2 contracts (200 sh) | BE SS: $1220.00 | CC-SS: $1247.61 (banked floor $1,235.79) | 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 | $-83,045 | 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 | $3,408 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 50% whole by 9mo vs 50% doing nothing FIRE DRILLS ~0.1/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $-94/mo median; plan ~$-64/mo after 68% keep · $-499 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~1.8 mo [0.9-3.6], measured ONLY among the 50% 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 $18 below CC-SS $1247.61: 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 $1247.61, where you are whole again, by expiry) Starting unrealized P&L: $-83,045 + Fortress recovery (un-capped): +$83,845 − CC assignment net of premium (2 × $1230): -$3,408 Total Position P&L @ SS: $-2,608 (+$80,437 vs today) Do-nothing baseline at SS: $-4,590 (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% | +6pp | $1,730 | $7,414 | -$7,843 | $47,792 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 +6pp 56% whole by 9mo vs 50% doing nothing FIRE DRILLS ~1.1/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $3,800/mo median; plan ~$2,584/mo after 68% keep · $19,944 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~2.1 mo [1.1-3.4], 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 $248 below CC-SS $1247.61: 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 $1247.61, where you are whole again, by expiry) Starting unrealized P&L: $-83,045 + Fortress recovery (un-capped): +$83,845 − CC assignment net of premium (2 × $1000): -$47,792 Total Position P&L @ SS: $-46,992 (+$36,053 vs today) Do-nothing baseline at SS: $-4,590 (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 | $52,172 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 56% whole by 9mo vs 48% doing nothing FIRE DRILLS ~1.6/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $5,046/mo median; plan ~$3,431/mo after 68% keep · $24,917 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~1.9 mo [1.1-3.8], 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) 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 $273 below CC-SS $1247.61: 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 $1247.61, where you are whole again, by expiry) Starting unrealized P&L: $-83,045 + Fortress recovery (un-capped): +$83,845 − CC assignment net of premium (2 × $975): -$52,172 Total Position P&L @ SS: $-51,372 (+$31,673 vs today) Do-nothing baseline at SS: $-4,590 (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% | +9pp | $3,560 | $15,257 | — | $57,962 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 +9pp 54% whole by 9mo vs 44% 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 · $35,312 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~2.2 mo [1.2-4.2], measured ONLY among the 54% 