5 contracts (500 sh) | BE SS: $1028.60 | CC-SS: $1026.11 | IV: HIGH | Accounts: Main:1299
| Max Loss | $419,300 | (ND $148.60 + SW $690) x 500 |
| Normal income ref | $78,115/mo | 95% ann ROI on ML |
| Hedge rolling cost | $626/mo | |
| Unrealized P&L | $-31,495 | fortress legs from IBKR |
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 × $1075 | 79% | $42,125 | $11,718 |
| Rung | Sell | Expiry | DTE | OTM | Survival | Touch odds | Per cycle | Income/mo | Δ vs pick | Cap give-up | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ▸ | cover hedge | 1 × $1225 | 17 Jul | 6d | 24.6% | 97% | 6% | $243 | $1,215 | -$40,910 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 1 × $1225 24.6% OTM over spot $982.98 17 Jul 2026 (6d, $2.79 mid) = $243 credit for the 6d cycle → $1,215/mo projected Survival (stays ≤ $1225) 97% Breach risk 3% POP (stays ≤ $1227.79) 97% EV / mo +$870 📈 CAMPAIGN OUTLOOK (400 paths, sell-roll-repeat this rung for 9 mo) whole in 0.1 mo [0.1-0.5] median · 98% of paths whole by 9 mo (vs 100% without) · ~0.1 challenges expected · median CC cash $7,287 🛡 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) 3% Flat exit net (mid-life) -$4,238 Free roll-up +$5/wk Safest escape (by 31 Jul 2026) $1,342 @ 78% POP 72% survival Roll menuyour doors if the call gets challenged; each row = buy back the 1 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: $63.35/sh now → $44.81 mid-life (likely $33.26–$65.66) → ≈ $0 at expiry | you banked $2.43/sh, so a flat mid-life exit nets -$42.38/sh | roll rows are incremental, the banked premium stays yours 📊 Across 93 simulated challenges: the $1,225 strike is typically first touched on day 5 of 6, at $1,260 (overshoots $35.47). 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 ✓ $1225 is at/above CC-SS $1026.11: assignment is break-even or better.
Tripwiresprice and time left decide together; the matrix is the playbook The one rule: roll when the short call's remaining TIME VALUE < $0.61/sh (~25% of the $2.43 collected) or spot ≥ $1,227.79 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $1,225)); NOT the premium you collected. Momentum override: two daily closes above $1,219.51 (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 $1026.11, where you are whole again, by expiry) Starting unrealized P&L: $-31,495 + Fortress recovery (un-capped): +$22,514 − CC assignment net of premium (1 × $1225): -$0 + Conservative CC premium (4 × $1030): +$16,260 Total Position P&L @ SS: $7,279 (+$38,774 vs today) Do-nothing baseline at SS: $11,344 (this trade vs do-nothing: $-4,065, the opportunity cost of earning $1,215/mo FIGHT income now) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 🛡 safe yield | 5 × $1140 | 17 Jul | 6d | 16.0% | 90% | 20% | $3,650 | $18,250 | -$23,875 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 5 × $1140 16.0% OTM over spot $982.98 17 Jul 2026 (6d, $7.78 mid) = $3,650 credit for the 6d cycle → $18,250/mo projected Survival (stays ≤ $1140) 90% Breach risk 10% POP (stays ≤ $1147.78) 91% EV / mo +$9,882 📈 CAMPAIGN OUTLOOK (400 paths, sell-roll-repeat this rung for 9 mo) whole in 0.1 mo [0.1-0.5] median · 91% of paths whole by 9 mo (vs 100% without) · ~0.8 challenges expected · median CC cash $3,462 🛡 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) 14% Flat exit net (mid-life) -$17,198 Free roll-up +$16/wk Safest escape (by 31 Jul 2026) $1,287 @ 81% POP 77% 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: $58.95/sh now → $41.70 mid-life (likely $37.81–$67.62) → ≈ $0 at expiry | you banked $7.30/sh, so a flat mid-life exit nets -$34.40/sh | roll rows are incremental, the banked premium stays yours 📊 Across 411 simulated challenges: the $1,140 strike is typically first touched on day 4 of 6, at $1,175 (overshoots $34.79). 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 ✓ $1140 is at/above CC-SS $1026.11: assignment is break-even or better.
