2 contracts (200 sh) | BE SS: $1220.00 | CC-SS: $1245.41 (banked floor $1,233.58) | IV: HIGH | Accounts: Neville:0865
| Max Loss | $198,000 | (ND $250.00 + SW $740) x 200 |
| Normal income ref | $30,448/mo | 95% ann ROI on ML |
| Hedge rolling cost | $396/mo | |
| Unrealized P&L | $-64,635 | fortress legs from IBKR |
| Open leg | Acct | Credit/sh | In flight | Opened |
|---|---|---|---|---|
| 2x $1155C 17 Jul 2026 | U13190865 | $7.85 | $1,570 | 2026-07-11 |
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 |
|---|---|---|---|---|---|
| THIS FRIDAY 🏆 | 17 Jul 2026 · 3d | 2 × $1045 | 90% | $15,800 | $6,792 |
| NEXT FRIDAY | 24 Jul 2026 · 10d | 2 × $1045 | 78% | $15,510 | $3,440 |
| Rung | Sell | Expiry | DTE | OTM | Survival | Touch odds | Per cycle | Income/mo | Δ vs pick | Cap give-up | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ▸ | cover hedge | 2 × $1270 | 17 Jul | 3d | 36.4% | 99+% | 0% | $50 | $500 | -$15,300 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 2 × $1270 36.4% OTM over spot $930.83 17 Jul 2026 (3d, $0.32 mid) = $50 credit for the 3d cycle → $500/mo projected Survival (stays ≤ $1270) 99+% Breach risk 0% POP (stays ≤ $1270.32) 99+% EV / mo +$481 📈 CAMPAIGN OUTLOOK (400 paths, sell-roll-repeat this rung for 9 mo) whole in 1.1 mo [0.5-2.6] median · 62% of paths whole by 9 mo (vs 65% without) · ~0.1 challenges expected · median CC cash $-502 🛡 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) 0% Flat exit net (mid-life) -$8,222 Free roll-up +$10/wk Safest escape (by 31 Jul 2026) $1,399 @ 79% POP 74% survival Roll menuyour doors if the call gets challenged; each row = buy back the 2 calls + sell the new ones, one order. Prices assume the central case (day 1 of 3); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $58.48/sh now → $41.36 mid-life → ≈ $0 at expiry | you banked $0.25/sh, so a flat mid-life exit nets -$41.11/sh | roll rows are incremental, the banked premium stays yours
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 $1245.41: 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 < $0.06/sh (~25% of the $0.25 collected) or spot ≥ $1,270.32 (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 $1,225.61 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 1.04 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $1245.41, where you are whole again, by expiry) Starting unrealized P&L: $-64,635 + Fortress recovery (un-capped): +$65,495 − CC assignment net of premium (2 × $1270): -$0 Total Position P&L @ SS: $860 (+$65,495 vs today) Do-nothing baseline at SS: $-3,211 (this trade vs do-nothing: +$4,072, the opportunity cost of earning $500/mo FIGHT income now) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 33% normal | 2 × $1070 | 17 Jul | 3d | 15.0% | 94% | 13% | $1,060 | $10,600 | -$5,200 | $34,022 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 2 × $1070 15.0% OTM over spot $930.83 17 Jul 2026 (3d, $5.50 mid) = $1,060 credit for the 3d cycle → $10,600/mo projected Survival (stays ≤ $1070) 94% Breach risk 6% POP (stays ≤ $1075.50) 94% EV / mo +$7,989 📈 CAMPAIGN OUTLOOK (400 paths, sell-roll-repeat this rung for 9 mo) whole in 1.5 mo [0.7-2.8] median, 0.1 mo faster than no FIGHT (1.6 mo) · 69% of paths whole by 9 mo (vs 65% without) · ~3.4 challenges expected · median CC cash $20,706 🛡 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) 7% Flat exit net (mid-life) -$5,910 Free roll-up +$21/wk Safest escape (by 31 Jul 2026) $1,224 @ 83% 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 1 of 3); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $49.27/sh now → $34.85 mid-life (likely $32.52–$55.35) → ≈ $0 at expiry | you banked $5.30/sh, so a flat mid-life exit nets -$29.55/sh | roll rows are incremental, the banked premium stays yours 📊 Across 223 simulated challenges: the $1,070 strike is typically first touched on day 2 of 3, at $1,100 (overshoots $29.64). 