12 contracts (1,200 sh) | BE SS: $764.00 | CC-SS: $704.01 (banked floor $698.21) | IV: LOW | Accounts: Neville:0865
| Max Loss | $148,800 | (ND $124.00 + SW $0) x 1200 |
| Normal income ref | $17,923/mo | 45% ann ROI on ML |
| Hedge (static, never rolled) | $0/mo | HP expiry = SP LEAPS; decay ≈ $0/mo (info only, already in marks) |
| Unrealized P&L | $54,852 | fortress legs from IBKR |
Each Friday gets its own recommended pick and full income ladder (safest strike per income rung, sized across your 12 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 🏆 | 18 Sep 2026 · 3d | 11 × $769 | 87% | $9,130 | $344 |
| NEXT FRIDAY | 25 Sep 2026 · 10d | 12 × $768 | 71% | $9,108 | $-2,173 |
| Rung | Sell | Expiry | DTE | OTM | Survival | Touch odds | FIGHT edge | Per cycle | Income/mo | Δ vs pick | Cap give-up | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ▸ | 🛡 safe yield | 12 × $780 | 25 Sep | 10d | 2.6% | 91%hist 96% | 18%hist 14% | · | $396 | $1,188 | -$7,942 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 12 × $780 2.6% OTM over spot $759.87 25 Sep 2026 (10d, $0.34 mid) = $396 credit for the 10d cycle → $1,188/mo projected Survival (stays ≤ $780) 91% Breach risk 9% POP (stays ≤ $780.34) 91% EV / mo +$36 🛡 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) 17% Flat exit net (mid-life) -$5,047 Free roll-up +$0/wk Safest escape (by 9 Oct 2026) $788 @ 74% POP 66% survival Roll menuyour doors if the call gets challenged; each row = buy back the 12 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: $6.41/sh now → $4.54 mid-life (likely $3.92–$6.49) → ≈ $0 at expiry | you banked $0.33/sh, so a flat mid-life exit nets -$4.21/sh | roll rows are incremental, the banked premium stays yours 📊 Across 516 simulated challenges: the $780 strike is typically first touched on day 7 of 10, at $783 (overshoots $3.15). 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 ✓ $780 is at/above CC-SS $704.01: assignment is break-even or better.
Tripwiresprice and time left decide together; the matrix is the playbook The one rule: roll when the short call's remaining TIME VALUE < $0.08/sh (~25% of the $0.33 collected) or spot ≥ $780.34 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $780)); NOT the premium you collected. Momentum override: two daily closes above $773.10 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 0.83 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $704.01, where you are whole again, by expiry) Starting unrealized P&L: $54,852 + Fortress recovery (un-capped): +$0 − CC assignment net of premium (12 × $780): -$0 Total Position P&L @ SS: $54,852 (+$0 vs today) Do-nothing baseline at SS: $59,784 (this trade vs do-nothing: $-4,932, the opportunity cost of earning $1,188/mo FIGHT income now) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 33% normal | 12 × $771 | 18 Sep | 3d | 1.5% | 91%hist 96% | 17%hist 14% | · | $612 | $6,120 | -$3,010 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 12 × $771 1.5% OTM over spot $759.87 18 Sep 2026 (3d, $0.52 mid) = $612 credit for the 3d cycle → $6,120/mo projected Survival (stays ≤ $771) 91% Breach risk 9% POP (stays ≤ $771.51) 92% EV / mo +$4,143 🛡 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) 19% Flat exit net (mid-life) -$3,023 Free roll-up +$3/wk Safest escape (by 9 Oct 2026) $787 @ 82% POP 79% survival Roll menuyour doors if the call gets challenged; each row = buy back the 12 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: $4.28/sh now → $3.03 mid-life (likely $3.09–$5.54) → ≈ $0 at expiry | you banked $0.51/sh, so a flat mid-life exit nets -$2.52/sh | roll rows are incremental, the banked premium stays yours 📊 Across 579 simulated challenges: the $771 strike is typically first touched on day 2 of 3, at $774 (overshoots $3.48). 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 ✓ $771 is at/above CC-SS $704.01: assignment is break-even or better.
