2 contracts (200 sh) | BE SS: $1220.00 | CC-SS: $1250.24 (banked floor $1,238.40) | IV: HIGH | Accounts: Neville:0865
| Max Loss | $198,000 | (ND $250.00 + SW $740) x 200 |
| Normal income ref | $30,743/mo | 95% ann ROI on ML |
| Hedge rolling cost | $460/mo | |
| Unrealized P&L | $-70,355 | fortress legs from IBKR |
| Open leg | Acct | Credit/sh | In flight | Opened |
|---|---|---|---|---|
| 2x $1060C 17 Jul 2026 | U13190865 | $8.05 | $1,610 | 2026-07-14 |
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 🏆 | 24 Jul 2026 · 8d | 2 × $1017.50 | 79% | $15,450 | $3,847 |
| Rung | Sell | Expiry | DTE | OTM | Survival | Touch odds | Per cycle | Income/mo | Δ vs pick | Cap give-up | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ▸ | cover hedge | 1 × $1280 | 24 Jul | 8d | 41.1% | 99% | 3% | $125 | $469 | -$14,981 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 1 × $1280 41.1% OTM over spot $907.44 24 Jul 2026 (8d, $1.62 mid) = $125 credit for the 8d cycle → $469/mo projected Survival (stays ≤ $1280) 99% Breach risk 1% POP (stays ≤ $1281.62) 99% EV / mo +$364 📈 CAMPAIGN OUTLOOK (400 paths, sell-roll-repeat this rung for 9 mo) whole in 1.5 mo [0.7-3.2] median · 59% of paths whole by 9 mo (vs 59% without) · ~0.3 challenges expected · median CC cash $1,778 🛡 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) 1% Flat exit net (mid-life) -$5,907 Free roll-up none Safest escape (by 31 Jul 2026) $1,318 @ 71% POP 60% 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 4 of 8); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $85.25/sh now → $60.32 mid-life → ≈ $0 at expiry | you banked $1.25/sh, so a flat mid-life exit nets -$59.07/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 ✓ $1280 is at/above CC-SS $1250.24: 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 < $0.31/sh (~25% of the $1.25 collected) or spot ≥ $1,281.62 (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 $1,226.87 (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 $1250.24, where you are whole again, by expiry) Starting unrealized P&L: $-70,355 + Fortress recovery (un-capped): +$71,028 − CC assignment net of premium (1 × $1280): -$0 − Conservative CC assignment net of premium (1 × $1220): -$2,844 Total Position P&L @ SS: $-2,171 (+$68,184 vs today) Do-nothing baseline at SS: $-5,015 (this trade vs do-nothing: +$2,844, the opportunity cost of earning $469/mo FIGHT income now) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 🛡 safe yield | 2 × $1095 | 24 Jul | 8d | 20.7% | 90% | 20% | $1,800 | $6,750 | -$8,700 | $29,247 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 2 × $1095 20.7% OTM over spot $907.44 24 Jul 2026 (8d, $9.53 mid) = $1,800 credit for the 8d cycle → $6,750/mo projected Survival (stays ≤ $1095) 90% Breach risk 10% POP (stays ≤ $1104.53) 91% EV / mo +$3,399 📈 CAMPAIGN OUTLOOK (400 paths, sell-roll-repeat this rung for 9 mo) whole in 1.6 mo [0.7-3.4] median · 58% of paths whole by 9 mo (vs 56% without) · ~2.7 challenges expected · median CC cash $15,018 🛡 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) 15% Flat exit net (mid-life) -$8,520 Free roll-up +$6/wk Safest escape (by 31 Jul 2026) $1,168 @ 75% POP 68% 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 4 of 8); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $72.93/sh now → $51.60 mid-life (likely $46.20–$79.46) → ≈ $0 at expiry | you banked $9.00/sh, so a flat mid-life exit nets -$42.60/sh | roll rows are incremental, the banked premium stays yours 📊 Across 464 simulated challenges: the $1,095 strike is typically first touched on day 5 of 8, at $1,133 (overshoots $37.67). 