2 contracts (200 sh) | BE SS: $1220.00 | CC-SS: $1240.95 (banked floor $1,229.13) | IV: HIGH | Accounts: Neville:0865
| Max Loss | $198,000 | (ND $250.00 + SW $740) x 200 |
| Normal income ref | $30,086/mo | 95% ann ROI on ML |
| Hedge rolling cost | $468/mo | |
| Unrealized P&L | $-81,655 | 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 · 7d | 2 × $940 | 80% | $15,257 | $4,243 |
| Rung | Sell | Expiry | DTE | OTM | Survival | Touch odds | FIGHT edge | Per cycle | Income/mo | Δ vs pick | Cap give-up | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ▸ | cover hedge | 2 × $1230 | 24 Jul | 7d | 45.8% | 99% | 1% | +0pp | $114 | $489 | -$14,769 | $2,076 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 2 × $1230 45.8% OTM over spot $843.73 24 Jul 2026 (7d, $0.69 mid) = $114 credit for the 7d cycle → $489/mo projected Survival (stays ≤ $1230) 99% Breach risk 1% POP (stays ≤ $1230.69) 99% EV / mo +$413 📈 CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +0pp 52% whole by 9mo vs 52% doing nothing FIRE DRILLS ~0.0/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $-88/mo median; plan ~$-60/mo after 68% keep · $-420 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~1.7 mo [0.9-3.3], measured ONLY among the 52% of futures that got whole 🛡 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) -$11,071 Free roll-up none Safest escape (by 14 Aug 2026) $1,346 @ 78% POP 71% 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: $79.06/sh now → $55.92 mid-life → ≈ $0 at expiry | you banked $0.57/sh, so a flat mid-life exit nets -$55.35/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 ⚠ $1230 is $11 below CC-SS $1240.95: 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 < $0.14/sh (~25% of the $0.57 collected) or spot ≥ $1,230.69 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $1,230)); NOT the premium you collected. Momentum override: two daily closes above $1,239.29 (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 $1240.95, where you are whole again, by expiry) Starting unrealized P&L: $-81,655 + Fortress recovery (un-capped): +$82,542 − CC assignment net of premium (2 × $1230): -$2,076 Total Position P&L @ SS: $-1,189 (+$80,466 vs today) Do-nothing baseline at SS: $-3,171 (this trade vs do-nothing: +$1,982, the opportunity cost of earning $489/mo FIGHT income now) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 🛡 safe yield | 2 × $1000 | 24 Jul | 7d | 18.5% | 90% | 20% | +7pp | $1,730 | $7,414 | -$7,843 | $46,460 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 2 × $1000 18.5% OTM over spot $843.73 24 Jul 2026 (7d, $9.00 mid) = $1,730 credit for the 7d cycle → $7,414/mo projected Survival (stays ≤ $1000) 90% Breach risk 10% POP (stays ≤ $1009.00) 91% EV / mo +$4,323 📈 CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +7pp 56% whole by 9mo vs 49% doing nothing FIRE DRILLS ~1.1/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $3,781/mo median; plan ~$2,571/mo after 68% keep · $20,458 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~2.1 mo [1.1-4.0], measured ONLY among the 56% of futures that got whole 🛡 