6 ct free to re-sell | |||||||
| Gross FIGHT income | $4,731/mo |
| vs 50% target ($7,112/mo) | -33% |
| vs normal income ($14,223/mo) | 33% covered |
| Net income (after hedge) | $4,744/mo |
| Cap give-up @ CC-SS (V-bounce) | -$133,429 |
| … as % of IC ($0) | 0.0% |
| … as % of ML ($75,959) | 175.7% |
| Recovery months (at normal income) | 9.4 mo |
| Surgical close (69 ct) | $-156,768 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $17.32 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $17-17.67 | 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 ≥ $17.67 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $17.50 (1.2σ) | $1,104 | $-154,648 | +$15,677 | +$1,035 |
| +2.5% | $17.94 (1.4σ) | $-1,915 | $-154,356 | +$15,969 | -$1,984 |
| +5% | $18.38 (1.7σ) | $-4,934 | $-154,064 | +$16,262 | -$5,002 |
| SS (= V-bounce) | $39.13 (14.2σ) | $-148,143 | $-148,688 | +$21,637 | -$50,715 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (73 ct) | POP / surv of new CC | If rolled & exited total P&L · cap gain @ new strike |
|---|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$17 | 31 Jul 2026 | 10d left | +$0.28/sh | +$2,038 cycle +$3,717 [+$1,476…+$2,484] · 100% credit | 68% surv 52% | -$155,822 NOT cap gain +$14,503 |
| Reliable up-and-out (highest cap still free ≥60%) | ~$18 | 14 Aug 2026 | 24d left | +$0.21/sh | +$1,506 cycle +$3,185 [+$303…+$1,728] · 83% credit | 77% surv 70% | -$145,570 NOT cap gain +$24,755 |
| Up-and-out for even (raise the cap, free) | ~$17 | 31 Jul 2026 | 10d left | +$0.09/sh | +$674 cycle +$2,353 [-$137…+$888] · 68% credit | 71% surv 60% | -$153,970 NOT cap gain +$16,355 |
| Max even-money escape in the band | ~$19 | 14 Aug 2026 | 24d left | +$0.07/sh | +$494 cycle +$2,173 [-$904…+$670] · 43% credit | 79% surv 74% | -$142,799 NOT cap gain +$27,526 |
| SS $39 not reachable for even money within 45d; this is the ceiling of the free ladder | |||||||
| Safety roll (pay small debit, max POP) | ~$20 | 14 Aug 2026 | 24d left | -$0.18/sh | -$1,301 cycle +$378 [-$3,063…-$1,290] · 6% credit | 86% surv 84% | -$133,243 NOT cap gain +$37,082 |
| budget: banked $1,679 debit $1,301 (77% used ≈ 0.8 wk of income) → whole cycle still +$378 cash · rolled 73 ct earn ≈ $3,440/mo while parked; 2 ct free to re-sell | |||||||
| Gross FIGHT income | $7,196/mo |
| vs 50% target ($7,112/mo) | +1% |
| vs normal income ($14,223/mo) | 51% covered |
| Net income (after hedge) | $7,200/mo |
| Cap give-up @ CC-SS (V-bounce) | -$144,303 |
| … as % of IC ($0) | 0.0% |
| … as % of ML ($75,959) | 190.0% |
| Recovery months (at normal income) | 10.1 mo |
| Surgical close (73 ct) | $-165,929 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $16.83 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $17-17.25 | 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 ≥ $17.25 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $17.00 (≤1σ, normal week) | $1,679 | $-157,860 | +$12,465 | +$1,606 |
| +2.5% | $17.42 (1.1σ) | $-1,423 | $-157,747 | +$12,578 | -$1,496 |
| +5% | $17.85 (1.4σ) | $-4,526 | $-157,633 | +$12,692 | -$4,599 |
| SS (= V-bounce) | $39.13 (14.2σ) | $-159,870 | $-154,767 | +$15,558 | -$56,794 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (68 ct) | POP / surv of new CC | If rolled & exited total P&L · cap gain @ new strike |
|---|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$16 | 31 Jul 2026 | 10d left | +$0.29/sh | +$1,976 cycle +$5,308 [+$1,219…+$1,659] · 99% credit | 68% surv 52% | -$161,794 NOT cap gain +$8,531 |
| Reliable up-and-out (highest cap still free ≥60%) | ~$17 | 14 Aug 2026 | 24d left | +$0.21/sh | +$1,423 cycle +$4,755 [-$142…+$850] · 70% credit | 77% surv 70% | -$151,564 NOT cap gain +$18,761 |
| Up-and-out for even (raise the cap, free) | ~$16 | 31 Jul 2026 | 10d left | +$0.10/sh | +$710 cycle +$4,042 [-$340…+$311] · 51% credit | 72% surv 61% | -$159,844 NOT cap gain +$10,481 |
| Max even-money escape in the band | ~$18 | 14 Aug 2026 | 24d left | +$0.07/sh | +$495 cycle +$3,827 [-$1,285…-$156] · 19% credit | 80% surv 75% | -$148,708 NOT cap gain +$21,617 |
| SS $39 not reachable for even money within 45d; this is the ceiling of the free ladder | |||||||
| Safety roll (pay small debit, max POP) | ~$20 | 14 Aug 2026 | 24d left | -$0.26/sh | -$1,781 cycle +$1,551 [-$4,214…-$2,632] | 90% surv 89% | -$132,064 NOT cap gain +$38,261 |
| budget: banked $3,332 debit $1,781 (53% used ≈ 0.5 wk of income) → whole cycle still +$1,551 cash · rolled 68 ct earn ≈ $2,216/mo while parked; 7 ct free to re-sell | |||||||
| Gross FIGHT income | $14,280/mo |
| vs 50% target ($7,112/mo) | +101% |
| vs normal income ($14,223/mo) | 100% covered |
| Net income (after hedge) | $14,295/mo |
| Cap give-up @ CC-SS (V-bounce) | -$139,452 |
| … as % of IC ($0) | 0.0% |
| … as % of ML ($75,959) | 183.6% |
| Recovery months (at normal income) | 9.8 mo |
| Surgical close (68 ct) | $-154,632 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $15.84 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $16-16.52 | 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 ≥ $16.52 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $16.00 (≤1σ, normal week) | $3,332 | $-163,770 | +$6,555 | +$3,264 |
| +2.5% | $16.40 (≤1σ, normal week) | $612 | $-163,463 | +$6,862 | +$544 |
| +5% | $16.80 (≤1σ, normal week) | $-2,108 | $-163,156 | +$7,169 | -$2,176 |
| SS (= V-bounce) | $39.13 (14.2σ) | $-153,952 | $-155,909 | +$14,416 | -$57,936 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (150 ct) | POP / surv of new CC | If rolled & exited total P&L · cap gain @ new strike |
|---|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$18 | 31 Jul 2026 | 10d left | +$0.26/sh | +$3,965 cycle +$5,615 [+$3,297…+$5,226] · 99% credit | 68% surv 52% | -$32,983 NOT cap gain +$42,317 |
| Reliable up-and-out (highest cap still free ≥60%) | ~$19 | 14 Aug 2026 | 24d left | +$0.20/sh | +$2,982 cycle +$4,632 [+$1,242…+$4,258] · 85% credit | 76% surv 69% | -$12,398 NOT cap gain +$62,902 |
| Up-and-out for even (raise the cap, free) | ~$18 | 31 Jul 2026 | 10d left | +$0.08/sh | +$1,154 cycle +$2,804 [-$4…+$2,255] · 75% credit | 71% surv 60% | -$29,361 NOT cap gain +$45,939 |
| Max even-money escape in the band | ~$20 | 14 Aug 2026 | 24d left | +$0.06/sh | +$873 cycle +$2,523 [-$1,175…+$2,058] · 54% credit | 79% surv 74% | -$6,940 NOT cap gain +$68,360 |
| SS $30 not reachable for even money within 45d; this is the ceiling of the free ladder | |||||||
| Safety roll (pay small debit, max POP) | ~$20 | 14 Aug 2026 | 24d left | -$0.05/sh | -$778 cycle +$872 [-$3,093…+$384] · 29% credit | 82% surv 78% | -$1,023 NOT cap gain +$74,277 |
| budget: banked $1,650 debit $778 (47% used ≈ 0.5 wk of income) → whole cycle still +$872 cash · rolled 150 ct earn ≈ $10,051/mo while parked; 0 ct free to re-sell | |||||||
| Gross FIGHT income | $7,071/mo |
| vs 50% target ($14,223/mo) | -50% |
| vs normal income ($28,446/mo) | 25% covered |
| Net income (after hedge) | $7,071/mo |
| Cap give-up @ CC-SS (V-bounce) | -$41,932 |
| … as % of IC ($0) | 0.0% |
| … as % of ML ($157,060) | 26.7% |
| Recovery months (at normal income) | 1.5 mo |
| Surgical close (150 ct) | $-75,375 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $17.82 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $18-18.11 | 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 ≥ $18.11 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $18.00 (1.5σ) | $1,650 | $-36,948 | +$38,352 | +$1,500 |
| +2.5% | $18.45 (1.7σ) | $-5,100 | $-36,887 | +$38,413 | -$5,250 |
| +5% | $18.90 (2.0σ) | $-11,850 | $-36,826 | +$38,474 | -$12,000 |
| SS (= V-bounce) | $30.29 (8.9σ) | $-182,700 | $-35,288 | +$40,012 | -$103,500 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (137 ct) | POP / surv of new CC | If rolled & exited total P&L · cap gain @ new strike |
|---|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$18 | 31 Jul 2026 | 10d left | +$0.27/sh | +$3,729 cycle +$5,921 [+$2,960…+$4,881] · 99% credit | 68% surv 52% | -$40,231 NOT cap gain +$35,069 |
| Reliable up-and-out (highest cap still free ≥60%) | ~$19 | 14 Aug 2026 | 24d left | +$0.20/sh | +$2,784 cycle +$4,976 [+$913…+$3,915] · 85% credit | 77% surv 70% | -$19,609 NOT cap gain +$55,691 |
| Up-and-out for even (raise the cap, free) | ~$18 | 31 Jul 2026 | 10d left | +$0.09/sh | +$1,165 cycle +$3,357 [-$59…+$2,088] · 73% credit | 71% surv 60% | -$36,363 NOT cap gain +$38,937 |
| Max even-money escape in the band | ~$19 | 14 Aug 2026 | 24d left | +$0.06/sh | +$869 cycle +$3,061 [-$1,289…+$1,914] · 53% credit | 79% surv 74% | -$13,956 NOT cap gain +$61,344 |
| SS $30 not reachable for even money within 45d; this is the ceiling of the free ladder | |||||||
| Safety roll (pay small debit, max POP) | ~$20 | 14 Aug 2026 | 24d left | -$0.14/sh | -$1,974 cycle +$218 [-$4,757…-$1,007] · 15% credit | 84% surv 81% | -$1,664 NOT cap gain +$73,636 |
| budget: banked $2,192 debit $1,974 (90% used ≈ 0.9 wk of income) → whole cycle still +$218 cash · rolled 137 ct earn ≈ $7,321/mo while parked; 13 ct free to re-sell | |||||||
| Gross FIGHT income | $9,394/mo |
| vs 50% target ($14,223/mo) | -34% |
| vs normal income ($28,446/mo) | 33% covered |
| Net income (after hedge) | $9,422/mo |
| Cap give-up @ CC-SS (V-bounce) | -$44,463 |
| … as % of IC ($0) | 0.0% |
| … as % of ML ($157,060) | 28.3% |
| Recovery months (at normal income) | 1.6 mo |
| Surgical close (137 ct) | $-68,911 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $17.32 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $17-17.67 | 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 ≥ $17.67 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $17.50 (1.2σ) | $2,192 | $-43,960 | +$31,340 | +$2,055 |
| +2.5% | $17.94 (1.4σ) | $-3,802 | $-43,332 | +$31,968 | -$3,939 |
| +5% | $18.38 (1.7σ) | $-9,796 | $-42,705 | +$32,596 | -$9,932 |
| SS (= V-bounce) | $30.29 (8.9σ) | $-173,031 | $-32,483 | +$42,817 | -$100,695 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (145 ct) | POP / surv of new CC | If rolled & exited total P&L · cap gain @ new strike |
|---|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$17 | 31 Jul 2026 | 10d left | +$0.28/sh | +$4,048 cycle +$7,383 [+$2,902…+$4,491] · 100% credit | 68% surv 52% | -$46,345 NOT cap gain +$28,955 |
| Reliable up-and-out (highest cap still free ≥60%) | ~$18 | 14 Aug 2026 | 24d left | +$0.21/sh | +$2,992 cycle +$6,327 [+$551…+$3,100] · 82% credit | 77% surv 70% | -$25,833 NOT cap gain +$49,467 |
| Up-and-out for even (raise the cap, free) | ~$17 | 31 Jul 2026 | 10d left | +$0.09/sh | +$1,339 cycle +$4,674 [-$325…+$1,490] · 68% credit | 71% surv 60% | -$42,622 NOT cap gain +$32,678 |
| Max even-money escape in the band | ~$19 | 14 Aug 2026 | 24d left | +$0.07/sh | +$980 cycle +$4,315 [-$1,855…+$962] · 40% credit | 79% surv 74% | -$20,277 NOT cap gain +$55,023 |
| SS $30 not reachable for even money within 45d; this is the ceiling of the free ladder | |||||||
| Safety roll (pay small debit, max POP) | ~$20 | 14 Aug 2026 | 24d left | -$0.18/sh | -$2,584 cycle +$751 [-$6,226…-$2,796] · 5% credit | 86% surv 84% | -$1,140 NOT cap gain +$74,160 |
| budget: banked $3,335 debit $2,584 (77% used ≈ 0.8 wk of income) → whole cycle still +$751 cash · rolled 145 ct earn ≈ $6,833/mo while parked; 5 ct free to re-sell | |||||||
| Gross FIGHT income | $14,293/mo |
| vs 50% target ($14,223/mo) | +0% |
| vs normal income ($28,446/mo) | 50% covered |
| Net income (after hedge) | $14,304/mo |
| Cap give-up @ CC-SS (V-bounce) | -$53,294 |
| … as % of IC ($0) | 0.0% |
| … as % of ML ($157,060) | 33.9% |
| Recovery months (at normal income) | 1.9 mo |
| Surgical close (145 ct) | $-73,080 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $16.83 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $17-17.25 | 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 ≥ $17.25 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $17.00 (≤1σ, normal week) | $3,335 | $-50,393 | +$24,907 | +$3,190 |
| +2.5% | $17.42 (1.1σ) | $-2,827 | $-50,123 | +$25,177 | -$2,972 |
| +5% | $17.85 (1.4σ) | $-8,990 | $-49,853 | +$25,447 | -$9,135 |
| SS (= V-bounce) | $30.29 (8.9σ) | $-189,370 | $-44,598 | +$30,702 | -$112,810 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (136 ct) | POP / surv of new CC | If rolled & exited total P&L · cap gain @ new strike |
|---|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$16 | 31 Jul 2026 | 10d left | +$0.29/sh | +$3,951 cycle +$10,615 [+$2,468…+$3,507] · 100% credit | 68% surv 52% | -$58,239 NOT cap gain +$17,061 |
| Reliable up-and-out (highest cap still free ≥60%) | ~$17 | 14 Aug 2026 | 24d left | +$0.21/sh | +$2,845 cycle +$9,509 [-$159…+$1,779] · 72% credit | 77% surv 70% | -$37,777 NOT cap gain +$37,523 |
| Up-and-out for even (raise the cap, free) | ~$16 | 31 Jul 2026 | 10d left | +$0.10/sh | +$1,419 cycle +$8,083 [-$605…+$683] · 54% credit | 72% surv 61% | -$54,338 NOT cap gain +$20,962 |
| Max even-money escape in the band | ~$18 | 14 Aug 2026 | 24d left | +$0.07/sh | +$989 cycle +$7,653 [-$2,451…-$214] · 21% credit | 80% surv 75% | -$32,066 NOT cap gain +$43,234 |
| SS $30 not reachable for even money within 45d; this is the ceiling of the free ladder | |||||||
| Safety roll (pay small debit, max POP) | ~$20 | 14 Aug 2026 | 24d left | -$0.26/sh | -$3,561 cycle +$3,103 [-$8,272…-$5,203] · 0% credit | 90% surv 89% | +$1,222 SAFE cap gain +$76,522 |
| budget: banked $6,664 debit $3,561 (53% used ≈ 0.5 wk of income) → whole cycle still +$3,103 cash · rolled 136 ct earn ≈ $4,433/mo while parked; 14 ct free to re-sell | |||||||
| Gross FIGHT income | $28,560/mo |
| vs 50% target ($14,223/mo) | +101% |
| vs normal income ($28,446/mo) | 100% covered |
| Net income (after hedge) | $28,590/mo |
| Cap give-up @ CC-SS (V-bounce) | -$60,050 |
| … as % of IC ($0) | 0.0% |
| … as % of ML ($157,060) | 38.2% |
| Recovery months (at normal income) | 2.1 mo |
| Surgical close (136 ct) | $-68,680 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $15.84 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $16-16.52 | 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 ≥ $16.52 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $16.00 (≤1σ, normal week) | $6,664 | $-62,190 | +$13,110 | +$6,528 |
| +2.5% | $16.40 (≤1σ, normal week) | $1,224 | $-61,576 | +$13,724 | +$1,088 |
| +5% | $16.80 (≤1σ, normal week) | $-4,216 | $-60,962 | +$14,338 | -$4,352 |
| SS (= V-bounce) | $30.29 (8.9σ) | $-187,680 | $-47,660 | +$27,640 | -$115,872 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (50 ct) | POP / surv of new CC | If rolled & exited total P&L · cap gain @ new strike |
|---|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$18 | 31 Jul 2026 | 10d left | +$0.26/sh | +$1,322 cycle +$1,872 [+$1,166…+$2,030] · 99% credit | 68% surv 52% | -$182,234 NOT cap gain +$14,191 |
| Up-and-out for even (raise the cap, free) | ~$18 | 31 Jul 2026 | 10d left | +$0.08/sh | +$385 cycle +$935 [+$48…+$946] · 78% credit | 71% surv 60% | -$181,012 NOT cap gain +$15,413 |
| Max even-money escape in the band | ~$20 | 14 Aug 2026 | 24d left | +$0.06/sh | +$291 cycle +$841 [-$339…+$912] · 62% credit | 79% surv 74% | -$173,486 NOT cap gain +$22,939 |
| SS $44 not reachable for even money within 45d; this is the ceiling of the free ladder | |||||||
| Safety roll (pay small debit, max POP) | ~$20 | 14 Aug 2026 | 24d left | -$0.05/sh | -$259 cycle +$291 [-$988…+$308] · 34% credit | 82% surv 78% | -$171,496 NOT cap gain +$24,929 |
| budget: banked $550 debit $259 (47% used ≈ 0.5 wk of income) → whole cycle still +$291 cash · rolled 50 ct earn ≈ $3,350/mo while parked; 0 ct free to re-sell | |||||||
| Gross FIGHT income | $2,357/mo |
| vs 50% target ($4,741/mo) | -50% |
| vs normal income ($9,482/mo) | 25% covered |
| Net income (after hedge) | $2,357/mo |
| Cap give-up @ CC-SS (V-bounce) | -$180,657 |
| … as % of IC ($94,550) | 191.1% |
| … as % of ML ($244,550) | 73.9% |
| Recovery months (at normal income) | 19.1 mo |
| Surgical close (50 ct) | $-196,450 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $17.82 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $18-18.11 | 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 ≥ $18.11 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $18.00 (1.5σ) | $550 | $-183,556 | +$12,869 | +$500 |
| +2.5% | $18.45 (1.7σ) | $-1,700 | $-183,520 | +$12,905 | -$1,750 |
| +5% | $18.90 (2.0σ) | $-3,950 | $-183,484 | +$12,941 | -$4,000 |
| SS (= V-bounce) | $44.46 (17.4σ) | $-131,750 | $-181,439 | +$14,986 | -$34,500 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (46 ct) | POP / surv of new CC | If rolled & exited total P&L · cap gain @ new strike |
|---|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$18 | 31 Jul 2026 | 10d left | +$0.27/sh | +$1,252 cycle +$1,988 [+$957…+$1,574] · 99% credit | 68% surv 52% | -$184,654 NOT cap gain +$11,771 |
| Reliable up-and-out (highest cap still free ≥60%) | ~$19 | 14 Aug 2026 | 24d left | +$0.20/sh | +$935 cycle +$1,671 [+$225…+$1,185] · 83% credit | 77% surv 70% | -$177,732 NOT cap gain +$18,693 |
| Up-and-out for even (raise the cap, free) | ~$18 | 31 Jul 2026 | 10d left | +$0.09/sh | +$391 cycle +$1,127 [-$87…+$614] · 70% credit | 71% surv 60% | -$183,356 NOT cap gain +$13,069 |
| Max even-money escape in the band | ~$19 | 14 Aug 2026 | 24d left | +$0.06/sh | +$292 cycle +$1,028 [-$535…+$504] · 50% credit | 79% surv 74% | -$175,835 NOT cap gain +$20,590 |
| SS $44 not reachable for even money within 45d; this is the ceiling of the free ladder | |||||||
| Safety roll (pay small debit, max POP) | ~$20 | 14 Aug 2026 | 24d left | -$0.14/sh | -$663 cycle +$73 [-$1,675…-$515] · 12% credit | 84% surv 81% | -$171,710 NOT cap gain +$24,715 |
| budget: banked $736 debit $663 (90% used ≈ 0.9 wk of income) → whole cycle still +$73 cash · rolled 46 ct earn ≈ $2,458/mo while parked; 4 ct free to re-sell | |||||||
| Gross FIGHT income | $3,154/mo |
| vs 50% target ($4,741/mo) | -33% |
| vs normal income ($9,482/mo) | 33% covered |
| Net income (after hedge) | $3,163/mo |
| Cap give-up @ CC-SS (V-bounce) | -$168,274 |
| … as % of IC ($94,550) | 178.0% |
| … as % of ML ($244,550) | 68.8% |
| Recovery months (at normal income) | 17.7 mo |
| Surgical close (46 ct) | $-180,757 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $17.32 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $17-17.67 | 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 ≥ $17.67 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $17.50 (1.2σ) | $736 | $-185,906 | +$10,519 | +$690 |
| +2.5% | $17.94 (1.4σ) | $-1,276 | $-185,696 | +$10,729 | -$1,322 |
| +5% | $18.38 (1.7σ) | $-3,289 | $-185,486 | +$10,939 | -$3,335 |
| SS (= V-bounce) | $44.46 (17.4σ) | $-123,280 | $-180,749 | +$15,676 | -$33,810 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (49 ct) | POP / surv of new CC | If rolled & exited total P&L · cap gain @ new strike |
|---|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$17 | 31 Jul 2026 | 10d left | +$0.28/sh | +$1,368 cycle +$2,495 [+$979…+$1,553] · 99% credit | 68% surv 52% | -$186,690 NOT cap gain +$9,735 |
| Reliable up-and-out (highest cap still free ≥60%) | ~$18 | 14 Aug 2026 | 24d left | +$0.21/sh | +$1,011 cycle +$2,138 [+$205…+$1,094] · 82% credit | 77% surv 70% | -$179,808 NOT cap gain +$16,617 |
| Up-and-out for even (raise the cap, free) | ~$17 | 31 Jul 2026 | 10d left | +$0.09/sh | +$452 cycle +$1,579 [-$92…+$526] · 68% credit | 71% surv 60% | -$185,447 NOT cap gain +$10,978 |
