FORTRESS FIGHT: SPY @ $759.87

BE SS: $764.00  |  CC-SS: $704.01  |  12 contracts (1,200 sh) |  ⌂ PORTFOLIO

GENERATED2026-09-15 21:51

SPY @ $759.87   UNDERWATER $4.13 (0.5% below BE SS)

12 contracts (1,200 sh)  |  BE SS: $764.00  |  CC-SS: $704.01 (banked floor $698.21)  |  IV: LOW  |  Accounts: Neville:0865

LC: $640 exp 2028-01-21 (entry $124.004/sh)

Economics

Max Loss$148,800(ND $124.00 + SW $0) x 1200
Normal income ref$17,923/mo45% ann ROI on ML
Hedge (static, never rolled)$0/moHP expiry = SP LEAPS; decay ≈ $0/mo (info only, already in marks)
Unrealized P&L$54,852fortress legs from IBKR
INCOME GOALPOSTS & VELOCITY
50% INCOME FLOOR
$8,961/mo
HEDGE COVER
$0/mo (static)
NORMAL INCOME
$17,923/mo (ATM CC, chain)
IC VELOCITY
8.3 mo to earn back $148,800
ML VELOCITY
8.3 mo to earn back $148,800
Deep drawdown confirmed: a CC at CC-SS $704.01 (probe: $745C 14d) brings only $3,394/mo (<20% of normal), so FIGHT below it is warranted.
🏦 CAMPAIGN LEDGER , realized CC income since 2026-07-07; banked cash shrinks the hole (shown as an info-only banked floor, the recommended CC-SS stays the pure recovery strike; seeded from open positions, reconciled from IBKR executions nightly)
Banked since 2026-07-07
$5,271
Hole (after banked)
$0
Cycles closed
15
Credit in flight
$0
CC-SS · banked floor (info)
$704.01 → $698.21
⚠ ASSIGNMENT recorded: 12x $750C 20260731 on 2026-08-03. Premium kept, but check the position: assignment below CC-SS locks the cap give-up.
? 2 leg(s) closed as UNKNOWN (vanished with no fill in window): banked $0, conservative. Fix campaign.json by hand if wrong.
TECHNICALS (cc_timing weekly gate + daily trigger)
WEEKLYNEUTRAL · %B 65 (live) · RSI 60 · MACD bearish, hist falling
DAILYFALLING (provisional) · RSI 47 · %B 18 · hist falling (nightly)
LEVELSUpper BB (CC ceiling) $779.57 (+3%) · daily UBB $773.10 · 1-wk expected move ±$12 (chain IV)
SETUPNo tilt: engine default. (advisory; floors and picks are chain-only)
INTERPRETATION
Primary: 11 contracts at $769 / 3d. This is the safest strike (survival 87%, breach 13%) that still earns 50% of normal income ($8,961/mo); it brings $9,130/mo. The engine maximizes the odds the pullback never reaches your strike, rather than chasing the fattest near-ATM premium.
More income, less safety: the ladder tops out at 12 × $766/3d for $18,960/mo, but breach risk rises to 23% (+9pp vs the primary). The lower strike is hit by a smaller bounce.
More safety, less income: for just the hedge you can sit at 12 × $771/3d (91% survival, $6,120/mo).
Downside anchor: the primary mortgages $0 (0% of IC) ONLY on a full V-bounce all the way to SS $764, recoverable in 0.0 months of normal income. That is the rare tail; the frequent case is the strike holding. Surgical close on the 11 contracts realizes $50,275 and cuts bleed by $0/mo.

📅 Two weekly tracks, this Friday & next Friday

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

🏆 Grand pick: THIS FRIDAY · 18 Sep 2026 (3d) · sell 11 × $769, 87% survival, $9,130/mo (E[net] $344/mo).
The two weekly tracks below are ranked by E[net]/mo = income kept when unchallenged − the net cash cost and forgone cycle when it is. Each has its own full ladder.
TrackExpirySellSurvivalIncome/moE[net]/mo
THIS FRIDAY 🏆18 Sep 2026 · 3d11 × $76987%$9,130$344
NEXT FRIDAY25 Sep 2026 · 10d12 × $76871%$9,108$-2,173
E[net] arithmetic on the grand pick: keep $913 with probability 73%; on the 27% touch you roll, paying $3,323 to close and taking $974 back from the best priced door (net cash $2,349) and parking about one cycle of income. Charging the FULL buyback with no door credit (the pre-2026-07-25 model) contradicted the campaign simulation, which prices the same event as a cash-neutral even roll.

