2 contracts (200 sh) | BE SS: $1220.00 | CC-SS: $1279.52 | IV: HIGH | Accounts: Neville:0865
| Max Loss | $198,000 | (ND $250.00 + SW $740) x 200 |
| Normal income ref | $33,750/mo | 95% ann ROI on ML |
| Hedge rolling cost | $429/mo | |
| Unrealized P&L | $-61,080 | fortress legs from IBKR |
| Open leg | Acct | Credit/sh | In flight | Opened |
|---|---|---|---|---|
| 2x $1180C 17 Jul 2026 | U13190865 | $23.02 | $4,604 | 2026-07-06 |
Each Friday gets its own recommended pick and full income ladder (safest strike per income rung, sized across your 2 contracts). The master ranks the two by E[net]/mo to pick one grand pick; both are shown here so you can choose the tenor that fits your roll cadence.
| Track | Expiry | Sell | Survival | Income/mo | E[net]/mo |
|---|---|---|---|---|---|
| NEXT FRIDAY 🏆 | 17 Jul 2026 · 7d | 2 × $1115 | 80% | $17,571 | $4,223 |
| Rung | Sell | Expiry | DTE | OTM | Survival | Touch odds | Per cycle | Income/mo | Δ vs pick | Cap give-up | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ▸ | cover hedge | 1 × $1330 | 17 Jul | 7d | 33.5% | 98% | 5% | $254 | $1,089 | -$16,483 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 1 × $1330 33.5% OTM over spot $996.00 17 Jul 2026 (7d, $2.67 mid) = $254 credit for the 7d cycle → $1,089/mo projected Survival (stays ≤ $1330) 98% Breach risk 2% POP (stays ≤ $1332.67) 98% EV / mo +$806 📈 CAMPAIGN OUTLOOK (400 paths, sell-roll-repeat this rung for 9 mo) whole in 1.1 mo [0.5-2.8] median, 0.1 mo faster than no FIGHT (1.2 mo) · 63% of paths whole by 9 mo (vs 66% without) · ~0.4 challenges expected · median CC cash $8,796 🛡 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) 2% Flat exit net (mid-life) -$5,631 Free roll-up none Safest escape (by 31 Jul 2026) $1,434 @ 76% POP 69% 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 7); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $83.18/sh now → $58.85 mid-life (likely $40.54–$82.72) → ≈ $0 at expiry | you banked $2.54/sh, so a flat mid-life exit nets -$56.31/sh | roll rows are incremental, the banked premium stays yours 📊 Across 74 simulated challenges: the $1,330 strike is typically first touched on day 6 of 7, at $1,369 (overshoots $39.43). 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 ✓ $1330 is at/above CC-SS $1279.52: 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 < $0.64/sh (~25% of the $2.54 collected) or spot ≥ $1,332.67 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $1,330)); NOT the premium you collected. Momentum override: two daily closes above $1,218.66 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 1.03 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $1279.52, where you are whole again, by expiry) Starting unrealized P&L: $-61,080 + Fortress recovery (un-capped): +$58,631 − CC assignment net of premium (1 × $1330): -$0 − Conservative CC assignment net of premium (1 × $1220): -$5,232 Total Position P&L @ SS: $-7,680 (+$53,400 vs today) Do-nothing baseline at SS: $-12,912 (this trade vs do-nothing: +$5,232, the opportunity cost of earning $1,089/mo FIGHT income now) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 🛡 safe yield | 2 × $1190 | 17 Jul | 7d | 19.5% | 90% | 20% | $1,940 | $8,314 | -$9,257 | $15,964 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 2 × $1190 19.5% OTM over spot $996.00 17 Jul 2026 (7d, $10.15 mid) = $1,940 credit for the 7d cycle → $8,314/mo projected Survival (stays ≤ $1190) 90% Breach risk 10% POP (stays ≤ $1200.15) 91% EV / mo +$4,424 📈 CAMPAIGN OUTLOOK (400 paths, sell-roll-repeat this rung for 9 mo) whole in 1.1 mo [0.5-2.5] median · 68% of paths whole by 9 mo (vs 68% without) · ~2.4 challenges expected · median CC cash $13,909 🛡 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) -$8,590 Free roll-up +$9/wk Safest escape (by 31 Jul 2026) $1,334 @ 79% POP 74% survival Roll menuyour doors if the call gets challenged; each row = buy back the 2 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: $74.43/sh now → $52.65 mid-life (likely $48.86–$81.40) → ≈ $0 at expiry | you banked $9.70/sh, so a flat mid-life exit nets -$42.95/sh | roll rows are incremental, the banked premium stays yours 📊 Across 453 simulated challenges: the $1,190 strike is typically first touched on day 5 of 7, at $1,228 (overshoots $38.33). 