| Max even-money escape in the band | ~$19 | 14 Aug 2026 | 24d left | +$0.07/sh | +$331 cycle +$1,458 [-$618…+$376] · 41% credit | 79% surv 74% | -$177,948 NOT cap gain +$18,477 |
| SS $44 not reachable for even money within 45d; this is the ceiling of the free ladder | |||||||
| Safety roll (pay small debit, max POP) | ~$20 | 14 Aug 2026 | 24d left | -$0.18/sh | -$873 cycle +$254 [-$2,080…-$901] · 5% credit | 86% surv 84% | -$171,532 NOT cap gain +$24,893 |
| budget: banked $1,127 debit $873 (77% used ≈ 0.8 wk of income) → whole cycle still +$254 cash · rolled 49 ct earn ≈ $2,309/mo while parked; 1 ct free to re-sell | |||||||
| Gross FIGHT income | $4,830/mo |
| vs 50% target ($4,741/mo) | +2% |
| vs normal income ($9,482/mo) | 51% covered |
| Net income (after hedge) | $4,832/mo |
| Cap give-up @ CC-SS (V-bounce) | -$181,356 |
| … as % of IC ($94,550) | 191.8% |
| … as % of ML ($244,550) | 74.2% |
| Recovery months (at normal income) | 19.1 mo |
| Surgical close (49 ct) | $-192,594 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $16.83 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $17-17.25 | 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 ≥ $17.25 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $17.00 (≤1σ, normal week) | $1,127 | $-188,058 | +$8,367 | +$1,078 |
| +2.5% | $17.42 (1.1σ) | $-955 | $-187,981 | +$8,444 | -$1,004 |
| +5% | $17.85 (1.4σ) | $-3,038 | $-187,905 | +$8,520 | -$3,087 |
| SS (= V-bounce) | $44.46 (17.4σ) | $-133,427 | $-185,061 | +$11,364 | -$38,122 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (46 ct) | POP / surv of new CC | If rolled & exited total P&L · cap gain @ new strike |
|---|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$16 | 31 Jul 2026 | 10d left | +$0.29/sh | +$1,336 cycle +$3,590 [+$813…+$1,151] · 99% credit | 68% surv 52% | -$190,672 NOT cap gain +$5,753 |
| Reliable up-and-out (highest cap still free ≥60%) | ~$17 | 14 Aug 2026 | 24d left | +$0.21/sh | +$962 cycle +$3,216 [-$126…+$603] · 69% credit | 77% surv 70% | -$183,807 NOT cap gain +$12,618 |
| Up-and-out for even (raise the cap, free) | ~$16 | 31 Jul 2026 | 10d left | +$0.10/sh | +$480 cycle +$2,734 [-$252…+$231] · 53% credit | 72% surv 61% | -$189,369 NOT cap gain +$7,056 |
| Max even-money escape in the band | ~$18 | 14 Aug 2026 | 24d left | +$0.07/sh | +$335 cycle +$2,589 [-$899…-$56] · 20% credit | 80% surv 75% | -$181,894 NOT cap gain +$14,531 |
| SS $44 not reachable for even money within 45d; this is the ceiling of the free ladder | |||||||
| Safety roll (pay small debit, max POP) | ~$20 | 14 Aug 2026 | 24d left | -$0.26/sh | -$1,204 cycle +$1,050 [-$2,873…-$1,753] · 0% credit | 90% surv 89% | -$170,733 NOT cap gain +$25,692 |
| budget: banked $2,254 debit $1,204 (53% used ≈ 0.5 wk of income) → whole cycle still +$1,050 cash · rolled 46 ct earn ≈ $1,499/mo while parked; 4 ct free to re-sell | |||||||
| Gross FIGHT income | $9,660/mo |
| vs 50% target ($4,741/mo) | +104% |
| vs normal income ($9,482/mo) | 102% covered |
| Net income (after hedge) | $9,669/mo |
| Cap give-up @ CC-SS (V-bounce) | -$173,656 |
| … as % of IC ($94,550) | 183.7% |
| … as % of ML ($244,550) | 71.0% |
| Recovery months (at normal income) | 18.3 mo |
| Surgical close (46 ct) | $-180,849 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $15.84 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $16-16.52 | 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 ≥ $16.52 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $16.00 (≤1σ, normal week) | $2,254 | $-192,008 | +$4,417 | +$2,208 |
| +2.5% | $16.40 (≤1σ, normal week) | $414 | $-191,816 | +$4,609 | +$368 |
| +5% | $16.80 (≤1σ, normal week) | $-1,426 | $-191,624 | +$4,801 | -$1,472 |
| SS (= V-bounce) | $44.46 (17.4σ) | $-128,662 | $-186,131 | +$10,294 | -$39,192 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (25 ct) | POP / surv of new CC | If rolled & exited total P&L · cap gain @ new strike |
|---|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$16 | 31 Jul 2026 | 10d left | +$0.37/sh | +$924 cycle +$1,199 [+$851…+$1,306] · 100% credit | 68% surv 53% | -$2,524 NOT cap gain +$6,326 |
| Up-and-out for even (raise the cap, free) | ~$16 | 31 Jul 2026 | 10d left | +$0.17/sh | +$420 cycle +$695 [+$265…+$694] · 93% credit | 72% surv 61% | -$1,986 NOT cap gain +$6,864 |
| Reliable up-and-out (highest cap still free ≥60%) | ~$18 | 14 Aug 2026 | 24d left | +$0.23/sh | +$585 cycle +$860 [+$331…+$902] · 91% credit | 80% surv 75% | +$2,263 SAFE cap gain +$11,113 |
| Max even-money escape in the band | ~$19 | 14 Aug 2026 | 24d left | +$0.05/sh | +$115 cycle +$390 [-$246…+$404] · 58% credit | 82% surv 78% | +$2,814 SAFE cap gain +$11,664 |
| SS $21 not reachable for even money within 45d; this is the ceiling of the free ladder | |||||||
| Safety roll (pay small debit, max POP) | ~$19 | 14 Aug 2026 | 24d left | -$0.10/sh | -$238 cycle +$37 [-$668…+$42] · 27% credit | 84% surv 81% | +$3,483 SAFE cap gain +$12,333 |
| budget: banked $275 debit $238 (87% used ≈ 0.9 wk of income) → whole cycle still +$37 cash · rolled 25 ct earn ≈ $1,889/mo while parked; 0 ct free to re-sell | |||||||
| Gross FIGHT income | $1,179/mo |
| vs 50% target ($2,518/mo) | -53% |
| vs normal income ($5,036/mo) | 23% covered |
| Net income (after hedge) | $1,179/mo |
| Cap give-up @ CC-SS (V-bounce) | -$4,122 |
| … as % of IC ($9,350) | 44.1% |
| … as % of ML ($26,850) | 15.4% |
| Recovery months (at normal income) | 0.8 mo |
| Surgical close (25 ct) | $-8,900 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $15.35 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $15-15.63 | 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 ≥ $15.63 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $15.50 (1.5σ) | $275 | $-3,448 | +$5,402 | +$225 |
| +2.5% | $15.89 (1.7σ) | $-694 | $-3,626 | +$5,224 | -$744 |
| +5% | $16.28 (1.9σ) | $-1,663 | $-3,803 | +$5,047 | -$1,713 |
| SS (= V-bounce) | $20.74 (4.5σ) | $-12,825 | $-5,846 | +$3,004 | -$11,025 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (25 ct) | POP / surv of new CC | If rolled & exited total P&L · cap gain @ new strike |
|---|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$15 | 31 Jul 2026 | 10d left | +$0.35/sh | +$877 cycle +$1,277 [+$767…+$1,162] · 100% credit | 68% surv 53% | -$3,467 NOT cap gain +$5,383 |
| Up-and-out for even (raise the cap, free) | ~$16 | 31 Jul 2026 | 10d left | +$0.15/sh | +$373 cycle +$773 [+$195…+$581] · 92% credit | 72% surv 61% | -$2,930 NOT cap gain +$5,920 |
| Reliable up-and-out (highest cap still free ≥60%) | ~$18 | 14 Aug 2026 | 24d left | +$0.19/sh | +$473 cycle +$873 [+$183…+$726] · 87% credit | 81% surv 76% | +$1,255 SAFE cap gain +$10,105 |
| Max even-money escape in the band | ~$18 | 14 Aug 2026 | 24d left | +$0.01/sh | +$28 cycle +$428 [-$351…+$254] · 44% credit | 82% surv 79% | +$1,831 SAFE cap gain +$10,681 |
| SS $21 not reachable for even money within 45d; this is the ceiling of the free ladder | |||||||
| Safety roll (pay small debit, max POP) | ~$19 | 14 Aug 2026 | 24d left | -$0.12/sh | -$305 cycle +$95 [-$744…-$88] · 18% credit | 84% surv 82% | +$2,520 SAFE cap gain +$11,370 |
| budget: banked $400 debit $305 (76% used ≈ 0.8 wk of income) → whole cycle still +$95 cash · rolled 25 ct earn ≈ $1,697/mo while parked; 0 ct free to re-sell | |||||||
| Gross FIGHT income | $1,714/mo |
| vs 50% target ($2,518/mo) | -32% |
| vs normal income ($5,036/mo) | 34% covered |
| Net income (after hedge) | $1,714/mo |
| Cap give-up @ CC-SS (V-bounce) | -$5,247 |
| … as % of IC ($9,350) | 56.1% |
| … as % of ML ($26,850) | 19.5% |
| Recovery months (at normal income) | 1.0 mo |
| Surgical close (25 ct) | $-8,913 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $14.85 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $15-15.19 | 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 ≥ $15.19 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $15.00 (1.2σ) | $400 | $-4,345 | +$4,505 | +$350 |
| +2.5% | $15.37 (1.4σ) | $-537 | $-4,516 | +$4,334 | -$587 |
| +5% | $15.75 (1.6σ) | $-1,475 | $-4,688 | +$4,162 | -$1,525 |
| SS (= V-bounce) | $20.74 (4.5σ) | $-13,950 | $-6,971 | +$1,879 | -$12,150 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (24 ct) | POP / surv of new CC | If rolled & exited total P&L · cap gain @ new strike |
|---|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$14 | 31 Jul 2026 | 10d left | +$0.33/sh | +$798 cycle +$1,398 [+$646…+$985] · 100% credit | 68% surv 53% | -$4,365 NOT cap gain +$4,485 |
| Up-and-out for even (raise the cap, free) | ~$15 | 31 Jul 2026 | 10d left | +$0.13/sh | +$315 cycle +$915 [+$91…+$433] · 86% credit | 72% surv 61% | -$3,807 NOT cap gain +$5,043 |
| Max even-money escape in the band | ~$17 | 14 Aug 2026 | 24d left | +$0.15/sh | +$352 cycle +$952 [-$8…+$464] · 75% credit | 81% surv 76% | +$315 SAFE cap gain +$9,165 |
| SS $21 not reachable for even money within 45d; this is the ceiling of the free ladder | |||||||
| Safety roll (pay small debit, max POP) | ~$18 | 14 Aug 2026 | 24d left | -$0.15/sh | -$351 cycle +$249 [-$891…-$294] · 11% credit | 85% surv 82% | +$1,654 SAFE cap gain +$10,504 |
| budget: banked $600 debit $351 (59% used ≈ 0.6 wk of income) → whole cycle still +$249 cash · rolled 24 ct earn ≈ $1,454/mo while parked; 1 ct free to re-sell | |||||||
| Gross FIGHT income | $2,571/mo |
| vs 50% target ($2,518/mo) | +2% |
| vs normal income ($5,036/mo) | 51% covered |
| Net income (after hedge) | $2,574/mo |
| Cap give-up @ CC-SS (V-bounce) | -$6,021 |
| … as % of IC ($9,350) | 64.4% |
| … as % of ML ($26,850) | 22.4% |
| Recovery months (at normal income) | 1.2 mo |
| Surgical close (24 ct) | $-8,544 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $14.36 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $14-14.77 | 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 ≥ $14.77 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $14.50 (≤1σ, normal week) | $600 | $-5,164 | +$3,686 | +$552 |
| +2.5% | $14.86 (1.1σ) | $-270 | $-5,293 | +$3,557 | -$318 |
| +5% | $15.23 (1.3σ) | $-1,140 | $-5,423 | +$3,427 | -$1,188 |
| SS (= V-bounce) | $20.74 (4.5σ) | $-14,376 | $-7,469 | +$1,381 | -$12,648 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (24 ct) | POP / surv of new CC | If rolled & exited total P&L · cap gain @ new strike |
|---|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$14 | 31 Jul 2026 | 10d left | +$0.30/sh | +$714 cycle +$1,938 [+$487…+$657] · 100% credit | 68% surv 53% | -$5,868 NOT cap gain +$2,982 |
| Reliable up-and-out (highest cap still free ≥60%) | ~$15 | 14 Aug 2026 | 24d left | +$0.24/sh | +$576 cycle +$1,800 [+$100…+$407] · 84% credit | 77% surv 70% | -$2,922 NOT cap gain +$5,928 |
| Up-and-out for even (raise the cap, free) | ~$14 | 31 Jul 2026 | 10d left | +$0.10/sh | +$231 cycle +$1,455 [-$79…+$125] · 56% credit | 72% surv 62% | -$5,309 NOT cap gain +$3,541 |
| Max even-money escape in the band | ~$16 | 14 Aug 2026 | 24d left | +$0.07/sh | +$164 cycle +$1,388 [-$358…-$19] · 23% credit | 82% surv 78% | -$1,292 NOT cap gain +$7,558 |
| SS $21 not reachable for even money within 45d; this is the ceiling of the free ladder | |||||||
| Safety roll (pay small debit, max POP) | ~$18 | 7 Aug 2026 | 18d left | -$0.39/sh | -$935 cycle +$289 [-$1,802…-$1,226] | 90% surv 90% | +$673 SAFE cap gain +$9,523 |
| budget: banked $1,224 debit $935 (76% used ≈ 0.8 wk of income) → whole cycle still +$289 cash · rolled 24 ct earn ≈ $707/mo while parked; 1 ct free to re-sell | |||||||
| Gross FIGHT income | $5,246/mo |
| vs 50% target ($2,518/mo) | +108% |
| vs normal income ($5,036/mo) | 104% covered |
| Net income (after hedge) | $5,249/mo |
| Cap give-up @ CC-SS (V-bounce) | -$7,797 |
| … as % of IC ($9,350) | 83.4% |
| … as % of ML ($26,850) | 29.0% |
| Recovery months (at normal income) | 1.5 mo |
| Surgical close (24 ct) | $-8,544 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $13.37 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $13-14.03 | 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 ≥ $14.03 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $13.50 (≤1σ, normal week) | $1,224 | $-6,582 | +$2,268 | +$1,176 |
| +2.5% | $13.84 (≤1σ, normal week) | $414 | $-6,703 | +$2,147 | +$366 |
| +5% | $14.18 (≤1σ, normal week) | $-396 | $-6,824 | +$2,026 | -$444 |
| SS (= V-bounce) | $20.74 (4.5σ) | $-16,152 | $-9,245 | -$395 | -$14,424 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (8 ct) | POP / surv of new CC | If rolled & exited total P&L · cap gain @ new strike |
|---|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$188 | 31 Jul 2026 | 10d left | +$5.92/sh | +$4,733 cycle +$5,301 [+$4,947…+$5,943] · 100% credit | 69% surv 53% | -$20,955 NOT cap gain +$28,977 |
| Reliable up-and-out (highest cap still free ≥60%) | ~$213 | 14 Aug 2026 | 24d left | +$1.38/sh | +$1,108 cycle +$1,676 [+$505…+$2,314] · 88% credit | 80% surv 75% | -$904 NOT cap gain +$49,028 |
| Max even-money escape in the band | ~$221 | 14 Aug 2026 | 24d left | +$0.11/sh | +$88 cycle +$656 [-$640…+$1,177] · 52% credit | 83% surv 80% | +$4,941 SAFE cap gain +$54,873 |
| reaches SS ✓ | |||||||
| Up-and-out for even (raise the cap, free) | ~$203 | 31 Jul 2026 | 10d left | +$0.09/sh | +$75 cycle +$643 [-$415…+$669] · 51% credit | 79% surv 72% | -$11,088 NOT cap gain +$38,844 |
| Safety roll (pay small debit, max POP) | ~$226 | 14 Aug 2026 | 24d left | -$0.64/sh | -$515 cycle +$53 [-$1,322…+$511] · 37% credit | 85% surv 83% | +$8,913 SAFE cap gain +$58,845 |
| budget: banked $568 debit $515 (91% used ≈ 0.9 wk of income) → whole cycle still +$53 cash · rolled 8 ct earn ≈ $5,762/mo while parked; 0 ct free to re-sell · clears SS ✓ | |||||||
| Gross FIGHT income | $2,434/mo |
| vs 50% target ($9,429/mo) | -74% |
| vs normal income ($18,857/mo) | 13% covered |
| Net income (after hedge) | $2,023/mo |
| Cap give-up @ CC-SS (V-bounce) | -$23,246 |
| … as % of IC ($13,440) | 173.0% |
| … as % of ML ($137,440) | 16.9% |
| Recovery months (at normal income) | 1.2 mo |
| Surgical close (8 ct) | $-50,048 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $185.62 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $186-188.35 | 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 ≥ $188.35 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $187.50 (1.4σ) | $568 | $-25,688 | +$24,244 | -$336 |
| +2.5% | $192.19 (1.6σ) | $-3,182 | $-25,148 | +$24,784 | -$4,086 |
| +5% | $196.88 (1.9σ) | $-6,932 | $-24,608 | +$25,324 | -$7,836 |
| SS (= V-bounce) | $210.90 (2.6σ) | $-18,152 | $-22,992 | +$26,940 | -$18,336 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (8 ct) | POP / surv of new CC | If rolled & exited total P&L · cap gain @ new strike |
|---|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$178 | 31 Jul 2026 | 10d left | +$5.42/sh | +$4,338 cycle +$5,874 [+$4,320…+$4,958] · 100% credit | 69% surv 53% | -$29,534 NOT cap gain +$20,398 |
| Reliable up-and-out (highest cap still free ≥60%) | ~$201 | 14 Aug 2026 | 24d left | +$1.17/sh | +$936 cycle +$2,472 [-$188…+$1,266] · 67% credit | 80% surv 75% | -$11,548 NOT cap gain +$38,384 |
| Up-and-out for even (raise the cap, free) | ~$191 | 31 Jul 2026 | 10d left | +$0.50/sh | +$403 cycle +$1,939 [-$282…+$524] · 52% credit | 78% surv 71% | -$21,233 NOT cap gain +$28,699 |
| Max even-money escape in the band | ~$203 | 14 Aug 2026 | 24d left | +$0.70/sh | +$559 cycle +$2,095 [-$621…+$847] · 48% credit | 81% surv 77% | -$9,637 NOT cap gain +$40,295 |
| SS $211 not reachable for even money within 45d; this is the ceiling of the free ladder | |||||||
| Safety roll (pay small debit, max POP) | ~$216 | 14 Aug 2026 | 24d left | -$1.23/sh | -$983 cycle +$553 [-$2,476…-$832] · 11% credit | 87% surv 84% | +$262 SAFE cap gain +$50,194 |
| budget: banked $1,536 debit $983 (64% used ≈ 0.6 wk of income) → whole cycle still +$553 cash · rolled 8 ct earn ≈ $4,634/mo while parked; 0 ct free to re-sell · clears SS ✓ | |||||||
| Gross FIGHT income | $6,583/mo |
| vs 50% target ($9,429/mo) | -30% |
| vs normal income ($18,857/mo) | 35% covered |
| Net income (after hedge) | $6,171/mo |
| Cap give-up @ CC-SS (V-bounce) | -$30,278 |
| … as % of IC ($13,440) | 225.3% |
| … as % of ML ($137,440) | 22.0% |
| Recovery months (at normal income) | 1.6 mo |
| Surgical close (8 ct) | $-50,008 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $175.72 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $176-179.51 | 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 ≥ $179.51 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $177.50 (≤1σ, normal week) | $1,536 | $-33,872 | +$16,060 | +$632 |
| +2.5% | $181.94 (1.1σ) | $-2,014 | $-33,361 | +$16,571 | -$2,918 |
| +5% | $186.38 (1.3σ) | $-5,564 | $-32,849 | +$17,083 | -$6,468 |
| SS (= V-bounce) | $210.90 (2.6σ) | $-25,184 | $-30,024 | +$19,908 | -$25,368 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (8 ct) | POP / surv of new CC | If rolled & exited total P&L · cap gain @ new strike |
|---|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$172 | 31 Jul 2026 | 10d left | +$5.18/sh | +$4,146 cycle +$6,482 [+$4,046…+$4,695] · 100% credit | 69% surv 53% | -$33,502 NOT cap gain +$16,430 |
| Reliable up-and-out (highest cap still free ≥60%) | ~$191 | 14 Aug 2026 | 24d left | +$2.13/sh | +$1,708 cycle +$4,044 [+$500…+$1,783] · 89% credit | 77% surv 71% | -$19,128 NOT cap gain +$30,804 |
| Up-and-out for even (raise the cap, free) | ~$186 | 31 Jul 2026 | 10d left | +$0.29/sh | +$235 cycle +$2,571 [-$511…+$209] · 33% credit | 78% surv 72% | -$25,177 NOT cap gain +$24,755 |
| Max even-money escape in the band | ~$198 | 14 Aug 2026 | 24d left | +$0.38/sh | +$305 cycle +$2,641 [-$1,020…+$321] · 32% credit | 82% surv 78% | -$13,667 NOT cap gain +$36,265 |
| SS $211 not reachable for even money within 45d; this is the ceiling of the free ladder | |||||||
| Safety roll (pay small debit, max POP) | ~$216 | 14 Aug 2026 | 24d left | -$2.45/sh | -$1,960 cycle +$376 [-$3,885…-$2,188] · 2% credit | 89% surv 88% | +$85 SAFE cap gain +$50,017 |
| budget: banked $2,336 debit $1,960 (84% used ≈ 0.9 wk of income) → whole cycle still +$376 cash · rolled 8 ct earn ≈ $3,150/mo while parked; 0 ct free to re-sell · clears SS ✓ | |||||||
| Gross FIGHT income | $10,011/mo |
| vs 50% target ($9,429/mo) | +6% |
| vs normal income ($18,857/mo) | 53% covered |
| Net income (after hedge) | $9,600/mo |
| Cap give-up @ CC-SS (V-bounce) | -$33,478 |
| … as % of IC ($13,440) | 249.1% |
| … as % of ML ($137,440) | 24.4% |
| Recovery months (at normal income) | 1.8 mo |
| Surgical close (8 ct) | $-50,024 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $170.78 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $171-175.53 | 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 ≥ $175.53 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $172.50 (≤1σ, normal week) | $2,336 | $-37,648 | +$12,284 | +$1,432 |
| +2.5% | $176.81 (≤1σ, normal week) | $-1,114 | $-37,151 | +$12,781 | -$2,018 |
| +5% | $181.12 (1.0σ) | $-4,564 | $-36,654 | +$13,278 | -$5,468 |
| SS (= V-bounce) | $210.90 (2.6σ) | $-28,384 | $-33,224 | +$16,708 | -$28,568 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (7 ct) | POP / surv of new CC | If rolled & exited total P&L · cap gain @ new strike |
|---|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$162 | 31 Jul 2026 | 10d left | +$4.72/sh | +$3,303 cycle +$7,818 [+$3,117…+$3,337] · 100% credit | 68% surv 53% | -$41,205 NOT cap gain +$8,727 |
