2 contracts (200 sh) | BE SS: $1220.00 | CC-SS: $1277.82 | IV: HIGH | Accounts: Neville:0865
| Max Loss | $198,000 | (ND $250.00 + SW $740) x 200 |
| Normal income ref | $34,455/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 | $4,329 |
| 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 | 33.2% | 98% | 5% | $267 | $1,144 | -$16,427 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 1 × $1320 33.2% OTM over spot $991.11 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 +$856 📈 CAMPAIGN OUTLOOK (400 paths, sell-roll-repeat this rung for 9 mo) whole in 1.1 mo [0.5-3.0] median, 0.1 mo faster than no FIGHT (1.1 mo) · 65% of paths whole by 9 mo (vs 68% without) · ~0.6 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) -$5,756 Free roll-up none Safest escape (by 31 Jul 2026) $1,429 @ 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: $85.14/sh now → $60.23 mid-life (likely $44.57–$85.18) → ≈ $0 at expiry | you banked $2.67/sh, so a flat mid-life exit nets -$57.56/sh | roll rows are incremental, the banked premium stays yours 📊 Across 74 simulated challenges: the $1,320 strike is typically first touched on day 5 of 7, at $1,358 (overshoots $37.63). 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 $1277.82: 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 $1,218.78 (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 $1277.82, where you are whole again, by expiry) Starting unrealized P&L: $-61,080 + Fortress recovery (un-capped): +$59,292 − CC assignment net of premium (1 × $1320): -$0 − Conservative CC assignment net of premium (1 × $1220): -$5,062 Total Position P&L @ SS: $-6,850 (+$54,230 vs today) Do-nothing baseline at SS: $-11,911 (this trade vs do-nothing: +$5,062, the opportunity cost of earning $1,144/mo FIGHT income now) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 🛡 safe yield | 2 × $1185 | 17 Jul | 7d | 19.6% | 90% | 20% | $2,020 | $8,657 | -$8,914 | $16,543 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 2 × $1185 19.6% OTM over spot $991.11 17 Jul 2026 (7d, $10.75 mid) = $2,020 credit for the 7d cycle → $8,657/mo projected Survival (stays ≤ $1185) 90% Breach risk 10% POP (stays ≤ $1195.75) 91% EV / mo +$4,851 📈 CAMPAIGN OUTLOOK (400 paths, sell-roll-repeat this rung for 9 mo) whole in 1.1 mo [0.5-2.5] median · 69% of paths whole by 9 mo (vs 66% without) · ~2.5 challenges expected · median CC cash $12,796 🛡 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) 13% Flat exit net (mid-life) -$8,794 Free roll-up +$9/wk Safest escape (by 31 Jul 2026) $1,334 @ 80% POP 75% 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: $76.43/sh now → $54.07 mid-life (likely $48.19–$81.84) → ≈ $0 at expiry | you banked $10.10/sh, so a flat mid-life exit nets -$43.97/sh | roll rows are incremental, the banked premium stays yours 📊 Across 395 simulated challenges: the $1,185 strike is typically first touched on day 5 of 7, at $1,222 (overshoots $36.75). 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 ⚠ $1185 is $93 below CC-SS $1277.82: 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 < $2.52/sh (~25% of the $10.10 collected) or spot ≥ $1,195.75 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $1,185)); NOT the premium you collected. Momentum override: two daily closes above $1,218.78 (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 $1277.82, where you are whole again, by expiry) Starting unrealized P&L: $-61,080 + Fortress recovery (un-capped): +$59,292 − CC assignment net