2 contracts (200 sh) | BE SS: $1220.00 | CC-SS: $1247.73 (banked floor $1,226.44) | IV: HIGH | Accounts: Neville:0865
| Max Loss | $198,000 | (ND $250.00 + SW $740) x 200 |
| Normal income ref | $25,622/mo | 95% ann ROI on ML |
| Hedge rolling cost | $496/mo | |
| Unrealized P&L | $-93,220 | 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 × $895 | 80% | $13,388 | $917 |
| Rung | Sell | Expiry | DTE | OTM | Survival | Touch odds | FIGHT edge | Per cycle | Income/mo | Δ vs pick | Cap give-up | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ▸ | cover hedge | 2 × $1150 | 7 Aug | 8d | 44.4% | 99%hist 100% | 1%hist 1% | -1pp | $144 | $540 | -$12,848 | $19,403 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 2 × $1150 44.4% OTM over spot $796.60 7 Aug 2026 (8d, $0.92 mid) = $144 credit for the 8d cycle → $540/mo projected Survival (stays ≤ $1150) 99% Breach risk 1% POP (stays ≤ $1150.92) 99% EV / mo +$493 📈 CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE -1pp 44% whole by 9mo vs 45% doing nothing FIRE DRILLS ~0.0/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $-114/mo median; plan ~$-78/mo after 68% keep · $-812 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~2.1 mo [1.2-4.2], measured ONLY among the 44% 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) -$11,135 Free roll-up none Safest escape (by 21 Aug 2026) $1,208 @ 74% POP 65% 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: $79.71/sh now → $56.40 mid-life → ≈ $0 at expiry | you banked $0.72/sh, so a flat mid-life exit nets -$55.68/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 ⚠ $1150 is $98 below CC-SS $1247.73: 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 < $0.18/sh (~25% of the $0.72 collected) or spot ≥ $1,150.92 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $1,150)); NOT the premium you collected. Momentum override: two daily closes above $1,054.71 (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 $1247.73, where you are whole again, by expiry) Starting unrealized P&L: $-93,220 + Fortress recovery (un-capped): +$94,018 − CC assignment net of premium (2 × $1150): -$19,403 Total Position P&L @ SS: $-18,605 (+$74,615 vs today) Do-nothing baseline at SS: $-4,443 (this trade vs do-nothing: $-14,162, the opportunity cost of earning $540/mo FIGHT income now) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 🛡 safe yield | 2 × $960 | 7 Aug | 8d | 20.5% | 90%hist 100% | 20%hist 13% | +5pp | $1,520 | $5,700 | -$7,688 | $56,027 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 2 × $960 20.5% OTM over spot $796.60 7 Aug 2026 (8d, $8.12 mid) = $1,520 credit for the 8d cycle → $5,700/mo projected Survival (stays ≤ $960) 90% Breach risk 10% POP (stays ≤ $968.12) 91% EV / mo +$2,821 📈 CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +5pp 56% whole by 9mo vs 50% doing nothing FIRE DRILLS ~1.1/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $2,904/mo median; plan ~$1,975/mo after 68% keep · $15,432 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~2.5 mo [1.3-4.4], 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) 17% Flat exit net (mid-life) -$7,896 Free roll-up none Safest escape (by 21 Aug 2026) $1,053 @ 79% POP 72% survival Roll menuyour doors if the call gets challenged; each row = buy back the 2 calls + sell the new ones, one order. Prices assume the central case (day 4 of 8); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $66.54/sh now → $47.08 mid-life (likely $41.89–$68.85) → ≈ $0 at expiry | you banked $7.60/sh, so a flat mid-life exit nets -$39.48/sh | roll rows are incremental, the banked premium stays yours 📊 Across 513 simulated challenges: the $960 strike is typically first touched on day 5 of 8, at $990 (overshoots $29.79). The [P25–P75] under each Total is that door's credit across those paths; % credit is the share of those challenges where the roll is a net credit.
