2 contracts (200 sh) | BE SS: $1220.00 | CC-SS: $1230.94 | IV: HIGH | Accounts: Neville:0865
| Max Loss | $198,000 | (ND $250.00 + SW $740) x 200 |
| Normal income ref | $31,650/mo | 95% ann ROI on ML |
| Hedge rolling cost | $398/mo | |
| Unrealized P&L | $-55,985 | 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 × $1070 | 79% | $16,329 | $3,898 |
| Rung | Sell | Expiry | DTE | OTM | Survival | Touch odds | Per cycle | Income/mo | Δ vs pick | Cap give-up | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ▸ | cover hedge | 1 × $1275 | 17 Jul | 7d | 31.6% | 97% | 5% | $171 | $733 | -$15,596 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 1 × $1275 31.6% OTM over spot $968.92 17 Jul 2026 (7d, $2.30 mid) = $171 credit for the 7d cycle → $733/mo projected Survival (stays ≤ $1275) 97% Breach risk 3% POP (stays ≤ $1277.31) 98% EV / mo +$454 📈 CAMPAIGN OUTLOOK (400 paths, sell-roll-repeat this rung for 9 mo) whole in 1.1 mo [0.5-2.6] median · 71% of paths whole by 9 mo (vs 71% without) · ~0.5 challenges expected · median CC cash $2,765 🛡 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) -$5,050 Free roll-up +$3/wk Safest escape (by 31 Jul 2026) $1,381 @ 76% 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: $73.80/sh now → $52.21 mid-life (likely $37.41–$65.87) → ≈ $0 at expiry | you banked $1.71/sh, so a flat mid-life exit nets -$50.50/sh | roll rows are incremental, the banked premium stays yours 📊 Across 68 simulated challenges: the $1,275 strike is typically first touched on day 6 of 7, at $1,311 (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 ✓ $1275 is at/above CC-SS $1230.94: 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 < $0.43/sh (~25% of the $1.71 collected) or spot ≥ $1,277.31 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $1,275)); NOT the premium you collected. Momentum override: two daily closes above $1,220.43 (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 $1230.94, where you are whole again, by expiry) Starting unrealized P&L: $-55,985 + Fortress recovery (un-capped): +$54,239 − CC assignment net of premium (1 × $1275): -$0 − Conservative CC assignment net of premium (1 × $1220): -$734 Total Position P&L @ SS: $-2,480 (+$53,505 vs today) Do-nothing baseline at SS: $-3,215 (this trade vs do-nothing: +$734, the opportunity cost of earning $733/mo FIGHT income now) BB-reversion stress (→ $1,219.06 Upper BB (CC ceiling), the probable scenario per weekly technicals): CC give-up -$0, position total $-3,846 (+$52,139 vs today) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 🛡 safe yield | 2 × $1150 | 17 Jul | 7d | 18.7% | 90% | 20% | $1,600 | $6,857 | -$9,471 | $14,589 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 2 × $1150 18.7% OTM over spot $968.92 17 Jul 2026 (7d, $8.32 mid) = $1,600 credit for the 7d cycle → $6,857/mo projected Survival (stays ≤ $1150) 90% Breach risk 10% POP (stays ≤ $1158.33) 91% EV / mo +$3,362 📈 CAMPAIGN OUTLOOK (400 paths, sell-roll-repeat this rung for 9 mo) whole in 1.0 mo [0.5-2.2] median · 70% of paths whole by 9 mo (vs 67% without) · ~2.3 challenges expected · median CC cash $9,797 🛡 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) 12% Flat exit net (mid-life) -$7,818 Free roll-up +$14/wk Safest escape (by 31 Jul 2026) $1,291 @ 79% 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: $66.57/sh now → $47.09 mid-life (likely $44.22–$73.57) → ≈ $0 at expiry | you banked $8.00/sh, so a flat mid-life exit nets -$39.09/sh | roll rows are incremental, the banked premium stays yours 📊 Across 364 simulated challenges: the $1,150 strike is typically first touched on day 5 of 7, at $1,188 (overshoots $38.18). 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 ⚠ $1150 is $81 below CC-SS $1230.94: 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 < $2.00/sh (~25% of the $8.00 collected) or spot ≥ $1,158.33 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $1,150)); NOT the premium you collected. Momentum override: two daily closes above $1,220.43 (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 $1230.94, where you are whole again, by expiry) Starting unrealized P&L: $-55,985 + Fortress recovery (un-capped): +$54,239 − CC assignment net of premium (2 × $1150): -$14,589 Total Position P&L @ SS: $-16,335 (+$39,650 vs today) Do-nothing baseline at SS: $-3,215 (this trade vs do-nothing: $-13,120, the opportunity cost of earning $6,857/mo FIGHT income now) BB-reversion stress (→ $1,219.06 Upper BB (CC ceiling), the probable scenario per weekly technicals): CC give-up -$12,212, position total $-16,418 (+$39,567 vs today) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 33% normal ← lean | 2 × $1110 | 17 Jul | 7d | 14.6% | 85% | 30% | $2,440 | $10,457 | -$5,871 | $21,749 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 2 × $1110 14.6% OTM over spot $968.92 17 Jul 2026 (7d, $12.77 mid) = $2,440 credit for the 7d cycle → $10,457/mo projected Survival (stays ≤ $1110) 85% Breach risk 15% POP (stays ≤ $1122.78) 87% EV / mo +$4,194 📈 CAMPAIGN OUTLOOK (400 paths, sell-roll-repeat this rung for 9 mo) whole in 1.0 mo [0.4-2.3] median · 72% of paths whole by 9 mo (vs 66% without) · ~3.7 challenges expected · median CC cash $12,938 🛡 IF CHALLENGED (spot reaches the strike) · challenge = the strike is touched at any point, so it runs ~2x the breach risk (finishing through it) Challenge odds (touch by expiry) 22% Flat exit net (mid-life) -$6,650 Free roll-up +$14/wk Safest escape (by 31 Jul 2026) $1,276 @ 82% POP 78% 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: $64.25/sh now → $45.45 mid-life (likely $44.34–$73.88) → ≈ $0 at expiry | you banked $12.20/sh, so a flat mid-life exit nets -$33.25/sh | roll rows are incremental, the banked premium stays yours 📊 Across 662 simulated challenges: the $1,110 strike is typically first touched on day 4 of 7, at $1,144 (overshoots $34.31). The [P25–P75] under each Total is that door's credit across those paths; % credit is the share of those challenges where the roll is a net credit.
If rolled & exited = your total from-entry P&L if you roll to that strike and then close the whole fortress with the stock pinned there (all legs repriced; SAFE = P&L ≥ 0). Cap gain is what that roll earns THIS cycle (premium + appreciation from today to the new strike); the total adds your existing MTM on top. Same from-entry basis as this tool's @cap / total-exit numbers, at the rolled strike. POP = P(stays ≤ strike + premium collected, the call is profitable); surv = P(stays ≤ strike, the call expires fully worthless). Survival is the stricter bar (no premium cushion), so it sits below POP. Method: each leg = its live quote (buyback off the ask, sells off the bid) × a Black-Scholes ratio to the challenge, using the leg's own IV shifted -0.4 vol pt per +1% move (equity skew: vol eases as spot rises; buyback shift floored at 0). Estimates, not quotes; the live roll table owns the real decision when a CC is actually threatened. More detail, income coverage, downside budget, tripwires, held-to-expiry ladder, V-bounce stressIncome coverage
Downside budget ⚠ $1110 is $121 below CC-SS $1230.94: 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 < $3.05/sh (~25% of the $12.20 collected) or spot ≥ $1,122.78 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $1,110)); NOT the premium you collected. Momentum override: two daily closes above $1,220.43 (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 $1230.94, where you are whole again, by expiry) Starting unrealized P&L: $-55,985 + Fortress recovery (un-capped): +$54,239 − CC assignment net of premium (2 × $1110): -$21,749 Total Position P&L @ SS: $-23,495 (+$32,490 vs today) Do-nothing baseline at SS: $-3,215 (this trade vs do-nothing: $-20,280, the opportunity cost of earning $10,457/mo FIGHT income now) BB-reversion stress (→ $1,219.06 Upper BB (CC ceiling), the probable scenario per weekly technicals): CC give-up -$19,372, position total $-23,578 (+$32,407 vs today) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 🎯 50% normal | 2 × $1070 | 17 Jul | 7d | 10.4% | 79% | 33% | $3,810 | $16,329 | — | $28,379 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 2 × $1070 10.4% OTM over spot $968.92 17 Jul 2026 (7d, $20.23 mid) = $3,810 credit for the 7d cycle → $16,329/mo projected Survival (stays ≤ $1070) 79% Breach risk 21% POP (stays ≤ $1090.22) 82% EV / mo +$5,315 📈 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) · 76% of paths whole by 9 mo (vs 70% without) · ~5.5 challenges expected · median CC cash $17,208 🛡 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) 33% Flat exit net (mid-life) -$4,953 Free roll-up +$14/wk Safest escape (by 31 Jul 2026) $1,281 @ 85% POP 83% 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: $61.94/sh now → $43.81 mid-life (likely $47.62–$74.06) → ≈ $0 at expiry | you banked $19.05/sh, so a flat mid-life exit nets -$24.76/sh | roll rows are incremental, the banked premium stays yours 📊 Across 993 simulated challenges: the $1,070 strike is typically first touched on day 4 of 7, at $1,103 (overshoots $32.80). 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 ⚠ $1070 is $161 below CC-SS $1230.94: assignment on a recovery to whole locks the cap give-up below.