of premium (2 × $1185): -$16,543 Total Position P&L @ SS: $-18,331 (+$42,749 vs today) Do-nothing baseline at SS: $-11,911 (this trade vs do-nothing: $-6,420, the opportunity cost of earning $8,657/mo FIGHT income now) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 33% normal | 2 × $1155 | 17 Jul | 7d | 16.5% | 87% | 27% | $2,780 | $11,914 | -$5,657 | $21,783 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 2 × $1155 16.5% OTM over spot $991.11 17 Jul 2026 (7d, $14.45 mid) = $2,780 credit for the 7d cycle → $11,914/mo projected Survival (stays ≤ $1155) 87% Breach risk 13% POP (stays ≤ $1169.45) 89% EV / mo +$6,139 📈 CAMPAIGN OUTLOOK (400 paths, sell-roll-repeat this rung for 9 mo) whole in 1.1 mo [0.4-2.4] median · 69% of paths whole by 9 mo (vs 67% without) · ~3.3 challenges expected · median CC cash $17,773 🛡 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) 19% Flat exit net (mid-life) -$7,760 Free roll-up +$9/wk Safest escape (by 31 Jul 2026) $1,314 @ 81% 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: $74.50/sh now → $52.70 mid-life (likely $48.50–$81.13) → ≈ $0 at expiry | you banked $13.90/sh, so a flat mid-life exit nets -$38.80/sh | roll rows are incremental, the banked premium stays yours 📊 Across 562 simulated challenges: the $1,155 strike is typically first touched on day 5 of 7, at $1,192 (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 ⚠ $1155 is $123 below CC-SS $1277.82: 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 $1,218.78 (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 $1277.82, where you are whole again, by expiry) Starting unrealized P&L: $-61,080 + Fortress recovery (un-capped): +$59,292 − CC assignment net of premium (2 × $1155): -$21,783 Total Position P&L @ SS: $-23,571 (+$37,509 vs today) Do-nothing baseline at SS: $-11,911 (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 | 12.5% | 82% | 30% | $4,100 | $17,571 | — | $28,463 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 2 × $1115 12.5% OTM over spot $991.11 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 +$8,252 📈 CAMPAIGN OUTLOOK (400 paths, sell-roll-repeat this rung for 9 mo) whole in 1.2 mo [0.4-3.3] median, 0.1 mo SLOWER than no FIGHT (1.1 mo): roll costs eat the credits at this rung · 75% of paths whole by 9 mo (vs 68% without) · ~4.7 challenges expected · median CC cash $22,977 🛡 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) 30% Flat exit net (mid-life) -$6,075 Free roll-up +$21/wk Safest escape (by 31 Jul 2026) $1,314 @ 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: $71.92/sh now → $50.87 mid-life (likely $51.48–$83.68) → ≈ $0 at expiry | you banked $20.50/sh, so a flat mid-life exit nets -$30.37/sh | roll rows are incremental, the banked premium stays yours 📊 Across 911 simulated challenges: the $1,115 strike is typically first touched on day 4 of 7, at $1,151 (overshoots $35.86). 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 $163 below CC-SS $1277.82: 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 $1,218.78 (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 $1277.82, where you are whole again, by expiry) Starting unrealized P&L: $-61,080 + Fortress recovery (un-capped): +$59,292 − CC assignment net of premium (2 × $1115): -$28,463 Total Position P&L @ SS: $-30,251 (+$30,829 vs today) Do-nothing baseline at SS: $-11,911 (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 | 4.9% | 66% | 72% | $8,100 | $34,714 | +$17,143 | $39,463 