5 contracts (500 sh) | BE SS: $1028.60 | CC-SS: $1070.67 (banked floor $1,046.18) | IV: HIGH | Accounts: Main:1299
| Max Loss | $419,300 | (ND $148.60 + SW $690) x 500 |
| Normal income ref | $54,634/mo | 95% ann ROI on ML |
| Hedge rolling cost | $720/mo | |
| Unrealized P&L | $-165,315 | fortress legs from IBKR |
| Open leg | Acct | Credit/sh | In flight | Opened |
|---|---|---|---|---|
| 5x $1000C 31 Jul 2026 | U10001299 | $7.92 | $3,958 | 2026-07-28 |
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 🏆 | 7 Aug 2026 · 8d | 5 × $850 | 80% | $28,781 | $2,059 |
| Rung | Sell | Expiry | DTE | OTM | Survival | Touch odds | FIGHT edge | Per cycle | Income/mo | Δ vs pick | Cap give-up | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ▸ | cover hedge | 5 × $1250 | 7 Aug | 8d | 66.0% | 99+%hist 100% | 0%hist 1% | -1pp | $195 | $730 | -$28,051 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 5 × $1250 66.0% OTM over spot $752.99 7 Aug 2026 (8d, $0.41 mid) = $195 credit for the 8d cycle → $730/mo projected Survival (stays ≤ $1250) 99+% Breach risk 0% POP (stays ≤ $1250.41) 99+% EV / mo +$726 📈 CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE -1pp 60% whole by 9mo vs 61% doing nothing FIRE DRILLS ~0.0/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $-590/mo median; plan ~$-401/mo after 68% keep · $-2,475 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~1.8 mo [0.9-3.3], measured ONLY among the 60% 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) -$28,409 Free roll-up none Safest escape (by 21 Aug 2026) $1,277 @ 69% POP 58% 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 4 of 8); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $80.86/sh now → $57.21 mid-life → ≈ $0 at expiry | you banked $0.39/sh, so a flat mid-life exit nets -$56.82/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 ✓ $1250 is at/above CC-SS $1070.67: 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 < $0.10/sh (~25% of the $0.39 collected) or spot ≥ $1,250.41 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $1,250)); NOT the premium you collected. Momentum override: two daily closes above $1,063.67 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 1.06 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $1070.67, where you are whole again, by expiry) Starting unrealized P&L: $-165,315 + Fortress recovery (un-capped): +$168,209 − CC assignment net of premium (5 × $1250): -$0 Total Position P&L @ SS: $2,894 (+$168,209 vs today) Do-nothing baseline at SS: $-15,164 (this trade vs do-nothing: +$18,058, the opportunity cost of earning $730/mo FIGHT income now) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 🛡 safe yield | 5 × $915 | 7 Aug | 8d | 21.5% | 90%hist 100% | 21%hist 13% | +2pp | $3,375 | $12,656 | -$16,125 | $74,458 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 5 × $915 21.5% OTM over spot $752.99 7 Aug 2026 (8d, $7.22 mid) = $3,375 credit for the 8d cycle → $12,656/mo projected Survival (stays ≤ $915) 90% Breach risk 10% POP (stays ≤ $922.23) 91% EV / mo +$5,051 📈 CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +2pp 56% whole by 9mo vs 54% doing nothing FIRE DRILLS ~1.0/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $6,885/mo median; plan ~$4,682/mo after 68% keep · $31,690 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~1.6 mo [0.7-3.6], measured ONLY among the 56% 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) 14% Flat exit net (mid-life) -$17,563 Free roll-up none Safest escape (by 21 Aug 2026) $997 @ 75% POP 69% 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 4 of 8); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $59.19/sh now → $41.88 mid-life (likely $33.99–$60.91) → ≈ $0 at expiry | you banked $6.75/sh, so a flat mid-life exit nets -$35.13/sh | roll rows are incremental, the banked premium stays yours 📊 Across 429 simulated challenges: the $915 strike is typically first touched on day 6 of 8, at $943 (overshoots $28.45). 