If rolled & exited = your total from-entry P&L if you roll to that strike and then close the whole fortress with the stock pinned there (all legs repriced; SAFE = P&L ≥ 0). Cap gain is what that roll earns THIS cycle (premium + appreciation from today to the new strike); the total adds your existing MTM on top. Same from-entry basis as this tool's @cap / total-exit numbers, at the rolled strike. POP = P(stays ≤ strike + premium collected, the call is profitable); surv = P(stays ≤ strike, the call expires fully worthless). Survival is the stricter bar (no premium cushion), so it sits below POP. Method: each leg = its live quote (buyback off the ask, sells off the bid) × a Black-Scholes ratio to the challenge, using the leg's own IV shifted -0.4 vol pt per +1% move (equity skew: vol eases as spot rises; buyback shift floored at 0). Estimates, not quotes; the live roll table owns the real decision when a CC is actually threatened. More detail, income coverage, downside budget, tripwires, held-to-expiry ladder, V-bounce stressIncome coverage
Downside budget ⚠ $960 is $288 below CC-SS $1247.73: 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 < $1.90/sh (~25% of the $7.60 collected) or spot ≥ $968.12 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $960)); NOT the premium you collected. Momentum override: two daily closes above $1,054.71 (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 $1247.73, where you are whole again, by expiry) Starting unrealized P&L: $-93,220 + Fortress recovery (un-capped): +$94,018 − CC assignment net of premium (2 × $960): -$56,027 Total Position P&L @ SS: $-55,229 (+$37,991 vs today) Do-nothing baseline at SS: $-4,443 (this trade vs do-nothing: $-50,786, the opportunity cost of earning $5,700/mo FIGHT income now) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 33% normal | 2 × $930 | 7 Aug | 8d | 16.7% | 86%hist 99% | 29%hist 13% | +5pp | $2,280 | $8,550 | -$4,838 | $61,267 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 2 × $930 16.7% OTM over spot $796.60 7 Aug 2026 (8d, $11.98 mid) = $2,280 credit for the 8d cycle → $8,550/mo projected Survival (stays ≤ $930) 86% Breach risk 14% POP (stays ≤ $941.98) 88% EV / mo +$3,803 📈 CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +5pp 51% whole by 9mo vs 46% doing nothing FIRE DRILLS ~1.6/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $3,983/mo median; plan ~$2,709/mo after 68% keep · $23,225 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~2.0 mo [1.1-4.0], measured ONLY among the 51% 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) 22% Flat exit net (mid-life) -$6,841 Free roll-up none Safest escape (by 21 Aug 2026) $1,043 @ 81% POP 76% 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: $64.46/sh now → $45.61 mid-life (likely $43.77–$69.71) → ≈ $0 at expiry | you banked $11.40/sh, so a flat mid-life exit nets -$34.21/sh | roll rows are incremental, the banked premium stays yours 📊 Across 658 simulated challenges: the $930 strike is typically first touched on day 5 of 8, at $960 (overshoots $29.97). The [P25–P75] under each Total is that door's credit across those paths; % credit is the share of those challenges where the roll is a net credit.
If rolled & exited = your total from-entry P&L if you roll to that strike and then close the whole fortress with the stock pinned there (all legs repriced; SAFE = P&L ≥ 0). Cap gain is what that roll earns THIS cycle (premium + appreciation from today to the new strike); the total adds your existing MTM on top. Same from-entry basis as this tool's @cap / total-exit numbers, at the rolled strike. POP = P(stays ≤ strike + premium collected, the call is profitable); surv = P(stays ≤ strike, the call expires fully worthless). Survival is the stricter bar (no premium cushion), so it sits below POP. Method: each leg = its live quote (buyback off the ask, sells off the bid) × a Black-Scholes ratio to the challenge, using the leg's own IV shifted -0.4 vol pt per +1% move (equity skew: vol eases as spot rises; buyback shift floored at 0). Estimates, not quotes; the live roll table owns the real decision when a CC is actually threatened. More detail, income coverage, downside budget, tripwires, held-to-expiry ladder, V-bounce stressIncome coverage