Tripwiresprice and time left decide together; the matrix is the playbook The one rule: roll when the short call's remaining TIME VALUE < $4.76/sh (~25% of the $19.05 collected) or spot ≥ $1,090.22 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $1,070)); NOT the premium you collected. Momentum override: two daily closes above $1,220.43 (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 $1230.94, where you are whole again, by expiry) Starting unrealized P&L: $-55,985 + Fortress recovery (un-capped): +$54,239 − CC assignment net of premium (2 × $1070): -$28,379 Total Position P&L @ SS: $-30,125 (+$25,860 vs today) Do-nothing baseline at SS: $-3,215 (this trade vs do-nothing: $-26,910, the opportunity cost of earning $16,329/mo FIGHT income now) BB-reversion stress (→ $1,219.06 Upper BB (CC ceiling), the probable scenario per weekly technicals): CC give-up -$26,002, position total $-30,208 (+$25,777 vs today) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 100% normal | 2 × $1005 | 17 Jul | 7d | 3.7% | 63% | 77% | $7,450 | $31,929 | +$15,600 | $37,739 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 2 × $1005 3.7% OTM over spot $968.92 17 Jul 2026 (7d, $38.65 mid) = $7,450 credit for the 7d cycle → $31,929/mo projected Survival (stays ≤ $1005) 63% Breach risk 37% POP (stays ≤ $1043.65) 73% EV / mo +$6,312 📈 CAMPAIGN OUTLOOK (400 paths, sell-roll-repeat this rung for 9 mo) whole in 1.0 mo [0.5-2.5] median, 0.1 mo faster than no FIGHT (1.0 mo) · 78% of paths whole by 9 mo (vs 66% without) · ~11.5 challenges expected · median CC cash $23,841 🛡 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) 60% Flat exit net (mid-life) -$780 Free roll-up +$26/wk Safest escape (by 31 Jul 2026) $1,286 @ 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: $58.18/sh now → $41.15 mid-life (likely $54.06–$77.69) → ≈ $0 at expiry | you banked $37.25/sh, so a flat mid-life exit nets -$3.90/sh | roll rows are incremental, the banked premium stays yours 📊 Across 1,796 simulated challenges: the $1,005 strike is typically first touched on day 2 of 7, at $1,038 (overshoots $33.09). 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 ⚠ $1005 is $226 below CC-SS $1230.94: 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 < $9.31/sh (~25% of the $37.25 collected) or spot ≥ $1,043.65 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $1,005)); NOT the premium you collected. Momentum override: two daily closes above $1,220.43 (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 $1230.94, where you are whole again, by expiry) Starting unrealized P&L: $-55,985 + Fortress recovery (un-capped): +$54,239 − CC assignment net of premium (2 × $1005): -$37,739 Total Position P&L @ SS: $-39,485 (+$16,500 vs today) Do-nothing baseline at SS: $-3,215 (this trade vs do-nothing: $-36,270, the opportunity cost of earning $31,929/mo FIGHT income now) BB-reversion stress (→ $1,219.06 Upper BB (CC ceiling), the probable scenario per weekly technicals): CC give-up -$35,362, position total $-39,568 (+$16,417 vs today) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Every eligible strike x expiry in the 4-45 DTE band (6 expiries scanned, 142 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: 1.035 (IBKR) | Recovery@SS: +$54,239 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $-3,215
| 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 | $14.15 | 2/2 | $16,980 | $16,582 | 80% | 84% | +$6,566 | -$32,359 | 64.7% | $-34,105 (vs do-nothing $-30,890) |
| $1050 | 5d | 15 Jul 2026 | $15.20 | 2/2 | $18,240 | $17,842 | 79% | 83% | +$6,824 | -$33,149 | 66.3% | $-34,895 (vs do-nothing $-31,680) |
| $1070 | 7d | 17 Jul 2026 | $19.05 | 2/2 | $16,329 | $15,931 | 79% | 82% | +$5,315 | -$28,379 | 56.8% | $-30,125 (vs do-nothing $-26,910) |
| $1065 | 7d | 17 Jul 2026 | $20.25 | 2/2 | $17,357 | $16,959 | 78% | 82% | +$5,562 | -$29,139 | 58.3% | $-30,885 (vs do-nothing $-27,670) |
| $1045 | 5d | 15 Jul 2026 | $16.35 | 2/2 | $19,620 | $19,222 | 78% | 82% | +$7,118 | -$33,919 | 67.8% | $-35,665 (vs do-nothing $-32,450) |
| $1060 | 7d | 17 Jul 2026 | $21.15 | 2/2 | $18,129 | $17,731 | 77% | 81% | +$5,502 | -$29,959 | 59.9% | $-31,705 (vs do-nothing $-28,490) |
| $1040 | 5d | 15 Jul 2026 | $17.25 | 2/2 | $20,700 | $20,302 | 76% | 81% | +$7,022 | -$34,739 | 69.5% | $-36,485 (vs do-nothing $-33,270) |
| $1055 | 7d | 17 Jul 2026 | $22.60 | 2/2 | $19,371 | $18,973 | 76% | 80% | +$5,863 | -$30,669 | 61.3% | $-32,415 (vs do-nothing $-29,200) |
| $1035 | 5d | 15 Jul 2026 | $18.50 | 2/2 | $22,200 | $21,802 | 75% | 80% | +$7,252 | -$35,489 | 71.0% | $-37,235 (vs do-nothing $-34,020) |
| $1050 | 7d | 17 Jul 2026 | $23.60 | 2/2 | $20,229 | $19,831 | 74% | 80% | +$5,785 | -$31,469 | 62.9% | $-33,215 (vs do-nothing $-30,000) |
| $1045 | 7d | 17 Jul 2026 | $25.00 | 2/2 | $21,429 | $21,031 | 73% | 79% | +$5,994 | -$32,189 | 64.4% | $-33,935 (vs do-nothing $-30,720) |
| $1070 | 14d | 24 Jul 2026 | $37.15 | 2/2 | $15,921 | $15,523 | 73% | 79% | +$3,882 | -$24,759 | 49.5% | $-26,505 (vs do-nothing $-23,290) |
| $1050 | 10d | 20 Jul 2026 | $27.25 | 2/2 | $16,350 | $15,952 | 73% | 78% | +$3,428 | -$30,739 | 61.5% | $-32,485 (vs do-nothing $-29,270) |
Showing the 60 next-safest rows of 129.
