5 contracts (500 sh) | BE SS: $186.00 | CC-SS: $183.45 (banked floor $180.09) | IV: HIGH | Accounts: Neville:0865
| Max Loss | $43,500 | (ND $27.00 + SW $60) x 500 |
| Normal income ref | $12,618/mo | 95% ann ROI on ML |
| Hedge (static, never rolled) | $0/mo | HP expiry = SP LEAPS; decay ≈ $1,541/mo (info only, already in marks) |
| Unrealized P&L | $-27,438 | fortress legs from IBKR |
Each Friday gets its own recommended pick and full income ladder (safest strike per income rung, sized across your 5 contracts). The master ranks the two by E[net]/mo to pick one grand pick; both are shown here so you can choose the tenor that fits your roll cadence.
| Track | Expiry | Sell | Survival | Income/mo | E[net]/mo |
|---|---|---|---|---|---|
| THIS FRIDAY 🏆 | 7 Aug 2026 · 3d | 5 × $170 | 99+% | $7,250 | $5,796 |
| NEXT FRIDAY | 14 Aug 2026 · 10d | 5 × $150 | 84% | $6,750 | $1,514 |
| Rung | Sell | Expiry | DTE | OTM | Survival | Touch odds | FIGHT edge | Per cycle | Income/mo | Δ vs pick | Cap give-up | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ▸ | 33% normal | 4 × $177.50 | 7 Aug | 3d | 49.6% | 99+%hist 99% | 0%hist 1% | -10pp | $464 | $4,640 | -$2,610 | $1,914 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 4 × $177.50 49.6% OTM over spot $118.62 7 Aug 2026 (3d, $1.21 mid) = $464 credit for the 3d cycle → $4,640/mo projected Survival (stays ≤ $177.50) 99+% Breach risk 0% POP (stays ≤ $178.71) 99+% EV / mo +$4,639 📈 CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE -10pp 50% whole by 9mo vs 60% doing nothing · roll costs eat the credits at this rung FIRE DRILLS ~0.0/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $630/mo median; plan ~$428/mo after 68% keep · $5,569 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~2.0 mo [1.0-3.6], measured ONLY among the 50% of futures that got whole 🛡 IF CHALLENGED (spot reaches the strike) · challenge = the strike is touched at any point, so it runs ~2x the breach risk (finishing through it) Challenge odds (touch by expiry) 2% Flat exit net (mid-life) -$4,282 Free roll-up +$9/wk Safest escape (by 28 Aug 2026) $202 @ 80% POP 73% survival Roll menuyour doors if the call gets challenged; each row = buy back the 4 calls + sell the new ones, one order. Prices assume the central case (day 1 of 3); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $16.76/sh now → $11.86 mid-life (likely $11.16–$21.32) → ≈ $0 at expiry | you banked $1.16/sh, so a flat mid-life exit nets -$10.70/sh | roll rows are incremental, the banked premium stays yours 📊 Across 63 simulated challenges: the $178 strike is typically first touched on day 3 of 3, at $189 (overshoots $11.97). The [P25–P75] under each Total is that door's credit across those paths; % credit is the share of those challenges where the roll is a net credit.
If rolled & exited = your total from-entry P&L if you roll to that strike and then close the whole fortress with the stock pinned there (all legs repriced; SAFE = P&L ≥ 0). Cap gain is what that roll earns THIS cycle (premium + appreciation from today to the new strike); the total adds your existing MTM on top. Same from-entry basis as this tool's @cap / total-exit numbers, at the rolled strike. POP = P(stays ≤ strike + premium collected, the call is profitable); surv = P(stays ≤ strike, the call expires fully worthless). Survival is the stricter bar (no premium cushion), so it sits below POP. Method: each leg = its live quote (buyback off the ask, sells off the bid) × a Black-Scholes ratio to the challenge, using the leg's own IV shifted -0.4 vol pt per +1% move (equity skew: vol eases as spot rises; buyback shift floored at 0). Estimates, not quotes; the live roll table owns the real decision when a CC is actually threatened. More detail, income coverage, downside budget, tripwires, held-to-expiry ladder, V-bounce stressIncome coverage
Downside budget ⚠ $177.50 is $6 below CC-SS $183.45: assignment on a recovery to whole locks the cap give-up below.
Tripwiresprice and time left decide together; the matrix is the playbook The one rule: roll when the short call's remaining TIME VALUE < $0.29/sh (~25% of the $1.16 collected) or spot ≥ $178.71 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $178)); NOT the premium you collected.
If held to expiryexact, settlement = intrinsic · fortress delta 0.72 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $183.45, where you are whole again, by expiry) Starting unrealized P&L: $-27,438 + Fortress recovery (un-capped): +$23,468 − CC assignment net of premium (4 × $177.50): -$1,914 + Conservative CC premium (1 × $185): +$188 Total Position P&L @ SS: $-5,696 (+$21,741 vs today) Do-nothing baseline at SS: $-3,030 (this trade vs do-nothing: $-2,666, the opportunity cost of earning $4,640/mo FIGHT income now) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 🎯 50% normal | 5 × $170 | 7 Aug | 3d | 43.3% | 99+%hist 99% | 0%hist 1% | -14pp | $725 | $7,250 | — | $5,998 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 5 × $170 43.3% OTM over spot $118.62 7 Aug 2026 (3d, $1.46 mid) = $725 credit for the 3d cycle → $7,250/mo projected Survival (stays ≤ $170) 99+% Breach risk 0% POP (stays ≤ $171.47) 99+% EV / mo +$7,246 📈 CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE -14pp 52% whole by 9mo vs 65% doing nothing · roll costs eat the credits at this rung FIRE DRILLS ~0.0/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $148/mo median; plan ~$101/mo after 68% keep · $968 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~1.9 mo [0.9-3.8], measured ONLY among the 52% of futures that got whole 🛡 IF CHALLENGED (spot reaches the strike) · challenge = the strike is touched at any point, so it runs ~2x the breach risk (finishing through it) Challenge odds (touch by expiry) 3% Flat exit net (mid-life) -$4,957 Free roll-up +$9/wk Safest escape (by 28 Aug 2026) $196 @ 80% POP 75% survival Roll menuyour doors if the call gets challenged; each row = buy back the 5 calls + sell the new ones, one order. Prices assume the central case (day 1 of 3); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $16.06/sh now → $11.36 mid-life (likely $10.26–$20.42) → ≈ $0 at expiry | you banked $1.45/sh, so a flat mid-life exit nets -$9.91/sh | roll rows are incremental, the banked premium stays yours 📊 Across 96 simulated challenges: the $170 strike is typically first touched on day 3 of 3, at $182 (overshoots $11.57). The [P25–P75] under each Total is that door's credit across those paths; % credit is the share of those challenges where the roll is a net credit.