Downside budget ⚠ $930 is $318 below CC-SS $1247.73: 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 < $2.85/sh (~25% of the $11.40 collected) or spot ≥ $941.98 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $930)); NOT the premium you collected. Momentum override: two daily closes above $1,054.71 (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 $1247.73, where you are whole again, by expiry) Starting unrealized P&L: $-93,220 + Fortress recovery (un-capped): +$94,018 − CC assignment net of premium (2 × $930): -$61,267 Total Position P&L @ SS: $-60,469 (+$32,751 vs today) Do-nothing baseline at SS: $-4,443 (this trade vs do-nothing: $-56,026, the opportunity cost of earning $8,550/mo FIGHT income now) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 🎯 50% normal | 2 × $895 | 7 Aug | 8d | 12.4% | 80%hist 99% | 41%hist 28% | +8pp | $3,570 | $13,388 | — | $66,977 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 2 × $895 12.4% OTM over spot $796.60 7 Aug 2026 (8d, $18.48 mid) = $3,570 credit for the 8d cycle → $13,388/mo projected Survival (stays ≤ $895) 80% Breach risk 20% POP (stays ≤ $913.48) 84% EV / mo +$5,712 📈 CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +8pp 53% whole by 9mo vs 46% doing nothing FIRE DRILLS ~2.4/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $5,653/mo median; plan ~$3,844/mo after 68% keep · $32,074 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~2.4 mo [1.2-4.2], 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) 32% Flat exit net (mid-life) -$5,208 Free roll-up none Safest escape (by 21 Aug 2026) $1,038 @ 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 4 of 8); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $62.04/sh now → $43.89 mid-life (likely $46.40–$71.04) → ≈ $0 at expiry | you banked $17.85/sh, so a flat mid-life exit nets -$26.04/sh | roll rows are incremental, the banked premium stays yours 📊 Across 969 simulated challenges: the $895 strike is typically first touched on day 4 of 8, at $924 (overshoots $28.74). 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 ⚠ $895 is $353 below CC-SS $1247.73: assignment on a recovery to whole locks the cap give-up below.
Tripwiresprice and time left decide together; the matrix is the playbook The one rule: roll when the short call's remaining TIME VALUE < $4.46/sh (~25% of the $17.85 collected) or spot ≥ $913.48 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $895)); NOT the premium you collected. Momentum override: two daily closes above $1,054.71 (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 $1247.73, where you are whole again, by expiry) Starting unrealized P&L: $-93,220 + Fortress recovery (un-capped): +$94,018 − CC assignment net of premium (2 × $895): -$66,977 Total Position P&L @ SS: $-66,179 (+$27,041 vs today) Do-nothing baseline at SS: $-4,443 (this trade vs do-nothing: $-61,736, the opportunity cost of earning $13,388/mo FIGHT income now) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 100% normal | 2 × $835 | 7 Aug | 8d | 4.8% | 65%hist 80% | 74%hist 59% | +14pp | $7,110 | $26,662 | +$13,275 | $75,437 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 2 × $835 4.8% OTM over spot $796.60 7 Aug 2026 (8d, $36.42 mid) = $7,110 credit for the 8d cycle → $26,662/mo projected Survival (stays ≤ $835) 65% Breach risk 35% POP (stays ≤ $871.42) 74% EV / mo +$6,955 📈 CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +14pp 58% whole by 9mo vs 44% doing nothing FIRE