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) -$7,363 Free roll-up +$15/wk Safest escape (by 14 Aug 2026) $1,166 @ 82% POP 79% survival Roll menuyour doors if the call gets challenged; each row = buy back the 2 calls + sell the new ones, one order. Prices assume the central case (day 3 of 7); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $64.27/sh now → $45.47 mid-life (likely $37.81–$68.57) → ≈ $0 at expiry | you banked $8.65/sh, so a flat mid-life exit nets -$36.82/sh | roll rows are incremental, the banked premium stays yours 📊 Across 465 simulated challenges: the $1,000 strike is typically first touched on day 5 of 7, at $1,030 (overshoots $29.66). 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 ⚠ $1000 is $241 below CC-SS $1240.95: 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 < $2.16/sh (~25% of the $8.65 collected) or spot ≥ $1,009.00 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $1,000)); NOT the premium you collected. Momentum override: two daily closes above $1,239.29 (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 $1240.95, where you are whole again, by expiry) Starting unrealized P&L: $-81,655 + Fortress recovery (un-capped): +$82,542 − CC assignment net of premium (2 × $1000): -$46,460 Total Position P&L @ SS: $-45,573 (+$36,082 vs today) Do-nothing baseline at SS: $-3,171 (this trade vs do-nothing: $-42,402, the opportunity cost of earning $7,414/mo FIGHT income now) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 33% normal | 2 × $975 | 24 Jul | 7d | 15.6% | 87% | 27% | +7pp | $2,350 | $10,071 | -$5,186 | $50,840 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 2 × $975 15.6% OTM over spot $843.73 24 Jul 2026 (7d, $12.25 mid) = $2,350 credit for the 7d cycle → $10,071/mo projected Survival (stays ≤ $975) 87% Breach risk 13% POP (stays ≤ $987.25) 89% EV / mo +$5,317 📈 CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +7pp 55% whole by 9mo vs 48% doing nothing FIRE DRILLS ~1.5/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $5,230/mo median; plan ~$3,556/mo after 68% keep · $24,689 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~2.0 mo [1.1-3.5], measured ONLY among the 55% of futures that got whole 🛡 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) -$6,516 Free roll-up +$15/wk Safest escape (by 14 Aug 2026) $1,161 @ 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 3 of 7); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $62.67/sh now → $44.33 mid-life (likely $42.16–$69.33) → ≈ $0 at expiry | you banked $11.75/sh, so a flat mid-life exit nets -$32.58/sh | roll rows are incremental, the banked premium stays yours 📊 Across 617 simulated challenges: the $975 strike is typically first touched on day 5 of 7, at $1,005 (overshoots $29.99). 