If rolled & exited = your total from-entry P&L if you roll to that strike and then close the whole fortress with the stock pinned there (all legs repriced; SAFE = P&L ≥ 0). Cap gain is what that roll earns THIS cycle (premium + appreciation from today to the new strike); the total adds your existing MTM on top. Same from-entry basis as this tool's @cap / total-exit numbers, at the rolled strike. POP = P(stays ≤ strike + premium collected, the call is profitable); surv = P(stays ≤ strike, the call expires fully worthless). Survival is the stricter bar (no premium cushion), so it sits below POP. Method: each leg = its live quote (buyback off the ask, sells off the bid) × a Black-Scholes ratio to the challenge, using the leg's own IV shifted -0.4 vol pt per +1% move (equity skew: vol eases as spot rises; buyback shift floored at 0). Estimates, not quotes; the live roll table owns the real decision when a CC is actually threatened. More detail, income coverage, downside budget, tripwires, held-to-expiry ladder, V-bounce stressIncome coverage
Downside budget ⚠ $170 is $13 below CC-SS $183.45: assignment on a recovery to whole locks the cap give-up below.
Tripwiresprice and time left decide together; the matrix is the playbook The one rule: roll when the short call's remaining TIME VALUE < $0.36/sh (~25% of the $1.45 collected) or spot ≥ $171.47 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $170)); NOT the premium you collected.
If held to expiryexact, settlement = intrinsic · fortress delta 0.72 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $183.45, where you are whole again, by expiry) Starting unrealized P&L: $-27,438 + Fortress recovery (un-capped): +$23,468 − CC assignment net of premium (5 × $170): -$5,998 Total Position P&L @ SS: $-9,968 (+$17,470 vs today) Do-nothing baseline at SS: $-3,030 (this trade vs do-nothing: $-6,938, the opportunity cost of earning $7,250/mo FIGHT income now) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 100% normal | 3 × $138 | 7 Aug | 3d | 16.3% | 91%hist 99% | 19%hist 6% | +5pp | $1,395 | $13,950 | +$6,700 | $12,239 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 3 × $138 16.3% OTM over spot $118.62 7 Aug 2026 (3d, $4.70 mid) = $1,395 credit for the 3d cycle → $13,950/mo projected Survival (stays ≤ $138) 91% Breach risk 9% POP (stays ≤ $142.70) 94% EV / mo +$12,745 📈 CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +5pp 68% whole by 9mo vs 62% doing nothing FIRE DRILLS ~1.9/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $4,472/mo median; plan ~$3,041/mo after 68% keep · $17,963 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~1.8 mo [0.9-3.8], measured ONLY among the 68% of futures that got whole 🛡 IF CHALLENGED (spot reaches the strike) · challenge = the strike is touched at any point, so it runs ~2x the breach risk (finishing through it) Challenge odds (touch by expiry) 26% Flat exit net (mid-life) -$1,372 Free roll-up +$10/wk Safest escape (by 28 Aug 2026) $187 @ 89% POP 87% survival Roll menuyour doors if the call gets challenged; each row = buy back the 3 calls + sell the new ones, one order. Prices assume the central case (day 1 of 3); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $13.03/sh now → $9.22 mid-life (likely $10.21–$18.04) → ≈ $0 at expiry | you banked $4.65/sh, so a flat mid-life exit nets -$4.57/sh | roll rows are incremental, the banked premium stays yours 📊 Across 771 simulated challenges: the $138 strike is typically first touched on day 2 of 3, at $147 (overshoots $9.03). The [P25–P75] under each Total is that door's credit across those paths; % credit is the share of those challenges where the roll is a net credit.
If rolled & exited = your total from-entry P&L if you roll to that strike and then close the whole fortress with the stock pinned there (all legs repriced; SAFE = P&L ≥ 0). Cap gain is what that roll earns THIS cycle (premium + appreciation from today to the new strike); the total adds your existing MTM on top. Same from-entry basis as this tool's @cap / total-exit numbers, at the rolled strike. POP = P(stays ≤ strike + premium collected, the call is profitable); surv = P(stays ≤ strike, the call expires fully worthless). Survival is the stricter bar (no premium cushion), so it sits below POP. Method: each leg = its live quote (buyback off the ask, sells off the bid) × a Black-Scholes ratio to the challenge, using the leg's own IV shifted -0.4 vol pt per +1% move (equity skew: vol eases as spot rises; buyback shift floored at 0). Estimates, not quotes; the live roll table owns the real decision when a CC is actually threatened. More detail, income coverage, downside budget, tripwires, held-to-expiry ladder, V-bounce stressIncome coverage
Downside budget ⚠ $138 is $45 below CC-SS $183.45: assignment on a recovery to whole locks the cap give-up below.