Tripwiresprice and time left decide together; the matrix is the playbook The one rule: roll when the short call's remaining TIME VALUE < $0.13/sh (~25% of the $0.51 collected) or spot ≥ $771.51 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $771)); NOT the premium you collected. Momentum override: two daily closes above $773.10 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 0.83 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $704.01, where you are whole again, by expiry) Starting unrealized P&L: $54,852 + Fortress recovery (un-capped): +$0 − CC assignment net of premium (12 × $771): -$0 Total Position P&L @ SS: $54,852 (+$0 vs today) Do-nothing baseline at SS: $59,784 (this trade vs do-nothing: $-4,932, the opportunity cost of earning $6,120/mo FIGHT income now) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 🎯 50% normal | 11 × $769 | 18 Sep | 3d | 1.2% | 87%hist 86% | 26%hist 26% | · | $913 | $9,130 | — | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 11 × $769 1.2% OTM over spot $759.87 18 Sep 2026 (3d, $0.83 mid) = $913 credit for the 3d cycle → $9,130/mo projected Survival (stays ≤ $769) 87% Breach risk 13% POP (stays ≤ $769.84) 89% EV / mo +$5,703 🛡 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) 27% Flat exit net (mid-life) -$2,410 Free roll-up +$3/wk Safest escape (by 9 Oct 2026) $787 @ 84% POP 81% survival Roll menuyour doors if the call gets challenged; each row = buy back the 11 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: $4.27/sh now → $3.02 mid-life (likely $3.24–$5.63) → ≈ $0 at expiry | you banked $0.83/sh, so a flat mid-life exit nets -$2.19/sh | roll rows are incremental, the banked premium stays yours 📊 Across 808 simulated challenges: the $769 strike is typically first touched on day 2 of 3, at $773 (overshoots $3.61). The [P25–P75] under each Total is that door's credit across those paths; % credit is the share of those challenges where the roll is a net credit.
If rolled & exited = your total from-entry P&L if you roll to that strike and then close the whole fortress with the stock pinned there (all legs repriced; SAFE = P&L ≥ 0). Cap gain is what that roll earns THIS cycle (premium + appreciation from today to the new strike); the total adds your existing MTM on top. Same from-entry basis as this tool's @cap / total-exit numbers, at the rolled strike. POP = P(stays ≤ strike + premium collected, the call is profitable); surv = P(stays ≤ strike, the call expires fully worthless). Survival is the stricter bar (no premium cushion), so it sits below POP. Method: each leg = its live quote (buyback off the ask, sells off the bid) × a Black-Scholes ratio to the challenge, using the leg's own IV shifted -0.4 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 ✓ $769 is at/above CC-SS $704.01: assignment is break-even or better.
Tripwiresprice and time left decide together; the matrix is the playbook The one rule: roll when the short call's remaining TIME VALUE < $0.21/sh (~25% of the $0.83 collected) or spot ≥ $769.84 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $769)); NOT the premium you collected. Momentum override: two daily closes above $773.10 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 0.83 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $704.01, where you are whole again, by expiry) Starting unrealized P&L: $54,852 + Fortress recovery (un-capped): +$0 − CC assignment net of premium (11 × $769): -$0 + Conservative CC premium (1 × $764): +$411 Total Position P&L @ SS: $55,263 (+$411 vs today) Do-nothing baseline at SS: $59,784 (this trade vs do-nothing: $-4,521, the opportunity cost of earning $9,130/mo FIGHT income now) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 100% normal | 12 × $766 | 18 Sep | 3d | 0.8% | 77%hist 84% | 45%hist 39% | · | $1,896 | $18,960 | +$9,830 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 12 × $766 0.8% OTM over spot $759.87 18 Sep 2026 (3d, $1.58 mid) = $1,896 credit for the 3d cycle → $18,960/mo projected Survival (stays ≤ $766) 77% Breach risk 23% POP (stays ≤ $767.59) 83% EV / mo +$10,268 🛡 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) 39% Flat exit net (mid-life) -$1,715 Free roll-up +$3/wk Safest escape (by 9 Oct 2026) $788 @ 88% POP 86% survival Roll menuyour doors if the call gets challenged; each row = buy back the 12 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: $4.26/sh now → $3.01 mid-life (likely $3.59–$6.40) → ≈ $0 at expiry | you banked $1.58/sh, so a flat mid-life exit nets -$1.43/sh | roll rows are incremental, the banked premium stays yours 📊 Across 1,167 simulated challenges: the $766 strike is typically first touched on day 2 of 3, at $770 (overshoots $3.89). 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 ✓ $766 is at/above CC-SS $704.01: assignment is break-even or better.