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 ⚠ $1095 is $155 below CC-SS $1250.24: 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 < $2.25/sh (~25% of the $9.00 collected) or spot ≥ $1,104.53 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $1,095)); NOT the premium you collected. Momentum override: two daily closes above $1,226.87 (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 $1250.24, where you are whole again, by expiry) Starting unrealized P&L: $-70,355 + Fortress recovery (un-capped): +$71,028 − CC assignment net of premium (2 × $1095): -$29,247 Total Position P&L @ SS: $-28,575 (+$41,780 vs today) Do-nothing baseline at SS: $-5,015 (this trade vs do-nothing: $-23,560, the opportunity cost of earning $6,750/mo FIGHT income now) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 33% normal ← lean | 2 × $1055 | 24 Jul | 8d | 16.3% | 85% | 30% | $2,800 | $10,500 | -$4,950 | $36,247 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 2 × $1055 16.3% OTM over spot $907.44 24 Jul 2026 (8d, $14.50 mid) = $2,800 credit for the 8d cycle → $10,500/mo projected Survival (stays ≤ $1055) 85% Breach risk 15% POP (stays ≤ $1069.50) 87% EV / mo +$4,543 📈 CAMPAIGN OUTLOOK (400 paths, sell-roll-repeat this rung for 9 mo) whole in 1.5 mo [0.7-3.0] median, 0.2 mo faster than no FIGHT (1.8 mo) · 70% of paths whole by 9 mo (vs 64% without) · ~3.8 challenges expected · median CC cash $16,717 🛡 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) -$7,143 Free roll-up +$6/wk Safest escape (by 31 Jul 2026) $1,148 @ 78% POP 72% 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 4 of 8); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $70.27/sh now → $49.71 mid-life (likely $47.09–$76.35) → ≈ $0 at expiry | you banked $14.00/sh, so a flat mid-life exit nets -$35.71/sh | roll rows are incremental, the banked premium stays yours 📊 Across 722 simulated challenges: the $1,055 strike is typically first touched on day 5 of 8, at $1,089 (overshoots $33.81). 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 ⚠ $1055 is $195 below CC-SS $1250.24: 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 < $3.50/sh (~25% of the $14.00 collected) or spot ≥ $1,069.50 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $1,055)); NOT the premium you collected. Momentum override: two daily closes above $1,226.87 (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 $1250.24, where you are whole again, by expiry) Starting unrealized P&L: $-70,355 + Fortress recovery (un-capped): +$71,028 − CC assignment net of premium (2 × $1055): -$36,247 Total Position P&L @ SS: $-35,575 (+$34,780 vs today) Do-nothing baseline at SS: $-5,015 (this trade vs do-nothing: $-30,560, the opportunity cost of earning $10,500/mo FIGHT income now) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 🎯 50% normal | 2 × $1017.50 | 24 Jul | 8d | 12.1% | 79% | 32% | $4,120 | $15,450 | — | $42,427 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 2 × $1017.50 12.1% OTM over spot $907.44 24 Jul 2026 (8d, $21.18 mid) = $4,120 credit for the 8d cycle → $15,450/mo projected Survival (stays ≤ $1017.50) 79% Breach risk 21% POP (stays ≤ $1038.67) 83% EV / mo +$5,469 📈 CAMPAIGN OUTLOOK (400 paths, sell-roll-repeat this rung for 9 mo) whole in 1.5 mo [0.8-3.2] median · 68% of paths whole by 9 mo (vs 60% without) · ~5.9 challenges expected · median CC cash $25,990 🛡 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) -$5,469 Free roll-up +$6/wk Safest escape (by 31 Jul 2026) $1,145 @ 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 4 of 8); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $67.77/sh now → $47.95 mid-life (likely $51.09–$79.24) → ≈ $0 at expiry | you banked $20.60/sh, so a flat mid-life exit nets -$27.35/sh | roll rows are incremental, the banked premium stays yours 📊 Across 968 simulated challenges: the $1,018 strike is typically first touched on day 4 of 8, at $1,052 (overshoots $34.27). 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 ⚠ $1017.50 is $233 below CC-SS $1250.24: assignment on a recovery to whole locks the cap give-up below.
