2 contracts (200 sh) | BE SS: $1220.00 | CC-SS: $1229.91 | IV: HIGH | Accounts: Neville:0865
| Max Loss | $198,000 | (ND $250.00 + SW $740) x 200 |
| Normal income ref | $30,441/mo | 95% ann ROI on ML |
| Hedge rolling cost | $389/mo | |
| Unrealized P&L | $-55,290 | 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 × $1075 | 79% | $15,514 | $3,799 |
| Rung | Sell | Expiry | DTE | OTM | Survival | Touch odds | Per cycle | Income/mo | Δ vs pick | Cap give-up | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ▸ | cover hedge | 1 × $1270 | 17 Jul | 7d | 30.7% | 97% | 6% | $210 | $900 | -$14,614 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 1 × $1270 30.7% OTM over spot $971.42 17 Jul 2026 (7d, $2.36 mid) = $210 credit for the 7d cycle → $900/mo projected Survival (stays ≤ $1270) 97% Breach risk 3% POP (stays ≤ $1272.36) 97% EV / mo +$580 📈 CAMPAIGN OUTLOOK (400 paths, sell-roll-repeat this rung for 9 mo) whole in 1.1 mo [0.5-2.6] median, 0.1 mo faster than no FIGHT (1.3 mo) · 65% of paths whole by 9 mo (vs 67% without) · ~0.6 challenges expected · median CC cash $4,606 🛡 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) -$4,748 Free roll-up none Safest escape (by 31 Jul 2026) $1,389 @ 77% POP 72% 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: $70.09/sh now → $49.58 mid-life (likely $31.52–$71.89) → ≈ $0 at expiry | you banked $2.10/sh, so a flat mid-life exit nets -$47.48/sh | roll rows are incremental, the banked premium stays yours 📊 Across 75 simulated challenges: the $1,270 strike is typically first touched on day 6 of 7, at $1,308 (overshoots $38.06). 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 ✓ $1270 is at/above CC-SS $1229.91: 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 < $0.53/sh (~25% of the $2.10 collected) or spot ≥ $1,272.36 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $1,270)); NOT the premium you collected. Momentum override: two daily closes above $1,220.31 (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 $1229.91, where you are whole again, by expiry) Starting unrealized P&L: $-55,290 + Fortress recovery (un-capped): +$53,508 − CC assignment net of premium (1 × $1270): -$0 − Conservative CC assignment net of premium (1 × $1220): -$546 Total Position P&L @ SS: $-2,328 (+$52,962 vs today) Do-nothing baseline at SS: $-2,875 (this trade vs do-nothing: +$546, the opportunity cost of earning $900/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 $-3,584 (+$51,706 vs today) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 🛡 safe yield | 2 × $1150 | 17 Jul | 7d | 18.4% | 90% | 20% | $1,560 | $6,686 | -$8,829 | $14,423 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 2 × $1150 18.4% OTM over spot $971.42 17 Jul 2026 (7d, $8.20 mid) = $1,560 credit for the 7d cycle → $6,686/mo projected Survival (stays ≤ $1150) 90% Breach risk 10% POP (stays ≤ $1158.20) 91% EV / mo +$3,153 📈 CAMPAIGN OUTLOOK (400 paths, sell-roll-repeat this rung for 9 mo) whole in 1.1 mo [0.5-2.3] median · 72% of paths whole by 9 mo (vs 68% without) · ~2.3 challenges expected · median CC cash $9,108 🛡 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) -$7,419 Free roll-up +$8/wk Safest escape (by 31 Jul 2026) $1,294 @ 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: $63.47/sh now → $44.90 mid-life (likely $41.84–$70.48) → ≈ $0 at expiry | you banked $7.80/sh, so a flat mid-life exit nets -$37.10/sh | roll rows are incremental, the banked premium stays yours 📊 Across 361 simulated challenges: the $1,150 strike is typically first touched on day 5 of 7, at $1,187 (overshoots $37.12). 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 $80 below CC-SS $1229.91: assignment on a recovery to whole locks the cap give-up below.
