2 contracts (200 sh) | BE SS: $1220.00 | CC-SS: $1235.96 | IV: HIGH | Accounts: Neville:0865
| Max Loss | $198,000 | (ND $250.00 + SW $740) x 200 |
| Normal income ref | $30,150/mo | 95% ann ROI on ML |
| Hedge rolling cost | $383/mo | |
| Unrealized P&L | $-54,265 | 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 × $1090 | 80% | $15,086 | $3,800 |
| Rung | Sell | Expiry | DTE | OTM | Survival | Touch odds | Per cycle | Income/mo | Δ vs pick | Cap give-up | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ▸ | cover hedge | 1 × $1280 | 17 Jul | 7d | 30.3% | 97% | 6% | $198 | $849 | -$14,237 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 1 × $1280 30.3% OTM over spot $982.58 17 Jul 2026 (7d, $2.24 mid) = $198 credit for the 7d cycle → $849/mo projected Survival (stays ≤ $1280) 97% Breach risk 3% POP (stays ≤ $1282.24) 97% EV / mo +$529 📈 CAMPAIGN OUTLOOK (400 paths, sell-roll-repeat this rung for 9 mo) whole in 1.0 mo [0.5-2.3] median · 68% of paths whole by 9 mo (vs 70% without) · ~0.6 challenges expected · median CC cash $3,822 🛡 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) 3% Flat exit net (mid-life) -$4,774 Free roll-up none Safest escape (by 31 Jul 2026) $1,392 @ 77% POP 71% 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: $70.28/sh now → $49.72 mid-life (likely $36.82–$67.57) → ≈ $0 at expiry | you banked $1.98/sh, so a flat mid-life exit nets -$47.74/sh | roll rows are incremental, the banked premium stays yours 📊 Across 96 simulated challenges: the $1,280 strike is typically first touched on day 6 of 7, at $1,316 (overshoots $36.30). 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 ✓ $1280 is at/above CC-SS $1235.96: 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 < $0.49/sh (~25% of the $1.98 collected) or spot ≥ $1,282.24 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $1,280)); NOT the premium you collected. Momentum override: two daily closes above $1,219.87 (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 $1235.96, where you are whole again, by expiry) Starting unrealized P&L: $-54,265 + Fortress recovery (un-capped): +$52,451 − CC assignment net of premium (1 × $1280): -$0 − Conservative CC assignment net of premium (1 × $1220): -$1,151 Total Position P&L @ SS: $-2,965 (+$51,300 vs today) Do-nothing baseline at SS: $-4,116 (this trade vs do-nothing: +$1,151, the opportunity cost of earning $849/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 $-4,868 (+$49,397 vs today) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 🛡 safe yield | 2 × $1165 | 17 Jul | 7d | 18.6% | 90% | 20% | $1,530 | $6,557 | -$8,529 | $12,663 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 2 × $1165 18.6% OTM over spot $982.58 17 Jul 2026 (7d, $8.00 mid) = $1,530 credit for the 7d cycle → $6,557/mo projected Survival (stays ≤ $1165) 90% Breach risk 10% POP (stays ≤ $1173.00) 91% EV / mo +$3,019 📈 CAMPAIGN OUTLOOK (400 paths, sell-roll-repeat this rung for 9 mo) whole in 1.0 mo [0.4-2.4] median · 73% of paths whole by 9 mo (vs 72% without) · ~2.2 challenges expected · median CC cash $8,501 🛡 IF CHALLENGED (spot