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $1030 | 5d | 15 Jul 2026 | $20.05 | 2/2 | $24,060 | $23,662 | 72% | 78% | +$5,003 | -$36,179 | 72.4% | $-37,925 (vs do-nothing $-34,710) |
| $1040 | 7d | 17 Jul 2026 | $26.35 | 2/2 | $22,586 | $22,188 | 72% | 78% | +$6,102 | -$32,919 | 65.8% | $-34,665 (vs do-nothing $-31,450) |
| $1065 | 14d | 24 Jul 2026 | $38.45 | 2/2 | $16,479 | $16,081 | 72% | 78% | +$3,895 | -$25,499 | 51.0% | $-27,245 (vs do-nothing $-24,030) |
| $1055 | 12d | 22 Jul 2026 | $32.90 | 2/2 | $16,450 | $16,052 | 72% | 78% | +$3,581 | -$28,609 | 57.2% | $-30,355 (vs do-nothing $-27,140) |
| $1045 | 10d | 20 Jul 2026 | $28.65 | 2/2 | $17,190 | $16,792 | 72% | 78% | +$3,508 | -$31,459 | 62.9% | $-33,205 (vs do-nothing $-29,990) |
| $1060 | 14d | 24 Jul 2026 | $39.85 | 2/2 | $17,079 | $16,681 | 71% | 78% | +$3,929 | -$26,219 | 52.4% | $-27,965 (vs do-nothing $-24,750) |
| $1050 | 12d | 22 Jul 2026 | $33.85 | 2/2 | $16,925 | $16,527 | 71% | 77% | +$3,410 | -$29,419 | 58.8% | $-31,165 (vs do-nothing $-27,950) |
| $1035 | 7d | 17 Jul 2026 | $27.70 | 2/2 | $23,743 | $23,345 | 71% | 77% | +$6,150 | -$33,649 | 67.3% | $-35,395 (vs do-nothing $-32,180) |
| $1025 | 5d | 15 Jul 2026 | $21.50 | 2/2 | $25,800 | $25,402 | 71% | 77% | +$5,192 | -$36,889 | 73.8% | $-38,635 (vs do-nothing $-35,420) |
| $1040 | 10d | 20 Jul 2026 | $29.95 | 2/2 | $17,970 | $17,572 | 70% | 77% | +$3,488 | -$32,199 | 64.4% | $-33,945 (vs do-nothing $-30,730) |
| $1055 | 14d | 24 Jul 2026 | $40.70 | 2/2 | $17,443 | $17,045 | 70% | 77% | +$3,707 | -$27,049 | 54.1% | $-28,795 (vs do-nothing $-25,580) |
| $1045 | 12d | 22 Jul 2026 | $35.60 | 2/2 | $17,800 | $17,402 | 70% | 77% | +$3,608 | -$30,069 | 60.1% | $-31,815 (vs do-nothing $-28,600) |
| $1030 | 7d | 17 Jul 2026 | $29.15 | 2/2 | $24,986 | $24,588 | 70% | 77% | +$6,223 | -$34,359 | 68.7% | $-36,105 (vs do-nothing $-32,890) |
| $1050 | 14d | 24 Jul 2026 | $42.85 | 2/2 | $18,364 | $17,966 | 70% | 77% | +$4,019 | -$27,619 | 55.2% | $-29,365 (vs do-nothing $-26,150) |
| $1035 | 10d | 20 Jul 2026 | $32.15 | 2/2 | $19,290 | $18,892 | 69% | 77% | +$3,968 | -$32,759 | 65.5% | $-34,505 (vs do-nothing $-31,290) |
| $1020 | 5d | 15 Jul 2026 | $22.95 | 2/2 | $27,540 | $27,142 | 69% | 76% | +$5,283 | -$37,599 | 75.2% | $-39,345 (vs do-nothing $-36,130) |
| $1060 | 21d | 31 Jul 2026 | $55.65 | 2/2 | $15,900 | $15,502 | 69% | 77% | +$3,577 | -$23,059 | 46.1% | $-24,805 (vs do-nothing $-21,590) |
| $1040 | 12d | 22 Jul 2026 | $36.90 | 2/2 | $18,450 | $18,052 | 69% | 76% | +$3,551 | -$30,809 | 61.6% | $-32,555 (vs do-nothing $-29,340) |
| $1045 | 14d | 24 Jul 2026 | $43.25 | 2/2 | $18,536 | $18,138 | 69% | 76% | +$3,560 | -$28,539 | 57.1% | $-30,285 (vs do-nothing $-27,070) |
| $1025 | 7d | 17 Jul 2026 | $31.05 | 2/2 | $26,614 | $26,216 | 68% | 76% | +$6,617 | -$34,979 | 70.0% | $-36,725 (vs do-nothing $-33,510) |