Tripwiresprice and time left decide together; the matrix is the playbook The one rule: roll when the short call's remaining TIME VALUE < $1.95/sh (~25% of the $7.80 collected) or spot ≥ $1,158.20 (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 $1,220.31 (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 $1229.91, where you are whole again, by expiry) Starting unrealized P&L: $-55,290 + Fortress recovery (un-capped): +$53,508 − CC assignment net of premium (2 × $1150): -$14,423 Total Position P&L @ SS: $-16,205 (+$39,085 vs today) Do-nothing baseline at SS: $-2,875 (this trade vs do-nothing: $-13,330, the opportunity cost of earning $6,686/mo FIGHT income now) BB-reversion stress (→ $1,219.06 Upper BB (CC ceiling), the probable scenario per weekly technicals): CC give-up -$12,252, position total $-16,281 (+$39,009 vs today) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 33% normal ← lean | 2 × $1110 | 17 Jul | 7d | 14.3% | 85% | 31% | $2,450 | $10,500 | -$5,014 | $21,533 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 2 × $1110 14.3% OTM over spot $971.42 17 Jul 2026 (7d, $12.60 mid) = $2,450 credit for the 7d cycle → $10,500/mo projected Survival (stays ≤ $1110) 85% Breach risk 15% POP (stays ≤ $1122.60) 87% EV / mo +$3,993 📈 CAMPAIGN OUTLOOK (400 paths, sell-roll-repeat this rung for 9 mo) whole in 1.0 mo [0.4-2.0] median · 73% of paths whole by 9 mo (vs 68% without) · ~3.6 challenges expected · median CC cash $11,946 🛡 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) 23% Flat exit net (mid-life) -$6,217 Free roll-up +$20/wk Safest escape (by 31 Jul 2026) $1,279 @ 82% POP 79% 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: $61.26/sh now → $43.33 mid-life (likely $41.55–$69.74) → ≈ $0 at expiry | you banked $12.25/sh, so a flat mid-life exit nets -$31.08/sh | roll rows are incremental, the banked premium stays yours 📊 Across 683 simulated challenges: the $1,110 strike is typically first touched on day 4 of 7, at $1,143 (overshoots $33.25). 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 $120 below CC-SS $1229.91: 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 < $3.06/sh (~25% of the $12.25 collected) or spot ≥ $1,122.60 (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 $1,220.31 (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 $1229.91, where you are whole again, by expiry) Starting unrealized P&L: $-55,290 + Fortress recovery (un-capped): +$53,508 − CC assignment net of premium (2 × $1110): -$21,533 Total Position P&L @ SS: $-23,315 (+$31,975 vs today) Do-nothing baseline at SS: $-2,875 (this trade vs do-nothing: $-20,440, the opportunity cost of earning $10,500/mo FIGHT income now) BB-reversion stress (→ $1,219.06 Upper BB (CC ceiling), the probable scenario per weekly technicals): CC give-up -$19,362, position total $-23,391 (+$31,899 vs today) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 🎯 50% normal | 2 × $1075 | 17 Jul | 7d | 10.7% | 79% | 33% | $3,620 | $15,514 | — | $27,363 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 2 × $1075 10.7% OTM over spot $971.42 17 Jul 2026 (7d, $18.60 mid) = $3,620 credit for the 7d cycle → $15,514/mo projected Survival (stays ≤ $1075) 79% Breach risk 21% POP (stays ≤ $1093.60) 83% EV / mo +$4,888 📈 CAMPAIGN OUTLOOK (400 paths, sell-roll-repeat this rung for 9 mo) whole in 1.1 mo [0.5-2.3] median · 76% of paths whole by 9 mo (vs 72% without) · ~5.1 challenges expected · median CC cash $15,083 🛡 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) -$4,774 Free roll-up +$20/wk Safest escape (by 31 Jul 2026) $1,284 @ 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: $59.33/sh now → $41.97 mid-life (likely $43.09–$69.20) → ≈ $0 at expiry | you banked $18.10/sh, so a flat mid-life exit nets -$23.87/sh | roll rows are incremental, the banked premium stays yours 📊 Across 977 simulated challenges: the $1,075 strike is typically first touched on day 4 of 7, at $1,106 (overshoots $31.43). The [P25–P75] under each Total is that door's credit across those paths; % credit is the share of those challenges where the roll is a net credit.
