5 contracts (500 sh) | BE SS: $1028.60 | CC-SS: $1050.20 (banked floor $1,031.41) | IV: HIGH | Accounts: Main:1299
| Max Loss | $419,300 | (ND $148.60 + SW $690) x 500 |
| Normal income ref | $75,214/mo | 95% ann ROI on ML |
| Hedge rolling cost | $662/mo | |
| Unrealized P&L | $-106,703 | fortress legs from IBKR |
| Open leg | Acct | Credit/sh | In flight | Opened |
|---|---|---|---|---|
| 5x $1075C 17 Jul 2026 | U10001299 | $6.00 | $3,000 | 2026-07-14 |
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 🏆 | 24 Jul 2026 · 7d | 5 × $940 | 80% | $38,143 | $9,508 |
| Rung | Sell | Expiry | DTE | OTM | Survival | Touch odds | FIGHT edge | Per cycle | Income/mo | Δ vs pick | Cap give-up | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ▸ | cover hedge | 4 × $1270 | 24 Jul | 7d | 50.5% | 99+% | 1% | -3pp | $200 | $857 | -$37,286 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 4 × $1270 50.5% OTM over spot $843.73 24 Jul 2026 (7d, $0.57 mid) = $200 credit for the 7d cycle → $857/mo projected Survival (stays ≤ $1270) 99+% Breach risk 0% POP (stays ≤ $1270.58) 99+% EV / mo +$769 📈 CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE -3pp 74% whole by 9mo vs 77% doing nothing · roll costs eat the credits at this rung FIRE DRILLS ~0.0/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $2,228/mo median; plan ~$1,515/mo after 68% keep · $3,466 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~0.6 mo [0.3-2.1], measured ONLY among the 74% 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) 0% Flat exit net (mid-life) -$22,897 Free roll-up none Safest escape (by 14 Aug 2026) $1,386 @ 78% POP 71% 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: $81.63/sh now → $57.74 mid-life → ≈ $0 at expiry | you banked $0.50/sh, so a flat mid-life exit nets -$57.24/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 ✓ $1270 is at/above CC-SS $1050.20: 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 < $0.12/sh (~25% of the $0.50 collected) or spot ≥ $1,270.58 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $1,270)); NOT the premium you collected. Momentum override: two daily closes above $1,239.29 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 1.05 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $1050.20, where you are whole again, by expiry) Starting unrealized P&L: $-106,703 + Fortress recovery (un-capped): +$108,707 − CC assignment net of premium (4 × $1270): -$0 − Conservative CC assignment net of premium (1 × $1030): -$1,265 Total Position P&L @ SS: $739 (+$107,442 vs today) Do-nothing baseline at SS: $-4,321 (this trade vs do-nothing: +$5,060, the opportunity cost of earning $857/mo FIGHT income now) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 🛡 safe yield | 5 × $1000 | 24 Jul | 7d | 18.5% | 90% | 20% | +0pp | $4,325 | $18,536 | -$19,607 | $20,775 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 5 × $1000 18.5% OTM over spot $843.73 24 Jul 2026 (7d, $9.00 mid) = $4,325 credit for the 7d cycle → $18,536/mo projected Survival (stays ≤ $1000) 90% Breach risk 10% POP (stays ≤ $1009.00) 91% EV / mo +$10,807 📈 CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +0pp 78% whole by 9mo vs 78% doing nothing FIRE DRILLS ~0.7/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $12,971/mo median; plan ~$8,820/mo after 68% keep · $19,562 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~0.9 mo [0.4-2.1], measured ONLY among the 78% 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) 15% Flat exit net (mid-life) -$18,408 Free roll-up +$15/wk Safest escape (by 14 Aug 2026) $1,166 @ 82% 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: $64.27/sh now → $45.47 mid-life (likely $41.59–$71.36) → ≈ $0 at expiry | you banked $8.65/sh, so a flat mid-life exit nets -$36.82/sh | roll rows are incremental, the banked premium stays yours 📊 Across 442 simulated challenges: the $1,000 strike is typically first touched on day 5 of 7, at $1,032 (overshoots $31.51). 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 ⚠ $1000 is $50 below CC-SS $1050.20: 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 < $2.16/sh (~25% of the $8.65 collected) or spot ≥ $1,009.00 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $1,000)); NOT the premium you collected. Momentum override: two daily closes above $1,239.29 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 1.05 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $1050.20, where you are whole again, by expiry) Starting unrealized P&L: $-106,703 + Fortress recovery (un-capped): +$108,707 − CC assignment net of premium (5 × $1000): -$20,775 Total Position P&L @ SS: $-18,771 (+$87,931 vs today) Do-nothing baseline at SS: $-4,321 (this trade vs do-nothing: $-14,450, the opportunity cost of earning $18,536/mo FIGHT income now) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 33% normal | 5 × $975 | 24 Jul | 7d | 15.6% | 87% | 27% | +1pp | $5,875 | $25,179 | -$12,964 | $31,725 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 5 × $975 15.6% OTM over spot $843.73 24 Jul 2026 (7d, $12.25 mid) = $5,875 credit for the 7d cycle → $25,179/mo projected Survival (stays ≤ $975) 87% Breach risk 13% POP (stays ≤ $987.25) 89% EV / mo +$13,292 📈 CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +1pp 75% whole by 9mo vs 74% doing nothing FIRE DRILLS ~1.0/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $15,675/mo median; plan ~$10,659/mo after 68% keep · $27,961 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~0.8 mo [0.4-2.0], measured ONLY among the 75% 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) 21% Flat exit net (mid-life) -$16,290 Free roll-up +$15/wk Safest escape (by 14 Aug 2026) $1,161 @ 84% POP 81% 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: $62.67/sh now → $44.33 mid-life (likely $42.34–$72.81) → ≈ $0 at expiry | you banked $11.75/sh, so a flat mid-life exit nets -$32.58/sh | roll rows are incremental, the banked premium stays yours 📊 Across 627 simulated challenges: the $975 strike is typically first touched on day 5 of 7, at $1,006 (overshoots $31.44). 