2 contracts (200 sh) | BE SS: $1220.00 | CC-SS: $1273.90 | IV: HIGH | Accounts: Neville:0865
| Max Loss | $198,000 | (ND $250.00 + SW $740) x 200 |
| Normal income ref | $35,079/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 | 82% | $17,571 | $4,237 |
| Rung | Sell | Expiry | DTE | OTM | Survival | Touch odds | Per cycle | Income/mo | Δ vs pick | Cap give-up | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ▸ | cover hedge | 1 × $1320 | 17 Jul | 7d | 33.7% | 98% | 5% | $267 | $1,144 | -$16,427 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 1 × $1320 33.7% OTM over spot $987.15 17 Jul 2026 (7d, $2.91 mid) = $267 credit for the 7d cycle → $1,144/mo projected Survival (stays ≤ $1320) 98% Breach risk 2% POP (stays ≤ $1322.91) 98% EV / mo +$881 📈 CAMPAIGN OUTLOOK (400 paths, sell-roll-repeat this rung for 9 mo) whole in 1.1 mo [0.5-3.0] median · 66% of paths whole by 9 mo (vs 68% without) · ~0.5 challenges expected · median CC cash $8,637 🛡 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) -$6,040 Free roll-up none Safest escape (by 31 Jul 2026) $1,433 @ 77% POP 70% 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: $89.16/sh now → $63.07 mid-life (likely $48.99–$86.32) → ≈ $0 at expiry | you banked $2.67/sh, so a flat mid-life exit nets -$60.40/sh | roll rows are incremental, the banked premium stays yours 📊 Across 67 simulated challenges: the $1,320 strike is typically first touched on day 5 of 7, at $1,359 (overshoots $39.09). 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 ✓ $1320 is at/above CC-SS $1273.90: 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 < $0.67/sh (~25% of the $2.67 collected) or spot ≥ $1,322.91 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $1,320)); NOT the premium you collected. Momentum override: two daily closes above $1,218.89 (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 $1273.90, where you are whole again, by expiry) Starting unrealized P&L: $-61,080 + Fortress recovery (un-capped): +$59,300 − CC assignment net of premium (1 × $1320): -$0 − Conservative CC assignment net of premium (1 × $1220): -$4,670 Total Position P&L @ SS: $-6,450 (+$54,630 vs today) Do-nothing baseline at SS: $-11,120 (this trade vs do-nothing: +$4,670, the opportunity cost of earning $1,144/mo FIGHT income now) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 🛡 safe yield | 2 × $1180 | 17 Jul | 7d | 19.5% | 90% | 20% | $2,120 | $9,086 | -$8,486 | $16,660 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 2 × $1180 19.5% OTM over spot $987.15 17 Jul 2026 (7d, $11.25 mid) = $2,120 credit for the 7d cycle → $9,086/mo projected Survival (stays ≤ $1180) 90% Breach risk 10% POP (stays ≤ $1191.25) 91% EV / mo +$5,294 📈 CAMPAIGN OUTLOOK (400 paths, sell-roll-repeat this rung for 9 mo) whole in 1.2 mo [0.6-2.8] median · 69% of paths whole by 9 mo (vs 67% without) · ~2.4 challenges expected · median CC cash $15,368 🛡 