5 contracts (500 sh) | BE SS: $125.45 | CC-SS: $126.17 | IV: HIGH
| Contract | Expiry | Type | Status | Sigma | Survival | Entry |
|---|---|---|---|---|---|---|
| 5x $90 call | 10 Jul 2026 (0d) | FIGHT | ASSIGNMENT | no IV | entry $0.68 |
| Target | Sell @ | Net/sh | Total (5 ct) | Sigma | Surv | Type |
|---|---|---|---|---|---|---|
| $92.50 17 Jul 2026 | $4.24 | +$2.77 | +$1,386 | 0.10 | 54% | OUT+UP |
| $94 17 Jul 2026 | $3.65 | +$2.18 | +$1,092 | 0.23 | 59% | OUT+UP |
| $95 17 Jul 2026 | $3.23 | +$1.76 | +$880 | 0.32 | 63% | OUT+UP |
| Target | Sell @ | Net/sh | Total (5 ct) | Sigma | Surv | Type |
|---|---|---|---|---|---|---|
| $117 31 Jul 2026 | $1.50 | +$0.04 | +$19 | 1.33 | 91% | OUT+UP |
| $116 31 Jul 2026 | $1.58 | +$0.11 | +$57 | 1.27 | 90% | OUT+UP |
| $115 31 Jul 2026 | $1.71 | +$0.24 | +$121 | 1.22 | 89% | OUT+UP |
| Target | Sell @ | Net/sh | Total (5 ct) | Sigma | Surv | Type |
|---|---|---|---|---|---|---|
| $126 31 Jul 2026 | $0.80 | -$0.66 | -$331 | 1.79 | 96% | OUT+UP |
| $125 31 Jul 2026 | $0.86 | -$0.60 | -$301 | 1.74 | 96% | OUT+UP |
| $124 31 Jul 2026 | $0.93 | -$0.54 | -$269 | 1.69 | 95% | OUT+UP |
| Max Loss | $50,225 | (ND $20.45 + SW $80) x 500 |
| Normal income ref | $6,680/mo | 95% ann ROI on ML |
| Hedge rolling cost | $131/mo | |
| Unrealized P&L | $-19,153 | fortress legs from IBKR |
| Open leg | Acct | Credit/sh | In flight | Opened |
|---|---|---|---|---|
| 5x $90C 10 Jul 2026 | U10001299 | $0.68 | $342 | 2026-07-10 |
Each Friday gets its own recommended pick and full income ladder (safest strike per income rung, sized across your 5 contracts). The master ranks the two by E[net]/mo to pick one grand pick; both are shown here so you can choose the tenor that fits your roll cadence.
| Track | Expiry | Sell | Survival | Income/mo | E[net]/mo |
|---|---|---|---|---|---|
| NEXT FRIDAY 🏆 | 17 Jul 2026 · 7d | 5 × $100 | 79% | $3,707 | $877 |
| Rung | Sell | Expiry | DTE | OTM | Survival | Touch odds | Per cycle | Income/mo | Δ vs pick | Cap give-up | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ▸ | cover hedge | 4 × $125 | 17 Jul | 7d | 36.7% | 99% | 2% | $32 | $137 | -$3,570 | $436 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 4 × $125 36.7% OTM over spot $91.42 17 Jul 2026 (7d, $0.10 mid) = $32 credit for the 7d cycle → $137/mo projected Survival (stays ≤ $125) 99% Breach risk 1% POP (stays ≤ $125.09) 99% EV / mo +$116 📈 CAMPAIGN OUTLOOK (400 paths, sell-roll-repeat this rung for 9 mo) whole in 1.8 mo [0.9-3.5] median · 50% of paths whole by 9 mo (vs 51% without) · ~0.1 challenges expected · median CC cash $20 🛡 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) 0% Flat exit net (mid-life) -$1,855 Free roll-up +$4/wk Safest escape (by 31 Jul 2026) $134 @ 76% POP 69% survival Roll menuyour doors if the call gets challenged; each row = buy back the 4 calls + sell the new ones, one order. Prices assume the central case (day 3 of 7); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $6.67/sh now → $4.72 mid-life → ≈ $0 at expiry | you banked $0.08/sh, so a flat mid-life exit nets -$4.64/sh | roll rows are incremental, the banked premium stays yours
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 ⚠ $125 is $1 below CC-SS $126.17: 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 < $0.02/sh (~25% of the $0.08 collected) or spot ≥ $125.09 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $125)); NOT the premium you collected. Momentum override: two daily closes above $120.03 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 1.04 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $126.17, where you are whole again, by expiry) Starting unrealized P&L: $-19,153 + Fortress recovery (un-capped): +$18,125 − CC assignment net of premium (4 × $125): -$436 − Conservative CC assignment net of premium (1 × $125): -$83 Total Position P&L @ SS: $-1,547 (+$17,606 vs today) Do-nothing baseline at SS: $-1,443 (this trade vs do-nothing: $-104, the opportunity cost of earning $137/mo FIGHT income now) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 🛡 safe yield | 5 × $106 | 17 Jul | 7d | 16.0% | 90% | 20% | $390 | $1,671 | -$2,036 | $9,695 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 5 × $106 16.0% OTM over spot $91.42 17 Jul 2026 (7d, $0.83 mid) = $390 credit for the 7d cycle → $1,671/mo projected Survival (stays ≤ $106) 90% Breach risk 10% POP (stays ≤ $106.83) 91% EV / mo +$955 📈 CAMPAIGN OUTLOOK (400 paths, sell-roll-repeat this rung for 9 mo) whole in 2.1 mo [1.1-3.9] median · 61% of paths whole by 9 mo (vs 56% without) · ~3.3 challenges expected · median CC cash $4,250 🛡 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) 15% Flat exit net (mid-life) -$1,610 Free roll-up +$5/wk Safest escape (by 31 Jul 2026) $119 @ 81% POP 76% survival Roll menuyour doors if the call gets challenged; each row = buy back the 5 calls + sell the new ones, one order. Prices assume the central case (day 3 of 7); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $5.66/sh now → $4.00 mid-life (likely $3.60–$6.24) → ≈ $0 at expiry | you banked $0.78/sh, so a flat mid-life exit nets -$3.22/sh | roll rows are incremental, the banked premium stays yours 📊 Across 453 simulated challenges: the $106 strike is typically first touched on day 5 of 7, at $109 (overshoots $2.86). 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.
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 ⚠ $106 is $20 below CC-SS $126.17: 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 < $0.20/sh (~25% of the $0.78 collected) or spot ≥ $106.83 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $106)); NOT the premium you collected. Momentum override: two daily closes above $120.03 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 1.04 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $126.17, where you are whole again, by expiry) Starting unrealized P&L: $-19,153 + Fortress recovery (un-capped): +$18,125 − CC assignment net of premium (5 × $106): -$9,695 Total Position P&L @ SS: $-10,723 (+$8,430 vs today) Do-nothing baseline at SS: $-1,443 (this trade vs do-nothing: $-9,280, the opportunity cost of earning $1,671/mo FIGHT income now) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 33% normal ← lean | 5 × $103 | 17 Jul | 7d | 12.7% | 85% | 30% | $585 | $2,507 | -$1,200 | $11,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 5 × $103 12.7% OTM over spot $91.42 17 Jul 2026 (7d, $1.21 mid) = $585 credit for the 7d cycle → $2,507/mo projected Survival (stays ≤ $103) 85% Breach risk 15% POP (stays ≤ $104.21) 88% EV / mo +$1,257 📈 CAMPAIGN OUTLOOK (400 paths, sell-roll-repeat this rung for 9 mo) whole in 2.1 mo [1.0-4.1] median · 63% of paths whole by 9 mo (vs 54% without) · ~4.9 challenges expected · median CC cash $6,173 🛡 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) 21% Flat exit net (mid-life) -$1,359 Free roll-up +$5/wk Safest escape (by 31 Jul 2026) $118 @ 83% POP 79% survival Roll menuyour doors if the call gets challenged; each row = buy back the 5 calls + sell the new ones, one order. Prices assume the central case (day 3 of 7); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $5.50/sh now → $3.89 mid-life (likely $3.72–$6.16) → ≈ $0 at expiry | you banked $1.17/sh, so a flat mid-life exit nets -$2.72/sh | roll rows are incremental, the banked premium stays yours 📊 Across 622 simulated challenges: the $103 strike is typically first touched on day 4 of 7, at $106 (overshoots $2.65). 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.