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 $308 below CC-SS $1247.61: 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 $1247.61, where you are whole again, by expiry) Starting unrealized P&L: $-83,045 + Fortress recovery (un-capped): +$83,845 − CC assignment net of premium (2 × $940): -$57,962 Total Position P&L @ SS: $-57,162 (+$25,883 vs today) Do-nothing baseline at SS: $-4,590 (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 | $66,442 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 62% whole by 9mo vs 47% doing nothing FIRE DRILLS ~5.5/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $9,059/mo median; plan ~$6,160/mo after 68% keep · $45,267 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~2.0 mo [0.9-4.0], measured ONLY among the 62% 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 $368 below CC-SS $1247.61: 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 $1247.61, where you are whole again, by expiry) Starting unrealized P&L: $-83,045 + Fortress recovery (un-capped): +$83,845 − CC assignment net of premium (2 × $880): -$66,442 Total Position P&L @ SS: $-65,642 (+$17,403 vs today) Do-nothing baseline at SS: $-4,590 (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: 1.038 (IBKR) | Recovery@SS: +$83,845 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $-4,590
| 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 | -$61,852 | 123.7% | $-61,052 (vs do-nothing $-56,462) |
| $940 | 7d | 24 Jul 2026 | $17.80 | 2/2 | $15,257 | $14,789 | 80% | 84% | +$6,701 | -$57,962 | 115.9% | $-57,162 (vs do-nothing $-52,572) |
| $920 | 5d | 22 Jul 2026 | $14.55 | 2/2 | $17,460 | $16,992 | 80% | 84% | +$8,065 | -$62,612 | 125.2% | $-61,812 (vs do-nothing $-57,222) |
| $937.50 | 7d | 24 Jul 2026 | $18.45 | 2/2 | $15,814 | $15,346 | 80% | 84% | +$6,901 | -$58,332 | 116.7% | $-57,532 (vs do-nothing $-52,942) |
| $935 | 7d | 24 Jul 2026 | $19.05 | 2/2 | $16,329 | $15,860 | 79% | 83% | +$7,045 | -$58,712 | 117.4% | $-57,912 (vs do-nothing $-53,322) |
| $932.50 | 7d | 24 Jul 2026 | $19.55 | 2/2 | $16,757 | $16,289 | 79% | 83% | +$7,089 | -$59,112 | 118.2% | $-58,312 (vs do-nothing $-53,722) |
| $915 | 5d | 22 Jul 2026 | $15.80 | 2/2 | $18,960 | $18,492 | 79% | 83% | +$8,519 | -$63,362 | 126.7% | $-62,562 (vs do-nothing $-57,972) |
| $930 | 7d | 24 Jul 2026 | $20.25 | 2/2 | $17,357 | $16,889 | 78% | 83% | +$7,291 | -$59,472 | 118.9% | $-58,672 (vs do-nothing $-54,082) |
| $910 | 5d | 22 Jul 2026 | $17.05 | 2/2 | $20,460 | $19,992 | 77% | 82% | +$8,873 | -$64,112 | 128.2% | $-63,312 (vs do-nothing $-58,722) |
| $925 | 7d | 24 Jul 2026 | $21.40 | 2/2 | $18,343 | $17,875 | 77% | 82% | +$7,436 | -$60,242 | 120.5% | $-59,442 (vs do-nothing $-54,852) |
| $920 | 7d | 24 Jul 2026 | $22.85 | 2/2 | $19,586 | $19,118 | 76% | 81% | +$7,779 | -$60,952 | 121.9% | $-60,152 (vs do-nothing $-55,562) |