If rolled & exited = your total from-entry P&L if you roll to that strike and then close the whole fortress with the stock pinned there (all legs repriced; SAFE = P&L ≥ 0). Cap gain is what that roll earns THIS cycle (premium + appreciation from today to the new strike); the total adds your existing MTM on top. Same from-entry basis as this tool's @cap / total-exit numbers, at the rolled strike. POP = P(stays ≤ strike + premium collected, the call is profitable); surv = P(stays ≤ strike, the call expires fully worthless). Survival is the stricter bar (no premium cushion), so it sits below POP. Method: each leg = its live quote (buyback off the ask, sells off the bid) × a Black-Scholes ratio to the challenge, using the leg's own IV shifted -0.4 vol pt per +1% move (equity skew: vol eases as spot rises; buyback shift floored at 0). Estimates, not quotes; the live roll table owns the real decision when a CC is actually threatened. More detail, income coverage, downside budget, tripwires, held-to-expiry ladder, V-bounce stressIncome coverage
Downside budget ⚠ $1075 is $155 below CC-SS $1229.91: 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 < $4.53/sh (~25% of the $18.10 collected) or spot ≥ $1,093.60 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $1,075)); NOT the premium you collected. Momentum override: two daily closes above $1,220.31 (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 $1229.91, where you are whole again, by expiry) Starting unrealized P&L: $-55,290 + Fortress recovery (un-capped): +$53,508 − CC assignment net of premium (2 × $1075): -$27,363 Total Position P&L @ SS: $-29,145 (+$26,145 vs today) Do-nothing baseline at SS: $-2,875 (this trade vs do-nothing: $-26,270, the opportunity cost of earning $15,514/mo FIGHT income now) BB-reversion stress (→ $1,219.06 Upper BB (CC ceiling), the probable scenario per weekly technicals): CC give-up -$25,192, position total $-29,221 (+$26,069 vs today) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 100% normal | 2 × $1010 | 17 Jul | 7d | 4.0% | 64% | 76% | $7,130 | $30,557 | +$15,043 | $36,853 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 2 × $1010 4.0% OTM over spot $971.42 17 Jul 2026 (7d, $36.52 mid) = $7,130 credit for the 7d cycle → $30,557/mo projected Survival (stays ≤ $1010) 64% Breach risk 36% POP (stays ≤ $1046.53) 73% EV / mo +$5,907 📈 CAMPAIGN OUTLOOK (400 paths, sell-roll-repeat this rung for 9 mo) whole in 0.9 mo [0.5-1.9] median, 0.1 mo faster than no FIGHT (1.1 mo) · 79% of paths whole by 9 mo (vs 72% without) · ~10.6 challenges expected · median CC cash $20,016 🛡 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) 58% Flat exit net (mid-life) -$756 Free roll-up +$32/wk Safest escape (by 31 Jul 2026) $1,289 @ 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: $55.74/sh now → $39.43 mid-life (likely $51.75–$75.03) → ≈ $0 at expiry | you banked $35.65/sh, so a flat mid-life exit nets -$3.78/sh | roll rows are incremental, the banked premium stays yours 📊 Across 1,750 simulated challenges: the $1,010 strike is typically first touched on day 3 of 7, at $1,043 (overshoots $32.76). 