📅 THIS FRIDAY · 18 Sep 2026 · 3d · E[net] $344/mo 🏆 GRAND PICK

🎯 Engine pick: sell 11 × $769 (50% normal), 87% survival, breach 13%, $9,130/mo.
The pick is already past the ~80% (≈1σ) comfort line, so take the income. Stepping out to the $771 rung (33% normal) lifts survival to 91% (breach 13% → 9%) for $3,010/mo less (33% income) buys safety you do not really need here.
SPY  spot $759.87 · click a rung to expand its decision panel
RungSellExpiryDTEOTMSurvivalTouch oddsFIGHT edgePer cycleIncome/moΔ vs pickCap give-up
🛡 safe yield12 × $78025 Sep10d2.6%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.
MoveNew strike ≈New expiryTenorEst netTotal (12 ct)POP / surv
of new CC
If rolled & exited
total P&L · cap gain @ new strike
Roll out (same strike, buy time)~$78028 Sep 20268d left+$0.40/sh+$477
cycle +$873
[+$340…+$1,205] · 98% credit
65%
surv 50%
+$75,895 SAFE
cap gain +$21,043
Up-and-out for even (raise the cap, free)~$78028 Sep 20268d left+$0.33/sh+$391
cycle +$787
[+$225…+$1,114] · 94% credit
65%
surv 51%
+$75,940 SAFE
cap gain +$21,088
Reliable up-and-out (highest cap still free ≥60%)~$7832 Oct 202612d left+$0.48/sh+$572
cycle +$968
[+$121…+$1,301] · 82% credit
69%
surv 58%
+$79,126 SAFE
cap gain +$24,274
Max even-money escape in the band~$7889 Oct 202619d left+$0.07/sh+$87
cycle +$483
[-$713…+$845] · 48% credit
74%
surv 66%
+$83,652 SAFE
cap gain +$28,800
If rolled & exited = your total from-entry P&L if you roll to that strike and then close the whole fortress with the stock pinned there (all legs repriced; SAFE = P&L ≥ 0). Cap gain is what that roll earns THIS cycle (premium + appreciation from today to the new strike); the total adds your existing MTM on top. Same from-entry basis as this tool's @cap / total-exit numbers, at the rolled strike.
POP = P(stays ≤ strike + premium collected, the call is profitable); surv = P(stays ≤ strike, the call expires fully worthless). Survival is the stricter bar (no premium cushion), so it sits below POP.
Method: each leg = its live quote (buyback off the ask, sells off the bid) × a Black-Scholes ratio to the challenge, using the leg's own IV shifted -0.4 vol pt per +1% move (equity skew: vol eases as spot rises; buyback shift floored at 0). Estimates, not quotes; the live roll table owns the real decision when a CC is actually threatened.
More detail, income coverage, downside budget, tripwires, held-to-expiry ladder, V-bounce stress
Income coverage
Gross FIGHT income$1,188/mo
vs 50% target ($8,961/mo)-87%
vs normal income ($17,923/mo)7% covered
Net income (after hedge)$1,188/mo
Downside budget
✓ $780 is at/above CC-SS $704.01: assignment is break-even or better.
Cap give-up @ CC-SS (V-bounce)-$0
… as % of IC ($148,800)0.0%
… as % of ML ($148,800)0.0%
Recovery months (at normal income)0.0 mo
Surgical close (12 ct)$54,846
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".
Spot \ Time≥ 6d left3-5d left≤ 2d (expiry)
Below $772.20Do nothing. Theta wins.Do nothing.Penny buyback at the close; re-sell next cycle.
Pressing the strike
$772-780.34
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
≥ $780.34
Act now: intrinsic compounds daily. Up-and-out or safety roll.Roll or close immediately; time value is gone.Close today, or be assigned.
If held to expiryexact, settlement = intrinsic  ·  fortress delta 0.83 (IBKR)
ScenarioSpotCC leg netPosition totalvs todayvs do-nothing
at strike$780.00 (1.4σ)$396$75,418+$20,566+$14,664
+2.5%$799.50 (2.7σ)$-23,004$71,557+$16,705+$14,664
+5%$819.00 (4.0σ)$-46,404$67,696+$12,844+$14,664
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% normal12 × $77118 Sep3d1.5%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.
MoveNew strike ≈New expiryTenorEst netTotal (12 ct)POP / surv
of new CC
If rolled & exited
total P&L · cap gain @ new strike
Roll out (same strike, buy time)~$77121 Sep 20264d left+$0.86/sh+$1,027
cycle +$1,639
[+$557…+$1,362] · 92% credit
65%
surv 50%
+$67,643 SAFE
cap gain +$12,791
Reliable up-and-out (highest cap still free ≥60%)~$77121 Sep 20264d left+$0.78/sh+$941
cycle +$1,553
[+$443…+$1,264] · 90% credit
65%
surv 51%
+$67,688 SAFE
cap gain +$12,836
Up-and-out for even (raise the cap, free)~$77221 Sep 20264d left+$0.27/sh+$326
cycle +$938
[-$325…+$598] · 55% credit
67%
surv 55%
+$68,075 SAFE
cap gain +$13,223
Max even-money escape in the band~$7859 Oct 202622d left+$0.21/sh+$256
cycle +$868
[-$1,378…+$471] · 39% credit
80%
surv 75%
+$81,031 SAFE
cap gain +$26,179
Safety roll (pay small debit, max POP)~$7879 Oct 202622d left-$0.36/sh-$435
cycle +$177
[-$2,231…-$258] · 15% credit
82%
surv 79%
+$82,344 SAFE
cap gain +$27,492
budget: banked $612 debit $435 (71% used ≈ 0.3 wk of income) → whole cycle still +$177 cash · rolled 12 ct earn ≈ $4,364/mo while parked; 0 ct free to re-sell
If rolled & exited = your total from-entry P&L if you roll to that strike and then close the whole fortress with the stock pinned there (all legs repriced; SAFE = P&L ≥ 0). Cap gain is what that roll earns THIS cycle (premium + appreciation from today to the new strike); the total adds your existing MTM on top. Same from-entry basis as this tool's @cap / total-exit numbers, at the rolled strike.
POP = P(stays ≤ strike + premium collected, the call is profitable); surv = P(stays ≤ strike, the call expires fully worthless). Survival is the stricter bar (no premium cushion), so it sits below POP.
Method: each leg = its live quote (buyback off the ask, sells off the bid) × a Black-Scholes ratio to the challenge, using the leg's own IV shifted -0.4 vol pt per +1% move (equity skew: vol eases as spot rises; buyback shift floored at 0). Estimates, not quotes; the live roll table owns the real decision when a CC is actually threatened.
More detail, income coverage, downside budget, tripwires, held-to-expiry ladder, V-bounce stress
Income coverage
Gross FIGHT income$6,120/mo
vs 50% target ($8,961/mo)-32%
vs normal income ($17,923/mo)34% covered
Net income (after hedge)$6,120/mo
Downside budget
✓ $771 is at/above CC-SS $704.01: assignment is break-even or better.
Cap give-up @ CC-SS (V-bounce)-$0
… as % of IC ($148,800)0.0%
… as % of ML ($148,800)0.0%
Recovery months (at normal income)0.0 mo
Surgical close (12 ct)$54,846
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".
Spot \ Time≥ 4d left3d left≤ 2d (expiry)
Below $763.29Do nothing. Theta wins.Do nothing.Penny buyback at the close; re-sell next cycle.
Pressing the strike
$763-771.51
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
≥ $771.51
Act now: intrinsic compounds daily. Up-and-out or safety roll.Roll or close immediately; time value is gone.Close today, or be assigned.
If held to expiryexact, settlement = intrinsic  ·  fortress delta 0.83 (IBKR)
ScenarioSpotCC leg netPosition totalvs todayvs do-nothing
at strike$771.00 (1.4σ)$612$66,616+$11,764+$4,080
+2.5%$790.27 (3.7σ)$-22,518$62,800+$7,948+$4,080
+5%$809.55 (6.1σ)$-45,648$58,983+$4,131+$4,080
