2 contracts (200 sh) | BE SS: $1220.00 | CC-SS: $1261.98 (banked floor $1,240.69) | IV: HIGH | Accounts: Neville:0865
| Max Loss | $198,000 | (ND $250.00 + SW $740) x 200 |
| Normal income ref | $21,854/mo | 95% ann ROI on ML |
| Hedge rolling cost | $650/mo | |
| Unrealized P&L | $-105,148 | fortress legs from IBKR |
| Open leg | Acct | Credit/sh | In flight | Opened |
|---|---|---|---|---|
| 2x $1020C 31 Jul 2026 | U13190865 | $6.25 | $1,250 | 2026-07-28 |
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 🏆 | 7 Aug 2026 · 8d | 2 × $850 | 80% | $11,512 | $801 |
| Rung | Sell | Expiry | DTE | OTM | Survival | Touch odds | FIGHT edge | Per cycle | Income/mo | Δ vs pick | Cap give-up | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ▸ | cover hedge | 2 × $1100 | 7 Aug | 8d | 46.1% | 99%hist 100% | 3%hist 1% | +0pp | $200 | $750 | -$10,762 | $32,197 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 2 × $1100 46.1% OTM over spot $752.99 7 Aug 2026 (8d, $1.07 mid) = $200 credit for the 8d cycle → $750/mo projected Survival (stays ≤ $1100) 99% Breach risk 1% POP (stays ≤ $1101.08) 99% EV / mo +$570 📈 CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +0pp 47% whole by 9mo vs 47% doing nothing FIRE DRILLS ~0.1/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $-76/mo median; plan ~$-52/mo after 68% keep · $-320 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~1.9 mo [1.1-3.3], measured ONLY among the 47% 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) 1% Flat exit net (mid-life) -$9,869 Free roll-up none Safest escape (by 21 Aug 2026) $1,147 @ 71% POP 62% 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: $71.16/sh now → $50.34 mid-life → ≈ $0 at expiry | you banked $1.00/sh, so a flat mid-life exit nets -$49.34/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 ⚠ $1100 is $162 below CC-SS $1261.98: 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 < $0.25/sh (~25% of the $1.00 collected) or spot ≥ $1,101.08 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $1,100)); NOT the premium you collected. Momentum override: two daily closes above $1,063.67 (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 $1261.98, where you are whole again, by expiry) Starting unrealized P&L: $-105,148 + Fortress recovery (un-capped): +$105,565 − CC assignment net of premium (2 × $1100): -$32,197 Total Position P&L @ SS: $-31,779 (+$73,369 vs today) Do-nothing baseline at SS: $-7,805 (this trade vs do-nothing: $-23,974, the opportunity cost of earning $750/mo FIGHT income now) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 🛡 safe yield | 2 × $915 | 7 Aug | 8d | 21.5% | 90%hist 100% | 21%hist 13% | +5pp | $1,350 | $5,062 | -$6,450 | $68,047 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 2 × $915 21.5% OTM over spot $752.99 7 Aug 2026 (8d, $7.22 mid) = $1,350 credit for the 8d cycle → $5,062/mo projected Survival (stays ≤ $915) 90% Breach risk 10% POP (stays ≤ $922.23) 91% EV / mo +$2,020 📈 CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +5pp 48% whole by 9mo vs 43% doing nothing FIRE DRILLS ~1.2/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $2,213/mo median; plan ~$1,505/mo after 68% keep · $12,376 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~2.5 mo [1.5-4.4], measured ONLY among the 48% 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) 14% Flat exit net (mid-life) -$7,025 Free roll-up none Safest escape (by 21 Aug 2026) $997 @ 75% POP 69% 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: $59.19/sh now → $41.88 mid-life (likely $36.91–$62.05) → ≈ $0 at expiry | you banked $6.75/sh, so a flat mid-life exit nets -$35.13/sh | roll rows are incremental, the banked premium stays yours 📊 Across 419 simulated challenges: the $915 strike is typically first touched on day 5 of 8, at $945 (overshoots $29.70). 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 ⚠ $915 is $347 below CC-SS $1261.98: assignment on a recovery to whole locks the cap give-up below.