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 ⚠ $1190 is $90 below CC-SS $1279.52: 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 < $2.42/sh (~25% of the $9.70 collected) or spot ≥ $1,200.15 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $1,190)); NOT the premium you collected. Momentum override: two daily closes above $1,218.66 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 1.03 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $1279.52, where you are whole again, by expiry) Starting unrealized P&L: $-61,080 + Fortress recovery (un-capped): +$58,631 − CC assignment net of premium (2 × $1190): -$15,964 Total Position P&L @ SS: $-18,412 (+$42,668 vs today) Do-nothing baseline at SS: $-12,912 (this trade vs do-nothing: $-5,500, the opportunity cost of earning $8,314/mo FIGHT income now) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 33% normal | 2 × $1160 | 17 Jul | 7d | 16.5% | 87% | 27% | $2,640 | $11,314 | -$6,257 | $21,264 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 2 × $1160 16.5% OTM over spot $996.00 17 Jul 2026 (7d, $13.72 mid) = $2,640 credit for the 7d cycle → $11,314/mo projected Survival (stays ≤ $1160) 87% Breach risk 13% POP (stays ≤ $1173.72) 89% EV / mo +$5,438 📈 CAMPAIGN OUTLOOK (400 paths, sell-roll-repeat this rung for 9 mo) whole in 1.2 mo [0.5-2.5] median · 68% of paths whole by 9 mo (vs 66% without) · ~3.3 challenges expected · median CC cash $18,225 🛡 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) -$7,625 Free roll-up +$9/wk Safest escape (by 31 Jul 2026) $1,324 @ 81% POP 77% survival Roll menuyour doors if the call gets challenged; each row = buy back the 2 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: $72.55/sh now → $51.32 mid-life (likely $48.16–$81.07) → ≈ $0 at expiry | you banked $13.20/sh, so a flat mid-life exit nets -$38.12/sh | roll rows are incremental, the banked premium stays yours 📊 Across 594 simulated challenges: the $1,160 strike is typically first touched on day 5 of 7, at $1,199 (overshoots $38.91). 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 ⚠ $1160 is $120 below CC-SS $1279.52: 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 < $3.30/sh (~25% of the $13.20 collected) or spot ≥ $1,173.72 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $1,160)); NOT the premium you collected. Momentum override: two daily closes above $1,218.66 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 1.03 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $1279.52, where you are whole again, by expiry) Starting unrealized P&L: $-61,080 + Fortress recovery (un-capped): +$58,631 − CC assignment net of premium (2 × $1160): -$21,264 Total Position P&L @ SS: $-23,712 (+$37,368 vs today) Do-nothing baseline at SS: $-12,912 (this trade vs do-nothing: $-10,800, the opportunity cost of earning $11,314/mo FIGHT income now) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 🎯 50% normal | 2 × $1115 | 17 Jul | 7d | 11.9% | 80% | 32% | $4,100 | $17,571 | — | $28,804 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 2 × $1115 11.9% OTM over spot $996.00 17 Jul 2026 (7d, $21.48 mid) = $4,100 credit for the 7d cycle → $17,571/mo projected Survival (stays ≤ $1115) 80% Breach risk 20% POP (stays ≤ $1136.47) 84% EV / mo +$6,878 📈 CAMPAIGN OUTLOOK (400 paths, sell-roll-repeat this rung for 9 mo) whole in 1.2 mo [0.4-3.3] median · 75% of paths whole by 9 mo (vs 68% without) · ~5.1 challenges expected · median CC cash $21,837 🛡 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) -$5,767 Free roll-up +$9/wk Safest escape (by 31 Jul 2026) $1,319 @ 84% POP 81% survival Roll menuyour doors if the call gets challenged; each row = buy back the 2 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: $69.74/sh now → $49.33 mid-life (likely $50.76–$81.68) → ≈ $0 at expiry | you banked $20.50/sh, so a flat mid-life exit nets -$28.83/sh | roll rows are incremental, the banked premium stays yours 📊 Across 947 simulated challenges: the $1,115 strike is typically first touched on day 4 of 7, at $1,152 (overshoots $36.69). The [P25–P75] under each Total is that door's credit across those paths; % credit is the share of those challenges where the roll is a net credit.