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 ⚠ $975 is $266 below CC-SS $1240.95: 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 < $2.94/sh (~25% of the $11.75 collected) or spot ≥ $987.25 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $975)); NOT the premium you collected. Momentum override: two daily closes above $1,239.29 (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 $1240.95, where you are whole again, by expiry) Starting unrealized P&L: $-81,655 + Fortress recovery (un-capped): +$82,542 − CC assignment net of premium (2 × $975): -$50,840 Total Position P&L @ SS: $-49,953 (+$31,702 vs today) Do-nothing baseline at SS: $-3,171 (this trade vs do-nothing: $-46,782, the opportunity cost of earning $10,071/mo FIGHT income now) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 🎯 50% normal | 2 × $940 | 24 Jul | 7d | 11.4% | 80% | 30% | +8pp | $3,560 | $15,257 | — | $56,630 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 2 × $940 11.4% OTM over spot $843.73 24 Jul 2026 (7d, $18.52 mid) = $3,560 credit for the 7d cycle → $15,257/mo projected Survival (stays ≤ $940) 80% Breach risk 20% POP (stays ≤ $958.52) 84% EV / mo +$6,701 📈 CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +8pp 53% whole by 9mo vs 45% doing nothing FIRE DRILLS ~2.5/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $6,455/mo median; plan ~$4,390/mo after 68% keep · $34,468 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~2.2 mo [1.1-3.9], measured ONLY among the 53% of futures that got whole 🛡 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) 30% Flat exit net (mid-life) -$4,988 Free roll-up +$26/wk Safest escape (by 14 Aug 2026) $1,161 @ 87% POP 85% 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: $60.42/sh now → $42.74 mid-life (likely $44.34–$70.55) → ≈ $0 at expiry | you banked $17.80/sh, so a flat mid-life exit nets -$24.94/sh | roll rows are incremental, the banked premium stays yours 📊 Across 902 simulated challenges: the $940 strike is typically first touched on day 4 of 7, at $969 (overshoots $29.02). 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 ⚠ $940 is $301 below CC-SS $1240.95: 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 < $4.45/sh (~25% of the $17.80 collected) or spot ≥ $958.52 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $940)); NOT the premium you collected. Momentum override: two daily closes above $1,239.29 (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 $1240.95, where you are whole again, by expiry) Starting unrealized P&L: $-81,655 + Fortress recovery (un-capped): +$82,542 − CC assignment net of premium (2 × $940): -$56,630 Total Position P&L @ SS: $-55,743 (+$25,912 vs today) Do-nothing baseline at SS: $-3,171 (this trade vs do-nothing: $-52,572, the opportunity cost of earning $15,257/mo FIGHT income now) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 100% normal | 2 × $880 | 24 Jul | 7d | 4.3% | 64% | 75% | +15pp | $7,080 | $30,343 | +$15,086 | $65,110 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 2 × $880 4.3% OTM over spot $843.73 24 Jul 2026 (7d, $36.65 mid) = $7,080 credit for the 7d cycle → $30,343/mo projected Survival (stays ≤ $880) 64% Breach risk 36% POP (stays ≤ $916.65) 75% EV / mo +$8,840 📈 CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +15pp 61% whole by 9mo vs 46% doing nothing FIRE DRILLS ~5.5/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $9,127/mo median; plan ~$6,206/mo after 68% keep · $45,108 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~2.0 