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% normal11 × $76918 Sep3d1.2%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.
MoveNew strike ≈New expiryTenorEst netTotal (11 ct)POP / surv
of new CC
If rolled & exited
total P&L · cap gain @ new strike
Roll out (same strike, buy time)~$76921 Sep 20264d left+$0.89/sh+$974
cycle +$1,887
[+$499…+$1,240] · 91% credit
65%
surv 50%
+$65,799 SAFE
cap gain +$10,947
Reliable up-and-out (highest cap still free ≥60%)~$76921 Sep 20264d left+$0.81/sh+$896
cycle +$1,809
[+$398…+$1,153] · 88% credit
65%
surv 51%
+$65,837 SAFE
cap gain +$10,985
Up-and-out for even (raise the cap, free)~$77021 Sep 20264d left+$0.30/sh+$332
cycle +$1,245
[-$330…+$530] · 55% credit
67%
surv 55%
+$66,175 SAFE
cap gain +$11,323
Max even-money escape in the band~$7839 Oct 202622d left+$0.27/sh+$296
cycle +$1,209
[-$1,358…+$379] · 35% credit
80%
surv 75%
+$77,865 SAFE
cap gain +$23,013
Safety roll (pay small debit, max POP)~$7879 Oct 202622d left-$0.82/sh-$897
cycle +$16
[-$2,834…-$906] · 4% credit
84%
surv 81%
+$80,280 SAFE
cap gain +$25,428
budget: banked $913 debit $897 (98% used ≈ 0.4 wk of income) → whole cycle still +$16 cash · rolled 11 ct earn ≈ $3,308/mo while parked; 1 ct free to re-sell
If rolled & exited = your total from-entry P&L if you roll to that strike and then close the whole fortress with the stock pinned there (all legs repriced; SAFE = P&L ≥ 0). Cap gain is what that roll earns THIS cycle (premium + appreciation from today to the new strike); the total adds your existing MTM on top. Same from-entry basis as this tool's @cap / total-exit numbers, at the rolled strike.
POP = P(stays ≤ strike + premium collected, the call is profitable); surv = P(stays ≤ strike, the call expires fully worthless). Survival is the stricter bar (no premium cushion), so it sits below POP.
Method: each leg = its live quote (buyback off the ask, sells off the bid) × a Black-Scholes ratio to the challenge, using the leg's own IV shifted -0.4 vol pt per +1% move (equity skew: vol eases as spot rises; buyback shift floored at 0). Estimates, not quotes; the live roll table owns the real decision when a CC is actually threatened.
More detail, income coverage, downside budget, tripwires, held-to-expiry ladder, V-bounce stress
Income coverage
Gross FIGHT income$9,130/mo
vs 50% target ($8,961/mo)+2%
vs normal income ($17,923/mo)51% covered
Net income (after hedge)$10,363/mo
Downside budget
✓ $769 is at/above CC-SS $704.01: assignment is break-even or better.
Cap give-up @ CC-SS (V-bounce)-$0
… as % of IC ($148,800)0.0%
… as % of ML ($148,800)0.0%
Recovery months (at normal income)0.0 mo
Surgical close (11 ct)$50,275
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".
Spot \ Time≥ 4d left3d left≤ 2d (expiry)
Below $761.31Do nothing. Theta wins.Do nothing.Penny buyback at the close; re-sell next cycle.
Pressing the strike
$761-769.84
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
≥ $769.84
Act now: intrinsic compounds daily. Up-and-out or safety roll.Roll or close immediately; time value is gone.Close today, or be assigned.
If held to expiryexact, settlement = intrinsic  ·  fortress delta 0.83 (IBKR)
ScenarioSpotCC leg netPosition totalvs todayvs do-nothing
at strike$769.00 (1.1σ)$913$64,824+$9,972+$1,892
+2.5%$788.22 (3.5σ)$-20,234$61,018+$6,166+$1,892
+5%$807.45 (5.8σ)$-41,382$57,211+$2,359+$1,892
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% normal12 × $76618 Sep3d0.8%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.
MoveNew strike ≈New expiryTenorEst netTotal (12 ct)POP / surv
of new CC
If rolled & exited
total P&L · cap gain @ new strike
Roll out (same strike, buy time)~$76621 Sep 20264d left+$0.93/sh+$1,116
cycle +$3,012
[+$465…+$1,277] · 90% credit
65%
surv 50%
+$64,006 SAFE
cap gain +$9,154
Reliable up-and-out (highest cap still free ≥60%)~$76621 Sep 20264d left+$0.86/sh+$1,030
cycle +$2,926
[+$339…+$1,173] · 87% credit
65%
surv 51%
+$64,051 SAFE
cap gain +$9,199
Up-and-out for even (raise the cap, free)~$76721 Sep 20264d left+$0.35/sh+$415
cycle +$2,311
[-$504…+$440] · 46% credit
67%
surv 55%
+$64,437 SAFE
cap gain +$9,585
Max even-money escape in the band~$7819 Oct 202622d left+$0.04/sh+$54
cycle +$1,950
[-$2,363…-$322] · 20% credit
81%
surv 77%
+$78,104 SAFE
cap gain +$23,252
Safety roll (pay small debit, max POP)~$7889 Oct 202622d left-$1.54/sh-$1,850
cycle +$46
[-$4,955…-$2,399]
88%
surv 86%
+$83,214 SAFE
cap gain +$28,362
budget: banked $1,896 debit $1,850 (98% used ≈ 0.4 wk of income) → whole cycle still +$46 cash · rolled 12 ct earn ≈ $2,401/mo while parked; 0 ct free to re-sell
If rolled & exited = your total from-entry P&L if you roll to that strike and then close the whole fortress with the stock pinned there (all legs repriced; SAFE = P&L ≥ 0). Cap gain is what that roll earns THIS cycle (premium + appreciation from today to the new strike); the total adds your existing MTM on top. Same from-entry basis as this tool's @cap / total-exit numbers, at the rolled strike.
POP = P(stays ≤ strike + premium collected, the call is profitable); surv = P(stays ≤ strike, the call expires fully worthless). Survival is the stricter bar (no premium cushion), so it sits below POP.
Method: each leg = its live quote (buyback off the ask, sells off the bid) × a Black-Scholes ratio to the challenge, using the leg's own IV shifted -0.4 vol pt per +1% move (equity skew: vol eases as spot rises; buyback shift floored at 0). Estimates, not quotes; the live roll table owns the real decision when a CC is actually threatened.
More detail, income coverage, downside budget, tripwires, held-to-expiry ladder, V-bounce stress
Income coverage
Gross FIGHT income$18,960/mo
vs 50% target ($8,961/mo)+112%
vs normal income ($17,923/mo)106% covered
Net income (after hedge)$18,960/mo
Downside budget
✓ $766 is at/above CC-SS $704.01: assignment is break-even or better.
Cap give-up @ CC-SS (V-bounce)-$0
… as % of IC ($148,800)0.0%
… as % of ML ($148,800)0.0%
Recovery months (at normal income)0.0 mo
Surgical close (12 ct)$54,846
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".
Spot \ Time≥ 4d left3d left≤ 2d (expiry)
Below $758.34Do nothing. Theta wins.Do nothing.Penny buyback at the close; re-sell next cycle.
Pressing the strike
$758-767.59
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
≥ $767.59
Act now: intrinsic compounds daily. Up-and-out or safety roll.Roll or close immediately; time value is gone.Close today, or be assigned.
If held to expiryexact, settlement = intrinsic  ·  fortress delta 0.83 (IBKR)
ScenarioSpotCC leg netPosition totalvs todayvs do-nothing
at strike$766.00 (≤1σ, normal week)$1,896$62,890+$8,038-$636
+2.5%$785.15 (3.1σ)$-21,084$59,099+$4,247-$636
+5%$804.30 (5.4σ)$-44,064$55,307+$455-$636
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)
A nudge, not a rule: the engine maximizes income at acceptable safety; this weighs the income you would give up against the breach risk you would shed. Your hedge bleed and your read on SPY are the tiebreakers.