Tripwiresprice and time left decide together; the matrix is the playbook The one rule: roll when the short call's remaining TIME VALUE < $1.16/sh (~25% of the $4.65 collected) or spot ≥ $142.70 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $138)); NOT the premium you collected.
If held to expiryexact, settlement = intrinsic · fortress delta 0.72 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $183.45, where you are whole again, by expiry) Starting unrealized P&L: $-27,438 + Fortress recovery (un-capped): +$23,468 − CC assignment net of premium (3 × $138): -$12,239 + Conservative CC premium (2 × $185): +$376 Total Position P&L @ SS: $-15,833 (+$11,605 vs today) Do-nothing baseline at SS: $-3,030 (this trade vs do-nothing: $-12,803, the opportunity cost of earning $13,950/mo FIGHT income now) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 🛡 safe yield | 5 × $138 | 7 Aug | 3d | 16.3% | 91%hist 99% | 19%hist 6% | +12pp | $2,325 | $23,250 | +$16,000 | $20,398 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 5 × $138 16.3% OTM over spot $118.62 7 Aug 2026 (3d, $4.70 mid) = $2,325 credit for the 3d cycle → $23,250/mo projected Survival (stays ≤ $138) 91% Breach risk 9% POP (stays ≤ $142.70) 94% EV / mo +$21,241 📈 CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +12pp 72% whole by 9mo vs 60% doing nothing FIRE DRILLS ~1.7/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $5,694/mo median; plan ~$3,872/mo after 68% keep · $17,015 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~1.7 mo [1.0-3.5], measured ONLY among the 72% of futures that got whole 🛡 IF CHALLENGED (spot reaches the strike) · challenge = the strike is touched at any point, so it runs ~2x the breach risk (finishing through it) Challenge odds (touch by expiry) 26% Flat exit net (mid-life) -$2,287 Free roll-up +$10/wk Safest escape (by 28 Aug 2026) $187 @ 89% POP 87% survival Roll menuyour doors if the call gets challenged; each row = buy back the 5 calls + sell the new ones, one order. Prices assume the central case (day 1 of 3); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $13.03/sh now → $9.22 mid-life (likely $10.80–$18.59) → ≈ $0 at expiry | you banked $4.65/sh, so a flat mid-life exit nets -$4.57/sh | roll rows are incremental, the banked premium stays yours 📊 Across 789 simulated challenges: the $138 strike is typically first touched on day 2 of 3, at $148 (overshoots $9.72). The [P25–P75] under each Total is that door's credit across those paths; % credit is the share of those challenges where the roll is a net credit.
If rolled & exited = your total from-entry P&L if you roll to that strike and then close the whole fortress with the stock pinned there (all legs repriced; SAFE = P&L ≥ 0). Cap gain is what that roll earns THIS cycle (premium + appreciation from today to the new strike); the total adds your existing MTM on top. Same from-entry basis as this tool's @cap / total-exit numbers, at the rolled strike. POP = P(stays ≤ strike + premium collected, the call is profitable); surv = P(stays ≤ strike, the call expires fully worthless). Survival is the stricter bar (no premium cushion), so it sits below POP. Method: each leg = its live quote (buyback off the ask, sells off the bid) × a Black-Scholes ratio to the challenge, using the leg's own IV shifted -0.4 vol pt per +1% move (equity skew: vol eases as spot rises; buyback shift floored at 0). Estimates, not quotes; the live roll table owns the real decision when a CC is actually threatened. More detail, income coverage, downside budget, tripwires, held-to-expiry ladder, V-bounce stressIncome coverage
Downside budget ⚠ $138 is $45 below CC-SS $183.45: assignment on a recovery to whole locks the cap give-up below.
Tripwiresprice and time left decide together; the matrix is the playbook The one rule: roll when the short call's remaining TIME VALUE < $1.16/sh (~25% of the $4.65 collected) or spot ≥ $142.70 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $138)); NOT the premium you collected.
If held to expiryexact, settlement = intrinsic · fortress delta 0.72 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $183.45, where you are whole again, by expiry) Starting unrealized P&L: $-27,438 + Fortress recovery (un-capped): +$23,468 − CC assignment net of premium (5 × $138): -$20,398 Total Position P&L @ SS: $-24,368 (+$3,070 vs today) Do-nothing baseline at SS: $-3,030 (this trade vs do-nothing: $-21,338, the opportunity cost of earning $23,250/mo FIGHT income now) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Rung | Sell | Expiry | DTE | OTM | Survival | Touch odds | FIGHT edge | Per cycle | Income/mo | Δ vs pick | Cap give-up | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ▸ | 33% normal | 5 × $167.50 | 14 Aug | 10d | 41.2% | 91%hist 99% | 20%hist 6% | +0pp | $1,400 | $4,200 | -$2,550 | $6,573 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 5 × $167.50 41.2% OTM over spot $118.62 14 Aug 2026 (10d, $2.85 mid) = $1,400 credit for the 10d cycle → $4,200/mo projected Survival (stays ≤ $167.50) 91% Breach risk 9% POP (stays ≤ $170.35) 92% EV / mo +$2,228 📈 CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +0pp 58% whole by 9mo vs 58% doing nothing FIRE DRILLS ~0.7/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $2,295/mo median; plan ~$1,560/mo after 68% keep · $8,374 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~1.2 mo [0.6-3.2], measured ONLY among the 58% of futures that got whole 🛡 IF CHALLENGED (spot reaches the strike) · challenge = the strike is touched at any point, so it runs ~2x the breach risk (finishing through it) Challenge odds (touch by expiry) 11% Flat exit net (mid-life) -$5,371 Free roll-up +$3/wk Safest escape (by 28 Aug 2026) $184 @ 77% POP 69% survival Roll menuyour doors if the call gets challenged; each row = buy back the 5 calls + sell the new ones, one order. Prices assume the central case (day 5 of 10); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $19.13/sh now → $13.54 mid-life (likely $11.29–$18.80) → ≈ $0 at expiry | you banked $2.80/sh, so a flat mid-life exit nets -$10.74/sh | roll rows are incremental, the banked premium stays yours 📊 Across 316 simulated challenges: the $168 strike is typically first touched on day 7 of 10, at $175 (overshoots $7.48). The [P25–P75] under each Total is that door's credit across those paths; % credit is the share of those challenges where the roll is a net credit.