Tripwiresprice and time left decide together; the matrix is the playbook The one rule: roll when the short call's remaining TIME VALUE < $1.82/sh (~25% of the $7.30 collected) or spot ≥ $1,147.78 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $1,140)); NOT the premium you collected. Momentum override: two daily closes above $1,219.51 (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 $1026.11, where you are whole again, by expiry) Starting unrealized P&L: $-31,495 + Fortress recovery (un-capped): +$22,514 − CC assignment net of premium (5 × $1140): -$0 Total Position P&L @ SS: $-8,981 (+$22,514 vs today) Do-nothing baseline at SS: $11,344 (this trade vs do-nothing: $-20,325, the opportunity cost of earning $18,250/mo FIGHT income now) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 33% normal ← lean | 5 × $1110 | 17 Jul | 6d | 12.9% | 86% | 28% | $5,475 | $27,375 | -$14,750 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 5 × $1110 12.9% OTM over spot $982.98 17 Jul 2026 (6d, $11.47 mid) = $5,475 credit for the 6d cycle → $27,375/mo projected Survival (stays ≤ $1110) 86% Breach risk 14% POP (stays ≤ $1121.47) 88% EV / mo +$13,059 📈 CAMPAIGN OUTLOOK (400 paths, sell-roll-repeat this rung for 9 mo) whole in 0.2 mo [0.1-0.5] median · 92% of paths whole by 9 mo (vs 100% without) · ~1.2 challenges expected · median CC cash $5,329 🛡 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) 20% Flat exit net (mid-life) -$14,825 Free roll-up +$16/wk Safest escape (by 31 Jul 2026) $1,277 @ 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 6); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $57.40/sh now → $40.60 mid-life (likely $39.66–$65.87) → ≈ $0 at expiry | you banked $10.95/sh, so a flat mid-life exit nets -$29.65/sh | roll rows are incremental, the banked premium stays yours 📊 Across 594 simulated challenges: the $1,110 strike is typically first touched on day 4 of 6, at $1,142 (overshoots $32.34). 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 ✓ $1110 is at/above CC-SS $1026.11: assignment is break-even or better.
Tripwiresprice and time left decide together; the matrix is the playbook The one rule: roll when the short call's remaining TIME VALUE < $2.74/sh (~25% of the $10.95 collected) or spot ≥ $1,121.47 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $1,110)); NOT the premium you collected. Momentum override: two daily closes above $1,219.51 (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 $1026.11, where you are whole again, by expiry) Starting unrealized P&L: $-31,495 + Fortress recovery (un-capped): +$22,514 − CC assignment net of premium (5 × $1110): -$0 Total Position P&L @ SS: $-8,981 (+$22,514 vs today) Do-nothing baseline at SS: $11,344 (this trade vs do-nothing: $-20,325, the opportunity cost of earning $27,375/mo FIGHT income now) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 🎯 50% normal | 5 × $1075 | 17 Jul | 6d | 9.4% | 79% | 31% | $8,425 | $42,125 | — | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 5 × $1075 9.4% OTM over spot $982.98 17 Jul 2026 (6d, $17.80 mid) = $8,425 credit for the 6d cycle → $42,125/mo projected Survival (stays ≤ $1075) 79% Breach risk 21% POP (stays ≤ $1092.80) 83% EV / mo +$16,023 📈 CAMPAIGN OUTLOOK (400 paths, sell-roll-repeat this rung for 9 mo) whole in 0.1 mo [0.1-0.4] median · 94% of paths whole by 9 mo (vs 100% without) · ~1.8 challenges expected · median CC cash $8,300 🛡 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) 31% Flat exit net (mid-life) -$11,235 Free roll-up +$16/wk Safest escape (by 24 Jul 2026) $1,237 @ 87% 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 6); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $55.59/sh now → $39.32 mid-life (likely $41.73–$67.38) → ≈ $0 at expiry | you banked $16.85/sh, so a flat mid-life exit nets -$22.47/sh | roll rows are incremental, the banked premium stays yours 📊 Across 928 simulated challenges: the $1,075 strike is typically first touched on day 3 of 6, at $1,106 (overshoots $30.96). 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 ✓ $1075 is at/above CC-SS $1026.11: assignment is break-even or better.