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 2 × $1040 4.9% OTM over spot $991.11 17 Jul 2026 (7d, $41.80 mid) = $8,100 credit for the 7d cycle → $34,714/mo projected Survival (stays ≤ $1040) 66% Breach risk 34% POP (stays ≤ $1081.80) 75% EV / mo +$9,716 📈 CAMPAIGN OUTLOOK (400 paths, sell-roll-repeat this rung for 9 mo) whole in 1.1 mo [0.5-2.4] median, 0.1 mo faster than no FIGHT (1.2 mo) · 78% of paths whole by 9 mo (vs 69% without) · ~10.6 challenges expected · median CC cash $26,012 🛡 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) -$1,391 Free roll-up +$21/wk Safest escape (by 31 Jul 2026) $1,349 @ 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: $67.08/sh now → $47.45 mid-life (likely $60.67–$86.58) → ≈ $0 at expiry | you banked $40.50/sh, so a flat mid-life exit nets -$6.95/sh | roll rows are incremental, the banked premium stays yours 📊 Across 1,660 simulated challenges: the $1,040 strike is typically first touched on day 3 of 7, at $1,074 (overshoots $34.30). 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 $238 below CC-SS $1277.82: 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 $1,218.78 (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 $1277.82, where you are whole again, by expiry) Starting unrealized P&L: $-61,080 + Fortress recovery (un-capped): +$59,292 − CC assignment net of premium (2 × $1040): -$39,463 Total Position P&L @ SS: $-41,251 (+$19,829 vs today) Do-nothing baseline at SS: $-11,911 (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, 146 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: +$59,292 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $-11,911
| 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% | +$8,252 | -$28,463 | 56.9% | $-30,251 (vs do-nothing $-18,340) |
| $1110 | 7d | 17 Jul 2026 | $21.55 | 2/2 | $18,471 | $18,043 | 81% | 84% | +$8,496 | -$29,253 | 58.5% | $-31,041 (vs do-nothing $-19,130) |
| $1105 | 7d | 17 Jul 2026 | $22.60 | 2/2 | $19,371 | $18,943 | 80% | 84% | +$8,701 | -$30,043 | 60.1% | $-31,831 (vs do-nothing $-19,920) |
| $1100 | 7d | 17 Jul 2026 | $23.70 | 2/2 | $20,314 | $19,886 | 79% | 83% | +$8,908 | -$30,823 | 61.6% | $-32,611 (vs do-nothing $-20,700) |
| $1080 | 5d | 15 Jul 2026 | $18.85 | 2/2 | $22,620 | $22,191 | 79% | 83% | +$9,872 | -$35,793 | 71.6% | $-37,581 (vs do-nothing $-25,670) |
| $1095 | 7d | 17 Jul 2026 | $24.85 | 2/2 | $21,300 | $20,871 | 78% | 83% | +$9,115 | -$31,593 | 63.2% | $-33,381 (vs do-nothing $-21,470) |
| $1090 | 7d | 17 Jul 2026 | $25.25 | 2/2 | $21,643 | $21,214 | 77% | 82% | +$8,637 | -$32,513 | 65.0% | $-34,301 (vs do-nothing $-22,390) |
| $1070 | 5d | 15 Jul 2026 | $21.25 | 2/2 | $25,500 | $25,071 | 76% | 82% | +$10,424 | -$37,313 | 74.6% | $-39,101 (vs do-nothing $-27,190) |
| $1085 | 7d | 17 Jul 2026 | $27.30 | 2/2 | $23,400 | $22,971 | 76% | 81% | +$8,840 | -$33,103 | 66.2% | $-34,891 (vs do-nothing $-22,980) |
| $1080 | 7d | 17 Jul 2026 | $28.60 | 2/2 | $24,514 | $24,086 | 75% | 80% | +$9,016 | -$33,843 | 67.7% | $-35,631 (vs do-nothing $-23,720) |
| $1060 | 5d | 15 Jul 2026 | $23.10 | 2/2 | $27,720 | $27,291 | 74% | 80% | +$9,972 | -$38,943 | 77.9% | $-40,731 (vs do-nothing $-28,820) |
| $1075 | 7d | 17 Jul 2026 | $29.35 | 2/2 | $25,157 | $24,729 | 74% | 80% | +$8,669 | -$34,693 | 69.4% | $-36,481 (vs do-nothing $-24,570) |
| $1090 | 12d | 22 Jul 2026 | $34.55 | 2/2 | $17,275 | $16,846 | 73% | 79% | +$4,606 | -$30,653 | 61.3% | $-32,441 (vs do-nothing $-20,530) |
Showing the 60 next-safest rows of 133.