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 ⚠ $915 is $156 below CC-SS $1070.67: 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 < $1.69/sh (~25% of the $6.75 collected) or spot ≥ $922.23 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $915)); NOT the premium you collected. Momentum override: two daily closes above $1,063.67 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 1.06 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $1070.67, where you are whole again, by expiry) Starting unrealized P&L: $-165,315 + Fortress recovery (un-capped): +$168,209 − CC assignment net of premium (5 × $915): -$74,458 Total Position P&L @ SS: $-71,564 (+$93,751 vs today) Do-nothing baseline at SS: $-15,164 (this trade vs do-nothing: $-56,400, the opportunity cost of earning $12,656/mo FIGHT income now) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 33% normal ← lean | 5 × $880 | 7 Aug | 8d | 16.9% | 85%hist 99% | 31%hist 18% | +2pp | $5,275 | $19,781 | -$9,000 | $90,058 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 5 × $880 16.9% OTM over spot $752.99 7 Aug 2026 (8d, $11.07 mid) = $5,275 credit for the 8d cycle → $19,781/mo projected Survival (stays ≤ $880) 85% Breach risk 15% POP (stays ≤ $891.08) 87% EV / mo +$6,314 📈 CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +2pp 64% whole by 9mo vs 62% doing nothing FIRE DRILLS ~1.4/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $9,974/mo median; plan ~$6,782/mo after 68% keep · $36,857 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~1.4 mo [0.7-3.1], measured ONLY among the 64% 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) 22% Flat exit net (mid-life) -$14,862 Free roll-up none Safest escape (by 21 Aug 2026) $982 @ 77% POP 73% 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 4 of 8); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $56.93/sh now → $40.27 mid-life (likely $38.65–$65.99) → ≈ $0 at expiry | you banked $10.55/sh, so a flat mid-life exit nets -$29.72/sh | roll rows are incremental, the banked premium stays yours 📊 Across 659 simulated challenges: the $880 strike is typically first touched on day 5 of 8, at $911 (overshoots $31.09). 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 $191 below CC-SS $1070.67: 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 < $2.64/sh (~25% of the $10.55 collected) or spot ≥ $891.08 (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 $1,063.67 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 1.06 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $1070.67, where you are whole again, by expiry) Starting unrealized P&L: $-165,315 + Fortress recovery (un-capped): +$168,209 − CC assignment net of premium (5 × $880): -$90,058 Total Position P&L @ SS: $-87,164 (+$78,151 vs today) Do-nothing baseline at SS: $-15,164 (this trade vs do-nothing: $-72,000, the opportunity cost of earning $19,781/mo FIGHT income now) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 🎯 50% normal | 5 × $850 | 7 Aug | 8d | 12.9% | 80%hist 96% | 43%hist 28% | +5pp | $7,675 | $28,781 | — | $102,658 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 5 × $850 12.9% OTM over spot $752.99 7 Aug 2026 (8d, $15.90 mid) = $7,675 credit for the 8d cycle → $28,781/mo projected Survival (stays ≤ $850) 80% Breach risk 20% POP (stays ≤ $865.90) 83% EV / mo +$7,232 📈 CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +5pp 65% whole by 9mo vs 60% doing nothing FIRE DRILLS ~1.9/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $12,955/mo median; plan ~$8,809/mo after 68% keep · $46,598 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~1.3 mo [0.6-3.0], measured ONLY among the 65% of futures that got whole 🛡 IF CHALLENGED (spot reaches the strike) · challenge = the strike is touched at any point, so it runs ~2x the breach risk (finishing through it) Challenge odds (touch by expiry) 32% Flat exit net (mid-life) -$11,776 Free roll-up none Safest escape (by 21 Aug 2026) $977 @ 80% 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 4 of 8); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $54.99/sh now → $38.90 mid-life (likely $40.57–$64.59) → ≈ $0 at expiry | you banked $15.35/sh, so a flat mid-life exit nets -$23.55/sh | roll rows are incremental, the banked premium stays yours 📊 Across 949 simulated challenges: the $850 strike is typically first touched on day 4 of 8, at $878 (overshoots $28.24). The [P25–P75] under each Total is that door's credit across those paths; % credit is the share of those challenges where the roll is a net credit.