Tripwiresprice and time left decide together; the matrix is the playbook The one rule: roll when the short call's remaining TIME VALUE < $4.21/sh (~25% of the $16.85 collected) or spot ≥ $1,092.80 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $1,075)); NOT the premium you collected. Momentum override: two daily closes above $1,219.51 (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 $1026.11, where you are whole again, by expiry) Starting unrealized P&L: $-31,495 + Fortress recovery (un-capped): +$22,514 − CC assignment net of premium (5 × $1075): -$0 Total Position P&L @ SS: $-8,981 (+$22,514 vs today) Do-nothing baseline at SS: $11,344 (this trade vs do-nothing: $-20,325, the opportunity cost of earning $42,125/mo FIGHT income now) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 100% normal | 5 × $1015 | 17 Jul | 6d | 3.3% | 63% | 77% | $16,800 | $84,000 | +$41,875 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 5 × $1015 3.3% OTM over spot $982.98 17 Jul 2026 (6d, $35.17 mid) = $16,800 credit for the 6d cycle → $84,000/mo projected Survival (stays ≤ $1015) 63% Breach risk 37% POP (stays ≤ $1050.17) 73% EV / mo +$18,370 📈 CAMPAIGN OUTLOOK (400 paths, sell-roll-repeat this rung for 9 mo) whole in 0.1 mo [0.0-0.3] median · 96% of paths whole by 9 mo (vs 100% without) · ~3.1 challenges expected · median CC cash $16,779 🛡 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) 59% Flat exit net (mid-life) -$1,762 Free roll-up +$28/wk Safest escape (by 24 Jul 2026) $1,207 @ 90% POP 88% 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: $52.49/sh now → $37.12 mid-life (likely $47.94–$71.71) → ≈ $0 at expiry | you banked $33.60/sh, so a flat mid-life exit nets -$3.52/sh | roll rows are incremental, the banked premium stays yours 📊 Across 1,770 simulated challenges: the $1,015 strike is typically first touched on day 2 of 6, at $1,047 (overshoots $31.93). 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 ✓ $1015 is at/above CC-SS $1026.11: assignment is break-even or better.
Tripwiresprice and time left decide together; the matrix is the playbook The one rule: roll when the short call's remaining TIME VALUE < $8.40/sh (~25% of the $33.60 collected) or spot ≥ $1,050.17 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $1,015)); NOT the premium you collected. Momentum override: two daily closes above $1,219.51 (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 $1026.11, where you are whole again, by expiry) Starting unrealized P&L: $-31,495 + Fortress recovery (un-capped): +$22,514 − CC assignment net of premium (5 × $1015): -$0 