| Reliable up-and-out (highest cap still free ≥60%) | ~$178 | 14 Aug 2026 | 24d left | +$2.28/sh | +$1,598 cycle +$6,113 [+$162…+$905] · 81% credit | 77% surv 70% | -$28,386 NOT cap gain +$21,546 |
| Up-and-out for even (raise the cap, free) | ~$173 | 31 Jul 2026 | 10d left | +$0.62/sh | +$431 cycle +$4,946 [-$372…+$57] · 35% credit | 77% surv 70% | -$34,128 NOT cap gain +$15,804 |
| Max even-money escape in the band | ~$186 | 14 Aug 2026 | 24d left | +$0.24/sh | +$167 cycle +$4,682 [-$1,538…-$598] · 8% credit | 82% surv 78% | -$22,952 NOT cap gain +$26,980 |
| SS $211 not reachable for even money within 45d; this is the ceiling of the free ladder | |||||||
| Safety roll (pay small debit, max POP) | ~$206 | 14 Aug 2026 | 24d left | -$2.72/sh | -$1,907 cycle +$2,608 [-$4,494…-$2,909] | 90% surv 89% | -$6,723 NOT cap gain +$43,209 |
| budget: banked $4,515 debit $1,907 (42% used ≈ 0.4 wk of income) → whole cycle still +$2,608 cash · rolled 7 ct earn ≈ $2,069/mo while parked; 1 ct free to re-sell | |||||||
| Gross FIGHT income | $19,350/mo |
| vs 50% target ($9,429/mo) | +105% |
| vs normal income ($18,857/mo) | 103% covered |
| Net income (after hedge) | $19,181/mo |
| Cap give-up @ CC-SS (V-bounce) | -$33,822 |
| … as % of IC ($13,440) | 251.7% |
| … as % of ML ($137,440) | 24.6% |
| Recovery months (at normal income) | 1.8 mo |
| Surgical close (7 ct) | $-43,796 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $160.88 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $161-169.10 | 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 ≥ $169.10 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $162.50 (≤1σ, normal week) | $4,515 | $-44,508 | +$5,424 | +$3,724 |
| +2.5% | $166.56 (≤1σ, normal week) | $1,671 | $-43,634 | +$6,298 | +$880 |
| +5% | $170.62 (≤1σ, normal week) | $-1,172 | $-42,759 | +$7,173 | -$1,964 |
| SS (= V-bounce) | $210.90 (2.6σ) | $-29,365 | $-34,182 | +$15,750 | -$29,526 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (1 ct) | POP / surv of new CC | If rolled & exited total P&L · cap gain @ new strike |
|---|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$82 | 31 Jul 2026 | 10d left | +$0.74/sh | +$74 cycle +$89 [+$66…+$114] · 99% credit | 67% surv 52% | -$1,241 NOT cap gain +$744 |
| Up-and-out for even (raise the cap, free) | ~$83 | 31 Jul 2026 | 10d left | +$0.16/sh | +$16 cycle +$31 [-$3…+$43] · 73% credit | 72% surv 61% | -$1,155 NOT cap gain +$830 |
| Max even-money escape in the band | ~$87 | 14 Aug 2026 | 24d left | +$0.19/sh | +$19 cycle +$34 [-$9…+$54] · 68% credit | 77% surv 71% | -$827 NOT cap gain +$1,158 |
| SS $93 not reachable for even money within 45d; this is the ceiling of the free ladder | |||||||
| Gross FIGHT income | $64/mo |
| vs 50% target ($262/mo) | -76% |
| vs normal income ($525/mo) | 12% covered |
| Net income (after hedge) | $64/mo |
| Cap give-up @ CC-SS (V-bounce) | -$1,337 |
| … as % of IC ($2,840) | 47.1% |
| … as % of ML ($5,040) | 26.5% |
| Recovery months (at normal income) | 2.5 mo |
| Surgical close (1 ct) | $-1,992 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $80.69 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $81-81.72 | 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 ≥ $81.72 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $81.50 (1.6σ) | $15 | $-1,315 | +$670 | +$10 |
| +2.5% | $83.54 (2.0σ) | $-189 | $-1,330 | +$655 | -$194 |
| +5% | $85.58 (2.5σ) | $-393 | $-1,344 | +$641 | -$398 |
| SS (= V-bounce) | $93.40 (4.2σ) | $-1,175 | $-1,400 | +$585 | -$1,040 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (1 ct) | POP / surv of new CC | If rolled & exited total P&L · cap gain @ new strike |
|---|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$79 | 31 Jul 2026 | 10d left | +$0.69/sh | +$69 cycle +$114 [+$48…+$92] · 99% credit | 67% surv 52% | -$1,448 NOT cap gain +$537 |
| Reliable up-and-out (highest cap still free ≥60%) | ~$83 | 14 Aug 2026 | 24d left | +$0.29/sh | +$29 cycle +$74 [-$14…+$51] · 62% credit | 75% surv 68% | -$1,112 NOT cap gain +$873 |
| Up-and-out for even (raise the cap, free) | ~$81 | 31 Jul 2026 | 10d left | +$0.10/sh | +$10 cycle +$55 [-$19…+$29] · 50% credit | 72% surv 61% | -$1,363 NOT cap gain +$622 |
| Max even-money escape in the band | ~$84 | 14 Aug 2026 | 24d left | +$0.08/sh | +$8 cycle +$53 [-$36…+$30] · 41% credit | 77% surv 72% | -$1,040 NOT cap gain +$945 |
| SS $93 not reachable for even money within 45d; this is the ceiling of the free ladder | |||||||
| Safety roll (pay small debit, max POP) | ~$86 | 14 Aug 2026 | 24d left | -$0.28/sh | -$28 cycle +$17 [-$80…-$10] · 19% credit | 80% surv 76% | -$937 NOT cap gain +$1,048 |
| budget: banked $45 debit $28 (63% used ≈ 0.6 wk of income) → whole cycle still +$17 cash · rolled 1 ct earn ≈ $183/mo while parked; 0 ct free to re-sell | |||||||
| Gross FIGHT income | $193/mo |
| vs 50% target ($262/mo) | -27% |
| vs normal income ($525/mo) | 37% covered |
| Net income (after hedge) | $193/mo |
| Cap give-up @ CC-SS (V-bounce) | -$1,557 |
| … as % of IC ($2,840) | 54.8% |
| … as % of ML ($5,040) | 30.9% |
| Recovery months (at normal income) | 3.0 mo |
| Surgical close (1 ct) | $-2,000 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $78.21 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $78-79.60 | 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 ≥ $79.60 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $79.00 (1.0σ) | $45 | $-1,517 | +$468 | +$40 |
| +2.5% | $80.97 (1.4σ) | $-152 | $-1,531 | +$454 | -$157 |
| +5% | $82.95 (1.9σ) | $-350 | $-1,545 | +$440 | -$355 |
| SS (= V-bounce) | $93.40 (4.2σ) | $-1,395 | $-1,620 | +$365 | -$1,260 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (1 ct) | POP / surv of new CC | If rolled & exited total P&L · cap gain @ new strike |
|---|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$78 | 31 Jul 2026 | 10d left | +$0.67/sh | +$67 cycle +$132 [+$41…+$80] · 98% credit | 67% surv 52% | -$1,523 NOT cap gain +$462 |
| Reliable up-and-out (highest cap still free ≥60%) | ~$82 | 14 Aug 2026 | 24d left | +$0.50/sh | +$50 cycle +$115 [+$7…+$59] · 80% credit | 75% surv 67% | -$1,210 NOT cap gain +$775 |
| Up-and-out for even (raise the cap, free) | ~$80 | 31 Jul 2026 | 10d left | +$0.08/sh | +$8 cycle +$73 [-$25…+$14] · 37% credit | 72% surv 62% | -$1,438 NOT cap gain +$547 |
| Max even-money escape in the band | ~$83 | 14 Aug 2026 | 24d left | +$0.04/sh | +$4 cycle +$69 [-$47…+$9] · 30% credit | 78% surv 72% | -$1,117 NOT cap gain +$868 |
| SS $93 not reachable for even money within 45d; this is the ceiling of the free ladder | |||||||
| Safety roll (pay small debit, max POP) | ~$86 | 14 Aug 2026 | 24d left | -$0.63/sh | -$63 cycle +$2 [-$131…-$63] · 4% credit | 83% surv 80% | -$952 NOT cap gain +$1,033 |
| budget: banked $65 debit $63 (97% used ≈ 1.0 wk of income) → whole cycle still +$2 cash · rolled 1 ct earn ≈ $134/mo while parked; 0 ct free to re-sell | |||||||
| Gross FIGHT income | $279/mo |
| vs 50% target ($262/mo) | +6% |
| vs normal income ($525/mo) | 53% covered |
| Net income (after hedge) | $279/mo |
| Cap give-up @ CC-SS (V-bounce) | -$1,637 |
| … as % of IC ($2,840) | 57.6% |
| … as % of ML ($5,040) | 32.5% |
| Recovery months (at normal income) | 3.1 mo |
| Surgical close (1 ct) | $-1,992 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $77.22 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $77-78.72 | 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 ≥ $78.72 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $78.00 (≤1σ, normal week) | $65 | $-1,590 | +$395 | +$60 |
| +2.5% | $79.95 (1.2σ) | $-130 | $-1,604 | +$381 | -$135 |
| +5% | $81.90 (1.6σ) | $-325 | $-1,618 | +$367 | -$330 |
| SS (= V-bounce) | $93.40 (4.2σ) | $-1,475 | $-1,700 | +$285 | -$1,340 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (1 ct) | POP / surv of new CC | If rolled & exited total P&L · cap gain @ new strike |
|---|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$75 | 31 Jul 2026 | 10d left | +$0.62/sh | +$62 cycle +$222 [+$22…+$44] · 93% credit | 67% surv 51% | -$1,712 NOT cap gain +$273 |
| Reliable up-and-out (highest cap still free ≥60%) | ~$78 | 14 Aug 2026 | 24d left | +$0.66/sh | +$66 cycle +$226 [+$1…+$38] · 76% credit | 73% surv 64% | -$1,471 NOT cap gain +$514 |
| Max even-money escape in the band | ~$79 | 14 Aug 2026 | 24d left | +$0.13/sh | +$13 cycle +$173 [-$67…-$22] · 13% credit | 76% surv 70% | -$1,385 NOT cap gain +$600 |
| SS $93 not reachable for even money within 45d; this is the ceiling of the free ladder | |||||||
| Up-and-out for even (raise the cap, free) | ~$77 | 31 Jul 2026 | 10d left | +$0.03/sh | +$3 cycle +$163 [-$50…-$21] · 11% credit | 72% surv 62% | -$1,627 NOT cap gain +$358 |
| Safety roll (pay small debit, max POP) | ~$87 | 14 Aug 2026 | 24d left | -$1.07/sh | -$107 cycle +$53 [-$228…-$151] | 91% surv 90% | -$808 NOT cap gain +$1,177 |
| budget: banked $160 debit $107 (67% used ≈ 0.7 wk of income) → whole cycle still +$53 cash · rolled 1 ct earn ≈ $63/mo while parked; 0 ct free to re-sell | |||||||
| Gross FIGHT income | $686/mo |
| vs 50% target ($262/mo) | +161% |
| vs normal income ($525/mo) | 131% covered |
| Net income (after hedge) | $686/mo |
| Cap give-up @ CC-SS (V-bounce) | -$1,842 |
| … as % of IC ($2,840) | 64.8% |
| … as % of ML ($5,040) | 36.5% |
| Recovery months (at normal income) | 3.5 mo |
| Surgical close (1 ct) | $-2,000 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $74.25 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $74-76.75 | 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 ≥ $76.75 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $75.00 (≤1σ, normal week) | $160 | $-1,774 | +$211 | +$155 |
| +2.5% | $76.88 (≤1σ, normal week) | $-28 | $-1,787 | +$198 | -$32 |
| +5% | $78.75 (≤1σ, normal week) | $-215 | $-1,801 | +$184 | -$220 |
| SS (= V-bounce) | $93.40 (4.2σ) | $-1,680 | $-1,905 | +$80 | -$1,545 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (10 ct) | POP / surv of new CC | If rolled & exited total P&L · cap gain @ new strike |
|---|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$48 | 31 Jul 2026 | 10d left | +$1.24/sh | +$1,244 cycle +$1,454 [+$1,060…+$1,506] · 100% credit | 68% surv 53% | -$8,989 NOT cap gain +$9,351 |
| Reliable up-and-out (highest cap still free ≥60%) | ~$53 | 14 Aug 2026 | 24d left | +$0.64/sh | +$637 cycle +$847 [+$92…+$868] · 79% credit | 76% surv 69% | -$4,456 NOT cap gain +$13,884 |
| Max even-money escape in the band | ~$55 | 14 Aug 2026 | 24d left | +$0.09/sh | +$93 cycle +$303 [-$597…+$242] · 40% credit | 80% surv 75% | -$2,793 NOT cap gain +$15,547 |
| SS $56 not reachable for even money within 45d; this is the ceiling of the free ladder | |||||||
| Up-and-out for even (raise the cap, free) | ~$52 | 31 Jul 2026 | 10d left | +$0.04/sh | +$36 cycle +$246 [-$423…+$136] · 37% credit | 76% surv 68% | -$6,711 NOT cap gain +$11,629 |
| Safety roll (pay small debit, max POP) | ~$56 | 14 Aug 2026 | 24d left | -$0.09/sh | -$92 cycle +$118 [-$828…+$27] · 27% credit | 81% surv 77% | -$1,876 NOT cap gain +$16,464 |
| budget: banked $210 debit $92 (44% used ≈ 0.4 wk of income) → whole cycle still +$118 cash · rolled 10 ct earn ≈ $2,536/mo while parked; 0 ct free to re-sell · clears SS ✓ | |||||||
| Gross FIGHT income | $900/mo |
| vs 50% target ($3,750/mo) | -76% |
| vs normal income ($7,500/mo) | 12% covered |
| Net income (after hedge) | $776/mo |
| Cap give-up @ CC-SS (V-bounce) | -$9,565 |
| … as % of IC ($7,300) | 131.0% |
| … as % of ML ($47,300) | 20.2% |
| Recovery months (at normal income) | 1.3 mo |
| Surgical close (10 ct) | $-18,610 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $48.02 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $48-48.98 | 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 ≥ $48.98 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $48.50 (1.1σ) | $210 | $-10,233 | +$8,107 | -$110 |
| +2.5% | $49.71 (1.3σ) | $-1,002 | $-10,108 | +$8,232 | -$1,322 |
| +5% | $50.93 (1.5σ) | $-2,215 | $-9,983 | +$8,357 | -$2,535 |
| SS (= V-bounce) | $56.15 (2.4σ) | $-7,440 | $-9,445 | +$8,895 | -$7,610 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (10 ct) | POP / surv of new CC | If rolled & exited total P&L · cap gain @ new strike |
|---|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$46 | 31 Jul 2026 | 10d left | +$1.26/sh | +$1,256 cycle +$1,886 [+$998…+$1,321] · 100% credit | 68% surv 53% | -$11,866 NOT cap gain +$6,474 |
| Reliable up-and-out (highest cap still free ≥60%) | ~$50 | 14 Aug 2026 | 24d left | +$0.64/sh | +$640 cycle +$1,270 [-$16…+$582] · 73% credit | 77% surv 70% | -$7,341 NOT cap gain +$10,999 |
| Max even-money escape in the band | ~$52 | 14 Aug 2026 | 24d left | +$0.11/sh | +$108 cycle +$738 [-$672…-$8] · 25% credit | 80% surv 75% | -$5,668 NOT cap gain +$12,672 |
| SS $56 not reachable for even money within 45d; this is the ceiling of the free ladder | |||||||
| Up-and-out for even (raise the cap, free) | ~$49 | 31 Jul 2026 | 10d left | +$0.06/sh | +$56 cycle +$686 [-$455…-$21] · 23% credit | 76% surv 68% | -$9,580 NOT cap gain +$8,760 |
| Safety roll (pay small debit, max POP) | ~$54 | 14 Aug 2026 | 24d left | -$0.34/sh | -$342 cycle +$288 [-$1,244…-$484] · 9% credit | 83% surv 80% | -$3,911 NOT cap gain +$14,429 |
| budget: banked $630 debit $342 (54% used ≈ 0.5 wk of income) → whole cycle still +$288 cash · rolled 10 ct earn ≈ $2,060/mo while parked; 0 ct free to re-sell | |||||||
| Gross FIGHT income | $2,700/mo |
| vs 50% target ($3,750/mo) | -28% |
| vs normal income ($7,500/mo) | 36% covered |
| Net income (after hedge) | $2,576/mo |
| Cap give-up @ CC-SS (V-bounce) | -$12,145 |
| … as % of IC ($7,300) | 166.4% |
| … as % of ML ($47,300) | 25.7% |
| Recovery months (at normal income) | 1.6 mo |
| Surgical close (10 ct) | $-18,650 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $45.05 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $45-46.44 | 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 ≥ $46.44 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $45.50 (≤1σ, normal week) | $630 | $-13,122 | +$5,218 | +$310 |
| +2.5% | $46.64 (≤1σ, normal week) | $-507 | $-13,004 | +$5,336 | -$827 |
| +5% | $47.77 (1.0σ) | $-1,645 | $-12,887 | +$5,453 | -$1,965 |
| SS (= V-bounce) | $56.15 (2.4σ) | $-10,020 | $-12,025 | +$6,315 | -$10,190 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (10 ct) | POP / surv of new CC | If rolled & exited total P&L · cap gain @ new strike |
|---|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$44 | 31 Jul 2026 | 10d left | +$1.26/sh | +$1,257 cycle +$2,177 [+$982…+$1,238] · 100% credit | 68% surv 54% | -$13,229 NOT cap gain +$5,111 |
| Reliable up-and-out (highest cap still free ≥60%) | ~$49 | 14 Aug 2026 | 24d left | +$0.64/sh | +$636 cycle +$1,556 [-$60…+$432] · 71% credit | 77% surv 70% | -$8,710 NOT cap gain +$9,630 |
| Max even-money escape in the band | ~$51 | 14 Aug 2026 | 24d left | +$0.11/sh | +$109 cycle +$1,029 [-$701…-$151] · 18% credit | 80% surv 76% | -$7,031 NOT cap gain +$11,309 |
| SS $56 not reachable for even money within 45d; this is the ceiling of the free ladder | |||||||
| Up-and-out for even (raise the cap, free) | ~$47 | 31 Jul 2026 | 10d left | +$0.06/sh | +$63 cycle +$983 [-$457…-$108] · 17% credit | 76% surv 68% | -$10,938 NOT cap gain +$7,402 |
| Safety roll (pay small debit, max POP) | ~$55 | 14 Aug 2026 | 24d left | -$0.67/sh | -$673 cycle +$247 [-$1,695…-$994] · 3% credit | 86% surv 84% | -$3,401 NOT cap gain +$14,939 |
| budget: banked $920 debit $673 (73% used ≈ 0.7 wk of income) → whole cycle still +$247 cash · rolled 10 ct earn ≈ $1,564/mo while parked; 0 ct free to re-sell | |||||||
| Gross FIGHT income | $3,943/mo |
| vs 50% target ($3,750/mo) | +5% |
| vs normal income ($7,500/mo) | 53% covered |
| Net income (after hedge) | $3,819/mo |
| Cap give-up @ CC-SS (V-bounce) | -$13,355 |
| … as % of IC ($7,300) | 182.9% |
| … as % of ML ($47,300) | 28.2% |
| Recovery months (at normal income) | 1.8 mo |
| Surgical close (10 ct) | $-18,830 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $43.56 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $44-45.41 | 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 ≥ $45.41 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $44.00 (≤1σ, normal week) | $920 | $-14,486 | +$3,854 | +$600 |
| +2.5% | $45.10 (≤1σ, normal week) | $-180 | $-14,373 | +$3,967 | -$500 |
| +5% | $46.20 (≤1σ, normal week) | $-1,280 | $-14,259 | +$4,081 | -$1,600 |
| SS (= V-bounce) | $56.15 (2.4σ) | $-11,230 | $-13,235 | +$5,105 | -$11,400 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (9 ct) | POP / surv of new CC | If rolled & exited total P&L · cap gain @ new strike |
|---|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$41 | 31 Jul 2026 | 10d left | +$1.25/sh | +$1,126 cycle +$3,025 | 69% surv 54% | -$15,283 NOT cap gain +$3,057 |
| Up-and-out for even (raise the cap, free) | ~$44 | 31 Jul 2026 | 10d left | +$0.09/sh | +$79 cycle +$1,978 | 76% surv 68% | -$13,396 NOT cap gain +$4,944 |
| Max even-money escape in the band | ~$48 | 14 Aug 2026 | 24d left | +$0.03/sh | +$24 cycle +$1,923 | 81% surv 77% | -$9,039 NOT cap gain +$9,301 |
| SS $56 not reachable for even money within 45d; this is the ceiling of the free ladder | |||||||
| Safety roll (pay small debit, max POP) | ~$55 | 14 Aug 2026 | 24d left | -$1.05/sh | -$946 cycle +$953 | 90% surv 90% | -$2,288 NOT cap gain +$16,052 |
| budget: banked $1,899 debit $946 (50% used ≈ 0.5 wk of income) → whole cycle still +$953 cash · rolled 9 ct earn ≈ $835/mo while parked; 1 ct free to re-sell | |||||||
| Gross FIGHT income | $8,139/mo |
| vs 50% target ($3,750/mo) | +117% |
| vs normal income ($7,500/mo) | 109% covered |
| Net income (after hedge) | $8,083/mo |
| Cap give-up @ CC-SS (V-bounce) | -$13,649 |
| … as % of IC ($7,300) | 187.0% |
| … as % of ML ($47,300) | 28.9% |
| Recovery months (at normal income) | 1.8 mo |
| Surgical close (9 ct) | $-16,641 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $40.59 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $41-43.26 | 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 ≥ $43.26 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $41.00 (≤1σ, normal week) | $1,899 | $-16,409 | +$1,931 | +$1,611 |
| +2.5% | $42.02 (≤1σ, normal week) | $977 | $-16,576 | +$1,764 | +$688 |
| +5% | $43.05 (≤1σ, normal week) | $54 | $-16,368 | +$1,972 | -$234 |
| SS (= V-bounce) | $56.15 (2.4σ) | $-11,736 | $-13,724 | +$4,616 | -$11,889 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (50 ct) | POP / surv of new CC | If rolled & exited total P&L · cap gain @ new strike |
|---|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$16 | 31 Jul 2026 | 10d left | +$0.21/sh | +$1,028 cycle +$1,278 [+$959…+$1,447] · 100% credit | 67% surv 52% | -$11,031 NOT cap gain +$8,219 |
| Reliable up-and-out (highest cap still free ≥60%) | ~$16 | 14 Aug 2026 | 24d left | +$0.14/sh | +$690 cycle +$940 [+$497…+$1,163] · 94% credit | 75% surv 68% | -$6,971 NOT cap gain +$12,279 |
| Up-and-out for even (raise the cap, free) | ~$16 | 31 Jul 2026 | 10d left | +$0.04/sh | +$218 cycle +$468 [+$63…+$558] · 79% credit | 72% surv 62% | -$9,985 NOT cap gain +$9,265 |
| Max even-money escape in the band | ~$16 | 7 Aug 2026 | 18d left | +$0.02/sh | +$95 cycle +$345 [-$125…+$498] · 61% credit | 76% surv 70% | -$7,565 NOT cap gain +$11,685 |