Tripwiresprice and time left decide together; the matrix is the playbook The one rule: roll when the short call's remaining TIME VALUE < $1.69/sh (~25% of the $6.75 collected) or spot ≥ $922.23 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $915)); NOT the premium you collected. Momentum override: two daily closes above $1,063.67 (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 $1261.98, where you are whole again, by expiry) Starting unrealized P&L: $-105,148 + Fortress recovery (un-capped): +$105,565 − CC assignment net of premium (2 × $915): -$68,047 Total Position P&L @ SS: $-67,629 (+$37,519 vs today) Do-nothing baseline at SS: $-7,805 (this trade vs do-nothing: $-59,824, the opportunity cost of earning $5,062/mo FIGHT income now) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 33% normal ← lean | 2 × $880 | 7 Aug | 8d | 16.9% | 85%hist 99% | 31%hist 18% | +5pp | $2,110 | $7,912 | -$3,600 | $74,287 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 2 × $880 16.9% OTM over spot $752.99 7 Aug 2026 (8d, $11.07 mid) = $2,110 credit for the 8d cycle → $7,912/mo projected Survival (stays ≤ $880) 85% Breach risk 15% POP (stays ≤ $891.08) 87% EV / mo +$2,526 📈 CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +5pp 42% whole by 9mo vs 37% doing nothing FIRE DRILLS ~1.9/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $3,196/mo median; plan ~$2,173/mo after 68% keep · $20,460 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~2.4 mo [1.1-4.6], measured ONLY among the 42% 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) 23% Flat exit net (mid-life) -$5,945 Free roll-up none Safest escape (by 21 Aug 2026) $982 @ 77% POP 73% 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: $56.93/sh now → $40.27 mid-life (likely $39.48–$64.30) → ≈ $0 at expiry | you banked $10.55/sh, so a flat mid-life exit nets -$29.72/sh | roll rows are incremental, the banked premium stays yours 📊 Across 683 simulated challenges: the $880 strike is typically first touched on day 5 of 8, at $909 (overshoots $28.91). The [P25–P75] under each Total is that door's credit across those paths; % credit is the share of those challenges where the roll is a net credit.
If rolled & exited = your total from-entry P&L if you roll to that strike and then close the whole fortress with the stock pinned there (all legs repriced; SAFE = P&L ≥ 0). Cap gain is what that roll earns THIS cycle (premium + appreciation from today to the new strike); the total adds your existing MTM on top. Same from-entry basis as this tool's @cap / total-exit numbers, at the rolled strike. POP = P(stays ≤ strike + premium collected, the call is profitable); surv = P(stays ≤ strike, the call expires fully worthless). Survival is the stricter bar (no premium cushion), so it sits below POP. Method: each leg = its live quote (buyback off the ask, sells off the bid) × a Black-Scholes ratio to the challenge, using the leg's own IV shifted -0.4 vol pt per +1% move (equity skew: vol eases as spot rises; buyback shift floored at 0). Estimates, not quotes; the live roll table owns the real decision when a CC is actually threatened. More detail, income coverage, downside budget, tripwires, held-to-expiry ladder, V-bounce stressIncome coverage
Downside budget ⚠ $880 is $382 below CC-SS $1261.98: 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 < $2.64/sh (~25% of the $10.55 collected) or spot ≥ $891.08 (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 $1,063.67 (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 $1261.98, where you are whole again, by expiry) Starting unrealized P&L: $-105,148 + Fortress recovery (un-capped): +$105,565 − CC assignment net of premium (2 × $880): -$74,287 Total Position P&L @ SS: $-73,869 (+$31,279 vs today) Do-nothing baseline at SS: $-7,805 (this trade vs do-nothing: $-66,064, the opportunity cost of earning $7,912/mo FIGHT income now) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 🎯 50% normal | 2 × $850 | 7 Aug | 8d | 12.9% | 80%hist 96% | 43%hist 28% | +7pp | $3,070 | $11,512 | — | $79,327 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 2 × $850 12.9% OTM over spot $752.99 7 Aug 2026 (8d, $15.90 mid) = $3,070 credit for the 8d cycle → $11,512/mo projected Survival (stays ≤ $850) 80% Breach risk 20% POP (stays ≤ $865.90) 83% EV / mo +$2,893 📈 CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +7pp 42% whole by 9mo vs 36% doing nothing FIRE DRILLS ~2.7/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $4,134/mo median; plan ~$2,811/mo after 68% keep · $27,146 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~2.5 mo [1.3-4.6], measured ONLY among the 42% 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) 32% Flat exit net (mid-life) -$4,710 Free roll-up none Safest escape (by 21 Aug 2026) $977 @ 80% POP 77% survival Roll menuyour doors if the call gets challenged; each row = buy back the 2 calls + sell the new ones, one order. Prices assume the central case (day 4 of 8); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $54.99/sh now → $38.90 mid-life (likely $40.29–$61.84) → ≈ $0 at expiry | you banked $15.35/sh, so a flat mid-life exit nets -$23.55/sh | roll rows are incremental, the banked premium stays yours 📊 Across 951 simulated challenges: the $850 strike is typically first touched on day 4 of 8, at $877 (overshoots $26.89). The [P25–P75] under each Total is that door's credit across those paths; % credit is the share of those challenges where the roll is a net credit.