Total Position P&L @ SS: $-8,981 (+$22,514 vs today) Do-nothing baseline at SS: $11,344 (this trade vs do-nothing: $-20,325, the opportunity cost of earning $84,000/mo FIGHT income now) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Every eligible strike x expiry in the 4-45 DTE band (6 expiries scanned, 132 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: 1.044 (IBKR) | Recovery@SS: +$22,514 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $11,344
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $1065 | 4d | 15 Jul 2026 | $10.80 | 5/5 | $40,500 | $39,874 | 83% | 85% | +$18,127 | -$0 | 0.0% | $-3,581 (vs do-nothing $-14,925) |
| $1060 | 4d | 15 Jul 2026 | $11.45 | 5/5 | $42,938 | $42,311 | 81% | 84% | +$17,889 | -$0 | 0.0% | $-3,256 (vs do-nothing $-14,600) |
| $1055 | 4d | 15 Jul 2026 | $12.45 | 5/5 | $46,688 | $46,061 | 80% | 84% | +$18,682 | -$0 | 0.0% | $-2,756 (vs do-nothing $-14,100) |
| $1075 | 6d | 17 Jul 2026 | $16.85 | 5/5 | $42,125 | $41,499 | 79% | 83% | +$16,023 | -$0 | 0.0% | $-556 (vs do-nothing $-11,900) |
| $1070 | 6d | 17 Jul 2026 | $18.00 | 5/5 | $45,000 | $44,374 | 78% | 82% | +$16,646 | -$0 | 0.0% | $19 (vs do-nothing $-11,325) |
| $1050 | 4d | 15 Jul 2026 | $14.00 | 4/5 | $42,000 | $52,460 | 78% | 83% | +$16,989 | -$0 | 0.0% | $684 (vs do-nothing $-10,660) |
| $1065 | 6d | 17 Jul 2026 | $18.95 | 5/5 | $47,375 | $46,749 | 77% | 82% | +$16,605 | -$0 | 0.0% | $494 (vs do-nothing $-10,850) |
| $1045 | 4d | 15 Jul 2026 | $14.65 | 4/5 | $43,950 | $54,410 | 77% | 81% | +$16,073 | -$0 | 0.0% | $944 (vs do-nothing $-10,400) |
| $1060 | 6d | 17 Jul 2026 | $20.00 | 4/5 | $40,000 | $50,460 | 76% | 81% | +$13,312 | -$0 | 0.0% | $3,084 (vs do-nothing $-8,260) |
| $1040 | 4d | 15 Jul 2026 | $16.10 | 4/5 | $48,300 | $58,760 | 75% | 80% | +$17,283 | -$0 | 0.0% | $1,524 (vs do-nothing $-9,820) |
| $1055 | 6d | 17 Jul 2026 | $21.40 | 4/5 | $42,800 | $53,260 | 74% | 80% | +$13,897 | -$0 | 0.0% | $3,644 (vs do-nothing $-7,700) |
| $1060 | 9d | 20 Jul 2026 | $24.00 | 5/5 | $40,000 | $39,374 | 73% | 79% | +$9,728 | -$0 | 0.0% | $3,019 (vs do-nothing $-8,325) |
| $1035 | 4d | 15 Jul 2026 | $17.70 | 3/5 | $39,825 | $61,372 | 73% | 79% | +$13,989 | -$0 | 0.0% | $4,459 (vs do-nothing $-6,885) |
Showing the 60 next-safest rows of 119.
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $1050 | 6d | 17 Jul 2026 | $23.20 | 4/5 | $46,400 | $56,860 | 73% | 79% | +$15,131 | -$0 | 0.0% | $4,364 (vs do-nothing $-6,980) |
| $1075 | 13d | 24 Jul 2026 | $35.25 | 5/5 | $40,673 | $40,047 | 72% | 78% | +$10,071 | -$0 | 0.0% | $8,644 (vs do-nothing $-2,700) |
