5 of 10 contracts (500 sh uncapped) | BE SS: $456.00 | CC-SS: $471.18 | IV: LOW | Accounts: Main:1299
| Max Loss | $128,000 | (ND $136.00 + SW $120) x 500 |
| Normal income ref | $7,644/mo | 45% ann ROI on ML |
| Hedge rolling cost | $549/mo | |
| Unrealized P&L | $-61,463 | fortress legs from IBKR |
| Open leg | Acct | Credit/sh | In flight | Opened |
|---|---|---|---|---|
| 5x $390C 17 Jul 2026 | U10001299 | $1.35 | $676 | 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 · 6d | 5 × $385 | 78% | $4,125 | $956 |
| Rung | Sell | Expiry | DTE | OTM | Survival | Touch odds | Per cycle | Income/mo | Δ vs pick | Cap give-up | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ▸ | cover hedge | 5 × $397 | 17 Jul | 6d | 5.3% | 97% | 7% | $120 | $600 | -$3,525 | $36,972 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 5 × $397 5.3% OTM over spot $377.02 17 Jul 2026 (6d, $0.29 mid) = $120 credit for the 6d cycle → $600/mo projected Survival (stays ≤ $397) 97% Breach risk 3% POP (stays ≤ $397.29) 97% EV / mo +$464 📈 CAMPAIGN OUTLOOK (400 paths, sell-roll-repeat this rung for 9 mo) whole in 4.6 mo [2.9-6.6] median · 26% of paths whole by 9 mo (vs 23% without) · ~1.8 challenges expected · median CC cash $-146 🛡 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) 5% Flat exit net (mid-life) -$1,997 Free roll-up +$2/wk Safest escape (by 31 Jul 2026) $408 @ 77% POP 71% 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 6); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $5.99/sh now → $4.23 mid-life (likely $2.89–$5.75) → ≈ $0 at expiry | you banked $0.24/sh, so a flat mid-life exit nets -$3.99/sh | roll rows are incremental, the banked premium stays yours 📊 Across 136 simulated challenges: the $397 strike is typically first touched on day 5 of 6, at $400 (overshoots $2.64). 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 +0.5 vol pt per +1% move (spike-vol name: vol expands on a fast move, richer buyback). 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 ⚠ $397 is $74 below CC-SS $471.18: 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 $0.24 collected) or spot ≥ $397.29 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $397)); NOT the premium you collected. Momentum override: two daily closes above $396.44 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 1.40 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $471.18, where you are whole again, by expiry) Starting unrealized P&L: $-61,463 + Fortress recovery (un-capped): +$66,052 − CC assignment net of premium (5 × $397): -$36,972 Total Position P&L @ SS: $-32,382 (+$29,081 vs today) Do-nothing baseline at SS: $-3,497 (this trade vs do-nothing: $-28,885, the opportunity cost of earning $600/mo FIGHT income now) BB-reversion stress (→ $419.75 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$11,255, position total $-42,746 (+$18,717 vs today) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 🛡 safe yield | 5 × $391 | 17 Jul | 6d | 3.7% | 91% | 18% | $315 | $1,575 | -$2,550 | $39,777 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 5 × $391 3.7% OTM over spot $377.02 17 Jul 2026 (6d, $0.69 mid) = $315 credit for the 6d cycle → $1,575/mo projected Survival (stays ≤ $391) 91% Breach risk 9% POP (stays ≤ $391.69) 92% EV / mo +$1,022 📈 CAMPAIGN OUTLOOK (400 paths, sell-roll-repeat this rung for 9 mo) whole in 5.4 mo [3.5-6.9] median, 0.1 mo faster than no FIGHT (5.5 mo) · 28% of paths whole by 9 mo (vs 22% without) · ~5.4 challenges expected · median CC cash $5,568 🛡 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) -$1,704 Free roll-up +$2/wk Safest escape (by 31 Jul 2026) $404 @ 80% POP 75% survival Roll menuyour doors if the call gets challenged; each row = buy back the 5 calls + sell the new ones, one order. Prices assume the central case (day 3 of 6); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $5.71/sh now → $4.04 mid-life (likely $3.48–$6.14) → ≈ $0 at expiry | you banked $0.63/sh, so a flat mid-life exit nets -$3.41/sh | roll rows are incremental, the banked premium stays yours 📊 Across 441 simulated challenges: the $391 strike is typically first touched on day 4 of 6, at $394 (overshoots $2.63). 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 +0.5 vol pt per +1% move (spike-vol name: vol expands on a fast move, richer buyback). 