If rolled & exited = your total from-entry P&L if you roll to that strike and then close the whole fortress with the stock pinned there (all legs repriced; SAFE = P&L ≥ 0). Cap gain is what that roll earns THIS cycle (premium + appreciation from today to the new strike); the total adds your existing MTM on top. Same from-entry basis as this tool's @cap / total-exit numbers, at the rolled strike. POP = P(stays ≤ strike + premium collected, the call is profitable); surv = P(stays ≤ strike, the call expires fully worthless). Survival is the stricter bar (no premium cushion), so it sits below POP. Method: each leg = its live quote (buyback off the ask, sells off the bid) × a Black-Scholes ratio to the challenge, using the leg's own IV shifted -0.4 vol pt per +1% move (equity skew: vol eases as spot rises; buyback shift floored at 0). Estimates, not quotes; the live roll table owns the real decision when a CC is actually threatened. More detail, income coverage, downside budget, tripwires, held-to-expiry ladder, V-bounce stressIncome coverage
Downside budget ⚠ $850 is $412 below CC-SS $1261.98: 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 < $3.84/sh (~25% of the $15.35 collected) or spot ≥ $865.90 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $850)); NOT the premium you collected. Momentum override: two daily closes above $1,063.67 (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 $1261.98, where you are whole again, by expiry) Starting unrealized P&L: $-105,148 + Fortress recovery (un-capped): +$105,565 − CC assignment net of premium (2 × $850): -$79,327 Total Position P&L @ SS: $-78,909 (+$26,239 vs today) Do-nothing baseline at SS: $-7,805 (this trade vs do-nothing: $-71,104, the opportunity cost of earning $11,512/mo FIGHT income now) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 100% normal | 2 × $795 | 7 Aug | 8d | 5.6% | 66%hist 80% | 72%hist 59% | +10pp | $5,900 | $22,125 | +$10,612 | $87,497 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 2 × $795 5.6% OTM over spot $752.99 7 Aug 2026 (8d, $30.07 mid) = $5,900 credit for the 8d cycle → $22,125/mo projected Survival (stays ≤ $795) 66% Breach risk 34% POP (stays ≤ $825.08) 74% EV / mo +$3,204 📈 CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +10pp 52% whole by 9mo vs 42% doing nothing FIRE DRILLS ~5.4/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $6,141/mo median; plan ~$4,176/mo after 68% keep · $37,766 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~2.4 mo [1.3-4.6], 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) 56% Flat exit net (mid-life) -$1,377 Free roll-up none Safest escape (by 21 Aug 2026) $1,037 @ 90% POP 90% survival Roll menuyour doors if the call gets challenged; each row = buy back the 2 calls + sell the new ones, one order. Prices assume the central case (day 4 of 8); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $51.43/sh now → $36.38 mid-life (likely $45.41–$64.10) → ≈ $0 at expiry | you banked $29.50/sh, so a flat mid-life exit nets -$6.88/sh | roll rows are incremental, the banked premium stays yours 📊 Across 1,680 simulated challenges: the $795 strike is typically first touched on day 3 of 8, at $821 (overshoots $25.67). 