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) -$9,157 Free roll-up +$7/wk Safest escape (by 31 Jul 2026) $1,323 @ 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: $79.70/sh now → $56.38 mid-life (likely $51.54–$85.14) → ≈ $0 at expiry | you banked $10.60/sh, so a flat mid-life exit nets -$45.78/sh | roll rows are incremental, the banked premium stays yours 📊 Across 413 simulated challenges: the $1,180 strike is typically first touched on day 5 of 7, at $1,219 (overshoots $38.62). 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 ⚠ $1180 is $94 below CC-SS $1273.90: 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 < $2.65/sh (~25% of the $10.60 collected) or spot ≥ $1,191.25 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $1,180)); NOT the premium you collected. Momentum override: two daily closes above $1,218.89 (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 $1273.90, where you are whole again, by expiry) Starting unrealized P&L: $-61,080 + Fortress recovery (un-capped): +$59,300 − CC assignment net of premium (2 × $1180): -$16,660 Total Position P&L @ SS: $-18,440 (+$42,640 vs today) Do-nothing baseline at SS: $-11,120 (this trade vs do-nothing: $-7,320, the opportunity cost of earning $9,086/mo FIGHT income now) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 33% normal | 2 × $1155 | 17 Jul | 7d | 17.0% | 88% | 26% | $2,780 | $11,914 | -$5,657 | $21,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 2 × $1155 17.0% OTM over spot $987.15 17 Jul 2026 (7d, $14.45 mid) = $2,780 credit for the 7d cycle → $11,914/mo projected Survival (stays ≤ $1155) 88% Breach risk 12% POP (stays ≤ $1169.45) 89% EV / mo +$6,530 📈 CAMPAIGN OUTLOOK (400 paths, sell-roll-repeat this rung for 9 mo) whole in 1.1 mo [0.4-2.5] median, 0.1 mo faster than no FIGHT (1.2 mo) · 69% of paths whole by 9 mo (vs 66% without) · ~3.1 challenges expected · median CC cash $18,665 🛡 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) 18% Flat exit net (mid-life) -$8,258 Free roll-up +$7/wk Safest escape (by 31 Jul 2026) $1,308 @ 80% POP 76% 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: $78.01/sh now → $55.19 mid-life (likely $49.39–$86.44) → ≈ $0 at expiry | you banked $13.90/sh, so a flat mid-life exit nets -$41.29/sh | roll rows are incremental, the banked premium stays yours 📊 Across 547 simulated challenges: the $1,155 strike is typically first touched on day 5 of 7, at $1,191 (overshoots $36.48). 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 ⚠ $1155 is $119 below CC-SS $1273.90: 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 < $3.48/sh (~25% of the $13.90 collected) or spot ≥ $1,169.45 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $1,155)); NOT the premium you collected. Momentum override: two daily closes above $1,218.89 (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 $1273.90, where you are whole again, by expiry) Starting unrealized P&L: $-61,080 + Fortress