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 $175 below CC-SS $1245.41: 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 < $1.32/sh (~25% of the $5.30 collected) or spot ≥ $1,075.50 (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 $1,225.61 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 1.04 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $1245.41, where you are whole again, by expiry) Starting unrealized P&L: $-64,635 + Fortress recovery (un-capped): +$65,495 − CC assignment net of premium (2 × $1070): -$34,022 Total Position P&L @ SS: $-33,161 (+$31,474 vs today) Do-nothing baseline at SS: $-3,211 (this trade vs do-nothing: $-29,950, the opportunity cost of earning $10,600/mo FIGHT income now) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 🎯 50% normal | 2 × $1045 | 17 Jul | 3d | 12.3% | 90% | 13% | $1,580 | $15,800 | — | $38,502 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 2 × $1045 12.3% OTM over spot $930.83 17 Jul 2026 (3d, $8.23 mid) = $1,580 credit for the 3d cycle → $15,800/mo projected Survival (stays ≤ $1045) 90% Breach risk 10% POP (stays ≤ $1053.22) 91% EV / mo +$10,739 📈 CAMPAIGN OUTLOOK (400 paths, sell-roll-repeat this rung for 9 mo) whole in 1.2 mo [0.6-2.6] median · 71% of paths whole by 9 mo (vs 62% without) · ~5.0 challenges expected · median CC cash $23,182 🛡 IF CHALLENGED (spot reaches the strike) · challenge = the strike is touched at any point, so it runs ~2x the breach risk (finishing through it) Challenge odds (touch by expiry) 13% Flat exit net (mid-life) -$5,227 Free roll-up +$21/wk Safest escape (by 31 Jul 2026) $1,214 @ 84% POP 81% survival Roll menuyour doors if the call gets challenged; each row = buy back the 2 calls + sell the new ones, one order. Prices assume the central case (day 1 of 3); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $48.12/sh now → $34.03 mid-life (likely $33.29–$62.91) → ≈ $0 at expiry | you banked $7.90/sh, so a flat mid-life exit nets -$26.13/sh | roll rows are incremental, the banked premium stays yours 📊 Across 397 simulated challenges: the $1,045 strike is typically first touched on day 2 of 3, at $1,078 (overshoots $32.89). 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 ⚠ $1045 is $200 below CC-SS $1245.41: 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 < $1.98/sh (~25% of the $7.90 collected) or spot ≥ $1,053.22 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $1,045)); NOT the premium you collected. Momentum override: two daily closes above $1,225.61 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 1.04 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $1245.41, where you are whole again, by expiry) Starting unrealized P&L: $-64,635 + Fortress recovery (un-capped): +$65,495 − CC assignment net of premium (2 × $1045): -$38,502 Total Position P&L @ SS: $-37,641 (+$26,994 vs today) Do-nothing baseline at SS: $-3,211 (this trade vs do-nothing: $-34,430, the opportunity cost of earning $15,800/mo FIGHT income now) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 100% normal | 2 × $995 | 17 Jul | 3d | 6.9% | 78% | 44% | $3,570 | $35,700 | +$19,900 | $46,512 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 2 × $995 6.9% OTM over spot $930.83 17 Jul 2026 (3d, $18.10 mid) = $3,570 credit for the 3d cycle → $35,700/mo projected Survival (stays ≤ $995) 78% Breach risk 22% POP (stays ≤ $1013.10) 84% EV / mo +$20,214 📈 CAMPAIGN OUTLOOK (400 paths, sell-roll-repeat this rung for 9 mo) whole in 1.4 mo [0.7-2.5] median, 0.2 mo faster than no FIGHT (1.5 mo) · 84% of paths whole by 9 mo (vs 69% without) · ~9.4 challenges expected · median CC cash $33,365 🛡 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) 32% Flat exit net (mid-life) -$2,911 Free roll-up +$45/wk Safest escape (by 31 Jul 2026) $1,234 @ 89% POP 88% 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 1 of 3); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $45.82/sh now → $32.41 mid-life (likely $37.58–$63.24) → ≈ $0 at expiry | you banked $17.85/sh, so a flat mid-life exit nets -$14.56/sh | roll rows are incremental, the banked premium stays yours 📊 Across 966 simulated challenges: the $995 strike is typically first touched on day 2 of 3, at $1,025 (overshoots $30.19). 