| SS $17 not reachable for even money within 45d; this is the ceiling of the free ladder | |||||||
| Safety roll (pay small debit, max POP) | ~$17 | 14 Aug 2026 | 24d left | -$0.02/sh | -$76 cycle +$174 [-$363…+$348] · 49% credit | 80% surv 75% | -$5,194 NOT cap gain +$14,056 |
| budget: banked $250 debit $76 (30% used ≈ 0.3 wk of income) → whole cycle still +$174 cash · rolled 50 ct earn ≈ $2,148/mo while parked; 0 ct free to re-sell | |||||||
| Gross FIGHT income | $1,071/mo |
| vs 50% target ($2,491/mo) | -57% |
| vs normal income ($4,982/mo) | 22% covered |
| Net income (after hedge) | $511/mo |
| Cap give-up @ CC-SS (V-bounce) | -$11,611 |
| … as % of IC ($21,650) | 53.6% |
| … as % of ML ($51,650) | 22.5% |
| Recovery months (at normal income) | 2.3 mo |
| Surgical close (50 ct) | $-19,275 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $15.35 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $15-15.55 | 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 ≥ $15.55 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $15.50 (1.4σ) | $250 | $-12,059 | +$7,191 | +$100 |
| +2.5% | $15.89 (1.8σ) | $-1,687 | $-12,026 | +$7,224 | -$1,837 |
| +5% | $16.28 (2.3σ) | $-3,625 | $-11,993 | +$7,257 | -$3,775 |
| SS (= V-bounce) | $17.33 (3.4σ) | $-8,900 | $-11,903 | +$7,347 | -$9,050 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (39 ct) | POP / surv of new CC | If rolled & exited total P&L · cap gain @ new strike |
|---|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$15 | 31 Jul 2026 | 10d left | +$0.19/sh | +$752 cycle +$1,142 [+$618…+$902] · 100% credit | 67% surv 52% | -$13,676 NOT cap gain +$5,574 |
| Reliable up-and-out (highest cap still free ≥60%) | ~$16 | 14 Aug 2026 | 24d left | +$0.11/sh | +$436 cycle +$826 [+$118…+$574] · 85% credit | 76% surv 69% | -$9,594 NOT cap gain +$9,656 |
| Up-and-out for even (raise the cap, free) | ~$15 | 31 Jul 2026 | 10d left | +$0.03/sh | +$126 cycle +$516 [-$126…+$211] · 53% credit | 73% surv 63% | -$12,447 NOT cap gain +$6,803 |
| Max even-money escape in the band | ~$16 | 7 Aug 2026 | 18d left | +$0.00/sh | +$5 cycle +$395 [-$346…+$86] · 33% credit | 77% surv 71% | -$10,025 NOT cap gain +$9,225 |
| SS $17 not reachable for even money within 45d; this is the ceiling of the free ladder | |||||||
| Safety roll (pay small debit, max POP) | ~$16 | 14 Aug 2026 | 24d left | -$0.03/sh | -$134 cycle +$256 [-$564…-$68] · 22% credit | 81% surv 77% | -$7,622 NOT cap gain +$11,628 |
| budget: banked $390 debit $134 (34% used ≈ 0.3 wk of income) → whole cycle still +$256 cash · rolled 39 ct earn ≈ $1,467/mo while parked; 11 ct free to re-sell | |||||||
| Gross FIGHT income | $1,671/mo |
| vs 50% target ($2,491/mo) | -33% |
| vs normal income ($4,982/mo) | 34% covered |
| Net income (after hedge) | $1,182/mo |
| Cap give-up @ CC-SS (V-bounce) | -$10,812 |
| … as % of IC ($21,650) | 49.9% |
| … as % of ML ($51,650) | 20.9% |
| Recovery months (at normal income) | 2.2 mo |
| Surgical close (39 ct) | $-15,054 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $14.85 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $15-15.11 | 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 ≥ $15.11 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $15.00 (≤1σ, normal week) | $390 | $-14,428 | +$4,822 | +$273 |
| +2.5% | $15.37 (1.3σ) | $-1,072 | $-13,984 | +$5,266 | -$1,189 |
| +5% | $15.75 (1.7σ) | $-2,535 | $-13,540 | +$5,710 | -$2,652 |
| SS (= V-bounce) | $17.33 (3.4σ) | $-8,697 | $-11,667 | +$7,583 | -$8,814 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (26 ct) | POP / surv of new CC | If rolled & exited total P&L · cap gain @ new strike |
|---|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$14 | 31 Jul 2026 | 10d left | +$0.18/sh | +$469 cycle +$1,067 [+$331…+$442] · 100% credit | 67% surv 52% | -$16,255 NOT cap gain +$2,995 |
| Max even-money escape in the band | ~$15 | 14 Aug 2026 | 24d left | +$0.09/sh | +$226 cycle +$824 [-$65…+$146] · 60% credit | 76% surv 70% | -$12,100 NOT cap gain +$7,150 |
| SS $17 not reachable for even money within 45d; this is the ceiling of the free ladder | |||||||
| Up-and-out for even (raise the cap, free) | ~$15 | 31 Jul 2026 | 10d left | +$0.02/sh | +$55 cycle +$653 [-$158…-$12] · 23% credit | 73% surv 63% | -$14,813 NOT cap gain +$4,437 |
| Safety roll (pay small debit, max POP) | ~$17 | 14 Aug 2026 | 24d left | -$0.18/sh | -$469 cycle +$129 [-$924…-$617] | 90% surv 89% | -$5,167 NOT cap gain +$14,083 |
| budget: banked $598 debit $469 (78% used ≈ 0.8 wk of income) → whole cycle still +$129 cash · rolled 26 ct earn ≈ $430/mo while parked; 24 ct free to re-sell | |||||||
| Gross FIGHT income | $2,563/mo |
| vs 50% target ($2,491/mo) | +3% |
| vs normal income ($4,982/mo) | 51% covered |
| Net income (after hedge) | $2,157/mo |
| Cap give-up @ CC-SS (V-bounce) | -$8,170 |
| … as % of IC ($21,650) | 37.7% |
| … as % of ML ($51,650) | 15.8% |
| Recovery months (at normal income) | 1.6 mo |
| Surgical close (26 ct) | $-10,036 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $14.36 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $14-14.74 | 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 ≥ $14.74 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $14.50 (≤1σ, normal week) | $598 | $-16,724 | +$2,526 | +$520 |
| +2.5% | $14.86 (≤1σ, normal week) | $-344 | $-15,823 | +$3,427 | -$422 |
| +5% | $15.23 (1.1σ) | $-1,287 | $-14,922 | +$4,328 | -$1,365 |
| SS (= V-bounce) | $17.33 (3.4σ) | $-6,760 | $-9,691 | +$9,559 | -$6,838 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (26 ct) | POP / surv of new CC | If rolled & exited total P&L · cap gain @ new strike |
|---|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$14 | 31 Jul 2026 | 10d left | +$0.17/sh | +$438 cycle +$1,608 | 67% surv 52% | -$17,570 NOT cap gain +$1,680 |
| Max even-money escape in the band | ~$15 | 14 Aug 2026 | 24d left | +$0.03/sh | +$69 cycle +$1,239 | 79% surv 73% | -$13,541 NOT cap gain +$5,709 |
| SS $17 not reachable for even money within 45d; this is the ceiling of the free ladder | |||||||
| Safety roll (pay small debit, max POP) | ~$16 | 14 Aug 2026 | 24d left | -$0.20/sh | -$516 cycle +$654 | 92% surv 91% | -$6,498 NOT cap gain +$12,752 |
| budget: banked $1,170 debit $516 (44% used ≈ 0.4 wk of income) → whole cycle still +$654 cash · rolled 26 ct earn ≈ $300/mo while parked; 24 ct free to re-sell | |||||||
| Gross FIGHT income | $5,014/mo |
| vs 50% target ($2,491/mo) | +101% |
| vs normal income ($4,982/mo) | 101% covered |
| Net income (after hedge) | $4,608/mo |
| Cap give-up @ CC-SS (V-bounce) | -$8,898 |
| … as % of IC ($21,650) | 41.1% |
| … as % of ML ($51,650) | 17.2% |
| Recovery months (at normal income) | 1.8 mo |
| Surgical close (26 ct) | $-10,075 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $13.86 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $14-14.47 | 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 ≥ $14.47 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $14.00 (≤1σ, normal week) | $1,170 | $-18,008 | +$1,242 | +$1,092 |
| +2.5% | $14.35 (≤1σ, normal week) | $260 | $-17,825 | +$1,425 | +$182 |
| +5% | $14.70 (≤1σ, normal week) | $-650 | $-16,955 | +$2,295 | -$728 |
| SS (= V-bounce) | $17.33 (3.4σ) | $-7,488 | $-10,419 | +$8,831 | -$7,566 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (125 ct) | POP / surv of new CC | If rolled & exited total P&L · cap gain @ new strike |
|---|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$27 | 31 Jul 2026 | 10d left | +$0.63/sh | +$7,824 cycle +$10,074 [+$6,870…+$11,499] · 99% credit | 69% surv 54% | -$62,587 NOT cap gain +$55,663 |
| Reliable up-and-out (highest cap still free ≥60%) | ~$30 | 14 Aug 2026 | 24d left | +$0.31/sh | +$3,904 cycle +$6,154 [+$1,148…+$7,313] · 83% credit | 77% surv 71% | -$31,257 NOT cap gain +$86,993 |
| Up-and-out for even (raise the cap, free) | ~$28 | 31 Jul 2026 | 10d left | +$0.02/sh | +$309 cycle +$2,559 [-$1,911…+$2,704] · 54% credit | 74% surv 64% | -$55,527 NOT cap gain +$62,723 |
| Max even-money escape in the band | ~$31 | 14 Aug 2026 | 24d left | +$0.02/sh | +$208 cycle +$2,458 [-$3,130…+$3,331] · 52% credit | 79% surv 75% | -$24,615 NOT cap gain +$93,635 |
| SS $40 not reachable for even money within 45d; this is the ceiling of the free ladder | |||||||
| Gross FIGHT income | $9,643/mo |
| vs 50% target ($23,170/mo) | -58% |
| vs normal income ($46,339/mo) | 21% covered |
| Net income (after hedge) | $9,643/mo |
| Cap give-up @ CC-SS (V-bounce) | -$82,830 |
| … as % of IC ($27,625) | 299.8% |
| … as % of ML ($277,625) | 29.8% |
| Recovery months (at normal income) | 1.8 mo |
| Surgical close (125 ct) | $-118,750 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $26.73 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $27-27.22 | 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 ≥ $27.22 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $27.00 (1.4σ) | $2,250 | $-70,412 | +$47,838 | +$2,125 |
| +2.5% | $27.67 (1.6σ) | $-6,187 | $-71,871 | +$46,379 | -$6,312 |
| +5% | $28.35 (1.8σ) | $-14,625 | $-73,331 | +$44,919 | -$14,750 |
| SS (= V-bounce) | $39.71 (5.4σ) | $-156,625 | $-97,897 | +$20,353 | -$147,875 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (92 ct) | POP / surv of new CC | If rolled & exited total P&L · cap gain @ new strike |
|---|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$26 | 31 Jul 2026 | 10d left | +$0.57/sh | +$5,276 cycle +$8,864 [+$3,862…+$6,692] · 98% credit | 69% surv 54% | -$79,271 NOT cap gain +$38,979 |
| Up-and-out for even (raise the cap, free) | ~$26 | 31 Jul 2026 | 10d left | +$0.21/sh | +$1,889 cycle +$5,477 [+$70…+$2,935] · 76% credit | 72% surv 61% | -$73,251 NOT cap gain +$44,999 |
| Max even-money escape in the band | ~$29 | 14 Aug 2026 | 24d left | +$0.21/sh | +$1,925 cycle +$5,513 [-$1,044…+$3,170] · 61% credit | 78% surv 72% | -$47,371 NOT cap gain +$70,879 |
| SS $40 not reachable for even money within 45d; this is the ceiling of the free ladder | |||||||
| Safety roll (pay small debit, max POP) | ~$30 | 7 Aug 2026 | 18d left | -$0.34/sh | -$3,117 cycle +$471 [-$6,498…-$2,427] · 11% credit | 84% surv 80% | -$36,907 NOT cap gain +$81,343 |
| budget: banked $3,588 debit $3,117 (87% used ≈ 0.9 wk of income) → whole cycle still +$471 cash · rolled 92 ct earn ≈ $14,327/mo while parked; 33 ct free to re-sell | |||||||
| Gross FIGHT income | $15,377/mo |
| vs 50% target ($23,170/mo) | -34% |
| vs normal income ($46,339/mo) | 33% covered |
| Net income (after hedge) | $15,448/mo |
| Cap give-up @ CC-SS (V-bounce) | -$72,831 |
| … as % of IC ($27,625) | 263.6% |
| … as % of ML ($277,625) | 26.2% |
| Recovery months (at normal income) | 1.6 mo |
| Surgical close (92 ct) | $-87,584 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $25.25 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $25-25.95 | 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 ≥ $25.95 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $25.50 (≤1σ, normal week) | $3,588 | $-84,547 | +$33,703 | +$3,496 |
| +2.5% | $26.14 (1.1σ) | $-2,277 | $-83,822 | +$34,428 | -$2,369 |
| +5% | $26.78 (1.3σ) | $-8,142 | $-83,097 | +$35,153 | -$8,234 |
| SS (= V-bounce) | $39.71 (5.4σ) | $-127,144 | $-70,726 | +$47,524 | -$120,704 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (118 ct) | POP / surv of new CC | If rolled & exited total P&L · cap gain @ new strike |
|---|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$25 | 31 Jul 2026 | 10d left | +$0.56/sh | +$6,566 cycle +$11,994 [+$4,378…+$7,619] · 99% credit | 69% surv 53% | -$81,335 NOT cap gain +$36,915 |
| Reliable up-and-out (highest cap still free ≥60%) | ~$27 | 14 Aug 2026 | 24d left | +$0.48/sh | +$5,715 cycle +$11,143 [+$2,028…+$6,349] · 89% credit | 76% surv 68% | -$57,274 NOT cap gain +$60,976 |
| Up-and-out for even (raise the cap, free) | ~$26 | 31 Jul 2026 | 10d left | +$0.19/sh | +$2,222 cycle +$7,650 [-$466…+$2,654] · 66% credit | 72% surv 61% | -$76,273 NOT cap gain +$41,977 |
| Max even-money escape in the band | ~$28 | 14 Aug 2026 | 24d left | +$0.18/sh | +$2,082 cycle +$7,510 [-$2,283…+$2,431] · 47% credit | 78% surv 73% | -$50,569 NOT cap gain +$67,681 |
| SS $40 not reachable for even money within 45d; this is the ceiling of the free ladder | |||||||
| Safety roll (pay small debit, max POP) | ~$30 | 7 Aug 2026 | 18d left | -$0.36/sh | -$4,258 cycle +$1,170 [-$9,021…-$4,537] · 7% credit | 84% surv 81% | -$41,402 NOT cap gain +$76,848 |
| budget: banked $5,428 debit $4,258 (78% used ≈ 0.8 wk of income) → whole cycle still +$1,170 cash · rolled 118 ct earn ≈ $17,198/mo while parked; 7 ct free to re-sell | |||||||
| Gross FIGHT income | $23,263/mo |
| vs 50% target ($23,170/mo) | +0% |
| vs normal income ($46,339/mo) | 50% covered |
| Net income (after hedge) | $23,278/mo |
| Cap give-up @ CC-SS (V-bounce) | -$98,487 |
| … as % of IC ($27,625) | 356.5% |
| … as % of ML ($277,625) | 35.5% |
| Recovery months (at normal income) | 2.1 mo |
| Surgical close (118 ct) | $-112,395 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $24.75 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $25-25.52 | 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 ≥ $25.52 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $25.00 (≤1σ, normal week) | $5,428 | $-87,902 | +$30,348 | +$5,310 |
| +2.5% | $25.62 (≤1σ, normal week) | $-1,947 | $-88,816 | +$29,434 | -$2,065 |
| +5% | $26.25 (1.2σ) | $-9,322 | $-89,730 | +$28,520 | -$9,440 |
| SS (= V-bounce) | $39.71 (5.4σ) | $-168,150 | $-109,912 | +$8,338 | -$159,890 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (103 ct) | POP / surv of new CC | If rolled & exited total P&L · cap gain @ new strike |
|---|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$23 | 31 Jul 2026 | 10d left | +$0.49/sh | +$5,054 cycle +$15,972 [+$2,358…+$3,829] · 97% credit | 68% surv 53% | -$98,018 NOT cap gain +$20,232 |
| Reliable up-and-out (highest cap still free ≥60%) | ~$24 | 14 Aug 2026 | 24d left | +$0.66/sh | +$6,768 cycle +$17,686 [+$2,510…+$4,883] · 93% credit | 73% surv 64% | -$81,727 NOT cap gain +$36,523 |
| Up-and-out for even (raise the cap, free) | ~$24 | 31 Jul 2026 | 10d left | +$0.12/sh | +$1,268 cycle +$12,186 [-$2,248…-$318] · 20% credit | 73% surv 62% | -$92,397 NOT cap gain +$25,853 |
| Max even-money escape in the band | ~$26 | 14 Aug 2026 | 24d left | +$0.05/sh | +$556 cycle +$11,474 [-$5,226…-$1,898] · 10% credit | 79% surv 74% | -$67,265 NOT cap gain +$50,985 |
| SS $40 not reachable for even money within 45d; this is the ceiling of the free ladder | |||||||
| Safety roll (pay small debit, max POP) | ~$30 | 7 Aug 2026 | 18d left | -$0.69/sh | -$7,131 cycle +$3,787 [-$14,945…-$10,026] | 90% surv 89% | -$38,771 NOT cap gain +$79,479 |
| budget: banked $10,918 debit $7,131 (65% used ≈ 0.7 wk of income) → whole cycle still +$3,787 cash · rolled 103 ct earn ≈ $6,811/mo while parked; 22 ct free to re-sell | |||||||
| Gross FIGHT income | $46,791/mo |
| vs 50% target ($23,170/mo) | +102% |
| vs normal income ($46,339/mo) | 101% covered |
| Net income (after hedge) | $46,839/mo |
| Cap give-up @ CC-SS (V-bounce) | -$100,388 |
| … as % of IC ($27,625) | 363.4% |
| … as % of ML ($277,625) | 36.2% |
| Recovery months (at normal income) | 2.2 mo |
| Surgical close (103 ct) | $-98,931 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $22.77 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $23-24.20 | 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 ≥ $24.20 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $23.00 (≤1σ, normal week) | $10,918 | $-103,072 | +$15,178 | +$10,815 |
| +2.5% | $23.57 (≤1σ, normal week) | $4,996 | $-103,050 | +$15,200 | +$4,892 |
| +5% | $24.15 (≤1σ, normal week) | $-927 | $-103,028 | +$15,222 | -$1,030 |
| SS (= V-bounce) | $39.71 (5.4σ) | $-161,195 | $-104,007 | +$14,243 | -$153,985 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (200 ct) | POP / surv of new CC | If rolled & exited total P&L · cap gain @ new strike |
|---|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$14 | 31 Jul 2026 | 10d left | +$0.33/sh | +$6,574 cycle +$8,574 [+$6,081…+$8,671] · 100% credit | 69% surv 53% | -$66,297 NOT cap gain +$38,803 |
| Up-and-out for even (raise the cap, free) | ~$14 | 31 Jul 2026 | 10d left | +$0.12/sh | +$2,340 cycle +$4,340 [+$1,147…+$3,786] · 91% credit | 73% surv 62% | -$62,862 NOT cap gain +$42,238 |
| Max even-money escape in the band | ~$16 | 14 Aug 2026 | 24d left | +$0.08/sh | +$1,689 cycle +$3,689 [-$620…+$3,293] · 68% credit | 82% surv 78% | -$33,433 NOT cap gain +$71,667 |
| SS $23 not reachable for even money within 45d; this is the ceiling of the free ladder | |||||||
| Safety roll (pay small debit, max POP) | ~$17 | 14 Aug 2026 | 24d left | -$0.05/sh | -$1,092 cycle +$908 [-$3,961…+$453] · 30% credit | 84% surv 81% | -$28,694 NOT cap gain +$76,406 |
| budget: banked $2,000 debit $1,092 (55% used ≈ 0.6 wk of income) → whole cycle still +$908 cash · rolled 200 ct earn ≈ $13,568/mo while parked; 0 ct free to re-sell | |||||||
| Gross FIGHT income | $8,571/mo |
| vs 50% target ($17,786/mo) | -52% |
| vs normal income ($35,571/mo) | 24% covered |
| Net income (after hedge) | $8,571/mo |
| Cap give-up @ CC-SS (V-bounce) | -$90,650 |
| … as % of IC ($7,600) | 1192.8% |
| … as % of ML ($207,600) | 43.7% |
| Recovery months (at normal income) | 2.5 mo |
| Surgical close (200 ct) | $-105,200 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $13.37 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $13-13.61 | 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 ≥ $13.61 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $13.50 (1.4σ) | $2,000 | $-72,871 | +$32,229 | +$1,800 |
| +2.5% | $13.84 (1.6σ) | $-4,750 | $-74,545 | +$30,555 | -$4,950 |
| +5% | $14.18 (1.8σ) | $-11,500 | $-76,219 | +$28,881 | -$11,700 |
| SS (= V-bounce) | $22.69 (7.6σ) | $-181,800 | $-118,454 | -$13,354 | -$168,200 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (172 ct) | POP / surv of new CC | If rolled & exited total P&L · cap gain @ new strike |
|---|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$13 | 31 Jul 2026 | 10d left | +$0.31/sh | +$5,327 cycle +$8,079 [+$4,579…+$6,554] · 100% credit | 69% surv 53% | -$74,284 NOT cap gain +$30,816 |
| Up-and-out for even (raise the cap, free) | ~$14 | 31 Jul 2026 | 10d left | +$0.10/sh | +$1,688 cycle +$4,440 [+$415…+$2,685] · 83% credit | 73% surv 63% | -$70,254 NOT cap gain +$34,846 |
| Reliable up-and-out (highest cap still free ≥60%) | ~$15 | 14 Aug 2026 | 24d left | +$0.11/sh | +$1,853 cycle +$4,605 [-$388…+$3,038] · 69% credit | 80% surv 75% | -$47,529 NOT cap gain +$57,571 |
| Max even-money escape in the band | ~$16 | 14 Aug 2026 | 24d left | +$0.05/sh | +$803 cycle +$3,555 [-$1,570…+$1,853] · 50% credit | 82% surv 79% | -$41,059 NOT cap gain +$64,041 |
| SS $23 not reachable for even money within 45d; this is the ceiling of the free ladder | |||||||
| Safety roll (pay small debit, max POP) | ~$16 | 14 Aug 2026 | 24d left | -$0.08/sh | -$1,423 cycle +$1,329 [-$4,272…-$507] · 20% credit | 84% surv 82% | -$35,765 NOT cap gain +$69,335 |
| budget: banked $2,752 debit $1,423 (52% used ≈ 0.5 wk of income) → whole cycle still +$1,329 cash · rolled 172 ct earn ≈ $10,317/mo while parked; 28 ct free to re-sell | |||||||
| Gross FIGHT income | $11,794/mo |
| vs 50% target ($17,786/mo) | -34% |
| vs normal income ($35,571/mo) | 33% covered |