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 ⚠ $1010 is $220 below CC-SS $1229.91: 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 < $8.91/sh (~25% of the $35.65 collected) or spot ≥ $1,046.53 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $1,010)); NOT the premium you collected. Momentum override: two daily closes above $1,220.31 (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 $1229.91, where you are whole again, by expiry) Starting unrealized P&L: $-55,290 + Fortress recovery (un-capped): +$53,508 − CC assignment net of premium (2 × $1010): -$36,853 Total Position P&L @ SS: $-38,635 (+$16,655 vs today) Do-nothing baseline at SS: $-2,875 (this trade vs do-nothing: $-35,760, the opportunity cost of earning $30,557/mo FIGHT income now) BB-reversion stress (→ $1,219.06 Upper BB (CC ceiling), the probable scenario per weekly technicals): CC give-up -$34,682, position total $-38,711 (+$16,579 vs today) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Every eligible strike x expiry in the 4-45 DTE band (6 expiries scanned, 138 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: +$53,508 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $-2,875
| 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 | $13.20 | 2/2 | $15,840 | $15,451 | 80% | 83% | +$5,185 | -$32,343 | 64.7% | $-34,125 (vs do-nothing $-31,250) |
| $1075 | 7d | 17 Jul 2026 | $18.10 | 2/2 | $15,514 | $15,126 | 79% | 83% | +$4,888 | -$27,363 | 54.7% | $-29,145 (vs do-nothing $-26,270) |
| $1050 | 5d | 15 Jul 2026 | $14.25 | 2/2 | $17,100 | $16,711 | 78% | 82% | +$5,444 | -$33,133 | 66.3% | $-34,915 (vs do-nothing $-32,040) |
| $1070 | 7d | 17 Jul 2026 | $19.15 | 2/2 | $16,414 | $16,026 | 78% | 82% | +$5,037 | -$28,153 | 56.3% | $-29,935 (vs do-nothing $-27,060) |
| $1065 | 7d | 17 Jul 2026 | $20.35 | 2/2 | $17,443 | $17,054 | 77% | 81% | +$5,267 | -$28,913 | 57.8% | $-30,695 (vs do-nothing $-27,820) |
| $1045 | 5d | 15 Jul 2026 | $15.20 | 2/2 | $18,240 | $17,851 | 77% | 81% | +$5,498 | -$33,943 | 67.9% | $-35,725 (vs do-nothing $-32,850) |
| $1060 | 7d | 17 Jul 2026 | $21.35 | 2/2 | $18,300 | $17,911 | 76% | 81% | +$5,277 | -$29,713 | 59.4% | $-31,495 (vs do-nothing $-28,620) |
| $1040 | 5d | 15 Jul 2026 | $16.55 | 2/2 | $19,860 | $19,471 | 76% | 80% | +$5,943 | -$34,673 | 69.3% | $-36,455 (vs do-nothing $-33,580) |
| $1055 | 7d | 17 Jul 2026 | $22.65 | 2/2 | $19,414 | $19,026 | 75% | 80% | +$5,493 | -$30,453 | 60.9% | $-32,235 (vs do-nothing $-29,360) |
| $1035 | 5d | 15 Jul 2026 | $17.70 | 2/2 | $21,240 | $20,851 | 74% | 79% | +$6,053 | -$35,443 | 70.9% | $-37,225 (vs do-nothing $-34,350) |
| $1050 | 7d | 17 Jul 2026 | $23.85 | 2/2 | $20,443 | $20,054 | 74% | 79% | +$5,570 | -$31,213 | 62.4% | $-32,995 (vs do-nothing $-30,120) |