| $905 | 5d | 22 Jul 2026 | $18.35 | 2/2 | $22,020 | $21,552 | 76% | 81% | +$9,183 | -$64,852 | 129.7% | $-64,052 (vs do-nothing $-59,462) |
| $935 | 12d | 29 Jul 2026 | $30.50 | 2/2 | $15,250 | $14,782 | 75% | 80% | +$5,049 | -$56,422 | 112.8% | $-55,622 (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 | -$61,662 | 123.3% | $-60,862 (vs do-nothing $-56,272) |
| $900 | 5d | 22 Jul 2026 | $19.80 | 2/2 | $23,760 | $23,292 | 74% | 80% | +$9,561 | -$65,562 | 131.1% | $-64,762 (vs do-nothing $-60,172) |
| $930 | 12d | 29 Jul 2026 | $30.15 | 2/2 | $15,075 | $14,607 | 74% | 80% | +$4,292 | -$57,492 | 115.0% | $-56,692 (vs do-nothing $-52,102) |
| $920 | 10d | 27 Jul 2026 | $25.15 | 2/2 | $15,090 | $14,622 | 74% | 79% | +$4,104 | -$60,492 | 121.0% | $-59,692 (vs do-nothing $-55,102) |
| $910 | 7d | 24 Jul 2026 | $25.70 | 2/2 | $22,029 | $21,560 | 73% | 79% | +$8,229 | -$62,382 | 124.8% | $-61,582 (vs do-nothing $-56,992) |
| $935 | 14d | 31 Jul 2026 | $36.15 | 2/2 | $15,493 | $15,025 | 73% | 79% | +$4,498 | -$55,292 | 110.6% | $-54,492 (vs do-nothing $-49,902) |
| $925 | 12d | 29 Jul 2026 | $31.60 | 2/2 | $15,800 | $15,332 | 73% | 79% | +$4,408 | -$58,202 | 116.4% | $-57,402 (vs do-nothing $-52,812) |
| $915 | 10d | 27 Jul 2026 | $26.70 | 2/2 | $16,020 | $15,552 | 72% | 79% | +$4,293 | -$61,182 | 122.4% | $-60,382 (vs do-nothing $-55,792) |
| $895 | 5d | 22 Jul 2026 | $21.30 | 2/2 | $25,560 | $25,092 | 72% | 79% | +$9,882 | -$66,262 | 132.5% | $-65,462 (vs do-nothing $-60,872) |
| $930 | 14d | 31 Jul 2026 | $37.65 | 2/2 | $16,136 | $15,668 | 72% | 79% | +$4,585 | -$55,992 | 112.0% | $-55,192 (vs do-nothing $-50,602) |
| $905 | 7d | 24 Jul 2026 | $27.25 | 2/2 | $23,357 | $22,889 | 72% | 79% | +$8,459 | -$63,072 | 126.1% | $-62,272 (vs do-nothing $-57,682) |
| $920 | 12d | 29 Jul 2026 | $33.70 | 2/2 | $16,850 | $16,382 | 72% | 78% | +$4,821 | -$58,782 | 117.6% | $-57,982 (vs do-nothing $-53,392) |
| $910 | 10d | 27 Jul 2026 | $29.50 | 2/2 | $17,700 | $17,232 | 71% | 78% | +$5,192 | -$61,622 | 123.2% | $-60,822 (vs do-nothing $-56,232) |
| $925 | 14d | 31 Jul 2026 | $38.80 | 2/2 | $16,629 | $16,160 | 71% | 78% | +$4,499 | -$56,762 | 113.5% | $-55,962 (vs do-nothing $-51,372) |
| $915 | 12d | 29 Jul 2026 | $34.95 | 2/2 | $17,475 | $17,007 | 71% | 78% | +$4,779 | -$59,532 | 119.1% | $-58,732 (vs do-nothing $-54,142) |
| $890 | 5d | 22 Jul 2026 | $22.85 | 2/2 | $27,420 | $26,952 | 71% | 78% | +$10,140 | -$66,952 | 133.9% | $-66,152 (vs do-nothing $-61,562) |
| $900 | 7d | 24 Jul 2026 | $28.85 | 2/2 | $24,729 | $24,260 | 70% | 78% | +$8,661 | -$63,752 | 127.5% | $-62,952 (vs do-nothing $-58,362) |
| $920 | 14d | 31 Jul 2026 | $40.35 | 2/2 | $17,293 | $16,825 | 70% | 77% | +$4,560 | -$57,452 | 114.9% | $-56,652 (vs do-nothing $-52,062) |
| $905 | 10d | 27 Jul 2026 | $29.75 | 2/2 | $17,850 | $17,382 | 70% | 77% | +$4,517 | -$62,572 | 125.1% | $-61,772 (vs do-nothing $-57,182) |