If rolled & exited = your total from-entry P&L if you roll to that strike and then close the whole fortress with the stock pinned there (all legs repriced; SAFE = P&L ≥ 0). Cap gain is what that roll earns THIS cycle (premium + appreciation from today to the new strike); the total adds your existing MTM on top. Same from-entry basis as this tool's @cap / total-exit numbers, at the rolled strike. POP = P(stays ≤ strike + premium collected, the call is profitable); surv = P(stays ≤ strike, the call expires fully worthless). Survival is the stricter bar (no premium cushion), so it sits below POP. Method: each leg = its live quote (buyback off the ask, sells off the bid) × a Black-Scholes ratio to the challenge, using the leg's own IV shifted -0.4 vol pt per +1% move (equity skew: vol eases as spot rises; buyback shift floored at 0). Estimates, not quotes; the live roll table owns the real decision when a CC is actually threatened. More detail, income coverage, downside budget, tripwires, held-to-expiry ladder, V-bounce stressIncome coverage
Downside budget ⚠ $167.50 is $16 below CC-SS $183.45: assignment on a recovery to whole locks the cap give-up below.
Tripwiresprice and time left decide together; the matrix is the playbook The one rule: roll when the short call's remaining TIME VALUE < $0.70/sh (~25% of the $2.80 collected) or spot ≥ $170.35 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $168)); NOT the premium you collected.
If held to expiryexact, settlement = intrinsic · fortress delta 0.72 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $183.45, where you are whole again, by expiry) Starting unrealized P&L: $-27,438 + Fortress recovery (un-capped): +$23,468 − CC assignment net of premium (5 × $167.50): -$6,573 Total Position P&L @ SS: $-10,543 (+$16,895 vs today) Do-nothing baseline at SS: $-3,030 (this trade vs do-nothing: $-7,513, the opportunity cost of earning $4,200/mo FIGHT income now) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 🎯 50% normal | 5 × $150 | 14 Aug | 10d | 26.5% | 84%hist 95% | 35%hist 22% | +2pp | $2,250 | $6,750 | — | $14,473 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 5 × $150 26.5% OTM over spot $118.62 14 Aug 2026 (10d, $4.60 mid) = $2,250 credit for the 10d cycle → $6,750/mo projected Survival (stays ≤ $150) 84% Breach risk 16% POP (stays ≤ $154.60) 86% EV / mo +$2,910 📈 CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +2pp 59% whole by 9mo vs 57% doing nothing FIRE DRILLS ~1.3/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $2,985/mo median; plan ~$2,030/mo after 68% keep · $11,598 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~1.4 mo [0.7-2.9], measured ONLY among the 59% of futures that got whole 🛡 IF CHALLENGED (spot reaches the strike) · challenge = the strike is touched at any point, so it runs ~2x the breach risk (finishing through it) Challenge odds (touch by expiry) 24% Flat exit net (mid-life) -$3,814 Free roll-up +$4/wk Safest escape (by 28 Aug 2026) $176 @ 82% POP 77% survival Roll menuyour doors if the call gets challenged; each row = buy back the 5 calls + sell the new ones, one order. Prices assume the central case (day 5 of 10); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $17.13/sh now → $12.13 mid-life (likely $11.62–$18.58) → ≈ $0 at expiry | you banked $4.50/sh, so a flat mid-life exit nets -$7.63/sh | roll rows are incremental, the banked premium stays yours 📊 Across 718 simulated challenges: the $150 strike is typically first touched on day 6 of 10, at $157 (overshoots $6.91). The [P25–P75] under each Total is that door's credit across those paths; % credit is the share of those challenges where the roll is a net credit.
If rolled & exited = your total from-entry P&L if you roll to that strike and then close the whole fortress with the stock pinned there (all legs repriced; SAFE = P&L ≥ 0). Cap gain is what that roll earns THIS cycle (premium + appreciation from today to the new strike); the total adds your existing MTM on top. Same from-entry basis as this tool's @cap / total-exit numbers, at the rolled strike. POP = P(stays ≤ strike + premium collected, the call is profitable); surv = P(stays ≤ strike, the call expires fully worthless). Survival is the stricter bar (no premium cushion), so it sits below POP. Method: each leg = its live quote (buyback off the ask, sells off the bid) × a Black-Scholes ratio to the challenge, using the leg's own IV shifted -0.4 vol pt per +1% move (equity skew: vol eases as spot rises; buyback shift floored at 0). Estimates, not quotes; the live roll table owns the real decision when a CC is actually threatened. More detail, income coverage, downside budget, tripwires, held-to-expiry ladder, V-bounce stressIncome coverage
Downside budget ⚠ $150 is $33 below CC-SS $183.45: assignment on a recovery to whole locks the cap give-up below.