Tripwiresprice and time left decide together; the matrix is the playbook The one rule: roll when the short call's remaining TIME VALUE < $5.15/sh (~25% of the $20.60 collected) or spot ≥ $1,038.67 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $1,018)); NOT the premium you collected. Momentum override: two daily closes above $1,226.87 (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 $1250.24, where you are whole again, by expiry) Starting unrealized P&L: $-70,355 + Fortress recovery (un-capped): +$71,028 − CC assignment net of premium (2 × $1017.50): -$42,427 Total Position P&L @ SS: $-41,755 (+$28,600 vs today) Do-nothing baseline at SS: $-5,015 (this trade vs do-nothing: $-36,740, the opportunity cost of earning $15,450/mo FIGHT income now) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 100% normal | 2 × $945 | 24 Jul | 8d | 4.1% | 63% | 78% | $8,290 | $31,088 | +$15,638 | $52,757 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 2 × $945 4.1% OTM over spot $907.44 24 Jul 2026 (8d, $42.62 mid) = $8,290 credit for the 8d cycle → $31,088/mo projected Survival (stays ≤ $945) 63% Breach risk 37% POP (stays ≤ $987.62) 73% EV / mo +$6,619 📈 CAMPAIGN OUTLOOK (400 paths, sell-roll-repeat this rung for 9 mo) whole in 1.2 mo [0.7-3.0] median, 0.1 mo faster than no FIGHT (1.3 mo) · 72% of paths whole by 9 mo (vs 61% without) · ~13.0 challenges expected · median CC cash $29,602 🛡 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) 61% Flat exit net (mid-life) -$616 Free roll-up +$18/wk Safest escape (by 31 Jul 2026) $1,158 @ 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 4 of 8); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $62.94/sh now → $44.53 mid-life (likely $58.16–$81.60) → ≈ $0 at expiry | you banked $41.45/sh, so a flat mid-life exit nets -$3.08/sh | roll rows are incremental, the banked premium stays yours 📊 Across 1,842 simulated challenges: the $945 strike is typically first touched on day 3 of 8, at $977 (overshoots $31.97). 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 ⚠ $945 is $305 below CC-SS $1250.24: assignment on a recovery to whole locks the cap give-up below.
Tripwiresprice and time left decide together; the matrix is the playbook The one rule: roll when the short call's remaining TIME VALUE < $10.36/sh (~25% of the $41.45 collected) or spot ≥ $987.62 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $945)); NOT the premium you collected. Momentum override: two daily closes above $1,226.87 (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 $1250.24, where you are whole again, by expiry) Starting unrealized P&L: $-70,355 + Fortress recovery (un-capped): +$71,028 − CC assignment net of premium (2 × $945): -$52,757 Total Position P&L @ SS: $-52,085 (+$18,270 vs today) Do-nothing baseline at SS: $-5,015 (this trade vs do-nothing: $-47,070, the opportunity cost of earning $31,088/mo FIGHT income now) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Every eligible strike x expiry in the 4-45 DTE band (6 expiries scanned, 146 clear the income floor), each sized to the minimum contracts that clear it. Sorted by survival (safest first): the primary 🎯 is the safest; rows below trade safety for income.