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 ⚠ $391 is $80 below CC-SS $471.18: 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 < $0.16/sh (~25% of the $0.63 collected) or spot ≥ $391.69 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $391)); NOT the premium you collected. Momentum override: two daily closes above $396.44 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 1.40 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $471.18, where you are whole again, by expiry) Starting unrealized P&L: $-61,463 + Fortress recovery (un-capped): +$66,052 − CC assignment net of premium (5 × $391): -$39,777 Total Position P&L @ SS: $-35,187 (+$26,276 vs today) Do-nothing baseline at SS: $-3,497 (this trade vs do-nothing: $-31,690, the opportunity cost of earning $1,575/mo FIGHT income now) BB-reversion stress (→ $419.75 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$14,060, position total $-45,551 (+$15,912 vs today) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 33% normal | 5 × $387 | 17 Jul | 6d | 2.6% | 83% | 33% | $590 | $2,950 | -$1,175 | $41,502 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 5 × $387 2.6% OTM over spot $377.02 17 Jul 2026 (6d, $1.27 mid) = $590 credit for the 6d cycle → $2,950/mo projected Survival (stays ≤ $387) 83% Breach risk 17% POP (stays ≤ $388.26) 86% EV / mo +$1,512 📈 CAMPAIGN OUTLOOK (400 paths, sell-roll-repeat this rung for 9 mo) whole in 4.9 mo [3.4-6.7] median, 0.2 mo SLOWER than no FIGHT (4.7 mo): roll costs eat the credits at this rung · 24% of paths whole by 9 mo (vs 18% without) · ~10.2 challenges expected · median CC cash $11,160 🛡 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) 25% Flat exit net (mid-life) -$1,365 Free roll-up +$2/wk Safest escape (by 31 Jul 2026) $402 @ 82% POP 78% 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 6); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $5.53/sh now → $3.91 mid-life (likely $3.81–$6.32) → ≈ $0 at expiry | you banked $1.18/sh, so a flat mid-life exit nets -$2.73/sh | roll rows are incremental, the banked premium stays yours 📊 Across 750 simulated challenges: the $387 strike is typically first touched on day 4 of 6, at $390 (overshoots $2.64). 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 +0.5 vol pt per +1% move (spike-vol name: vol expands on a fast move, richer buyback). 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 ⚠ $387 is $84 below CC-SS $471.18: 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 $1.18 collected) or spot ≥ $388.26 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $387)); NOT the premium you collected. Momentum override: two daily closes above $396.44 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 1.40 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $471.18, where you are whole again, by expiry) Starting unrealized P&L: $-61,463 + Fortress recovery (un-capped): +$66,052 − CC assignment net of premium (5 × $387): -$41,502 Total Position P&L @ SS: $-36,912 (+$24,551 vs today) Do-nothing baseline at SS: $-3,497 (this trade vs do-nothing: $-33,415, the opportunity cost of earning $2,950/mo FIGHT income now) BB-reversion stress (→ $419.75 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$15,785, position total $-47,276 (+$14,187 vs today) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 🎯 50% normal | 5 × $385 | 17 Jul | 6d | 2.1% | 78% | 33% | $825 | $4,125 | — | $42,267 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 5 × $385 2.1% OTM over spot $377.02 17 Jul 2026 (6d, $1.73 mid) = $825 credit for the 6d cycle → $4,125/mo projected Survival (stays ≤ $385) 78% Breach risk 22% POP (stays ≤ $386.73) 83% EV / mo +$1,975 📈 CAMPAIGN OUTLOOK (400 paths, sell-roll-repeat this rung for 9 mo) whole in 5.5 mo [3.8-6.9] median, 0.7 mo SLOWER than no FIGHT (4.8 mo): roll costs eat the credits at this rung · 25% of paths whole by 9 mo (vs 16% without) · ~13.9 challenges expected · median CC cash $15,339 🛡 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) 33% Flat exit net (mid-life) -$1,098 Free roll-up +$2/wk Safest escape (by 31 Jul 2026) $402 @ 84% POP 82% 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 6); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $5.44/sh now → $3.85 mid-life (likely $4.04–$6.57) → ≈ $0 at expiry | you banked $1.65/sh, so a flat mid-life exit nets -$2.20/sh | roll rows are incremental, the banked premium stays yours 📊 Across 989 simulated challenges: the $385 strike is typically first touched on day 3 of 6, at $388 (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.