| $910 | 12d | 29 Jul 2026 | $36.80 | 2/2 | $18,400 | $17,932 | 69% | 77% | +$5,009 | -$60,162 | 120.3% | $-59,362 (vs do-nothing $-54,772) |
| $915 | 14d | 31 Jul 2026 | $41.70 | 2/2 | $17,871 | $17,403 | 69% | 77% | +$4,512 | -$58,182 | 116.4% | $-57,382 (vs do-nothing $-52,792) |
| $895 | 7d | 24 Jul 2026 | $30.50 | 2/2 | $26,143 | $25,675 | 69% | 77% | +$8,833 | -$64,422 | 128.8% | $-63,622 (vs do-nothing $-59,032) |
| $900 | 10d | 27 Jul 2026 | $31.30 | 2/2 | $18,780 | $18,312 | 69% | 76% | +$4,578 | -$63,262 | 126.5% | $-62,462 (vs do-nothing $-57,872) |
| $885 | 5d | 22 Jul 2026 | $24.60 | 2/2 | $29,520 | $29,052 | 69% | 77% | +$10,510 | -$67,602 | 135.2% | $-66,802 (vs do-nothing $-62,212) |
| $905 | 12d | 29 Jul 2026 | $37.10 | 2/2 | $18,550 | $18,082 | 68% | 77% | +$4,433 | -$61,102 | 122.2% | $-60,302 (vs do-nothing $-55,712) |
| $910 | 14d | 31 Jul 2026 | $43.65 | 2/2 | $18,707 | $18,239 | 68% | 76% | +$4,696 | -$58,792 | 117.6% | $-57,992 (vs do-nothing $-53,402) |
| $915 | 21d | 7 Aug 2026 | $53.60 | 2/2 | $15,314 | $14,846 | 68% | 76% | +$3,753 | -$55,802 | 111.6% | $-55,002 (vs do-nothing $-50,412) |
| $890 | 7d | 24 Jul 2026 | $32.10 | 2/2 | $27,514 | $27,046 | 68% | 76% | +$8,885 | -$65,102 | 130.2% | $-64,302 (vs do-nothing $-59,712) |
| $895 | 10d | 27 Jul 2026 | $32.95 | 2/2 | $19,770 | $19,302 | 67% | 76% | +$4,654 | -$63,932 | 127.9% | $-63,132 (vs do-nothing $-58,542) |
| $900 | 12d | 29 Jul 2026 | $41.00 | 2/2 | $20,500 | $20,032 | 67% | 76% | +$5,625 | -$61,322 | 122.6% | $-60,522 (vs do-nothing $-55,932) |
| $905 | 14d | 31 Jul 2026 | $45.50 | 2/2 | $19,500 | $19,032 | 67% | 76% | +$4,812 | -$59,422 | 118.8% | $-58,622 (vs do-nothing $-54,032) |
| $910 | 21d | 7 Aug 2026 | $55.35 | 2/2 | $15,814 | $15,346 | 67% | 76% | +$3,793 | -$56,452 | 112.9% | $-55,652 (vs do-nothing $-51,062) |
| $880 | 5d | 22 Jul 2026 | $26.30 | 1/2 | $15,780 | $15,510 | 67% | 76% | +$5,343 | -$34,131 | 68.3% | $-36,026 (vs do-nothing $-31,436) |
| $900 | 14d | 31 Jul 2026 | $48.40 | 2/2 | $20,743 | $20,275 | 66% | 75% | +$5,352 | -$59,842 | 119.7% | $-59,042 (vs do-nothing $-54,452) |
| $890 | 10d | 27 Jul 2026 | $34.65 | 2/2 | $20,790 | $20,322 | 66% | 75% | +$4,713 | -$64,592 | 129.2% | $-63,792 (vs do-nothing $-59,202) |
| $895 | 12d | 29 Jul 2026 | $42.00 | 2/2 | $21,000 | $20,532 | 66% | 75% | +$5,336 | -$62,122 | 124.2% | $-61,322 (vs do-nothing $-56,732) |
| $905 | 21d | 7 Aug 2026 | $56.45 | 2/2 | $16,129 | $15,660 | 66% | 75% | +$3,632 | -$57,232 | 114.5% | $-56,432 (vs do-nothing $-51,842) |
| $885 | 7d | 24 Jul 2026 | $33.50 | 2/2 | $28,714 | $28,246 | 66% | 76% | +$8,688 | -$65,822 | 131.6% | $-65,022 (vs do-nothing $-60,432) |
| $895 | 14d | 31 Jul 2026 | $48.10 | 2/2 | $20,614 | $20,146 | 65% | 75% | +$4,495 | -$60,902 | 121.8% | $-60,102 (vs do-nothing $-55,512) |
| $900 | 21d | 7 Aug 2026 | $59.35 | 2/2 | $16,957 | $16,489 | 65% | 75% | +$3,971 | -$57,652 | 115.3% | $-56,852 (vs do-nothing $-52,262) |