Fortress delta: 1.036 (IBKR) | Recovery@SS: +$71,028 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $-5,015
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $985 | 4d | 20 Jul 2026 | $10.30 | 2/2 | $15,450 | $14,990 | 82% | 85% | +$6,632 | -$50,987 | 102.0% | $-50,315 (vs do-nothing $-45,300) |
| $980 | 4d | 20 Jul 2026 | $11.75 | 2/2 | $17,625 | $17,165 | 81% | 84% | +$7,721 | -$51,697 | 103.4% | $-51,025 (vs do-nothing $-46,010) |
| $1017.50 | 8d | 24 Jul 2026 | $20.60 | 2/2 | $15,450 | $14,990 | 79% | 83% | +$5,469 | -$42,427 | 84.9% | $-41,755 (vs do-nothing $-36,740) |
| $975 | 4d | 20 Jul 2026 | $12.60 | 2/2 | $18,900 | $18,440 | 79% | 83% | +$7,794 | -$52,527 | 105.1% | $-51,855 (vs do-nothing $-46,840) |
| $1015 | 8d | 24 Jul 2026 | $20.75 | 2/2 | $15,562 | $15,103 | 79% | 83% | +$5,244 | -$42,897 | 85.8% | $-42,225 (vs do-nothing $-37,210) |
| $1012.50 | 8d | 24 Jul 2026 | $21.65 | 2/2 | $16,238 | $15,778 | 78% | 82% | +$5,572 | -$43,217 | 86.4% | $-42,545 (vs do-nothing $-37,530) |
| $1010 | 8d | 24 Jul 2026 | $22.15 | 2/2 | $16,612 | $16,153 | 78% | 82% | +$5,589 | -$43,617 | 87.2% | $-42,945 (vs do-nothing $-37,930) |
| $970 | 4d | 20 Jul 2026 | $13.85 | 2/2 | $20,775 | $20,315 | 78% | 82% | +$8,340 | -$53,277 | 106.6% | $-52,605 (vs do-nothing $-47,590) |
| $1007.50 | 8d | 24 Jul 2026 | $22.75 | 2/2 | $17,062 | $16,603 | 77% | 82% | +$5,672 | -$43,997 | 88.0% | $-43,325 (vs do-nothing $-38,310) |
| $990 | 6d | 22 Jul 2026 | $16.25 | 2/2 | $16,250 | $15,790 | 77% | 81% | +$3,824 | -$48,797 | 97.6% | $-48,125 (vs do-nothing $-43,110) |
| $1005 | 8d | 24 Jul 2026 | $22.95 | 2/2 | $17,212 | $16,753 | 77% | 81% | +$5,444 | -$44,457 | 88.9% | $-43,785 (vs do-nothing $-38,770) |
| $985 | 6d | 22 Jul 2026 | $17.40 | 2/2 | $17,400 | $16,940 | 76% | 81% | +$4,897 | -$49,567 | 99.1% | $-48,895 (vs do-nothing $-43,880) |
| $1002.50 | 8d | 24 Jul 2026 | $23.90 | 2/2 | $17,925 | $17,465 | 76% | 81% | +$5,768 | -$44,767 | 89.5% | $-44,095 (vs do-nothing $-39,080) |
Showing the 60 next-safest rows of 133.
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $965 | 4d | 20 Jul 2026 | $15.10 | 2/2 | $22,650 | $22,190 | 76% | 81% | +$8,750 | -$54,027 | 108.1% | $-53,355 (vs do-nothing $-48,340) |
| $1000 | 8d | 24 Jul 2026 | $24.35 | 2/2 | $18,262 | $17,803 | 76% | 81% | +$5,706 | -$45,177 | 90.4% | $-44,505 (vs do-nothing $-39,490) |
| $980 | 6d | 22 Jul 2026 | $19.35 | 2/2 | $19,350 | $18,890 | 75% | 80% | +$5,774 | -$50,177 | 100.4% | $-49,505 (vs do-nothing $-44,490) |
| $995 | 8d | 24 Jul 2026 | $25.75 | 2/2 | $19,312 | $18,853 | 75% | 80% | +$5,924 | -$45,897 | 91.8% | $-45,225 (vs do-nothing $-40,210) |