| 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% | 79% | +$4,887 | -$27,473 | 54.9% | $-29,261 (vs do-nothing $-17,350) |
| $1080 | 10d | 20 Jul 2026 | $29.95 | 2/2 | $17,970 | $17,541 | 73% | 79% | +$4,261 | -$33,573 | 67.1% | $-35,361 (vs do-nothing $-23,450) |
| $1070 | 7d | 17 Jul 2026 | $31.40 | 2/2 | $26,914 | $26,486 | 73% | 79% | +$9,383 | -$35,283 | 70.6% | $-37,071 (vs do-nothing $-25,160) |
| $1095 | 14d | 24 Jul 2026 | $41.90 | 2/2 | $17,957 | $17,529 | 73% | 79% | +$4,971 | -$28,183 | 56.4% | $-29,971 (vs do-nothing $-18,060) |
| $1055 | 5d | 15 Jul 2026 | $15.15 | 2/2 | $18,183 | $17,754 | 72% | 77% | $-1,039 | -$41,533 | 83.1% | $-43,321 (vs do-nothing $-31,410) |
| $1085 | 12d | 22 Jul 2026 | $35.00 | 2/2 | $17,500 | $17,071 | 72% | 79% | +$4,223 | -$31,563 | 63.1% | $-33,351 (vs do-nothing $-21,440) |
| $1075 | 10d | 20 Jul 2026 | $30.85 | 2/2 | $18,510 | $18,081 | 72% | 78% | +$4,050 | -$34,393 | 68.8% | $-36,181 (vs do-nothing $-24,270) |
| $1090 | 14d | 24 Jul 2026 | $43.50 | 2/2 | $18,643 | $18,214 | 72% | 78% | +$5,100 | -$28,863 | 57.7% | $-30,651 (vs do-nothing $-18,740) |
| $1080 | 12d | 22 Jul 2026 | $37.25 | 2/2 | $18,625 | $18,196 | 72% | 78% | +$4,714 | -$32,113 | 64.2% | $-33,901 (vs do-nothing $-21,990) |
| $1065 | 7d | 17 Jul 2026 | $32.85 | 2/2 | $28,157 | $27,729 | 72% | 78% | +$9,528 | -$35,993 | 72.0% | $-37,781 (vs do-nothing $-25,870) |
| $1050 | 5d | 15 Jul 2026 | $26.40 | 2/2 | $31,680 | $31,251 | 71% | 78% | +$10,887 | -$40,283 | 80.6% | $-42,071 (vs do-nothing $-30,160) |
| $1070 | 10d | 20 Jul 2026 | $32.75 | 2/2 | $19,650 | $19,221 | 71% | 78% | +$4,405 | -$35,013 | 70.0% | $-36,801 (vs do-nothing $-24,890) |
| $1085 | 14d | 24 Jul 2026 | $44.80 | 2/2 | $19,200 | $18,771 | 71% | 78% | +$5,079 | -$29,603 | 59.2% | $-31,391 (vs do-nothing $-19,480) |
| $1075 | 12d | 22 Jul 2026 | $38.95 | 2/2 | $19,475 | $19,046 | 71% | 78% | +$4,903 | -$32,773 | 65.5% | $-34,561 (vs do-nothing $-22,650) |
| $1060 | 7d | 17 Jul 2026 | $34.10 | 2/2 | $29,229 | $28,800 | 70% | 78% | +$9,445 | -$36,743 | 73.5% | $-38,531 (vs do-nothing $-26,620) |
| $1080 | 14d | 24 Jul 2026 | $46.35 | 2/2 | $19,864 | $19,436 | 70% | 77% | +$5,146 | -$30,293 | 60.6% | $-32,081 (vs do-nothing $-20,170) |
| $1065 | 10d | 20 Jul 2026 | $34.40 | 2/2 | $20,640 | $20,211 | 70% | 77% | +$4,575 | -$35,683 | 71.4% | $-37,471 (vs do-nothing $-25,560) |
| $1070 | 12d | 22 Jul 2026 | $39.65 | 2/2 | $19,825 | $19,396 | 70% | 77% | +$4,565 | -$33,633 | 67.3% | $-35,421 (vs do-nothing $-23,510) |
| $1045 | 5d | 15 Jul 2026 | $27.55 | 2/2 | $33,060 | $32,631 | 70% | 77% | +$10,595 | -$41,053 | 82.1% | $-42,841 (vs do-nothing $-30,930) |
| $1075 | 14d | 24 Jul 2026 | $47.80 | 2/2 | $20,486 | $20,057 | 69% | 77% | +$5,148 | -$31,003 | 62.0% | $-32,791 (vs do-nothing $-20,880) |