reaches the strike) · challenge = the strike is touched at any point, so it runs ~2x the breach risk (finishing through it) Challenge odds (touch by expiry) 14% Flat exit net (mid-life) -$7,520 Free roll-up +$6/wk Safest escape (by 31 Jul 2026) $1,312 @ 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: $63.97/sh now → $45.25 mid-life (likely $40.22–$67.01) → ≈ $0 at expiry | you banked $7.65/sh, so a flat mid-life exit nets -$37.60/sh | roll rows are incremental, the banked premium stays yours 📊 Across 407 simulated challenges: the $1,165 strike is typically first touched on day 5 of 7, at $1,199 (overshoots $33.75). 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 ⚠ $1165 is $71 below CC-SS $1235.96: 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 < $1.91/sh (~25% of the $7.65 collected) or spot ≥ $1,173.00 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $1,165)); NOT the premium you collected. Momentum override: two daily closes above $1,219.87 (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 $1235.96, where you are whole again, by expiry) Starting unrealized P&L: $-54,265 + Fortress recovery (un-capped): +$52,451 − CC assignment net of premium (2 × $1165): -$12,663 Total Position P&L @ SS: $-14,476 (+$39,789 vs today) Do-nothing baseline at SS: $-4,116 (this trade vs do-nothing: $-10,360, the opportunity cost of earning $6,557/mo FIGHT income now) BB-reversion stress (→ $1,219.06 Upper BB (CC ceiling), the probable scenario per weekly technicals): CC give-up -$9,282, position total $-14,595 (+$39,670 vs today) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 33% normal ← lean | 2 × $1125 | 17 Jul | 7d | 14.5% | 85% | 30% | $2,370 | $10,157 | -$4,929 | $19,823 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 2 × $1125 14.5% OTM over spot $982.58 17 Jul 2026 (7d, $12.30 mid) = $2,370 credit for the 7d cycle → $10,157/mo projected Survival (stays ≤ $1125) 85% Breach risk 15% POP (stays ≤ $1137.30) 87% EV / mo +$3,803 📈 CAMPAIGN OUTLOOK (400 paths, sell-roll-repeat this rung for 9 mo) whole in 0.9 mo [0.4-2.1] median · 70% of paths whole by 9 mo (vs 67% without) · ~3.6 challenges expected · median CC cash $12,820 🛡 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) 21% Flat exit net (mid-life) -$6,369 Free roll-up +$17/wk Safest escape (by 31 Jul 2026) $1,292 @ 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: $61.77/sh now → $43.69 mid-life (likely $40.06–$68.14) → ≈ $0 at expiry | you banked $11.85/sh, so a flat mid-life exit nets -$31.84/sh | roll rows are incremental, the banked premium stays yours 📊 Across 617 simulated challenges: the $1,125 strike is typically first touched on day 5 of 7, at $1,157 (overshoots $32.18). 