recovery (un-capped): +$59,300 − CC assignment net of premium (2 × $1155): -$21,000 Total Position P&L @ SS: $-22,780 (+$38,300 vs today) Do-nothing baseline at SS: $-11,120 (this trade vs do-nothing: $-11,660, the opportunity cost of earning $11,914/mo FIGHT income now) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 🎯 50% normal | 2 × $1115 | 17 Jul | 7d | 13.0% | 82% | 29% | $4,100 | $17,571 | — | $27,680 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 2 × $1115 13.0% OTM over spot $987.15 17 Jul 2026 (7d, $21.48 mid) = $4,100 credit for the 7d cycle → $17,571/mo projected Survival (stays ≤ $1115) 82% Breach risk 18% POP (stays ≤ $1136.47) 85% EV / mo +$8,283 📈 CAMPAIGN OUTLOOK (400 paths, sell-roll-repeat this rung for 9 mo) whole in 1.1 mo [0.5-2.6] median · 75% of paths whole by 9 mo (vs 70% without) · ~4.6 challenges expected · median CC cash $21,050 🛡 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) 29% Flat exit net (mid-life) -$6,556 Free roll-up +$7/wk Safest escape (by 31 Jul 2026) $1,308 @ 83% POP 80% 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: $75.31/sh now → $53.28 mid-life (likely $52.98–$86.66) → ≈ $0 at expiry | you banked $20.50/sh, so a flat mid-life exit nets -$32.78/sh | roll rows are incremental, the banked premium stays yours 📊 Across 876 simulated challenges: the $1,115 strike is typically first touched on day 4 of 7, at $1,150 (overshoots $34.98). 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 $159 below CC-SS $1273.90: 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 $1,218.89 (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 $1273.90, where you are whole again, by expiry) Starting unrealized P&L: $-61,080 + Fortress recovery (un-capped): +$59,300 − CC assignment net of premium (2 × $1115): -$27,680 Total Position P&L @ SS: $-29,460 (+$31,620 vs today) Do-nothing baseline at SS: $-11,120 (this trade vs do-nothing: $-18,340, the opportunity cost of earning $17,571/mo FIGHT income now) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 100% normal | 2 × $1035 | 17 Jul | 7d | 4.8% | 66% | 73% | $8,550 | $36,643 | +$19,071 | $39,230 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 2 × $1035 4.8% OTM over spot $987.15 17 Jul 2026 (7d, $43.88 mid) = $8,550 credit for the 7d cycle → $36,643/mo projected Survival (stays ≤ $1035) 66% Breach risk 34% POP (stays ≤ $1078.88) 75% EV / mo +$11,470 📈 CAMPAIGN OUTLOOK (400 paths, sell-roll-repeat this rung for 9 mo) whole in 1.3 mo [0.6-2.9] median, 0.2 mo faster than no FIGHT (1.4 mo) · 78% of paths whole by 9 mo (vs 68% without) · ~11.1 challenges expected · median CC cash $32,863 🛡 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) 55% Flat exit net (mid-life) -$1,341 Free roll-up +$18/wk Safest escape (by 31 Jul 2026) $1,328 @ 90% POP 89% 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: $69.91/sh now → $49.45 mid-life (likely $62.52–$90.75) → ≈ $0 at expiry | you banked $42.75/sh, so a flat mid-life exit nets -$6.70/sh | roll rows are incremental, the banked premium stays yours 📊 Across 1,647 simulated challenges: the $1,035 strike is typically first touched on day 3 of 7, at $1,069 (overshoots $34.40). 