| $1055 | 7d | 17 Jul 2026 | $35.70 | 2/2 | $30,600 | $30,171 | 69% | 77% | +$9,604 | -$37,423 | 74.8% | $-39,211 (vs do-nothing $-27,300) |
| $1060 | 10d | 20 Jul 2026 | $35.60 | 2/2 | $21,360 | $20,931 | 69% | 77% | +$4,438 | -$36,443 | 72.9% | $-38,231 (vs do-nothing $-26,320) |
| $1065 | 12d | 22 Jul 2026 | $42.45 | 2/2 | $21,225 | $20,796 | 69% | 77% | +$5,249 | -$34,073 | 68.1% | $-35,861 (vs do-nothing $-23,950) |
| $1070 | 14d | 24 Jul 2026 | $49.30 | 2/2 | $21,129 | $20,700 | 69% | 76% | +$5,151 | -$31,703 | 63.4% | $-33,491 (vs do-nothing $-21,580) |
| $1080 | 21d | 31 Jul 2026 | $61.15 | 2/2 | $17,471 | $17,043 | 68% | 76% | +$3,752 | -$27,333 | 54.7% | $-29,121 (vs do-nothing $-17,210) |
| $1040 | 5d | 15 Jul 2026 | $29.20 | 1/2 | $17,520 | $19,251 | 68% | 77% | +$5,400 | -$20,862 | 41.7% | $-27,711 (vs do-nothing $-15,800) |
| $1050 | 7d | 17 Jul 2026 | $37.20 | 2/2 | $31,886 | $31,457 | 68% | 76% | +$9,618 | -$38,123 | 76.2% | $-39,911 (vs do-nothing $-28,000) |
| $1055 | 10d | 20 Jul 2026 | $37.25 | 2/2 | $22,350 | $21,921 | 68% | 76% | +$4,535 | -$37,113 | 74.2% | $-38,901 (vs do-nothing $-26,990) |
| $1060 | 12d | 22 Jul 2026 | $42.95 | 2/2 | $21,475 | $21,046 | 68% | 76% | +$4,755 | -$34,973 | 69.9% | $-36,761 (vs do-nothing $-24,850) |
| $1065 | 14d | 24 Jul 2026 | $51.05 | 2/2 | $21,879 | $21,450 | 68% | 76% | +$5,238 | -$32,353 | 64.7% | $-34,141 (vs do-nothing $-22,230) |
| $1075 | 21d | 31 Jul 2026 | $63.15 | 2/2 | $18,043 | $17,614 | 68% | 76% | +$3,878 | -$27,933 | 55.9% | $-29,721 (vs do-nothing $-17,810) |
| $1055 | 12d | 22 Jul 2026 | $45.10 | 2/2 | $22,550 | $22,121 | 67% | 76% | +$5,056 | -$35,543 | 71.1% | $-37,331 (vs do-nothing $-25,420) |
| $1050 | 10d | 20 Jul 2026 | $40.10 | 2/2 | $24,060 | $23,631 | 67% | 75% | +$5,313 | -$37,543 | 75.1% | $-39,331 (vs do-nothing $-27,420) |
| $1045 | 7d | 17 Jul 2026 | $38.20 | 2/2 | $32,743 | $32,314 | 67% | 76% | +$9,141 | -$38,923 | 77.8% | $-40,711 (vs do-nothing $-28,800) |
| $1070 | 21d | 31 Jul 2026 | $65.00 | 2/2 | $18,571 | $18,143 | 67% | 75% | +$3,948 | -$28,563 | 57.1% | $-30,351 (vs do-nothing $-18,440) |
| $1060 | 14d | 24 Jul 2026 | $53.05 | 2/2 | $22,736 | $22,307 | 67% | 75% | +$5,411 | -$32,953 | 65.9% | $-34,741 (vs do-nothing $-22,830) |
| $1035 | 5d | 15 Jul 2026 | $19.45 | 2/2 | $23,336 | $22,907 | 67% | 73% | $-2,788 | -$44,674 | 89.3% | $-46,462 (vs do-nothing $-34,551) |
| $1065 | 21d | 31 Jul 2026 | $66.75 | 2/2 | $19,071 | $18,643 | 66% | 75% | +$3,978 | -$29,213 | 58.4% | $-31,001 (vs do-nothing $-19,090) |
| $1050 | 12d | 22 Jul 2026 | $46.45 | 2/2 | $23,225 | $22,796 | 66% | 75% | +$4,926 | -$36,273 | 72.5% | $-38,061 (vs do-nothing $-26,150) |
| $1055 | 14d | 24 Jul 2026 | $53.85 | 2/2 | $23,079 | $22,650 | 66% | 75% | +$5,047 | -$33,793 | 67.6% | $-35,581 (vs do-nothing $-23,670) |