Tripwiresprice and time left decide together; the matrix is the playbook The one rule: roll when the short call's remaining TIME VALUE < $1.12/sh (~25% of the $4.50 collected) or spot ≥ $154.60 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $150)); NOT the premium you collected.
If held to expiryexact, settlement = intrinsic · fortress delta 0.72 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $183.45, where you are whole again, by expiry) Starting unrealized P&L: $-27,438 + Fortress recovery (un-capped): +$23,468 − CC assignment net of premium (5 × $150): -$14,473 Total Position P&L @ SS: $-18,443 (+$8,995 vs today) Do-nothing baseline at SS: $-3,030 (this trade vs do-nothing: $-15,413, the opportunity cost of earning $6,750/mo FIGHT income now) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 100% normal | 5 × $130 | 14 Aug | 10d | 9.6% | 69%hist 78% | 69%hist 55% | +6pp | $4,350 | $13,050 | +$6,300 | $22,373 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 5 × $130 9.6% OTM over spot $118.62 14 Aug 2026 (10d, $8.80 mid) = $4,350 credit for the 10d cycle → $13,050/mo projected Survival (stays ≤ $130) 69% Breach risk 31% POP (stays ≤ $138.80) 77% EV / mo +$4,006 📈 CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +6pp 64% whole by 9mo vs 57% doing nothing FIRE DRILLS ~3.1/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $4,833/mo median; plan ~$3,287/mo after 68% keep · $16,199 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~1.3 mo [0.6-2.7], measured ONLY among the 64% of futures that got whole 🛡 IF CHALLENGED (spot reaches the strike) · challenge = the strike is touched at any point, so it runs ~2x the breach risk (finishing through it) Challenge odds (touch by expiry) 56% Flat exit net (mid-life) -$905 Free roll-up +$5/wk Safest escape (by 28 Aug 2026) $179 @ 90% POP 89% survival Roll menuyour doors if the call gets challenged; each row = buy back the 5 calls + sell the new ones, one order. Prices assume the central case (day 5 of 10); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $14.84/sh now → $10.51 mid-life (likely $12.95–$18.16) → ≈ $0 at expiry | you banked $8.70/sh, so a flat mid-life exit nets -$1.81/sh | roll rows are incremental, the banked premium stays yours 📊 Across 1,678 simulated challenges: the $130 strike is typically first touched on day 4 of 10, at $136 (overshoots $6.08). The [P25–P75] under each Total is that door's credit across those paths; % credit is the share of those challenges where the roll is a net credit.
If rolled & exited = your total from-entry P&L if you roll to that strike and then close the whole fortress with the stock pinned there (all legs repriced; SAFE = P&L ≥ 0). Cap gain is what that roll earns THIS cycle (premium + appreciation from today to the new strike); the total adds your existing MTM on top. Same from-entry basis as this tool's @cap / total-exit numbers, at the rolled strike. POP = P(stays ≤ strike + premium collected, the call is profitable); surv = P(stays ≤ strike, the call expires fully worthless). Survival is the stricter bar (no premium cushion), so it sits below POP. Method: each leg = its live quote (buyback off the ask, sells off the bid) × a Black-Scholes ratio to the challenge, using the leg's own IV shifted -0.4 vol pt per +1% move (equity skew: vol eases as spot rises; buyback shift floored at 0). Estimates, not quotes; the live roll table owns the real decision when a CC is actually threatened. More detail, income coverage, downside budget, tripwires, held-to-expiry ladder, V-bounce stressIncome coverage
Downside budget ⚠ $130 is $53 below CC-SS $183.45: assignment on a recovery to whole locks the cap give-up below.
Tripwiresprice and time left decide together; the matrix is the playbook The one rule: roll when the short call's remaining TIME VALUE < $2.17/sh (~25% of the $8.70 collected) or spot ≥ $138.80 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $130)); NOT the premium you collected.
If held to expiryexact, settlement = intrinsic · fortress delta 0.72 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $183.45, where you are whole again, by expiry) Starting unrealized P&L: $-27,438 + Fortress recovery (un-capped): +$23,468 − CC assignment net of premium (5 × $130): -$22,373 Total Position P&L @ SS: $-26,343 (+$1,095 vs today) Do-nothing baseline at SS: $-3,030 (this trade vs do-nothing: $-23,313, the opportunity cost of earning $13,050/mo FIGHT income now) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Every eligible strike x expiry in the 3-45 DTE band (4 expiries scanned, 116 clear the income floor), each sized to the minimum contracts that clear it. Sorted by survival (safest first): the primary 🎯 is the safest; rows below trade safety for income.