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 ⚠ $795 is $467 below CC-SS $1261.98: 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 < $7.38/sh (~25% of the $29.50 collected) or spot ≥ $825.08 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $795)); NOT the premium you collected. Momentum override: two daily closes above $1,063.67 (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 $1261.98, where you are whole again, by expiry) Starting unrealized P&L: $-105,148 + Fortress recovery (un-capped): +$105,565 − CC assignment net of premium (2 × $795): -$87,497 Total Position P&L @ SS: $-87,079 (+$18,069 vs today) Do-nothing baseline at SS: $-7,805 (this trade vs do-nothing: $-79,274, the opportunity cost of earning $22,125/mo FIGHT income now) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Every eligible strike x expiry in the 4-45 DTE band (7 expiries scanned, 99 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: 1.037 (IBKR) | Recovery@SS: +$105,565 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $-7,805
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $835 | 4d | 3 Aug 2026 | $7.35 | 2/2 | $11,025 | $10,375 | 84% | 86% | +$3,832 | -$83,927 | 167.9% | $-83,509 (vs do-nothing $-75,704) |
| $830 | 4d | 3 Aug 2026 | $8.15 | 2/2 | $12,225 | $11,575 | 83% | 85% | +$4,064 | -$84,767 | 169.5% | $-84,349 (vs do-nothing $-76,544) |
| $825 | 4d | 3 Aug 2026 | $9.00 | 2/2 | $13,500 | $12,850 | 81% | 84% | +$4,258 | -$85,597 | 171.2% | $-85,179 (vs do-nothing $-77,374) |
| $840 | 6d | 5 Aug 2026 | $11.05 | 2/2 | $11,050 | $10,400 | 81% | 84% | +$2,518 | -$82,187 | 164.4% | $-81,769 (vs do-nothing $-73,964) |
| $820 | 4d | 3 Aug 2026 | $9.70 | 2/2 | $14,550 | $13,900 | 80% | 83% | +$4,106 | -$86,457 | 172.9% | $-86,039 (vs do-nothing $-78,234) |
| $850 | 8d | 7 Aug 2026 | $15.35 | 2/2 | $11,512 | $10,862 | 80% | 83% | +$2,893 | -$79,327 | 158.7% | $-78,909 (vs do-nothing $-71,104) |
| $835 | 6d | 5 Aug 2026 | $12.05 | 2/2 | $12,050 | $11,400 | 80% | 83% | +$2,691 | -$82,987 | 166.0% | $-82,569 (vs do-nothing $-74,764) |
| $845 | 8d | 7 Aug 2026 | $16.25 | 2/2 | $12,188 | $11,538 | 79% | 82% | +$2,888 | -$80,147 | 160.3% | $-79,729 (vs do-nothing $-71,924) |
| $815 | 4d | 3 Aug 2026 | $10.90 | 2/2 | $16,350 | $15,700 | 78% | 82% | +$4,572 | -$87,217 | 174.4% | $-86,799 (vs do-nothing $-78,994) |
| $830 | 6d | 5 Aug 2026 | $12.85 | 2/2 | $12,850 | $12,200 | 78% | 82% | +$2,595 | -$83,827 | 167.7% | $-83,409 (vs do-nothing $-75,604) |
| $840 | 8d | 7 Aug 2026 | $17.15 | 2/2 | $12,862 | $12,212 | 77% | 81% | +$2,838 | -$80,967 | 161.9% | $-80,549 (vs do-nothing $-72,744) |
| $825 | 6d | 5 Aug 2026 | $12.85 | 2/2 | $12,850 | $12,200 | 77% | 81% | +$1,625 | -$84,827 | 169.7% | $-84,409 (vs do-nothing $-76,604) |
| $810 | 4d | 3 Aug 2026 | $11.80 | 2/2 | $17,700 | $17,050 | 77% | 81% | +$4,447 | -$88,037 | 176.1% | $-87,619 (vs do-nothing $-79,814) |
Showing the 60 next-safest rows of 86.