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 ⚠ $1035 is $239 below CC-SS $1273.90: 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 < $10.69/sh (~25% of the $42.75 collected) or spot ≥ $1,078.88 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $1,035)); NOT the premium you collected. Momentum override: two daily closes above $1,218.89 (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 $1273.90, where you are whole again, by expiry) Starting unrealized P&L: $-61,080 + Fortress recovery (un-capped): +$59,300 − CC assignment net of premium (2 × $1035): -$39,230 Total Position P&L @ SS: $-41,010 (+$20,070 vs today) Do-nothing baseline at SS: $-11,120 (this trade vs do-nothing: $-29,890, the opportunity cost of earning $36,643/mo FIGHT income now) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Every eligible strike x expiry in the 4-45 DTE band (6 expiries scanned, 148 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: +$59,300 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $-11,120
| 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 | 82% | 85% | +$8,283 | -$27,680 | 55.4% | $-29,460 (vs do-nothing $-18,340) |
| $1110 | 7d | 17 Jul 2026 | $21.55 | 2/2 | $18,471 | $18,043 | 81% | 85% | +$8,546 | -$28,470 | 56.9% | $-30,250 (vs do-nothing $-19,130) |
| $1105 | 7d | 17 Jul 2026 | $22.60 | 2/2 | $19,371 | $18,943 | 80% | 84% | +$8,769 | -$29,260 | 58.5% | $-31,040 (vs do-nothing $-19,920) |
| $1080 | 5d | 15 Jul 2026 | $18.85 | 2/2 | $22,620 | $22,191 | 80% | 84% | +$10,813 | -$35,010 | 70.0% | $-36,790 (vs do-nothing $-25,670) |
| $1100 | 7d | 17 Jul 2026 | $23.70 | 2/2 | $20,314 | $19,886 | 79% | 84% | +$8,995 | -$30,040 | 60.1% | $-31,820 (vs do-nothing $-20,700) |
| $1095 | 7d | 17 Jul 2026 | $24.85 | 2/2 | $21,300 | $20,871 | 79% | 83% | +$9,221 | -$30,810 | 61.6% | $-32,590 (vs do-nothing $-21,470) |
| $1090 | 7d | 17 Jul 2026 | $25.25 | 2/2 | $21,643 | $21,214 | 78% | 82% | +$8,760 | -$31,730 | 63.5% | $-33,510 (vs do-nothing $-22,390) |
| $1070 | 5d | 15 Jul 2026 | $21.25 | 2/2 | $25,500 | $25,071 | 78% | 82% | +$11,497 | -$36,530 | 73.1% | $-38,310 (vs do-nothing $-27,190) |
| $1085 | 7d | 17 Jul 2026 | $27.30 | 2/2 | $23,400 | $22,971 | 77% | 82% | +$9,667 | -$32,320 | 64.6% | $-34,100 (vs do-nothing $-22,980) |
| $1080 | 7d | 17 Jul 2026 | $28.60 | 2/2 | $24,514 | $24,086 | 76% | 81% | +$9,884 | -$33,060 | 66.1% | $-34,840 (vs do-nothing $-23,720) |
| $1060 | 5d | 15 Jul 2026 | $23.10 | 2/2 | $27,720 | $27,291 | 75% | 81% | +$11,189 | -$38,160 | 76.3% | $-39,940 (vs do-nothing $-28,820) |
| $1075 | 7d | 17 Jul 2026 | $29.35 | 2/2 | $25,157 | $24,729 | 75% | 80% | +$9,579 | -$33,910 | 67.8% | $-35,690 (vs do-nothing $-24,570) |