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 ⚠ $995 is $250 below CC-SS $1245.41: 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 < $4.46/sh (~25% of the $17.85 collected) or spot ≥ $1,013.10 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $995)); NOT the premium you collected. Momentum override: two daily closes above $1,225.61 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 1.04 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $1245.41, where you are whole again, by expiry) Starting unrealized P&L: $-64,635 + Fortress recovery (un-capped): +$65,495 − CC assignment net of premium (2 × $995): -$46,512 Total Position P&L @ SS: $-45,651 (+$18,984 vs today) Do-nothing baseline at SS: $-3,211 (this trade vs do-nothing: $-42,440, the opportunity cost of earning $35,700/mo FIGHT income now) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Rung | Sell | Expiry | DTE | OTM | Survival | Touch odds | Per cycle | Income/mo | Δ vs pick | Cap give-up | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ▸ | cover hedge | 1 × $1275 | 24 Jul | 10d | 37.0% | 97% | 6% | $258 | $774 | -$14,736 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 1 × $1275 37.0% OTM over spot $930.83 24 Jul 2026 (10d, $3.09 mid) = $258 credit for the 10d cycle → $774/mo projected Survival (stays ≤ $1275) 97% Breach risk 3% POP (stays ≤ $1278.09) 97% EV / mo +$513 📈 CAMPAIGN OUTLOOK (400 paths, sell-roll-repeat this rung for 9 mo) whole in 1.4 mo [0.7-3.3] median, 0.1 mo faster than no FIGHT (1.5 mo) · 64% of paths whole by 9 mo (vs 64% without) · ~0.4 challenges expected · median CC cash $6,563 🛡 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) 4% Flat exit net (mid-life) -$6,340 Free roll-up none Safest escape (by 31 Jul 2026) $1,304 @ 71% POP 59% 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 5 of 10); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $93.25/sh now → $65.98 mid-life (likely $52.24–$85.52) → ≈ $0 at expiry | you banked $2.58/sh, so a flat mid-life exit nets -$63.40/sh | roll rows are incremental, the banked premium stays yours 📊 Across 133 simulated challenges: the $1,275 strike is typically first touched on day 8 of 10, at $1,319 (overshoots $43.96). 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 $1245.41: 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 < $0.65/sh (~25% of the $2.58 collected) or spot ≥ $1,278.09 (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 $1,225.61 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 1.04 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $1245.41, where you are whole again, by expiry) Starting unrealized P&L: $-64,635 + Fortress recovery (un-capped): +$65,495 − CC assignment net of premium (1 × $1275): -$0 − Conservative CC assignment net of premium (1 × $1220): -$2,036 Total Position P&L @ SS: $-1,176 (+$63,459 vs today) Do-nothing baseline at SS: $-3,211 (this trade vs do-nothing: +$2,036, the opportunity cost of earning $774/mo FIGHT income now) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 🛡 safe yield | 2 × $1140 | 24 Jul | 10d | 22.5% | 90% | 20% | $2,180 | $6,540 | -$8,970 | $18,902 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 2 × $1140 22.5% OTM over spot $930.83 24 Jul 2026 (10d, $11.38 mid) = $2,180 credit for the 10d cycle → $6,540/mo projected Survival (stays ≤ $1140) 90% Breach risk 10% POP (stays ≤ $1151.38) 91% EV / mo +$3,618 📈 CAMPAIGN OUTLOOK (400 paths, sell-roll-repeat this rung for 9 mo) whole in 1.3 mo [0.6-2.6] median · 63% of paths whole by 9 mo (vs 63% without) · ~2.0 challenges expected · median CC cash $13,491 🛡 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) 16% Flat exit net (mid-life) -$9,619 Free roll-up none Safest escape (by 31 Jul 2026) $1,204 @ 75% POP 66% 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 5 of 10); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $83.38/sh now → $58.99 mid-life (likely $51.09–$85.01) → ≈ $0 at expiry | you banked $10.90/sh, so a flat mid-life exit nets -$48.09/sh | roll rows are incremental, the banked premium stays yours 📊 Across 492 simulated challenges: the $1,140 strike is typically first touched on day 7 of 10, at $1,176 (overshoots $35.91). 