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 ⚠ $1125 is $111 below CC-SS $1235.96: 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 < $2.96/sh (~25% of the $11.85 collected) or spot ≥ $1,137.30 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $1,125)); NOT the premium you collected. Momentum override: two daily closes above $1,219.87 (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 $1235.96, where you are whole again, by expiry) Starting unrealized P&L: $-54,265 + Fortress recovery (un-capped): +$52,451 − CC assignment net of premium (2 × $1125): -$19,823 Total Position P&L @ SS: $-21,636 (+$32,629 vs today) Do-nothing baseline at SS: $-4,116 (this trade vs do-nothing: $-17,520, the opportunity cost of earning $10,157/mo FIGHT income now) BB-reversion stress (→ $1,219.06 Upper BB (CC ceiling), the probable scenario per weekly technicals): CC give-up -$16,442, position total $-21,755 (+$32,510 vs today) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 🎯 50% normal | 2 × $1090 | 17 Jul | 7d | 10.9% | 80% | 31% | $3,520 | $15,086 | — | $25,673 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 2 × $1090 10.9% OTM over spot $982.58 17 Jul 2026 (7d, $18.05 mid) = $3,520 credit for the 7d cycle → $15,086/mo projected Survival (stays ≤ $1090) 80% Breach risk 20% POP (stays ≤ $1108.05) 83% EV / mo +$4,694 📈 CAMPAIGN OUTLOOK (400 paths, sell-roll-repeat this rung for 9 mo) whole in 1.0 mo [0.4-2.6] median, 0.1 mo faster than no FIGHT (1.2 mo) · 73% of paths whole by 9 mo (vs 67% without) · ~5.4 challenges expected · median CC cash $17,898 🛡 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) 31% Flat exit net (mid-life) -$4,947 Free roll-up +$29/wk Safest escape (by 31 Jul 2026) $1,287 @ 84% POP 82% 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: $59.85/sh now → $42.34 mid-life (likely $44.33–$71.84) → ≈ $0 at expiry | you banked $17.60/sh, so a flat mid-life exit nets -$24.74/sh | roll rows are incremental, the banked premium stays yours 📊 Across 933 simulated challenges: the $1,090 strike is typically first touched on day 4 of 7, at $1,123 (overshoots $33.17). 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 ⚠ $1090 is $146 below CC-SS $1235.96: 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 < $4.40/sh (~25% of the $17.60 collected) or spot ≥ $1,108.05 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $1,090)); NOT the premium you collected. Momentum override: two daily closes above $1,219.87 (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 $1235.96, where you are whole again, by expiry) Starting unrealized P&L: $-54,265 + Fortress recovery (un-capped): +$52,451 − CC assignment net of premium (2 × $1090): -$25,673 Total Position P&L @ SS: $-27,486 (+$26,779 vs today) Do-nothing baseline at SS: $-4,116 (this trade vs do-nothing: $-23,370, the opportunity cost of earning $15,086/mo FIGHT income now) BB-reversion stress (→ $1,219.06 Upper BB (CC ceiling), the probable scenario per weekly technicals): CC give-up -$22,292, position total $-27,605 (+$26,660 vs today) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 100% normal | 2 × $1015 | 17 Jul | 7d | 3.3% | 62% | 80% | $7,630 | $32,700 | +$17,614 | $36,563 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 2 × $1015 3.3% OTM over spot $982.58 17 Jul 2026 (7d, $39.05 mid) = $7,630 credit for the 7d cycle → $32,700/mo projected Survival (stays ≤ $1015) 62% Breach risk 38% POP (stays ≤ $1054.05) 72% EV / mo +$5,644 📈 CAMPAIGN OUTLOOK (400 