mo [0.9-3.9], measured ONLY among the 61% of futures that got whole 🛡 IF CHALLENGED (spot reaches the strike) · challenge = the strike is touched at any point, so it runs ~2x the breach risk (finishing through it) Challenge odds (touch by expiry) 60% Flat exit net (mid-life) -$922 Free roll-up +$26/wk Safest escape (by 14 Aug 2026) $1,161 @ 90% POP 89% survival Roll menuyour doors if the call gets challenged; each row = buy back the 2 calls + sell the new ones, one order. Prices assume the central case (day 3 of 7); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $56.56/sh now → $40.01 mid-life (likely $52.20–$74.42) → ≈ $0 at expiry | you banked $35.40/sh, so a flat mid-life exit nets -$4.61/sh | roll rows are incremental, the banked premium stays yours 📊 Across 1,785 simulated challenges: the $880 strike is typically first touched on day 3 of 7, at $909 (overshoots $28.87). 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 ⚠ $880 is $361 below CC-SS $1240.95: assignment on a recovery to whole locks the cap give-up below.
Tripwiresprice and time left decide together; the matrix is the playbook The one rule: roll when the short call's remaining TIME VALUE < $8.85/sh (~25% of the $35.40 collected) or spot ≥ $916.65 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $880)); NOT the premium you collected. Momentum override: two daily closes above $1,239.29 (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 $1240.95, where you are whole again, by expiry) Starting unrealized P&L: $-81,655 + Fortress recovery (un-capped): +$82,542 − CC assignment net of premium (2 × $880): -$65,110 Total Position P&L @ SS: $-64,223 (+$17,432 vs today) Do-nothing baseline at SS: $-3,171 (this trade vs do-nothing: $-61,052, the opportunity cost of earning $30,343/mo FIGHT income now) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Every eligible strike x expiry in the 4-45 DTE band (7 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: 1.039 (IBKR) | Recovery@SS: +$82,542 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $-3,171
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $925 | 5d | 22 Jul 2026 | $13.35 | 2/2 | $16,020 | $15,552 | 81% | 85% | +$7,579 | -$60,520 | 121.0% | $-59,633 (vs do-nothing $-56,462) |
| $940 | 7d | 24 Jul 2026 | $17.80 | 2/2 | $15,257 | $14,789 | 80% | 84% | +$6,701 | -$56,630 | 113.3% | $-55,743 (vs do-nothing $-52,572) |
| $920 | 5d | 22 Jul 2026 | $14.55 | 2/2 | $17,460 | $16,992 | 80% | 84% | +$8,065 | -$61,280 | 122.6% | $-60,393 (vs do-nothing $-57,222) |
| $937.50 | 7d | 24 Jul 2026 | $18.45 | 2/2 | $15,814 | $15,346 | 80% | 84% | +$6,901 | -$57,000 | 114.0% | $-56,113 (vs do-nothing $-52,942) |
| $935 | 7d | 24 Jul 2026 | $19.05 | 2/2 | $16,329 | $15,860 | 79% | 83% | +$7,045 | -$57,380 | 114.8% | $-56,493 (vs do-nothing $-53,322) |
| $932.50 | 7d | 24 Jul 2026 | $19.55 | 2/2 | $16,757 | $16,289 | 79% | 83% | +$7,089 | -$57,780 | 115.6% | $-56,893 (vs do-nothing $-53,722) |
| $915 | 5d | 22 Jul 2026 | $15.80 | 2/2 | $18,960 | $18,492 | 79% | 83% | +$8,519 | -$62,030 | 124.1% | $-61,143 (vs do-nothing $-57,972) |
