25 contracts (2,500 sh) | BE SS: $12.45 | CC-SS: $13.02 | IV: HIGH | Accounts: RetireInc:7291
| Max Loss | $18,500 | (ND $2.40 + SW $5) x 2500 |
| Normal income ref | $1,985/mo | 95% 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 | $-15,688 | fortress legs from IBKR |
Each Friday gets its own recommended pick and full income ladder (safest strike per income rung, sized across your 25 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 | 24 Jul 2026 · 3d | 20 × $6 | 77% | $1,000 | $-546 |
| NEXT FRIDAY 🏆 | 31 Jul 2026 · 10d | 17 × $6 | 69% | $1,020 | $-161 |
| Rung | Sell | Expiry | DTE | OTM | Survival | Touch odds | FIGHT edge | Per cycle | Income/mo | Δ vs pick | Cap give-up | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ▸ | 33% normal | 14 × $6 | 24 Jul | 3d | 8.1% | 77% | 48% | +2pp | $70 | $700 | -$300 | $9,758 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 14 × $6 8.1% OTM over spot $5.55 24 Jul 2026 (3d, $0.10 mid) = $70 credit for the 3d cycle → $700/mo projected Survival (stays ≤ $6) 77% Breach risk 23% POP (stays ≤ $6.10) 81% EV / mo $-251 📈 CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +2pp 20% whole by 9mo vs 18% doing nothing FIRE DRILLS ~8.8/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $393/mo median; plan ~$267/mo after 68% keep · $3,186 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~4.1 mo [3.1-6.4], measured ONLY among the 20% of futures that got whole 🛡 IF CHALLENGED (spot reaches the strike) · challenge = the strike is touched at any point, so it runs ~2x the breach risk (finishing through it) Challenge odds (touch by expiry) 32% Flat exit net (mid-life) -$272 Free roll-up none Safest escape (by 14 Aug 2026) $6 @ 72% POP 66% survival Roll menuyour doors if the call gets challenged; each row = buy back the 14 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: $0.35/sh now → $0.24 mid-life (likely $0.27–$0.50) → ≈ $0 at expiry | you banked $0.05/sh, so a flat mid-life exit nets -$0.19/sh | roll rows are incremental, the banked premium stays yours 📊 Across 969 simulated challenges: the $6 strike is typically first touched on day 2 of 3, at $6 (overshoots $0.23). 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 ⚠ $6 is $7 below CC-SS $13.02: assignment on a recovery to whole locks the cap give-up below.
Tripwiresprice and time left decide together; the matrix is the playbook The one rule: roll when the short call's remaining TIME VALUE < $0.01/sh (~25% of the $0.05 collected) or spot ≥ $6.10 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $6)); NOT the premium you collected. Momentum override: two daily closes above $7.90 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 0.56 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $13.02, where you are whole again, by expiry) Starting unrealized P&L: $-15,688 + Fortress recovery (un-capped): +$10,533 − CC assignment net of premium (14 × $6): -$9,758 − Conservative CC assignment net of premium (11 × $7.50): -$6,017 Total Position P&L @ SS: $-20,930 ($-5,242 vs today) Do-nothing baseline at SS: $-18,830 (this trade vs do-nothing: $-2,100, the opportunity cost of earning $700/mo FIGHT income now) BB-reversion stress (→ $8.34 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$3,206, position total $-15,829 ($-141 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 🎯 50% normal | 20 × $6 | 24 Jul | 3d | 8.1% | 77% | 32% | +4pp | $100 | $1,000 | — | $13,940 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 20 × $6 8.1% OTM over spot $5.55 24 Jul 2026 (3d, $0.10 mid) = $100 credit for the 3d cycle → $1,000/mo projected Survival (stays ≤ $6) 77% Breach risk 23% POP (stays ≤ $6.10) 81% EV / mo $-358 📈 CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +4pp 24% whole by 9mo vs 20% doing nothing FIRE DRILLS ~8.7/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $473/mo median; plan ~$322/mo after 68% keep · $3,669 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~4.4 mo [2.9-6.0], measured ONLY among the 24% of futures that got whole 🛡 IF CHALLENGED (spot reaches the strike) · challenge = the strike is touched at any point, so it runs ~2x the breach risk (finishing through it) Challenge odds (touch by expiry) 32% Flat exit net (mid-life) -$388 Free roll-up none Safest escape (by 14 Aug 2026) $6 @ 72% POP 66% survival Roll menuyour doors if the call gets challenged; each row = buy back the 20 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: $0.35/sh now → $0.24 mid-life (likely $0.28–$0.52) → ≈ $0 at expiry | you banked $0.05/sh, so a flat mid-life exit nets -$0.19/sh | roll rows are incremental, the banked premium stays yours 📊 Across 950 simulated challenges: the $6 strike is typically first touched on day 2 of 3, at $6 (overshoots $0.25). 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 ⚠ $6 is $7 below CC-SS $13.02: assignment on a recovery to whole locks the cap give-up below.