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 ⚠ $103 is $23 below CC-SS $126.17: assignment on a recovery to whole locks the cap give-up below.
Tripwiresprice and time left decide together; the matrix is the playbook The one rule: roll when the short call's remaining TIME VALUE < $0.29/sh (~25% of the $1.17 collected) or spot ≥ $104.21 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $103)); NOT the premium you collected. Momentum override: two daily closes above $120.03 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 1.04 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $126.17, where you are whole again, by expiry) Starting unrealized P&L: $-19,153 + Fortress recovery (un-capped): +$18,125 − CC assignment net of premium (5 × $103): -$11,000 Total Position P&L @ SS: $-12,028 (+$7,125 vs today) Do-nothing baseline at SS: $-1,443 (this trade vs do-nothing: $-10,585, the opportunity cost of earning $2,507/mo FIGHT income now) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 🎯 50% normal | 5 × $100 | 17 Jul | 7d | 9.4% | 79% | 35% | $865 | $3,707 | — | $12,220 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 5 × $100 9.4% OTM over spot $91.42 17 Jul 2026 (7d, $1.79 mid) = $865 credit for the 7d cycle → $3,707/mo projected Survival (stays ≤ $100) 79% Breach risk 21% POP (stays ≤ $101.79) 83% EV / mo +$1,571 📈 CAMPAIGN OUTLOOK (400 paths, sell-roll-repeat this rung for 9 mo) whole in 1.9 mo [1.0-3.7] median · 65% of paths whole by 9 mo (vs 55% without) · ~7.4 challenges expected · median CC cash $6,907 🛡 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) 35% Flat exit net (mid-life) -$1,022 Free roll-up +$5/wk Safest escape (by 31 Jul 2026) $119 @ 86% POP 84% survival Roll menuyour doors if the call gets challenged; each row = buy back the 5 calls + sell the new ones, one order. Prices assume the central case (day 3 of 7); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $5.34/sh now → $3.77 mid-life (likely $4.06–$6.25) → ≈ $0 at expiry | you banked $1.73/sh, so a flat mid-life exit nets -$2.04/sh | roll rows are incremental, the banked premium stays yours 📊 Across 1,050 simulated challenges: the $100 strike is typically first touched on day 4 of 7, at $103 (overshoots $2.69). 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.
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 ⚠ $100 is $26 below CC-SS $126.17: 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 < $0.43/sh (~25% of the $1.73 collected) or spot ≥ $101.79 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $100)); NOT the premium you collected. Momentum override: two daily closes above $120.03 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 1.04 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $126.17, where you are whole again, by expiry) Starting unrealized P&L: $-19,153 + Fortress recovery (un-capped): +$18,125 − CC assignment net of premium (5 × $100): -$12,220 Total Position P&L @ SS: $-13,248 (+$5,905 vs today) Do-nothing baseline at SS: $-1,443 (this trade vs do-nothing: $-11,805, the opportunity cost of earning $3,707/mo FIGHT income now) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 100% normal | 5 × $95 | 17 Jul | 7d | 3.9% | 65% | 73% | $1,600 | $6,857 | +$3,150 | $13,985 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 5 × $95 3.9% OTM over spot $91.42 17 Jul 2026 (7d, $3.25 mid) = $1,600 credit for the 7d cycle → $6,857/mo projected Survival (stays ≤ $95) 65% Breach risk 35% POP (stays ≤ $98.25) 75% EV / mo +$2,035 📈 CAMPAIGN OUTLOOK (400 paths, sell-roll-repeat this rung for 9 mo) whole in 1.7 mo [0.9-3.6] median, 0.1 mo faster than no FIGHT (1.9 mo) · 68% of paths whole by 9 mo (vs 58% without) · ~14.5 challenges expected · median CC cash $7,916 🛡 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) 58% Flat exit net (mid-life) -$193 Free roll-up +$5/wk Safest escape (by 31 Jul 2026) $119 @ 90% POP 89% survival Roll menuyour doors if the call gets challenged; each row = buy back the 5 calls + sell the new ones, one order. Prices assume the central case (day 3 of 7); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $5.07/sh now → $3.59 mid-life (likely $4.67–$6.61) → ≈ $0 at expiry | you banked $3.20/sh, so a flat mid-life exit nets -$0.39/sh | roll rows are incremental, the banked premium stays yours 📊 Across 1,754 simulated challenges: the $95 strike is typically first touched on day 3 of 7, at $98 (overshoots $2.69). 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.