Fortress delta: 0.724 (IBKR) | Recovery@SS: +$23,468 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $-3,030
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $170 | 3d | 7 Aug 2026 | $1.45 | 5/5 | $7,250 | $7,250 | 100% | 100% | +$7,246 | -$5,998 | 44.4% | $-9,968 (vs do-nothing $-6,938) |
| $165 | 3d | 7 Aug 2026 | $1.67 | 4/5 | $6,680 | $7,244 | 100% | 100% | +$6,670 | -$6,710 | 49.7% | $-10,492 (vs do-nothing $-7,462) |
| $157.50 | 3d | 7 Aug 2026 | $2.11 | 3/5 | $6,330 | $7,458 | 99% | 99% | +$6,295 | -$7,151 | 53.0% | $-10,745 (vs do-nothing $-7,715) |
| $172.50 | 3d | 7 Aug 2026 | $1.32 | 5/5 | $6,600 | $6,600 | 95% | 95% | +$4,374 | -$4,813 | 35.6% | $-8,783 (vs do-nothing $-5,753) |
| $167.50 | 3d | 7 Aug 2026 | $1.52 | 5/5 | $7,600 | $7,600 | 94% | 94% | +$4,878 | -$7,213 | 53.4% | $-11,183 (vs do-nothing $-8,153) |
| $162.50 | 3d | 7 Aug 2026 | $1.78 | 4/5 | $7,120 | $7,684 | 93% | 93% | +$4,468 | -$7,666 | 56.8% | $-11,448 (vs do-nothing $-8,418) |
| $160 | 3d | 7 Aug 2026 | $1.97 | 4/5 | $7,880 | $8,444 | 92% | 93% | +$4,857 | -$8,590 | 63.6% | $-12,372 (vs do-nothing $-9,342) |
| $138 | 3d | 7 Aug 2026 | $4.65 | 2/5 | $9,300 | $10,992 | 91% | 94% | +$8,496 | -$8,159 | 60.4% | $-11,565 (vs do-nothing $-8,535) |
| $155 | 3d | 7 Aug 2026 | $2.32 | 3/5 | $6,960 | $8,088 | 90% | 91% | +$4,069 | -$7,838 | 58.1% | $-11,432 (vs do-nothing $-8,402) |
| $152.50 | 3d | 7 Aug 2026 | $2.54 | 3/5 | $7,620 | $8,748 | 89% | 91% | +$4,324 | -$8,522 | 63.1% | $-12,116 (vs do-nothing $-9,086) |
| $150 | 3d | 7 Aug 2026 | $2.81 | 3/5 | $8,430 | $9,558 | 88% | 90% | +$4,642 | -$9,191 | 68.1% | $-12,785 (vs do-nothing $-9,755) |
| $149 | 3d | 7 Aug 2026 | $2.91 | 3/5 | $8,730 | $9,858 | 87% | 89% | +$4,720 | -$9,461 | 70.1% | $-13,055 (vs do-nothing $-10,025) |
| $148 | 3d | 7 Aug 2026 | $3.00 | 3/5 | $9,000 | $10,128 | 87% | 89% | +$4,752 | -$9,734 | 72.1% | $-13,328 (vs do-nothing $-10,298) |
Showing the 60 next-safest rows of 103.
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $147 | 3d | 7 Aug 2026 | $3.15 | 3/5 | $9,450 | $10,578 | 86% | 88% | +$4,948 | -$9,989 | 74.0% | $-13,583 (vs do-nothing $-10,553) |
| $146 | 3d | 7 Aug 2026 | $3.30 | 2/5 | $6,600 | $8,292 | 86% | 88% | +$3,417 | -$6,829 | 50.6% | $-10,235 (vs do-nothing $-7,205) |
| $145 | 3d | 7 Aug 2026 | $3.45 | 2/5 | $6,900 | $8,592 | 85% | 87% | +$3,522 | -$6,999 | 51.8% | $-10,405 (vs do-nothing $-7,375) |
| $144 | 3d | 7 Aug 2026 | $3.60 | 2/5 | $7,200 | $8,892 | 84% | 87% | +$3,613 | -$7,169 | 53.1% | $-10,575 (vs do-nothing $-7,545) |
| $150 | 10d | 14 Aug 2026 | $4.50 | 5/5 | $6,750 | $6,750 | 84% | 86% | +$2,910 | -$14,473 | 107.2% | $-18,443 (vs do-nothing $-15,413) |
| $143 | 3d | 7 Aug 2026 | $3.75 | 2/5 | $7,500 | $9,192 | 84% | 86% | +$3,690 | -$7,339 | 54.4% | $-10,745 (vs do-nothing $-7,715) |
| $149 | 10d | 14 Aug 2026 | $4.65 | 5/5 | $6,975 | $6,975 | 83% | 86% | +$2,966 | -$14,898 | 110.4% | $-18,868 (vs do-nothing $-15,838) |
| $148 | 10d | 14 Aug 2026 | $4.80 | 5/5 | $7,200 | $7,200 | 83% | 86% | +$3,028 | -$15,323 | 113.5% | $-19,293 (vs do-nothing $-16,263) |
| $142 | 3d | 7 Aug 2026 | $3.90 | 2/5 | $7,800 | $9,492 | 83% | 86% | +$3,751 | -$7,509 | 55.6% | $-10,915 (vs do-nothing $-7,885) |
| $147 | 10d | 14 Aug 2026 | $4.95 | 5/5 | $7,425 | $7,425 | 82% | 85% | +$3,068 | -$15,748 | 116.6% | $-19,718 (vs do-nothing $-16,688) |
| $141 | 3d | 7 Aug 2026 | $4.05 | 2/5 | $8,100 | $9,792 | 82% | 85% | +$3,795 | -$7,679 | 56.9% | $-11,085 (vs do-nothing $-8,055) |
| $146 | 10d | 14 Aug 2026 | $5.10 | 5/5 | $7,650 | $7,650 | 82% | 85% | +$3,112 | -$16,173 | 119.8% | $-20,143 (vs do-nothing $-17,113) |