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 ⚠ $975 is $75 below CC-SS $1050.20: 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 < $2.94/sh (~25% of the $11.75 collected) or spot ≥ $987.25 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $975)); NOT the premium you collected. Momentum override: two daily closes above $1,239.29 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 1.05 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $1050.20, where you are whole again, by expiry) Starting unrealized P&L: $-106,703 + Fortress recovery (un-capped): +$108,707 − CC assignment net of premium (5 × $975): -$31,725 Total Position P&L @ SS: $-29,721 (+$76,981 vs today) Do-nothing baseline at SS: $-4,321 (this trade vs do-nothing: $-25,400, the opportunity cost of earning $25,179/mo FIGHT income now) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 🎯 50% normal | 5 × $940 | 24 Jul | 7d | 11.4% | 80% | 31% | +4pp | $8,900 | $38,143 | — | $46,200 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 5 × $940 11.4% OTM over spot $843.73 24 Jul 2026 (7d, $18.52 mid) = $8,900 credit for the 7d cycle → $38,143/mo projected Survival (stays ≤ $940) 80% Breach risk 20% POP (stays ≤ $958.52) 84% EV / mo +$16,753 📈 CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +4pp 77% whole by 9mo vs 72% doing nothing FIRE DRILLS ~1.5/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $23,371/mo median; plan ~$15,892/mo after 68% keep · $35,586 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~0.9 mo [0.4-2.1], measured ONLY among the 77% 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) 31% Flat exit net (mid-life) -$12,469 Free roll-up +$26/wk Safest escape (by 14 Aug 2026) $1,161 @ 87% POP 85% 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: $60.42/sh now → $42.74 mid-life (likely $45.25–$72.73) → ≈ $0 at expiry | you banked $17.80/sh, so a flat mid-life exit nets -$24.94/sh | roll rows are incremental, the banked premium stays yours 📊 Across 938 simulated challenges: the $940 strike is typically first touched on day 4 of 7, at $970 (overshoots $29.72). 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 ⚠ $940 is $110 below CC-SS $1050.20: 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 < $4.45/sh (~25% of the $17.80 collected) or spot ≥ $958.52 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $940)); NOT the premium you collected. Momentum override: two daily closes above $1,239.29 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 1.05 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $1050.20, where you are whole again, by expiry) Starting unrealized P&L: $-106,703 + Fortress recovery (un-capped): +$108,707 − CC assignment net of premium (5 × $940): -$46,200 Total Position P&L @ SS: $-44,196 (+$62,506 vs today) Do-nothing baseline at SS: $-4,321 (this trade vs do-nothing: $-39,875, the opportunity cost of earning $38,143/mo FIGHT income now) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 100% normal | 5 × $880 | 24 Jul | 7d | 4.3% | 64% | 75% | +9pp | $17,700 | $75,857 | +$37,714 | $67,400 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 5 × $880 4.3% OTM over spot $843.73 24 Jul 2026 (7d, $36.65 mid) = $17,700 credit for the 7d cycle → $75,857/mo projected Survival (stays ≤ $880) 64% Breach risk 