paths, sell-roll-repeat this rung for 9 mo) whole in 1.0 mo [0.5-2.7] median, 0.1 mo faster than no FIGHT (1.1 mo) · 78% of paths whole by 9 mo (vs 65% without) · ~13.0 challenges expected · median CC cash $22,859 🛡 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) 62% Flat exit net (mid-life) -$255 Free roll-up +$41/wk Safest escape (by 31 Jul 2026) $1,302 @ 90% 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: $55.73/sh now → $39.42 mid-life (likely $51.98–$73.33) → ≈ $0 at expiry | you banked $38.15/sh, so a flat mid-life exit nets -$1.27/sh | roll rows are incremental, the banked premium stays yours 📊 Across 1,873 simulated challenges: the $1,015 strike is typically first touched on day 2 of 7, at $1,047 (overshoots $32.07). 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 ⚠ $1015 is $221 below CC-SS $1235.96: 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 < $9.54/sh (~25% of the $38.15 collected) or spot ≥ $1,054.05 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $1,015)); NOT the premium you collected. Momentum override: two daily closes above $1,219.87 (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 $1235.96, where you are whole again, by expiry) Starting unrealized P&L: $-54,265 + Fortress recovery (un-capped): +$52,451 − CC assignment net of premium (2 × $1015): -$36,563 Total Position P&L @ SS: $-38,376 (+$15,889 vs today) Do-nothing baseline at SS: $-4,116 (this trade vs do-nothing: $-34,260, the opportunity cost of earning $32,700/mo FIGHT income now) BB-reversion stress (→ $1,219.06 Upper BB (CC ceiling), the probable scenario per weekly technicals): CC give-up -$33,182, position total $-38,495 (+$15,770 vs today) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Every eligible strike x expiry in the 4-45 DTE band (6 expiries scanned, 140 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: +$52,451 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $-4,116
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $1090 | 7d | 17 Jul 2026 | $17.60 | 2/2 | $15,086 | $14,703 | 80% | 83% | +$4,694 | -$25,673 | 51.3% | $-27,486 (vs do-nothing $-23,370) |
| $1065 | 5d | 15 Jul 2026 | $13.55 | 2/2 | $16,260 | $15,877 | 79% | 83% | +$5,010 | -$31,483 | 63.0% | $-33,296 (vs do-nothing $-29,180) |
| $1085 | 7d | 17 Jul 2026 | $18.75 | 2/2 | $16,071 | $15,689 | 79% | 82% | +$4,946 | -$26,443 | 52.9% | $-28,256 (vs do-nothing $-24,140) |
| $1060 | 5d | 15 Jul 2026 | $14.70 | 2/2 | $17,640 | $17,257 | 78% | 82% | +$5,346 | -$32,253 | 64.5% | $-34,066 (vs do-nothing $-29,950) |
| $1080 | 7d | 17 Jul 2026 | $19.75 | 2/2 | $16,929 | $16,546 | 78% | 82% | +$5,025 | -$27,243 | 54.5% | $-29,056 (vs do-nothing $-24,940) |
| $1075 | 7d | 17 Jul 2026 | $20.95 | 2/2 | $17,957 | $17,574 | 77% | 81% | +$5,228 | -$28,003 | 56.0% | $-29,816 (vs do-nothing $-25,700) |
| $1055 | 5d | 15 Jul 2026 | $15.80 | 2/2 | $18,960 | $18,577 | 77% | 81% | +$5,537 | -$33,033 | 66.1% | $-34,846 (vs do-nothing $-30,730) |
| $1070 | 7d | 17 Jul 2026 | $22.05 | 2/2 | $18,900 | $18,517 | 76% | 80% | +$5,296 | -$28,783 | 57.6% | $-30,596 (vs do-nothing $-26,480) |