If rolled & exited = your total from-entry P&L if you roll to that strike and then close the whole fortress with the stock pinned there (all legs repriced; SAFE = P&L ≥ 0). Cap gain is what that roll earns THIS cycle (premium + appreciation from today to the new strike); the total adds your existing MTM on top. Same from-entry basis as this tool's @cap / total-exit numbers, at the rolled strike. POP = P(stays ≤ strike + premium collected, the call is profitable); surv = P(stays ≤ strike, the call expires fully worthless). Survival is the stricter bar (no premium cushion), so it sits below POP. Method: each leg = its live quote (buyback off the ask, sells off the bid) × a Black-Scholes ratio to the challenge, using the leg's own IV shifted -0.4 vol pt per +1% move (equity skew: vol eases as spot rises; buyback shift floored at 0). Estimates, not quotes; the live roll table owns the real decision when a CC is actually threatened. More detail, income coverage, downside budget, tripwires, held-to-expiry ladder, V-bounce stressIncome coverage
Downside budget ⚠ $850 is $221 below CC-SS $1070.67: 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 < $3.84/sh (~25% of the $15.35 collected) or spot ≥ $865.90 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $850)); NOT the premium you collected. Momentum override: two daily closes above $1,063.67 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 1.06 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $1070.67, where you are whole again, by expiry) Starting unrealized P&L: $-165,315 + Fortress recovery (un-capped): +$168,209 − CC assignment net of premium (5 × $850): -$102,658 Total Position P&L @ SS: $-99,764 (+$65,551 vs today) Do-nothing baseline at SS: $-15,164 (this trade vs do-nothing: $-84,600, the opportunity cost of earning $28,781/mo FIGHT income now) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 100% normal | 5 × $795 | 7 Aug | 8d | 5.6% | 66%hist 80% | 72%hist 59% | +10pp | $14,750 | $55,312 | +$26,531 | $123,083 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 5 × $795 5.6% OTM over spot $752.99 7 Aug 2026 (8d, $30.07 mid) = $14,750 credit for the 8d cycle → $55,312/mo projected Survival (stays ≤ $795) 66% Breach risk 34% POP (stays ≤ $825.08) 74% EV / mo +$8,011 📈 CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +10pp 73% whole by 9mo vs 62% doing nothing FIRE DRILLS ~3.8/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $20,569/mo median; plan ~$13,987/mo after 68% keep · $61,108 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~1.5 mo [0.7-3.7], measured ONLY among the 73% 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) 56% Flat exit net (mid-life) -$3,442 Free roll-up none Safest escape (by 21 Aug 2026) $1,037 @ 90% POP 90% 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 4 of 8); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $51.43/sh now → $36.38 mid-life (likely $45.30–$64.51) → ≈ $0 at expiry | you banked $29.50/sh, so a flat mid-life exit nets -$6.88/sh | roll rows are incremental, the banked premium stays yours 📊 Across 1,680 simulated challenges: the $795 strike is typically first touched on day 3 of 8, at $821 (overshoots $26.08). 