| $930 | 7d | 24 Jul 2026 | $20.25 | 2/2 | $17,357 | $16,889 | 78% | 83% | +$7,291 | -$58,140 | 116.3% | $-57,253 (vs do-nothing $-54,082) |
| $910 | 5d | 22 Jul 2026 | $17.05 | 2/2 | $20,460 | $19,992 | 77% | 82% | +$8,873 | -$62,780 | 125.6% | $-61,893 (vs do-nothing $-58,722) |
| $925 | 7d | 24 Jul 2026 | $21.40 | 2/2 | $18,343 | $17,875 | 77% | 82% | +$7,436 | -$58,910 | 117.8% | $-58,023 (vs do-nothing $-54,852) |
| $920 | 7d | 24 Jul 2026 | $22.85 | 2/2 | $19,586 | $19,118 | 76% | 81% | +$7,779 | -$59,620 | 119.2% | $-58,733 (vs do-nothing $-55,562) |
| $905 | 5d | 22 Jul 2026 | $18.35 | 2/2 | $22,020 | $21,552 | 76% | 81% | +$9,183 | -$63,520 | 127.0% | $-62,633 (vs do-nothing $-59,462) |
| $935 | 12d | 29 Jul 2026 | $30.50 | 2/2 | $15,250 | $14,782 | 75% | 80% | +$5,049 | -$55,090 | 110.2% | $-54,203 (vs do-nothing $-51,032) |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $915 | 7d | 24 Jul 2026 | $24.30 | 2/2 | $20,829 | $20,360 | 74% | 80% | +$8,058 | -$60,330 | 120.7% | $-59,443 (vs do-nothing $-56,272) |
| $900 | 5d | 22 Jul 2026 | $19.80 | 2/2 | $23,760 | $23,292 | 74% | 80% | +$9,561 | -$64,230 | 128.5% | $-63,343 (vs do-nothing $-60,172) |
| $930 | 12d | 29 Jul 2026 | $30.15 | 2/2 | $15,075 | $14,607 | 74% | 80% | +$4,292 | -$56,160 | 112.3% | $-55,273 (vs do-nothing $-52,102) |
| $920 | 10d | 27 Jul 2026 | $25.15 | 2/2 | $15,090 | $14,622 | 74% | 79% | +$4,104 | -$59,160 | 118.3% | $-58,273 (vs do-nothing $-55,102) |
| $910 | 7d | 24 Jul 2026 | $25.70 | 2/2 | $22,029 | $21,560 | 73% | 79% | +$8,229 | -$61,050 | 122.1% | $-60,163 (vs do-nothing $-56,992) |
| $935 | 14d | 31 Jul 2026 | $36.15 | 2/2 | $15,493 | $15,025 | 73% | 79% | +$4,498 | -$53,960 | 107.9% | $-53,073 (vs do-nothing $-49,902) |
| $925 | 12d | 29 Jul 2026 | $31.60 | 2/2 | $15,800 | $15,332 | 73% | 79% | +$4,408 | -$56,870 | 113.7% | $-55,983 (vs do-nothing $-52,812) |
| $915 | 10d | 27 Jul 2026 | $26.70 | 2/2 | $16,020 | $15,552 | 72% | 79% | +$4,293 | -$59,850 | 119.7% | $-58,963 (vs do-nothing $-55,792) |
| $895 | 5d | 22 Jul 2026 | $21.30 | 2/2 | $25,560 | $25,092 | 72% | 79% | +$9,882 | -$64,930 | 129.9% | $-64,043 (vs do-nothing $-60,872) |
| $930 | 14d | 31 Jul 2026 | $37.65 | 2/2 | $16,136 | $15,668 | 72% | 79% | +$4,585 | -$54,660 | 109.3% | $-53,773 (vs do-nothing $-50,602) |
| $905 | 7d | 24 Jul 2026 | $27.25 | 2/2 | $23,357 | $22,889 | 72% | 79% | +$8,459 | -$61,740 | 123.5% | $-60,853 (vs do-nothing $-57,682) |
| $920 | 12d | 29 Jul 2026 | $33.70 | 2/2 | $16,850 | $16,382 | 72% | 78% | +$4,821 | -$57,450 | 114.9% | $-56,563 (vs do-nothing $-53,392) |
| $910 | 10d | 27 Jul 2026 | $29.50 | 2/2 | $17,700 | $17,232 | 71% | 78% | +$5,192 | -$60,290 | 120.6% | $-59,403 (vs do-nothing $-56,232) |
| $925 | 14d | 31 Jul 2026 | $38.80 | 2/2 | $16,629 | $16,160 | 71% | 78% | +$4,499 | -$55,430 | 110.9% | $-54,543 (vs do-nothing $-51,372) |
| $915 | 12d | 29 Jul 2026 | $34.95 | 2/2 | $17,475 | $17,007 | 71% | 78% | +$4,779 | -$58,200 | 116.4% | $-57,313 (vs do-nothing $-54,142) |
| $890 | 5d | 22 Jul 2026 | $22.85 | 2/2 | $27,420 | $26,952 | 71% | 78% | +$10,140 | -$65,620 | 131.2% | $-64,733 (vs do-nothing $-61,562) |