36% POP (stays ≤ $916.65) 75% EV / mo +$22,100 📈 CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +9pp 84% whole by 9mo vs 74% doing nothing FIRE DRILLS ~3.0/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $38,204/mo median; plan ~$25,979/mo after 68% keep · $35,468 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~0.6 mo [0.3-1.7], measured ONLY among the 84% 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) 59% Flat exit net (mid-life) -$2,305 Free roll-up +$26/wk Safest escape (by 14 Aug 2026) $1,161 @ 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: $56.56/sh now → $40.01 mid-life (likely $52.41–$74.85) → ≈ $0 at expiry | you banked $35.40/sh, so a flat mid-life exit nets -$4.61/sh | roll rows are incremental, the banked premium stays yours 📊 Across 1,761 simulated challenges: the $880 strike is typically first touched on day 3 of 7, at $909 (overshoots $29.31). 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 ⚠ $880 is $170 below CC-SS $1050.20: 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 < $8.85/sh (~25% of the $35.40 collected) or spot ≥ $916.65 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $880)); NOT the premium you collected. Momentum override: two daily closes above $1,239.29 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 1.05 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $1050.20, where you are whole again, by expiry) Starting unrealized P&L: $-106,703 + Fortress recovery (un-capped): +$108,707 − CC assignment net of premium (5 × $880): -$67,400 Total Position P&L @ SS: $-65,396 (+$41,306 vs today) Do-nothing baseline at SS: $-4,321 (this trade vs do-nothing: $-61,075, the opportunity cost of earning $75,857/mo FIGHT income now) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Every eligible strike x expiry in the 4-45 DTE band (7 expiries scanned, 140 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: 1.053 (IBKR) | Recovery@SS: +$108,707 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $-4,321
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $925 | 5d | 22 Jul 2026 | $13.35 | 5/5 | $40,050 | $39,388 | 81% | 85% | +$18,947 | -$55,925 | 75.3% | $-53,921 (vs do-nothing $-49,600) |
| $940 | 7d | 24 Jul 2026 | $17.80 | 5/5 | $38,143 | $37,481 | 80% | 84% | +$16,753 | -$46,200 | 62.2% | $-44,196 (vs do-nothing $-39,875) |
| $920 | 5d | 22 Jul 2026 | $14.55 | 5/5 | $43,650 | $42,988 | 80% | 84% | +$20,163 | -$57,825 | 77.8% | $-55,821 (vs do-nothing $-51,500) |
| $937.50 | 7d | 24 Jul 2026 | $18.45 | 5/5 | $39,536 | $38,874 | 80% | 84% | +$17,252 | -$47,125 | 63.4% | $-45,121 (vs do-nothing $-40,800) |
| $935 | 7d | 24 Jul 2026 | $19.05 | 5/5 | $40,821 | $40,160 | 79% | 83% | +$17,612 | -$48,075 | 64.7% | $-46,071 (vs do-nothing $-41,750) |
| $932.50 | 7d | 24 Jul 2026 | $19.55 | 5/5 | $41,893 | $41,231 | 79% | 83% | +$17,722 | -$49,075 | 66.1% | $-47,071 (vs do-nothing $-42,750) |
| $915 | 5d | 22 Jul 2026 | $15.80 | 4/5 | $37,920 | $39,523 | 79% | 83% | +$17,038 | -$47,760 | 64.3% | $-47,021 (vs do-nothing $-42,700) |
| $930 | 7d | 24 Jul 2026 | $20.25 | 5/5 | $43,393 | $42,731 | 78% | 83% | +$18,227 | -$49,975 | 67.3% | $-47,971 (vs do-nothing $-43,650) |