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 ⚠ $1140 is $105 below CC-SS $1245.41: 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 < $2.73/sh (~25% of the $10.90 collected) or spot ≥ $1,151.38 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $1,140)); NOT the premium you collected. Momentum override: two daily closes above $1,225.61 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 1.04 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $1245.41, where you are whole again, by expiry) Starting unrealized P&L: $-64,635 + Fortress recovery (un-capped): +$65,495 − CC assignment net of premium (2 × $1140): -$18,902 Total Position P&L @ SS: $-18,041 (+$46,594 vs today) Do-nothing baseline at SS: $-3,211 (this trade vs do-nothing: $-14,830, the opportunity cost of earning $6,540/mo FIGHT income now) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 33% normal ← lean | 2 × $1090 | 24 Jul | 10d | 17.1% | 85% | 31% | $3,430 | $10,290 | -$5,220 | $27,652 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 2 × $1090 17.1% OTM over spot $930.83 24 Jul 2026 (10d, $18.00 mid) = $3,430 credit for the 10d cycle → $10,290/mo projected Survival (stays ≤ $1090) 85% Breach risk 15% POP (stays ≤ $1108.00) 87% EV / mo +$4,769 📈 CAMPAIGN OUTLOOK (400 paths, sell-roll-repeat this rung for 9 mo) whole in 1.3 mo [0.7-3.1] median, 0.1 mo faster than no FIGHT (1.4 mo) · 66% of paths whole by 9 mo (vs 62% without) · ~3.2 challenges expected · median CC cash $19,253 🛡 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) 24% Flat exit net (mid-life) -$7,851 Free roll-up none Safest escape (by 31 Jul 2026) $1,174 @ 77% POP 70% 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 5 of 10); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $79.72/sh now → $56.41 mid-life (likely $55.01–$84.58) → ≈ $0 at expiry | you banked $17.15/sh, so a flat mid-life exit nets -$39.26/sh | roll rows are incremental, the banked premium stays yours 📊 Across 723 simulated challenges: the $1,090 strike is typically first touched on day 6 of 10, at $1,124 (overshoots $34.32). 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 $155 below CC-SS $1245.41: 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 < $4.29/sh (~25% of the $17.15 collected) or spot ≥ $1,108.00 (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 $1,225.61 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 1.04 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $1245.41, where you are whole again, by expiry) Starting unrealized P&L: $-64,635 + Fortress recovery (un-capped): +$65,495 − CC assignment net of premium (2 × $1090): -$27,652 Total Position P&L @ SS: $-26,791 (+$37,844 vs today) Do-nothing baseline at SS: $-3,211 (this trade vs do-nothing: $-23,580, the opportunity cost of earning $10,290/mo FIGHT income now) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 🎯 50% normal | 2 × $1045 | 24 Jul | 10d | 12.3% | 78% | 37% | $5,170 | $15,510 | — | $34,912 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 2 × $1045 12.3% OTM over spot $930.83 24 Jul 2026 (10d, $26.68 mid) = $5,170 credit for the 10d cycle → $15,510/mo projected Survival (stays ≤ $1045) 78% Breach risk 22% POP (stays ≤ $1071.67) 83% EV / mo +$5,950 📈 CAMPAIGN OUTLOOK (400 paths, sell-roll-repeat this rung for 9 mo) whole in 1.4 mo [0.6-3.2] median · 70% of paths whole by 9 mo (vs 62% without) · ~4.8 challenges expected · median CC cash $24,859 🛡 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) 37% Flat exit net (mid-life) -$5,645 Free roll-up none Safest escape (by 31 Jul 2026) $1,169 @ 82% POP 77% 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 5 of 10); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $76.43/sh now → $54.08 mid-life (likely $59.68–$88.82) → ≈ $0 at expiry | you banked $25.85/sh, so a flat mid-life exit nets -$28.23/sh | roll rows are incremental, the banked premium stays yours 📊 Across 1,116 simulated challenges: the $1,045 strike is typically first touched on day 5 of 10, at $1,079 (overshoots $34.10). 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 ⚠ $1045 is $200 below CC-SS $1245.41: 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 < $6.46/sh (~25% of the $25.85 collected) or spot ≥ $1,071.67 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $1,045)); NOT the premium you collected. Momentum override: two daily closes above $1,225.61 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 1.04 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $1245.41, where you are whole again, by expiry) Starting unrealized P&L: $-64,635 + Fortress recovery (un-capped): +$65,495 − CC assignment net of premium (2 × $1045): -$34,912 Total Position P&L @ SS: $-34,051 (+$30,584 vs today) Do-nothing baseline at SS: $-3,211 (this trade vs do-nothing: $-30,840, the opportunity cost of earning $15,510/mo FIGHT income now) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 100% normal | 2 × $960 | 24 Jul | 10d | 3.1% | 61% | 84% | $10,220 | $30,660 | +$15,150 | $46,862 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 2 × $960 3.1% OTM over spot $930.83 24 Jul 2026 (10d, $53.15 mid) = $10,220 credit for the 10d cycle → $30,660/mo projected Survival (stays ≤ $960) 61% Breach risk 39% POP (stays ≤ $1013.15) 72% EV / mo +$6,394 📈 CAMPAIGN OUTLOOK (400 paths, sell-roll-repeat this rung for 9 mo) whole in 1.2 mo [0.6-3.0] median, 0.2 mo faster than no FIGHT (1.3 mo) · 79% of paths whole by 9 mo (vs 65% without) · ~11.8 challenges expected · median CC cash $25,869 🛡 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) 70% Flat exit net (mid-life) +$284 Free roll-up +$10/wk Safest escape (by 31 Jul 2026) $1,179 @ 91% POP 90% survival Roll menuyour doors if the call gets challenged; each row = buy back the 2 calls + sell the new ones, one order. Prices assume the central case (day 5 of 10); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $70.21/sh now → $49.68 mid-life (likely $66.93–$89.98) → ≈ $0 at expiry | you banked $51.10/sh, so a flat mid-life exit nets +$1.42/sh | roll rows are incremental, the banked premium stays yours 📊 Across 2,086 simulated challenges: the $960 strike is typically first touched on day 3 of 10, at $992 (overshoots $32.48). 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 ⚠ $960 is $285 below CC-SS $1245.41: 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 < $12.78/sh (~25% of the $51.10 collected) or spot ≥ $1,013.15 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $960)); NOT the premium you collected. Momentum override: two daily closes above $1,225.61 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 1.04 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $1245.41, where you are whole again, by expiry) Starting unrealized P&L: $-64,635 + Fortress recovery (un-capped): +$65,495 − CC assignment net of premium (2 × $960): -$46,862 Total Position P&L @ SS: $-46,001 (+$18,634 vs today) Do-nothing baseline at SS: $-3,211 (this trade vs do-nothing: $-42,790, the opportunity cost of earning $30,660/mo FIGHT income now) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Every eligible strike x expiry in the 3-45 DTE band (6 expiries scanned, 152 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: 1.041 (IBKR) | Recovery@SS: +$65,495 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $-3,211
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $1045 | 3d | 17 Jul 2026 | $7.90 | 2/2 | $15,800 | $15,404 | 90% | 91% | +$10,739 | -$38,502 | 77.0% | $-37,641 (vs do-nothing $-34,430) |
| $1040 | 3d | 17 Jul 2026 | $8.65 | 2/2 | $17,300 | $16,904 | 89% | 91% | +$11,539 | -$39,352 | 78.7% | $-38,491 (vs do-nothing $-35,280) |
| $1035 | 3d | 17 Jul 2026 | $9.75 | 2/2 | $19,500 | $19,104 | 88% | 90% | +$12,950 | -$40,132 | 80.3% | $-39,271 (vs do-nothing $-36,060) |
| $1030 | 3d | 17 Jul 2026 | $10.25 | 2/2 | $20,500 | $20,104 | 88% | 90% | +$14,067 | -$41,032 | 82.1% | $-40,171 (vs do-nothing $-36,960) |
| $1025 | 3d | 17 Jul 2026 | $11.00 | 2/2 | $22,000 | $21,604 | 86% | 88% | +$13,567 | -$41,882 | 83.8% | $-41,021 (vs do-nothing $-37,810) |
| $1015 | 3d | 17 Jul 2026 | $12.95 | 2/2 | $25,900 | $25,504 | 84% | 88% | +$16,387 | -$43,492 | 87.0% | $-42,631 (vs do-nothing $-39,420) |
| $1010 | 3d | 17 Jul 2026 | $14.00 | 2/2 | $28,000 | $27,604 | 83% | 87% | +$17,215 | -$44,282 | 88.6% | $-43,421 (vs do-nothing $-40,210) |
| $1005 | 3d | 17 Jul 2026 | $15.15 | 2/2 | $30,300 | $29,904 | 82% | 86% | +$18,103 | -$45,052 | 90.1% | $-44,191 (vs do-nothing $-40,980) |
| $1015 | 6d | 20 Jul 2026 | $15.40 | 2/2 | $15,400 | $15,004 | 79% | 83% | +$5,738 | -$43,002 | 86.0% | $-42,141 (vs do-nothing $-38,930) |
| $995 | 3d | 17 Jul 2026 | $17.85 | 1/2 | $17,850 | $18,969 | 78% | 84% | +$10,107 | -$23,256 | 46.5% | $-24,431 (vs do-nothing $-21,220) |
| $1045 | 10d | 24 Jul 2026 | $25.85 | 2/2 | $15,510 | $15,114 | 78% | 83% | +$5,950 | -$34,912 | 69.8% | $-34,051 (vs do-nothing $-30,840) |
| $1010 | 6d | 20 Jul 2026 | $16.75 | 2/2 | $16,750 | $16,354 | 78% | 82% | +$6,196 | -$43,732 | 87.5% | $-42,871 (vs do-nothing $-39,660) |
| $1040 | 10d | 24 Jul 2026 | $27.00 | 2/2 | $16,200 | $15,804 | 77% | 82% | +$6,058 | -$35,682 | 71.4% | $-34,821 (vs do-nothing $-31,610) |
Showing the 60 next-safest rows of 139.