| Net income (after hedge) | $11,854/mo |
| Cap give-up @ CC-SS (V-bounce) | -$85,527 |
| … as % of IC ($7,600) | 1125.3% |
| … as % of ML ($207,600) | 41.2% |
| Recovery months (at normal income) | 2.4 mo |
| Surgical close (172 ct) | $-90,558 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $12.87 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $13-13.17 | 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 ≥ $13.17 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $13.00 (1.0σ) | $2,752 | $-79,611 | +$25,489 | +$2,580 |
| +2.5% | $13.32 (1.2σ) | $-2,838 | $-80,313 | +$24,787 | -$3,010 |
| +5% | $13.65 (1.5σ) | $-8,428 | $-81,015 | +$24,085 | -$8,600 |
| SS (= V-bounce) | $22.69 (7.6σ) | $-163,916 | $-102,474 | +$2,626 | -$152,220 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (160 ct) | POP / surv of new CC | If rolled & exited total P&L · cap gain @ new strike |
|---|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$12 | 31 Jul 2026 | 10d left | +$0.29/sh | +$4,659 cycle +$8,819 [+$3,574…+$5,276] · 100% credit | 69% surv 53% | -$81,052 NOT cap gain +$24,048 |
| Reliable up-and-out (highest cap still free ≥60%) | ~$14 | 14 Aug 2026 | 24d left | +$0.23/sh | +$3,705 cycle +$7,865 [+$1,549…+$3,953] · 92% credit | 78% surv 72% | -$59,297 NOT cap gain +$45,803 |
| Up-and-out for even (raise the cap, free) | ~$13 | 31 Jul 2026 | 10d left | +$0.08/sh | +$1,280 cycle +$5,440 [-$266…+$1,446] · 66% credit | 73% surv 63% | -$76,762 NOT cap gain +$28,338 |
| Max even-money escape in the band | ~$15 | 14 Aug 2026 | 24d left | +$0.01/sh | +$184 cycle +$4,344 [-$2,641…+$189] · 26% credit | 83% surv 80% | -$47,779 NOT cap gain +$57,321 |
| SS $23 not reachable for even money within 45d; this is the ceiling of the free ladder | |||||||
| Safety roll (pay small debit, max POP) | ~$16 | 7 Aug 2026 | 18d left | -$0.25/sh | -$3,941 cycle +$219 [-$7,528…-$4,352] · 0% credit | 88% surv 86% | -$44,384 NOT cap gain +$60,716 |
| budget: banked $4,160 debit $3,941 (95% used ≈ 1.0 wk of income) → whole cycle still +$219 cash · rolled 160 ct earn ≈ $7,533/mo while parked; 40 ct free to re-sell | |||||||
| Gross FIGHT income | $17,829/mo |
| vs 50% target ($17,786/mo) | +0% |
| vs normal income ($35,571/mo) | 50% covered |
| Net income (after hedge) | $17,914/mo |
| Cap give-up @ CC-SS (V-bounce) | -$85,960 |
| … as % of IC ($7,600) | 1131.0% |
| … as % of ML ($207,600) | 41.4% |
| Recovery months (at normal income) | 2.4 mo |
| Surgical close (160 ct) | $-84,160 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $12.38 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $12-12.77 | 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 ≥ $12.77 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $12.50 (≤1σ, normal week) | $4,160 | $-85,711 | +$19,389 | +$4,000 |
| +2.5% | $12.81 (≤1σ, normal week) | $-840 | $-86,011 | +$19,089 | -$1,000 |
| +5% | $13.12 (1.1σ) | $-5,840 | $-86,311 | +$18,789 | -$6,000 |
| SS (= V-bounce) | $22.69 (7.6σ) | $-158,880 | $-98,254 | +$6,846 | -$148,000 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (139 ct) | POP / surv of new CC | If rolled & exited total P&L · cap gain @ new strike |
|---|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$12 | 31 Jul 2026 | 10d left | +$0.26/sh | +$3,556 cycle +$11,896 [+$2,160…+$2,797] · 99% credit | 68% surv 53% | -$92,994 NOT cap gain +$12,106 |
| Reliable up-and-out (highest cap still free ≥60%) | ~$13 | 14 Aug 2026 | 24d left | +$0.26/sh | +$3,647 cycle +$11,987 [+$886…+$2,319] · 87% credit | 76% surv 68% | -$77,715 NOT cap gain +$27,385 |
| Up-and-out for even (raise the cap, free) | ~$12 | 31 Jul 2026 | 10d left | +$0.05/sh | +$637 cycle +$8,977 [-$1,468…-$328] · 14% credit | 74% surv 64% | -$88,244 NOT cap gain +$16,856 |
| Max even-money escape in the band | ~$14 | 14 Aug 2026 | 24d left | +$0.01/sh | +$130 cycle +$8,470 [-$3,616…-$1,415] · 6% credit | 82% surv 78% | -$66,192 NOT cap gain +$38,908 |
| SS $23 not reachable for even money within 45d; this is the ceiling of the free ladder | |||||||
| Safety roll (pay small debit, max POP) | ~$16 | 14 Aug 2026 | 24d left | -$0.29/sh | -$3,963 cycle +$4,377 [-$9,503…-$6,031] | 91% surv 90% | -$40,204 NOT cap gain +$64,896 |
| budget: banked $8,340 debit $3,963 (48% used ≈ 0.5 wk of income) → whole cycle still +$4,377 cash · rolled 139 ct earn ≈ $3,111/mo while parked; 61 ct free to re-sell | |||||||
| Gross FIGHT income | $35,743/mo |
| vs 50% target ($17,786/mo) | +101% |
| vs normal income ($35,571/mo) | 100% covered |
| Net income (after hedge) | $35,874/mo |
| Cap give-up @ CC-SS (V-bounce) | -$83,851 |
| … as % of IC ($7,600) | 1103.3% |
| … as % of ML ($207,600) | 40.4% |
| Recovery months (at normal income) | 2.4 mo |
| Surgical close (139 ct) | $-73,392 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $11.38 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $11-12.12 | 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 ≥ $12.12 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $11.50 (≤1σ, normal week) | $8,340 | $-96,550 | +$8,550 | +$8,201 |
| +2.5% | $11.79 (≤1σ, normal week) | $4,344 | $-96,222 | +$8,878 | +$4,205 |
| +5% | $12.08 (≤1σ, normal week) | $347 | $-95,895 | +$9,205 | +$208 |
| SS (= V-bounce) | $22.69 (7.6σ) | $-147,201 | $-88,003 | +$17,097 | -$137,749 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (50 ct) | POP / surv of new CC | If rolled & exited total P&L · cap gain @ new strike |
|---|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$14 | 31 Jul 2026 | 10d left | +$0.33/sh | +$1,644 cycle +$2,144 [+$1,525…+$2,289] · 100% credit | 69% surv 53% | -$19,920 NOT cap gain +$9,480 |
| Up-and-out for even (raise the cap, free) | ~$14 | 31 Jul 2026 | 10d left | +$0.12/sh | +$585 cycle +$1,085 [+$309…+$1,075] · 90% credit | 73% surv 62% | -$19,118 NOT cap gain +$10,282 |
| Max even-money escape in the band | ~$16 | 14 Aug 2026 | 24d left | +$0.08/sh | +$422 cycle +$922 [-$135…+$935] · 70% credit | 82% surv 78% | -$11,980 NOT cap gain +$17,420 |
| SS $24 not reachable for even money within 45d; this is the ceiling of the free ladder | |||||||
| Safety roll (pay small debit, max POP) | ~$17 | 14 Aug 2026 | 24d left | -$0.05/sh | -$273 cycle +$227 [-$959…+$242] · 38% credit | 84% surv 81% | -$10,851 NOT cap gain +$18,549 |
| budget: banked $500 debit $273 (55% used ≈ 0.6 wk of income) → whole cycle still +$227 cash · rolled 50 ct earn ≈ $3,392/mo while parked; 0 ct free to re-sell | |||||||
| Gross FIGHT income | $2,143/mo |
| vs 50% target ($4,446/mo) | -52% |
| vs normal income ($8,893/mo) | 24% covered |
| Net income (after hedge) | $2,143/mo |
| Cap give-up @ CC-SS (V-bounce) | -$27,296 |
| … as % of IC ($21,650) | 126.1% |
| … as % of ML ($56,650) | 48.2% |
| Recovery months (at normal income) | 3.1 mo |
| Surgical close (50 ct) | $-29,425 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $13.37 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $13-13.61 | 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 ≥ $13.61 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $13.50 (1.4σ) | $500 | $-21,564 | +$7,836 | +$450 |
| +2.5% | $13.84 (1.6σ) | $-1,187 | $-22,019 | +$7,381 | -$1,237 |
| +5% | $14.18 (1.8σ) | $-2,875 | $-22,475 | +$6,925 | -$2,925 |
| SS (= V-bounce) | $24.33 (8.7σ) | $-53,650 | $-36,184 | -$6,784 | -$42,050 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (43 ct) | POP / surv of new CC | If rolled & exited total P&L · cap gain @ new strike |
|---|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$13 | 31 Jul 2026 | 10d left | +$0.31/sh | +$1,332 cycle +$2,020 [+$1,141…+$1,635] · 100% credit | 69% surv 53% | -$21,862 NOT cap gain +$7,538 |
| Up-and-out for even (raise the cap, free) | ~$14 | 31 Jul 2026 | 10d left | +$0.10/sh | +$422 cycle +$1,110 [+$111…+$648] · 83% credit | 73% surv 63% | -$20,911 NOT cap gain +$8,489 |
| Reliable up-and-out (highest cap still free ≥60%) | ~$15 | 14 Aug 2026 | 24d left | +$0.11/sh | +$463 cycle +$1,151 [-$81…+$698] · 70% credit | 80% surv 75% | -$15,395 NOT cap gain +$14,005 |
| Max even-money escape in the band | ~$16 | 14 Aug 2026 | 24d left | +$0.05/sh | +$201 cycle +$889 [-$393…+$412] · 51% credit | 82% surv 79% | -$13,832 NOT cap gain +$15,568 |
| SS $24 not reachable for even money within 45d; this is the ceiling of the free ladder | |||||||
| Safety roll (pay small debit, max POP) | ~$16 | 14 Aug 2026 | 24d left | -$0.08/sh | -$356 cycle +$332 [-$1,096…-$187] · 19% credit | 84% surv 82% | -$12,563 NOT cap gain +$16,837 |
| budget: banked $688 debit $356 (52% used ≈ 0.5 wk of income) → whole cycle still +$332 cash · rolled 43 ct earn ≈ $2,579/mo while parked; 7 ct free to re-sell | |||||||
| Gross FIGHT income | $2,949/mo |
| vs 50% target ($4,446/mo) | -34% |
| vs normal income ($8,893/mo) | 33% covered |
| Net income (after hedge) | $2,964/mo |
| Cap give-up @ CC-SS (V-bounce) | -$25,367 |
| … as % of IC ($21,650) | 117.2% |
| … as % of ML ($56,650) | 44.8% |
| Recovery months (at normal income) | 2.9 mo |
| Surgical close (43 ct) | $-25,327 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $12.87 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $13-13.17 | 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 ≥ $13.17 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $13.00 (1.0σ) | $688 | $-23,194 | +$6,206 | +$645 |
| +2.5% | $13.32 (1.2σ) | $-709 | $-23,405 | +$5,995 | -$752 |
| +5% | $13.65 (1.5σ) | $-2,107 | $-23,616 | +$5,784 | -$2,150 |
| SS (= V-bounce) | $24.33 (8.7σ) | $-48,031 | $-32,189 | -$2,789 | -$38,055 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (40 ct) | POP / surv of new CC | If rolled & exited total P&L · cap gain @ new strike |
|---|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$12 | 31 Jul 2026 | 10d left | +$0.29/sh | +$1,165 cycle +$2,205 [+$904…+$1,329] · 100% credit | 69% surv 53% | -$23,499 NOT cap gain +$5,901 |
| Reliable up-and-out (highest cap still free ≥60%) | ~$14 | 14 Aug 2026 | 24d left | +$0.23/sh | +$926 cycle +$1,966 [+$393…+$1,004] · 91% credit | 78% surv 72% | -$18,227 NOT cap gain +$11,173 |
| Up-and-out for even (raise the cap, free) | ~$13 | 31 Jul 2026 | 10d left | +$0.08/sh | +$320 cycle +$1,360 [-$58…+$377] · 68% credit | 73% surv 63% | -$22,483 NOT cap gain +$6,917 |
| Max even-money escape in the band | ~$15 | 14 Aug 2026 | 24d left | +$0.01/sh | +$46 cycle +$1,086 [-$646…+$65] · 28% credit | 83% surv 80% | -$15,457 NOT cap gain +$13,943 |
| SS $24 not reachable for even money within 45d; this is the ceiling of the free ladder | |||||||
| Safety roll (pay small debit, max POP) | ~$16 | 7 Aug 2026 | 18d left | -$0.25/sh | -$985 cycle +$55 [-$1,849…-$1,046] | 88% surv 86% | -$14,663 NOT cap gain +$14,737 |
| budget: banked $1,040 debit $985 (95% used ≈ 1.0 wk of income) → whole cycle still +$55 cash · rolled 40 ct earn ≈ $1,883/mo while parked; 10 ct free to re-sell | |||||||
| Gross FIGHT income | $4,457/mo |
| vs 50% target ($4,446/mo) | +0% |
| vs normal income ($8,893/mo) | 50% covered |
| Net income (after hedge) | $4,479/mo |
| Cap give-up @ CC-SS (V-bounce) | -$25,197 |
| … as % of IC ($21,650) | 116.4% |
| … as % of ML ($56,650) | 44.5% |
| Recovery months (at normal income) | 2.8 mo |
| Surgical close (40 ct) | $-23,540 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $12.38 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $12-12.77 | 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 ≥ $12.77 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $12.50 (≤1σ, normal week) | $1,040 | $-24,664 | +$4,736 | +$1,000 |
| +2.5% | $12.81 (≤1σ, normal week) | $-210 | $-24,773 | +$4,627 | -$250 |
| +5% | $13.12 (1.1σ) | $-1,460 | $-24,883 | +$4,517 | -$1,500 |
| SS (= V-bounce) | $24.33 (8.7σ) | $-46,280 | $-31,134 | -$1,734 | -$37,000 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (35 ct) | POP / surv of new CC | If rolled & exited total P&L · cap gain @ new strike |
|---|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$12 | 31 Jul 2026 | 10d left | +$0.26/sh | +$895 cycle +$2,995 [+$537…+$704] · 100% credit | 68% surv 53% | -$26,354 NOT cap gain +$3,046 |
| Reliable up-and-out (highest cap still free ≥60%) | ~$13 | 14 Aug 2026 | 24d left | +$0.26/sh | +$918 cycle +$3,018 [+$211…+$590] · 87% credit | 76% surv 68% | -$22,645 NOT cap gain +$6,755 |
| Up-and-out for even (raise the cap, free) | ~$12 | 31 Jul 2026 | 10d left | +$0.05/sh | +$160 cycle +$2,260 [-$375…-$79] · 14% credit | 74% surv 64% | -$25,227 NOT cap gain +$4,173 |
| Max even-money escape in the band | ~$14 | 14 Aug 2026 | 24d left | +$0.01/sh | +$33 cycle +$2,133 [-$921…-$350] · 7% credit | 82% surv 78% | -$19,880 NOT cap gain +$9,520 |
| SS $24 not reachable for even money within 45d; this is the ceiling of the free ladder | |||||||
| Safety roll (pay small debit, max POP) | ~$16 | 14 Aug 2026 | 24d left | -$0.29/sh | -$998 cycle +$1,102 [-$2,396…-$1,508] | 91% surv 90% | -$13,611 NOT cap gain +$15,789 |
| budget: banked $2,100 debit $998 (48% used ≈ 0.5 wk of income) → whole cycle still +$1,102 cash · rolled 35 ct earn ≈ $783/mo while parked; 15 ct free to re-sell | |||||||
| Gross FIGHT income | $9,000/mo |
| vs 50% target ($4,446/mo) | +102% |
| vs normal income ($8,893/mo) | 101% covered |
| Net income (after hedge) | $9,032/mo |
| Cap give-up @ CC-SS (V-bounce) | -$24,357 |
| … as % of IC ($21,650) | 112.5% |
| … as % of ML ($56,650) | 43.0% |
| Recovery months (at normal income) | 2.7 mo |
| Surgical close (35 ct) | $-20,668 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $11.38 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $11-12.12 | 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 ≥ $12.12 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $11.50 (≤1σ, normal week) | $2,100 | $-27,249 | +$2,151 | +$2,065 |
| +2.5% | $11.79 (≤1σ, normal week) | $1,094 | $-27,206 | +$2,194 | +$1,059 |
| +5% | $12.08 (≤1σ, normal week) | $87 | $-27,163 | +$2,237 | +$52 |
| SS (= V-bounce) | $24.33 (8.7σ) | $-42,805 | $-28,819 | +$581 | -$34,685 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (250 ct) | POP / surv of new CC | If rolled & exited total P&L · cap gain @ new strike |
|---|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$14 | 31 Jul 2026 | 10d left | +$0.33/sh | +$8,218 cycle +$10,718 [+$7,322…+$11,160] · 100% credit | 69% surv 53% | -$2,431 NOT cap gain +$31,319 |
| Up-and-out for even (raise the cap, free) | ~$14 | 31 Jul 2026 | 10d left | +$0.12/sh | +$2,925 cycle +$5,425 [+$1,292…+$4,919] · 87% credit | 73% surv 62% | -$2,497 NOT cap gain +$31,253 |
| Max even-money escape in the band | ~$16 | 14 Aug 2026 | 24d left | +$0.08/sh | +$2,111 cycle +$4,611 [-$1,096…+$4,458] · 67% credit | 82% surv 78% | +$17,189 SAFE cap gain +$50,939 |
| SS $26 not reachable for even money within 45d; this is the ceiling of the free ladder | |||||||
| Safety roll (pay small debit, max POP) | ~$17 | 14 Aug 2026 | 24d left | -$0.05/sh | -$1,365 cycle +$1,135 [-$5,375…+$1,000] · 32% credit | 84% surv 81% | +$18,838 SAFE cap gain +$52,588 |
| budget: banked $2,500 debit $1,365 (55% used ≈ 0.6 wk of income) → whole cycle still +$1,135 cash · rolled 250 ct earn ≈ $16,960/mo while parked; 0 ct free to re-sell | |||||||
| Gross FIGHT income | $10,714/mo |
| vs 50% target ($22,232/mo) | -52% |
| vs normal income ($44,464/mo) | 24% covered |
| Net income (after hedge) | $10,714/mo |
| Cap give-up @ CC-SS (V-bounce) | -$24,190 |
| … as % of IC ($35,000) | 69.1% |
| … as % of ML ($85,000) | 28.5% |
| Recovery months (at normal income) | 0.5 mo |
| Surgical close (250 ct) | $-33,875 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $13.37 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $13-13.61 | 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 ≥ $13.61 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $13.50 (1.4σ) | $2,500 | $-10,649 | +$23,101 | +$2,250 |
| +2.5% | $13.84 (1.6σ) | $-5,937 | $-15,627 | +$18,123 | -$6,187 |
| +5% | $14.18 (1.8σ) | $-14,375 | $-20,605 | +$13,145 | -$14,625 |
| SS (= V-bounce) | $26.40 (10.1σ) | $-320,000 | $-200,924 | -$167,174 | -$210,250 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (214 ct) | POP / surv of new CC | If rolled & exited total P&L · cap gain @ new strike |
|---|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$13 | 31 Jul 2026 | 10d left | +$0.31/sh | +$6,628 cycle +$10,052 [+$5,583…+$8,567] · 100% credit | 69% surv 53% | -$8,186 NOT cap gain +$25,564 |
| Up-and-out for even (raise the cap, free) | ~$14 | 31 Jul 2026 | 10d left | +$0.10/sh | +$2,101 cycle +$5,525 [+$495…+$3,409] · 84% credit | 73% surv 63% | -$7,486 NOT cap gain +$26,264 |
| Reliable up-and-out (highest cap still free ≥60%) | ~$15 | 14 Aug 2026 | 24d left | +$0.11/sh | +$2,305 cycle +$5,729 [-$497…+$3,926] · 70% credit | 80% surv 75% | +$8,093 SAFE cap gain +$41,843 |
| Max even-money escape in the band | ~$16 | 14 Aug 2026 | 24d left | +$0.05/sh | +$1,000 cycle +$4,424 [-$1,929…+$2,470] · 49% credit | 82% surv 79% | +$11,912 SAFE cap gain +$45,662 |
| SS $26 not reachable for even money within 45d; this is the ceiling of the free ladder | |||||||
| Safety roll (pay small debit, max POP) | ~$16 | 14 Aug 2026 | 24d left | -$0.08/sh | -$1,770 cycle +$1,654 [-$5,323…-$562] · 21% credit | 84% surv 82% | +$14,268 SAFE cap gain +$48,018 |
| budget: banked $3,424 debit $1,770 (52% used ≈ 0.5 wk of income) → whole cycle still +$1,654 cash · rolled 214 ct earn ≈ $12,837/mo while parked; 36 ct free to re-sell | |||||||
| Gross FIGHT income | $14,674/mo |
| vs 50% target ($22,232/mo) | -34% |
| vs normal income ($44,464/mo) | 33% covered |
| Net income (after hedge) | $14,751/mo |
| Cap give-up @ CC-SS (V-bounce) | -$30,122 |
| … as % of IC ($35,000) | 86.1% |
| … as % of ML ($85,000) | 35.4% |
| Recovery months (at normal income) | 0.7 mo |
| Surgical close (214 ct) | $-29,104 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $12.87 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $13-13.17 | 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 ≥ $13.17 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $13.00 (1.0σ) | $3,424 | $-14,814 | +$18,936 | +$3,210 |
| +2.5% | $13.32 (1.2σ) | $-3,531 | $-18,437 | +$15,313 | -$3,745 |
| +5% | $13.65 (1.5σ) | $-10,486 | $-22,061 | +$11,689 | -$10,700 |
| SS (= V-bounce) | $26.40 (10.1σ) | $-283,336 | $-180,064 | -$146,314 | -$189,390 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (200 ct) | POP / surv of new CC | If rolled & exited total P&L · cap gain @ new strike |
|---|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$12 | 31 Jul 2026 | 10d left | +$0.29/sh | +$5,824 cycle +$11,024 [+$4,397…+$6,340] · 100% credit | 69% surv 53% | -$12,324 NOT cap gain +$21,426 |
| Reliable up-and-out (highest cap still free ≥60%) | ~$14 | 14 Aug 2026 | 24d left | +$0.23/sh | +$4,631 cycle +$9,831 [+$1,741…+$4,895] · 92% credit | 78% surv 72% | +$1,959 SAFE cap gain +$35,709 |
| Up-and-out for even (raise the cap, free) | ~$13 | 31 Jul 2026 | 10d left | +$0.08/sh | +$1,600 cycle +$6,800 [-$450…+$1,777] · 64% credit | 73% surv 63% | -$11,322 NOT cap gain +$22,428 |
| Max even-money escape in the band | ~$15 | 14 Aug 2026 | 24d left | +$0.01/sh | +$230 cycle +$5,430 [-$3,468…+$62] · 25% credit | 83% surv 80% | +$7,808 SAFE cap gain +$41,558 |
| SS $26 not reachable for even money within 45d; this is the ceiling of the free ladder | |||||||