Tripwiresprice and time left decide together; the matrix is the playbook The one rule: roll when the short call's remaining TIME VALUE < $0.01/sh (~25% of the $0.05 collected) or spot ≥ $6.10 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $6)); NOT the premium you collected. Momentum override: two daily closes above $7.90 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 0.56 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $13.02, where you are whole again, by expiry) Starting unrealized P&L: $-15,688 + Fortress recovery (un-capped): +$10,533 − CC assignment net of premium (20 × $6): -$13,940 − Conservative CC assignment net of premium (5 × $7.50): -$2,735 Total Position P&L @ SS: $-21,830 ($-6,142 vs today) Do-nothing baseline at SS: $-18,830 (this trade vs do-nothing: $-3,000, the opportunity cost of earning $1,000/mo FIGHT income now) BB-reversion stress (→ $8.34 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$4,580, position total $-16,729 ($-1,041 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 100% normal | 8 × $5.50 | 24 Jul | 3d | -0.9% | 49% | 99+% | · | $200 | $2,000 | +$1,000 | $5,816 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 8 × $5.50 0.9% ITM over spot $5.55 24 Jul 2026 (3d, $0.30 mid) = $200 credit for the 3d cycle → $2,000/mo projected Survival (stays ≤ $5.50) 49% Breach risk 51% POP (stays ≤ $5.80) 67% EV / mo +$65 🛡 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) 100% Flat exit net (mid-life) +$21 Free roll-up none Safest escape (by 14 Aug 2026) $8 @ 93% POP 93% survival Roll menuyour doors if the call gets challenged; each row = buy back the 8 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: $0.32/sh now → $0.22 mid-life → ≈ $0 at expiry | you banked $0.25/sh, so a flat mid-life exit nets +$0.03/sh | roll rows are incremental, the banked premium stays yours
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 ⚠ $5.50 is $8 below CC-SS $13.02: assignment on a recovery to whole locks the cap give-up below.
Tripwiresprice and time left decide together; the matrix is the playbook The one rule: roll when the short call's remaining TIME VALUE < $0.06/sh (~25% of the $0.25 collected) or spot ≥ $5.80 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $6)); NOT the premium you collected. Momentum override: two daily closes above $7.90 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 0.56 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $13.02, where you are whole again, by expiry) Starting unrealized P&L: $-15,688 + Fortress recovery (un-capped): +$10,533 − CC assignment net of premium (8 × $5.50): -$5,816 − Conservative CC assignment net of premium (17 × $7.50): -$9,299 Total Position P&L @ SS: $-20,270 ($-4,582 vs today) Do-nothing baseline at SS: $-18,830 (this trade vs do-nothing: $-1,440, the opportunity cost of earning $2,000/mo FIGHT income now) BB-reversion stress (→ $8.34 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$2,072, position total $-15,169 (+$519 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Rung | Sell | Expiry | DTE | OTM | Survival | Touch odds | FIGHT edge | Per cycle | Income/mo | Δ vs pick | Cap give-up | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ▸ | 🛡 safe yield | 25 × $7 | 31 Jul | 10d | 26.1% | 90% | 20% | +1pp | $125 | $375 | -$645 | $14,925 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 25 × $7 26.1% OTM over spot $5.55 31 Jul 2026 (10d, $0.08 mid) = $125 credit for the 10d cycle → $375/mo projected Survival (stays ≤ $7) 90% Breach risk 10% POP (stays ≤ $7.08) 91% EV / mo +$100 📈 CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +1pp 15% whole by 9mo vs 15% doing nothing FIRE DRILLS ~1.3/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $211/mo median; plan ~$143/mo after 68% keep · $1,768 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~4.9 mo [3.4-6.4], measured ONLY among the 15% of futures that got whole 🛡 IF CHALLENGED (spot reaches the strike) · challenge = the strike is touched at any point, so it runs ~2x the breach risk (finishing through it) Challenge odds (touch by expiry) 13% Flat exit net (mid-life) -$1,142 Free roll-up none Safest escape (by 7 Aug 2026) $7 @ 67% POP 54% survival Roll menuyour doors if the call gets challenged; each row = buy back the 25 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: $0.72/sh now → $0.51 mid-life (likely $0.42–$0.72) → ≈ $0 at expiry | you banked $0.05/sh, so a flat mid-life exit nets -$0.46/sh | roll rows are incremental, the banked premium stays yours 📊 Across 392 simulated challenges: the $7 strike is typically first touched on day 7 of 10, at $7 (overshoots $0.24). The [P25–P75] under each Total is that door's credit across those paths; % credit is the share of those challenges where the roll is a net credit.