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 ⚠ $795 is $276 below CC-SS $1070.67: 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 < $7.38/sh (~25% of the $29.50 collected) or spot ≥ $825.08 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $795)); NOT the premium you collected. Momentum override: two daily closes above $1,063.67 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 1.06 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $1070.67, where you are whole again, by expiry) Starting unrealized P&L: $-165,315 + Fortress recovery (un-capped): +$168,209 − CC assignment net of premium (5 × $795): -$123,083 Total Position P&L @ SS: $-120,189 (+$45,126 vs today) Do-nothing baseline at SS: $-15,164 (this trade vs do-nothing: $-105,025, the opportunity cost of earning $55,312/mo FIGHT income now) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Every eligible strike x expiry in the 4-45 DTE band (7 expiries scanned, 99 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: 1.059 (IBKR) | Recovery@SS: +$168,209 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $-15,164
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $835 | 4d | 3 Aug 2026 | $7.35 | 5/5 | $27,562 | $26,842 | 84% | 86% | +$9,580 | -$114,158 | 153.6% | $-111,264 (vs do-nothing $-96,100) |
| $830 | 4d | 3 Aug 2026 | $8.15 | 5/5 | $30,562 | $29,842 | 83% | 85% | +$10,160 | -$116,258 | 156.5% | $-113,364 (vs do-nothing $-98,200) |
| $825 | 4d | 3 Aug 2026 | $9.00 | 5/5 | $33,750 | $33,030 | 81% | 84% | +$10,646 | -$118,333 | 159.3% | $-115,439 (vs do-nothing $-100,275) |
| $840 | 6d | 5 Aug 2026 | $11.05 | 5/5 | $27,625 | $26,905 | 81% | 84% | +$6,295 | -$109,808 | 147.8% | $-106,914 (vs do-nothing $-91,750) |
| $820 | 4d | 3 Aug 2026 | $9.70 | 4/5 | $29,100 | $29,290 | 80% | 83% | +$8,212 | -$96,386 | 129.7% | $-97,104 (vs do-nothing $-81,940) |
| $850 | 8d | 7 Aug 2026 | $15.35 | 5/5 | $28,781 | $28,061 | 80% | 83% | +$7,232 | -$102,658 | 138.2% | $-99,764 (vs do-nothing $-84,600) |
| $835 | 6d | 5 Aug 2026 | $12.05 | 5/5 | $30,125 | $29,405 | 80% | 83% | +$6,728 | -$111,808 | 150.5% | $-108,914 (vs do-nothing $-93,750) |
| $845 | 8d | 7 Aug 2026 | $16.25 | 5/5 | $30,469 | $29,749 | 79% | 82% | +$7,220 | -$104,708 | 140.9% | $-101,814 (vs do-nothing $-86,650) |
| $815 | 4d | 3 Aug 2026 | $10.90 | 4/5 | $32,700 | $32,890 | 78% | 82% | +$9,143 | -$97,906 | 131.8% | $-98,624 (vs do-nothing $-83,460) |
| $830 | 6d | 5 Aug 2026 | $12.85 | 5/5 | $32,125 | $31,405 | 78% | 82% | +$6,487 | -$113,908 | 153.3% | $-111,014 (vs do-nothing $-95,850) |
| $840 | 8d | 7 Aug 2026 | $17.15 | 5/5 | $32,156 | $31,436 | 77% | 81% | +$7,095 | -$106,758 | 143.7% | $-103,864 (vs do-nothing $-88,700) |
| $825 | 6d | 5 Aug 2026 | $12.85 | 5/5 | $32,125 | $31,405 | 77% | 81% | +$4,062 | -$116,408 | 156.7% | $-113,514 (vs do-nothing $-98,350) |