| $890 | 12d | 29 Jul 2026 | $43.05 | 2/2 | $21,525 | $21,057 | 65% | 75% | +$5,039 | -$62,912 | 125.8% | $-62,112 (vs do-nothing $-57,522) |
| $875 | 5d | 22 Jul 2026 | $27.45 | 1/2 | $16,470 | $16,200 | 65% | 75% | +$5,032 | -$34,516 | 69.0% | $-36,411 (vs do-nothing $-31,821) |
| $885 | 10d | 27 Jul 2026 | $36.75 | 2/2 | $22,050 | $21,582 | 65% | 75% | +$4,963 | -$65,172 | 130.3% | $-64,372 (vs do-nothing $-59,782) |
| $880 | 7d | 24 Jul 2026 | $35.40 | 1/2 | $15,171 | $14,901 | 64% | 75% | +$4,420 | -$33,221 | 66.4% | $-35,116 (vs do-nothing $-30,526) |
| $895 | 21d | 7 Aug 2026 | $60.10 | 2/2 | $17,171 | $16,703 | 64% | 74% | +$3,680 | -$58,502 | 117.0% | $-57,702 (vs do-nothing $-53,112) |
| $890 | 14d | 31 Jul 2026 | $51.20 | 2/2 | $21,943 | $21,475 | 64% | 74% | +$5,068 | -$61,282 | 122.6% | $-60,482 (vs do-nothing $-55,892) |
| $895 | 28d | 14 Aug 2026 | $70.30 | 2/2 | $15,064 | $14,596 | 64% | 74% | +$3,098 | -$56,462 | 112.9% | $-55,662 (vs do-nothing $-51,072) |
| $885 | 12d | 29 Jul 2026 | $44.55 | 2/2 | $22,275 | $21,807 | 64% | 74% | +$4,712 | -$63,612 | 127.2% | $-62,812 (vs do-nothing $-58,222) |
| $880 | 10d | 27 Jul 2026 | $38.10 | 2/2 | $22,860 | $22,392 | 64% | 74% | +$4,714 | -$65,902 | 131.8% | $-65,102 (vs do-nothing $-60,512) |
| $890 | 21d | 7 Aug 2026 | $62.25 | 2/2 | $17,786 | $17,318 | 63% | 74% | +$3,774 | -$59,072 | 118.1% | $-58,272 (vs do-nothing $-53,682) |
| $885 | 14d | 31 Jul 2026 | $52.65 | 2/2 | $22,564 | $22,096 | 63% | 74% | +$4,907 | -$61,992 | 124.0% | $-61,192 (vs do-nothing $-56,602) |
| $890 | 28d | 14 Aug 2026 | $72.10 | 2/2 | $15,450 | $14,982 | 63% | 74% | +$3,089 | -$57,102 | 114.2% | $-56,302 (vs do-nothing $-51,712) |
| $870 | 5d | 22 Jul 2026 | $28.75 | 1/2 | $17,250 | $16,980 | 63% | 74% | +$4,741 | -$34,886 | 69.8% | $-36,781 (vs do-nothing $-32,191) |
| $875 | 7d | 24 Jul 2026 | $37.30 | 1/2 | $15,986 | $15,716 | 63% | 74% | +$4,455 | -$33,531 | 67.1% | $-35,426 (vs do-nothing $-30,836) |
| $880 | 12d | 29 Jul 2026 | $46.45 | 2/2 | $23,225 | $22,757 | 63% | 73% | +$4,740 | -$64,232 | 128.5% | $-63,432 (vs do-nothing $-58,842) |
| $885 | 21d | 7 Aug 2026 | $65.00 | 2/2 | $18,571 | $18,103 | 63% | 73% | +$4,023 | -$59,522 | 119.0% | $-58,722 (vs do-nothing $-54,132) |
| $885 | 28d | 14 Aug 2026 | $73.35 | 2/2 | $15,718 | $15,250 | 62% | 73% | +$2,952 | -$57,852 | 115.7% | $-57,052 (vs do-nothing $-52,462) |
| $875 | 10d | 27 Jul 2026 | $41.05 | 2/2 | $24,630 | $24,162 | 62% | 73% | +$5,374 | -$66,312 | 132.6% | $-65,512 (vs do-nothing $-60,922) |
| $880 | 14d | 31 Jul 2026 | $54.70 | 2/2 | $23,443 | $22,975 | 62% | 73% | +$4,976 | -$62,582 | 125.2% | $-61,782 (vs do-nothing $-57,192) |
| $880 | 21d | 7 Aug 2026 | $66.75 | 2/2 | $19,071 | $18,603 | 62% | 73% | +$3,971 | -$60,172 | 120.3% | $-59,372 (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.