📅 NEXT FRIDAY · 25 Sep 2026 · 10d · E[net] $-2,173/mo

🎯 Engine pick: sell 12 × $768 (50% normal), 71% survival, breach 29%, $9,108/mo.
Stay at the pick. Stepping safer (the $771 rung (33% normal) lifts survival to 78% (breach 29% → 22%) for $3,168/mo less (35% income)) buys little extra safety; the income is doing real work covering the bleed.
SPY  spot $759.87 · click a rung to expand its decision panel
RungSellExpiryDTEOTMSurvivalTouch oddsFIGHT edgePer cycleIncome/moΔ vs pickCap give-up
🛡 safe yield12 × $78025 Sep10d2.6%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.
MoveNew strike ≈New expiryTenorEst netTotal (12 ct)POP / surv
of new CC
If rolled & exited
total P&L · cap gain @ new strike
Roll out (same strike, buy time)~$78028 Sep 20268d left+$0.40/sh+$477
cycle +$873
[+$340…+$1,205] · 98% credit
65%
surv 50%
+$75,895 SAFE
cap gain +$21,043
Up-and-out for even (raise the cap, free)~$78028 Sep 20268d left+$0.33/sh+$391
cycle +$787
[+$225…+$1,114] · 94% credit
65%
surv 51%
+$75,940 SAFE
cap gain +$21,088
Reliable up-and-out (highest cap still free ≥60%)~$7832 Oct 202612d left+$0.48/sh+$572
cycle +$968
[+$121…+$1,301] · 82% credit
69%
surv 58%
+$79,126 SAFE
cap gain +$24,274
Max even-money escape in the band~$7889 Oct 202619d left+$0.07/sh+$87
cycle +$483
[-$713…+$845] · 48% credit
74%
surv 66%
+$83,652 SAFE
cap gain +$28,800
If rolled & exited = your total from-entry P&L if you roll to that strike and then close the whole fortress with the stock pinned there (all legs repriced; SAFE = P&L ≥ 0). Cap gain is what that roll earns THIS cycle (premium + appreciation from today to the new strike); the total adds your existing MTM on top. Same from-entry basis as this tool's @cap / total-exit numbers, at the rolled strike.
POP = P(stays ≤ strike + premium collected, the call is profitable); surv = P(stays ≤ strike, the call expires fully worthless). Survival is the stricter bar (no premium cushion), so it sits below POP.
Method: each leg = its live quote (buyback off the ask, sells off the bid) × a Black-Scholes ratio to the challenge, using the leg's own IV shifted -0.4 vol pt per +1% move (equity skew: vol eases as spot rises; buyback shift floored at 0). Estimates, not quotes; the live roll table owns the real decision when a CC is actually threatened.
More detail, income coverage, downside budget, tripwires, held-to-expiry ladder, V-bounce stress
Income coverage
Gross FIGHT income$1,188/mo
vs 50% target ($8,961/mo)-87%
vs normal income ($17,923/mo)7% covered
Net income (after hedge)$1,188/mo
Downside budget
✓ $780 is at/above CC-SS $704.01: assignment is break-even or better.
Cap give-up @ CC-SS (V-bounce)-$0
… as % of IC ($148,800)0.0%
… as % of ML ($148,800)0.0%
Recovery months (at normal income)0.0 mo
Surgical close (12 ct)$54,846
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".
Spot \ Time≥ 6d left3-5d left≤ 2d (expiry)
Below $772.20Do nothing. Theta wins.Do nothing.Penny buyback at the close; re-sell next cycle.
Pressing the strike
$772-780.34
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
≥ $780.34
Act now: intrinsic compounds daily. Up-and-out or safety roll.Roll or close immediately; time value is gone.Close today, or be assigned.
If held to expiryexact, settlement = intrinsic  ·  fortress delta 0.83 (IBKR)
ScenarioSpotCC leg netPosition totalvs todayvs do-nothing
at strike$780.00 (1.4σ)$396$75,418+$20,566+$14,664
+2.5%$799.50 (2.7σ)$-23,004$71,557+$16,705+$14,664
+5%$819.00 (4.0σ)$-46,404$67,696+$12,844+$14,664
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% normal12 × $77125 Sep10d1.5%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.
MoveNew strike ≈New expiryTenorEst netTotal (12 ct)POP / surv
of new CC
If rolled & exited
total P&L · cap gain @ new strike
Roll out (same strike, buy time)~$77128 Sep 20268d left+$0.59/sh+$710
cycle +$2,690
[+$313…+$896] · 100% credit
65%
surv 50%
+$68,694 SAFE
cap gain +$13,842
Up-and-out for even (raise the cap, free)~$77128 Sep 20268d left+$0.52/sh+$624
cycle +$2,604
[+$211…+$797] · 97% credit
65%
surv 51%
+$68,739 SAFE
cap gain +$13,887
Reliable up-and-out (highest cap still free ≥60%)~$7742 Oct 202612d left+$0.70/sh+$845
cycle +$2,825
[+$103…+$872] · 82% credit
69%
surv 58%
+$71,965 SAFE
cap gain +$17,113
Max even-money escape in the band~$7799 Oct 202619d left+$0.35/sh+$417
cycle +$2,397
[-$755…+$363] · 36% credit
74%
surv 66%
+$76,547 SAFE
cap gain +$21,695
Safety roll (pay small debit, max POP)~$7849 Oct 202619d left-$1.47/sh-$1,763
cycle +$217
[-$3,389…-$1,992] · 6% credit
80%
surv 75%
+$79,377 SAFE
cap gain +$24,525
budget: banked $1,980 debit $1,763 (89% used ≈ 1.3 wk of income) → whole cycle still +$217 cash · rolled 12 ct earn ≈ $5,711/mo while parked; 0 ct free to re-sell