If rolled & exited = your total from-entry P&L if you roll to that strike and then close the whole fortress with the stock pinned there (all legs repriced; SAFE = P&L ≥ 0). Cap gain is what that roll earns THIS cycle (premium + appreciation from today to the new strike); the total adds your existing MTM on top. Same from-entry basis as this tool's @cap / total-exit numbers, at the rolled strike. POP = P(stays ≤ strike + premium collected, the call is profitable); surv = P(stays ≤ strike, the call expires fully worthless). Survival is the stricter bar (no premium cushion), so it sits below POP. Method: each leg = its live quote (buyback off the ask, sells off the bid) × a Black-Scholes ratio to the challenge, using the leg's own IV shifted -0.4 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 ⚠ $1115 is $165 below CC-SS $1279.52: 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 < $5.12/sh (~25% of the $20.50 collected) or spot ≥ $1,136.47 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $1,115)); NOT the premium you collected. Momentum override: two daily closes above $1,218.66 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 1.03 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $1279.52, where you are whole again, by expiry) Starting unrealized P&L: $-61,080 + Fortress recovery (un-capped): +$58,631 − CC assignment net of premium (2 × $1115): -$28,804 Total Position P&L @ SS: $-31,252 (+$29,828 vs today) Do-nothing baseline at SS: $-12,912 (this trade vs do-nothing: $-18,340, the opportunity cost of earning $17,571/mo FIGHT income now) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 100% normal | 2 × $1040 | 17 Jul | 7d | 4.4% | 64% | 75% | $8,100 | $34,714 | +$17,143 | $39,804 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 2 × $1040 4.4% OTM over spot $996.00 17 Jul 2026 (7d, $41.80 mid) = $8,100 credit for the 7d cycle → $34,714/mo projected Survival (stays ≤ $1040) 64% Breach risk 36% POP (stays ≤ $1081.80) 74% EV / mo +$8,128 📈 CAMPAIGN OUTLOOK (400 paths, sell-roll-repeat this rung for 9 mo) whole in 1.2 mo [0.6-2.7] median, 0.2 mo faster than no FIGHT (1.4 mo) · 77% of paths whole by 9 mo (vs 68% without) · ~11.6 challenges expected · median CC cash $26,917 🛡 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) 57% Flat exit net (mid-life) -$1,103 Free roll-up +$21/wk Safest escape (by 31 Jul 2026) $1,344 @ 91% POP 90% survival Roll menuyour doors if the call gets challenged; each row = buy back the 2 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: $65.05/sh now → $46.02 mid-life (likely $59.98–$84.84) → ≈ $0 at expiry | you banked $40.50/sh, so a flat mid-life exit nets -$5.52/sh | roll rows are incremental, the banked premium stays yours 📊 Across 1,725 simulated challenges: the $1,040 strike is typically first touched on day 3 of 7, at $1,074 (overshoots $34.42). 