| $1045 | 10d | 20 Jul 2026 | $42.90 | 2/2 | $25,740 | $25,311 | 66% | 75% | +$6,023 | -$37,983 | 76.0% | $-39,771 (vs do-nothing $-27,860) |
| $1040 | 7d | 17 Jul 2026 | $40.50 | 1/2 | $17,357 | $19,089 | 66% | 75% | +$4,858 | -$19,732 | 39.5% | $-26,581 (vs do-nothing $-14,670) |
| $1060 | 21d | 31 Jul 2026 | $68.35 | 2/2 | $19,529 | $19,100 | 65% | 75% | +$3,953 | -$29,893 | 59.8% | $-31,681 (vs do-nothing $-19,770) |
| $1030 | 5d | 15 Jul 2026 | $31.60 | 1/2 | $18,960 | $20,691 | 65% | 75% | +$4,902 | -$21,622 | 43.2% | $-28,471 (vs do-nothing $-16,560) |
| $1050 | 14d | 24 Jul 2026 | $56.95 | 2/2 | $24,407 | $23,979 | 65% | 74% | +$5,645 | -$34,173 | 68.3% | $-35,961 (vs do-nothing $-24,050) |
| $1045 | 12d | 22 Jul 2026 | $48.30 | 2/2 | $24,150 | $23,721 | 65% | 75% | +$5,016 | -$36,903 | 73.8% | $-38,691 (vs do-nothing $-26,780) |
| $1055 | 21d | 31 Jul 2026 | $70.30 | 2/2 | $20,086 | $19,657 | 65% | 74% | +$4,015 | -$30,503 | 61.0% | $-32,291 (vs do-nothing $-20,380) |
| $1035 | 7d | 17 Jul 2026 | $42.75 | 1/2 | $18,321 | $20,053 | 64% | 74% | +$5,092 | -$20,007 | 40.0% | $-26,856 (vs do-nothing $-14,945) |
| $1040 | 10d | 20 Jul 2026 | $42.65 | 2/2 | $25,590 | $25,161 | 64% | 74% | +$3,481 | -$39,033 | 78.1% | $-40,821 (vs do-nothing $-28,910) |
| $1045 | 14d | 24 Jul 2026 | $58.15 | 2/2 | $24,921 | $24,493 | 64% | 74% | +$5,406 | -$34,933 | 69.9% | $-36,721 (vs do-nothing $-24,810) |
| $1040 | 12d | 22 Jul 2026 | $50.20 | 2/2 | $25,100 | $24,671 | 64% | 74% | +$5,100 | -$37,523 | 75.0% | $-39,311 (vs do-nothing $-27,400) |
| $1050 | 21d | 31 Jul 2026 | $71.45 | 2/2 | $20,414 | $19,986 | 64% | 74% | +$3,836 | -$31,273 | 62.5% | $-33,061 (vs do-nothing $-21,150) |
| $1025 | 5d | 15 Jul 2026 | $21.73 | 2/2 | $26,072 | $25,643 | 64% | 70% | $-4,151 | -$46,218 | 92.4% | $-48,006 (vs do-nothing $-36,095) |
| $1035 | 10d | 20 Jul 2026 | $44.60 | 2/2 | $26,760 | $26,331 | 63% | 73% | +$3,607 | -$39,643 | 79.3% | $-41,431 (vs do-nothing $-29,520) |
| $1040 | 14d | 24 Jul 2026 | $59.95 | 2/2 | $25,693 | $25,264 | 63% | 74% | +$5,400 | -$35,573 | 71.1% | $-37,361 (vs do-nothing $-25,450) |
| $1045 | 21d | 31 Jul 2026 | $74.05 | 2/2 | $21,157 | $20,729 | 63% | 74% | +$4,058 | -$31,753 | 63.5% | $-33,541 (vs do-nothing $-21,630) |
| $1030 | 7d | 17 Jul 2026 | $43.70 | 1/2 | $18,729 | $20,460 | 63% | 74% | +$4,735 | -$20,412 | 40.8% | $-27,261 (vs do-nothing $-15,350) |
| $1035 | 12d | 22 Jul 2026 | $52.15 | 2/2 | $26,075 | $25,646 | 63% | 73% | +$5,176 | -$38,133 | 76.3% | $-39,921 (vs do-nothing $-28,010) |
| $1040 | 21d | 31 Jul 2026 | $75.30 | 2/2 | $21,514 | $21,086 | 63% | 73% | +$3,881 | -$32,503 | 65.0% | $-34,291 (vs do-nothing $-22,380) |
| $1035 | 14d | 24 Jul 2026 | $61.90 | 2/2 | $26,529 | $26,100 | 62% | 73% | +$5,434 | -$36,183 | 72.4% | $-37,971 (vs do-nothing $-26,060) |
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.