| $1080 | 10d | 20 Jul 2026 | $29.95 | 2/2 | $17,970 | $17,541 | 74% | 80% | +$4,933 | -$32,790 | 65.6% | $-34,570 (vs do-nothing $-23,450) |
Showing the 60 next-safest rows of 135.
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $1055 | 5d | 15 Jul 2026 | $15.15 | 2/2 | $18,183 | $17,754 | 74% | 78% | +$253 | -$40,750 | 81.5% | $-42,530 (vs do-nothing $-31,410) |
| $1070 | 7d | 17 Jul 2026 | $31.40 | 2/2 | $26,914 | $26,486 | 74% | 80% | +$10,336 | -$34,500 | 69.0% | $-36,280 (vs do-nothing $-25,160) |
| $1095 | 14d | 24 Jul 2026 | $41.90 | 2/2 | $17,957 | $17,529 | 73% | 79% | +$5,485 | -$27,400 | 54.8% | $-29,180 (vs do-nothing $-18,060) |
| $1075 | 10d | 20 Jul 2026 | $30.85 | 2/2 | $18,510 | $18,081 | 73% | 79% | +$4,750 | -$33,610 | 67.2% | $-35,390 (vs do-nothing $-24,270) |
| $1065 | 7d | 17 Jul 2026 | $32.85 | 2/2 | $28,157 | $27,729 | 73% | 79% | +$10,526 | -$35,210 | 70.4% | $-36,990 (vs do-nothing $-25,870) |
| $1090 | 14d | 24 Jul 2026 | $43.50 | 2/2 | $18,643 | $18,214 | 72% | 79% | +$5,630 | -$28,080 | 56.2% | $-29,860 (vs do-nothing $-18,740) |
| $1080 | 12d | 22 Jul 2026 | $37.25 | 2/2 | $18,625 | $18,196 | 72% | 79% | +$5,321 | -$31,330 | 62.7% | $-33,110 (vs do-nothing $-21,990) |
| $1050 | 5d | 15 Jul 2026 | $26.40 | 2/2 | $31,680 | $31,251 | 72% | 79% | +$12,257 | -$39,500 | 79.0% | $-41,280 (vs do-nothing $-30,160) |
| $1085 | 14d | 24 Jul 2026 | $44.80 | 2/2 | $19,200 | $18,771 | 72% | 78% | +$5,626 | -$28,820 | 57.6% | $-30,600 (vs do-nothing $-19,480) |
| $1075 | 12d | 22 Jul 2026 | $38.95 | 2/2 | $19,475 | $19,046 | 71% | 78% | +$5,531 | -$31,990 | 64.0% | $-33,770 (vs do-nothing $-22,650) |
| $1060 | 7d | 17 Jul 2026 | $34.10 | 2/2 | $29,229 | $28,800 | 71% | 79% | +$10,489 | -$35,960 | 71.9% | $-37,740 (vs do-nothing $-26,620) |
| $1070 | 10d | 20 Jul 2026 | $32.75 | 2/2 | $19,650 | $19,221 | 71% | 78% | +$3,786 | -$34,230 | 68.5% | $-36,010 (vs do-nothing $-24,890) |
| $1065 | 10d | 20 Jul 2026 | $34.40 | 2/2 | $20,640 | $20,211 | 71% | 78% | +$5,332 | -$34,900 | 69.8% | $-36,680 (vs do-nothing $-25,560) |
| $1080 | 14d | 24 Jul 2026 | $46.35 | 2/2 | $19,864 | $19,436 | 71% | 78% | +$5,709 | -$29,510 | 59.0% | $-31,290 (vs do-nothing $-20,170) |
| $1045 | 5d | 15 Jul 2026 | $27.55 | 2/2 | $33,060 | $32,631 | 71% | 78% | +$12,046 | -$40,270 | 80.5% | $-42,050 (vs do-nothing $-30,930) |
| $1070 | 12d | 22 Jul 2026 | $39.65 | 2/2 | $19,825 | $19,396 | 71% | 78% | +$5,215 | -$32,850 | 65.7% | $-34,630 (vs do-nothing $-23,510) |
| $1055 | 7d | 17 Jul 2026 | $35.70 | 2/2 | $30,600 | $30,171 | 70% | 78% | +$10,695 | -$36,640 | 73.3% | $-38,420 (vs do-nothing $-27,300) |
| $1075 | 14d | 24 Jul 2026 | $47.80 | 2/2 | $20,486 | $20,057 | 70% | 77% | +$5,729 | -$30,220 | 60.4% | $-32,000 (vs do-nothing $-20,880) |
| $1065 | 12d | 22 Jul 2026 | $42.45 | 2/2 | $21,225 | $20,796 | 70% | 77% | +$5,922 | -$33,290 | 66.6% | $-35,070 (vs do-nothing $-23,950) |