| $960 | 4d | 20 Jul 2026 | $16.25 | 2/2 | $24,375 | $23,915 | 74% | 80% | +$8,866 | -$54,797 | 109.6% | $-54,125 (vs do-nothing $-49,110) |
| $990 | 8d | 24 Jul 2026 | $26.75 | 2/2 | $20,062 | $19,603 | 74% | 79% | +$5,796 | -$46,697 | 93.4% | $-46,025 (vs do-nothing $-41,010) |
| $975 | 6d | 22 Jul 2026 | $20.00 | 2/2 | $20,000 | $19,540 | 74% | 79% | +$5,275 | -$51,047 | 102.1% | $-50,375 (vs do-nothing $-45,360) |
| $1010 | 15d | 31 Jul 2026 | $39.30 | 2/2 | $15,720 | $15,260 | 73% | 79% | +$4,099 | -$40,187 | 80.4% | $-39,515 (vs do-nothing $-34,500) |
| $985 | 8d | 24 Jul 2026 | $28.40 | 2/2 | $21,300 | $20,840 | 73% | 79% | +$6,109 | -$47,367 | 94.7% | $-46,695 (vs do-nothing $-41,680) |
| $990 | 11d | 27 Jul 2026 | $28.70 | 2/2 | $15,655 | $15,195 | 73% | 79% | +$3,488 | -$46,307 | 92.6% | $-45,635 (vs do-nothing $-40,620) |
| $970 | 6d | 22 Jul 2026 | $21.60 | 2/2 | $21,600 | $21,140 | 72% | 79% | +$5,648 | -$51,727 | 103.5% | $-51,055 (vs do-nothing $-46,040) |
| $955 | 4d | 20 Jul 2026 | $17.70 | 2/2 | $26,550 | $26,090 | 72% | 79% | +$9,277 | -$55,507 | 111.0% | $-54,835 (vs do-nothing $-49,820) |
| $1005 | 15d | 31 Jul 2026 | $40.50 | 2/2 | $16,200 | $15,740 | 72% | 78% | +$4,069 | -$40,947 | 81.9% | $-40,275 (vs do-nothing $-35,260) |
| $995 | 13d | 29 Jul 2026 | $34.80 | 2/2 | $16,062 | $15,602 | 72% | 78% | +$3,776 | -$44,087 | 88.2% | $-43,415 (vs do-nothing $-38,400) |
| $985 | 11d | 27 Jul 2026 | $30.20 | 2/2 | $16,473 | $16,013 | 72% | 78% | +$3,603 | -$47,007 | 94.0% | $-46,335 (vs do-nothing $-41,320) |
| $980 | 8d | 24 Jul 2026 | $29.80 | 2/2 | $22,350 | $21,890 | 72% | 78% | +$6,185 | -$48,087 | 96.2% | $-47,415 (vs do-nothing $-42,400) |
| $1000 | 15d | 31 Jul 2026 | $42.50 | 2/2 | $17,000 | $16,540 | 71% | 78% | +$4,340 | -$41,547 | 83.1% | $-40,875 (vs do-nothing $-35,860) |
| $990 | 13d | 29 Jul 2026 | $35.75 | 2/2 | $16,500 | $16,040 | 71% | 78% | +$3,604 | -$44,897 | 89.8% | $-44,225 (vs do-nothing $-39,210) |
| $965 | 6d | 22 Jul 2026 | $23.20 | 2/2 | $23,200 | $22,740 | 71% | 77% | +$4,994 | -$52,407 | 104.8% | $-51,735 (vs do-nothing $-46,720) |
| $980 | 11d | 27 Jul 2026 | $31.75 | 2/2 | $17,318 | $16,858 | 71% | 77% | +$3,713 | -$47,697 | 95.4% | $-47,025 (vs do-nothing $-42,010) |
| $995 | 15d | 31 Jul 2026 | $43.40 | 2/2 | $17,360 | $16,900 | 71% | 77% | +$4,151 | -$42,367 | 84.7% | $-41,695 (vs do-nothing $-36,680) |
| $975 | 8d | 24 Jul 2026 | $31.30 | 2/2 | $23,475 | $23,015 | 71% | 77% | +$6,286 | -$48,787 | 97.6% | $-48,115 (vs do-nothing $-43,100) |
| $950 | 4d | 20 Jul 2026 | $19.20 | 2/2 | $28,800 | $28,340 | 71% | 78% | +$9,599 | -$56,207 | 112.4% | $-55,535 (vs do-nothing $-50,520) |