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 ⚠ $1040 is $240 below CC-SS $1279.52: 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 < $10.12/sh (~25% of the $40.50 collected) or spot ≥ $1,081.80 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $1,040)); NOT the premium you collected. Momentum override: two daily closes above $1,218.66 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 1.03 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $1279.52, where you are whole again, by expiry) Starting unrealized P&L: $-61,080 + Fortress recovery (un-capped): +$58,631 − CC assignment net of premium (2 × $1040): -$39,804 Total Position P&L @ SS: $-42,252 (+$18,828 vs today) Do-nothing baseline at SS: $-12,912 (this trade vs do-nothing: $-29,340, the opportunity cost of earning $34,714/mo FIGHT income now) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Every eligible strike x expiry in the 4-45 DTE band (6 expiries scanned, 143 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: 1.034 (IBKR) | Recovery@SS: +$58,631 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $-12,912
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $1115 | 7d | 17 Jul 2026 | $20.50 | 2/2 | $17,571 | $17,143 | 80% | 84% | +$6,878 | -$28,804 | 57.6% | $-31,252 (vs do-nothing $-18,340) |
| $1110 | 7d | 17 Jul 2026 | $21.55 | 2/2 | $18,471 | $18,043 | 79% | 83% | +$7,065 | -$29,594 | 59.2% | $-32,042 (vs do-nothing $-19,130) |
| $1105 | 7d | 17 Jul 2026 | $22.60 | 2/2 | $19,371 | $18,943 | 79% | 83% | +$7,211 | -$30,384 | 60.8% | $-32,832 (vs do-nothing $-19,920) |
| $1100 | 7d | 17 Jul 2026 | $23.70 | 2/2 | $20,314 | $19,886 | 78% | 82% | +$7,356 | -$31,164 | 62.3% | $-33,612 (vs do-nothing $-20,700) |
| $1080 | 5d | 15 Jul 2026 | $18.85 | 2/2 | $22,620 | $22,191 | 78% | 82% | +$8,632 | -$36,134 | 72.3% | $-38,582 (vs do-nothing $-25,670) |
| $1095 | 7d | 17 Jul 2026 | $24.85 | 2/2 | $21,300 | $20,871 | 77% | 81% | +$7,498 | -$31,934 | 63.9% | $-34,382 (vs do-nothing $-21,470) |
| $1090 | 7d | 17 Jul 2026 | $25.25 | 2/2 | $21,643 | $21,214 | 76% | 81% | +$6,950 | -$32,854 | 65.7% | $-35,302 (vs do-nothing $-22,390) |
| $1070 | 5d | 15 Jul 2026 | $21.25 | 2/2 | $25,500 | $25,071 | 75% | 80% | +$9,014 | -$37,654 | 75.3% | $-40,102 (vs do-nothing $-27,190) |
| $1085 | 7d | 17 Jul 2026 | $27.30 | 2/2 | $23,400 | $22,971 | 75% | 80% | +$7,768 | -$33,444 | 66.9% | $-35,892 (vs do-nothing $-22,980) |
| $1080 | 7d | 17 Jul 2026 | $28.60 | 2/2 | $24,514 | $24,086 | 74% | 79% | +$7,892 | -$34,184 | 68.4% | $-36,632 (vs do-nothing $-23,720) |
| $1095 | 12d | 22 Jul 2026 | $34.05 | 2/2 | $17,025 | $16,596 | 73% | 79% | +$4,240 | -$30,094 | 60.2% | $-32,542 (vs do-nothing $-19,630) |
| $1085 | 10d | 20 Jul 2026 | $28.35 | 2/2 | $17,010 | $16,581 | 73% | 79% | +$3,187 | -$33,234 | 66.5% | $-35,682 (vs do-nothing $-22,770) |
| $1075 | 7d | 17 Jul 2026 | $29.35 | 2/2 | $25,157 | $24,729 | 73% | 79% | +$7,491 | -$35,034 | 70.1% | $-37,482 (vs do-nothing $-24,570) |