| $1030 | 5d | 15 Jul 2026 | $19.00 | 2/2 | $22,800 | $22,411 | 73% | 78% | +$6,243 | -$36,183 | 72.4% | $-37,965 (vs do-nothing $-35,090) |
| $1045 | 7d | 17 Jul 2026 | $25.05 | 2/2 | $21,471 | $21,083 | 73% | 78% | +$5,591 | -$31,973 | 63.9% | $-33,755 (vs do-nothing $-30,880) |
Showing the 60 next-safest rows of 125.
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $1070 | 14d | 24 Jul 2026 | $35.85 | 2/2 | $15,364 | $14,976 | 73% | 78% | +$3,288 | -$24,813 | 49.6% | $-26,595 (vs do-nothing $-23,720) |
| $1060 | 12d | 22 Jul 2026 | $31.15 | 2/2 | $15,575 | $15,186 | 73% | 79% | +$3,419 | -$27,753 | 55.5% | $-29,535 (vs do-nothing $-26,660) |
| $1050 | 10d | 20 Jul 2026 | $27.20 | 2/2 | $16,320 | $15,931 | 72% | 78% | +$3,506 | -$30,543 | 61.1% | $-32,325 (vs do-nothing $-29,450) |
| $1065 | 14d | 24 Jul 2026 | $37.40 | 2/2 | $16,029 | $15,640 | 72% | 78% | +$3,408 | -$25,503 | 51.0% | $-27,285 (vs do-nothing $-24,410) |
| $1055 | 12d | 22 Jul 2026 | $32.15 | 2/2 | $16,075 | $15,686 | 72% | 78% | +$3,291 | -$28,553 | 57.1% | $-30,335 (vs do-nothing $-27,460) |
| $1040 | 7d | 17 Jul 2026 | $26.45 | 2/2 | $22,671 | $22,283 | 72% | 78% | +$5,727 | -$32,693 | 65.4% | $-34,475 (vs do-nothing $-31,600) |
| $1025 | 5d | 15 Jul 2026 | $20.40 | 2/2 | $24,480 | $24,091 | 71% | 78% | +$6,448 | -$36,903 | 73.8% | $-38,685 (vs do-nothing $-35,810) |
| $1045 | 10d | 20 Jul 2026 | $27.75 | 2/2 | $16,650 | $16,261 | 71% | 78% | +$3,050 | -$31,433 | 62.9% | $-33,215 (vs do-nothing $-30,340) |
| $1060 | 14d | 24 Jul 2026 | $38.85 | 2/2 | $16,650 | $16,261 | 71% | 77% | +$3,464 | -$26,213 | 52.4% | $-27,995 (vs do-nothing $-25,120) |
| $1050 | 12d | 22 Jul 2026 | $33.55 | 2/2 | $16,775 | $16,386 | 71% | 77% | +$3,334 | -$29,273 | 58.5% | $-31,055 (vs do-nothing $-28,180) |
| $1035 | 7d | 17 Jul 2026 | $27.85 | 2/2 | $23,871 | $23,483 | 70% | 77% | +$5,803 | -$33,413 | 66.8% | $-35,195 (vs do-nothing $-32,320) |
| $1040 | 10d | 20 Jul 2026 | $29.20 | 2/2 | $17,520 | $17,131 | 70% | 77% | +$3,093 | -$32,143 | 64.3% | $-33,925 (vs do-nothing $-31,050) |
| $1055 | 14d | 24 Jul 2026 | $39.95 | 2/2 | $17,121 | $16,733 | 70% | 77% | +$3,348 | -$26,993 | 54.0% | $-28,775 (vs do-nothing $-25,900) |
| $1020 | 5d | 15 Jul 2026 | $21.85 | 2/2 | $26,220 | $25,831 | 70% | 77% | +$6,603 | -$37,613 | 75.2% | $-39,395 (vs do-nothing $-36,520) |
| $1045 | 12d | 22 Jul 2026 | $35.45 | 2/2 | $17,725 | $17,336 | 70% | 77% | +$3,596 | -$29,893 | 59.8% | $-31,675 (vs do-nothing $-28,800) |
| $1050 | 14d | 24 Jul 2026 | $41.90 | 2/2 | $17,957 | $17,568 | 69% | 76% | +$3,574 | -$27,603 | 55.2% | $-29,385 (vs do-nothing $-26,510) |
| $1030 | 7d | 17 Jul 2026 | $29.45 | 2/2 | $25,243 | $24,854 | 69% | 76% | +$5,989 | -$34,093 | 68.2% | $-35,875 (vs do-nothing $-33,000) |
| $1035 | 10d | 20 Jul 2026 | $32.15 | 2/2 | $19,290 | $18,901 | 69% | 76% | +$3,994 | -$32,553 | 65.1% | $-34,335 (vs do-nothing $-31,460) |
| $1060 | 21d | 31 Jul 2026 | $54.30 | 2/2 | $15,514 | $15,126 | 69% | 76% | +$3,221 | -$23,123 | 46.2% | $-24,905 (vs do-nothing $-22,030) |