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 ⚠ $95 is $31 below CC-SS $126.17: 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 < $0.80/sh (~25% of the $3.20 collected) or spot ≥ $98.25 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $95)); NOT the premium you collected. Momentum override: two daily closes above $120.03 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 1.04 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $126.17, where you are whole again, by expiry) Starting unrealized P&L: $-19,153 + Fortress recovery (un-capped): +$18,125 − CC assignment net of premium (5 × $95): -$13,985 Total Position P&L @ SS: $-15,013 (+$4,140 vs today) Do-nothing baseline at SS: $-1,443 (this trade vs do-nothing: $-13,570, the opportunity cost of earning $6,857/mo FIGHT income now) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Every eligible strike x expiry in the 4-45 DTE band (3 expiries scanned, 30 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: 1.043 (IBKR) | Recovery@SS: +$18,125 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $-1,443
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $100 | 7d | 17 Jul 2026 | $1.73 | 5/5 | $3,707 | $3,576 | 79% | 83% | +$1,571 | -$12,220 | 119.5% | $-13,248 (vs do-nothing $-11,805) |
| $99 | 7d | 17 Jul 2026 | $1.96 | 4/5 | $3,360 | $3,302 | 77% | 82% | +$1,331 | -$10,084 | 98.6% | $-11,195 (vs do-nothing $-9,752) |
| $100 | 14d | 24 Jul 2026 | $3.25 | 5/5 | $3,482 | $3,351 | 73% | 79% | +$1,056 | -$11,460 | 112.1% | $-12,488 (vs do-nothing $-11,045) |
| $97.50 | 7d | 17 Jul 2026 | $2.38 | 4/5 | $4,080 | $4,022 | 73% | 79% | +$1,475 | -$10,516 | 102.8% | $-11,627 (vs do-nothing $-10,184) |
| $99 | 14d | 24 Jul 2026 | $3.55 | 5/5 | $3,804 | $3,673 | 71% | 78% | +$1,100 | -$11,810 | 115.5% | $-12,838 (vs do-nothing $-11,395) |
| $98 | 14d | 24 Jul 2026 | $3.85 | 5/5 | $4,125 | $3,994 | 69% | 77% | +$1,119 | -$12,160 | 118.9% | $-13,188 (vs do-nothing $-11,745) |
| $99 | 21d | 31 Jul 2026 | $5.00 | 5/5 | $3,571 | $3,441 | 69% | 77% | +$948 | -$11,085 | 108.4% | $-12,113 (vs do-nothing $-10,670) |
| $96 | 7d | 17 Jul 2026 | $2.86 | 3/5 | $3,677 | $3,692 | 68% | 76% | +$1,195 | -$8,193 | 80.1% | $-9,387 (vs do-nothing $-7,944) |
| $98 | 21d | 31 Jul 2026 | $5.35 | 5/5 | $3,821 | $3,691 | 67% | 76% | +$979 | -$11,410 | 111.6% | $-12,438 (vs do-nothing $-10,995) |
| $97 | 14d | 24 Jul 2026 | $4.20 | 4/5 | $3,600 | $3,542 | 67% | 75% | +$932 | -$9,988 | 97.7% | $-11,099 (vs do-nothing $-9,656) |
| $97 | 21d | 31 Jul 2026 | $5.70 | 5/5 | $4,071 | $3,941 | 65% | 75% | +$996 | -$11,735 | 114.8% | $-12,763 (vs do-nothing $-11,320) |