| $1055 | 21d | 31 Jul 2026 | $57.30 | 2/2 | $16,371 | $15,973 | 68% | 76% | +$3,622 | -$23,729 | 47.5% | $-25,475 (vs do-nothing $-22,260) |
| $1030 | 10d | 20 Jul 2026 | $33.10 | 2/2 | $19,860 | $19,462 | 68% | 76% | +$3,657 | -$33,569 | 67.1% | $-35,315 (vs do-nothing $-32,100) |
| $1035 | 12d | 22 Jul 2026 | $38.05 | 2/2 | $19,025 | $18,627 | 68% | 76% | +$3,387 | -$31,579 | 63.2% | $-33,325 (vs do-nothing $-30,110) |
| $1040 | 14d | 24 Jul 2026 | $46.05 | 2/2 | $19,736 | $19,338 | 68% | 76% | +$4,105 | -$28,979 | 58.0% | $-30,725 (vs do-nothing $-27,510) |
| $1015 | 5d | 15 Jul 2026 | $24.55 | 2/2 | $29,460 | $29,062 | 68% | 75% | +$5,451 | -$38,279 | 76.6% | $-40,025 (vs do-nothing $-36,810) |
| $1050 | 21d | 31 Jul 2026 | $58.85 | 2/2 | $16,814 | $16,416 | 68% | 76% | +$3,627 | -$24,419 | 48.8% | $-26,165 (vs do-nothing $-22,950) |
| $1025 | 10d | 20 Jul 2026 | $34.55 | 2/2 | $20,730 | $20,332 | 67% | 75% | +$3,602 | -$34,279 | 68.6% | $-36,025 (vs do-nothing $-32,810) |
| $1030 | 12d | 22 Jul 2026 | $40.15 | 2/2 | $20,075 | $19,677 | 67% | 75% | +$3,666 | -$32,159 | 64.3% | $-33,905 (vs do-nothing $-30,690) |
| $1045 | 21d | 31 Jul 2026 | $59.05 | 2/2 | $16,871 | $16,473 | 67% | 75% | +$3,232 | -$25,379 | 50.8% | $-27,125 (vs do-nothing $-23,910) |
| $1035 | 14d | 24 Jul 2026 | $46.70 | 2/2 | $20,014 | $19,616 | 67% | 75% | +$3,706 | -$29,849 | 59.7% | $-31,595 (vs do-nothing $-28,380) |
| $1040 | 21d | 31 Jul 2026 | $60.75 | 2/2 | $17,357 | $16,959 | 66% | 75% | +$3,254 | -$26,039 | 52.1% | $-27,785 (vs do-nothing $-24,570) |
| $1010 | 5d | 15 Jul 2026 | $26.20 | 2/2 | $31,440 | $31,042 | 66% | 74% | +$5,576 | -$38,949 | 77.9% | $-40,695 (vs do-nothing $-37,480) |
| $1025 | 12d | 22 Jul 2026 | $41.55 | 2/2 | $20,775 | $20,377 | 66% | 75% | +$3,561 | -$32,879 | 65.8% | $-34,625 (vs do-nothing $-31,410) |
| $1030 | 14d | 24 Jul 2026 | $48.60 | 2/2 | $20,829 | $20,431 | 66% | 75% | +$3,819 | -$30,469 | 60.9% | $-32,215 (vs do-nothing $-29,000) |
| $1020 | 10d | 20 Jul 2026 | $36.95 | 2/2 | $22,170 | $21,772 | 66% | 74% | +$4,074 | -$34,799 | 69.6% | $-36,545 (vs do-nothing $-33,330) |
| $1015 | 7d | 17 Jul 2026 | $34.20 | 2/2 | $29,314 | $28,916 | 66% | 74% | +$6,647 | -$36,349 | 72.7% | $-38,095 (vs do-nothing $-34,880) |
| $1035 | 21d | 31 Jul 2026 | $62.50 | 2/2 | $17,857 | $17,459 | 65% | 75% | +$3,277 | -$26,689 | 53.4% | $-28,435 (vs do-nothing $-25,220) |
| $1005 | 5d | 15 Jul 2026 | $28.00 | 1/2 | $16,800 | $17,482 | 65% | 74% | +$4,384 | -$19,794 | 39.6% | $-22,275 (vs do-nothing $-19,060) |
| $1025 | 14d | 24 Jul 2026 | $50.20 | 2/2 | $21,514 | $21,116 | 65% | 74% | +$3,779 | -$31,149 | 62.3% | $-32,895 (vs do-nothing $-29,680) |
| $1020 | 12d | 22 Jul 2026 | $43.40 | 2/2 | $21,700 | $21,302 | 65% | 74% | +$3,647 | -$33,509 | 67.0% | $-35,255 (vs do-nothing $-32,040) |