| $1040 | 12d | 22 Jul 2026 | $37.35 | 2/2 | $18,675 | $18,286 | 69% | 76% | +$3,826 | -$30,513 | 61.0% | $-32,295 (vs do-nothing $-29,420) |
| $1045 | 14d | 24 Jul 2026 | $42.90 | 2/2 | $18,386 | $17,997 | 68% | 76% | +$3,370 | -$28,403 | 56.8% | $-30,185 (vs do-nothing $-27,310) |
| $1055 | 21d | 31 Jul 2026 | $55.75 | 2/2 | $15,929 | $15,540 | 68% | 76% | +$3,204 | -$23,833 | 47.7% | $-25,615 (vs do-nothing $-22,740) |
| $1015 | 5d | 15 Jul 2026 | $23.40 | 2/2 | $28,080 | $27,691 | 68% | 76% | +$6,762 | -$38,303 | 76.6% | $-40,085 (vs do-nothing $-37,210) |
| $1030 | 10d | 20 Jul 2026 | $32.60 | 2/2 | $19,560 | $19,171 | 68% | 75% | +$3,352 | -$33,463 | 66.9% | $-35,245 (vs do-nothing $-32,370) |
| $1025 | 7d | 17 Jul 2026 | $30.85 | 2/2 | $26,443 | $26,054 | 68% | 75% | +$5,941 | -$34,813 | 69.6% | $-36,595 (vs do-nothing $-33,720) |
| $1035 | 12d | 22 Jul 2026 | $38.65 | 2/2 | $19,325 | $18,936 | 68% | 76% | +$3,723 | -$31,253 | 62.5% | $-33,035 (vs do-nothing $-30,160) |
| $1040 | 14d | 24 Jul 2026 | $45.05 | 2/2 | $19,307 | $18,918 | 67% | 75% | +$3,635 | -$28,973 | 57.9% | $-30,755 (vs do-nothing $-27,880) |
| $1050 | 21d | 31 Jul 2026 | $57.45 | 2/2 | $16,414 | $16,026 | 67% | 75% | +$3,246 | -$24,493 | 49.0% | $-26,275 (vs do-nothing $-23,400) |
| $1025 | 10d | 20 Jul 2026 | $33.70 | 2/2 | $20,220 | $19,831 | 67% | 75% | +$3,055 | -$34,243 | 68.5% | $-36,025 (vs do-nothing $-33,150) |
| $1045 | 21d | 31 Jul 2026 | $57.50 | 2/2 | $16,429 | $16,040 | 67% | 75% | +$2,803 | -$25,483 | 51.0% | $-27,265 (vs do-nothing $-24,390) |
| $1030 | 12d | 22 Jul 2026 | $40.70 | 2/2 | $20,350 | $19,961 | 67% | 75% | +$3,962 | -$31,843 | 63.7% | $-33,625 (vs do-nothing $-30,750) |
| $1035 | 14d | 24 Jul 2026 | $46.25 | 2/2 | $19,821 | $19,433 | 67% | 75% | +$3,470 | -$29,733 | 59.5% | $-31,515 (vs do-nothing $-28,640) |
| $1010 | 5d | 15 Jul 2026 | $25.00 | 2/2 | $30,000 | $29,611 | 66% | 75% | +$6,861 | -$38,983 | 78.0% | $-40,765 (vs do-nothing $-37,890) |
| $1040 | 21d | 31 Jul 2026 | $59.20 | 2/2 | $16,914 | $16,526 | 66% | 75% | +$2,818 | -$26,143 | 52.3% | $-27,925 (vs do-nothing $-25,050) |
| $1025 | 12d | 22 Jul 2026 | $42.35 | 2/2 | $21,175 | $20,786 | 66% | 75% | +$3,966 | -$32,513 | 65.0% | $-34,295 (vs do-nothing $-31,420) |
| $1030 | 14d | 24 Jul 2026 | $48.00 | 2/2 | $20,571 | $20,183 | 66% | 74% | +$3,515 | -$30,383 | 60.8% | $-32,165 (vs do-nothing $-29,290) |
| $1020 | 10d | 20 Jul 2026 | $36.20 | 2/2 | $21,720 | $21,331 | 65% | 74% | +$3,552 | -$34,743 | 69.5% | $-36,525 (vs do-nothing $-33,650) |
| $1015 | 7d | 17 Jul 2026 | $34.20 | 2/2 | $29,314 | $28,926 | 65% | 74% | +$6,116 | -$36,143 | 72.3% | $-37,925 (vs do-nothing $-35,050) |
| $1035 | 21d | 31 Jul 2026 | $60.90 | 2/2 | $17,400 | $17,011 | 65% | 74% | +$2,819 | -$26,803 | 53.6% | $-28,585 (vs do-nothing $-25,710) |