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 +0.5 vol pt per +1% move (spike-vol name: vol expands on a fast move, richer buyback). 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 ⚠ $385 is $86 below CC-SS $471.18: 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 < $0.41/sh (~25% of the $1.65 collected) or spot ≥ $386.73 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $385)); NOT the premium you collected. Momentum override: two daily closes above $396.44 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 1.40 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $471.18, where you are whole again, by expiry) Starting unrealized P&L: $-61,463 + Fortress recovery (un-capped): +$66,052 − CC assignment net of premium (5 × $385): -$42,267 Total Position P&L @ SS: $-37,677 (+$23,786 vs today) Do-nothing baseline at SS: $-3,497 (this trade vs do-nothing: $-34,180, the opportunity cost of earning $4,125/mo FIGHT income now) BB-reversion stress (→ $419.75 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$16,550, position total $-48,041 (+$13,422 vs today) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 100% normal | 5 × $380 | 17 Jul | 6d | 0.8% | 62% | 77% | $1,675 | $8,375 | +$4,250 | $43,917 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 5 × $380 0.8% OTM over spot $377.02 17 Jul 2026 (6d, $3.42 mid) = $1,675 credit for the 6d cycle → $8,375/mo projected Survival (stays ≤ $380) 62% Breach risk 38% POP (stays ≤ $383.43) 73% EV / mo +$2,660 📈 CAMPAIGN OUTLOOK (400 paths, sell-roll-repeat this rung for 9 mo) whole in 5.3 mo [3.5-7.1] median, 0.1 mo faster than no FIGHT (5.4 mo) · 35% of paths whole by 9 mo (vs 20% without) · ~30.0 challenges expected · median CC cash $21,711 🛡 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) 62% Flat exit net (mid-life) -$169 Free roll-up +$2/wk Safest escape (by 31 Jul 2026) $403 @ 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 6); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $5.22/sh now → $3.69 mid-life (likely $4.80–$6.95) → ≈ $0 at expiry | you banked $3.35/sh, so a flat mid-life exit nets -$0.34/sh | roll rows are incremental, the banked premium stays yours 📊 Across 1,857 simulated challenges: the $380 strike is typically first touched on day 2 of 6, at $383 (overshoots $2.66). 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 +0.5 vol pt per +1% move (spike-vol name: vol expands on a fast move, richer buyback). 