If rolled & exited = your total from-entry P&L if you roll to that strike and then close the whole fortress with the stock pinned there (all legs repriced; SAFE = P&L ≥ 0). Cap gain is what that roll earns THIS cycle (premium + appreciation from today to the new strike); the total adds your existing MTM on top. Same from-entry basis as this tool's @cap / total-exit numbers, at the rolled strike.
POP = P(stays ≤ strike + premium collected, the call is profitable); surv = P(stays ≤ strike, the call expires fully worthless). Survival is the stricter bar (no premium cushion), so it sits below POP.
Method: each leg = its live quote (buyback off the ask, sells off the bid) × a Black-Scholes ratio to the challenge, using the leg's own IV shifted -0.4 vol pt per +1% move (equity skew: vol eases as spot rises; buyback shift floored at 0). Estimates, not quotes; the live roll table owns the real decision when a CC is actually threatened.
More detail, income coverage, downside budget, tripwires, held-to-expiry ladder, V-bounce stress
Income coverage
Gross FIGHT income$5,940/mo
vs 50% target ($8,961/mo)-34%
vs normal income ($17,923/mo)33% covered
Net income (after hedge)$5,940/mo
Downside budget
✓ $771 is at/above CC-SS $704.01: assignment is break-even or better.
Cap give-up @ CC-SS (V-bounce)-$0
… as % of IC ($148,800)0.0%
… as % of ML ($148,800)0.0%
Recovery months (at normal income)0.0 mo
Surgical close (12 ct)$54,840
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".
Spot \ Time≥ 6d left3-5d left≤ 2d (expiry)
Below $763.29Do nothing. Theta wins.Do nothing.Penny buyback at the close; re-sell next cycle.
Pressing the strike
$763-772.66
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
≥ $772.66
Act now: intrinsic compounds daily. Up-and-out or safety roll.Roll or close immediately; time value is gone.Close today, or be assigned.
If held to expiryexact, settlement = intrinsic  ·  fortress delta 0.83 (IBKR)
ScenarioSpotCC leg netPosition totalvs todayvs do-nothing
at strike$771.00 (≤1σ, normal week)$1,980$67,984+$13,132+$5,448
+2.5%$790.27 (2.0σ)$-21,150$64,168+$9,316+$5,448
+5%$809.55 (3.3σ)$-44,280$60,351+$5,499+$5,448
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% normal12 × $76825 Sep10d1.1%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.
MoveNew strike ≈New expiryTenorEst netTotal (12 ct)POP / surv
of new CC
If rolled & exited
total P&L · cap gain @ new strike
Roll out (same strike, buy time)~$76828 Sep 20268d left+$0.66/sh+$787
cycle +$3,823
[+$336…+$804] · 100% credit
65%
surv 50%
+$66,821 SAFE
cap gain +$11,969
Reliable up-and-out (highest cap still free ≥60%)~$7712 Oct 202612d left+$0.78/sh+$934
cycle +$3,970
[+$128…+$811] · 84% credit
69%
surv 58%
+$70,105 SAFE
cap gain +$15,253
Up-and-out for even (raise the cap, free)~$76928 Sep 20268d left+$0.06/sh+$72
cycle +$3,108
[-$501…+$4] · 25% credit
66%
surv 54%
+$67,239 SAFE
cap gain +$12,387
Max even-money escape in the band~$7779 Oct 202619d left+$0.02/sh+$23
cycle +$3,059
[-$1,394…-$287] · 18% credit
75%
surv 67%
+$75,205 SAFE
cap gain +$20,353
Safety roll (pay small debit, max POP)~$7859 Oct 202619d left-$2.47/sh-$2,965
cycle +$71
[-$5,220…-$3,552]
84%
surv 82%
+$80,233 SAFE
cap gain +$25,381
budget: banked $3,036 debit $2,965 (98% used ≈ 1.4 wk of income) → whole cycle still +$71 cash · rolled 12 ct earn ≈ $3,780/mo while parked; 0 ct free to re-sell
If rolled & exited = your total from-entry P&L if you roll to that strike and then close the whole fortress with the stock pinned there (all legs repriced; SAFE = P&L ≥ 0). Cap gain is what that roll earns THIS cycle (premium + appreciation from today to the new strike); the total adds your existing MTM on top. Same from-entry basis as this tool's @cap / total-exit numbers, at the rolled strike.
POP = P(stays ≤ strike + premium collected, the call is profitable); surv = P(stays ≤ strike, the call expires fully worthless). Survival is the stricter bar (no premium cushion), so it sits below POP.
Method: each leg = its live quote (buyback off the ask, sells off the bid) × a Black-Scholes ratio to the challenge, using the leg's own IV shifted -0.4 vol pt per +1% move (equity skew: vol eases as spot rises; buyback shift floored at 0). Estimates, not quotes; the live roll table owns the real decision when a CC is actually threatened.
More detail, income coverage, downside budget, tripwires, held-to-expiry ladder, V-bounce stress
Income coverage
Gross FIGHT income$9,108/mo
vs 50% target ($8,961/mo)+2%
vs normal income ($17,923/mo)51% covered
Net income (after hedge)$9,108/mo
Downside budget
✓ $768 is at/above CC-SS $704.01: assignment is break-even or better.