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 ⚠ $7 is $6 below CC-SS $13.02: assignment on a recovery to whole locks the cap give-up below.
Tripwiresprice and time left decide together; the matrix is the playbook The one rule: roll when the short call's remaining TIME VALUE < $0.01/sh (~25% of the $0.05 collected) or spot ≥ $7.08 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $7)); NOT the premium you collected. Momentum override: two daily closes above $7.90 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 0.56 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $13.02, where you are whole again, by expiry) Starting unrealized P&L: $-15,688 + Fortress recovery (un-capped): +$10,533 − CC assignment net of premium (25 × $7): -$14,925 Total Position P&L @ SS: $-20,080 ($-4,392 vs today) Do-nothing baseline at SS: $-18,830 (this trade vs do-nothing: $-1,250, the opportunity cost of earning $375/mo FIGHT income now) BB-reversion stress (→ $8.34 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$3,225, position total $-14,979 (+$709 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 33% normal ← lean | 22 × $6.50 | 31 Jul | 10d | 17.1% | 82% | 38% | +2pp | $220 | $660 | -$360 | $14,124 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 22 × $6.50 17.1% OTM over spot $5.55 31 Jul 2026 (10d, $0.12 mid) = $220 credit for the 10d cycle → $660/mo projected Survival (stays ≤ $6.50) 82% Breach risk 18% POP (stays ≤ $6.62) 85% EV / mo +$98 📈 CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +2pp 14% whole by 9mo vs 12% doing nothing FIRE DRILLS ~2.6/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $325/mo median; plan ~$221/mo after 68% keep · $2,811 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~5.6 mo [4.0-6.9], measured ONLY among the 14% of futures that got whole 🛡 IF CHALLENGED (spot reaches the strike) · challenge = the strike is touched at any point, so it runs ~2x the breach risk (finishing through it) Challenge odds (touch by expiry) 27% Flat exit net (mid-life) -$815 Free roll-up none Safest escape (by 7 Aug 2026) $6 @ 67% POP 54% survival Roll menuyour doors if the call gets challenged; each row = buy back the 22 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: $0.66/sh now → $0.47 mid-life (likely $0.45–$0.72) → ≈ $0 at expiry | you banked $0.10/sh, so a flat mid-life exit nets -$0.37/sh | roll rows are incremental, the banked premium stays yours 📊 Across 821 simulated challenges: the $6 strike is typically first touched on day 6 of 10, at $7 (overshoots $0.22). 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 ⚠ $6.50 is $7 below CC-SS $13.02: assignment on a recovery to whole locks the cap give-up below.
Tripwiresprice and time left decide together; the matrix is the playbook The one rule: roll when the short call's remaining TIME VALUE < $0.03/sh (~25% of the $0.10 collected) or spot ≥ $6.62 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $6)); NOT the premium you collected. Momentum override: two daily closes above $7.90 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 0.56 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $13.02, where you are whole again, by expiry) Starting unrealized P&L: $-15,688 + Fortress recovery (un-capped): +$10,533 − CC assignment net of premium (22 × $6.50): -$14,124 − Conservative CC assignment net of premium (3 × $7.50): -$1,641 Total Position P&L @ SS: $-20,920 ($-5,232 vs today) Do-nothing baseline at SS: $-18,830 (this trade vs do-nothing: $-2,090, the opportunity cost of earning $660/mo FIGHT income now) BB-reversion stress (→ $8.34 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$3,828, position total $-15,819 ($-131 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 🎯 50% normal | 17 × $6 | 31 Jul | 10d | 8.1% | 69% | 53% | +3pp | $340 | $1,020 | — | $11,594 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 17 × $6 8.1% OTM over spot $5.55 31 Jul 2026 (10d, $0.25 mid) = $340 credit for the 10d cycle → $1,020/mo projected Survival (stays ≤ $6) 69% Breach risk 31% POP (stays ≤ $6.25) 77% EV / mo +$66 📈 CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +3pp 22% whole by 9mo vs 18% doing nothing FIRE DRILLS ~5.3/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $426/mo median; plan ~$290/mo after 68% keep · $3,513 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~4.5 mo [3.3-6.5], measured ONLY among the 22% of futures that got whole 🛡 IF CHALLENGED (spot reaches the strike) · challenge = the strike is touched at any point, so it runs ~2x the breach risk (finishing through it) Challenge odds (touch by expiry) 53% Flat exit net (mid-life) -$398 Free roll-up none Safest escape (by 14 Aug 2026) $6 @ 72% POP 66% survival Roll menuyour doors if the call gets challenged; each row = buy back the 17 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: $0.61/sh now → $0.43 mid-life (likely $0.53–$0.73) → ≈ $0 at expiry | you banked $0.20/sh, so a flat mid-life exit nets -$0.23/sh | roll rows are incremental, the banked premium stays yours 📊 Across 1,599 simulated challenges: the $6 strike is typically first touched on day 4 of 10, at $6 (overshoots $0.21). 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 ⚠ $6 is $7 below CC-SS $13.02: assignment on a recovery to whole locks the cap give-up below.