| $1040 | 5d | 15 Jul 2026 | $29.20 | 2/2 | $35,040 | $34,611 | 69% | 78% | +$12,334 | -$40,940 | 81.9% | $-42,720 (vs do-nothing $-31,600) |
| $1060 | 10d | 20 Jul 2026 | $35.60 | 2/2 | $21,360 | $20,931 | 69% | 77% | +$3,852 | -$35,660 | 71.3% | $-37,440 (vs do-nothing $-26,320) |
| $1070 | 14d | 24 Jul 2026 | $49.30 | 2/2 | $21,129 | $20,700 | 69% | 77% | +$5,749 | -$30,920 | 61.8% | $-32,700 (vs do-nothing $-21,580) |
| $1050 | 7d | 17 Jul 2026 | $37.20 | 2/2 | $31,886 | $31,457 | 69% | 77% | +$10,756 | -$37,340 | 74.7% | $-39,120 (vs do-nothing $-28,000) |
| $1055 | 10d | 20 Jul 2026 | $37.25 | 2/2 | $22,350 | $21,921 | 69% | 77% | +$5,351 | -$36,330 | 72.7% | $-38,110 (vs do-nothing $-26,990) |
| $1060 | 12d | 22 Jul 2026 | $42.95 | 2/2 | $21,475 | $21,046 | 69% | 77% | +$5,450 | -$34,190 | 68.4% | $-35,970 (vs do-nothing $-24,850) |
| $1065 | 14d | 24 Jul 2026 | $51.05 | 2/2 | $21,879 | $21,450 | 68% | 77% | +$5,854 | -$31,570 | 63.1% | $-33,350 (vs do-nothing $-22,230) |
| $1075 | 21d | 31 Jul 2026 | $63.15 | 2/2 | $18,043 | $17,614 | 68% | 76% | +$4,310 | -$27,150 | 54.3% | $-28,930 (vs do-nothing $-17,810) |
| $1045 | 7d | 17 Jul 2026 | $38.20 | 2/2 | $32,743 | $32,314 | 68% | 77% | +$10,328 | -$38,140 | 76.3% | $-39,920 (vs do-nothing $-28,800) |
| $1035 | 5d | 15 Jul 2026 | $19.45 | 2/2 | $23,336 | $22,907 | 68% | 74% | $-1,168 | -$43,891 | 87.8% | $-45,671 (vs do-nothing $-34,551) |
| $1050 | 10d | 20 Jul 2026 | $40.10 | 2/2 | $24,060 | $23,631 | 68% | 76% | +$6,160 | -$36,760 | 73.5% | $-38,540 (vs do-nothing $-27,420) |
| $1055 | 12d | 22 Jul 2026 | $45.10 | 2/2 | $22,550 | $22,121 | 68% | 76% | +$5,774 | -$34,760 | 69.5% | $-36,540 (vs do-nothing $-25,420) |
| $1060 | 14d | 24 Jul 2026 | $53.05 | 2/2 | $22,736 | $22,307 | 68% | 76% | +$6,045 | -$32,170 | 64.3% | $-33,950 (vs do-nothing $-22,830) |
| $1070 | 21d | 31 Jul 2026 | $65.00 | 2/2 | $18,571 | $18,143 | 67% | 76% | +$4,390 | -$27,780 | 55.6% | $-29,560 (vs do-nothing $-18,440) |
| $1050 | 12d | 22 Jul 2026 | $46.45 | 2/2 | $23,225 | $22,796 | 67% | 76% | +$5,668 | -$35,490 | 71.0% | $-37,270 (vs do-nothing $-26,150) |
| $1065 | 21d | 31 Jul 2026 | $66.75 | 2/2 | $19,071 | $18,643 | 67% | 76% | +$4,430 | -$28,430 | 56.9% | $-30,210 (vs do-nothing $-19,090) |
| $1045 | 10d | 20 Jul 2026 | $42.90 | 2/2 | $25,740 | $25,311 | 67% | 76% | +$6,901 | -$37,200 | 74.4% | $-38,980 (vs do-nothing $-27,860) |
| $1040 | 7d | 17 Jul 2026 | $40.50 | 2/2 | $34,714 | $34,286 | 67% | 76% | +$10,953 | -$38,680 | 77.4% | $-40,460 (vs do-nothing $-29,340) |
| $1055 | 14d | 24 Jul 2026 | $53.85 | 2/2 | $23,079 | $22,650 | 67% | 76% | +$5,699 | -$33,010 | 66.0% | $-34,790 (vs do-nothing $-23,670) |
| $1030 | 5d | 15 Jul 2026 | $31.60 | 1/2 | $18,960 | $20,691 | 66% | 76% | +$5,755 | -$21,230 | 42.5% | $-27,680 (vs do-nothing $-16,560) |
| $1060 | 21d | 31 Jul 2026 | $68.35 | 2/2 | $19,529 | $19,100 | 66% | 75% | +$4,415 | -$29,110 | 58.2% | $-30,890 (vs do-nothing $-19,770) |