Tripwiresprice and time left decide together; the matrix is the playbook The one rule: roll when the short call's remaining TIME VALUE < $0.40/sh (~25% of the $1.58 collected) or spot ≥ $767.59 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $766)); NOT the premium you collected. Momentum override: two daily closes above $773.10 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 0.83 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $704.01, where you are whole again, by expiry) Starting unrealized P&L: $54,852 + Fortress recovery (un-capped): +$0 − CC assignment net of premium (12 × $766): -$0 Total Position P&L @ SS: $54,852 (+$0 vs today) Do-nothing baseline at SS: $59,784 (this trade vs do-nothing: $-4,932, the opportunity cost of earning $18,960/mo FIGHT income now) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Rung | Sell | Expiry | DTE | OTM | Survival | Touch odds | FIGHT edge | Per cycle | Income/mo | Δ vs pick | Cap give-up | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ▸ | 🛡 safe yield | 12 × $780 | 25 Sep | 10d | 2.6% | 91%hist 96% | 18%hist 14% | · | $396 | $1,188 | -$7,920 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 12 × $780 2.6% OTM over spot $759.87 25 Sep 2026 (10d, $0.34 mid) = $396 credit for the 10d cycle → $1,188/mo projected Survival (stays ≤ $780) 91% Breach risk 9% POP (stays ≤ $780.34) 91% EV / mo +$36 🛡 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) 17% Flat exit net (mid-life) -$5,047 Free roll-up +$0/wk Safest escape (by 9 Oct 2026) $788 @ 74% POP 66% survival Roll menuyour doors if the call gets challenged; each row = buy back the 12 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: $6.41/sh now → $4.54 mid-life (likely $3.92–$6.49) → ≈ $0 at expiry | you banked $0.33/sh, so a flat mid-life exit nets -$4.21/sh | roll rows are incremental, the banked premium stays yours 📊 Across 516 simulated challenges: the $780 strike is typically first touched on day 7 of 10, at $783 (overshoots $3.15). 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 ✓ $780 is at/above CC-SS $704.01: assignment is break-even or better.
Tripwiresprice and time left decide together; the matrix is the playbook The one rule: roll when the short call's remaining TIME VALUE < $0.08/sh (~25% of the $0.33 collected) or spot ≥ $780.34 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $780)); NOT the premium you collected. Momentum override: two daily closes above $773.10 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 0.83 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $704.01, where you are whole again, by expiry) Starting unrealized P&L: $54,852 + Fortress recovery (un-capped): +$0 − CC assignment net of premium (12 × $780): -$0 Total Position P&L @ SS: $54,852 (+$0 vs today) Do-nothing baseline at SS: $59,784 (this trade vs do-nothing: $-4,932, the opportunity cost of earning $1,188/mo FIGHT income now) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 33% normal | 12 × $771 | 25 Sep | 10d | 1.5% | 78%hist 84% | 45%hist 39% | · | $1,980 | $5,940 | -$3,168 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 12 × $771 1.5% OTM over spot $759.87 25 Sep 2026 (10d, $1.66 mid) = $1,980 credit for the 10d cycle → $5,940/mo projected Survival (stays ≤ $771) 78% Breach risk 22% POP (stays ≤ $772.66) 81% EV / mo +$1,346 🛡 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) 42% Flat exit net (mid-life) -$3,400 Free roll-up +$0/wk Safest escape (by 9 Oct 2026) $784 @ 80% POP 75% survival Roll menuyour doors if the call gets challenged; each row = buy back the 12 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: $6.34/sh now → $4.48 mid-life (likely $4.94–$7.12) → ≈ $0 at expiry | you banked $1.65/sh, so a flat mid-life exit nets -$2.83/sh | roll rows are incremental, the banked premium stays yours 📊 Across 1,252 simulated challenges: the $771 strike is typically first touched on day 5 of 10, at $774 (overshoots $3.13). 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 ✓ $771 is at/above CC-SS $704.01: assignment is break-even or better.