DRILLS ~5.2/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $7,623/mo median; plan ~$5,184/mo after 68% keep · $41,826 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~2.3 mo [1.1-4.2], measured ONLY among the 58% 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) 59% Flat exit net (mid-life) -$1,080 Free roll-up none Safest escape (by 21 Aug 2026) $1,048 @ 90% POP 89% survival Roll menuyour doors if the call gets challenged; each row = buy back the 2 calls + sell the new ones, one order. Prices assume the central case (day 4 of 8); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $57.88/sh now → $40.95 mid-life (likely $51.82–$74.22) → ≈ $0 at expiry | you banked $35.55/sh, so a flat mid-life exit nets -$5.40/sh | roll rows are incremental, the banked premium stays yours 📊 Across 1,756 simulated challenges: the $835 strike is typically first touched on day 3 of 8, at $863 (overshoots $27.76). 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 ⚠ $835 is $413 below CC-SS $1247.73: 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 < $8.89/sh (~25% of the $35.55 collected) or spot ≥ $871.42 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $835)); NOT the premium you collected. Momentum override: two daily closes above $1,054.71 (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 $1247.73, where you are whole again, by expiry) Starting unrealized P&L: $-93,220 + Fortress recovery (un-capped): +$94,018 − CC assignment net of premium (2 × $835): -$75,437 Total Position P&L @ SS: $-74,639 (+$18,581 vs today) Do-nothing baseline at SS: $-4,443 (this trade vs do-nothing: $-70,196, the opportunity cost of earning $26,662/mo FIGHT income now) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Every eligible strike x expiry in the 4-45 DTE band (7 expiries scanned, 117 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: 1.042 (IBKR) | Recovery@SS: +$94,018 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $-4,443
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $870 | 4d | 3 Aug 2026 | $9.20 | 2/2 | $13,800 | $13,304 | 83% | 86% | +$6,556 | -$73,707 | 147.4% | $-72,909 (vs do-nothing $-68,466) |
| $865 | 4d | 3 Aug 2026 | $10.15 | 2/2 | $15,225 | $14,729 | 82% | 85% | +$6,931 | -$74,517 | 149.0% | $-73,719 (vs do-nothing $-69,276) |
| $895 | 8d | 7 Aug 2026 | $17.85 | 2/2 | $13,388 | $12,891 | 80% | 84% | +$5,712 | -$66,977 | 134.0% | $-66,179 (vs do-nothing $-61,736) |
| $880 | 6d | 5 Aug 2026 | $13.65 | 2/2 | $13,650 | $13,154 | 80% | 84% | +$5,105 | -$70,817 | 141.6% | $-70,019 (vs do-nothing $-65,576) |
| $860 | 4d | 3 Aug 2026 | $11.15 | 2/2 | $16,725 | $16,229 | 80% | 84% | +$7,248 | -$75,317 | 150.6% | $-74,519 (vs do-nothing $-70,076) |
| $890 | 8d | 7 Aug 2026 | $19.00 | 2/2 | $14,250 | $13,754 | 79% | 83% | +$5,946 | -$67,747 | 135.5% | $-66,949 (vs do-nothing $-62,506) |
| $875 | 6d | 5 Aug 2026 | $14.75 | 2/2 | $14,750 | $14,254 | 79% | 82% | +$4,896 | -$71,597 | 143.2% | $-70,799 (vs do-nothing $-66,356) |
| $855 | 4d | 3 Aug 2026 | $12.30 | 2/2 | $18,450 | $17,954 | 78% | 83% | +$7,646 | -$76,087 | 152.2% | $-75,289 (vs do-nothing $-70,846) |
| $885 | 8d | 7 Aug 2026 | $19.90 | 2/2 | $14,925 | $14,429 | 78% | 83% | +$5,950 | -$68,567 | 137.1% | $-67,769 (vs do-nothing $-63,326) |
| $870 | 6d | 5 Aug 2026 | $15.90 | 2/2 | $15,900 | $15,404 | 77% | 82% | +$5,109 | -$72,367 | 144.7% | $-71,569 (vs do-nothing $-67,126) |
| $880 | 8d | 7 Aug 2026 | $21.45 | 2/2 | $16,088 | $15,591 | 77% | 82% | +$6,397 | -$69,257 | 138.5% | $-68,459 (vs do-nothing $-64,016) |
| $850 | 4d | 3 Aug 2026 | $13.60 | 2/2 | $20,400 | $19,904 | 76% | 81% | +$8,111 | -$76,827 | 153.7% | $-76,029 (vs do-nothing $-71,586) |
| $875 | 8d | 7 Aug 2026 | $22.75 | 2/2 | $17,062 | $16,566 | 76% | 81% | +$6,610 | -$69,997 | 140.0% | $-69,199 (vs do-nothing $-64,756) |
Showing the 60 next-safest rows of 104.