| $1050 | 5d | 15 Jul 2026 | $16.90 | 2/2 | $20,280 | $19,897 | 75% | 80% | +$5,638 | -$33,813 | 67.6% | $-35,626 (vs do-nothing $-31,510) |
| $1065 | 7d | 17 Jul 2026 | $23.25 | 2/2 | $19,929 | $19,546 | 75% | 79% | +$5,399 | -$29,543 | 59.1% | $-31,356 (vs do-nothing $-27,240) |
| $1045 | 5d | 15 Jul 2026 | $18.15 | 2/2 | $21,780 | $21,397 | 74% | 79% | +$5,823 | -$34,563 | 69.1% | $-36,376 (vs do-nothing $-32,260) |
| $1060 | 7d | 17 Jul 2026 | $24.60 | 2/2 | $21,086 | $20,703 | 73% | 79% | +$5,577 | -$30,273 | 60.5% | $-32,086 (vs do-nothing $-27,970) |
| $1085 | 14d | 24 Jul 2026 | $35.45 | 2/2 | $15,193 | $14,810 | 73% | 79% | +$3,290 | -$23,103 | 46.2% | $-24,916 (vs do-nothing $-20,800) |
Showing the 60 next-safest rows of 127.
| 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 | 7d | 17 Jul 2026 | $25.90 | 2/2 | $22,200 | $21,817 | 72% | 78% | +$5,656 | -$31,013 | 62.0% | $-32,826 (vs do-nothing $-28,710) |
| $1040 | 5d | 15 Jul 2026 | $19.45 | 2/2 | $23,340 | $22,957 | 72% | 78% | +$5,969 | -$35,303 | 70.6% | $-37,116 (vs do-nothing $-33,000) |
| $1080 | 14d | 24 Jul 2026 | $36.60 | 2/2 | $15,686 | $15,303 | 72% | 78% | +$3,250 | -$23,873 | 47.7% | $-25,686 (vs do-nothing $-21,570) |
| $1070 | 12d | 22 Jul 2026 | $30.50 | 2/2 | $15,250 | $14,867 | 72% | 78% | +$2,727 | -$27,093 | 54.2% | $-28,906 (vs do-nothing $-24,790) |
| $1075 | 14d | 24 Jul 2026 | $37.70 | 2/2 | $16,157 | $15,774 | 71% | 78% | +$3,168 | -$24,653 | 49.3% | $-26,466 (vs do-nothing $-22,350) |
| $1065 | 12d | 22 Jul 2026 | $31.95 | 2/2 | $15,975 | $15,592 | 71% | 77% | +$2,813 | -$27,803 | 55.6% | $-29,616 (vs do-nothing $-25,500) |
| $1050 | 7d | 17 Jul 2026 | $27.35 | 2/2 | $23,443 | $23,060 | 71% | 77% | +$5,807 | -$31,723 | 63.4% | $-33,536 (vs do-nothing $-29,420) |
| $1060 | 10d | 20 Jul 2026 | $26.15 | 2/2 | $15,690 | $15,307 | 71% | 76% | +$395 | -$29,963 | 59.9% | $-31,776 (vs do-nothing $-27,660) |
| $1035 | 5d | 15 Jul 2026 | $20.90 | 2/2 | $25,080 | $24,697 | 71% | 77% | +$6,189 | -$36,013 | 72.0% | $-37,826 (vs do-nothing $-33,710) |
| $1070 | 14d | 24 Jul 2026 | $39.35 | 2/2 | $16,864 | $16,482 | 71% | 77% | +$3,300 | -$25,323 | 50.6% | $-27,136 (vs do-nothing $-23,020) |
| $1060 | 12d | 22 Jul 2026 | $33.40 | 2/2 | $16,700 | $16,317 | 70% | 77% | +$2,869 | -$28,513 | 57.0% | $-30,326 (vs do-nothing $-26,210) |
| $1045 | 7d | 17 Jul 2026 | $28.70 | 2/2 | $24,600 | $24,217 | 70% | 77% | +$5,813 | -$32,453 | 64.9% | $-34,266 (vs do-nothing $-30,150) |
| $1055 | 10d | 20 Jul 2026 | $27.60 | 2/2 | $16,560 | $16,177 | 70% | 76% | +$446 | -$30,673 | 61.3% | $-32,486 (vs do-nothing $-28,370) |
| $1065 | 14d | 24 Jul 2026 | $41.20 | 2/2 | $17,657 | $17,274 | 70% | 77% | +$3,497 | -$25,953 | 51.9% | $-27,766 (vs do-nothing $-23,650) |
| $1055 | 12d | 22 Jul 2026 | $34.95 | 2/2 | $17,475 | $17,092 | 69% | 76% | +$2,945 | -$29,203 | 58.4% | $-31,016 (vs do-nothing $-26,900) |
| $1075 | 21d | 31 Jul 2026 | $53.60 | 2/2 | $15,314 | $14,932 | 69% | 76% | +$2,893 | -$21,473 | 42.9% | $-23,286 (vs do-nothing $-19,170) |