| Safety roll (pay small debit, max POP) | ~$16 | 7 Aug 2026 | 18d left | -$0.25/sh | -$4,927 cycle +$273 [-$9,583…-$5,485] · 0% credit | 88% surv 86% | +$7,776 SAFE cap gain +$41,526 |
| budget: banked $5,200 debit $4,927 (95% used ≈ 1.0 wk of income) → whole cycle still +$273 cash · rolled 200 ct earn ≈ $9,416/mo while parked; 50 ct free to re-sell | |||||||
| Gross FIGHT income | $22,286/mo |
| vs 50% target ($22,232/mo) | +0% |
| vs normal income ($44,464/mo) | 50% covered |
| Net income (after hedge) | $22,393/mo |
| Cap give-up @ CC-SS (V-bounce) | -$36,152 |
| … as % of IC ($35,000) | 103.3% |
| … as % of ML ($85,000) | 42.5% |
| Recovery months (at normal income) | 0.8 mo |
| Surgical close (200 ct) | $-27,100 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $12.38 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $12-12.77 | 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 ≥ $12.77 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $12.50 (≤1σ, normal week) | $5,200 | $-18,149 | +$15,601 | +$5,000 |
| +2.5% | $12.81 (≤1σ, normal week) | $-1,050 | $-21,195 | +$12,555 | -$1,250 |
| +5% | $13.12 (1.1σ) | $-7,300 | $-24,242 | +$9,508 | -$7,500 |
| SS (= V-bounce) | $26.40 (10.1σ) | $-272,800 | $-175,674 | -$141,924 | -$185,000 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (173 ct) | POP / surv of new CC | If rolled & exited total P&L · cap gain @ new strike |
|---|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$12 | 31 Jul 2026 | 10d left | +$0.26/sh | +$4,426 cycle +$14,806 [+$2,673…+$3,400] · 100% credit | 68% surv 53% | -$18,766 NOT cap gain +$14,984 |
| Reliable up-and-out (highest cap still free ≥60%) | ~$13 | 14 Aug 2026 | 24d left | +$0.26/sh | +$4,539 cycle +$14,919 [+$1,085…+$2,885] · 87% credit | 76% surv 68% | -$8,301 NOT cap gain +$25,449 |
| Up-and-out for even (raise the cap, free) | ~$12 | 31 Jul 2026 | 10d left | +$0.05/sh | +$793 cycle +$11,173 [-$1,828…-$426] · 13% credit | 74% surv 64% | -$17,172 NOT cap gain +$16,578 |
| Max even-money escape in the band | ~$14 | 14 Aug 2026 | 24d left | +$0.01/sh | +$161 cycle +$10,541 [-$4,517…-$1,827] · 6% credit | 82% surv 78% | -$2,429 NOT cap gain +$31,321 |
| SS $26 not reachable for even money within 45d; this is the ceiling of the free ladder | |||||||
| Safety roll (pay small debit, max POP) | ~$16 | 14 Aug 2026 | 24d left | -$0.29/sh | -$4,933 cycle +$5,447 [-$11,832…-$7,577] | 91% surv 90% | +$12,977 SAFE cap gain +$46,727 |
| budget: banked $10,380 debit $4,933 (48% used ≈ 0.5 wk of income) → whole cycle still +$5,447 cash · rolled 173 ct earn ≈ $3,872/mo while parked; 77 ct free to re-sell | |||||||
| Gross FIGHT income | $44,486/mo |
| vs 50% target ($22,232/mo) | +100% |
| vs normal income ($44,464/mo) | 100% covered |
| Net income (after hedge) | $44,651/mo |
| Cap give-up @ CC-SS (V-bounce) | -$42,689 |
| … as % of IC ($35,000) | 122.0% |
| … as % of ML ($85,000) | 50.2% |
| Recovery months (at normal income) | 1.0 mo |
| Surgical close (173 ct) | $-23,787 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $11.38 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $11-12.12 | 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 ≥ $12.12 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $11.50 (≤1σ, normal week) | $10,380 | $-23,192 | +$10,558 | +$10,207 |
| +2.5% | $11.79 (≤1σ, normal week) | $5,406 | $-25,218 | +$8,532 | +$5,233 |
| +5% | $12.08 (≤1σ, normal week) | $432 | $-27,245 | +$6,505 | +$259 |
| SS (= V-bounce) | $26.40 (10.1σ) | $-247,390 | $-162,117 | -$128,367 | -$171,443 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (2 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%) | ~$1,067 | 7 Aug 2026 | 18d left | +$11.87/sh | +$2,375 cycle +$4,105 [+$358…+$3,640] · 80% credit | 74% surv 65% | -$32,827 NOT cap gain +$49,563 |
| Roll out (same strike, buy time) | ~$1,005 | 27 Jul 2026 | 6d left | +$2.47/sh | +$493 cycle +$2,223 [-$393…+$1,493] · 63% credit | 68% surv 52% | -$47,596 NOT cap gain +$34,794 |
| Up-and-out for even (raise the cap, free) | ~$1,007 | 27 Jul 2026 | 6d left | +$1.36/sh | +$272 cycle +$2,002 [-$676…+$1,257] · 54% credit | 68% surv 53% | -$47,362 NOT cap gain +$35,028 |
| Max even-money escape in the band | ~$1,137 | 14 Aug 2026 | 24d left | +$0.08/sh | +$17 cycle +$1,747 [-$2,729…+$1,288] · 40% credit | 79% surv 74% | -$20,682 NOT cap gain +$61,708 |
| SS $1,220 not reachable for even money within 45d; this is the ceiling of the free ladder | |||||||
| Safety roll (pay small debit, max POP) | ~$1,167 | 14 Aug 2026 | 24d left | -$7.42/sh | -$1,483 cycle +$247 [-$4,511…-$299] · 21% credit | 82% surv 78% | -$15,965 NOT cap gain +$66,425 |
| budget: banked $1,730 debit $1,483 (86% used ≈ 0.9 wk of income) → whole cycle still +$247 cash · rolled 2 ct earn ≈ $9,709/mo while parked; 0 ct free to re-sell | |||||||
| Gross FIGHT income | $7,414/mo |
| vs 50% target ($15,257/mo) | -51% |
| vs normal income ($30,514/mo) | 24% covered |
| Net income (after hedge) | $6,946/mo |
| Cap give-up @ CC-SS (V-bounce) | -$46,990 |
| … as % of IC ($50,000) | 94.0% |
| … as % of ML ($198,000) | 23.7% |
| Recovery months (at normal income) | 1.5 mo |
| Surgical close (2 ct) | $-82,465 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $994.95 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $995-1,014.02 | 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 ≥ $1,014.02 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $1,005.00 (1.3σ) | $1,730 | $-48,089 | +$34,301 | +$1,600 |
| +2.5% | $1,030.12 (1.5σ) | $-3,295 | $-47,908 | +$34,482 | -$3,425 |
| +5% | $1,055.25 (1.7σ) | $-8,320 | $-47,727 | +$34,663 | -$8,450 |
| SS (= V-bounce) | $1,220.00 (3.1σ) | $-41,270 | $-46,541 | +$35,849 | -$41,400 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (2 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%) | ~$1,042 | 7 Aug 2026 | 18d left | +$12.04/sh | +$2,408 cycle +$4,778 [+$265…+$3,405] · 79% credit | 74% surv 65% | -$37,334 NOT cap gain +$45,056 |
| Roll out (same strike, buy time) | ~$980 | 27 Jul 2026 | 6d left | +$3.02/sh | +$604 cycle +$2,974 [-$410…+$1,484] · 62% credit | 68% surv 52% | -$52,025 NOT cap gain +$30,365 |
| Up-and-out for even (raise the cap, free) | ~$982 | 27 Jul 2026 | 6d left | +$1.91/sh | +$383 cycle +$2,753 [-$677…+$1,240] · 53% credit | 68% surv 53% | -$51,791 NOT cap gain +$30,599 |
| Max even-money escape in the band | ~$1,112 | 14 Aug 2026 | 24d left | +$0.33/sh | +$65 cycle +$2,435 [-$2,931…+$849] · 34% credit | 80% surv 74% | -$25,173 NOT cap gain +$57,217 |
| SS $1,220 not reachable for even money within 45d; this is the ceiling of the free ladder | |||||||
| Safety roll (pay small debit, max POP) | ~$1,157 | 14 Aug 2026 | 24d left | -$10.67/sh | -$2,134 cycle +$236 [-$5,676…-$1,590] · 13% credit | 83% surv 80% | -$18,048 NOT cap gain +$64,342 |
| budget: banked $2,370 debit $2,134 (90% used ≈ 0.9 wk of income) → whole cycle still +$236 cash · rolled 2 ct earn ≈ $8,608/mo while parked; 0 ct free to re-sell | |||||||
| Gross FIGHT income | $10,157/mo |
| vs 50% target ($15,257/mo) | -33% |
| vs normal income ($30,514/mo) | 33% covered |
| Net income (after hedge) | $9,689/mo |
| Cap give-up @ CC-SS (V-bounce) | -$51,350 |
| … as % of IC ($50,000) | 102.7% |
| … as % of ML ($198,000) | 25.9% |
| Recovery months (at normal income) | 1.7 mo |
| Surgical close (2 ct) | $-82,485 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $970.20 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $970-992.33 | 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 ≥ $992.33 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $980.00 (1.1σ) | $2,370 | $-52,629 | +$29,761 | +$2,240 |
| +2.5% | $1,004.50 (1.3σ) | $-2,530 | $-52,453 | +$29,937 | -$2,660 |
| +5% | $1,029.00 (1.5σ) | $-7,430 | $-52,276 | +$30,114 | -$7,560 |
| SS (= V-bounce) | $1,220.00 (3.1σ) | $-45,630 | $-50,901 | +$31,489 | -$45,760 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (2 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%) | ~$1,007 | 7 Aug 2026 | 18d left | +$12.19/sh | +$2,438 cycle +$6,048 [+$101…+$2,608] · 77% credit | 74% surv 66% | -$43,317 NOT cap gain +$39,073 |
| Roll out (same strike, buy time) | ~$945 | 27 Jul 2026 | 6d left | +$3.74/sh | +$748 cycle +$4,358 [-$432…+$982] · 58% credit | 68% surv 52% | -$57,893 NOT cap gain +$24,497 |
| Up-and-out for even (raise the cap, free) | ~$952 | 27 Jul 2026 | 6d left | +$0.14/sh | +$28 cycle +$3,638 [-$1,300…+$210] · 30% credit | 69% surv 55% | -$57,122 NOT cap gain +$25,268 |
| Max even-money escape in the band | ~$1,077 | 14 Aug 2026 | 24d left | +$0.58/sh | +$117 cycle +$3,727 [-$3,072…+$71] · 25% credit | 80% surv 75% | -$31,133 NOT cap gain +$51,257 |
| SS $1,220 not reachable for even money within 45d; this is the ceiling of the free ladder | |||||||
| Safety roll (pay small debit, max POP) | ~$1,162 | 14 Aug 2026 | 24d left | -$17.40/sh | -$3,479 cycle +$131 [-$7,561…-$3,908] · 1% credit | 85% surv 83% | -$17,118 NOT cap gain +$65,272 |
| budget: banked $3,610 debit $3,479 (96% used ≈ 1.0 wk of income) → whole cycle still +$131 cash · rolled 2 ct earn ≈ $6,524/mo while parked; 0 ct free to re-sell | |||||||
| Gross FIGHT income | $15,471/mo |
| vs 50% target ($15,257/mo) | +1% |
| vs normal income ($30,514/mo) | 51% covered |
| Net income (after hedge) | $15,003/mo |
| Cap give-up @ CC-SS (V-bounce) | -$57,110 |
| … as % of IC ($50,000) | 114.2% |
| … as % of ML ($198,000) | 28.8% |
| Recovery months (at normal income) | 1.9 mo |
| Surgical close (2 ct) | $-82,525 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $935.55 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $936-963.73 | 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 ≥ $963.73 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $945.00 (≤1σ, normal week) | $3,610 | $-58,641 | +$23,749 | +$3,480 |
| +2.5% | $968.62 (1.0σ) | $-1,115 | $-58,471 | +$23,919 | -$1,245 |
| +5% | $992.25 (1.2σ) | $-5,840 | $-58,301 | +$24,089 | -$5,970 |
| SS (= V-bounce) | $1,220.00 (3.1σ) | $-51,390 | $-56,661 | +$25,729 | -$51,520 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (2 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%) | ~$947 | 7 Aug 2026 | 18d left | +$12.23/sh | +$2,445 cycle +$9,655 [-$524…+$1,382] · 65% credit | 75% surv 66% | -$52,141 NOT cap gain +$30,249 |
| Roll out (same strike, buy time) | ~$885 | 27 Jul 2026 | 6d left | +$4.83/sh | +$967 cycle +$8,177 [-$534…+$446] · 45% credit | 68% surv 52% | -$66,507 NOT cap gain +$15,883 |
| Up-and-out for even (raise the cap, free) | ~$892 | 27 Jul 2026 | 6d left | +$1.26/sh | +$251 cycle +$7,461 [-$1,429…-$383] · 17% credit | 69% surv 55% | -$65,731 NOT cap gain +$16,659 |
| Max even-money escape in the band | ~$1,017 | 14 Aug 2026 | 24d left | +$0.81/sh | +$162 cycle +$7,372 [-$3,822…-$1,241] · 12% credit | 80% surv 75% | -$39,921 NOT cap gain +$42,469 |
| SS $1,220 not reachable for even money within 45d; this is the ceiling of the free ladder | |||||||
| Safety roll (pay small debit, max POP) | ~$1,162 | 14 Aug 2026 | 24d left | -$24.40/sh | -$4,880 cycle +$2,330 [-$10,422…-$6,857] | 90% surv 89% | -$14,919 NOT cap gain +$67,471 |
| budget: banked $7,210 debit $4,880 (68% used ≈ 0.7 wk of income) → whole cycle still +$2,330 cash · rolled 2 ct earn ≈ $4,082/mo while parked; 0 ct free to re-sell | |||||||
| Gross FIGHT income | $30,900/mo |
| vs 50% target ($15,257/mo) | +103% |
| vs normal income ($30,514/mo) | 101% covered |
| Net income (after hedge) | $30,432/mo |
| Cap give-up @ CC-SS (V-bounce) | -$65,510 |
| … as % of IC ($50,000) | 131.0% |
| … as % of ML ($198,000) | 33.1% |
| Recovery months (at normal income) | 2.1 mo |
| Surgical close (2 ct) | $-82,670 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $876.15 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $876-922.45 | 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 ≥ $922.45 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $885.00 (≤1σ, normal week) | $7,210 | $-67,473 | +$14,917 | +$7,080 |
| +2.5% | $907.12 (≤1σ, normal week) | $2,785 | $-67,314 | +$15,076 | +$2,655 |
| +5% | $929.25 (≤1σ, normal week) | $-1,640 | $-67,155 | +$15,235 | -$1,770 |
| SS (= V-bounce) | $1,220.00 (3.1σ) | $-59,790 | $-65,061 | +$17,329 | -$59,920 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (5 ct) | POP / surv of new CC | If rolled & exited total P&L · cap gain @ new strike |
|---|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$101 | 31 Jul 2026 | 10d left | +$0.83/sh | +$415 cycle +$645 [+$280…+$775] · 94% credit | 67% surv 52% | -$8,112 NOT cap gain +$5,811 |
| Reliable up-and-out (highest cap still free ≥60%) | ~$106 | 14 Aug 2026 | 24d left | +$0.29/sh | +$146 cycle +$376 [-$69…+$566] · 69% credit | 75% surv 67% | -$5,779 NOT cap gain +$8,143 |
| Up-and-out for even (raise the cap, free) | ~$103 | 31 Jul 2026 | 10d left | +$0.08/sh | +$40 cycle +$270 [-$145…+$348] · 57% credit | 72% surv 60% | -$7,424 NOT cap gain +$6,498 |
| Max even-money escape in the band | ~$107 | 14 Aug 2026 | 24d left | +$0.06/sh | +$30 cycle +$260 [-$207…+$441] · 56% credit | 76% surv 69% | -$5,383 NOT cap gain +$8,540 |
| SS $115 not reachable for even money within 45d; this is the ceiling of the free ladder | |||||||
| Safety roll (pay small debit, max POP) | ~$108 | 14 Aug 2026 | 24d left | -$0.35/sh | -$176 cycle +$54 [-$438…+$222] · 39% credit | 77% surv 71% | -$5,075 NOT cap gain +$8,847 |
| budget: banked $230 debit $176 (76% used ≈ 0.8 wk of income) → whole cycle still +$54 cash · rolled 5 ct earn ≈ $1,743/mo while parked; 0 ct free to re-sell | |||||||
| Gross FIGHT income | $986/mo |
| vs 50% target ($1,982/mo) | -50% |
| vs normal income ($3,964/mo) | 25% covered |
| Net income (after hedge) | $638/mo |
| Cap give-up @ CC-SS (V-bounce) | -$7,783 |
| … as % of IC ($13,520) | 57.6% |
| … as % of ML ($28,520) | 27.3% |
| Recovery months (at normal income) | 2.0 mo |
| Surgical close (5 ct) | $-13,992 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $99.99 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $100-101.60 | 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 ≥ $101.60 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $101.00 (1.6σ) | $230 | $-8,527 | +$5,396 | +$150 |
| +2.5% | $103.52 (2.0σ) | $-1,032 | $-8,494 | +$5,429 | -$1,112 |
| +5% | $106.05 (2.4σ) | $-2,295 | $-8,461 | +$5,462 | -$2,375 |
| SS (= V-bounce) | $114.54 (3.8σ) | $-6,540 | $-8,351 | +$5,572 | -$4,350 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (5 ct) | POP / surv of new CC | If rolled & exited total P&L · cap gain @ new strike |
|---|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$99 | 31 Jul 2026 | 10d left | +$0.80/sh | +$400 cycle +$745 [+$196…+$620] · 87% credit | 67% surv 52% | -$9,037 NOT cap gain +$4,885 |
| Reliable up-and-out (highest cap still free ≥60%) | ~$103 | 14 Aug 2026 | 24d left | +$0.60/sh | +$300 cycle +$645 [+$24…+$575] · 76% credit | 74% surv 64% | -$7,049 NOT cap gain +$6,873 |
| Max even-money escape in the band | ~$104 | 14 Aug 2026 | 24d left | +$0.21/sh | +$105 cycle +$450 [-$194…+$369] · 59% credit | 75% surv 67% | -$6,732 NOT cap gain +$7,190 |
| SS $115 not reachable for even money within 45d; this is the ceiling of the free ladder | |||||||
| Up-and-out for even (raise the cap, free) | ~$101 | 31 Jul 2026 | 10d left | +$0.05/sh | +$23 cycle +$368 [-$214…+$223] · 51% credit | 72% surv 60% | -$8,352 NOT cap gain +$5,570 |
| Safety roll (pay small debit, max POP) | ~$107 | 14 Aug 2026 | 24d left | -$0.67/sh | -$334 cycle +$11 [-$691…-$83] · 19% credit | 79% surv 74% | -$5,632 NOT cap gain +$8,291 |
| budget: banked $345 debit $334 (97% used ≈ 1.0 wk of income) → whole cycle still +$11 cash · rolled 5 ct earn ≈ $1,468/mo while parked; 0 ct free to re-sell | |||||||
| Gross FIGHT income | $1,479/mo |
| vs 50% target ($1,982/mo) | -25% |
| vs normal income ($3,964/mo) | 37% covered |
| Net income (after hedge) | $1,131/mo |
| Cap give-up @ CC-SS (V-bounce) | -$8,668 |
| … as % of IC ($13,520) | 64.1% |
| … as % of ML ($28,520) | 30.4% |
| Recovery months (at normal income) | 2.2 mo |
| Surgical close (5 ct) | $-13,948 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $98.01 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $98-99.74 | 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 ≥ $99.74 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $99.00 (1.3σ) | $345 | $-9,438 | +$4,485 | +$265 |
| +2.5% | $101.47 (1.7σ) | $-892 | $-9,405 | +$4,517 | -$972 |
| +5% | $103.95 (2.1σ) | $-2,130 | $-9,373 | +$4,549 | -$2,210 |
| SS (= V-bounce) | $114.54 (3.8σ) | $-7,425 | $-9,236 | +$4,687 | -$5,235 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (5 ct) | POP / surv of new CC | If rolled & exited total P&L · cap gain @ new strike |
|---|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$97 | 31 Jul 2026 | 10d left | +$0.77/sh | +$386 cycle +$906 [+$98…+$534] · 85% credit | 67% surv 52% | -$9,902 NOT cap gain +$4,020 |
| Reliable up-and-out (highest cap still free ≥60%) | ~$101 | 14 Aug 2026 | 24d left | +$0.51/sh | +$256 cycle +$776 [-$137…+$431] · 60% credit | 74% surv 65% | -$7,945 NOT cap gain +$5,978 |
| Max even-money escape in the band | ~$102 | 14 Aug 2026 | 24d left | +$0.13/sh | +$64 cycle +$584 [-$369…+$225] · 39% credit | 75% surv 68% | -$7,623 NOT cap gain +$6,299 |
| SS $115 not reachable for even money within 45d; this is the ceiling of the free ladder | |||||||
| Up-and-out for even (raise the cap, free) | ~$99 | 31 Jul 2026 | 10d left | +$0.01/sh | +$7 cycle +$527 [-$340…+$113] · 33% credit | 72% surv 61% | -$9,220 NOT cap gain +$4,703 |
| Safety roll (pay small debit, max POP) | ~$106 | 14 Aug 2026 | 24d left | -$0.97/sh | -$487 cycle +$33 [-$1,038…-$380] · 8% credit | 81% surv 77% | -$6,122 NOT cap gain +$7,800 |
| budget: banked $520 debit $487 (94% used ≈ 0.9 wk of income) → whole cycle still +$33 cash · rolled 5 ct earn ≈ $1,202/mo while parked; 0 ct free to re-sell | |||||||
| Gross FIGHT income | $2,229/mo |
| vs 50% target ($1,982/mo) | +12% |
| vs normal income ($3,964/mo) | 56% covered |
| Net income (after hedge) | $1,881/mo |
| Cap give-up @ CC-SS (V-bounce) | -$9,493 |
| … as % of IC ($13,520) | 70.2% |
| … as % of ML ($28,520) | 33.3% |
| Recovery months (at normal income) | 2.4 mo |
| Surgical close (5 ct) | $-13,962 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $96.03 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $96-98.12 | 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 ≥ $98.12 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $97.00 (≤1σ, normal week) | $520 | $-10,289 | +$3,634 | +$440 |
| +2.5% | $99.42 (1.3σ) | $-692 | $-10,257 | +$3,665 | -$772 |
| +5% | $101.85 (1.7σ) | $-1,905 | $-10,226 | +$3,697 | -$1,985 |
| SS (= V-bounce) | $114.54 (3.8σ) | $-8,250 | $-10,061 | +$3,862 | -$6,060 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (5 ct) | POP / surv of new CC | If rolled & exited total P&L · cap gain @ new strike |
|---|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$94 | 31 Jul 2026 | 10d left | +$0.73/sh | +$366 cycle +$1,291 [+$4…+$300] · 76% credit | 67% surv 52% | -$11,057 NOT cap gain +$2,866 |
| Reliable up-and-out (highest cap still free ≥60%) | ~$97 | 14 Aug 2026 | 24d left | +$0.83/sh | +$417 cycle +$1,342 [-$45…+$336] · 69% credit | 73% surv 62% | -$9,430 NOT cap gain +$4,492 |
| Up-and-out for even (raise the cap, free) | ~$95 | 31 Jul 2026 | 10d left | +$0.20/sh | +$100 cycle +$1,025 [-$308…+$21] · 27% credit | 69% surv 57% | -$10,773 NOT cap gain +$3,149 |