| $810 | 4d | 3 Aug 2026 | $11.80 | 4/5 | $35,400 | $35,590 | 77% | 81% | +$8,893 | -$99,546 | 134.0% | $-100,264 (vs do-nothing $-85,100) |
Showing the 60 next-safest rows of 86.
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $835 | 8d | 7 Aug 2026 | $17.60 | 5/5 | $33,000 | $32,280 | 76% | 80% | +$6,007 | -$109,033 | 146.7% | $-106,139 (vs do-nothing $-90,975) |
| $820 | 6d | 5 Aug 2026 | $14.60 | 4/5 | $29,200 | $29,390 | 76% | 80% | +$4,655 | -$94,426 | 127.1% | $-95,144 (vs do-nothing $-79,980) |
| $830 | 8d | 7 Aug 2026 | $18.30 | 4/5 | $27,450 | $27,640 | 75% | 79% | +$4,211 | -$88,946 | 119.7% | $-89,664 (vs do-nothing $-74,500) |
| $805 | 4d | 3 Aug 2026 | $13.00 | 3/5 | $29,250 | $30,350 | 75% | 79% | +$6,931 | -$75,800 | 102.0% | $-80,129 (vs do-nothing $-64,965) |
| $815 | 6d | 5 Aug 2026 | $16.10 | 4/5 | $32,200 | $32,390 | 74% | 79% | +$5,397 | -$95,826 | 129.0% | $-96,544 (vs do-nothing $-81,380) |
| $825 | 8d | 7 Aug 2026 | $20.55 | 4/5 | $30,825 | $31,015 | 74% | 79% | +$5,839 | -$90,046 | 121.2% | $-90,764 (vs do-nothing $-75,600) |
| $800 | 4d | 3 Aug 2026 | $14.10 | 3/5 | $31,725 | $32,825 | 73% | 78% | +$6,729 | -$76,970 | 103.6% | $-81,299 (vs do-nothing $-66,135) |
| $835 | 15d | 14 Aug 2026 | $28.45 | 5/5 | $28,450 | $27,730 | 73% | 78% | +$5,149 | -$103,608 | 139.4% | $-100,714 (vs do-nothing $-85,550) |
| $820 | 8d | 7 Aug 2026 | $21.05 | 4/5 | $31,575 | $31,765 | 73% | 78% | +$4,735 | -$91,846 | 123.6% | $-92,564 (vs do-nothing $-77,400) |
| $830 | 13d | 12 Aug 2026 | $25.15 | 5/5 | $29,019 | $28,299 | 73% | 78% | +$3,914 | -$107,758 | 145.0% | $-104,864 (vs do-nothing $-89,700) |
| $810 | 6d | 5 Aug 2026 | $17.25 | 4/5 | $34,500 | $34,690 | 73% | 78% | +$5,268 | -$97,366 | 131.0% | $-98,084 (vs do-nothing $-82,920) |
| $830 | 15d | 14 Aug 2026 | $28.35 | 5/5 | $28,350 | $27,630 | 72% | 78% | +$3,758 | -$106,158 | 142.9% | $-103,264 (vs do-nothing $-88,100) |
| $825 | 13d | 12 Aug 2026 | $26.45 | 5/5 | $30,519 | $29,799 | 72% | 78% | +$3,903 | -$109,608 | 147.5% | $-106,714 (vs do-nothing $-91,550) |
| $815 | 8d | 7 Aug 2026 | $23.25 | 4/5 | $34,875 | $35,065 | 71% | 77% | +$6,070 | -$92,966 | 125.1% | $-93,684 (vs do-nothing $-78,520) |
| $805 | 6d | 5 Aug 2026 | $18.55 | 3/5 | $27,825 | $28,925 | 71% | 77% | +$3,945 | -$74,135 | 99.8% | $-78,464 (vs do-nothing $-63,300) |
| $795 | 4d | 3 Aug 2026 | $15.10 | 3/5 | $33,975 | $35,075 | 71% | 77% | +$6,049 | -$78,170 | 105.2% | $-82,499 (vs do-nothing $-67,335) |
| $825 | 15d | 14 Aug 2026 | $31.00 | 5/5 | $31,000 | $30,280 | 71% | 77% | +$5,057 | -$107,333 | 144.5% | $-104,439 (vs do-nothing $-89,275) |
| $820 | 13d | 12 Aug 2026 | $27.55 | 5/5 | $31,788 | $31,068 | 71% | 77% | +$3,590 | -$111,558 | 150.1% | $-108,664 (vs do-nothing $-93,500) |
| $810 | 8d | 7 Aug 2026 | $24.10 | 4/5 | $36,150 | $36,340 | 70% | 76% | +$5,266 | -$94,626 | 127.4% | $-95,344 (vs do-nothing $-80,180) |
| $820 | 15d | 14 Aug 2026 | $31.45 | 5/5 | $31,450 | $30,730 | 70% | 76% | +$4,094 | -$109,608 | 147.5% | $-106,714 (vs do-nothing $-91,550) |