| $140 | 3d | 7 Aug 2026 | $4.25 | 2/5 | $8,500 | $10,192 | 81% | 85% | +$3,922 | -$7,839 | 58.1% | $-11,245 (vs do-nothing $-8,215) |
| $145 | 10d | 14 Aug 2026 | $5.25 | 5/5 | $7,875 | $7,875 | 81% | 84% | +$3,141 | -$16,598 | 122.9% | $-20,568 (vs do-nothing $-17,538) |
| $144 | 10d | 14 Aug 2026 | $5.45 | 4/5 | $6,540 | $7,104 | 80% | 84% | +$2,587 | -$13,598 | 100.7% | $-17,380 (vs do-nothing $-14,350) |
| $139 | 3d | 7 Aug 2026 | $4.45 | 2/5 | $8,900 | $10,592 | 80% | 84% | +$4,030 | -$7,999 | 59.3% | $-11,405 (vs do-nothing $-8,375) |
| $143 | 10d | 14 Aug 2026 | $5.60 | 4/5 | $6,720 | $7,284 | 80% | 84% | +$2,589 | -$13,938 | 103.2% | $-17,720 (vs do-nothing $-14,690) |
| $142 | 10d | 14 Aug 2026 | $5.80 | 4/5 | $6,960 | $7,524 | 79% | 83% | +$2,652 | -$14,258 | 105.6% | $-18,040 (vs do-nothing $-15,010) |
| $137 | 3d | 7 Aug 2026 | $4.85 | 2/5 | $9,700 | $11,392 | 78% | 83% | +$4,189 | -$8,319 | 61.6% | $-11,725 (vs do-nothing $-8,695) |
| $141 | 10d | 14 Aug 2026 | $6.00 | 4/5 | $7,200 | $7,764 | 78% | 83% | +$2,697 | -$14,578 | 108.0% | $-18,360 (vs do-nothing $-15,330) |
| $140 | 10d | 14 Aug 2026 | $6.20 | 4/5 | $7,440 | $8,004 | 78% | 82% | +$2,741 | -$14,898 | 110.4% | $-18,680 (vs do-nothing $-15,650) |
| $136 | 3d | 7 Aug 2026 | $5.10 | 2/5 | $10,200 | $11,892 | 77% | 82% | +$4,337 | -$8,469 | 62.7% | $-11,875 (vs do-nothing $-8,845) |
| $139 | 10d | 14 Aug 2026 | $6.40 | 4/5 | $7,680 | $8,244 | 77% | 82% | +$2,769 | -$15,218 | 112.7% | $-19,000 (vs do-nothing $-15,970) |
| $135 | 3d | 7 Aug 2026 | $5.30 | 2/5 | $10,600 | $12,292 | 76% | 82% | +$4,364 | -$8,629 | 63.9% | $-12,035 (vs do-nothing $-9,005) |
| $138 | 10d | 14 Aug 2026 | $6.60 | 4/5 | $7,920 | $8,484 | 76% | 81% | +$2,819 | -$15,538 | 115.1% | $-19,320 (vs do-nothing $-16,290) |
| $140 | 17d | 21 Aug 2026 | $7.55 | 5/5 | $6,662 | $6,662 | 76% | 81% | +$2,250 | -$17,948 | 132.9% | $-21,918 (vs do-nothing $-18,888) |
| $134 | 3d | 7 Aug 2026 | $5.55 | 2/5 | $11,100 | $12,792 | 75% | 81% | +$4,467 | -$8,779 | 65.0% | $-12,185 (vs do-nothing $-9,155) |
| $139 | 17d | 21 Aug 2026 | $7.75 | 5/5 | $6,838 | $6,838 | 75% | 81% | +$2,251 | -$18,348 | 135.9% | $-22,318 (vs do-nothing $-19,288) |
| $137 | 10d | 14 Aug 2026 | $6.85 | 4/5 | $8,220 | $8,784 | 75% | 81% | +$2,858 | -$15,838 | 117.3% | $-19,620 (vs do-nothing $-16,590) |
| $138 | 17d | 21 Aug 2026 | $8.00 | 5/5 | $7,059 | $7,059 | 75% | 80% | +$2,289 | -$18,723 | 138.7% | $-22,693 (vs do-nothing $-19,663) |
| $136 | 10d | 14 Aug 2026 | $7.10 | 3/5 | $6,390 | $7,518 | 74% | 80% | +$2,185 | -$12,104 | 89.7% | $-15,698 (vs do-nothing $-12,668) |
| $133 | 3d | 7 Aug 2026 | $5.80 | 2/5 | $11,600 | $13,292 | 74% | 80% | +$4,548 | -$8,929 | 66.1% | $-12,335 (vs do-nothing $-9,305) |
| $137 | 17d | 21 Aug 2026 | $8.25 | 5/5 | $7,279 | $7,279 | 74% | 80% | +$2,319 | -$19,098 | 141.5% | $-23,068 (vs do-nothing $-20,038) |
| $135 | 10d | 14 Aug 2026 | $7.35 | 3/5 | $6,615 | $7,743 | 73% | 80% | +$2,270 | -$12,329 | 91.3% | $-15,923 (vs do-nothing $-12,893) |
| $132 | 3d | 7 Aug 2026 | $6.10 | 2/5 | $12,200 | $13,892 | 73% | 80% | +$4,707 | -$9,069 | 67.2% | $-12,475 (vs do-nothing $-9,445) |
| $136 | 17d | 21 Aug 2026 | $8.45 | 5/5 | $7,456 | $7,456 | 73% | 79% | +$2,296 | -$19,498 | 144.4% | $-23,468 (vs do-nothing $-20,438) |
| $134 | 10d | 14 Aug 2026 | $7.60 | 3/5 | $6,840 | $7,968 | 72% | 79% | +$2,242 | -$12,554 | 93.0% | $-16,148 (vs do-nothing $-13,118) |
| $135 | 17d | 21 Aug 2026 | $8.75 | 5/5 | $7,721 | $7,721 | 72% | 79% | +$2,354 | -$19,848 | 147.0% | $-23,818 (vs do-nothing $-20,788) |
| $131 | 3d | 7 Aug 2026 | $6.35 | 1/5 | $6,350 | $8,606 | 72% | 79% | +$2,370 | -$4,610 | 34.1% | $-7,827 (vs do-nothing $-4,798) |