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $1025 | 8d | 22 Jul 2026 | $20.30 | 2/2 | $15,225 | $14,829 | 77% | 81% | +$3,729 | -$40,022 | 80.0% | $-39,161 (vs do-nothing $-35,950) |
| $1005 | 6d | 20 Jul 2026 | $18.30 | 2/2 | $18,300 | $17,904 | 77% | 82% | +$6,783 | -$44,422 | 88.8% | $-43,561 (vs do-nothing $-40,350) |
| $1035 | 10d | 24 Jul 2026 | $28.20 | 2/2 | $16,920 | $16,524 | 77% | 81% | +$6,167 | -$36,442 | 72.9% | $-35,581 (vs do-nothing $-32,370) |
| $990 | 3d | 17 Jul 2026 | $19.00 | 1/2 | $19,000 | $20,119 | 76% | 82% | +$9,351 | -$23,641 | 47.3% | $-24,816 (vs do-nothing $-21,605) |
| $1020 | 8d | 22 Jul 2026 | $21.50 | 2/2 | $16,125 | $15,729 | 76% | 80% | +$3,852 | -$40,782 | 81.6% | $-39,921 (vs do-nothing $-36,710) |
| $1030 | 10d | 24 Jul 2026 | $29.40 | 2/2 | $17,640 | $17,244 | 76% | 81% | +$6,244 | -$37,202 | 74.4% | $-36,341 (vs do-nothing $-33,130) |
| $1000 | 6d | 20 Jul 2026 | $20.55 | 2/2 | $20,550 | $20,154 | 75% | 81% | +$7,995 | -$44,972 | 89.9% | $-44,111 (vs do-nothing $-40,900) |
| $1025 | 10d | 24 Jul 2026 | $30.75 | 2/2 | $18,450 | $18,054 | 75% | 80% | +$6,379 | -$37,932 | 75.9% | $-37,071 (vs do-nothing $-33,860) |
| $1015 | 8d | 22 Jul 2026 | $22.65 | 2/2 | $16,988 | $16,592 | 75% | 80% | +$3,894 | -$41,552 | 83.1% | $-40,691 (vs do-nothing $-37,480) |
| $1022.50 | 10d | 24 Jul 2026 | $31.40 | 2/2 | $18,840 | $18,444 | 74% | 80% | +$6,418 | -$38,302 | 76.6% | $-37,441 (vs do-nothing $-34,230) |
| $985 | 3d | 17 Jul 2026 | $20.25 | 1/2 | $20,250 | $21,369 | 74% | 81% | +$9,481 | -$24,016 | 48.0% | $-25,191 (vs do-nothing $-21,980) |
| $995 | 6d | 20 Jul 2026 | $19.55 | 2/2 | $19,550 | $19,154 | 74% | 80% | +$5,878 | -$46,172 | 92.3% | $-45,311 (vs do-nothing $-42,100) |
| $1020 | 10d | 24 Jul 2026 | $32.20 | 2/2 | $19,320 | $18,924 | 74% | 80% | +$6,540 | -$38,642 | 77.3% | $-37,781 (vs do-nothing $-34,570) |
| $1010 | 8d | 22 Jul 2026 | $23.90 | 2/2 | $17,925 | $17,529 | 74% | 79% | +$3,967 | -$42,302 | 84.6% | $-41,441 (vs do-nothing $-38,230) |
| $1017.50 | 10d | 24 Jul 2026 | $32.80 | 2/2 | $19,680 | $19,284 | 73% | 79% | +$6,532 | -$39,022 | 78.0% | $-38,161 (vs do-nothing $-34,950) |
| $1015 | 10d | 24 Jul 2026 | $33.55 | 2/2 | $20,130 | $19,734 | 73% | 79% | +$6,606 | -$39,372 | 78.7% | $-38,511 (vs do-nothing $-35,300) |
| $990 | 6d | 20 Jul 2026 | $21.55 | 2/2 | $21,550 | $21,154 | 72% | 79% | +$6,678 | -$46,772 | 93.5% | $-45,911 (vs do-nothing $-42,700) |
| $1005 | 8d | 22 Jul 2026 | $25.15 | 2/2 | $18,862 | $18,467 | 72% | 78% | +$3,994 | -$43,052 | 86.1% | $-42,191 (vs do-nothing $-38,980) |
| $980 | 3d | 17 Jul 2026 | $22.00 | 1/2 | $22,000 | $23,119 | 72% | 80% | +$10,011 | -$24,341 | 48.7% | $-25,516 (vs do-nothing $-22,305) |
| $1012.50 | 10d | 24 Jul 2026 | $34.25 | 2/2 | $20,550 | $20,154 | 72% | 79% | +$6,641 | -$39,732 | 79.5% | $-38,871 (vs do-nothing $-35,660) |