Showing the 60 next-safest rows of 130.
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $1100 | 14d | 24 Jul 2026 | $40.45 | 2/2 | $17,336 | $16,907 | 73% | 78% | +$4,252 | -$27,814 | 55.6% | $-30,262 (vs do-nothing $-17,350) |
| $1060 | 5d | 15 Jul 2026 | $23.10 | 2/2 | $27,720 | $27,291 | 72% | 79% | +$8,380 | -$39,284 | 78.6% | $-41,732 (vs do-nothing $-28,820) |
| $1090 | 12d | 22 Jul 2026 | $34.55 | 2/2 | $17,275 | $16,846 | 72% | 78% | +$3,881 | -$30,994 | 62.0% | $-33,442 (vs do-nothing $-20,530) |
| $1080 | 10d | 20 Jul 2026 | $29.95 | 2/2 | $17,970 | $17,541 | 72% | 78% | +$3,396 | -$33,914 | 67.8% | $-36,362 (vs do-nothing $-23,450) |
| $1095 | 14d | 24 Jul 2026 | $41.90 | 2/2 | $17,957 | $17,529 | 72% | 78% | +$4,316 | -$28,524 | 57.0% | $-30,972 (vs do-nothing $-18,060) |
| $1085 | 12d | 22 Jul 2026 | $35.00 | 2/2 | $17,500 | $17,071 | 72% | 78% | +$3,472 | -$31,904 | 63.8% | $-34,352 (vs do-nothing $-21,440) |
| $1070 | 7d | 17 Jul 2026 | $31.40 | 2/2 | $26,914 | $26,486 | 72% | 78% | +$8,151 | -$35,624 | 71.2% | $-38,072 (vs do-nothing $-25,160) |
| $1055 | 5d | 15 Jul 2026 | $15.15 | 2/2 | $18,183 | $17,754 | 71% | 75% | $-2,728 | -$41,873 | 83.7% | $-44,322 (vs do-nothing $-31,410) |
| $1075 | 10d | 20 Jul 2026 | $30.85 | 2/2 | $18,510 | $18,081 | 71% | 77% | +$3,150 | -$34,734 | 69.5% | $-37,182 (vs do-nothing $-24,270) |
| $1090 | 14d | 24 Jul 2026 | $43.50 | 2/2 | $18,643 | $18,214 | 71% | 78% | +$4,424 | -$29,204 | 58.4% | $-31,652 (vs do-nothing $-18,740) |
| $1080 | 12d | 22 Jul 2026 | $37.25 | 2/2 | $18,625 | $18,196 | 71% | 77% | +$3,937 | -$32,454 | 64.9% | $-34,902 (vs do-nothing $-21,990) |
| $1065 | 7d | 17 Jul 2026 | $32.85 | 2/2 | $28,157 | $27,729 | 70% | 77% | +$8,240 | -$36,334 | 72.7% | $-38,782 (vs do-nothing $-25,870) |
| $1085 | 14d | 24 Jul 2026 | $44.80 | 2/2 | $19,200 | $18,771 | 70% | 77% | +$4,383 | -$29,944 | 59.9% | $-32,392 (vs do-nothing $-19,480) |
| $1070 | 10d | 20 Jul 2026 | $32.75 | 2/2 | $19,650 | $19,221 | 70% | 77% | +$3,470 | -$35,354 | 70.7% | $-37,802 (vs do-nothing $-24,890) |
| $1075 | 12d | 22 Jul 2026 | $38.95 | 2/2 | $19,475 | $19,046 | 70% | 77% | +$4,100 | -$33,114 | 66.2% | $-35,562 (vs do-nothing $-22,650) |
| $1050 | 5d | 15 Jul 2026 | $26.40 | 2/2 | $31,680 | $31,251 | 70% | 77% | +$9,099 | -$40,624 | 81.2% | $-43,072 (vs do-nothing $-30,160) |
| $1080 | 14d | 24 Jul 2026 | $46.35 | 2/2 | $19,864 | $19,436 | 69% | 77% | +$4,428 | -$30,634 | 61.3% | $-33,082 (vs do-nothing $-20,170) |
| $1060 | 7d | 17 Jul 2026 | $34.10 | 2/2 | $29,229 | $28,800 | 69% | 77% | +$8,100 | -$37,084 | 74.2% | $-39,532 (vs do-nothing $-26,620) |
| $1065 | 10d | 20 Jul 2026 | $34.40 | 2/2 | $20,640 | $20,211 | 69% | 76% | +$3,603 | -$36,024 | 72.0% | $-38,472 (vs do-nothing $-25,560) |
| $1070 | 12d | 22 Jul 2026 | $39.65 | 2/2 | $19,825 | $19,396 | 69% | 76% | +$3,734 | -$33,974 | 67.9% | $-36,422 (vs do-nothing $-23,510) |