| $1055 | 9d | 20 Jul 2026 | $26.00 | 5/5 | $43,333 | $42,707 | 72% | 78% | +$11,052 | -$0 | 0.0% | $4,019 (vs do-nothing $-7,325) |
| $1045 | 6d | 17 Jul 2026 | $23.90 | 4/5 | $47,800 | $58,260 | 72% | 78% | +$14,009 | -$0 | 0.0% | $4,644 (vs do-nothing $-6,700) |
| $1070 | 13d | 24 Jul 2026 | $36.35 | 5/5 | $41,942 | $41,316 | 71% | 78% | +$9,843 | -$0 | 0.0% | $9,194 (vs do-nothing $-2,150) |
| $1030 | 4d | 15 Jul 2026 | $18.80 | 3/5 | $42,300 | $63,847 | 71% | 78% | +$13,660 | -$0 | 0.0% | $4,789 (vs do-nothing $-6,555) |
| $1060 | 11d | 22 Jul 2026 | $31.20 | 5/5 | $42,545 | $41,919 | 71% | 78% | +$9,464 | -$0 | 0.0% | $6,619 (vs do-nothing $-4,725) |
| $1050 | 9d | 20 Jul 2026 | $26.45 | 5/5 | $44,083 | $43,457 | 71% | 78% | +$9,678 | -$0 | 0.0% | $4,244 (vs do-nothing $-7,100) |
| $1065 | 13d | 24 Jul 2026 | $37.90 | 5/5 | $43,731 | $43,105 | 71% | 77% | +$10,073 | -$0 | 0.0% | $9,969 (vs do-nothing $-1,375) |
| $1040 | 6d | 17 Jul 2026 | $25.70 | 4/5 | $51,400 | $61,860 | 70% | 77% | +$14,926 | -$0 | 0.0% | $5,364 (vs do-nothing $-5,980) |
| $1055 | 11d | 22 Jul 2026 | $32.10 | 5/5 | $43,773 | $43,147 | 70% | 77% | +$8,853 | -$0 | 0.0% | $7,069 (vs do-nothing $-4,275) |
| $1045 | 9d | 20 Jul 2026 | $28.05 | 5/5 | $46,750 | $46,124 | 70% | 77% | +$10,101 | -$0 | 0.0% | $5,044 (vs do-nothing $-6,300) |
| $1060 | 13d | 24 Jul 2026 | $39.25 | 5/5 | $45,288 | $44,662 | 70% | 77% | +$10,009 | -$0 | 0.0% | $10,644 (vs do-nothing $-700) |
| $1025 | 4d | 15 Jul 2026 | $20.75 | 3/5 | $46,688 | $68,234 | 70% | 77% | +$15,002 | -$0 | 0.0% | $5,040 (vs do-nothing $-6,304) |
| $1050 | 11d | 22 Jul 2026 | $33.65 | 5/5 | $45,886 | $45,260 | 69% | 76% | +$9,041 | -$0 | 0.0% | $7,844 (vs do-nothing $-3,500) |
| $1035 | 6d | 17 Jul 2026 | $27.20 | 3/5 | $40,800 | $62,347 | 69% | 77% | +$11,306 | -$0 | 0.0% | $7,309 (vs do-nothing $-4,035) |
| $1070 | 20d | 31 Jul 2026 | $52.10 | 5/5 | $39,075 | $38,449 | 69% | 76% | +$8,244 | -$0 | 0.0% | $17,069 (vs do-nothing +$5,725) |
| $1055 | 13d | 24 Jul 2026 | $40.80 | 5/5 | $47,077 | $46,451 | 69% | 76% | +$10,112 | -$0 | 0.0% | $11,419 (vs do-nothing +$75) |
| $1040 | 9d | 20 Jul 2026 | $29.95 | 4/5 | $39,933 | $50,394 | 69% | 76% | +$8,720 | -$0 | 0.0% | $7,064 (vs do-nothing $-4,280) |
| $1065 | 20d | 31 Jul 2026 | $53.05 | 5/5 | $39,787 | $39,161 | 68% | 76% | +$7,836 | -$0 | 0.0% | $17,544 (vs do-nothing +$6,200) |
| $1045 | 11d | 22 Jul 2026 | $35.45 | 5/5 | $48,341 | $47,715 | 68% | 76% | +$9,480 | -$0 | 0.0% | $8,744 (vs do-nothing $-2,600) |