Cap give-up @ CC-SS (V-bounce)-$0
… as % of IC ($148,800)0.0%
… as % of ML ($148,800)0.0%
Recovery months (at normal income)0.0 mo
Surgical close (12 ct)$54,840
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".
Spot \ Time≥ 6d left3-5d left≤ 2d (expiry)
Below $760.32Do nothing. Theta wins.Do nothing.Penny buyback at the close; re-sell next cycle.
Pressing the strike
$760-770.54
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
≥ $770.54
Act now: intrinsic compounds daily. Up-and-out or safety roll.Roll or close immediately; time value is gone.Close today, or be assigned.
If held to expiryexact, settlement = intrinsic  ·  fortress delta 0.83 (IBKR)
ScenarioSpotCC leg netPosition totalvs todayvs do-nothing
at strike$768.00 (≤1σ, normal week)$3,036$66,034+$11,182+$2,904
+2.5%$787.20 (1.8σ)$-20,004$62,233+$7,381+$2,904
+5%$806.40 (3.1σ)$-43,044$58,431+$3,579+$2,904
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% normal12 × $76225 Sep10d0.3%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.
MoveNew strike ≈New expiryTenorEst netTotal (12 ct)POP / surv
of new CC
If rolled & exited
total P&L · cap gain @ new strike
Roll out (same strike, buy time)~$76228 Sep 20268d left+$0.78/sh+$938
cycle +$7,022
[+$422…+$676] · 100% credit
65%
surv 50%
+$64,008 SAFE
cap gain +$9,156
Reliable up-and-out (highest cap still free ≥60%)~$7652 Oct 202612d left+$0.93/sh+$1,111
cycle +$7,195
[+$148…+$608] · 84% credit
69%
surv 57%
+$67,318 SAFE
cap gain +$12,466
Up-and-out for even (raise the cap, free)~$76328 Sep 20268d left+$0.19/sh+$223
cycle +$6,307
[-$463…-$141] · 17% credit
66%
surv 54%
+$64,426 SAFE
cap gain +$9,574
Max even-money escape in the band~$7719 Oct 202619d left+$0.19/sh+$234
cycle +$6,318
[-$1,460…-$612] · 10% credit
75%
surv 67%
+$72,452 SAFE
cap gain +$17,600
reaches SS ✓
Safety roll (pay small debit, max POP)~$7869 Oct 202619d left-$3.52/sh-$4,224
cycle +$1,860
[-$7,604…-$5,679]
91%
surv 90%
+$83,024 SAFE
cap gain +$28,172
budget: banked $6,084 debit $4,224 (69% used ≈ 1.0 wk of income) → whole cycle still +$1,860 cash · rolled 12 ct earn ≈ $1,726/mo while parked; 0 ct free to re-sell · clears SS ✓
If rolled & exited = your total from-entry P&L if you roll to that strike and then close the whole fortress with the stock pinned there (all legs repriced; SAFE = P&L ≥ 0). Cap gain is what that roll earns THIS cycle (premium + appreciation from today to the new strike); the total adds your existing MTM on top. Same from-entry basis as this tool's @cap / total-exit numbers, at the rolled strike.
POP = P(stays ≤ strike + premium collected, the call is profitable); surv = P(stays ≤ strike, the call expires fully worthless). Survival is the stricter bar (no premium cushion), so it sits below POP.
Method: each leg = its live quote (buyback off the ask, sells off the bid) × a Black-Scholes ratio to the challenge, using the leg's own IV shifted -0.4 vol pt per +1% move (equity skew: vol eases as spot rises; buyback shift floored at 0). Estimates, not quotes; the live roll table owns the real decision when a CC is actually threatened.
More detail, income coverage, downside budget, tripwires, held-to-expiry ladder, V-bounce stress
Income coverage
Gross FIGHT income$18,252/mo
vs 50% target ($8,961/mo)+104%
vs normal income ($17,923/mo)102% covered
Net income (after hedge)$18,252/mo
Downside budget
✓ $762 is at/above CC-SS $704.01: assignment is break-even or better.
Cap give-up @ CC-SS (V-bounce)-$0
… as % of IC ($148,800)0.0%
… as % of ML ($148,800)0.0%
Recovery months (at normal income)0.0 mo
Surgical close (12 ct)$54,822
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".
Spot \ Time≥ 6d left3-5d left≤ 2d (expiry)
Below $754.38Do nothing. Theta wins.Do nothing.Penny buyback at the close; re-sell next cycle.
Pressing the strike
$754-767.10
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
≥ $767.10
Act now: intrinsic compounds daily. Up-and-out or safety roll.Roll or close immediately; time value is gone.Close today, or be assigned.
If held to expiryexact, settlement = intrinsic  ·  fortress delta 0.83 (IBKR)
ScenarioSpotCC leg netPosition totalvs todayvs do-nothing
at strike$762.00 (≤1σ, normal week)$6,084$63,070+$8,218+$1,152
+2.5%$781.05 (1.4σ)$-16,776$59,298+$4,446-$1,248
+5%$800.10 (2.7σ)$-39,636$55,526+$674-$1,248
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)
A nudge, not a rule: the engine maximizes income at acceptable safety; this weighs the income you would give up against the breach risk you would shed. Your hedge bleed and your read on SPY are the tiebreakers.
⚔ FIGHT CC options · full candidate scan (240 clear the floor), click to expand