| $910 | 5d | 22 Jul 2026 | $17.05 | 4/5 | $40,920 | $42,523 | 77% | 82% | +$17,747 | -$49,260 | 66.3% | $-48,521 (vs do-nothing $-44,200) |
| $925 | 7d | 24 Jul 2026 | $21.40 | 5/5 | $45,857 | $45,195 | 77% | 82% | +$18,591 | -$51,900 | 69.9% | $-49,896 (vs do-nothing $-45,575) |
| $920 | 7d | 24 Jul 2026 | $22.85 | 4/5 | $39,171 | $40,775 | 76% | 81% | +$15,558 | -$42,940 | 57.8% | $-42,201 (vs do-nothing $-37,880) |
| $905 | 5d | 22 Jul 2026 | $18.35 | 4/5 | $44,040 | $45,643 | 76% | 81% | +$18,366 | -$50,740 | 68.3% | $-50,001 (vs do-nothing $-45,680) |
| $935 | 12d | 29 Jul 2026 | $30.50 | 5/5 | $38,125 | $37,463 | 75% | 80% | +$12,623 | -$42,350 | 57.0% | $-40,346 (vs do-nothing $-36,025) |
Showing the 60 next-safest rows of 127.
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $915 | 7d | 24 Jul 2026 | $24.30 | 4/5 | $41,657 | $43,260 | 74% | 80% | +$16,116 | -$44,360 | 59.7% | $-43,621 (vs do-nothing $-39,300) |
| $900 | 5d | 22 Jul 2026 | $19.80 | 4/5 | $47,520 | $49,123 | 74% | 80% | +$19,122 | -$52,160 | 70.2% | $-51,421 (vs do-nothing $-47,100) |
| $930 | 12d | 29 Jul 2026 | $30.15 | 5/5 | $37,688 | $37,026 | 74% | 80% | +$10,730 | -$45,025 | 60.6% | $-43,021 (vs do-nothing $-38,700) |
| $920 | 10d | 27 Jul 2026 | $25.15 | 5/5 | $37,725 | $37,063 | 74% | 79% | +$10,260 | -$52,525 | 70.7% | $-50,521 (vs do-nothing $-46,200) |
| $910 | 7d | 24 Jul 2026 | $25.70 | 4/5 | $44,057 | $45,660 | 73% | 79% | +$16,458 | -$45,800 | 61.6% | $-45,061 (vs do-nothing $-40,740) |
| $935 | 14d | 31 Jul 2026 | $36.15 | 5/5 | $38,732 | $38,070 | 73% | 79% | +$11,246 | -$39,525 | 53.2% | $-37,521 (vs do-nothing $-33,200) |
| $925 | 12d | 29 Jul 2026 | $31.60 | 5/5 | $39,500 | $38,838 | 73% | 79% | +$11,019 | -$46,800 | 63.0% | $-44,796 (vs do-nothing $-40,475) |
| $915 | 10d | 27 Jul 2026 | $26.70 | 5/5 | $40,050 | $39,388 | 72% | 79% | +$10,734 | -$54,250 | 73.0% | $-52,246 (vs do-nothing $-47,925) |
| $895 | 5d | 22 Jul 2026 | $21.30 | 3/5 | $38,340 | $42,208 | 72% | 79% | +$14,823 | -$40,170 | 54.1% | $-40,696 (vs do-nothing $-36,375) |
| $930 | 14d | 31 Jul 2026 | $37.65 | 5/5 | $40,339 | $39,677 | 72% | 79% | +$11,463 | -$41,275 | 55.6% | $-39,271 (vs do-nothing $-34,950) |
| $905 | 7d | 24 Jul 2026 | $27.25 | 4/5 | $46,714 | $48,317 | 72% | 79% | +$16,918 | -$47,180 | 63.5% | $-46,441 (vs do-nothing $-42,120) |
| $920 | 12d | 29 Jul 2026 | $33.70 | 5/5 | $42,125 | $41,463 | 72% | 78% | +$12,051 | -$48,250 | 64.9% | $-46,246 (vs do-nothing $-41,925) |
| $910 | 10d | 27 Jul 2026 | $29.50 | 5/5 | $44,250 | $43,588 | 71% | 78% | +$12,979 | -$55,350 | 74.5% | $-53,346 (vs do-nothing $-49,025) |
| $925 | 14d | 31 Jul 2026 | $38.80 | 5/5 | $41,571 | $40,910 | 71% | 78% | +$11,247 | -$43,200 | 58.1% | $-41,196 (vs do-nothing $-36,875) |
| $915 | 12d | 29 Jul 2026 | $34.95 | 5/5 | $43,688 | $43,026 | 71% | 78% | +$11,949 | -$50,125 | 67.5% | $-48,121 (vs do-nothing $-43,800) |
| $890 | 5d | 22 Jul 2026 | $22.85 | 3/5 | $41,130 | $44,998 | 71% | 78% | +$15,210 | -$41,205 | 55.5% | $-41,731 (vs do-nothing $-37,410) |