Tripwiresprice and time left decide together; the matrix is the playbook The one rule: roll when the short call's remaining TIME VALUE < $0.05/sh (~25% of the $0.20 collected) or spot ≥ $6.25 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $6)); NOT the premium you collected. Momentum override: two daily closes above $7.90 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 0.56 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $13.02, where you are whole again, by expiry) Starting unrealized P&L: $-15,688 + Fortress recovery (un-capped): +$10,533 − CC assignment net of premium (17 × $6): -$11,594 − Conservative CC assignment net of premium (8 × $7.50): -$4,376 Total Position P&L @ SS: $-21,125 ($-5,437 vs today) Do-nothing baseline at SS: $-18,830 (this trade vs do-nothing: $-2,295, the opportunity cost of earning $1,020/mo FIGHT income now) BB-reversion stress (→ $8.34 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$3,638, position total $-16,024 ($-336 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 100% normal | 23 × $5.50 | 31 Jul | 10d | -0.9% | 52% | 99+% | · | $690 | $2,070 | +$1,050 | $16,606 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 23 × $5.50 0.9% ITM over spot $5.55 31 Jul 2026 (10d, $0.45 mid) = $690 credit for the 10d cycle → $2,070/mo projected Survival (stays ≤ $5.50) 52% Breach risk 48% POP (stays ≤ $5.95) 68% EV / mo $-532 🛡 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) 100% Flat exit net (mid-life) -$226 Free roll-up none Safest escape (by 14 Aug 2026) $6 @ 80% POP 78% survival Roll menuyour doors if the call gets challenged; each row = buy back the 23 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: $0.56/sh now → $0.40 mid-life → ≈ $0 at expiry | you banked $0.30/sh, so a flat mid-life exit nets -$0.10/sh | roll rows are incremental, the banked premium stays yours
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 ⚠ $5.50 is $8 below CC-SS $13.02: assignment on a recovery to whole locks the cap give-up below.
Tripwiresprice and time left decide together; the matrix is the playbook The one rule: roll when the short call's remaining TIME VALUE < $0.07/sh (~25% of the $0.30 collected) or spot ≥ $5.95 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $6)); NOT the premium you collected. Momentum override: two daily closes above $7.90 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 0.56 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $13.02, where you are whole again, by expiry) Starting unrealized P&L: $-15,688 + Fortress recovery (un-capped): +$10,533 − CC assignment net of premium (23 × $5.50): -$16,606 − Conservative CC assignment net of premium (2 × $7.50): -$1,094 Total Position P&L @ SS: $-22,855 ($-7,167 vs today) Do-nothing baseline at SS: $-18,830 (this trade vs do-nothing: $-4,025, the opportunity cost of earning $2,070/mo FIGHT income now) BB-reversion stress (→ $8.34 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$5,842, position total $-17,754 ($-2,066 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Every eligible strike x expiry in the 3-45 DTE band (4 expiries scanned, 6 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: 0.564 (IBKR) | Recovery@SS: +$10,533 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $-18,830
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $6 | 3d | 24 Jul 2026 | $0.05 | 20/25 | $1,000 | $1,044 | 77% | 81% | $-358 | -$13,940 | 232.3% | $-21,830 (vs do-nothing $-3,000) |
| $6 | 10d | 31 Jul 2026 | $0.20 | 17/25 | $1,020 | $1,091 | 69% | 77% | +$66 | -$11,594 | 193.2% | $-21,125 (vs do-nothing $-2,295) |
| $5.50 | 24d | 14 Aug 2026 | $0.50 | 16/25 | $1,000 | $1,079 | 54% | 70% | $-126 | -$11,232 | 187.2% | $-21,310 (vs do-nothing $-2,480) |
| $5.50 | 17d | 7 Aug 2026 | $0.50 | 12/25 | $1,059 | $1,174 | 53% | 69% | +$62 | -$8,424 | 140.4% | $-20,690 (vs do-nothing $-1,860) |
| $5.50 | 10d | 31 Jul 2026 | $0.30 | 12/25 | $1,080 | $1,195 | 52% | 68% | $-278 | -$8,664 | 144.4% | $-20,930 (vs do-nothing $-2,100) |
| $5.50 | 3d | 24 Jul 2026 | $0.25 | 4/25 | $1,000 | $1,185 | 49% | 67% | +$32 | -$2,908 | 48.5% | $-19,550 (vs do-nothing $-720) |
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%). 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 25 contracts at the conservative CC.