| $1010 | 10d | 24 Jul 2026 | $35.05 | 2/2 | $21,030 | $20,634 | 72% | 78% | +$6,727 | -$40,072 | 80.1% | $-39,211 (vs do-nothing $-36,000) |
| $1025 | 17d | 31 Jul 2026 | $43.40 | 2/2 | $15,318 | $14,922 | 71% | 78% | +$3,825 | -$35,402 | 70.8% | $-34,541 (vs do-nothing $-31,330) |
| $1000 | 8d | 22 Jul 2026 | $29.10 | 2/2 | $21,825 | $21,429 | 71% | 78% | +$5,998 | -$43,262 | 86.5% | $-42,401 (vs do-nothing $-39,190) |
| $1007.50 | 10d | 24 Jul 2026 | $35.80 | 2/2 | $21,480 | $21,084 | 71% | 78% | +$6,773 | -$40,422 | 80.8% | $-39,561 (vs do-nothing $-36,350) |
| $1015 | 13d | 27 Jul 2026 | $35.45 | 2/2 | $16,362 | $15,966 | 71% | 77% | +$3,242 | -$38,992 | 78.0% | $-38,131 (vs do-nothing $-34,920) |
| $985 | 6d | 20 Jul 2026 | $22.90 | 2/2 | $22,900 | $22,504 | 71% | 78% | +$6,740 | -$47,502 | 95.0% | $-46,641 (vs do-nothing $-43,430) |
| $1005 | 10d | 24 Jul 2026 | $36.50 | 2/2 | $21,900 | $21,504 | 71% | 78% | +$6,781 | -$40,782 | 81.6% | $-39,921 (vs do-nothing $-36,710) |
| $1020 | 17d | 31 Jul 2026 | $45.35 | 2/2 | $16,006 | $15,610 | 71% | 77% | +$4,029 | -$36,012 | 72.0% | $-35,151 (vs do-nothing $-31,940) |
| $975 | 3d | 17 Jul 2026 | $23.80 | 1/2 | $23,800 | $24,919 | 71% | 79% | +$10,485 | -$24,661 | 49.3% | $-25,836 (vs do-nothing $-22,625) |
| $1010 | 13d | 27 Jul 2026 | $36.35 | 2/2 | $16,777 | $16,381 | 70% | 77% | +$3,031 | -$39,812 | 79.6% | $-38,951 (vs do-nothing $-35,740) |
| $1002.50 | 10d | 24 Jul 2026 | $37.35 | 2/2 | $22,410 | $22,014 | 70% | 78% | +$6,869 | -$41,112 | 82.2% | $-40,251 (vs do-nothing $-37,040) |
| $995 | 8d | 22 Jul 2026 | $28.15 | 2/2 | $21,112 | $20,717 | 70% | 77% | +$4,279 | -$44,452 | 88.9% | $-43,591 (vs do-nothing $-40,380) |
| $1015 | 17d | 31 Jul 2026 | $46.45 | 2/2 | $16,394 | $15,998 | 70% | 77% | +$3,916 | -$36,792 | 73.6% | $-35,931 (vs do-nothing $-32,720) |
| $1000 | 10d | 24 Jul 2026 | $38.15 | 2/2 | $22,890 | $22,494 | 70% | 77% | +$6,917 | -$41,452 | 82.9% | $-40,591 (vs do-nothing $-37,380) |
| $980 | 6d | 20 Jul 2026 | $24.85 | 2/2 | $24,850 | $24,454 | 69% | 77% | +$7,312 | -$48,112 | 96.2% | $-47,251 (vs do-nothing $-44,040) |
| $1005 | 13d | 27 Jul 2026 | $36.75 | 2/2 | $16,962 | $16,566 | 69% | 76% | +$2,565 | -$40,732 | 81.5% | $-39,871 (vs do-nothing $-36,660) |
| $990 | 8d | 22 Jul 2026 | $29.40 | 2/2 | $22,050 | $21,654 | 69% | 76% | +$4,159 | -$45,202 | 90.4% | $-44,341 (vs do-nothing $-41,130) |
| $1010 | 17d | 31 Jul 2026 | $49.05 | 2/2 | $17,312 | $16,916 | 69% | 77% | +$4,315 | -$37,272 | 74.5% | $-36,411 (vs do-nothing $-33,200) |
| $970 | 3d | 17 Jul 2026 | $25.10 | 1/2 | $25,100 | $26,219 | 69% | 78% | +$10,351 | -$25,031 | 50.1% | $-26,206 (vs do-nothing $-22,995) |
| $995 | 10d | 24 Jul 2026 | $39.85 | 2/2 | $23,910 | $23,514 | 69% | 77% | +$7,045 | -$42,112 | 84.2% | $-41,251 (vs do-nothing $-38,040) |