Tripwiresprice and time left decide together; the matrix is the playbook The one rule: roll when the short call's remaining TIME VALUE < $0.41/sh (~25% of the $1.65 collected) or spot ≥ $772.66 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $771)); NOT the premium you collected. Momentum override: two daily closes above $773.10 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 0.83 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $704.01, where you are whole again, by expiry) Starting unrealized P&L: $54,852 + Fortress recovery (un-capped): +$0 − CC assignment net of premium (12 × $771): -$0 Total Position P&L @ SS: $54,852 (+$0 vs today) Do-nothing baseline at SS: $59,784 (this trade vs do-nothing: $-4,932, the opportunity cost of earning $5,940/mo FIGHT income now) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 🎯 50% normal | 12 × $768 | 25 Sep | 10d | 1.1% | 71%hist 84% | 59%hist 44% | · | $3,036 | $9,108 | — | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 12 × $768 1.1% OTM over spot $759.87 25 Sep 2026 (10d, $2.54 mid) = $3,036 credit for the 10d cycle → $9,108/mo projected Survival (stays ≤ $768) 71% Breach risk 29% POP (stays ≤ $770.54) 76% EV / mo +$1,518 🛡 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) 50% Flat exit net (mid-life) -$2,323 Free roll-up +$3/wk Safest escape (by 9 Oct 2026) $785 @ 84% POP 82% survival Roll menuyour doors if the call gets challenged; each row = buy back the 12 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: $6.32/sh now → $4.47 mid-life (likely $5.24–$7.48) → ≈ $0 at expiry | you banked $2.53/sh, so a flat mid-life exit nets -$1.94/sh | roll rows are incremental, the banked premium stays yours 📊 Across 1,512 simulated challenges: the $768 strike is typically first touched on day 4 of 10, at $771 (overshoots $3.23). 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 ✓ $768 is at/above CC-SS $704.01: assignment is break-even or better.
Tripwiresprice and time left decide together; the matrix is the playbook The one rule: roll when the short call's remaining TIME VALUE < $0.63/sh (~25% of the $2.53 collected) or spot ≥ $770.54 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $768)); NOT the premium you collected. Momentum override: two daily closes above $773.10 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 0.83 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $704.01, where you are whole again, by expiry) Starting unrealized P&L: $54,852 + Fortress recovery (un-capped): +$0 − CC assignment net of premium (12 × $768): -$0 Total Position P&L @ SS: $54,852 (+$0 vs today) Do-nothing baseline at SS: $59,784 (this trade vs do-nothing: $-4,932, the opportunity cost of earning $9,108/mo FIGHT income now) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 100% normal | 12 × $762 | 25 Sep | 10d | 0.3% | 56%hist 70% | 90%hist 79% | · | $6,084 | $18,252 | +$9,144 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 12 × $762 0.3% OTM over spot $759.87 25 Sep 2026 (10d, $5.10 mid) = $6,084 credit for the 10d cycle → $18,252/mo projected Survival (stays ≤ $762) 56% Breach risk 44% POP (stays ≤ $767.10) 67% EV / mo +$1,587 🛡 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) 74% Flat exit net (mid-life) +$767 Free roll-up +$3/wk Safest escape (by 9 Oct 2026) $786 @ 91% POP 90% survival Roll menuyour doors if the call gets challenged; each row = buy back the 12 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: $6.27/sh now → $4.43 mid-life (likely $6.01–$8.10) → ≈ $0 at expiry | you banked $5.07/sh, so a flat mid-life exit nets +$0.64/sh | roll rows are incremental, the banked premium stays yours 📊 Across 2,229 simulated challenges: the $762 strike is typically first touched on day 3 of 10, at $765 (overshoots $3.40). 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 ✓ $762 is at/above CC-SS $704.01: assignment is break-even or better.