| $134 | 17d | 21 Aug 2026 | $9.00 | 4/5 | $6,353 | $6,917 | 71% | 78% | +$1,887 | -$16,178 | 119.8% | $-19,960 (vs do-nothing $-16,930) |
| $130 | 3d | 7 Aug 2026 | $6.65 | 1/5 | $6,650 | $8,906 | 71% | 78% | +$2,424 | -$4,680 | 34.7% | $-7,897 (vs do-nothing $-4,868) |
| $132 | 10d | 14 Aug 2026 | $8.15 | 3/5 | $7,335 | $8,463 | 71% | 78% | +$2,309 | -$12,989 | 96.2% | $-16,583 (vs do-nothing $-13,553) |
| $133 | 17d | 21 Aug 2026 | $9.30 | 4/5 | $6,565 | $7,129 | 70% | 78% | +$1,919 | -$16,458 | 121.9% | $-20,240 (vs do-nothing $-17,210) |
| $131 | 10d | 14 Aug 2026 | $8.40 | 3/5 | $7,560 | $8,688 | 70% | 78% | +$2,354 | -$13,214 | 97.9% | $-16,808 (vs do-nothing $-13,778) |
| $132 | 17d | 21 Aug 2026 | $9.55 | 4/5 | $6,741 | $7,305 | 70% | 77% | +$1,909 | -$16,758 | 124.1% | $-20,540 (vs do-nothing $-17,510) |
| $129 | 3d | 7 Aug 2026 | $6.95 | 1/5 | $6,950 | $9,206 | 69% | 78% | +$2,466 | -$4,750 | 35.2% | $-7,967 (vs do-nothing $-4,938) |
| $132 | 24d | 28 Aug 2026 | $10.65 | 5/5 | $6,656 | $6,656 | 69% | 77% | +$1,814 | -$20,398 | 151.1% | $-24,368 (vs do-nothing $-21,338) |
| $131 | 17d | 21 Aug 2026 | $9.85 | 4/5 | $6,953 | $7,517 | 69% | 77% | +$1,927 | -$17,038 | 126.2% | $-20,820 (vs do-nothing $-17,790) |
| $130 | 10d | 14 Aug 2026 | $8.70 | 3/5 | $7,830 | $8,958 | 69% | 77% | +$2,404 | -$13,424 | 99.4% | $-17,018 (vs do-nothing $-13,988) |
| $131 | 24d | 28 Aug 2026 | $10.95 | 5/5 | $6,844 | $6,844 | 68% | 77% | +$1,824 | -$20,748 | 153.7% | $-24,718 (vs do-nothing $-21,688) |
| $128 | 3d | 7 Aug 2026 | $7.30 | 1/5 | $7,300 | $9,556 | 68% | 77% | +$2,522 | -$4,815 | 35.7% | $-8,032 (vs do-nothing $-5,003) |
| $130 | 17d | 21 Aug 2026 | $10.15 | 4/5 | $7,165 | $7,729 | 68% | 76% | +$1,937 | -$17,318 | 128.3% | $-21,100 (vs do-nothing $-18,070) |
| $129 | 10d | 14 Aug 2026 | $9.00 | 3/5 | $8,100 | $9,228 | 68% | 77% | +$2,443 | -$13,634 | 101.0% | $-17,228 (vs do-nothing $-14,198) |
| $130 | 24d | 28 Aug 2026 | $11.25 | 5/5 | $7,031 | $7,031 | 67% | 76% | +$1,825 | -$21,098 | 156.3% | $-25,068 (vs do-nothing $-22,038) |
| $129 | 17d | 21 Aug 2026 | $10.50 | 4/5 | $7,412 | $7,976 | 67% | 76% | +$1,974 | -$17,578 | 130.2% | $-21,360 (vs do-nothing $-18,330) |
| $127 | 3d | 7 Aug 2026 | $7.60 | 1/5 | $7,600 | $9,856 | 67% | 76% | +$2,509 | -$4,885 | 36.2% | $-8,102 (vs do-nothing $-5,073) |
| $128 | 10d | 14 Aug 2026 | $9.35 | 3/5 | $8,415 | $9,543 | 67% | 76% | +$2,499 | -$13,829 | 102.4% | $-17,423 (vs do-nothing $-14,393) |
| $129 | 24d | 28 Aug 2026 | $11.60 | 5/5 | $7,250 | $7,250 | 66% | 76% | +$1,853 | -$21,423 | 158.7% | $-25,393 (vs do-nothing $-22,363) |
| $128 | 17d | 21 Aug 2026 | $10.80 | 4/5 | $7,624 | $8,188 | 66% | 75% | +$1,969 | -$17,858 | 132.3% | $-21,640 (vs do-nothing $-18,610) |
| $128 | 24d | 28 Aug 2026 | $11.90 | 5/5 | $7,438 | $7,438 | 66% | 75% | +$1,848 | -$21,773 | 161.3% | $-25,743 (vs do-nothing $-22,713) |
Income/mo = FIGHT leg gross, DTE-prorated. Net/mo = FIGHT + conservative CC gross minus hedge cost. POP (mid) = probability stock closes at or below (strike + mid premium) at expiry, per-strike chain IV when available. Survival = CC expires fully worthless. EV/mo = premium minus expected buyback, monthly, with realized vol = IV x 85% (variance risk premium 15%). Survival, POP and touch use vol x 1.00 (raw implied: the VRP haircut is applied to the premium edge but NOT to risk, because understating the edge costs opportunity while understating breach odds costs capital; the risk-side haircut arms only from the graded ledger). Cap give-up @ SS = recovery mortgaged on a V-bounce to SS, net of premium. Total P&L @ SS = absolute position P&L if the stock closes at SS; "vs do-nothing" = opportunity cost against holding all 5 contracts at the conservative CC.