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 ⚠ $380 is $91 below CC-SS $471.18: 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 < $0.84/sh (~25% of the $3.35 collected) or spot ≥ $383.43 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $380)); NOT the premium you collected. Momentum override: two daily closes above $396.44 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 1.40 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $471.18, where you are whole again, by expiry) Starting unrealized P&L: $-61,463 + Fortress recovery (un-capped): +$66,052 − CC assignment net of premium (5 × $380): -$43,917 Total Position P&L @ SS: $-39,327 (+$22,136 vs today) Do-nothing baseline at SS: $-3,497 (this trade vs do-nothing: $-35,830, the opportunity cost of earning $8,375/mo FIGHT income now) BB-reversion stress (→ $419.75 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$18,200, position total $-49,691 (+$11,772 vs today) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Every eligible strike x expiry in the 4-45 DTE band (6 expiries scanned, 90 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: 1.403 (IBKR) | Recovery@SS: +$66,052 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $-3,497
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $384 | 4d | 15 Jul 2026 | $1.17 | 5/5 | $4,387 | $3,839 | 81% | 84% | +$2,203 | -$43,007 | 63.2% | $-38,417 (vs do-nothing $-34,920) |
| $385 | 6d | 17 Jul 2026 | $1.65 | 5/5 | $4,125 | $3,576 | 78% | 83% | +$1,975 | -$42,267 | 62.2% | $-37,677 (vs do-nothing $-34,180) |
| $383 | 4d | 15 Jul 2026 | $1.42 | 4/5 | $4,260 | $3,714 | 77% | 82% | +$1,985 | -$34,706 | 51.0% | $-31,733 (vs do-nothing $-28,236) |
| $384 | 6d | 17 Jul 2026 | $1.90 | 5/5 | $4,750 | $4,201 | 75% | 81% | +$2,091 | -$42,642 | 62.7% | $-38,052 (vs do-nothing $-34,555) |
| $382 | 4d | 15 Jul 2026 | $1.73 | 3/5 | $3,892 | $3,349 | 73% | 80% | +$1,695 | -$26,236 | 38.6% | $-24,881 (vs do-nothing $-21,384) |
| $383 | 6d | 17 Jul 2026 | $2.21 | 4/5 | $4,420 | $3,874 | 72% | 79% | +$1,811 | -$34,390 | 50.6% | $-31,417 (vs do-nothing $-27,920) |
| $384 | 11d | 22 Jul 2026 | $2.89 | 5/5 | $3,941 | $3,392 | 70% | 77% | +$1,323 | -$42,147 | 62.0% | $-37,557 (vs do-nothing $-34,060) |
| $383 | 9d | 20 Jul 2026 | $2.62 | 5/5 | $4,367 | $3,818 | 70% | 77% | +$1,517 | -$42,782 | 62.9% | $-38,192 (vs do-nothing $-34,695) |
| $381 | 4d | 15 Jul 2026 | $2.06 | 3/5 | $4,635 | $4,091 | 69% | 77% | +$1,835 | -$26,437 | 38.9% | $-25,082 (vs do-nothing $-21,585) |
| $382 | 6d | 17 Jul 2026 | $2.55 | 3/5 | $3,825 | $3,281 | 69% | 77% | +$1,444 | -$25,990 | 38.2% | $-24,635 (vs do-nothing $-21,138) |
| $384 | 13d | 24 Jul 2026 | $3.50 | 5/5 | $4,038 | $3,489 | 69% | 76% | +$1,318 | -$41,842 | 61.5% | $-37,252 (vs do-nothing $-33,755) |
| $383 | 11d | 22 Jul 2026 | $3.20 | 5/5 | $4,364 | $3,815 | 68% | 76% | +$1,348 | -$42,492 | 62.5% | $-37,902 (vs do-nothing $-34,405) |
| $382 | 9d | 20 Jul 2026 | $2.96 | 4/5 | $3,947 | $3,400 | 67% | 76% | +$1,267 | -$34,490 | 50.7% | $-31,517 (vs do-nothing $-28,020) |
Showing the 60 next-safest rows of 77.