| $1075 | 14d | 24 Jul 2026 | $47.80 | 2/2 | $20,486 | $20,057 | 69% | 76% | +$4,409 | -$31,344 | 62.7% | $-33,792 (vs do-nothing $-20,880) |
| $1085 | 21d | 31 Jul 2026 | $60.05 | 2/2 | $17,157 | $16,729 | 68% | 76% | +$3,349 | -$26,894 | 53.8% | $-29,342 (vs do-nothing $-16,430) |
| $1045 | 5d | 15 Jul 2026 | $27.55 | 2/2 | $33,060 | $32,631 | 68% | 76% | +$8,705 | -$41,394 | 82.8% | $-43,842 (vs do-nothing $-30,930) |
| $1055 | 7d | 17 Jul 2026 | $35.70 | 2/2 | $30,600 | $30,171 | 68% | 76% | +$8,200 | -$37,764 | 75.5% | $-40,212 (vs do-nothing $-27,300) |
| $1060 | 10d | 20 Jul 2026 | $35.60 | 2/2 | $21,360 | $20,931 | 68% | 76% | +$3,430 | -$36,784 | 73.6% | $-39,232 (vs do-nothing $-26,320) |
| $1065 | 12d | 22 Jul 2026 | $42.45 | 2/2 | $21,225 | $20,796 | 68% | 76% | +$4,391 | -$34,414 | 68.8% | $-36,862 (vs do-nothing $-23,950) |
| $1070 | 14d | 24 Jul 2026 | $49.30 | 2/2 | $21,129 | $20,700 | 68% | 76% | +$4,390 | -$32,044 | 64.1% | $-34,492 (vs do-nothing $-21,580) |
| $1080 | 21d | 31 Jul 2026 | $61.15 | 2/2 | $17,471 | $17,043 | 68% | 75% | +$3,218 | -$27,674 | 55.3% | $-30,122 (vs do-nothing $-17,210) |
| $1060 | 12d | 22 Jul 2026 | $42.95 | 2/2 | $21,475 | $21,046 | 67% | 75% | +$3,867 | -$35,314 | 70.6% | $-37,762 (vs do-nothing $-24,850) |
| $1050 | 7d | 17 Jul 2026 | $37.20 | 2/2 | $31,886 | $31,457 | 67% | 75% | +$8,154 | -$38,464 | 76.9% | $-40,912 (vs do-nothing $-28,000) |
| $1055 | 10d | 20 Jul 2026 | $37.25 | 2/2 | $22,350 | $21,921 | 67% | 75% | +$3,489 | -$37,454 | 74.9% | $-39,902 (vs do-nothing $-26,990) |
| $1075 | 21d | 31 Jul 2026 | $63.15 | 2/2 | $18,043 | $17,614 | 67% | 75% | +$3,331 | -$28,274 | 56.5% | $-30,722 (vs do-nothing $-17,810) |
| $1065 | 14d | 24 Jul 2026 | $51.05 | 2/2 | $21,879 | $21,450 | 67% | 75% | +$4,456 | -$32,694 | 65.4% | $-35,142 (vs do-nothing $-22,230) |
| $1040 | 5d | 15 Jul 2026 | $29.20 | 1/2 | $17,520 | $19,251 | 67% | 75% | +$4,402 | -$21,032 | 42.1% | $-28,712 (vs do-nothing $-15,800) |
| $1070 | 21d | 31 Jul 2026 | $65.00 | 2/2 | $18,571 | $18,143 | 66% | 75% | +$3,390 | -$28,904 | 57.8% | $-31,352 (vs do-nothing $-18,440) |
| $1055 | 12d | 22 Jul 2026 | $45.10 | 2/2 | $22,550 | $22,121 | 66% | 75% | +$4,139 | -$35,884 | 71.8% | $-38,332 (vs do-nothing $-25,420) |
| $1060 | 14d | 24 Jul 2026 | $53.05 | 2/2 | $22,736 | $22,307 | 66% | 75% | +$4,606 | -$33,294 | 66.6% | $-35,742 (vs do-nothing $-22,830) |
| $1050 | 10d | 20 Jul 2026 | $40.10 | 2/2 | $24,060 | $23,631 | 66% | 75% | +$4,229 | -$37,884 | 75.8% | $-40,332 (vs do-nothing $-27,420) |
| $1045 | 7d | 17 Jul 2026 | $38.20 | 2/2 | $32,743 | $32,314 | 66% | 75% | +$7,616 | -$39,264 | 78.5% | $-41,712 (vs do-nothing $-28,800) |
| $1065 | 21d | 31 Jul 2026 | $66.75 | 2/2 | $19,071 | $18,643 | 65% | 74% | +$3,407 | -$29,554 | 59.1% | $-32,002 (vs do-nothing $-19,090) |