| $95 | 7d | 17 Jul 2026 | $3.20 | 3/5 | $4,114 | $4,129 | 65% | 75% | +$1,221 | -$8,391 | 82.1% | $-9,585 (vs do-nothing $-8,142) |
| $96 | 14d | 24 Jul 2026 | $4.55 | 4/5 | $3,900 | $3,842 | 64% | 74% | +$945 | -$10,248 | 100.2% | $-11,359 (vs do-nothing $-9,916) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $96 | 21d | 31 Jul 2026 | $6.05 | 4/5 | $3,457 | $3,399 | 63% | 74% | +$798 | -$9,648 | 94.4% | $-10,759 (vs do-nothing $-9,316) |
| $95 | 14d | 24 Jul 2026 | $4.95 | 4/5 | $4,243 | $4,185 | 62% | 73% | +$978 | -$10,488 | 102.6% | $-11,599 (vs do-nothing $-10,156) |
| $94 | 7d | 17 Jul 2026 | $3.60 | 3/5 | $4,629 | $4,644 | 62% | 73% | +$1,273 | -$8,571 | 83.8% | $-9,765 (vs do-nothing $-8,322) |
| $95 | 21d | 31 Jul 2026 | $6.40 | 4/5 | $3,657 | $3,599 | 61% | 72% | +$703 | -$9,908 | 96.9% | $-11,019 (vs do-nothing $-9,576) |
| $94 | 14d | 24 Jul 2026 | $5.35 | 3/5 | $3,439 | $3,454 | 60% | 72% | +$740 | -$8,046 | 78.7% | $-9,240 (vs do-nothing $-7,797) |
| $94 | 21d | 31 Jul 2026 | $6.85 | 4/5 | $3,914 | $3,856 | 59% | 72% | +$731 | -$10,128 | 99.1% | $-11,239 (vs do-nothing $-9,796) |
| $93 | 21d | 31 Jul 2026 | $7.30 | 4/5 | $4,171 | $4,114 | 57% | 71% | +$746 | -$10,348 | 101.2% | $-11,459 (vs do-nothing $-10,016) |
| $93 | 14d | 24 Jul 2026 | $5.75 | 3/5 | $3,696 | $3,711 | 57% | 71% | +$727 | -$8,226 | 80.5% | $-9,420 (vs do-nothing $-7,977) |
| $92.50 | 7d | 17 Jul 2026 | $4.20 | 2/5 | $3,600 | $3,688 | 56% | 70% | +$833 | -$5,894 | 57.6% | $-7,171 (vs do-nothing $-5,728) |
| $92 | 21d | 31 Jul 2026 | $7.75 | 4/5 | $4,429 | $4,371 | 55% | 70% | +$747 | -$10,568 | 103.4% | $-11,679 (vs do-nothing $-10,236) |
| $92 | 14d | 24 Jul 2026 | $6.20 | 3/5 | $3,986 | $4,001 | 55% | 70% | +$728 | -$8,391 | 82.1% | $-9,585 (vs do-nothing $-8,142) |
| $91 | 21d | 31 Jul 2026 | $8.30 | 3/5 | $3,557 | $3,572 | 53% | 69% | +$593 | -$8,061 | 78.8% | $-9,255 (vs do-nothing $-7,812) |
| $91 | 14d | 24 Jul 2026 | $6.65 | 3/5 | $4,275 | $4,290 | 52% | 68% | +$708 | -$8,556 | 83.7% | $-9,750 (vs do-nothing $-8,307) |
| $90 | 21d | 31 Jul 2026 | $8.70 | 3/5 | $3,729 | $3,744 | 51% | 68% | +$552 | -$8,241 | 80.6% | $-9,435 (vs do-nothing $-7,992) |
| $91 | 7d | 17 Jul 2026 | $4.95 | 2/5 | $4,243 | $4,331 | 51% | 68% | +$862 | -$6,044 | 59.1% | $-7,321 (vs do-nothing $-5,878) |
| $90 | 14d | 24 Jul 2026 | $7.20 | 3/5 | $4,629 | $4,644 | 50% | 67% | +$733 | -$8,691 | 85.0% | $-9,885 (vs do-nothing $-8,442) |
| $90 | 7d | 17 Jul 2026 | $5.45 | 2/5 | $4,671 | $4,759 | 47% | 66% | +$834 | -$6,144 | 60.1% | $-7,421 (vs do-nothing $-5,978) |
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 5 contracts at the conservative CC.