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

StrikeDTEExpiryBidSellIncome/moNet/moSurvivalPOP (mid)EV/moCap Give-up @ CC-SS%ICTotal P&L @ SS
$7693d18 Sep 2026$0.8311/12$9,130$10,36387%89%+$5,703-$00.0%$56,176 (vs do-nothing $-3,608)
$7683d18 Sep 2026$1.059/12$9,450$13,14980%82%+$2,689-$00.0%$57,030 (vs do-nothing $-2,754)
$7663d18 Sep 2026$1.586/12$9,480$16,87877%83%+$5,134-$00.0%$58,266 (vs do-nothing $-1,518)
$7673d18 Sep 2026$1.307/12$9,100$15,26576%80%+$2,492-$00.0%$57,817 (vs do-nothing $-1,967)
$7653d18 Sep 2026$1.905/12$9,500$18,13174%81%+$4,838-$00.0%$58,679 (vs do-nothing $-1,105)
$7676d21 Sep 2026$1.6112/12$9,660$9,66073%78%+$1,411-$00.0%$56,784 (vs do-nothing $-3,000)
$7677d22 Sep 2026$1.8612/12$9,566$9,56672%77%+$1,344-$00.0%$57,084 (vs do-nothing $-2,700)
$7678d23 Sep 2026$2.1612/12$9,720$9,72071%76%+$1,457-$00.0%$57,444 (vs do-nothing $-2,340)
$76810d25 Sep 2026$2.5312/12$9,108$9,10871%76%+$1,518-$00.0%$57,888 (vs do-nothing $-1,896)
$7666d21 Sep 2026$1.9210/12$9,600$12,06670%75%+$1,217-$00.0%$57,594 (vs do-nothing $-2,190)
$7679d24 Sep 2026$2.4811/12$9,093$10,32670%75%+$1,522-$00.0%$57,991 (vs do-nothing $-1,793)
$7643d18 Sep 2026$2.274/12$9,080$18,94470%78%+$4,344-$00.0%$59,048 (vs do-nothing $-736)
$7667d22 Sep 2026$2.1810/12$9,343$11,80969%75%+$1,358-$00.0%$57,854 (vs do-nothing $-1,930)
Show 227 more candidates (lower strikes: more income, lower survival)

Showing the 60 next-safest rows of 227.