| $985 | 13d | 29 Jul 2026 | $37.30 | 2/2 | $17,215 | $16,756 | 70% | 77% | +$3,683 | -$45,587 | 91.2% | $-44,915 (vs do-nothing $-39,900) |
| $990 | 15d | 31 Jul 2026 | $45.15 | 2/2 | $18,060 | $17,600 | 70% | 77% | +$4,282 | -$43,017 | 86.0% | $-42,345 (vs do-nothing $-37,330) |
| $960 | 6d | 22 Jul 2026 | $24.75 | 2/2 | $24,750 | $24,290 | 70% | 77% | +$6,095 | -$53,097 | 106.2% | $-52,425 (vs do-nothing $-47,410) |
| $975 | 11d | 27 Jul 2026 | $33.35 | 2/2 | $18,191 | $17,731 | 70% | 77% | +$3,815 | -$48,377 | 96.8% | $-47,705 (vs do-nothing $-42,690) |
| $970 | 8d | 24 Jul 2026 | $32.65 | 2/2 | $24,488 | $24,028 | 69% | 77% | +$6,223 | -$49,517 | 99.0% | $-48,845 (vs do-nothing $-43,830) |
| $980 | 13d | 29 Jul 2026 | $38.95 | 2/2 | $17,977 | $17,517 | 69% | 77% | +$3,782 | -$46,257 | 92.5% | $-45,585 (vs do-nothing $-40,570) |
| $985 | 15d | 31 Jul 2026 | $46.50 | 2/2 | $18,600 | $18,140 | 69% | 76% | +$4,233 | -$43,747 | 87.5% | $-43,075 (vs do-nothing $-38,060) |
| $945 | 4d | 20 Jul 2026 | $20.35 | 2/2 | $30,525 | $30,065 | 69% | 76% | +$9,224 | -$56,977 | 114.0% | $-56,305 (vs do-nothing $-51,290) |
| $970 | 11d | 27 Jul 2026 | $35.00 | 2/2 | $19,091 | $18,631 | 68% | 76% | +$3,908 | -$49,047 | 98.1% | $-48,375 (vs do-nothing $-43,360) |
| $975 | 13d | 29 Jul 2026 | $40.55 | 2/2 | $18,715 | $18,256 | 68% | 76% | +$3,831 | -$46,937 | 93.9% | $-46,265 (vs do-nothing $-41,250) |
| $965 | 8d | 24 Jul 2026 | $34.20 | 2/2 | $25,650 | $25,190 | 68% | 76% | +$6,256 | -$50,207 | 100.4% | $-49,535 (vs do-nothing $-44,520) |
| $955 | 6d | 22 Jul 2026 | $26.40 | 2/2 | $26,400 | $25,940 | 68% | 76% | +$6,264 | -$53,767 | 107.5% | $-53,095 (vs do-nothing $-48,080) |
| $980 | 15d | 31 Jul 2026 | $48.10 | 2/2 | $19,240 | $18,780 | 68% | 76% | +$4,264 | -$44,427 | 88.9% | $-43,755 (vs do-nothing $-38,740) |
| $965 | 11d | 27 Jul 2026 | $36.70 | 2/2 | $20,018 | $19,558 | 67% | 76% | +$3,992 | -$49,707 | 99.4% | $-49,035 (vs do-nothing $-44,020) |
| $970 | 13d | 29 Jul 2026 | $42.30 | 2/2 | $19,523 | $19,063 | 67% | 76% | +$3,922 | -$47,587 | 95.2% | $-46,915 (vs do-nothing $-41,900) |
| $975 | 15d | 31 Jul 2026 | $49.55 | 2/2 | $19,820 | $19,360 | 67% | 75% | +$4,213 | -$45,137 | 90.3% | $-44,465 (vs do-nothing $-39,450) |
| $960 | 8d | 24 Jul 2026 | $35.90 | 2/2 | $26,925 | $26,465 | 67% | 75% | +$6,348 | -$50,867 | 101.7% | $-50,195 (vs do-nothing $-45,180) |
| $950 | 6d | 22 Jul 2026 | $27.40 | 2/2 | $27,400 | $26,940 | 67% | 75% | +$5,691 | -$54,567 | 109.1% | $-53,895 (vs do-nothing $-48,880) |
| $940 | 4d | 20 Jul 2026 | $22.25 | 1/2 | $16,688 | $16,719 | 66% | 75% | +$4,896 | -$28,799 | 57.6% | $-30,970 (vs do-nothing $-25,955) |