Tripwiresprice and time left decide together; the matrix is the playbook The one rule: roll when the short call's remaining TIME VALUE < $1.27/sh (~25% of the $5.07 collected) or spot ≥ $767.10 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $762)); NOT the premium you collected. Momentum override: two daily closes above $773.10 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 0.83 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $704.01, where you are whole again, by expiry) Starting unrealized P&L: $54,852 + Fortress recovery (un-capped): +$0 − CC assignment net of premium (12 × $762): -$0 Total Position P&L @ SS: $54,852 (+$0 vs today) Do-nothing baseline at SS: $59,784 (this trade vs do-nothing: $-4,932, the opportunity cost of earning $18,252/mo FIGHT income now) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Every eligible strike x expiry in the 3-45 DTE band (11 expiries scanned, 240 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: 0.835 (IBKR) | Recovery@SS: +$0 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $59,784
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $769 | 3d | 18 Sep 2026 | $0.83 | 11/12 | $9,130 | $10,363 | 87% | 89% | +$5,703 | -$0 | 0.0% | $56,176 (vs do-nothing $-3,608) |
| $768 | 3d | 18 Sep 2026 | $1.05 | 9/12 | $9,450 | $13,149 | 80% | 82% | +$2,689 | -$0 | 0.0% | $57,030 (vs do-nothing $-2,754) |
| $766 | 3d | 18 Sep 2026 | $1.58 | 6/12 | $9,480 | $16,878 | 77% | 83% | +$5,134 | -$0 | 0.0% | $58,266 (vs do-nothing $-1,518) |
| $767 | 3d | 18 Sep 2026 | $1.30 | 7/12 | $9,100 | $15,265 | 76% | 80% | +$2,492 | -$0 | 0.0% | $57,817 (vs do-nothing $-1,967) |
| $765 | 3d | 18 Sep 2026 | $1.90 | 5/12 | $9,500 | $18,131 | 74% | 81% | +$4,838 | -$0 | 0.0% | $58,679 (vs do-nothing $-1,105) |
| $767 | 6d | 21 Sep 2026 | $1.61 | 12/12 | $9,660 | $9,660 | 73% | 78% | +$1,411 | -$0 | 0.0% | $56,784 (vs do-nothing $-3,000) |
| $767 | 7d | 22 Sep 2026 | $1.86 | 12/12 | $9,566 | $9,566 | 72% | 77% | +$1,344 | -$0 | 0.0% | $57,084 (vs do-nothing $-2,700) |
| $767 | 8d | 23 Sep 2026 | $2.16 | 12/12 | $9,720 | $9,720 | 71% | 76% | +$1,457 | -$0 | 0.0% | $57,444 (vs do-nothing $-2,340) |
| $768 | 10d | 25 Sep 2026 | $2.53 | 12/12 | $9,108 | $9,108 | 71% | 76% | +$1,518 | -$0 | 0.0% | $57,888 (vs do-nothing $-1,896) |
| $766 | 6d | 21 Sep 2026 | $1.92 | 10/12 | $9,600 | $12,066 | 70% | 75% | +$1,217 | -$0 | 0.0% | $57,594 (vs do-nothing $-2,190) |
| $767 | 9d | 24 Sep 2026 | $2.48 | 11/12 | $9,093 | $10,326 | 70% | 75% | +$1,522 | -$0 | 0.0% | $57,991 (vs do-nothing $-1,793) |
| $764 | 3d | 18 Sep 2026 | $2.27 | 4/12 | $9,080 | $18,944 | 70% | 78% | +$4,344 | -$0 | 0.0% | $59,048 (vs do-nothing $-736) |
| $766 | 7d | 22 Sep 2026 | $2.18 | 10/12 | $9,343 | $11,809 | 69% | 75% | +$1,358 | -$0 | 0.0% | $57,854 (vs do-nothing $-1,930) |
Showing the 60 next-safest rows of 227.