| $1050 | 13d | 24 Jul 2026 | $42.65 | 4/5 | $39,369 | $49,830 | 68% | 76% | +$8,396 | -$0 | 0.0% | $12,144 (vs do-nothing +$800) |
| $1020 | 4d | 15 Jul 2026 | $22.15 | 3/5 | $49,838 | $71,384 | 68% | 76% | +$14,853 | -$0 | 0.0% | $3,960 (vs do-nothing $-7,384) |
| $1030 | 6d | 17 Jul 2026 | $28.30 | 3/5 | $42,450 | $63,997 | 67% | 76% | +$10,689 | -$0 | 0.0% | $7,639 (vs do-nothing $-3,705) |
| $1060 | 20d | 31 Jul 2026 | $55.10 | 5/5 | $41,325 | $40,699 | 67% | 76% | +$8,218 | -$0 | 0.0% | $18,569 (vs do-nothing +$7,225) |
| $1035 | 9d | 20 Jul 2026 | $31.60 | 4/5 | $42,133 | $52,594 | 67% | 76% | +$8,925 | -$0 | 0.0% | $7,724 (vs do-nothing $-3,620) |
| $1040 | 11d | 22 Jul 2026 | $36.10 | 4/5 | $39,382 | $49,842 | 67% | 75% | +$6,607 | -$0 | 0.0% | $9,524 (vs do-nothing $-1,820) |
| $1045 | 13d | 24 Jul 2026 | $44.30 | 4/5 | $40,892 | $51,353 | 67% | 75% | +$8,465 | -$0 | 0.0% | $12,804 (vs do-nothing +$1,460) |
| $1055 | 20d | 31 Jul 2026 | $56.95 | 5/5 | $42,713 | $42,086 | 67% | 75% | +$8,415 | -$0 | 0.0% | $19,494 (vs do-nothing +$8,150) |
| $1030 | 9d | 20 Jul 2026 | $33.00 | 4/5 | $44,000 | $54,460 | 66% | 75% | +$8,691 | -$0 | 0.0% | $8,284 (vs do-nothing $-3,060) |
| $1025 | 6d | 17 Jul 2026 | $30.40 | 3/5 | $45,600 | $67,147 | 66% | 75% | +$11,438 | -$0 | 0.0% | $7,935 (vs do-nothing $-3,409) |
| $1050 | 20d | 31 Jul 2026 | $59.20 | 5/5 | $44,400 | $43,774 | 66% | 75% | +$8,876 | -$0 | 0.0% | $20,619 (vs do-nothing +$9,275) |
| $1035 | 11d | 22 Jul 2026 | $38.95 | 4/5 | $42,491 | $52,951 | 66% | 75% | +$7,954 | -$0 | 0.0% | $10,664 (vs do-nothing $-680) |
| $1040 | 13d | 24 Jul 2026 | $45.80 | 4/5 | $42,277 | $52,737 | 66% | 75% | +$8,340 | -$0 | 0.0% | $13,404 (vs do-nothing +$2,060) |
| $1015 | 4d | 15 Jul 2026 | $23.85 | 3/5 | $53,662 | $75,209 | 66% | 75% | +$15,118 | -$0 | 0.0% | $2,970 (vs do-nothing $-8,374) |
| $1045 | 20d | 31 Jul 2026 | $59.55 | 5/5 | $44,662 | $44,036 | 65% | 74% | +$7,875 | -$0 | 0.0% | $20,794 (vs do-nothing +$9,450) |
| $1035 | 13d | 24 Jul 2026 | $47.45 | 4/5 | $43,800 | $54,260 | 65% | 74% | +$8,298 | -$0 | 0.0% | $14,064 (vs do-nothing +$2,720) |
| $1025 | 9d | 20 Jul 2026 | $34.65 | 4/5 | $46,200 | $56,660 | 65% | 74% | +$8,683 | -$0 | 0.0% | $8,499 (vs do-nothing $-2,845) |
| $1030 | 11d | 22 Jul 2026 | $40.65 | 4/5 | $44,345 | $54,806 | 65% | 74% | +$7,969 | -$0 | 0.0% | $11,344 (vs do-nothing +$0) |
| $1040 | 20d | 31 Jul 2026 | $62.05 | 5/5 | $46,537 | $45,911 | 64% | 74% | +$8,449 | -$0 | 0.0% | $22,044 (vs do-nothing +$10,700) |
| $1030 | 13d | 24 Jul 2026 | $49.20 | 4/5 | $45,415 | $55,876 | 64% | 73% | +$8,291 | -$0 | 0.0% | $14,764 (vs do-nothing +$3,420) |