| $900 | 7d | 24 Jul 2026 | $28.85 | 2/2 | $24,729 | $24,260 | 70% | 78% | +$8,661 | -$62,420 | 124.8% | $-61,533 (vs do-nothing $-58,362) |
| $920 | 14d | 31 Jul 2026 | $40.35 | 2/2 | $17,293 | $16,825 | 70% | 77% | +$4,560 | -$56,120 | 112.2% | $-55,233 (vs do-nothing $-52,062) |
| $905 | 10d | 27 Jul 2026 | $29.75 | 2/2 | $17,850 | $17,382 | 70% | 77% | +$4,517 | -$61,240 | 122.5% | $-60,353 (vs do-nothing $-57,182) |
| $910 | 12d | 29 Jul 2026 | $36.80 | 2/2 | $18,400 | $17,932 | 69% | 77% | +$5,009 | -$58,830 | 117.7% | $-57,943 (vs do-nothing $-54,772) |
| $915 | 14d | 31 Jul 2026 | $41.70 | 2/2 | $17,871 | $17,403 | 69% | 77% | +$4,512 | -$56,850 | 113.7% | $-55,963 (vs do-nothing $-52,792) |
| $895 | 7d | 24 Jul 2026 | $30.50 | 2/2 | $26,143 | $25,675 | 69% | 77% | +$8,833 | -$63,090 | 126.2% | $-62,203 (vs do-nothing $-59,032) |
| $900 | 10d | 27 Jul 2026 | $31.30 | 2/2 | $18,780 | $18,312 | 69% | 76% | +$4,578 | -$61,930 | 123.9% | $-61,043 (vs do-nothing $-57,872) |
| $885 | 5d | 22 Jul 2026 | $24.60 | 2/2 | $29,520 | $29,052 | 69% | 77% | +$10,510 | -$66,270 | 132.5% | $-65,383 (vs do-nothing $-62,212) |
| $905 | 12d | 29 Jul 2026 | $37.10 | 2/2 | $18,550 | $18,082 | 68% | 77% | +$4,433 | -$59,770 | 119.5% | $-58,883 (vs do-nothing $-55,712) |
| $910 | 14d | 31 Jul 2026 | $43.65 | 2/2 | $18,707 | $18,239 | 68% | 76% | +$4,696 | -$57,460 | 114.9% | $-56,573 (vs do-nothing $-53,402) |
| $915 | 21d | 7 Aug 2026 | $53.60 | 2/2 | $15,314 | $14,846 | 68% | 76% | +$3,753 | -$54,470 | 108.9% | $-53,583 (vs do-nothing $-50,412) |
| $890 | 7d | 24 Jul 2026 | $32.10 | 2/2 | $27,514 | $27,046 | 68% | 76% | +$8,885 | -$63,770 | 127.5% | $-62,883 (vs do-nothing $-59,712) |
| $895 | 10d | 27 Jul 2026 | $32.95 | 2/2 | $19,770 | $19,302 | 67% | 76% | +$4,654 | -$62,600 | 125.2% | $-61,713 (vs do-nothing $-58,542) |
| $900 | 12d | 29 Jul 2026 | $41.00 | 2/2 | $20,500 | $20,032 | 67% | 76% | +$5,625 | -$59,990 | 120.0% | $-59,103 (vs do-nothing $-55,932) |
| $905 | 14d | 31 Jul 2026 | $45.50 | 2/2 | $19,500 | $19,032 | 67% | 76% | +$4,812 | -$58,090 | 116.2% | $-57,203 (vs do-nothing $-54,032) |
| $910 | 21d | 7 Aug 2026 | $55.35 | 2/2 | $15,814 | $15,346 | 67% | 76% | +$3,793 | -$55,120 | 110.2% | $-54,233 (vs do-nothing $-51,062) |
| $880 | 5d | 22 Jul 2026 | $26.30 | 1/2 | $15,780 | $15,510 | 67% | 76% | +$5,343 | -$33,465 | 66.9% | $-34,607 (vs do-nothing $-31,436) |
| $900 | 14d | 31 Jul 2026 | $48.40 | 2/2 | $20,743 | $20,275 | 66% | 75% | +$5,352 | -$58,510 | 117.0% | $-57,623 (vs do-nothing $-54,452) |
| $890 | 10d | 27 Jul 2026 | $34.65 | 2/2 | $20,790 | $20,322 | 66% | 75% | +$4,713 | -$63,260 | 126.5% | $-62,373 (vs do-nothing $-59,202) |
| $895 | 12d | 29 Jul 2026 | $42.00 | 2/2 | $21,000 | $20,532 | 66% | 75% | +$5,336 | -$60,790 | 121.6% | $-59,903 (vs do-nothing $-56,732) |
| $905 | 21d | 7 Aug 2026 | $56.45 | 2/2 | $16,129 | $15,660 | 66% | 75% | +$3,632 | -$55,900 | 111.8% | $-55,013 (vs do-nothing $-51,842) |
| $885 | 7d | 24 Jul 2026 | $33.50 | 2/2 | $28,714 | $28,246 | 66% | 76% | +$8,688 | -$64,490 | 129.0% | $-63,603 (vs do-nothing $-60,432) |