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $835 | 8d | 7 Aug 2026 | $17.60 | 2/2 | $13,200 | $12,550 | 76% | 80% | +$2,403 | -$81,877 | 163.8% | $-81,459 (vs do-nothing $-73,654) |
| $820 | 6d | 5 Aug 2026 | $14.60 | 2/2 | $14,600 | $13,950 | 76% | 80% | +$2,328 | -$85,477 | 171.0% | $-85,059 (vs do-nothing $-77,254) |
| $830 | 8d | 7 Aug 2026 | $18.30 | 2/2 | $13,725 | $13,075 | 75% | 79% | +$2,106 | -$82,737 | 165.5% | $-82,319 (vs do-nothing $-74,514) |
| $805 | 4d | 3 Aug 2026 | $13.00 | 2/2 | $19,500 | $18,850 | 75% | 79% | +$4,621 | -$88,797 | 177.6% | $-88,379 (vs do-nothing $-80,574) |
| $815 | 6d | 5 Aug 2026 | $16.10 | 2/2 | $16,100 | $15,450 | 74% | 79% | +$2,699 | -$86,177 | 172.4% | $-85,759 (vs do-nothing $-77,954) |
| $825 | 8d | 7 Aug 2026 | $20.55 | 2/2 | $15,412 | $14,762 | 74% | 79% | +$2,920 | -$83,287 | 166.6% | $-82,869 (vs do-nothing $-75,064) |
| $800 | 4d | 3 Aug 2026 | $14.10 | 2/2 | $21,150 | $20,500 | 73% | 78% | +$4,486 | -$89,577 | 179.2% | $-89,159 (vs do-nothing $-81,354) |
| $835 | 15d | 14 Aug 2026 | $28.45 | 2/2 | $11,380 | $10,730 | 73% | 78% | +$2,060 | -$79,707 | 159.4% | $-79,289 (vs do-nothing $-71,484) |
| $820 | 8d | 7 Aug 2026 | $21.05 | 2/2 | $15,788 | $15,138 | 73% | 78% | +$2,368 | -$84,187 | 168.4% | $-83,769 (vs do-nothing $-75,964) |
| $830 | 13d | 12 Aug 2026 | $25.15 | 2/2 | $11,608 | $10,958 | 73% | 78% | +$1,565 | -$81,367 | 162.7% | $-80,949 (vs do-nothing $-73,144) |
| $810 | 6d | 5 Aug 2026 | $17.25 | 2/2 | $17,250 | $16,600 | 73% | 78% | +$2,634 | -$86,947 | 173.9% | $-86,529 (vs do-nothing $-78,724) |
| $830 | 15d | 14 Aug 2026 | $28.35 | 2/2 | $11,340 | $10,690 | 72% | 78% | +$1,503 | -$80,727 | 161.5% | $-80,309 (vs do-nothing $-72,504) |
| $825 | 13d | 12 Aug 2026 | $26.45 | 2/2 | $12,208 | $11,558 | 72% | 78% | +$1,561 | -$82,107 | 164.2% | $-81,689 (vs do-nothing $-73,884) |
| $815 | 8d | 7 Aug 2026 | $23.25 | 2/2 | $17,438 | $16,788 | 71% | 77% | +$3,035 | -$84,747 | 169.5% | $-84,329 (vs do-nothing $-76,524) |
| $805 | 6d | 5 Aug 2026 | $18.55 | 2/2 | $18,550 | $17,900 | 71% | 77% | +$2,630 | -$87,687 | 175.4% | $-87,269 (vs do-nothing $-79,464) |
| $795 | 4d | 3 Aug 2026 | $15.10 | 1/2 | $11,325 | $10,849 | 71% | 77% | +$2,016 | -$45,188 | 90.4% | $-48,882 (vs do-nothing $-41,077) |
| $825 | 15d | 14 Aug 2026 | $31.00 | 2/2 | $12,400 | $11,750 | 71% | 77% | +$2,023 | -$81,197 | 162.4% | $-80,779 (vs do-nothing $-72,974) |
| $820 | 13d | 12 Aug 2026 | $27.55 | 2/2 | $12,715 | $12,065 | 71% | 77% | +$1,436 | -$82,887 | 165.8% | $-82,469 (vs do-nothing $-74,664) |
| $810 | 8d | 7 Aug 2026 | $24.10 | 2/2 | $18,075 | $17,425 | 70% | 76% | +$2,633 | -$85,577 | 171.2% | $-85,159 (vs do-nothing $-77,354) |
| $820 | 15d | 14 Aug 2026 | $31.45 | 2/2 | $12,580 | $11,930 | 70% | 76% | +$1,638 | -$82,107 | 164.2% | $-81,689 (vs do-nothing $-73,884) |
| $800 | 6d | 5 Aug 2026 | $19.90 | 2/2 | $19,900 | $19,250 | 70% | 76% | +$2,582 | -$88,417 | 176.8% | $-87,999 (vs do-nothing $-80,194) |