| $800 | 6d | 5 Aug 2026 | $19.90 | 3/5 | $29,850 | $30,950 | 70% | 76% | +$3,874 | -$75,230 | 101.3% | $-79,559 (vs do-nothing $-64,395) |
| $815 | 13d | 12 Aug 2026 | $29.00 | 5/5 | $33,462 | $32,742 | 69% | 76% | +$3,607 | -$113,333 | 152.5% | $-110,439 (vs do-nothing $-95,275) |
| $790 | 4d | 3 Aug 2026 | $16.75 | 3/5 | $37,688 | $38,788 | 69% | 76% | +$6,566 | -$79,175 | 106.6% | $-83,504 (vs do-nothing $-68,340) |
| $805 | 8d | 7 Aug 2026 | $26.15 | 3/5 | $29,419 | $30,519 | 69% | 76% | +$4,608 | -$71,855 | 96.7% | $-76,184 (vs do-nothing $-61,020) |
| $815 | 15d | 14 Aug 2026 | $33.80 | 5/5 | $33,800 | $33,080 | 69% | 76% | +$4,969 | -$110,933 | 149.3% | $-108,039 (vs do-nothing $-92,875) |
| $810 | 13d | 12 Aug 2026 | $30.55 | 4/5 | $28,200 | $28,390 | 68% | 75% | +$2,931 | -$92,046 | 123.9% | $-92,764 (vs do-nothing $-77,600) |
| $795 | 6d | 5 Aug 2026 | $21.35 | 3/5 | $32,025 | $33,125 | 68% | 75% | +$3,807 | -$76,295 | 102.7% | $-80,624 (vs do-nothing $-65,460) |
| $810 | 15d | 14 Aug 2026 | $34.40 | 4/5 | $27,520 | $27,710 | 68% | 75% | +$3,223 | -$90,506 | 121.8% | $-91,224 (vs do-nothing $-76,060) |
| $800 | 8d | 7 Aug 2026 | $28.00 | 3/5 | $31,500 | $32,600 | 67% | 75% | +$4,951 | -$72,800 | 98.0% | $-77,129 (vs do-nothing $-61,965) |
| $785 | 4d | 3 Aug 2026 | $18.15 | 3/5 | $40,838 | $41,938 | 67% | 74% | +$6,244 | -$80,255 | 108.0% | $-84,584 (vs do-nothing $-69,420) |
| $805 | 15d | 14 Aug 2026 | $36.80 | 4/5 | $29,440 | $29,630 | 67% | 74% | +$3,858 | -$91,546 | 123.2% | $-92,264 (vs do-nothing $-77,100) |
| $790 | 6d | 5 Aug 2026 | $22.00 | 3/5 | $33,000 | $34,100 | 66% | 74% | +$2,389 | -$77,600 | 104.4% | $-81,929 (vs do-nothing $-66,765) |
| $795 | 8d | 7 Aug 2026 | $29.50 | 3/5 | $33,188 | $34,288 | 66% | 74% | +$4,806 | -$73,850 | 99.4% | $-78,179 (vs do-nothing $-63,015) |
| $810 | 22d | 21 Aug 2026 | $43.40 | 5/5 | $29,591 | $28,871 | 66% | 73% | $-700 | -$108,633 | 146.2% | $-105,739 (vs do-nothing $-90,575) |
| $800 | 15d | 14 Aug 2026 | $36.65 | 4/5 | $29,320 | $29,510 | 65% | 74% | +$2,400 | -$93,606 | 126.0% | $-94,324 (vs do-nothing $-79,160) |
| $805 | 22d | 21 Aug 2026 | $45.00 | 5/5 | $30,682 | $29,962 | 65% | 73% | $-752 | -$110,333 | 148.5% | $-107,439 (vs do-nothing $-92,275) |
| $780 | 4d | 3 Aug 2026 | $19.65 | 2/5 | $29,475 | $31,485 | 65% | 73% | +$3,906 | -$54,203 | 73.0% | $-62,144 (vs do-nothing $-46,980) |
| $790 | 8d | 7 Aug 2026 | $31.20 | 3/5 | $35,100 | $36,200 | 65% | 73% | +$4,791 | -$74,840 | 100.7% | $-79,169 (vs do-nothing $-64,005) |
| $785 | 6d | 5 Aug 2026 | $23.90 | 3/5 | $35,850 | $36,950 | 64% | 73% | +$2,691 | -$78,530 | 105.7% | $-82,859 (vs do-nothing $-67,695) |
| $795 | 15d | 14 Aug 2026 | $39.95 | 4/5 | $31,960 | $32,150 | 64% | 73% | +$3,646 | -$94,286 | 126.9% | $-95,004 (vs do-nothing $-79,840) |
| $800 | 22d | 21 Aug 2026 | $47.55 | 5/5 | $32,420 | $31,700 | 64% | 72% | $-192 | -$111,558 | 150.1% | $-108,664 (vs do-nothing $-93,500) |