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $865 | 6d | 5 Aug 2026 | $17.10 | 2/2 | $17,100 | $16,604 | 76% | 81% | +$5,300 | -$73,127 | 146.3% | $-72,329 (vs do-nothing $-67,886) |
| $870 | 8d | 7 Aug 2026 | $24.15 | 2/2 | $18,112 | $17,616 | 75% | 80% | +$6,848 | -$70,717 | 141.4% | $-69,919 (vs do-nothing $-65,476) |
| $860 | 6d | 5 Aug 2026 | $18.35 | 2/2 | $18,350 | $17,854 | 75% | 80% | +$5,465 | -$73,877 | 147.8% | $-73,079 (vs do-nothing $-68,636) |
| $845 | 4d | 3 Aug 2026 | $15.00 | 2/2 | $22,500 | $22,004 | 75% | 80% | +$8,559 | -$77,547 | 155.1% | $-76,749 (vs do-nothing $-72,306) |
| $885 | 15d | 14 Aug 2026 | $33.30 | 2/2 | $13,320 | $12,824 | 74% | 80% | +$4,544 | -$65,887 | 131.8% | $-65,089 (vs do-nothing $-60,646) |
| $865 | 8d | 7 Aug 2026 | $25.60 | 2/2 | $19,200 | $18,704 | 74% | 80% | +$7,074 | -$71,427 | 142.9% | $-70,629 (vs do-nothing $-66,186) |
| $855 | 6d | 5 Aug 2026 | $19.85 | 2/2 | $19,850 | $19,354 | 73% | 79% | +$5,799 | -$74,577 | 149.2% | $-73,779 (vs do-nothing $-69,336) |
| $880 | 15d | 14 Aug 2026 | $34.80 | 2/2 | $13,920 | $13,424 | 73% | 79% | +$4,650 | -$66,587 | 133.2% | $-65,789 (vs do-nothing $-61,346) |
| $870 | 11d | 10 Aug 2026 | $23.50 | 2/2 | $12,818 | $12,322 | 72% | 78% | +$1,430 | -$70,847 | 141.7% | $-70,049 (vs do-nothing $-65,606) |
| $860 | 8d | 7 Aug 2026 | $27.10 | 2/2 | $20,325 | $19,829 | 72% | 79% | +$7,283 | -$72,127 | 144.3% | $-71,329 (vs do-nothing $-66,886) |
| $850 | 6d | 5 Aug 2026 | $21.30 | 2/2 | $21,300 | $20,804 | 72% | 78% | +$6,001 | -$75,287 | 150.6% | $-74,489 (vs do-nothing $-70,046) |
| $875 | 15d | 14 Aug 2026 | $36.25 | 2/2 | $14,500 | $14,004 | 71% | 78% | +$3,866 | -$67,297 | 134.6% | $-66,499 (vs do-nothing $-62,056) |
| $870 | 13d | 12 Aug 2026 | $29.15 | 2/2 | $13,454 | $12,958 | 71% | 78% | +$2,145 | -$69,717 | 139.4% | $-68,919 (vs do-nothing $-64,476) |
| $865 | 11d | 10 Aug 2026 | $25.00 | 2/2 | $13,636 | $13,140 | 71% | 77% | +$1,546 | -$71,547 | 143.1% | $-70,749 (vs do-nothing $-66,306) |
| $840 | 4d | 3 Aug 2026 | $16.25 | 2/2 | $24,375 | $23,879 | 71% | 77% | +$5,768 | -$78,297 | 156.6% | $-77,499 (vs do-nothing $-73,056) |
| $855 | 8d | 7 Aug 2026 | $28.70 | 2/2 | $21,525 | $21,029 | 71% | 78% | +$7,513 | -$72,807 | 145.6% | $-72,009 (vs do-nothing $-67,566) |
| $870 | 15d | 14 Aug 2026 | $37.85 | 2/2 | $15,140 | $14,644 | 70% | 77% | +$3,966 | -$67,977 | 136.0% | $-67,179 (vs do-nothing $-62,736) |
| $865 | 13d | 12 Aug 2026 | $30.65 | 2/2 | $14,146 | $13,650 | 70% | 77% | +$2,213 | -$70,417 | 140.8% | $-69,619 (vs do-nothing $-65,176) |
| $860 | 11d | 10 Aug 2026 | $26.55 | 2/2 | $14,482 | $13,986 | 70% | 77% | +$1,653 | -$72,237 | 144.5% | $-71,439 (vs do-nothing $-66,996) |