| $815 | 13d | 12 Aug 2026 | $29.00 | 2/2 | $13,385 | $12,735 | 69% | 76% | +$1,443 | -$83,597 | 167.2% | $-83,179 (vs do-nothing $-75,374) |
| $790 | 4d | 3 Aug 2026 | $16.75 | 1/2 | $12,562 | $12,086 | 69% | 76% | +$2,189 | -$45,523 | 91.0% | $-49,217 (vs do-nothing $-41,412) |
| $805 | 8d | 7 Aug 2026 | $26.15 | 2/2 | $19,612 | $18,962 | 69% | 76% | +$3,072 | -$86,167 | 172.3% | $-85,749 (vs do-nothing $-77,944) |
| $815 | 15d | 14 Aug 2026 | $33.80 | 2/2 | $13,520 | $12,870 | 69% | 76% | +$1,988 | -$82,637 | 165.3% | $-82,219 (vs do-nothing $-74,414) |
| $810 | 13d | 12 Aug 2026 | $30.55 | 2/2 | $14,100 | $13,450 | 68% | 75% | +$1,465 | -$84,287 | 168.6% | $-83,869 (vs do-nothing $-76,064) |
| $795 | 6d | 5 Aug 2026 | $21.35 | 2/2 | $21,350 | $20,700 | 68% | 75% | +$2,538 | -$89,127 | 178.3% | $-88,709 (vs do-nothing $-80,904) |
| $810 | 15d | 14 Aug 2026 | $34.40 | 2/2 | $13,760 | $13,110 | 68% | 75% | +$1,612 | -$83,517 | 167.0% | $-83,099 (vs do-nothing $-75,294) |
| $800 | 8d | 7 Aug 2026 | $28.00 | 2/2 | $21,000 | $20,350 | 67% | 75% | +$3,301 | -$86,797 | 173.6% | $-86,379 (vs do-nothing $-78,574) |
| $785 | 4d | 3 Aug 2026 | $18.15 | 1/2 | $13,612 | $13,136 | 67% | 74% | +$2,081 | -$45,883 | 91.8% | $-49,577 (vs do-nothing $-41,772) |
| $805 | 15d | 14 Aug 2026 | $36.80 | 2/2 | $14,720 | $14,070 | 67% | 74% | +$1,929 | -$84,037 | 168.1% | $-83,619 (vs do-nothing $-75,814) |
| $790 | 6d | 5 Aug 2026 | $22.00 | 1/2 | $11,000 | $10,524 | 66% | 74% | +$796 | -$44,998 | 90.0% | $-48,692 (vs do-nothing $-40,887) |
| $795 | 8d | 7 Aug 2026 | $29.50 | 1/2 | $11,062 | $10,586 | 66% | 74% | +$1,602 | -$43,748 | 87.5% | $-47,442 (vs do-nothing $-39,637) |
| $810 | 22d | 21 Aug 2026 | $43.40 | 2/2 | $11,836 | $11,186 | 66% | 73% | $-280 | -$81,717 | 163.4% | $-81,299 (vs do-nothing $-73,494) |
| $800 | 15d | 14 Aug 2026 | $36.65 | 2/2 | $14,660 | $14,010 | 65% | 74% | +$1,200 | -$85,067 | 170.1% | $-84,649 (vs do-nothing $-76,844) |
| $805 | 22d | 21 Aug 2026 | $45.00 | 2/2 | $12,273 | $11,623 | 65% | 73% | $-301 | -$82,397 | 164.8% | $-81,979 (vs do-nothing $-74,174) |
| $780 | 4d | 3 Aug 2026 | $19.65 | 1/2 | $14,738 | $14,262 | 65% | 73% | +$1,953 | -$46,233 | 92.5% | $-49,927 (vs do-nothing $-42,122) |
| $790 | 8d | 7 Aug 2026 | $31.20 | 1/2 | $11,700 | $11,224 | 65% | 73% | +$1,597 | -$44,078 | 88.2% | $-47,772 (vs do-nothing $-39,967) |
| $785 | 6d | 5 Aug 2026 | $23.90 | 1/2 | $11,950 | $11,474 | 64% | 73% | +$897 | -$45,308 | 90.6% | $-49,002 (vs do-nothing $-41,197) |
| $795 | 15d | 14 Aug 2026 | $39.95 | 2/2 | $15,980 | $15,330 | 64% | 73% | +$1,823 | -$85,407 | 170.8% | $-84,989 (vs do-nothing $-77,184) |
| $800 | 22d | 21 Aug 2026 | $47.55 | 2/2 | $12,968 | $12,318 | 64% | 72% | $-77 | -$82,887 | 165.8% | $-82,469 (vs do-nothing $-74,664) |
| $795 | 22d | 21 Aug 2026 | $48.40 | 2/2 | $13,200 | $12,550 | 64% | 73% | +$1,280 | -$83,717 | 167.4% | $-83,299 (vs do-nothing $-75,494) |