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $767 | 10d | 25 Sep 2026 | $2.88 | 11/12 | $9,504 | $10,737 | 68% | 74% | +$1,423 | -$0 | 0.0% | $58,431 (vs do-nothing $-1,353) |
| $766 | 8d | 23 Sep 2026 | $2.50 | 10/12 | $9,375 | $11,841 | 68% | 74% | +$1,448 | -$0 | 0.0% | $58,174 (vs do-nothing $-1,610) |
| $767 | 13d | 28 Sep 2026 | $3.27 | 12/12 | $9,055 | $9,055 | 67% | 74% | +$1,427 | -$0 | 0.0% | $58,776 (vs do-nothing $-1,008) |
| $766 | 9d | 24 Sep 2026 | $2.84 | 10/12 | $9,467 | $11,933 | 67% | 74% | +$1,621 | -$0 | 0.0% | $58,514 (vs do-nothing $-1,270) |
| $765 | 6d | 21 Sep 2026 | $2.27 | 8/12 | $9,080 | $14,012 | 67% | 73% | +$1,001 | -$0 | 0.0% | $58,312 (vs do-nothing $-1,472) |
| $765 | 7d | 22 Sep 2026 | $2.54 | 9/12 | $9,797 | $13,496 | 66% | 73% | +$1,470 | -$0 | 0.0% | $58,371 (vs do-nothing $-1,413) |
| $768 | 17d | 2 Oct 2026 | $4.34 | 12/12 | $9,191 | $9,191 | 66% | 74% | +$1,748 | -$0 | 0.0% | $60,060 (vs do-nothing +$276) |
| $766 | 10d | 25 Sep 2026 | $3.26 | 10/12 | $9,780 | $12,246 | 66% | 73% | +$1,319 | -$0 | 0.0% | $58,934 (vs do-nothing $-850) |
| $767 | 15d | 30 Sep 2026 | $3.98 | 12/12 | $9,552 | $9,552 | 66% | 73% | +$1,608 | -$0 | 0.0% | $59,628 (vs do-nothing $-156) |
| $765 | 8d | 23 Sep 2026 | $2.87 | 9/12 | $9,686 | $13,385 | 65% | 73% | +$1,514 | -$0 | 0.0% | $58,668 (vs do-nothing $-1,116) |
| $763 | 3d | 18 Sep 2026 | $2.68 | 4/12 | $10,720 | $20,584 | 65% | 76% | +$4,787 | -$0 | 0.0% | $59,212 (vs do-nothing $-572) |
| $766 | 13d | 28 Sep 2026 | $3.67 | 11/12 | $9,316 | $10,549 | 65% | 72% | +$1,339 | -$0 | 0.0% | $59,300 (vs do-nothing $-484) |
| $765 | 9d | 24 Sep 2026 | $3.23 | 9/12 | $9,690 | $13,389 | 64% | 73% | +$1,677 | -$0 | 0.0% | $58,992 (vs do-nothing $-792) |
| $767 | 17d | 2 Oct 2026 | $4.76 | 11/12 | $9,240 | $10,473 | 64% | 72% | +$1,650 | -$0 | 0.0% | $60,499 (vs do-nothing +$715) |
| $768 | 24d | 9 Oct 2026 | $6.09 | 12/12 | $9,135 | $9,135 | 64% | 73% | +$1,983 | -$0 | 0.0% | $62,160 (vs do-nothing +$2,376) |
| $764 | 6d | 21 Sep 2026 | $2.65 | 7/12 | $9,275 | $15,440 | 64% | 71% | +$881 | -$0 | 0.0% | $58,762 (vs do-nothing $-1,022) |
| $766 | 15d | 30 Sep 2026 | $4.40 | 11/12 | $9,680 | $10,913 | 63% | 72% | +$1,501 | -$0 | 0.0% | $60,103 (vs do-nothing +$319) |
| $764 | 7d | 22 Sep 2026 | $2.93 | 8/12 | $10,046 | $14,978 | 63% | 72% | +$1,516 | -$0 | 0.0% | $58,840 (vs do-nothing $-944) |
| $765 | 10d | 25 Sep 2026 | $3.67 | 9/12 | $9,909 | $13,608 | 63% | 71% | +$1,206 | -$0 | 0.0% | $59,388 (vs do-nothing $-396) |
| $764 | 8d | 23 Sep 2026 | $3.28 | 8/12 | $9,840 | $14,772 | 62% | 71% | +$1,559 | -$0 | 0.0% | $59,120 (vs do-nothing $-664) |