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $383 | 13d | 24 Jul 2026 | $3.85 | 5/5 | $4,442 | $3,893 | 66% | 75% | +$1,366 | -$42,167 | 62.0% | $-37,577 (vs do-nothing $-34,080) |
| $381 | 6d | 17 Jul 2026 | $2.93 | 3/5 | $4,395 | $3,851 | 65% | 75% | +$1,524 | -$26,176 | 38.5% | $-24,821 (vs do-nothing $-21,324) |
| $384 | 20d | 31 Jul 2026 | $5.15 | 5/5 | $3,862 | $3,314 | 65% | 74% | +$1,107 | -$41,017 | 60.3% | $-36,427 (vs do-nothing $-32,930) |
| $382 | 11d | 22 Jul 2026 | $3.60 | 4/5 | $3,927 | $3,381 | 65% | 74% | +$1,161 | -$34,234 | 50.3% | $-31,261 (vs do-nothing $-27,764) |
| $380 | 4d | 15 Jul 2026 | $2.57 | 2/5 | $3,855 | $3,314 | 64% | 75% | +$1,507 | -$17,723 | 26.1% | $-17,985 (vs do-nothing $-14,488) |
| $381 | 9d | 20 Jul 2026 | $3.35 | 4/5 | $4,467 | $3,920 | 64% | 74% | +$1,335 | -$34,734 | 51.1% | $-31,761 (vs do-nothing $-28,264) |
| $382 | 13d | 24 Jul 2026 | $4.25 | 4/5 | $3,923 | $3,377 | 64% | 74% | +$1,149 | -$33,974 | 50.0% | $-31,001 (vs do-nothing $-27,504) |
| $383 | 20d | 31 Jul 2026 | $5.55 | 5/5 | $4,162 | $3,614 | 63% | 73% | +$1,143 | -$41,317 | 60.8% | $-36,727 (vs do-nothing $-33,230) |
| $381 | 11d | 22 Jul 2026 | $3.95 | 4/5 | $4,309 | $3,763 | 62% | 73% | +$1,151 | -$34,494 | 50.7% | $-31,521 (vs do-nothing $-28,024) |
| $380 | 6d | 17 Jul 2026 | $3.35 | 3/5 | $5,025 | $4,481 | 62% | 73% | +$1,596 | -$26,350 | 38.8% | $-24,995 (vs do-nothing $-21,498) |
| $381 | 13d | 24 Jul 2026 | $4.65 | 4/5 | $4,292 | $3,746 | 61% | 72% | +$1,176 | -$34,214 | 50.3% | $-31,241 (vs do-nothing $-27,744) |
| $382 | 20d | 31 Jul 2026 | $6.00 | 5/5 | $4,500 | $3,951 | 61% | 72% | +$1,198 | -$41,592 | 61.2% | $-37,002 (vs do-nothing $-33,505) |
| $380 | 9d | 20 Jul 2026 | $3.80 | 4/5 | $5,067 | $4,520 | 60% | 72% | +$1,431 | -$34,954 | 51.4% | $-31,981 (vs do-nothing $-28,484) |
| $379 | 4d | 15 Jul 2026 | $2.89 | 2/5 | $4,335 | $3,794 | 60% | 73% | +$1,420 | -$17,859 | 26.3% | $-18,121 (vs do-nothing $-14,624) |
| $380 | 11d | 22 Jul 2026 | $4.45 | 4/5 | $4,855 | $4,308 | 59% | 72% | +$1,266 | -$34,694 | 51.0% | $-31,721 (vs do-nothing $-28,224) |
| $381 | 20d | 31 Jul 2026 | $6.45 | 4/5 | $3,870 | $3,324 | 59% | 71% | +$987 | -$33,494 | 49.3% | $-30,521 (vs do-nothing $-27,024) |
| $380 | 13d | 24 Jul 2026 | $5.15 | 4/5 | $4,754 | $4,208 | 59% | 71% | +$1,266 | -$34,414 | 50.6% | $-31,441 (vs do-nothing $-27,944) |
| $379 | 6d | 17 Jul 2026 | $3.80 | 3/5 | $5,700 | $5,156 | 58% | 71% | +$1,642 | -$26,515 | 39.0% | $-25,160 (vs do-nothing $-21,663) |
| $379 | 9d | 20 Jul 2026 | $4.25 | 3/5 | $4,250 | $3,706 | 57% | 71% | +$1,103 | -$26,380 | 38.8% | $-25,025 (vs do-nothing $-21,528) |
| $380 | 20d | 31 Jul 2026 | $6.90 | 4/5 | $4,140 | $3,594 | 57% | 70% | +$1,001 | -$33,714 | 49.6% | $-30,741 (vs do-nothing $-27,244) |