| $970 | 15d | 31 Jul 2026 | $51.55 | 2/2 | $20,620 | $20,160 | 66% | 75% | +$4,360 | -$45,737 | 91.5% | $-45,065 (vs do-nothing $-40,050) |
| $965 | 13d | 29 Jul 2026 | $44.05 | 2/2 | $20,331 | $19,871 | 66% | 75% | +$3,984 | -$48,237 | 96.5% | $-47,565 (vs do-nothing $-42,550) |
| $960 | 11d | 27 Jul 2026 | $38.50 | 2/2 | $21,000 | $20,540 | 66% | 75% | +$4,094 | -$50,347 | 100.7% | $-49,675 (vs do-nothing $-44,660) |
| $955 | 8d | 24 Jul 2026 | $38.00 | 2/2 | $28,500 | $28,040 | 66% | 75% | +$6,683 | -$51,447 | 102.9% | $-50,775 (vs do-nothing $-45,760) |
| $965 | 15d | 31 Jul 2026 | $52.50 | 2/2 | $21,000 | $20,540 | 65% | 74% | +$4,066 | -$46,547 | 93.1% | $-45,875 (vs do-nothing $-40,860) |
| $960 | 13d | 29 Jul 2026 | $45.85 | 2/2 | $21,162 | $20,702 | 65% | 74% | +$4,041 | -$48,877 | 97.8% | $-48,205 (vs do-nothing $-43,190) |
| $952.50 | 8d | 24 Jul 2026 | $37.90 | 2/2 | $28,425 | $27,965 | 65% | 74% | +$5,967 | -$51,967 | 103.9% | $-51,295 (vs do-nothing $-46,280) |
| $955 | 11d | 27 Jul 2026 | $40.30 | 2/2 | $21,982 | $21,522 | 65% | 74% | +$4,156 | -$50,987 | 102.0% | $-50,315 (vs do-nothing $-45,300) |
| $945 | 6d | 22 Jul 2026 | $29.30 | 2/2 | $29,300 | $28,840 | 65% | 74% | +$5,925 | -$55,187 | 110.4% | $-54,515 (vs do-nothing $-49,500) |
| $960 | 15d | 31 Jul 2026 | $54.80 | 2/2 | $21,920 | $21,460 | 64% | 74% | +$4,289 | -$47,087 | 94.2% | $-46,415 (vs do-nothing $-41,400) |
| $950 | 8d | 24 Jul 2026 | $39.00 | 2/2 | $29,250 | $28,790 | 64% | 74% | +$6,137 | -$52,247 | 104.5% | $-51,575 (vs do-nothing $-46,560) |
| $935 | 4d | 20 Jul 2026 | $23.70 | 1/2 | $17,775 | $17,806 | 64% | 74% | +$4,747 | -$29,154 | 58.3% | $-31,325 (vs do-nothing $-26,310) |
| $955 | 13d | 29 Jul 2026 | $47.80 | 2/2 | $22,062 | $21,602 | 64% | 74% | +$4,137 | -$49,487 | 99.0% | $-48,815 (vs do-nothing $-43,800) |
| $950 | 11d | 27 Jul 2026 | $42.25 | 2/2 | $23,045 | $22,586 | 64% | 74% | +$4,262 | -$51,597 | 103.2% | $-50,925 (vs do-nothing $-45,910) |
| $947.50 | 8d | 24 Jul 2026 | $39.40 | 2/2 | $29,550 | $29,090 | 64% | 74% | +$5,767 | -$52,667 | 105.3% | $-51,995 (vs do-nothing $-46,980) |
| $955 | 15d | 31 Jul 2026 | $56.80 | 2/2 | $22,720 | $22,260 | 64% | 73% | +$4,370 | -$47,687 | 95.4% | $-47,015 (vs do-nothing $-42,000) |
| $940 | 6d | 22 Jul 2026 | $31.25 | 1/2 | $15,625 | $15,656 | 63% | 73% | +$2,655 | -$27,899 | 55.8% | $-30,070 (vs do-nothing $-25,055) |
| $945 | 8d | 24 Jul 2026 | $41.45 | 1/2 | $15,544 | $15,575 | 63% | 73% | +$3,310 | -$26,379 | 52.8% | $-28,550 (vs do-nothing $-23,535) |
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.