| $765 | 13d | 28 Sep 2026 | $4.09 | 10/12 | $9,438 | $11,904 | 62% | 71% | +$1,224 | -$0 | 0.0% | $59,764 (vs do-nothing $-20) |
| $766 | 17d | 2 Oct 2026 | $5.20 | 10/12 | $9,176 | $11,642 | 62% | 71% | +$1,531 | -$0 | 0.0% | $60,874 (vs do-nothing +$1,090) |
| $767 | 24d | 9 Oct 2026 | $6.55 | 11/12 | $9,006 | $10,239 | 62% | 72% | +$1,859 | -$0 | 0.0% | $62,468 (vs do-nothing +$2,684) |
| $764 | 9d | 24 Sep 2026 | $3.65 | 8/12 | $9,733 | $14,665 | 62% | 71% | +$1,684 | -$0 | 0.0% | $59,416 (vs do-nothing $-368) |
| $765 | 14d | 29 Sep 2026 | $4.42 | 10/12 | $9,471 | $11,937 | 62% | 71% | +$1,302 | -$0 | 0.0% | $60,094 (vs do-nothing +$310) |
| $765 | 15d | 30 Sep 2026 | $4.85 | 10/12 | $9,700 | $12,166 | 61% | 71% | +$1,392 | -$0 | 0.0% | $60,524 (vs do-nothing +$740) |
| $764 | 10d | 25 Sep 2026 | $4.11 | 8/12 | $9,864 | $14,796 | 60% | 70% | +$1,082 | -$0 | 0.0% | $59,784 (vs do-nothing +$0) |
| $762 | 3d | 18 Sep 2026 | $3.12 | 3/12 | $9,360 | $20,457 | 60% | 74% | +$3,858 | -$0 | 0.0% | $59,487 (vs do-nothing $-297) |
| $766 | 24d | 9 Oct 2026 | $7.04 | 11/12 | $9,680 | $10,913 | 60% | 71% | +$1,912 | -$0 | 0.0% | $63,007 (vs do-nothing +$3,223) |
| $763 | 6d | 21 Sep 2026 | $3.06 | 6/12 | $9,180 | $16,578 | 60% | 69% | +$703 | -$0 | 0.0% | $59,154 (vs do-nothing $-630) |
| $765 | 17d | 2 Oct 2026 | $5.67 | 9/12 | $9,005 | $12,704 | 60% | 70% | +$1,412 | -$0 | 0.0% | $61,188 (vs do-nothing +$1,404) |
| $763 | 7d | 22 Sep 2026 | $3.38 | 7/12 | $10,140 | $16,305 | 60% | 70% | +$1,586 | -$0 | 0.0% | $59,273 (vs do-nothing $-511) |
| $764 | 13d | 28 Sep 2026 | $4.54 | 9/12 | $9,429 | $13,128 | 60% | 70% | +$1,113 | -$0 | 0.0% | $60,171 (vs do-nothing +$387) |
| $763 | 8d | 23 Sep 2026 | $3.73 | 7/12 | $9,791 | $15,956 | 60% | 70% | +$1,569 | -$0 | 0.0% | $59,518 (vs do-nothing $-266) |
| $763 | 9d | 24 Sep 2026 | $4.10 | 7/12 | $9,567 | $15,732 | 59% | 70% | +$1,640 | -$0 | 0.0% | $59,777 (vs do-nothing $-7) |
| $764 | 15d | 30 Sep 2026 | $5.31 | 9/12 | $9,558 | $13,257 | 59% | 69% | +$1,245 | -$0 | 0.0% | $60,864 (vs do-nothing +$1,080) |
| $765 | 24d | 9 Oct 2026 | $7.54 | 10/12 | $9,425 | $11,891 | 59% | 70% | +$1,771 | -$0 | 0.0% | $63,214 (vs do-nothing +$3,430) |
| $764 | 17d | 2 Oct 2026 | $6.15 | 9/12 | $9,768 | $13,467 | 58% | 69% | +$1,422 | -$0 | 0.0% | $61,620 (vs do-nothing +$1,836) |
| $763 | 10d | 25 Sep 2026 | $4.57 | 7/12 | $9,597 | $15,762 | 58% | 68% | +$928 | -$0 | 0.0% | $60,106 (vs do-nothing +$322) |
| $763 | 13d | 28 Sep 2026 | $5.02 | 8/12 | $9,268 | $14,200 | 58% | 68% | +$993 | -$0 | 0.0% | $60,512 (vs do-nothing +$728) |