StrikeDTEExpiryBidSellIncome/moNet/moSurvivalPOP (mid)EV/moCap Give-up @ CC-SS%ICTotal P&L @ SS
$76710d25 Sep 2026$2.8811/12$9,504$10,73768%74%+$1,423-$00.0%$58,431 (vs do-nothing $-1,353)
$7668d23 Sep 2026$2.5010/12$9,375$11,84168%74%+$1,448-$00.0%$58,174 (vs do-nothing $-1,610)
$76713d28 Sep 2026$3.2712/12$9,055$9,05567%74%+$1,427-$00.0%$58,776 (vs do-nothing $-1,008)
$7669d24 Sep 2026$2.8410/12$9,467$11,93367%74%+$1,621-$00.0%$58,514 (vs do-nothing $-1,270)
$7656d21 Sep 2026$2.278/12$9,080$14,01267%73%+$1,001-$00.0%$58,312 (vs do-nothing $-1,472)
$7657d22 Sep 2026$2.549/12$9,797$13,49666%73%+$1,470-$00.0%$58,371 (vs do-nothing $-1,413)
$76817d2 Oct 2026$4.3412/12$9,191$9,19166%74%+$1,748-$00.0%$60,060 (vs do-nothing +$276)
$76610d25 Sep 2026$3.2610/12$9,780$12,24666%73%+$1,319-$00.0%$58,934 (vs do-nothing $-850)
$76715d30 Sep 2026$3.9812/12$9,552$9,55266%73%+$1,608-$00.0%$59,628 (vs do-nothing $-156)
$7658d23 Sep 2026$2.879/12$9,686$13,38565%73%+$1,514-$00.0%$58,668 (vs do-nothing $-1,116)
$7633d18 Sep 2026$2.684/12$10,720$20,58465%76%+$4,787-$00.0%$59,212 (vs do-nothing $-572)
$76613d28 Sep 2026$3.6711/12$9,316$10,54965%72%+$1,339-$00.0%$59,300 (vs do-nothing $-484)
$7659d24 Sep 2026$3.239/12$9,690$13,38964%73%+$1,677-$00.0%$58,992 (vs do-nothing $-792)
$76717d2 Oct 2026$4.7611/12$9,240$10,47364%72%+$1,650-$00.0%$60,499 (vs do-nothing +$715)
$76824d9 Oct 2026$6.0912/12$9,135$9,13564%73%+$1,983-$00.0%$62,160 (vs do-nothing +$2,376)
$7646d21 Sep 2026$2.657/12$9,275$15,44064%71%+$881-$00.0%$58,762 (vs do-nothing $-1,022)
$76615d30 Sep 2026$4.4011/12$9,680$10,91363%72%+$1,501-$00.0%$60,103 (vs do-nothing +$319)
$7647d22 Sep 2026$2.938/12$10,046$14,97863%72%+$1,516-$00.0%$58,840 (vs do-nothing $-944)
$76510d25 Sep 2026$3.679/12$9,909$13,60863%71%+$1,206-$00.0%$59,388 (vs do-nothing $-396)
$7648d23 Sep 2026$3.288/12$9,840$14,77262%71%+$1,559-$00.0%$59,120 (vs do-nothing $-664)
$76513d28 Sep 2026$4.0910/12$9,438$11,90462%71%+$1,224-$00.0%$59,764 (vs do-nothing $-20)
$76617d2 Oct 2026$5.2010/12$9,176$11,64262%71%+$1,531-$00.0%$60,874 (vs do-nothing +$1,090)
$76724d9 Oct 2026$6.5511/12$9,006$10,23962%72%+$1,859-$00.0%$62,468 (vs do-nothing +$2,684)
$7649d24 Sep 2026$3.658/12$9,733$14,66562%71%+$1,684-$00.0%$59,416 (vs do-nothing $-368)
$76514d29 Sep 2026$4.4210/12$9,471$11,93762%71%+$1,302-$00.0%$60,094 (vs do-nothing +$310)
$76515d30 Sep 2026$4.8510/12$9,700$12,16661%71%+$1,392-$00.0%$60,524 (vs do-nothing +$740)
$76410d25 Sep 2026$4.118/12$9,864$14,79660%70%+$1,082-$00.0%$59,784 (vs do-nothing +$0)
$7623d18 Sep 2026$3.123/12$9,360$20,45760%74%+$3,858-$00.0%$59,487 (vs do-nothing $-297)
$76624d9 Oct 2026$7.0411/12$9,680$10,91360%71%+$1,912-$00.0%$63,007 (vs do-nothing +$3,223)
$7636d21 Sep 2026$3.066/12$9,180$16,57860%69%+$703-$00.0%$59,154 (vs do-nothing $-630)
$76517d2 Oct 2026$5.679/12$9,005$12,70460%70%+$1,412-$00.0%$61,188 (vs do-nothing +$1,404)
$7637d22 Sep 2026$3.387/12$10,140$16,30560%70%+$1,586-$00.0%$59,273 (vs do-nothing $-511)
$76413d28 Sep 2026$4.549/12$9,429$13,12860%70%+$1,113-$00.0%$60,171 (vs do-nothing +$387)
$7638d23 Sep 2026$3.737/12$9,791$15,95660%70%+$1,569-$00.0%$59,518 (vs do-nothing $-266)
$7639d24 Sep 2026$4.107/12$9,567$15,73259%70%+$1,640-$00.0%$59,777 (vs do-nothing $-7)
$76415d30 Sep 2026$5.319/12$9,558$13,25759%69%+$1,245-$00.0%$60,864 (vs do-nothing +$1,080)
$76524d9 Oct 2026$7.5410/12$9,425$11,89159%70%+$1,771-$00.0%$63,214 (vs do-nothing +$3,430)
$76417d2 Oct 2026$6.159/12$9,768$13,46758%69%+$1,422-$00.0%$61,620 (vs do-nothing +$1,836)
$76310d25 Sep 2026$4.577/12$9,597$15,76258%68%+$928-$00.0%$60,106 (vs do-nothing +$322)
$76313d28 Sep 2026$5.028/12$9,268$14,20058%68%+$993-$00.0%$60,512 (vs do-nothing +$728)
$76424d9 Oct 2026$8.069/12$9,068$12,76757%69%+$1,618-$00.0%$63,339 (vs do-nothing +$3,555)
$7627d22 Sep 2026$3.836/12$9,849$17,24757%69%+$1,489-$00.0%$59,616 (vs do-nothing $-168)
$7626d21 Sep 2026$3.526/12$10,560$17,95857%68%+$682-$00.0%$59,430 (vs do-nothing $-354)
$76315d30 Sep 2026$5.808/12$9,280$14,21257%68%+$1,101-$00.0%$61,136 (vs do-nothing +$1,352)
$7628d23 Sep 2026$4.206/12$9,450$16,84857%69%+$1,490-$00.0%$59,838 (vs do-nothing +$54)
$76317d2 Oct 2026$6.678/12$9,416$14,34856%68%+$1,290-$00.0%$61,832 (vs do-nothing +$2,048)
$7629d24 Sep 2026$4.596/12$9,180$16,57856%69%+$1,565-$00.0%$60,072 (vs do-nothing +$288)
$7613d18 Sep 2026$3.613/12$10,830$21,92756%72%+$4,111-$00.0%$59,634 (vs do-nothing $-150)
$76324d9 Oct 2026$8.619/12$9,686$13,38556%68%+$1,654-$00.0%$63,834 (vs do-nothing +$4,050)
$76210d25 Sep 2026$5.076/12$9,126$16,52456%67%+$793-$00.0%$60,360 (vs do-nothing +$576)
$76213d28 Sep 2026$5.538/12$10,209$15,14155%67%+$979-$00.0%$60,920 (vs do-nothing +$1,136)
$76215d30 Sep 2026$6.328/12$10,112$15,04455%67%+$1,095-$00.0%$61,552 (vs do-nothing +$1,768)
$76217d2 Oct 2026$7.208/12$10,165$15,09755%67%+$1,298-$00.0%$62,256 (vs do-nothing +$2,472)
$76224d9 Oct 2026$9.168/12$9,160$14,09254%68%+$1,492-$00.0%$63,824 (vs do-nothing +$4,040)
$7617d22 Sep 2026$4.335/12$9,279$17,91054%67%+$1,378-$00.0%$59,894 (vs do-nothing +$110)
$7616d21 Sep 2026$4.025/12$10,050$18,68154%66%+$547-$00.0%$59,739 (vs do-nothing $-45)
$7618d23 Sep 2026$4.716/12$10,598$17,99654%67%+$1,648-$00.0%$60,144 (vs do-nothing +$360)
$7619d24 Sep 2026$5.106/12$10,200$17,59854%67%+$1,699-$00.0%$60,378 (vs do-nothing +$594)
$76110d25 Sep 2026$5.596/12$10,062$17,46053%66%+$771-$00.0%$60,672 (vs do-nothing +$888)
$76113d28 Sep 2026$6.067/12$9,789$15,95453%66%+$828-$00.0%$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.

fortress_fight.py v6.3  |  2026-09-15 21:51