| $1000 | 13d | 27 Jul 2026 | $40.00 | 2/2 | $18,462 | $18,066 | 68% | 76% | +$3,390 | -$41,082 | 82.2% | $-40,221 (vs do-nothing $-37,010) |
| $1005 | 17d | 31 Jul 2026 | $50.85 | 2/2 | $17,947 | $17,551 | 68% | 76% | +$4,413 | -$37,912 | 75.8% | $-37,051 (vs do-nothing $-33,840) |
| $975 | 6d | 20 Jul 2026 | $25.95 | 2/2 | $25,950 | $25,554 | 68% | 76% | +$6,939 | -$48,892 | 97.8% | $-48,031 (vs do-nothing $-44,820) |
| $985 | 8d | 22 Jul 2026 | $31.05 | 2/2 | $23,288 | $22,892 | 68% | 75% | +$4,287 | -$45,872 | 91.7% | $-45,011 (vs do-nothing $-41,800) |
| $990 | 10d | 24 Jul 2026 | $41.15 | 2/2 | $24,690 | $24,294 | 67% | 76% | +$6,893 | -$42,852 | 85.7% | $-41,991 (vs do-nothing $-38,780) |
| $995 | 13d | 27 Jul 2026 | $39.65 | 2/2 | $18,300 | $17,904 | 67% | 75% | +$2,528 | -$42,152 | 84.3% | $-41,291 (vs do-nothing $-38,080) |
| $1000 | 17d | 31 Jul 2026 | $52.65 | 2/2 | $18,582 | $18,187 | 67% | 76% | +$4,493 | -$38,552 | 77.1% | $-37,691 (vs do-nothing $-34,480) |
| $965 | 3d | 17 Jul 2026 | $26.95 | 1/2 | $26,950 | $28,069 | 67% | 77% | +$10,657 | -$25,346 | 50.7% | $-26,521 (vs do-nothing $-23,310) |
| $980 | 8d | 22 Jul 2026 | $32.75 | 2/2 | $24,562 | $24,167 | 66% | 75% | +$4,399 | -$46,532 | 93.1% | $-45,671 (vs do-nothing $-42,460) |
| $990 | 13d | 27 Jul 2026 | $41.40 | 2/2 | $19,108 | $18,712 | 66% | 75% | +$2,610 | -$42,802 | 85.6% | $-41,941 (vs do-nothing $-38,730) |
| $985 | 10d | 24 Jul 2026 | $42.20 | 2/2 | $25,320 | $24,924 | 66% | 75% | +$6,550 | -$43,642 | 87.3% | $-42,781 (vs do-nothing $-39,570) |
| $995 | 17d | 31 Jul 2026 | $54.35 | 2/2 | $19,182 | $18,787 | 66% | 75% | +$4,520 | -$39,212 | 78.4% | $-38,351 (vs do-nothing $-35,140) |
| $970 | 6d | 20 Jul 2026 | $27.45 | 2/2 | $27,450 | $27,054 | 66% | 75% | +$6,869 | -$49,592 | 99.2% | $-48,731 (vs do-nothing $-45,520) |
| $985 | 13d | 27 Jul 2026 | $43.15 | 2/2 | $19,915 | $19,520 | 66% | 75% | +$3,927 | -$43,452 | 86.9% | $-42,591 (vs do-nothing $-39,380) |
| $990 | 17d | 31 Jul 2026 | $54.75 | 2/2 | $19,324 | $18,928 | 65% | 75% | +$4,069 | -$40,132 | 80.3% | $-39,271 (vs do-nothing $-36,060) |
| $980 | 10d | 24 Jul 2026 | $43.35 | 2/2 | $26,010 | $25,614 | 65% | 75% | +$6,227 | -$44,412 | 88.8% | $-43,551 (vs do-nothing $-40,340) |
| $975 | 8d | 22 Jul 2026 | $34.95 | 2/2 | $26,212 | $25,817 | 65% | 74% | +$4,831 | -$47,092 | 94.2% | $-46,231 (vs do-nothing $-43,020) |
| $980 | 13d | 27 Jul 2026 | $45.00 | 2/2 | $20,769 | $20,373 | 65% | 74% | +$4,023 | -$44,082 | 88.2% | $-43,221 (vs do-nothing $-40,010) |
| $960 | 3d | 17 Jul 2026 | $28.75 | 1/2 | $28,750 | $29,869 | 65% | 76% | +$10,797 | -$25,666 | 51.3% | $-26,841 (vs do-nothing $-23,630) |
| $985 | 17d | 31 Jul 2026 | $56.55 | 2/2 | $19,959 | $19,563 | 65% | 74% | +$4,093 | -$40,772 | 81.5% | $-39,911 (vs do-nothing $-36,700) |
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.