| $795 | 22d | 21 Aug 2026 | $48.40 | 5/5 | $33,000 | $32,280 | 64% | 73% | +$3,199 | -$113,633 | 152.9% | $-110,739 (vs do-nothing $-95,575) |
| $790 | 15d | 14 Aug 2026 | $41.90 | 4/5 | $33,520 | $33,710 | 63% | 72% | +$3,755 | -$95,506 | 128.5% | $-96,224 (vs do-nothing $-81,060) |
| $785 | 8d | 7 Aug 2026 | $31.35 | 3/5 | $35,269 | $36,369 | 63% | 72% | +$2,934 | -$76,295 | 102.7% | $-80,624 (vs do-nothing $-65,460) |
| $780 | 6d | 5 Aug 2026 | $25.20 | 3/5 | $37,800 | $38,900 | 63% | 72% | +$1,933 | -$79,640 | 107.2% | $-83,969 (vs do-nothing $-68,805) |
| $790 | 22d | 21 Aug 2026 | $50.35 | 4/5 | $27,464 | $27,654 | 63% | 72% | +$2,600 | -$92,126 | 124.0% | $-92,844 (vs do-nothing $-77,680) |
| $775 | 4d | 3 Aug 2026 | $21.05 | 2/5 | $31,575 | $33,585 | 62% | 72% | +$3,302 | -$54,923 | 73.9% | $-62,864 (vs do-nothing $-47,700) |
| $785 | 15d | 14 Aug 2026 | $42.45 | 4/5 | $33,960 | $34,150 | 62% | 72% | +$2,688 | -$97,286 | 130.9% | $-98,004 (vs do-nothing $-82,840) |
| $780 | 8d | 7 Aug 2026 | $33.30 | 3/5 | $37,462 | $38,562 | 62% | 71% | +$3,002 | -$77,210 | 103.9% | $-81,539 (vs do-nothing $-66,375) |
| $775 | 6d | 5 Aug 2026 | $27.15 | 3/5 | $40,725 | $41,825 | 61% | 71% | +$1,986 | -$80,555 | 108.4% | $-84,884 (vs do-nothing $-69,720) |
| $780 | 15d | 14 Aug 2026 | $45.55 | 3/5 | $27,330 | $28,430 | 61% | 71% | +$2,702 | -$73,535 | 99.0% | $-77,864 (vs do-nothing $-62,700) |
| $780 | 22d | 21 Aug 2026 | $54.00 | 4/5 | $29,455 | $29,645 | 61% | 71% | +$2,443 | -$94,666 | 127.4% | $-95,384 (vs do-nothing $-80,220) |
| $770 | 4d | 3 Aug 2026 | $22.75 | 2/5 | $34,125 | $36,135 | 60% | 70% | +$2,944 | -$55,583 | 74.8% | $-63,524 (vs do-nothing $-48,360) |
| $775 | 8d | 7 Aug 2026 | $35.10 | 3/5 | $39,488 | $40,588 | 60% | 71% | +$2,800 | -$78,170 | 105.2% | $-82,499 (vs do-nothing $-67,335) |
| $770 | 6d | 5 Aug 2026 | $28.80 | 2/5 | $28,800 | $30,810 | 59% | 70% | +$948 | -$54,373 | 73.2% | $-62,314 (vs do-nothing $-47,150) |
| $770 | 8d | 7 Aug 2026 | $37.45 | 2/5 | $28,088 | $30,098 | 59% | 70% | +$2,075 | -$52,643 | 70.9% | $-60,584 (vs do-nothing $-45,420) |
| $770 | 22d | 21 Aug 2026 | $58.40 | 4/5 | $31,855 | $32,045 | 58% | 70% | +$2,557 | -$96,906 | 130.4% | $-97,624 (vs do-nothing $-82,460) |
| $765 | 4d | 3 Aug 2026 | $24.55 | 2/5 | $36,825 | $38,835 | 58% | 69% | +$2,528 | -$56,223 | 75.7% | $-64,164 (vs do-nothing $-49,000) |
| $765 | 6d | 5 Aug 2026 | $30.75 | 2/5 | $30,750 | $32,760 | 57% | 69% | +$759 | -$54,983 | 74.0% | $-62,924 (vs do-nothing $-47,760) |
| $765 | 8d | 7 Aug 2026 | $39.80 | 2/5 | $29,850 | $31,860 | 57% | 69% | +$2,214 | -$53,173 | 71.6% | $-61,114 (vs do-nothing $-45,950) |
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%). Survival, POP and touch use vol x 1.00 (raw implied: the VRP haircut is applied to the premium edge but NOT to risk, because understating the edge costs opportunity while understating breach odds costs capital; the risk-side haircut arms only from the graded ledger). 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.