| $1030 | 5d | 15 Jul 2026 | $22.40 | 2/2 | $26,880 | $26,497 | 69% | 76% | +$6,359 | -$36,713 | 73.4% | $-38,526 (vs do-nothing $-34,410) |
| $1060 | 14d | 24 Jul 2026 | $42.65 | 2/2 | $18,279 | $17,896 | 69% | 76% | +$3,500 | -$26,663 | 53.3% | $-28,476 (vs do-nothing $-24,360) |
| $1050 | 10d | 20 Jul 2026 | $29.10 | 2/2 | $17,460 | $17,077 | 69% | 75% | +$492 | -$31,373 | 62.7% | $-33,186 (vs do-nothing $-29,070) |
| $1040 | 7d | 17 Jul 2026 | $30.15 | 2/2 | $25,843 | $25,460 | 69% | 76% | +$5,842 | -$33,163 | 66.3% | $-34,976 (vs do-nothing $-30,860) |
| $1070 | 21d | 31 Jul 2026 | $54.55 | 2/2 | $15,586 | $15,203 | 68% | 76% | +$2,744 | -$22,283 | 44.6% | $-24,096 (vs do-nothing $-19,980) |
| $1050 | 12d | 22 Jul 2026 | $36.55 | 2/2 | $18,275 | $17,892 | 68% | 76% | +$3,013 | -$29,883 | 59.8% | $-31,696 (vs do-nothing $-27,580) |
| $1055 | 14d | 24 Jul 2026 | $43.85 | 2/2 | $18,793 | $18,410 | 68% | 76% | +$3,373 | -$27,423 | 54.8% | $-29,236 (vs do-nothing $-25,120) |
| $1045 | 10d | 20 Jul 2026 | $33.00 | 2/2 | $19,800 | $19,417 | 68% | 75% | +$1,943 | -$31,593 | 63.2% | $-33,406 (vs do-nothing $-29,290) |
| $1065 | 21d | 31 Jul 2026 | $56.90 | 2/2 | $16,257 | $15,874 | 68% | 75% | +$2,982 | -$22,813 | 45.6% | $-24,626 (vs do-nothing $-20,510) |
| $1025 | 5d | 15 Jul 2026 | $23.95 | 2/2 | $28,740 | $28,357 | 68% | 75% | +$6,476 | -$37,403 | 74.8% | $-39,216 (vs do-nothing $-35,100) |
| $1035 | 7d | 17 Jul 2026 | $31.80 | 2/2 | $27,257 | $26,874 | 67% | 75% | +$5,980 | -$33,833 | 67.7% | $-35,646 (vs do-nothing $-31,530) |
| $1045 | 12d | 22 Jul 2026 | $38.20 | 2/2 | $19,100 | $18,717 | 67% | 75% | +$3,074 | -$30,553 | 61.1% | $-32,366 (vs do-nothing $-28,250) |
| $1050 | 14d | 24 Jul 2026 | $45.85 | 2/2 | $19,650 | $19,267 | 67% | 75% | +$3,566 | -$28,023 | 56.0% | $-29,836 (vs do-nothing $-25,720) |
| $1060 | 21d | 31 Jul 2026 | $58.30 | 2/2 | $16,657 | $16,274 | 67% | 75% | +$2,938 | -$23,533 | 47.1% | $-25,346 (vs do-nothing $-21,230) |
| $1040 | 10d | 20 Jul 2026 | $32.65 | 2/2 | $19,590 | $19,207 | 67% | 74% | +$807 | -$32,663 | 65.3% | $-34,476 (vs do-nothing $-30,360) |
| $1055 | 21d | 31 Jul 2026 | $59.75 | 2/2 | $17,071 | $16,689 | 66% | 75% | +$2,895 | -$24,243 | 48.5% | $-26,056 (vs do-nothing $-21,940) |
| $1040 | 12d | 22 Jul 2026 | $39.90 | 2/2 | $19,950 | $19,567 | 66% | 75% | +$3,127 | -$31,213 | 62.4% | $-33,026 (vs do-nothing $-28,910) |
| $1045 | 14d | 24 Jul 2026 | $47.10 | 2/2 | $20,186 | $19,803 | 66% | 74% | +$3,414 | -$28,773 | 57.5% | $-30,586 (vs do-nothing $-26,470) |
| $1030 | 7d | 17 Jul 2026 | $33.45 | 2/2 | $28,671 | $28,289 | 66% | 74% | +$6,052 | -$34,503 | 69.0% | $-36,316 (vs do-nothing $-32,200) |
| $1020 | 5d | 15 Jul 2026 | $25.55 | 1/2 | $15,330 | $16,282 | 66% | 74% | +$3,267 | -$19,041 | 38.1% | $-22,006 (vs do-nothing $-17,890) |
| $1035 | 10d | 20 Jul 2026 | $34.05 | 2/2 | $20,430 | $20,047 | 66% | 73% | +$684 | -$33,383 | 66.8% | $-35,196 (vs do-nothing $-31,080) |
| $1050 | 21d | 31 Jul 2026 | $61.40 | 2/2 | $17,543 | $17,160 | 66% | 74% | +$2,979 | -$24,913 | 49.8% | $-26,726 (vs do-nothing $-22,610) |