| $845 | 6d | 5 Aug 2026 | $22.85 | 2/2 | $22,850 | $22,354 | 70% | 77% | +$6,215 | -$75,977 | 152.0% | $-75,179 (vs do-nothing $-70,736) |
| $865 | 15d | 14 Aug 2026 | $39.50 | 2/2 | $15,800 | $15,304 | 70% | 77% | +$4,906 | -$68,647 | 137.3% | $-67,849 (vs do-nothing $-63,406) |
| $835 | 4d | 3 Aug 2026 | $17.95 | 1/2 | $13,462 | $13,272 | 69% | 76% | +$3,138 | -$39,478 | 79.0% | $-41,301 (vs do-nothing $-36,858) |
| $860 | 13d | 12 Aug 2026 | $32.35 | 2/2 | $14,931 | $14,435 | 69% | 76% | +$2,345 | -$71,077 | 142.2% | $-70,279 (vs do-nothing $-65,836) |
| $870 | 22d | 21 Aug 2026 | $48.30 | 2/2 | $13,173 | $12,677 | 69% | 77% | +$3,786 | -$65,887 | 131.8% | $-65,089 (vs do-nothing $-60,646) |
| $850 | 8d | 7 Aug 2026 | $30.35 | 2/2 | $22,762 | $22,266 | 69% | 77% | +$6,681 | -$73,477 | 147.0% | $-72,679 (vs do-nothing $-68,236) |
| $855 | 11d | 10 Aug 2026 | $28.15 | 2/2 | $15,355 | $14,858 | 69% | 76% | +$1,752 | -$72,917 | 145.8% | $-72,119 (vs do-nothing $-67,676) |
| $860 | 15d | 14 Aug 2026 | $41.15 | 2/2 | $16,460 | $15,964 | 68% | 76% | +$4,140 | -$69,317 | 138.6% | $-68,519 (vs do-nothing $-64,076) |
| $840 | 6d | 5 Aug 2026 | $24.50 | 2/2 | $24,500 | $24,004 | 68% | 76% | +$6,439 | -$76,647 | 153.3% | $-75,849 (vs do-nothing $-71,406) |
| $865 | 22d | 21 Aug 2026 | $50.10 | 2/2 | $13,664 | $13,167 | 68% | 77% | +$3,859 | -$66,527 | 133.1% | $-65,729 (vs do-nothing $-61,286) |
| $855 | 13d | 12 Aug 2026 | $34.00 | 2/2 | $15,692 | $15,196 | 68% | 76% | +$2,425 | -$71,747 | 143.5% | $-70,949 (vs do-nothing $-66,506) |
| $855 | 15d | 14 Aug 2026 | $42.85 | 2/2 | $17,140 | $16,644 | 68% | 76% | +$5,038 | -$69,977 | 140.0% | $-69,179 (vs do-nothing $-64,736) |
| $850 | 11d | 10 Aug 2026 | $29.85 | 2/2 | $16,282 | $15,786 | 68% | 75% | +$1,869 | -$73,577 | 147.2% | $-72,779 (vs do-nothing $-68,336) |
| $845 | 8d | 7 Aug 2026 | $32.05 | 2/2 | $24,037 | $23,541 | 68% | 76% | +$6,811 | -$74,137 | 148.3% | $-73,339 (vs do-nothing $-68,896) |
| $860 | 22d | 21 Aug 2026 | $51.75 | 2/2 | $14,114 | $13,617 | 67% | 76% | +$3,877 | -$67,197 | 134.4% | $-66,399 (vs do-nothing $-61,956) |
| $830 | 4d | 3 Aug 2026 | $19.60 | 1/2 | $14,700 | $14,510 | 67% | 75% | +$3,269 | -$39,813 | 79.6% | $-41,636 (vs do-nothing $-37,193) |
| $850 | 13d | 12 Aug 2026 | $35.70 | 2/2 | $16,477 | $15,981 | 67% | 75% | +$2,563 | -$72,407 | 144.8% | $-71,609 (vs do-nothing $-67,166) |
| $835 | 6d | 5 Aug 2026 | $26.20 | 1/2 | $13,100 | $12,910 | 67% | 75% | +$3,310 | -$38,653 | 77.3% | $-40,476 (vs do-nothing $-36,033) |
| $855 | 22d | 21 Aug 2026 | $53.55 | 2/2 | $14,605 | $14,108 | 66% | 76% | +$3,920 | -$67,837 | 135.7% | $-67,039 (vs do-nothing $-62,596) |
| $850 | 15d | 14 Aug 2026 | $44.65 | 2/2 | $17,860 | $17,364 | 66% | 75% | +$4,300 | -$70,617 | 141.2% | $-69,819 (vs do-nothing $-65,376) |