| $895 | 14d | 31 Jul 2026 | $48.10 | 2/2 | $20,614 | $20,146 | 65% | 75% | +$4,495 | -$59,570 | 119.1% | $-58,683 (vs do-nothing $-55,512) |
| $900 | 21d | 7 Aug 2026 | $59.35 | 2/2 | $16,957 | $16,489 | 65% | 75% | +$3,971 | -$56,320 | 112.6% | $-55,433 (vs do-nothing $-52,262) |
| $890 | 12d | 29 Jul 2026 | $43.05 | 2/2 | $21,525 | $21,057 | 65% | 75% | +$5,039 | -$61,580 | 123.2% | $-60,693 (vs do-nothing $-57,522) |
| $875 | 5d | 22 Jul 2026 | $27.45 | 1/2 | $16,470 | $16,200 | 65% | 75% | +$5,032 | -$33,850 | 67.7% | $-34,992 (vs do-nothing $-31,821) |
| $885 | 10d | 27 Jul 2026 | $36.75 | 2/2 | $22,050 | $21,582 | 65% | 75% | +$4,963 | -$63,840 | 127.7% | $-62,953 (vs do-nothing $-59,782) |
| $880 | 7d | 24 Jul 2026 | $35.40 | 1/2 | $15,171 | $14,901 | 64% | 75% | +$4,420 | -$32,555 | 65.1% | $-33,697 (vs do-nothing $-30,526) |
| $895 | 21d | 7 Aug 2026 | $60.10 | 2/2 | $17,171 | $16,703 | 64% | 74% | +$3,680 | -$57,170 | 114.3% | $-56,283 (vs do-nothing $-53,112) |
| $890 | 14d | 31 Jul 2026 | $51.20 | 2/2 | $21,943 | $21,475 | 64% | 74% | +$5,068 | -$59,950 | 119.9% | $-59,063 (vs do-nothing $-55,892) |
| $895 | 28d | 14 Aug 2026 | $70.30 | 2/2 | $15,064 | $14,596 | 64% | 74% | +$3,098 | -$55,130 | 110.3% | $-54,243 (vs do-nothing $-51,072) |
| $885 | 12d | 29 Jul 2026 | $44.55 | 2/2 | $22,275 | $21,807 | 64% | 74% | +$4,712 | -$62,280 | 124.6% | $-61,393 (vs do-nothing $-58,222) |
| $880 | 10d | 27 Jul 2026 | $38.10 | 2/2 | $22,860 | $22,392 | 64% | 74% | +$4,714 | -$64,570 | 129.1% | $-63,683 (vs do-nothing $-60,512) |
| $890 | 21d | 7 Aug 2026 | $62.25 | 2/2 | $17,786 | $17,318 | 63% | 74% | +$3,774 | -$57,740 | 115.5% | $-56,853 (vs do-nothing $-53,682) |
| $885 | 14d | 31 Jul 2026 | $52.65 | 2/2 | $22,564 | $22,096 | 63% | 74% | +$4,907 | -$60,660 | 121.3% | $-59,773 (vs do-nothing $-56,602) |
| $890 | 28d | 14 Aug 2026 | $72.10 | 2/2 | $15,450 | $14,982 | 63% | 74% | +$3,089 | -$55,770 | 111.5% | $-54,883 (vs do-nothing $-51,712) |
| $870 | 5d | 22 Jul 2026 | $28.75 | 1/2 | $17,250 | $16,980 | 63% | 74% | +$4,741 | -$34,220 | 68.4% | $-35,362 (vs do-nothing $-32,191) |
| $875 | 7d | 24 Jul 2026 | $37.30 | 1/2 | $15,986 | $15,716 | 63% | 74% | +$4,455 | -$32,865 | 65.7% | $-34,007 (vs do-nothing $-30,836) |
| $880 | 12d | 29 Jul 2026 | $46.45 | 2/2 | $23,225 | $22,757 | 63% | 73% | +$4,740 | -$62,900 | 125.8% | $-62,013 (vs do-nothing $-58,842) |
| $885 | 21d | 7 Aug 2026 | $65.00 | 2/2 | $18,571 | $18,103 | 63% | 73% | +$4,023 | -$58,190 | 116.4% | $-57,303 (vs do-nothing $-54,132) |
| $885 | 28d | 14 Aug 2026 | $73.35 | 2/2 | $15,718 | $15,250 | 62% | 73% | +$2,952 | -$56,520 | 113.0% | $-55,633 (vs do-nothing $-52,462) |
| $875 | 10d | 27 Jul 2026 | $41.05 | 2/2 | $24,630 | $24,162 | 62% | 73% | +$5,374 | -$64,980 | 130.0% | $-64,093 (vs do-nothing $-60,922) |
| $880 | 14d | 31 Jul 2026 | $54.70 | 2/2 | $23,443 | $22,975 | 62% | 73% | +$4,976 | -$61,250 | 122.5% | $-60,363 (vs do-nothing $-57,192) |
| $880 | 21d | 7 Aug 2026 | $66.75 | 2/2 | $19,071 | $18,603 | 62% | 73% | +$3,971 | -$58,840 | 117.7% | $-57,953 (vs do-nothing $-54,782) |
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.