| $1040 | 14d | 24 Jul 2026 | $49.15 | 2/2 | $21,064 | $20,682 | 65% | 74% | +$3,580 | -$29,363 | 58.7% | $-31,176 (vs do-nothing $-27,060) |
| $1035 | 12d | 22 Jul 2026 | $41.65 | 2/2 | $20,825 | $20,442 | 65% | 74% | +$3,170 | -$31,863 | 63.7% | $-33,676 (vs do-nothing $-29,560) |
| $1045 | 21d | 31 Jul 2026 | $62.70 | 2/2 | $17,914 | $17,532 | 65% | 74% | +$2,863 | -$25,653 | 51.3% | $-27,466 (vs do-nothing $-23,350) |
| $1025 | 7d | 17 Jul 2026 | $34.90 | 2/2 | $29,914 | $29,532 | 65% | 74% | +$5,886 | -$35,213 | 70.4% | $-37,026 (vs do-nothing $-32,910) |
| $1030 | 10d | 20 Jul 2026 | $35.90 | 2/2 | $21,540 | $21,157 | 65% | 73% | +$793 | -$34,013 | 68.0% | $-35,826 (vs do-nothing $-31,710) |
| $1035 | 14d | 24 Jul 2026 | $50.25 | 2/2 | $21,536 | $21,153 | 64% | 73% | +$3,315 | -$30,143 | 60.3% | $-31,956 (vs do-nothing $-27,840) |
| $1030 | 12d | 22 Jul 2026 | $43.50 | 2/2 | $21,750 | $21,367 | 64% | 73% | +$3,228 | -$32,493 | 65.0% | $-34,306 (vs do-nothing $-30,190) |
| $1015 | 5d | 15 Jul 2026 | $27.20 | 1/2 | $16,320 | $17,272 | 64% | 73% | +$3,264 | -$19,376 | 38.8% | $-22,341 (vs do-nothing $-18,225) |
| $1040 | 21d | 31 Jul 2026 | $64.55 | 2/2 | $18,443 | $18,060 | 64% | 74% | +$2,890 | -$26,283 | 52.6% | $-28,096 (vs do-nothing $-23,980) |
| $1025 | 10d | 20 Jul 2026 | $37.60 | 2/2 | $22,560 | $22,177 | 64% | 73% | +$2,944 | -$34,673 | 69.3% | $-36,486 (vs do-nothing $-32,370) |
| $1030 | 14d | 24 Jul 2026 | $52.10 | 2/2 | $22,329 | $21,946 | 63% | 73% | +$3,347 | -$30,773 | 61.5% | $-32,586 (vs do-nothing $-28,470) |
| $1035 | 21d | 31 Jul 2026 | $66.35 | 2/2 | $18,957 | $18,574 | 63% | 73% | +$2,890 | -$26,923 | 53.8% | $-28,736 (vs do-nothing $-24,620) |
| $1025 | 12d | 22 Jul 2026 | $45.35 | 2/2 | $22,675 | $22,292 | 63% | 73% | +$3,250 | -$33,123 | 66.2% | $-34,936 (vs do-nothing $-30,820) |
| $1020 | 10d | 20 Jul 2026 | $40.55 | 2/2 | $24,330 | $23,947 | 63% | 73% | +$3,615 | -$35,083 | 70.2% | $-36,896 (vs do-nothing $-32,780) |
| $1030 | 21d | 31 Jul 2026 | $68.25 | 2/2 | $19,500 | $19,117 | 62% | 73% | +$2,905 | -$27,543 | 55.1% | $-29,356 (vs do-nothing $-25,240) |
| $1025 | 14d | 24 Jul 2026 | $53.85 | 2/2 | $23,079 | $22,696 | 62% | 72% | +$3,310 | -$31,423 | 62.8% | $-33,236 (vs do-nothing $-29,120) |
| $1010 | 5d | 15 Jul 2026 | $28.50 | 1/2 | $17,100 | $18,052 | 62% | 72% | +$2,988 | -$19,746 | 39.5% | $-22,711 (vs do-nothing $-18,595) |
| $1015 | 7d | 17 Jul 2026 | $38.15 | 1/2 | $16,350 | $17,302 | 62% | 72% | +$2,822 | -$18,281 | 36.6% | $-21,246 (vs do-nothing $-17,130) |
| $1020 | 12d | 22 Jul 2026 | $47.30 | 2/2 | $23,650 | $23,267 | 62% | 72% | +$3,286 | -$33,733 | 67.5% | $-35,546 (vs do-nothing $-31,430) |
| $1022.50 | 14d | 24 Jul 2026 | $54.80 | 2/2 | $23,486 | $23,103 | 62% | 72% | +$3,315 | -$31,733 | 63.5% | $-33,546 (vs do-nothing $-29,430) |
| $1025 | 21d | 31 Jul 2026 | $70.15 | 2/2 | $20,043 | $19,660 | 62% | 72% | +$2,905 | -$28,163 | 56.3% | $-29,976 (vs do-nothing $-25,860) |
| $1020 | 14d | 24 Jul 2026 | $56.50 | 2/2 | $24,214 | $23,832 | 61% | 72% | +$3,634 | -$31,893 | 63.8% | $-33,706 (vs do-nothing $-29,590) |
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.