| $1045 | 12d | 22 Jul 2026 | $48.30 | 2/2 | $24,150 | $23,721 | 66% | 75% | +$5,782 | -$36,120 | 72.2% | $-37,900 (vs do-nothing $-26,780) |
| $1050 | 14d | 24 Jul 2026 | $56.95 | 2/2 | $24,407 | $23,979 | 66% | 75% | +$6,315 | -$33,390 | 66.8% | $-35,170 (vs do-nothing $-24,050) |
| $1040 | 10d | 20 Jul 2026 | $42.65 | 2/2 | $25,590 | $25,161 | 66% | 75% | +$5,773 | -$38,250 | 76.5% | $-40,030 (vs do-nothing $-28,910) |
| $1035 | 7d | 17 Jul 2026 | $42.75 | 1/2 | $18,321 | $20,053 | 66% | 75% | +$5,735 | -$19,615 | 39.2% | $-26,065 (vs do-nothing $-14,945) |
| $1055 | 21d | 31 Jul 2026 | $70.30 | 2/2 | $20,086 | $19,657 | 65% | 75% | +$4,487 | -$29,720 | 59.4% | $-31,500 (vs do-nothing $-20,380) |
| $1045 | 14d | 24 Jul 2026 | $58.15 | 2/2 | $24,921 | $24,493 | 65% | 75% | +$6,095 | -$34,150 | 68.3% | $-35,930 (vs do-nothing $-24,810) |
| $1040 | 12d | 22 Jul 2026 | $50.20 | 2/2 | $25,100 | $24,671 | 65% | 75% | +$5,890 | -$36,740 | 73.5% | $-38,520 (vs do-nothing $-27,400) |
| $1025 | 5d | 15 Jul 2026 | $21.73 | 2/2 | $26,072 | $25,643 | 65% | 72% | $-2,355 | -$45,435 | 90.9% | $-47,215 (vs do-nothing $-36,095) |
| $1050 | 21d | 31 Jul 2026 | $71.45 | 2/2 | $20,414 | $19,986 | 65% | 74% | +$4,318 | -$30,490 | 61.0% | $-32,270 (vs do-nothing $-21,150) |
| $1035 | 10d | 20 Jul 2026 | $44.60 | 2/2 | $26,760 | $26,331 | 65% | 74% | +$5,924 | -$38,860 | 77.7% | $-40,640 (vs do-nothing $-29,520) |
| $1030 | 7d | 17 Jul 2026 | $43.70 | 1/2 | $18,729 | $20,460 | 64% | 75% | +$5,405 | -$20,020 | 40.0% | $-26,470 (vs do-nothing $-15,350) |
| $1040 | 14d | 24 Jul 2026 | $59.95 | 2/2 | $25,693 | $25,264 | 64% | 74% | +$6,108 | -$34,790 | 69.6% | $-36,570 (vs do-nothing $-25,450) |
| $1045 | 21d | 31 Jul 2026 | $74.05 | 2/2 | $21,157 | $20,729 | 64% | 74% | +$4,550 | -$30,970 | 61.9% | $-32,750 (vs do-nothing $-21,630) |
| $1035 | 12d | 22 Jul 2026 | $52.15 | 2/2 | $26,075 | $25,646 | 64% | 74% | +$5,991 | -$37,350 | 74.7% | $-39,130 (vs do-nothing $-28,010) |
| $1030 | 10d | 20 Jul 2026 | $47.05 | 2/2 | $28,230 | $27,801 | 63% | 74% | +$6,335 | -$39,370 | 78.7% | $-41,150 (vs do-nothing $-30,030) |
| $1020 | 5d | 15 Jul 2026 | $34.25 | 1/2 | $20,550 | $22,281 | 63% | 74% | +$5,271 | -$21,965 | 43.9% | $-28,415 (vs do-nothing $-17,295) |
| $1035 | 14d | 24 Jul 2026 | $61.90 | 2/2 | $26,529 | $26,100 | 63% | 74% | +$6,161 | -$35,400 | 70.8% | $-37,180 (vs do-nothing $-26,060) |
| $1040 | 21d | 31 Jul 2026 | $75.30 | 2/2 | $21,514 | $21,086 | 63% | 74% | +$4,384 | -$31,720 | 63.4% | $-33,500 (vs do-nothing $-22,380) |
| $1025 | 7d | 17 Jul 2026 | $45.90 | 1/2 | $19,671 | $21,403 | 63% | 74% | +$5,576 | -$20,300 | 40.6% | $-26,750 (vs do-nothing $-15,630) |
| $1030 | 12d | 22 Jul 2026 | $54.15 | 2/2 | $27,075 | $26,646 | 63% | 74% | +$6,084 | -$37,950 | 75.9% | $-39,730 (vs do-nothing $-28,610) |
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.