| Max even-money escape in the band | ~$99 | 14 Aug 2026 | 24d left | +$0.01/sh | +$6 cycle +$931 [-$527…-$99] · 18% credit | 76% surv 68% | -$8,815 NOT cap gain +$5,107 |
| SS $115 not reachable for even money within 45d; this is the ceiling of the free ladder | |||||||
| Safety roll (pay small debit, max POP) | ~$106 | 7 Aug 2026 | 18d left | -$1.80/sh | -$899 cycle +$26 [-$1,630…-$1,084] | 88% surv 86% | -$6,130 NOT cap gain +$7,793 |
| budget: banked $925 debit $899 (97% used ≈ 1.0 wk of income) → whole cycle still +$26 cash · rolled 5 ct earn ≈ $768/mo while parked; 0 ct free to re-sell | |||||||
| Gross FIGHT income | $3,964/mo |
| vs 50% target ($1,982/mo) | +100% |
| vs normal income ($3,964/mo) | 100% covered |
| Net income (after hedge) | $3,617/mo |
| Cap give-up @ CC-SS (V-bounce) | -$10,588 |
| … as % of IC ($13,520) | 78.3% |
| … as % of ML ($28,520) | 37.1% |
| Recovery months (at normal income) | 2.7 mo |
| Surgical close (5 ct) | $-13,990 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $93.06 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $93-95.98 | 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 ≥ $95.98 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $94.00 (≤1σ, normal week) | $925 | $-11,423 | +$2,500 | +$845 |
| +2.5% | $96.35 (≤1σ, normal week) | $-250 | $-11,392 | +$2,530 | -$330 |
| +5% | $98.70 (1.2σ) | $-1,425 | $-11,361 | +$2,561 | -$1,505 |
| SS (= V-bounce) | $114.54 (3.8σ) | $-9,345 | $-11,156 | +$2,767 | -$7,155 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (5 ct) | POP / surv of new CC | If rolled & exited total P&L · cap gain @ new strike |
|---|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$192 | 31 Jul 2026 | 10d left | +$4.35/sh | +$2,176 cycle +$2,621 [+$2,027…+$2,530] · 100% credit | 68% surv 52% | -$16,141 NOT cap gain +$14,081 |
| Up-and-out for even (raise the cap, free) | ~$202 | 31 Jul 2026 | 10d left | +$0.68/sh | +$338 cycle +$783 [-$105…+$564] · 70% credit | 75% surv 67% | -$13,070 NOT cap gain +$17,153 |
| Max even-money escape in the band | ~$212 | 14 Aug 2026 | 24d left | +$0.90/sh | +$450 cycle +$895 [-$144…+$812] · 69% credit | 80% surv 75% | -$7,718 NOT cap gain +$22,505 |
| SS $224 not reachable for even money within 45d; this is the ceiling of the free ladder | |||||||
| Safety roll (pay small debit, max POP) | ~$217 | 14 Aug 2026 | 24d left | -$0.24/sh | -$120 cycle +$325 [-$802…+$240] · 36% credit | 83% surv 79% | -$5,668 NOT cap gain +$24,554 |
| budget: banked $445 debit $120 (27% used ≈ 0.3 wk of income) → whole cycle still +$325 cash · rolled 5 ct earn ≈ $3,079/mo while parked; 0 ct free to re-sell | |||||||
| Gross FIGHT income | $1,907/mo |
| vs 50% target ($5,395/mo) | -65% |
| vs normal income ($10,789/mo) | 18% covered |
| Net income (after hedge) | $1,719/mo |
| Cap give-up @ CC-SS (V-bounce) | -$17,747 |
| … as % of IC ($17,000) | 104.4% |
| … as % of ML ($77,000) | 23.0% |
| Recovery months (at normal income) | 1.6 mo |
| Surgical close (5 ct) | $-30,270 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $190.57 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $191-193.49 | 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 ≥ $193.49 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $192.50 (1.3σ) | $445 | $-18,318 | +$11,905 | +$95 |
| +2.5% | $197.31 (1.5σ) | $-1,961 | $-18,202 | +$12,020 | -$2,311 |
| +5% | $202.12 (1.8σ) | $-4,368 | $-18,087 | +$12,136 | -$4,718 |
| SS (= V-bounce) | $224.00 (3.1σ) | $-15,305 | $-17,562 | +$12,661 | -$15,655 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (5 ct) | POP / surv of new CC | If rolled & exited total P&L · cap gain @ new strike |
|---|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$185 | 31 Jul 2026 | 10d left | +$4.40/sh | +$2,202 cycle +$3,097 [+$1,962…+$2,420] · 100% credit | 68% surv 52% | -$19,596 NOT cap gain +$10,626 |
| Reliable up-and-out (highest cap still free ≥60%) | ~$199 | 14 Aug 2026 | 24d left | +$2.22/sh | +$1,109 cycle +$2,004 [+$435…+$1,312] · 89% credit | 77% surv 70% | -$13,159 NOT cap gain +$17,063 |
| Max even-money escape in the band | ~$204 | 14 Aug 2026 | 24d left | +$0.97/sh | +$487 cycle +$1,382 [-$279…+$650] · 59% credit | 80% surv 75% | -$11,161 NOT cap gain +$19,061 |
| SS $224 not reachable for even money within 45d; this is the ceiling of the free ladder | |||||||
| Up-and-out for even (raise the cap, free) | ~$197 | 31 Jul 2026 | 10d left | +$0.01/sh | +$5 cycle +$900 [-$639…+$38] · 27% credit | 78% surv 71% | -$15,573 NOT cap gain +$14,650 |
| Safety roll (pay small debit, max POP) | ~$214 | 14 Aug 2026 | 24d left | -$1.08/sh | -$539 cycle +$356 [-$1,513…-$423] · 13% credit | 85% surv 83% | -$6,947 NOT cap gain +$23,276 |
| budget: banked $895 debit $539 (60% used ≈ 0.6 wk of income) → whole cycle still +$356 cash · rolled 5 ct earn ≈ $2,429/mo while parked; 0 ct free to re-sell | |||||||
| Gross FIGHT income | $3,836/mo |
| vs 50% target ($5,395/mo) | -29% |
| vs normal income ($10,789/mo) | 36% covered |
| Net income (after hedge) | $3,648/mo |
| Cap give-up @ CC-SS (V-bounce) | -$21,047 |
| … as % of IC ($17,000) | 123.8% |
| … as % of ML ($77,000) | 27.3% |
| Recovery months (at normal income) | 2.0 mo |
| Surgical close (5 ct) | $-30,270 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $183.15 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $183-186.88 | 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 ≥ $186.88 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $185.00 (≤1σ, normal week) | $895 | $-21,798 | +$8,425 | +$545 |
| +2.5% | $189.62 (1.1σ) | $-1,417 | $-21,687 | +$8,536 | -$1,767 |
| +5% | $194.25 (1.4σ) | $-3,730 | $-21,576 | +$8,647 | -$4,080 |
| SS (= V-bounce) | $224.00 (3.1σ) | $-18,605 | $-20,862 | +$9,361 | -$18,955 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (5 ct) | POP / surv of new CC | If rolled & exited total P&L · cap gain @ new strike |
|---|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$180 | 31 Jul 2026 | 10d left | +$4.43/sh | +$2,213 cycle +$3,643 [+$1,911…+$2,264] · 100% credit | 68% surv 53% | -$21,669 NOT cap gain +$8,553 |
| Reliable up-and-out (highest cap still free ≥60%) | ~$194 | 14 Aug 2026 | 24d left | +$2.25/sh | +$1,123 cycle +$2,553 [+$297…+$1,098] · 87% credit | 77% surv 70% | -$15,230 NOT cap gain +$14,993 |
| Max even-money escape in the band | ~$199 | 14 Aug 2026 | 24d left | +$1.01/sh | +$505 cycle +$1,935 [-$426…+$444] · 49% credit | 80% surv 75% | -$13,228 NOT cap gain +$16,994 |
| SS $224 not reachable for even money within 45d; this is the ceiling of the free ladder | |||||||
| Up-and-out for even (raise the cap, free) | ~$192 | 31 Jul 2026 | 10d left | +$0.05/sh | +$24 cycle +$1,454 [-$700…-$89] · 20% credit | 78% surv 72% | -$17,639 NOT cap gain +$12,584 |
| Safety roll (pay small debit, max POP) | ~$219 | 14 Aug 2026 | 24d left | -$2.35/sh | -$1,173 cycle +$257 [-$2,500…-$1,348] · 0% credit | 89% surv 88% | -$4,426 NOT cap gain +$25,797 |
| budget: banked $1,430 debit $1,173 (82% used ≈ 0.8 wk of income) → whole cycle still +$257 cash · rolled 5 ct earn ≈ $1,553/mo while parked; 0 ct free to re-sell | |||||||
| Gross FIGHT income | $6,129/mo |
| vs 50% target ($5,395/mo) | +14% |
| vs normal income ($10,789/mo) | 57% covered |
| Net income (after hedge) | $5,940/mo |
| Cap give-up @ CC-SS (V-bounce) | -$23,012 |
| … as % of IC ($17,000) | 135.4% |
| … as % of ML ($77,000) | 29.9% |
| Recovery months (at normal income) | 2.1 mo |
| Surgical close (5 ct) | $-30,270 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $178.20 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $178-182.96 | 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 ≥ $182.96 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $180.00 (≤1σ, normal week) | $1,430 | $-23,883 | +$6,340 | +$1,080 |
| +2.5% | $184.50 (≤1σ, normal week) | $-820 | $-23,775 | +$6,448 | -$1,170 |
| +5% | $189.00 (1.1σ) | $-3,070 | $-23,667 | +$6,556 | -$3,420 |
| SS (= V-bounce) | $224.00 (3.1σ) | $-20,570 | $-22,827 | +$7,396 | -$20,920 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (5 ct) | POP / surv of new CC | If rolled & exited total P&L · cap gain @ new strike |
|---|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$172 | 31 Jul 2026 | 10d left | +$4.45/sh | +$2,223 cycle +$4,898 [+$1,840…+$2,042] · 100% credit | 68% surv 53% | -$24,344 NOT cap gain +$5,878 |
| Reliable up-and-out (highest cap still free ≥60%) | ~$187 | 14 Aug 2026 | 24d left | +$2.27/sh | +$1,134 cycle +$3,809 [+$83…+$683] · 78% credit | 77% surv 71% | -$17,903 NOT cap gain +$12,319 |
| Max even-money escape in the band | ~$192 | 14 Aug 2026 | 24d left | +$1.04/sh | +$522 cycle +$3,197 [-$663…+$42] · 30% credit | 80% surv 75% | -$15,896 NOT cap gain +$14,327 |
| SS $224 not reachable for even money within 45d; this is the ceiling of the free ladder | |||||||
| Up-and-out for even (raise the cap, free) | ~$184 | 31 Jul 2026 | 10d left | +$0.09/sh | +$46 cycle +$2,721 [-$850…-$253] · 6% credit | 78% surv 72% | -$20,301 NOT cap gain +$9,921 |
| Safety roll (pay small debit, max POP) | ~$217 | 14 Aug 2026 | 24d left | -$2.76/sh | -$1,382 cycle +$1,293 [-$3,165…-$2,031] | 91% surv 91% | -$4,700 NOT cap gain +$25,523 |
| budget: banked $2,675 debit $1,382 (52% used ≈ 0.5 wk of income) → whole cycle still +$1,293 cash · rolled 5 ct earn ≈ $1,166/mo while parked; 0 ct free to re-sell | |||||||
| Gross FIGHT income | $11,464/mo |
| vs 50% target ($5,395/mo) | +113% |
| vs normal income ($10,789/mo) | 106% covered |
| Net income (after hedge) | $11,276/mo |
| Cap give-up @ CC-SS (V-bounce) | -$25,517 |
| … as % of IC ($17,000) | 150.1% |
| … as % of ML ($77,000) | 33.1% |
| Recovery months (at normal income) | 2.4 mo |
| Surgical close (5 ct) | $-30,298 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $170.78 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $171-178.00 | 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 ≥ $178.00 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $172.50 (≤1σ, normal week) | $2,675 | $-26,568 | +$3,655 | +$2,325 |
| +2.5% | $176.81 (≤1σ, normal week) | $519 | $-26,464 | +$3,758 | +$169 |
| +5% | $181.12 (≤1σ, normal week) | $-1,638 | $-26,361 | +$3,862 | -$1,988 |
| SS (= V-bounce) | $224.00 (3.1σ) | $-23,075 | $-25,332 | +$4,891 | -$23,425 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (6 ct) | POP / surv of new CC | If rolled & exited total P&L · cap gain @ new strike |
|---|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$79 | 31 Jul 2026 | 10d left | +$1.13/sh | +$679 cycle +$1,039 [+$479…+$955] · 95% credit | 67% surv 53% | -$42,534 NOT cap gain +$8,031 |
| Reliable up-and-out (highest cap still free ≥60%) | ~$90 | 14 Aug 2026 | 24d left | +$0.45/sh | +$271 cycle +$631 [-$203…+$529] · 62% credit | 81% surv 75% | -$36,541 NOT cap gain +$14,024 |
| Up-and-out for even (raise the cap, free) | ~$82 | 31 Jul 2026 | 10d left | +$0.20/sh | +$122 cycle +$482 [-$179…+$336] · 56% credit | 73% surv 62% | -$41,418 NOT cap gain +$9,147 |
| Max even-money escape in the band | ~$91 | 14 Aug 2026 | 24d left | +$0.20/sh | +$117 cycle +$477 [-$374…+$372] · 47% credit | 82% surv 77% | -$36,105 NOT cap gain +$14,460 |
| SS $142 not reachable for even money within 45d; this is the ceiling of the free ladder | |||||||
| Safety roll (pay small debit, max POP) | ~$94 | 14 Aug 2026 | 24d left | -$0.22/sh | -$133 cycle +$227 [-$674…+$98] · 28% credit | 85% surv 81% | -$34,582 NOT cap gain +$15,983 |
| budget: banked $360 debit $133 (37% used ≈ 0.4 wk of income) → whole cycle still +$227 cash · rolled 6 ct earn ≈ $2,273/mo while parked; 0 ct free to re-sell | |||||||
| Gross FIGHT income | $1,543/mo |
| vs 50% target ($2,989/mo) | -48% |
| vs normal income ($5,979/mo) | 26% covered |
| Net income (after hedge) | $943/mo |
| Cap give-up @ CC-SS (V-bounce) | -$41,741 |
| … as % of IC ($15,930) | 262.0% |
| … as % of ML ($69,930) | 59.7% |
| Recovery months (at normal income) | 7.0 mo |
| Surgical close (6 ct) | $-50,592 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $78.21 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $78-79.64 | 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 ≥ $79.64 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $79.00 (1.3σ) | $360 | $-43,213 | +$7,352 | +$348 |
| +2.5% | $80.97 (1.6σ) | $-825 | $-43,231 | +$7,334 | -$837 |
| +5% | $82.95 (1.8σ) | $-2,010 | $-43,249 | +$7,316 | -$2,022 |
| SS (= V-bounce) | $141.55 (8.5σ) | $-37,170 | $-43,776 | +$6,789 | -$36,252 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (6 ct) | POP / surv of new CC | If rolled & exited total P&L · cap gain @ new strike |
|---|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$77 | 31 Jul 2026 | 10d left | +$1.16/sh | +$697 cycle +$1,189 [+$441…+$936] · 96% credit | 67% surv 53% | -$43,566 NOT cap gain +$6,999 |
| Reliable up-and-out (highest cap still free ≥60%) | ~$87 | 14 Aug 2026 | 24d left | +$0.72/sh | +$429 cycle +$921 [-$67…+$641] · 71% credit | 80% surv 74% | -$38,025 NOT cap gain +$12,540 |
| Up-and-out for even (raise the cap, free) | ~$80 | 31 Jul 2026 | 10d left | +$0.23/sh | +$140 cycle +$632 [-$206…+$323] · 52% credit | 73% surv 63% | -$42,451 NOT cap gain +$8,114 |
| Max even-money escape in the band | ~$90 | 14 Aug 2026 | 24d left | +$0.00/sh | +$1 cycle +$493 [-$573…+$177] · 34% credit | 83% surv 79% | -$36,680 NOT cap gain +$13,885 |
| SS $142 not reachable for even money within 45d; this is the ceiling of the free ladder | |||||||
| Safety roll (pay small debit, max POP) | ~$94 | 14 Aug 2026 | 24d left | -$0.79/sh | -$476 cycle +$16 [-$1,148…-$327] · 12% credit | 86% surv 84% | -$34,793 NOT cap gain +$15,772 |
| budget: banked $492 debit $476 (97% used ≈ 1.0 wk of income) → whole cycle still +$16 cash · rolled 6 ct earn ≈ $1,782/mo while parked; 0 ct free to re-sell | |||||||
| Gross FIGHT income | $2,109/mo |
| vs 50% target ($2,989/mo) | -29% |
| vs normal income ($5,979/mo) | 35% covered |
| Net income (after hedge) | $1,509/mo |
| Cap give-up @ CC-SS (V-bounce) | -$42,809 |
| … as % of IC ($15,930) | 268.7% |
| … as % of ML ($69,930) | 61.2% |
| Recovery months (at normal income) | 7.2 mo |
| Surgical close (6 ct) | $-50,601 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $76.23 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $76-77.88 | 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 ≥ $77.88 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $77.00 (1.1σ) | $492 | $-44,263 | +$6,302 | +$480 |
| +2.5% | $78.92 (1.3σ) | $-663 | $-44,281 | +$6,284 | -$675 |
| +5% | $80.85 (1.6σ) | $-1,818 | $-44,298 | +$6,267 | -$1,830 |
| SS (= V-bounce) | $141.55 (8.5σ) | $-38,238 | $-44,844 | +$5,721 | -$37,320 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (6 ct) | POP / surv of new CC | If rolled & exited total P&L · cap gain @ new strike |
|---|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$74 | 31 Jul 2026 | 10d left | +$1.20/sh | +$720 cycle +$1,536 [+$385…+$848] · 95% credit | 67% surv 53% | -$44,992 NOT cap gain +$5,573 |
| Reliable up-and-out (highest cap still free ≥60%) | ~$84 | 14 Aug 2026 | 24d left | +$0.72/sh | +$430 cycle +$1,246 [-$149…+$461] · 62% credit | 80% surv 74% | -$39,473 NOT cap gain +$11,092 |
| Up-and-out for even (raise the cap, free) | ~$77 | 31 Jul 2026 | 10d left | +$0.27/sh | +$162 cycle +$978 [-$248…+$199] · 43% credit | 73% surv 63% | -$43,877 NOT cap gain +$6,688 |
| Max even-money escape in the band | ~$87 | 14 Aug 2026 | 24d left | +$0.01/sh | +$7 cycle +$823 [-$659…+$3] · 25% credit | 83% surv 79% | -$38,123 NOT cap gain +$12,442 |
| SS $142 not reachable for even money within 45d; this is the ceiling of the free ladder | |||||||
| Safety roll (pay small debit, max POP) | ~$95 | 14 Aug 2026 | 24d left | -$1.30/sh | -$780 cycle +$36 [-$1,664…-$847] · 2% credit | 88% surv 87% | -$34,182 NOT cap gain +$16,383 |
| budget: banked $816 debit $780 (96% used ≈ 1.0 wk of income) → whole cycle still +$36 cash · rolled 6 ct earn ≈ $1,310/mo while parked; 0 ct free to re-sell | |||||||
| Gross FIGHT income | $3,497/mo |
| vs 50% target ($2,989/mo) | +17% |
| vs normal income ($5,979/mo) | 58% covered |
| Net income (after hedge) | $2,897/mo |
| Cap give-up @ CC-SS (V-bounce) | -$44,285 |
| … as % of IC ($15,930) | 278.0% |
| … as % of ML ($69,930) | 63.3% |
| Recovery months (at normal income) | 7.4 mo |
| Surgical close (6 ct) | $-50,601 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $73.26 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $73-75.42 | 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 ≥ $75.42 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $74.00 (≤1σ, normal week) | $816 | $-45,712 | +$4,853 | +$804 |
| +2.5% | $75.85 (≤1σ, normal week) | $-294 | $-45,729 | +$4,836 | -$306 |
| +5% | $77.70 (1.2σ) | $-1,404 | $-45,746 | +$4,819 | -$1,416 |
| SS (= V-bounce) | $141.55 (8.5σ) | $-39,714 | $-46,320 | +$4,245 | -$38,796 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (6 ct) | POP / surv of new CC | If rolled & exited total P&L · cap gain @ new strike |
|---|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$70 | 31 Jul 2026 | 10d left | +$1.24/sh | +$745 cycle +$2,221 [+$317…+$625] · 95% credit | 67% surv 53% | -$46,671 NOT cap gain +$3,894 |
| Reliable up-and-out (highest cap still free ≥60%) | ~$79 | 14 Aug 2026 | 24d left | +$1.00/sh | +$598 cycle +$2,074 [-$119…+$364] · 65% credit | 79% surv 73% | -$41,600 NOT cap gain +$8,965 |
| Up-and-out for even (raise the cap, free) | ~$73 | 31 Jul 2026 | 10d left | +$0.31/sh | +$186 cycle +$1,662 [-$344…+$11] · 27% credit | 73% surv 63% | -$45,558 NOT cap gain +$5,007 |
| Max even-money escape in the band | ~$83 | 14 Aug 2026 | 24d left | +$0.01/sh | +$8 cycle +$1,484 [-$843…-$268] · 13% credit | 83% surv 80% | -$39,826 NOT cap gain +$10,739 |
| SS $142 not reachable for even money within 45d; this is the ceiling of the free ladder | |||||||
| Safety roll (pay small debit, max POP) | ~$93 | 14 Aug 2026 | 24d left | -$1.41/sh | -$848 cycle +$628 [-$1,968…-$1,205] · 0% credit | 90% surv 89% | -$34,772 NOT cap gain +$15,793 |
| budget: banked $1,476 debit $848 (57% used ≈ 0.6 wk of income) → whole cycle still +$628 cash · rolled 6 ct earn ≈ $1,101/mo while parked; 0 ct free to re-sell | |||||||
| Gross FIGHT income | $6,326/mo |
| vs 50% target ($2,989/mo) | +112% |
| vs normal income ($5,979/mo) | 106% covered |
| Net income (after hedge) | $5,726/mo |
| Cap give-up @ CC-SS (V-bounce) | -$46,025 |
| … as % of IC ($15,930) | 288.9% |
| … as % of ML ($69,930) | 65.8% |
| Recovery months (at normal income) | 7.7 mo |
| Surgical close (6 ct) | $-50,607 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $69.30 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $69-72.53 | 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 ≥ $72.53 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $70.00 (≤1σ, normal week) | $1,476 | $-47,416 | +$3,149 | +$1,464 |
| +2.5% | $71.75 (≤1σ, normal week) | $426 | $-47,432 | +$3,133 | +$414 |
| +5% | $73.50 (≤1σ, normal week) | $-624 | $-47,448 | +$3,117 | -$636 |
| SS (= V-bounce) | $141.55 (8.5σ) | $-41,454 | $-48,060 | +$2,505 | -$40,536 |
The one rule, applied to live marks: roll when remaining time value ≤ max($0.04, 25% of collected) or spot at/past breakeven (strike + premium). Statuses refresh on every run; challenges happen during US RTH (your night), so a TRIPPED row here means act at the open or set the order now.