| $1005 | 5d | 15 Jul 2026 | $26.80 | 1/2 | $16,080 | $17,026 | 65% | 74% | +$3,537 | -$19,811 | 39.6% | $-22,140 (vs do-nothing $-19,265) |
| $1025 | 14d | 24 Jul 2026 | $49.65 | 2/2 | $21,279 | $20,890 | 65% | 74% | +$3,493 | -$31,053 | 62.1% | $-32,835 (vs do-nothing $-29,960) |
| $1020 | 12d | 22 Jul 2026 | $44.00 | 2/2 | $22,000 | $21,611 | 65% | 74% | +$3,936 | -$33,183 | 66.4% | $-34,965 (vs do-nothing $-32,090) |
| $1030 | 21d | 31 Jul 2026 | $63.50 | 2/2 | $18,143 | $17,754 | 64% | 74% | +$3,064 | -$27,283 | 54.6% | $-29,065 (vs do-nothing $-26,190) |
| $1015 | 10d | 20 Jul 2026 | $37.65 | 2/2 | $22,590 | $22,201 | 64% | 74% | +$3,374 | -$35,453 | 70.9% | $-37,235 (vs do-nothing $-34,360) |
| $1022.50 | 14d | 24 Jul 2026 | $50.30 | 2/2 | $21,557 | $21,168 | 64% | 73% | +$3,398 | -$31,423 | 62.8% | $-33,205 (vs do-nothing $-30,330) |
| $1010 | 7d | 17 Jul 2026 | $35.65 | 1/2 | $15,279 | $16,225 | 64% | 73% | +$2,954 | -$18,426 | 36.9% | $-20,755 (vs do-nothing $-17,880) |
| $1020 | 14d | 24 Jul 2026 | $52.15 | 2/2 | $22,350 | $21,961 | 64% | 73% | +$3,810 | -$31,553 | 63.1% | $-33,335 (vs do-nothing $-30,460) |
| $1025 | 21d | 31 Jul 2026 | $65.15 | 2/2 | $18,614 | $18,226 | 64% | 73% | +$3,023 | -$27,953 | 55.9% | $-29,735 (vs do-nothing $-26,860) |
| $1015 | 12d | 22 Jul 2026 | $45.90 | 2/2 | $22,950 | $22,561 | 63% | 73% | +$3,995 | -$33,803 | 67.6% | $-35,585 (vs do-nothing $-32,710) |
| $1017.50 | 14d | 24 Jul 2026 | $51.85 | 2/2 | $22,221 | $21,833 | 63% | 73% | +$3,295 | -$32,113 | 64.2% | $-33,895 (vs do-nothing $-31,020) |
| $1010 | 10d | 20 Jul 2026 | $38.85 | 2/2 | $23,310 | $22,921 | 63% | 73% | +$2,998 | -$36,213 | 72.4% | $-37,995 (vs do-nothing $-35,120) |
| $1000 | 5d | 15 Jul 2026 | $28.60 | 1/2 | $17,160 | $18,106 | 63% | 73% | +$3,580 | -$20,131 | 40.3% | $-22,460 (vs do-nothing $-19,585) |
| $1020 | 21d | 31 Jul 2026 | $67.15 | 2/2 | $19,186 | $18,797 | 63% | 73% | +$3,069 | -$28,553 | 57.1% | $-30,335 (vs do-nothing $-27,460) |
| $1015 | 14d | 24 Jul 2026 | $53.30 | 2/2 | $22,843 | $22,454 | 63% | 73% | +$3,523 | -$32,323 | 64.6% | $-34,105 (vs do-nothing $-31,230) |
| $1005 | 7d | 17 Jul 2026 | $37.35 | 1/2 | $16,007 | $16,953 | 62% | 72% | +$2,921 | -$18,756 | 37.5% | $-21,085 (vs do-nothing $-18,210) |
| $1012.50 | 14d | 24 Jul 2026 | $53.40 | 2/2 | $22,886 | $22,497 | 62% | 72% | +$3,166 | -$32,803 | 65.6% | $-34,585 (vs do-nothing $-31,710) |
| $1010 | 12d | 22 Jul 2026 | $46.60 | 2/2 | $23,300 | $22,911 | 62% | 72% | +$2,330 | -$34,663 | 69.3% | $-36,445 (vs do-nothing $-33,570) |
| $1015 | 21d | 31 Jul 2026 | $69.15 | 2/2 | $19,757 | $19,368 | 62% | 73% | +$3,100 | -$29,153 | 58.3% | $-30,935 (vs do-nothing $-28,060) |
| $1005 | 10d | 20 Jul 2026 | $41.05 | 2/2 | $24,630 | $24,241 | 62% | 72% | +$3,174 | -$36,773 | 73.5% | $-38,555 (vs do-nothing $-35,680) |
| $1010 | 14d | 24 Jul 2026 | $54.65 | 2/2 | $23,421 | $23,033 | 62% | 72% | +$3,295 | -$33,053 | 66.1% | $-34,835 (vs do-nothing $-31,960) |
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.