| $1015 | 10d | 20 Jul 2026 | $38.00 | 2/2 | $22,800 | $22,402 | 65% | 74% | +$3,691 | -$35,589 | 71.2% | $-37,335 (vs do-nothing $-34,120) |
| $1030 | 21d | 31 Jul 2026 | $64.30 | 2/2 | $18,371 | $17,973 | 65% | 74% | +$3,300 | -$27,329 | 54.7% | $-29,075 (vs do-nothing $-25,860) |
| $1022.50 | 14d | 24 Jul 2026 | $51.20 | 2/2 | $21,943 | $21,545 | 65% | 74% | +$3,836 | -$31,449 | 62.9% | $-33,195 (vs do-nothing $-29,980) |
| $1010 | 7d | 17 Jul 2026 | $35.50 | 2/2 | $30,429 | $30,031 | 65% | 74% | +$6,323 | -$37,089 | 74.2% | $-38,835 (vs do-nothing $-35,620) |
| $1020 | 14d | 24 Jul 2026 | $52.90 | 2/2 | $22,671 | $22,273 | 64% | 74% | +$4,186 | -$31,609 | 63.2% | $-33,355 (vs do-nothing $-30,140) |
| $1025 | 21d | 31 Jul 2026 | $66.10 | 2/2 | $18,886 | $18,488 | 64% | 74% | +$3,310 | -$27,969 | 55.9% | $-29,715 (vs do-nothing $-26,500) |
| $1015 | 12d | 22 Jul 2026 | $45.30 | 2/2 | $22,650 | $22,252 | 64% | 74% | +$3,722 | -$34,129 | 68.3% | $-35,875 (vs do-nothing $-32,660) |
| $1017.50 | 14d | 24 Jul 2026 | $53.00 | 2/2 | $22,714 | $22,316 | 64% | 73% | +$3,844 | -$32,089 | 64.2% | $-33,835 (vs do-nothing $-30,620) |
| $1000 | 5d | 15 Jul 2026 | $29.85 | 1/2 | $17,910 | $18,592 | 64% | 73% | +$4,461 | -$20,109 | 40.2% | $-22,590 (vs do-nothing $-19,375) |
| $1010 | 10d | 20 Jul 2026 | $40.10 | 2/2 | $24,060 | $23,662 | 64% | 73% | +$3,893 | -$36,169 | 72.3% | $-37,915 (vs do-nothing $-34,700) |
| $1005 | 7d | 17 Jul 2026 | $37.25 | 1/2 | $15,964 | $16,646 | 63% | 73% | +$3,156 | -$18,869 | 37.7% | $-21,350 (vs do-nothing $-18,135) |
| $1015 | 14d | 24 Jul 2026 | $53.95 | 2/2 | $23,121 | $22,723 | 63% | 73% | +$3,861 | -$32,399 | 64.8% | $-34,145 (vs do-nothing $-30,930) |
| $1020 | 21d | 31 Jul 2026 | $68.45 | 2/2 | $19,557 | $19,159 | 63% | 73% | +$3,463 | -$28,499 | 57.0% | $-30,245 (vs do-nothing $-27,030) |
| $1010 | 12d | 22 Jul 2026 | $47.25 | 2/2 | $23,625 | $23,227 | 63% | 73% | +$3,787 | -$34,739 | 69.5% | $-36,485 (vs do-nothing $-33,270) |
| $1012.50 | 14d | 24 Jul 2026 | $54.85 | 2/2 | $23,507 | $23,109 | 63% | 73% | +$3,849 | -$32,719 | 65.4% | $-34,465 (vs do-nothing $-31,250) |
| $1015 | 21d | 31 Jul 2026 | $70.30 | 2/2 | $20,086 | $19,688 | 62% | 73% | +$3,460 | -$29,129 | 58.3% | $-30,875 (vs do-nothing $-27,660) |
| $1005 | 10d | 20 Jul 2026 | $41.35 | 2/2 | $24,810 | $24,412 | 62% | 73% | +$3,537 | -$36,919 | 73.8% | $-38,665 (vs do-nothing $-35,450) |
| $1010 | 14d | 24 Jul 2026 | $55.20 | 2/2 | $23,657 | $23,259 | 62% | 73% | +$3,596 | -$33,149 | 66.3% | $-34,895 (vs do-nothing $-31,680) |
| $1005 | 12d | 22 Jul 2026 | $49.30 | 2/2 | $24,650 | $24,252 | 62% | 72% | +$3,866 | -$35,329 | 70.7% | $-37,075 (vs do-nothing $-33,860) |
| $1007.50 | 14d | 24 Jul 2026 | $56.75 | 2/2 | $24,321 | $23,923 | 62% | 72% | +$3,850 | -$33,339 | 66.7% | $-35,085 (vs do-nothing $-31,870) |
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.