| $900 | 7d | 24 Jul 2026 | $28.85 | 4/5 | $49,457 | $51,060 | 70% | 78% | +$17,323 | -$48,540 | 65.3% | $-47,801 (vs do-nothing $-43,480) |
| $920 | 14d | 31 Jul 2026 | $40.35 | 5/5 | $43,232 | $42,570 | 70% | 77% | +$11,400 | -$44,925 | 60.5% | $-42,921 (vs do-nothing $-38,600) |
| $905 | 10d | 27 Jul 2026 | $29.75 | 5/5 | $44,625 | $43,963 | 70% | 77% | +$11,293 | -$57,725 | 77.7% | $-55,721 (vs do-nothing $-51,400) |
| $910 | 12d | 29 Jul 2026 | $36.80 | 5/5 | $46,000 | $45,338 | 69% | 77% | +$12,522 | -$51,700 | 69.6% | $-49,696 (vs do-nothing $-45,375) |
| $915 | 14d | 31 Jul 2026 | $41.70 | 5/5 | $44,679 | $44,017 | 69% | 77% | +$11,279 | -$46,750 | 62.9% | $-44,746 (vs do-nothing $-40,425) |
| $895 | 7d | 24 Jul 2026 | $30.50 | 3/5 | $39,214 | $43,082 | 69% | 77% | +$13,249 | -$37,410 | 50.4% | $-37,936 (vs do-nothing $-33,615) |
| $900 | 10d | 27 Jul 2026 | $31.30 | 5/5 | $46,950 | $46,288 | 69% | 76% | +$11,446 | -$59,450 | 80.0% | $-57,446 (vs do-nothing $-53,125) |
| $885 | 5d | 22 Jul 2026 | $24.60 | 3/5 | $44,280 | $48,148 | 69% | 77% | +$15,765 | -$42,180 | 56.8% | $-42,706 (vs do-nothing $-38,385) |
| $905 | 12d | 29 Jul 2026 | $37.10 | 5/5 | $46,375 | $45,713 | 68% | 77% | +$11,082 | -$54,050 | 72.7% | $-52,046 (vs do-nothing $-47,725) |
| $910 | 14d | 31 Jul 2026 | $43.65 | 5/5 | $46,768 | $46,106 | 68% | 76% | +$11,739 | -$48,275 | 65.0% | $-46,271 (vs do-nothing $-41,950) |
| $915 | 21d | 7 Aug 2026 | $53.60 | 5/5 | $38,286 | $37,624 | 68% | 76% | +$9,382 | -$40,800 | 54.9% | $-38,796 (vs do-nothing $-34,475) |
| $890 | 7d | 24 Jul 2026 | $32.10 | 3/5 | $41,271 | $45,140 | 68% | 76% | +$13,328 | -$38,430 | 51.7% | $-38,956 (vs do-nothing $-34,635) |
| $895 | 10d | 27 Jul 2026 | $32.95 | 4/5 | $39,540 | $41,143 | 67% | 76% | +$9,308 | -$48,900 | 65.8% | $-48,161 (vs do-nothing $-43,840) |
| $900 | 12d | 29 Jul 2026 | $41.00 | 4/5 | $41,000 | $42,603 | 67% | 76% | +$11,251 | -$43,680 | 58.8% | $-42,941 (vs do-nothing $-38,620) |
| $905 | 14d | 31 Jul 2026 | $45.50 | 4/5 | $39,000 | $40,603 | 67% | 76% | +$9,624 | -$39,880 | 53.7% | $-39,141 (vs do-nothing $-34,820) |
| $910 | 21d | 7 Aug 2026 | $55.35 | 5/5 | $39,536 | $38,874 | 67% | 76% | +$9,482 | -$42,425 | 57.1% | $-40,421 (vs do-nothing $-36,100) |
| $880 | 5d | 22 Jul 2026 | $26.30 | 3/5 | $47,340 | $51,208 | 67% | 76% | +$16,030 | -$43,170 | 58.1% | $-43,696 (vs do-nothing $-39,375) |
| $900 | 14d | 31 Jul 2026 | $48.40 | 4/5 | $41,486 | $43,089 | 66% | 75% | +$10,704 | -$40,720 | 54.8% | $-39,981 (vs do-nothing $-35,660) |
| $890 | 10d | 27 Jul 2026 | $34.65 | 4/5 | $41,580 | $43,183 | 66% | 75% | +$9,425 | -$50,220 | 67.6% | $-49,481 (vs do-nothing $-45,160) |
| $895 | 12d | 29 Jul 2026 | $42.00 | 4/5 | $42,000 | $43,603 | 66% | 75% | +$10,673 | -$45,280 | 60.9% | $-44,541 (vs do-nothing $-40,220) |
| $905 | 21d | 7 Aug 2026 | $56.45 | 5/5 | $40,321 | $39,660 | 66% | 75% | +$9,081 | -$44,375 | 59.7% | $-42,371 (vs do-nothing $-38,050) |
| $885 | 7d | 24 Jul 2026 | $33.50 | 3/5 | $43,071 | $46,940 | 66% | 76% | +$13,032 | -$39,510 | 53.2% | $-40,036 (vs do-nothing $-35,715) |