| $1035 | 5d | 15 Jul 2026 | $19.45 | 2/2 | $23,336 | $22,907 | 65% | 71% | $-4,891 | -$45,014 | 90.0% | $-47,463 (vs do-nothing $-34,551) |
| $1055 | 14d | 24 Jul 2026 | $53.85 | 2/2 | $23,079 | $22,650 | 65% | 74% | +$4,219 | -$34,134 | 68.3% | $-36,582 (vs do-nothing $-23,670) |
| $1050 | 12d | 22 Jul 2026 | $46.45 | 2/2 | $23,225 | $22,796 | 65% | 74% | +$3,981 | -$36,614 | 73.2% | $-39,062 (vs do-nothing $-26,150) |
| $1045 | 10d | 20 Jul 2026 | $42.90 | 2/2 | $25,740 | $25,311 | 65% | 74% | +$4,900 | -$38,324 | 76.6% | $-40,772 (vs do-nothing $-27,860) |
| $1060 | 21d | 31 Jul 2026 | $68.35 | 2/2 | $19,529 | $19,100 | 65% | 74% | +$3,369 | -$30,234 | 60.5% | $-32,682 (vs do-nothing $-19,770) |
| $1040 | 7d | 17 Jul 2026 | $40.50 | 1/2 | $17,357 | $19,089 | 64% | 74% | +$4,064 | -$19,902 | 39.8% | $-27,582 (vs do-nothing $-14,670) |
| $1050 | 14d | 24 Jul 2026 | $56.95 | 2/2 | $24,407 | $23,979 | 64% | 74% | +$4,795 | -$34,514 | 69.0% | $-36,962 (vs do-nothing $-24,050) |
| $1045 | 12d | 22 Jul 2026 | $48.30 | 2/2 | $24,150 | $23,721 | 64% | 74% | +$4,041 | -$37,244 | 74.5% | $-39,692 (vs do-nothing $-26,780) |
| $1055 | 21d | 31 Jul 2026 | $70.30 | 2/2 | $20,086 | $19,657 | 64% | 74% | +$3,419 | -$30,844 | 61.7% | $-33,292 (vs do-nothing $-20,380) |
| $1040 | 10d | 20 Jul 2026 | $42.65 | 2/2 | $25,590 | $25,161 | 64% | 73% | +$3,700 | -$39,374 | 78.7% | $-41,822 (vs do-nothing $-28,910) |
| $1030 | 5d | 15 Jul 2026 | $31.60 | 1/2 | $18,960 | $20,691 | 64% | 73% | +$3,795 | -$21,792 | 43.6% | $-29,472 (vs do-nothing $-16,560) |
| $1045 | 14d | 24 Jul 2026 | $58.15 | 2/2 | $24,921 | $24,493 | 63% | 73% | +$4,532 | -$35,274 | 70.5% | $-37,722 (vs do-nothing $-24,810) |
| $1050 | 21d | 31 Jul 2026 | $71.45 | 2/2 | $20,414 | $19,986 | 63% | 73% | +$3,227 | -$31,614 | 63.2% | $-34,062 (vs do-nothing $-21,150) |
| $1035 | 7d | 17 Jul 2026 | $42.75 | 1/2 | $18,321 | $20,053 | 63% | 73% | +$4,266 | -$20,177 | 40.4% | $-27,857 (vs do-nothing $-14,945) |
| $1040 | 12d | 22 Jul 2026 | $50.20 | 2/2 | $25,100 | $24,671 | 63% | 73% | +$4,094 | -$37,864 | 75.7% | $-40,312 (vs do-nothing $-27,400) |
| $1045 | 21d | 31 Jul 2026 | $74.05 | 2/2 | $21,157 | $20,729 | 63% | 73% | +$3,436 | -$32,094 | 64.2% | $-34,542 (vs do-nothing $-21,630) |
| $1035 | 10d | 20 Jul 2026 | $44.60 | 2/2 | $26,760 | $26,331 | 62% | 73% | +$3,779 | -$39,984 | 80.0% | $-42,432 (vs do-nothing $-29,520) |
| $1040 | 14d | 24 Jul 2026 | $59.95 | 2/2 | $25,693 | $25,264 | 62% | 73% | +$4,503 | -$35,914 | 71.8% | $-38,362 (vs do-nothing $-25,450) |
| $1035 | 12d | 22 Jul 2026 | $52.15 | 2/2 | $26,075 | $25,646 | 62% | 73% | +$4,140 | -$38,474 | 76.9% | $-40,922 (vs do-nothing $-28,010) |
| $1025 | 5d | 15 Jul 2026 | $21.73 | 2/2 | $26,072 | $25,643 | 62% | 69% | $-6,475 | -$46,558 | 93.1% | $-49,007 (vs do-nothing $-36,095) |
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 2 contracts at the conservative CC.