| $379 | 11d | 22 Jul 2026 | $4.70 | 3/5 | $3,845 | $3,302 | 56% | 70% | +$802 | -$26,245 | 38.6% | $-24,890 (vs do-nothing $-21,393) |
| $379 | 13d | 24 Jul 2026 | $5.60 | 3/5 | $3,877 | $3,333 | 56% | 70% | +$959 | -$25,975 | 38.2% | $-24,620 (vs do-nothing $-21,123) |
| $378 | 4d | 15 Jul 2026 | $3.35 | 2/5 | $5,025 | $4,484 | 55% | 71% | +$1,453 | -$17,967 | 26.4% | $-18,229 (vs do-nothing $-14,732) |
| $379 | 20d | 31 Jul 2026 | $7.40 | 4/5 | $4,440 | $3,894 | 55% | 69% | +$1,029 | -$33,914 | 49.9% | $-30,941 (vs do-nothing $-27,444) |
| $378 | 6d | 17 Jul 2026 | $4.30 | 2/5 | $4,300 | $3,759 | 54% | 70% | +$1,128 | -$17,777 | 26.1% | $-18,039 (vs do-nothing $-14,542) |
| $378 | 9d | 20 Jul 2026 | $4.70 | 3/5 | $4,700 | $4,156 | 54% | 69% | +$1,092 | -$26,545 | 39.0% | $-25,190 (vs do-nothing $-21,693) |
| $378 | 11d | 22 Jul 2026 | $5.40 | 3/5 | $4,418 | $3,875 | 54% | 69% | +$993 | -$26,335 | 38.7% | $-24,980 (vs do-nothing $-21,483) |
| $378 | 13d | 24 Jul 2026 | $6.10 | 3/5 | $4,223 | $3,680 | 53% | 69% | +$980 | -$26,125 | 38.4% | $-24,770 (vs do-nothing $-21,273) |
| $378 | 20d | 31 Jul 2026 | $7.90 | 4/5 | $4,740 | $4,194 | 53% | 69% | +$1,041 | -$34,114 | 50.2% | $-31,141 (vs do-nothing $-27,644) |
| $377 | 20d | 31 Jul 2026 | $8.45 | 4/5 | $5,070 | $4,524 | 51% | 68% | +$1,068 | -$34,294 | 50.4% | $-31,321 (vs do-nothing $-27,824) |
| $377 | 13d | 24 Jul 2026 | $6.65 | 3/5 | $4,604 | $4,060 | 51% | 68% | +$1,013 | -$26,260 | 38.6% | $-24,905 (vs do-nothing $-21,408) |
| $377 | 11d | 22 Jul 2026 | $5.90 | 3/5 | $4,827 | $4,284 | 51% | 67% | +$990 | -$26,485 | 38.9% | $-25,130 (vs do-nothing $-21,633) |
| $377 | 9d | 20 Jul 2026 | $5.25 | 3/5 | $5,250 | $4,706 | 51% | 68% | +$1,140 | -$26,680 | 39.2% | $-25,325 (vs do-nothing $-21,828) |
| $377 | 6d | 17 Jul 2026 | $4.80 | 2/5 | $4,800 | $4,259 | 50% | 68% | +$1,115 | -$17,877 | 26.3% | $-18,139 (vs do-nothing $-14,642) |
| $377 | 4d | 15 Jul 2026 | $3.85 | 2/5 | $5,775 | $5,234 | 50% | 68% | +$1,457 | -$18,067 | 26.6% | $-18,329 (vs do-nothing $-14,832) |
| $376 | 20d | 31 Jul 2026 | $9.00 | 3/5 | $4,050 | $3,506 | 49% | 67% | +$809 | -$25,855 | 38.0% | $-24,500 (vs do-nothing $-21,003) |
| $376 | 13d | 24 Jul 2026 | $7.20 | 3/5 | $4,985 | $4,441 | 48% | 67% | +$1,022 | -$26,395 | 38.8% | $-25,040 (vs do-nothing $-21,543) |
| $376 | 11d | 22 Jul 2026 | $6.50 | 3/5 | $5,318 | $4,775 | 48% | 66% | +$1,039 | -$26,605 | 39.1% | $-25,250 (vs do-nothing $-21,753) |
| $376 | 9d | 20 Jul 2026 | $5.80 | 2/5 | $3,867 | $3,326 | 47% | 66% | +$764 | -$17,877 | 26.3% | $-18,139 (vs do-nothing $-14,642) |
| $375 | 20d | 31 Jul 2026 | $9.55 | 3/5 | $4,298 | $3,754 | 47% | 66% | +$807 | -$25,990 | 38.2% | $-24,635 (vs do-nothing $-21,138) |