| Fortress | Acct | Call | Spot | Breakeven | Mark | Time value | Status | Action | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| META | Main:1299 | 3x $630C 31 Jul 2026 (14d) | $662.60 | $653.94 | $53.75 | $20.58 | TRIPPED ▸ | 🟡 ROLL vs HOLD · intrinsic is the enemy why ▸ | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
🟡 ROLL vs HOLD · intrinsic is the enemy $33.17/sh is stuck intrinsic (never decays, tracks META 1:1); only $20.58 is live theta (~$6,174). Waiting harvests the extrinsic but not the cap. This fortress is back above its breakeven, so the cap sits at whole, not at a loss. ▸ Roll only if you can lift the cap for a credit (see escape paths); otherwise hold while it is not making new highs. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| SPY | Neville:0865 | 12x $764C 21 Jul 2026 (4d) | $748.83 | $764.39 | $0.11 | $0.11 | WATCH ▸ | 🟢 HOLD · theta is winning why ▸ | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
🟢 HOLD · theta is winning 14.98 OTM. The $0.11 left is all time value, bleeding your way (~$411 kept if it expires quiet). You CAN raise the cap: rolling up-and-out to $815 (45d) for even money lifts it $51, but that locks the cap 45 days vs holding, which keeps the near-certain premium and stays free to re-strike next cycle. ▸ Penny-buyback at the close, re-sell next cycle. Act early only if it tags $764.39 (breakeven). 🚪 ESCAPE PATHS (live chain), buy back the 12x $764C at ~$0.22 ($261), then: fills assumed a quarter-spread inside bid/ask CREDIT ROLLS (shortest DTE first)
BUY TIME (credit + longer DTE, higher cap)
SAFETY (small debit, better sigma)
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| COPX | Joint:1782 | 19x $81.5C 17 Jul 2026 (0d) | $74.54 | $81.90 | $0.05 | $0.05 | HARVEST ▸ | 🟢 HOLD · theta is winning why ▸ | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
🟢 HOLD · theta is winning 6.96 OTM. The $0.05 left is all time value, bleeding your way (~$665 kept if it expires quiet). ▸ Spike-vol name into a ~1-session close: arm a conditional buyback near $81.09 to cover a weekend gap, else penny-close and re-sell. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| GLD | Main:1299 | 10x $377C 24 Jul 2026 (7d) | $364.89 | $378.34 | $1.12 | $1.12 | OK ▸ | 🟢 HOLD · theta is winning why ▸ | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
🟢 HOLD · theta is winning 12.11 OTM. The $1.12 left is all time value, bleeding your way (~$1,292 kept if it expires quiet). ▸ Penny-buyback at the close, re-sell next cycle. Act early only if it tags $378.34 (breakeven). | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| NVDA | Neville:0865 | 5x $217.5C 24 Jul 2026 (7d) | $206.37 | $219.51 | $1.33 | $1.33 | OK ▸ | 🟢 HOLD · theta is winning why ▸ | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
🟢 HOLD · theta is winning 11.13 OTM. The $1.33 left is all time value, bleeding your way (~$978 kept if it expires quiet). ▸ Penny-buyback at the close, re-sell next cycle. Act early only if it tags $219.51 (breakeven). | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| MDB | Neville:0865 | 1x $350C 24 Jul 2026 (7d) | $328.43 | $355.09 | $6.35 | $6.35 | OK ▸ | 🟢 HOLD · theta is winning why ▸ | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
🟢 HOLD · theta is winning 21.57 OTM. The $6.35 left is all time value, bleeding your way (~$504 kept if it expires quiet). ▸ Penny-buyback at the close, re-sell next cycle. Act early only if it tags $355.09 (breakeven). | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| APP | RetireInc:7291 | 1x $480C 24 Jul 2026 (7d) | $437.50 | $486.90 | $5.20 | $5.20 | OK ▸ | 🟢 HOLD · theta is winning why ▸ | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
🟢 HOLD · theta is winning 42.50 OTM. The $5.20 left is all time value, bleeding your way (~$685 kept if it expires quiet). ▸ Penny-buyback at the close, re-sell next cycle. Act early only if it tags $486.90 (breakeven). | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| MSTR | RetireInc:7291 | 4x $105C 24 Jul 2026 (7d) | $95.03 | $106.34 | $1.44 | $1.44 | OK ▸ | 🟢 HOLD · theta is winning why ▸ | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
🟢 HOLD · theta is winning 9.97 OTM. The $1.44 left is all time value, bleeding your way (~$517 kept if it expires quiet). ▸ Penny-buyback at the close, re-sell next cycle. Act early only if it tags $106.34 (breakeven). | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| RIOT | Joint:1782 | 50x $21.5C 24 Jul 2026 (7d) | $18.93 | $21.78 | $0.24 | $0.24 | OK ▸ | 🟢 HOLD · theta is winning why ▸ | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
🟢 HOLD · theta is winning 2.57 OTM. The $0.24 left is all time value, bleeding your way (~$1,150 kept if it expires quiet). ▸ Penny-buyback at the close, re-sell next cycle. Act early only if it tags $21.78 (breakeven). | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| SPCX | Neville:0865 | 5x $150C 24 Jul 2026 (7d) | $131.62 | $151.58 | $1.17 | $1.17 | OK ▸ | 🟢 HOLD · theta is winning why ▸ | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
🟢 HOLD · theta is winning 18.38 OTM. The $1.17 left is all time value, bleeding your way (~$766 kept if it expires quiet). ▸ Penny-buyback at the close, re-sell next cycle. Act early only if it tags $151.58 (breakeven). | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| CRWV | Neville:0865 | 5x $84C 24 Jul 2026 (7d) | $73.46 | $84.96 | $0.95 | $0.95 | OK ▸ | 🟢 HOLD · theta is winning why ▸ | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
🟢 HOLD · theta is winning 10.54 OTM. The $0.95 left is all time value, bleeding your way (~$453 kept if it expires quiet). ▸ Penny-buyback at the close, re-sell next cycle. Act early only if it tags $84.96 (breakeven). | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| COIN-LC500 | Main:1299 | 25x $187.5C 24 Jul 2026 (7d) | $161.82 | $188.61 | $0.85 | $0.85 | OK ▸ | 🟢 HOLD · theta is winning why ▸ | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
🟢 HOLD · theta is winning 25.68 OTM. The $0.85 left is all time value, bleeding your way (~$2,641 kept if it expires quiet). ▸ Penny-buyback at the close, re-sell next cycle. Act early only if it tags $188.61 (breakeven). | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| HIMS | Main:1299 | 15x $40C 24 Jul 2026 (7d) | $33.88 | $41.03 | $0.58 | $0.58 | OK ▸ | 🟢 HOLD · theta is winning why ▸ | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
🟢 HOLD · theta is winning 6.12 OTM. The $0.58 left is all time value, bleeding your way (~$1,473 kept if it expires quiet). ▸ Penny-buyback at the close, re-sell next cycle. Act early only if it tags $41.03 (breakeven). | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| IREN-LC45 | Neville:0865 | 20x $42C 24 Jul 2026 (7d) | $35.42 | $42.67 | $0.64 | $0.64 | OK ▸ | 🟢 HOLD · theta is winning why ▸ | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
🟢 HOLD · theta is winning 6.58 OTM. The $0.64 left is all time value, bleeding your way (~$1,245 kept if it expires quiet). ▸ Penny-buyback at the close, re-sell next cycle. Act early only if it tags $42.67 (breakeven). | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| IREN-LC50 | RetireInc:7291 | 20x $42C 24 Jul 2026 (7d) | $35.42 | $42.67 | $0.64 | $0.64 | OK ▸ | 🟢 HOLD · theta is winning why ▸ | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
🟢 HOLD · theta is winning 6.58 OTM. The $0.64 left is all time value, bleeding your way (~$1,245 kept if it expires quiet). ▸ Penny-buyback at the close, re-sell next cycle. Act early only if it tags $42.67 (breakeven). | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| INTC | Neville:0865 | 5x $121C 24 Jul 2026 (7d) | $96.35 | $124.00 | $1.23 | $1.23 | OK ▸ | 🟢 HOLD · theta is winning why ▸ | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
🟢 HOLD · theta is winning 24.65 OTM. The $1.23 left is all time value, bleeding your way (~$1,475 kept if it expires quiet). ▸ Penny-buyback at the close, re-sell next cycle. Act early only if it tags $124.00 (breakeven). | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| IREN-LC25-1299 | Main:1299 | 20x $48C 24 Jul 2026 (7d) | $35.42 | $48.42 | $0.16 | $0.16 | OK ▸ | 🟢 HOLD · theta is winning why ▸ | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
🟢 HOLD · theta is winning 12.58 OTM. The $0.16 left is all time value, bleeding your way (~$746 kept if it expires quiet). ▸ Penny-buyback at the close, re-sell next cycle. Act early only if it tags $48.42 (breakeven). | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| IREN-LC25-1782 | Joint:1782 | 20x $48C 24 Jul 2026 (7d) | $35.42 | $48.44 | $0.16 | $0.16 | OK ▸ | 🟢 HOLD · theta is winning why ▸ | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
🟢 HOLD · theta is winning 12.58 OTM. The $0.16 left is all time value, bleeding your way (~$786 kept if it expires quiet). ▸ Penny-buyback at the close, re-sell next cycle. Act early only if it tags $48.44 (breakeven). | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| GOOG-LC300 | Neville:0865 | 15x $370C 31 Jul 2026 (14d) | $353.75 | $385.01 | $8.03 | $8.03 | OK ▸ | 🟢 HOLD · theta is winning why ▸ | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
🟢 HOLD · theta is winning 16.25 OTM. The $8.03 left is all time value, bleeding your way (~$22,444 kept if it expires quiet). ▸ Penny-buyback at the close, re-sell next cycle. Act early only if it tags $385.01 (breakeven). | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| GOOG-LC310 | Joint:1782 | 5x $390C 31 Jul 2026 (14d) | $353.75 | $397.40 | $3.30 | $3.30 | OK ▸ | 🟢 HOLD · theta is winning why ▸ | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
🟢 HOLD · theta is winning 36.25 OTM. The $3.30 left is all time value, bleeding your way (~$3,675 kept if it expires quiet). ▸ Penny-buyback at the close, re-sell next cycle. Act early only if it tags $397.40 (breakeven). | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| AMZN | Joint:1782 | 10x $280C 31 Jul 2026 (14d) | $251.37 | $283.10 | $2.26 | $2.26 | OK ▸ | 🟢 HOLD · theta is winning why ▸ | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
🟢 HOLD · theta is winning 28.63 OTM. The $2.26 left is all time value, bleeding your way (~$3,048 kept if it expires quiet). ▸ Penny-buyback at the close, re-sell next cycle. Act early only if it tags $283.10 (breakeven). | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| COIN-LC145 | RetireInc:7291 | 3x $190C 31 Jul 2026 (14d) | $161.82 | $193.34 | $3.20 | $3.20 | OK ▸ | 🟢 HOLD · theta is winning why ▸ | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
🟢 HOLD · theta is winning 28.18 OTM. The $3.20 left is all time value, bleeding your way (~$988 kept if it expires quiet). ▸ Penny-buyback at the close, re-sell next cycle. Act early only if it tags $193.34 (breakeven). | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| SOFI | RetireInc:7291 | 35x $23C 31 Jul 2026 (14d) | $17.38 | $23.27 | $0.08 | $0.08 | OK ▸ | 🟢 HOLD · theta is winning why ▸ | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
🟢 HOLD · theta is winning 5.62 OTM. The $0.08 left is all time value, bleeding your way (~$770 kept if it expires quiet). ▸ Penny-buyback at the close, re-sell next cycle. Act early only if it tags $23.27 (breakeven). | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Fortress | Acct | Ct | Price | CC-SS | ↑ whole | Sell strike | Touch odds | Per cycle | Income @ strike | Normal income | Action |
|---|---|---|---|---|---|---|---|---|---|---|---|
| NOW ↗ | Main:1299 | 10 | $104.23 | $112.76 | 8.2% | $117 24 Jul 2026 (7d) · 84% surv | 33% | $2,430 | $10,414/mo (65%) | $16,007/mo | sell 10x $117 CC |
| MU-LC880 ↗ | Main:1299 | 5 | $847.80 | $1,056.55 | 24.6% | $1060 14 Aug 2026 (28d) · 82% surv | 38% | $14,100 | $15,107/mo (20%) | $76,286/mo | sell 5x $1060 CC |
| IGV ↗ | Main:1299 | 12 | $93.56 | $86.79 | 0.0% | $97.50 24 Jul 2026 (7d) · 81% surv | 39% | $660 | $2,829/mo (42%) | $6,789/mo | sell 12x $97.50 CC |
| DELL ↗ | RetireInc:7291 | 3 | $394.58 | $409.77 | 3.8% | $435 24 Jul 2026 (7d) · 81% surv | 39% | $1,860 | $7,971/mo (47%) | $16,875/mo | sell 3x $435 CC |
| GOOG-LC340 ↗ | Neville:0865 | 5 | $353.52 | $374.77 | 6.0% | $377.50 24 Jul 2026 (7d) · 80% surv | 40% | $1,950 | $8,357/mo (57%) | $14,598/mo | sell 5x $377.50 CC |
| MARA-LC40 ↗ | Main:1299 | 200 | $11.49 | $13.86 | 20.7% | $14 14 Aug 2026 (28d) · 81% surv | 42% | $9,600 | $10,286/mo (29%) | $35,571/mo | sell 200x $14 CC |
| Fortress | Acct | Ct | BE SS | Active short calls |
|---|---|---|---|---|
| AMZN | Joint:1782 | 10 | $256.25 | 10x $280C 31 Jul 2026 (14d) |
| APP | RetireInc:7291 | 1 | $588.00 | 1x $480C 24 Jul 2026 (7d) |
| COIN-LC145 | RetireInc:7291 | 3 | $182.40 | 3x $190C 31 Jul 2026 (14d) |
| COIN-LC500 | Main:1299 | 25 | $563.00 | 25x $188C 24 Jul 2026 (7d) |
| CRWV | Neville:0865 | 5 | $125.45 | 5x $84C 24 Jul 2026 (7d) |
| GLD | Main:1299 | 10 | $456.00 | 10x $377C 24 Jul 2026 (7d) |
| GOOG-LC300 | Neville:0865 | 15 | $373.00 | 15x $370C 31 Jul 2026 (14d) |
| GOOG-LC310 | Joint:1782 | 5 | $392.50 | 5x $390C 31 Jul 2026 (14d) [LEAPS_ONLY, NO_HEDGE] |
| HIMS | Main:1299 | 15 | $17.47 | 15x $40C 24 Jul 2026 (7d) |
| INTC | Neville:0865 | 5 | $114.00 | 5x $121C 24 Jul 2026 (7d) |
| IREN-LC25-1299 | Main:1299 | 20 | $44.00 | 20x $48C 24 Jul 2026 (7d) |
| IREN-LC25-1782 | Joint:1782 | 20 | $44.00 | 20x $48C 24 Jul 2026 (7d) |
| IREN-LC45 | Neville:0865 | 20 | $56.50 | 20x $42C 24 Jul 2026 (7d) |
| IREN-LC50 | RetireInc:7291 | 20 | $63.43 | 20x $42C 24 Jul 2026 (7d) |
| MDB | Neville:0865 | 1 | $362.90 | 1x $350C 24 Jul 2026 (7d) |
| META | Main:1299 | 3 | $601.50 | 3x $630C 31 Jul 2026 (14d) |
| MSTR | RetireInc:7291 | 4 | $161.00 | 4x $105C 24 Jul 2026 (7d) |
| NVDA | Neville:0865 | 5 | $199.60 | 5x $218C 24 Jul 2026 (7d) |
| RIOT | Joint:1782 | 50 | $23.65 | 50x $22C 24 Jul 2026 (7d) |
| SOFI | RetireInc:7291 | 35 | $15.75 | 35x $23C 31 Jul 2026 (14d) |
| SPCX | Neville:0865 | 5 | $186.00 | 5x $150C 24 Jul 2026 (7d) |
| SPY | Neville:0865 | 12 | $764.00 | 12x $764C 21 Jul 2026 (4d) [LEAPS_ONLY, NO_HEDGE] |
Manage these with the roll table (fortress_fight --tickers T) or roll_calls.
| Predicted survival | N | Avg predicted | Realized OTM rate | Gap |
|---|---|---|---|---|
| 0-60% | 14 | 58% | 57% | -1pp |
| 60-70% | 46 | 64% | 72% | +8pp |
| 70-80% | 61 | 77% | 95% | +18pp |
| 80-90% | 76 | 85% | 99% | +14pp |
| 90-100% | 130 | 95% | 100% | +5pp |
Touch odds: predicted 35% avg vs realized 24% touch rate over 327 resolved (daily highs, exact intraday touch).
🚪 Roll actuals vs playbook: 56 real buyback(s) recorded · 13 roll(s), net +$1.01/sh avg.
Green gap: within 7pp. A persistent negative gap means survival is overstated (model too confident); positive means too conservative. N is small early; judge after ~30 resolved.