| $1010 | 4d | 15 Jul 2026 | $25.30 | 3/5 | $56,925 | $78,472 | 64% | 74% | +$14,549 | -$0 | 0.0% | $1,905 (vs do-nothing $-9,439) |
| $1025 | 11d | 22 Jul 2026 | $42.30 | 4/5 | $46,145 | $56,606 | 63% | 73% | +$7,850 | -$0 | 0.0% | $11,559 (vs do-nothing +$215) |
| $1035 | 20d | 31 Jul 2026 | $63.75 | 5/5 | $47,812 | $47,186 | 63% | 73% | +$8,386 | -$0 | 0.0% | $22,894 (vs do-nothing +$11,550) |
| $1020 | 9d | 20 Jul 2026 | $36.40 | 4/5 | $48,533 | $58,994 | 63% | 73% | +$8,698 | -$0 | 0.0% | $7,199 (vs do-nothing $-4,145) |
| $1015 | 6d | 17 Jul 2026 | $33.60 | 3/5 | $50,400 | $71,947 | 63% | 73% | +$11,022 | -$0 | 0.0% | $5,895 (vs do-nothing $-5,449) |
| $1025 | 13d | 24 Jul 2026 | $51.40 | 4/5 | $47,446 | $57,906 | 63% | 73% | +$8,641 | -$0 | 0.0% | $15,199 (vs do-nothing +$3,855) |
| $1030 | 20d | 31 Jul 2026 | $65.05 | 5/5 | $48,787 | $48,161 | 63% | 73% | +$7,985 | -$0 | 0.0% | $23,544 (vs do-nothing +$12,200) |
| $1020 | 11d | 22 Jul 2026 | $44.30 | 4/5 | $48,327 | $58,788 | 62% | 73% | +$8,032 | -$0 | 0.0% | $10,359 (vs do-nothing $-985) |
| $1022.50 | 13d | 24 Jul 2026 | $52.15 | 4/5 | $48,138 | $58,599 | 62% | 73% | +$8,471 | -$0 | 0.0% | $14,499 (vs do-nothing +$3,155) |
| $1015 | 9d | 20 Jul 2026 | $38.50 | 4/5 | $51,333 | $61,794 | 62% | 73% | +$9,065 | -$0 | 0.0% | $6,039 (vs do-nothing $-5,305) |
| $1025 | 20d | 31 Jul 2026 | $67.40 | 4/5 | $40,440 | $50,900 | 62% | 73% | +$6,666 | -$0 | 0.0% | $21,599 (vs do-nothing +$10,255) |
| $1020 | 13d | 24 Jul 2026 | $52.70 | 4/5 | $48,646 | $59,106 | 62% | 72% | +$8,102 | -$0 | 0.0% | $13,719 (vs do-nothing +$2,375) |
| $1010 | 6d | 17 Jul 2026 | $36.05 | 3/5 | $54,075 | $75,622 | 61% | 72% | +$11,875 | -$0 | 0.0% | $5,130 (vs do-nothing $-6,214) |
| $1017.50 | 13d | 24 Jul 2026 | $54.30 | 4/5 | $50,123 | $60,583 | 61% | 72% | +$8,687 | -$0 | 0.0% | $13,359 (vs do-nothing +$2,015) |
| $1015 | 11d | 22 Jul 2026 | $45.55 | 4/5 | $49,691 | $60,151 | 61% | 72% | +$7,313 | -$0 | 0.0% | $8,859 (vs do-nothing $-2,485) |
| $1020 | 20d | 31 Jul 2026 | $68.80 | 4/5 | $41,280 | $51,740 | 61% | 72% | +$6,342 | -$0 | 0.0% | $20,159 (vs do-nothing +$8,815) |
| $1005 | 4d | 15 Jul 2026 | $27.40 | 2/5 | $41,100 | $73,733 | 61% | 71% | +$6,467 | -$0 | 0.0% | $4,471 (vs do-nothing $-6,872) |
| $1015 | 13d | 24 Jul 2026 | $55.30 | 4/5 | $51,046 | $61,506 | 61% | 72% | +$8,703 | -$0 | 0.0% | $12,759 (vs do-nothing +$1,415) |
| $1010 | 9d | 20 Jul 2026 | $39.85 | 3/5 | $39,850 | $61,397 | 60% | 71% | +$2,685 | -$0 | 0.0% | $6,270 (vs do-nothing $-5,074) |
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.