| $790 | 15d | 14 Aug 2026 | $41.90 | 2/2 | $16,760 | $16,110 | 63% | 72% | +$1,878 | -$86,017 | 172.0% | $-85,599 (vs do-nothing $-77,794) |
| $785 | 8d | 7 Aug 2026 | $31.35 | 1/2 | $11,756 | $11,280 | 63% | 72% | +$978 | -$44,563 | 89.1% | $-48,257 (vs do-nothing $-40,452) |
| $780 | 6d | 5 Aug 2026 | $25.20 | 1/2 | $12,600 | $12,124 | 63% | 72% | +$644 | -$45,678 | 91.4% | $-49,372 (vs do-nothing $-41,567) |
| $790 | 22d | 21 Aug 2026 | $50.35 | 2/2 | $13,732 | $13,082 | 63% | 72% | +$1,300 | -$84,327 | 168.7% | $-83,909 (vs do-nothing $-76,104) |
| $775 | 4d | 3 Aug 2026 | $21.05 | 1/2 | $15,788 | $15,312 | 62% | 72% | +$1,651 | -$46,593 | 93.2% | $-50,287 (vs do-nothing $-42,482) |
| $785 | 15d | 14 Aug 2026 | $42.45 | 2/2 | $16,980 | $16,330 | 62% | 72% | +$1,344 | -$86,907 | 173.8% | $-86,489 (vs do-nothing $-78,684) |
| $780 | 8d | 7 Aug 2026 | $33.30 | 1/2 | $12,487 | $12,011 | 62% | 71% | +$1,001 | -$44,868 | 89.7% | $-48,562 (vs do-nothing $-40,757) |
| $775 | 6d | 5 Aug 2026 | $27.15 | 1/2 | $13,575 | $13,099 | 61% | 71% | +$662 | -$45,983 | 92.0% | $-49,677 (vs do-nothing $-41,872) |
| $780 | 15d | 14 Aug 2026 | $45.55 | 2/2 | $18,220 | $17,570 | 61% | 71% | +$1,801 | -$87,287 | 174.6% | $-86,869 (vs do-nothing $-79,064) |
| $780 | 22d | 21 Aug 2026 | $54.00 | 2/2 | $14,727 | $14,077 | 61% | 71% | +$1,222 | -$85,597 | 171.2% | $-85,179 (vs do-nothing $-77,374) |
| $770 | 4d | 3 Aug 2026 | $22.75 | 1/2 | $17,062 | $16,586 | 60% | 70% | +$1,472 | -$46,923 | 93.8% | $-50,617 (vs do-nothing $-42,812) |
| $775 | 8d | 7 Aug 2026 | $35.10 | 1/2 | $13,162 | $12,686 | 60% | 71% | +$933 | -$45,188 | 90.4% | $-48,882 (vs do-nothing $-41,077) |
| $770 | 6d | 5 Aug 2026 | $28.80 | 1/2 | $14,400 | $13,924 | 59% | 70% | +$474 | -$46,318 | 92.6% | $-50,012 (vs do-nothing $-42,207) |
| $770 | 8d | 7 Aug 2026 | $37.45 | 1/2 | $14,044 | $13,568 | 59% | 70% | +$1,038 | -$45,453 | 90.9% | $-49,147 (vs do-nothing $-41,342) |
| $770 | 22d | 21 Aug 2026 | $58.40 | 2/2 | $15,927 | $15,277 | 58% | 70% | +$1,278 | -$86,717 | 173.4% | $-86,299 (vs do-nothing $-78,494) |
| $765 | 4d | 3 Aug 2026 | $24.55 | 1/2 | $18,412 | $17,936 | 58% | 69% | +$1,264 | -$47,243 | 94.5% | $-50,937 (vs do-nothing $-43,132) |
| $765 | 6d | 5 Aug 2026 | $30.75 | 1/2 | $15,375 | $14,899 | 57% | 69% | +$379 | -$46,623 | 93.2% | $-50,317 (vs do-nothing $-42,512) |
| $765 | 8d | 7 Aug 2026 | $39.80 | 1/2 | $14,925 | $14,449 | 57% | 69% | +$1,107 | -$45,718 | 91.4% | $-49,412 (vs do-nothing $-41,607) |
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%). Survival, POP and touch use vol x 1.00 (raw implied: the VRP haircut is applied to the premium edge but NOT to risk, because understating the edge costs opportunity while understating breach odds costs capital; the risk-side haircut arms only from the graded ledger). 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.