| $376 | 6d | 17 Jul 2026 | $5.40 | 2/5 | $5,400 | $4,859 | 47% | 66% | +$1,157 | -$17,957 | 26.4% | $-18,219 (vs do-nothing $-14,722) |
| $376 | 4d | 15 Jul 2026 | $4.45 | 2/5 | $6,675 | $6,134 | 46% | 67% | +$1,524 | -$18,147 | 26.7% | $-18,409 (vs do-nothing $-14,912) |
| $375 | 13d | 24 Jul 2026 | $7.80 | 3/5 | $5,400 | $4,856 | 46% | 66% | +$1,044 | -$26,515 | 39.0% | $-25,160 (vs do-nothing $-21,663) |
| $374 | 20d | 31 Jul 2026 | $10.15 | 3/5 | $4,568 | $4,024 | 45% | 65% | +$815 | -$26,110 | 38.4% | $-24,755 (vs do-nothing $-21,258) |
| $375 | 11d | 22 Jul 2026 | $7.10 | 2/5 | $3,873 | $3,332 | 45% | 65% | +$707 | -$17,817 | 26.2% | $-18,079 (vs do-nothing $-14,582) |
| $375 | 9d | 20 Jul 2026 | $6.20 | 2/5 | $4,133 | $3,593 | 44% | 65% | +$641 | -$17,997 | 26.5% | $-18,259 (vs do-nothing $-14,762) |
| $375 | 6d | 17 Jul 2026 | $6.00 | 2/5 | $6,000 | $5,459 | 43% | 65% | +$1,156 | -$18,037 | 26.5% | $-18,299 (vs do-nothing $-14,802) |
| $374 | 13d | 24 Jul 2026 | $8.40 | 2/5 | $3,877 | $3,336 | 43% | 65% | +$696 | -$17,757 | 26.1% | $-18,019 (vs do-nothing $-14,522) |
| $373 | 20d | 31 Jul 2026 | $10.80 | 3/5 | $4,860 | $4,316 | 43% | 64% | +$835 | -$26,215 | 38.6% | $-24,860 (vs do-nothing $-21,363) |
| $374 | 11d | 22 Jul 2026 | $7.70 | 2/5 | $4,200 | $3,659 | 42% | 64% | +$701 | -$17,897 | 26.3% | $-18,159 (vs do-nothing $-14,662) |
| $375 | 4d | 15 Jul 2026 | $5.05 | 2/5 | $7,575 | $7,034 | 41% | 65% | +$1,505 | -$18,227 | 26.8% | $-18,489 (vs do-nothing $-14,992) |
| $374 | 9d | 20 Jul 2026 | $7.00 | 2/5 | $4,667 | $4,126 | 41% | 64% | +$759 | -$18,037 | 26.5% | $-18,299 (vs do-nothing $-14,802) |
| $373 | 13d | 24 Jul 2026 | $9.05 | 2/5 | $4,177 | $3,636 | 41% | 64% | +$705 | -$17,827 | 26.2% | $-18,089 (vs do-nothing $-14,592) |
| $372 | 20d | 31 Jul 2026 | $11.40 | 3/5 | $5,130 | $4,586 | 40% | 64% | +$1,014 | -$26,335 | 38.7% | $-24,980 (vs do-nothing $-21,483) |
| $374 | 6d | 17 Jul 2026 | $6.65 | 2/5 | $6,650 | $6,109 | 40% | 64% | +$1,163 | -$18,107 | 26.6% | $-18,369 (vs do-nothing $-14,872) |
| $373 | 11d | 22 Jul 2026 | $8.30 | 2/5 | $4,527 | $3,986 | 39% | 63% | +$678 | -$17,977 | 26.4% | $-18,239 (vs do-nothing $-14,742) |
| $371 | 20d | 31 Jul 2026 | $12.05 | 3/5 | $5,423 | $4,879 | 39% | 63% | +$820 | -$26,440 | 38.9% | $-25,085 (vs do-nothing $-21,588) |
| $372 | 13d | 24 Jul 2026 | $9.65 | 2/5 | $4,454 | $3,913 | 38% | 63% | +$678 | -$17,907 | 26.3% | $-18,169 (vs do-nothing $-14,672) |
| $373 | 9d | 20 Jul 2026 | $7.65 | 2/5 | $5,100 | $4,559 | 38% | 63% | +$753 | -$18,107 | 26.6% | $-18,369 (vs do-nothing $-14,872) |
| $370 | 20d | 31 Jul 2026 | $12.60 | 3/5 | $5,670 | $5,126 | 37% | 62% | +$764 | -$26,575 | 39.1% | $-25,220 (vs do-nothing $-21,723) |
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.