| $764 | 24d | 9 Oct 2026 | $8.06 | 9/12 | $9,068 | $12,767 | 57% | 69% | +$1,618 | -$0 | 0.0% | $63,339 (vs do-nothing +$3,555) |
| $762 | 7d | 22 Sep 2026 | $3.83 | 6/12 | $9,849 | $17,247 | 57% | 69% | +$1,489 | -$0 | 0.0% | $59,616 (vs do-nothing $-168) |
| $762 | 6d | 21 Sep 2026 | $3.52 | 6/12 | $10,560 | $17,958 | 57% | 68% | +$682 | -$0 | 0.0% | $59,430 (vs do-nothing $-354) |
| $763 | 15d | 30 Sep 2026 | $5.80 | 8/12 | $9,280 | $14,212 | 57% | 68% | +$1,101 | -$0 | 0.0% | $61,136 (vs do-nothing +$1,352) |
| $762 | 8d | 23 Sep 2026 | $4.20 | 6/12 | $9,450 | $16,848 | 57% | 69% | +$1,490 | -$0 | 0.0% | $59,838 (vs do-nothing +$54) |
| $763 | 17d | 2 Oct 2026 | $6.67 | 8/12 | $9,416 | $14,348 | 56% | 68% | +$1,290 | -$0 | 0.0% | $61,832 (vs do-nothing +$2,048) |
| $762 | 9d | 24 Sep 2026 | $4.59 | 6/12 | $9,180 | $16,578 | 56% | 69% | +$1,565 | -$0 | 0.0% | $60,072 (vs do-nothing +$288) |
| $761 | 3d | 18 Sep 2026 | $3.61 | 3/12 | $10,830 | $21,927 | 56% | 72% | +$4,111 | -$0 | 0.0% | $59,634 (vs do-nothing $-150) |
| $763 | 24d | 9 Oct 2026 | $8.61 | 9/12 | $9,686 | $13,385 | 56% | 68% | +$1,654 | -$0 | 0.0% | $63,834 (vs do-nothing +$4,050) |
| $762 | 10d | 25 Sep 2026 | $5.07 | 6/12 | $9,126 | $16,524 | 56% | 67% | +$793 | -$0 | 0.0% | $60,360 (vs do-nothing +$576) |
| $762 | 13d | 28 Sep 2026 | $5.53 | 8/12 | $10,209 | $15,141 | 55% | 67% | +$979 | -$0 | 0.0% | $60,920 (vs do-nothing +$1,136) |
| $762 | 15d | 30 Sep 2026 | $6.32 | 8/12 | $10,112 | $15,044 | 55% | 67% | +$1,095 | -$0 | 0.0% | $61,552 (vs do-nothing +$1,768) |
| $762 | 17d | 2 Oct 2026 | $7.20 | 8/12 | $10,165 | $15,097 | 55% | 67% | +$1,298 | -$0 | 0.0% | $62,256 (vs do-nothing +$2,472) |
| $762 | 24d | 9 Oct 2026 | $9.16 | 8/12 | $9,160 | $14,092 | 54% | 68% | +$1,492 | -$0 | 0.0% | $63,824 (vs do-nothing +$4,040) |
| $761 | 7d | 22 Sep 2026 | $4.33 | 5/12 | $9,279 | $17,910 | 54% | 67% | +$1,378 | -$0 | 0.0% | $59,894 (vs do-nothing +$110) |
| $761 | 6d | 21 Sep 2026 | $4.02 | 5/12 | $10,050 | $18,681 | 54% | 66% | +$547 | -$0 | 0.0% | $59,739 (vs do-nothing $-45) |
| $761 | 8d | 23 Sep 2026 | $4.71 | 6/12 | $10,598 | $17,996 | 54% | 67% | +$1,648 | -$0 | 0.0% | $60,144 (vs do-nothing +$360) |
| $761 | 9d | 24 Sep 2026 | $5.10 | 6/12 | $10,200 | $17,598 | 54% | 67% | +$1,699 | -$0 | 0.0% | $60,378 (vs do-nothing +$594) |
| $761 | 10d | 25 Sep 2026 | $5.59 | 6/12 | $10,062 | $17,460 | 53% | 66% | +$771 | -$0 | 0.0% | $60,672 (vs do-nothing +$888) |
| $761 | 13d | 28 Sep 2026 | $6.06 | 7/12 | $9,789 | $15,954 | 53% | 66% | +$828 | -$0 | 0.0% | $61,149 (vs do-nothing +$1,365) |
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 12 contracts at the conservative CC.