| $895 | 14d | 31 Jul 2026 | $48.10 | 4/5 | $41,229 | $42,832 | 65% | 75% | +$8,990 | -$42,840 | 57.7% | $-42,101 (vs do-nothing $-37,780) |
| $900 | 21d | 7 Aug 2026 | $59.35 | 5/5 | $42,393 | $41,731 | 65% | 75% | +$9,928 | -$45,425 | 61.1% | $-43,421 (vs do-nothing $-39,100) |
| $890 | 12d | 29 Jul 2026 | $43.05 | 4/5 | $43,050 | $44,653 | 65% | 75% | +$10,079 | -$46,860 | 63.1% | $-46,121 (vs do-nothing $-41,800) |
| $875 | 5d | 22 Jul 2026 | $27.45 | 3/5 | $49,410 | $53,278 | 65% | 75% | +$15,097 | -$44,325 | 59.7% | $-44,851 (vs do-nothing $-40,530) |
| $885 | 10d | 27 Jul 2026 | $36.75 | 4/5 | $44,100 | $45,703 | 65% | 75% | +$9,926 | -$51,380 | 69.2% | $-50,641 (vs do-nothing $-46,320) |
| $880 | 7d | 24 Jul 2026 | $35.40 | 3/5 | $45,514 | $49,382 | 64% | 75% | +$13,260 | -$40,440 | 54.4% | $-40,966 (vs do-nothing $-36,645) |
| $895 | 21d | 7 Aug 2026 | $60.10 | 5/5 | $42,929 | $42,267 | 64% | 74% | +$9,201 | -$47,550 | 64.0% | $-45,546 (vs do-nothing $-41,225) |
| $890 | 14d | 31 Jul 2026 | $51.20 | 4/5 | $43,886 | $45,489 | 64% | 74% | +$10,137 | -$43,600 | 58.7% | $-42,861 (vs do-nothing $-38,540) |
| $895 | 28d | 14 Aug 2026 | $70.30 | 5/5 | $37,661 | $36,999 | 64% | 74% | +$7,745 | -$42,450 | 57.1% | $-40,446 (vs do-nothing $-36,125) |
| $885 | 12d | 29 Jul 2026 | $44.55 | 4/5 | $44,550 | $46,153 | 64% | 74% | +$9,423 | -$48,260 | 65.0% | $-47,521 (vs do-nothing $-43,200) |
| $880 | 10d | 27 Jul 2026 | $38.10 | 4/5 | $45,720 | $47,323 | 64% | 74% | +$9,427 | -$52,840 | 71.1% | $-52,101 (vs do-nothing $-47,780) |
| $890 | 21d | 7 Aug 2026 | $62.25 | 5/5 | $44,464 | $43,802 | 63% | 74% | +$9,435 | -$48,975 | 65.9% | $-46,971 (vs do-nothing $-42,650) |
| $885 | 14d | 31 Jul 2026 | $52.65 | 4/5 | $45,129 | $46,732 | 63% | 74% | +$9,815 | -$45,020 | 60.6% | $-44,281 (vs do-nothing $-39,960) |
| $890 | 28d | 14 Aug 2026 | $72.10 | 5/5 | $38,625 | $37,963 | 63% | 74% | +$7,723 | -$44,050 | 59.3% | $-42,046 (vs do-nothing $-37,725) |
| $870 | 5d | 22 Jul 2026 | $28.75 | 3/5 | $51,750 | $55,618 | 63% | 74% | +$14,222 | -$45,435 | 61.2% | $-45,961 (vs do-nothing $-41,640) |
| $875 | 7d | 24 Jul 2026 | $37.30 | 3/5 | $47,957 | $51,825 | 63% | 74% | +$13,364 | -$41,370 | 55.7% | $-41,896 (vs do-nothing $-37,575) |
| $880 | 12d | 29 Jul 2026 | $46.45 | 4/5 | $46,450 | $48,053 | 63% | 73% | +$9,481 | -$49,500 | 66.6% | $-48,761 (vs do-nothing $-44,440) |
| $885 | 21d | 7 Aug 2026 | $65.00 | 5/5 | $46,429 | $45,767 | 63% | 73% | +$10,058 | -$50,100 | 67.4% | $-48,096 (vs do-nothing $-43,775) |
| $885 | 28d | 14 Aug 2026 | $73.35 | 5/5 | $39,295 | $38,633 | 62% | 73% | +$7,381 | -$45,925 | 61.8% | $-43,921 (vs do-nothing $-39,600) |
| $875 | 10d | 27 Jul 2026 | $41.05 | 4/5 | $49,260 | $50,863 | 62% | 73% | +$10,748 | -$53,660 | 72.2% | $-52,921 (vs do-nothing $-48,600) |
| $880 | 14d | 31 Jul 2026 | $54.70 | 4/5 | $46,886 | $48,489 | 62% | 73% | +$9,952 | -$46,200 | 62.2% | $-45,461 (vs do-nothing $-41,140) |
| $880 | 21d | 7 Aug 2026 | $66.75 | 4/5 | $38,143 | $39,746 | 62% | 73% | +$7,942 | -$41,380 | 55.7% | $-40,641 (vs do-nothing $-36,320) |
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.