| $840 | 8d | 7 Aug 2026 | $33.80 | 2/2 | $25,350 | $24,854 | 66% | 75% | +$6,915 | -$74,787 | 149.6% | $-73,989 (vs do-nothing $-69,546) |
| $845 | 13d | 12 Aug 2026 | $37.50 | 2/2 | $17,308 | $16,812 | 66% | 74% | +$2,590 | -$73,047 | 146.1% | $-72,249 (vs do-nothing $-67,806) |
| $845 | 15d | 14 Aug 2026 | $46.50 | 2/2 | $18,600 | $18,104 | 66% | 75% | +$5,184 | -$71,247 | 142.5% | $-70,449 (vs do-nothing $-66,006) |
| $850 | 22d | 21 Aug 2026 | $55.40 | 2/2 | $15,109 | $14,613 | 65% | 75% | +$3,961 | -$68,467 | 136.9% | $-67,669 (vs do-nothing $-63,226) |
| $825 | 4d | 3 Aug 2026 | $21.35 | 1/2 | $16,012 | $15,822 | 65% | 74% | +$3,386 | -$40,138 | 80.3% | $-41,961 (vs do-nothing $-37,518) |
| $830 | 6d | 5 Aug 2026 | $27.35 | 1/2 | $13,675 | $13,485 | 65% | 74% | +$3,076 | -$39,038 | 78.1% | $-40,861 (vs do-nothing $-36,418) |
| $835 | 8d | 7 Aug 2026 | $35.55 | 1/2 | $13,331 | $13,141 | 65% | 74% | +$3,477 | -$37,718 | 75.4% | $-39,541 (vs do-nothing $-35,098) |
| $840 | 13d | 12 Aug 2026 | $39.35 | 2/2 | $18,162 | $17,665 | 65% | 74% | +$2,706 | -$73,677 | 147.4% | $-72,879 (vs do-nothing $-68,436) |
| $845 | 22d | 21 Aug 2026 | $57.25 | 2/2 | $15,614 | $15,117 | 64% | 75% | +$3,986 | -$69,097 | 138.2% | $-68,299 (vs do-nothing $-63,856) |
| $840 | 15d | 14 Aug 2026 | $48.45 | 2/2 | $19,380 | $18,884 | 64% | 74% | +$4,482 | -$71,857 | 143.7% | $-71,059 (vs do-nothing $-66,616) |
| $840 | 22d | 21 Aug 2026 | $59.20 | 2/2 | $16,145 | $15,649 | 64% | 74% | +$4,022 | -$69,707 | 139.4% | $-68,909 (vs do-nothing $-64,466) |
| $835 | 13d | 12 Aug 2026 | $41.25 | 2/2 | $19,038 | $18,542 | 63% | 73% | +$2,765 | -$74,297 | 148.6% | $-73,499 (vs do-nothing $-69,056) |
| $830 | 8d | 7 Aug 2026 | $37.70 | 1/2 | $14,138 | $13,947 | 63% | 74% | +$3,614 | -$38,003 | 76.0% | $-39,826 (vs do-nothing $-35,383) |
| $825 | 6d | 5 Aug 2026 | $29.25 | 1/2 | $14,625 | $14,435 | 63% | 73% | +$3,167 | -$39,348 | 78.7% | $-41,171 (vs do-nothing $-36,728) |
| $835 | 15d | 14 Aug 2026 | $50.40 | 2/2 | $20,160 | $19,664 | 63% | 73% | +$4,555 | -$72,467 | 144.9% | $-71,669 (vs do-nothing $-67,226) |
| $820 | 4d | 3 Aug 2026 | $23.30 | 1/2 | $17,475 | $17,285 | 63% | 73% | +$3,561 | -$40,443 | 80.9% | $-42,266 (vs do-nothing $-37,823) |
| $835 | 22d | 21 Aug 2026 | $61.20 | 2/2 | $16,691 | $16,195 | 63% | 74% | +$4,055 | -$70,307 | 140.6% | $-69,509 (vs do-nothing $-65,066) |
| $830 | 13d | 12 Aug 2026 | $43.40 | 2/2 | $20,031 | $19,535 | 62% | 73% | +$2,906 | -$74,867 | 149.7% | $-74,069 (vs do-nothing $-69,626) |
| $830 | 15d | 14 Aug 2026 | $52.45 | 2/2 | $20,980 | $20,484 | 62% | 73% | +$5,385 | -$73,057 | 146.1% | $-72,259 (vs do-nothing $-67,816) |
| $825 | 8d | 7 Aug 2026 | $39.70 | 1/2 | $14,888 | $14,697 | 62% | 73% | +$3,661 | -$38,303 | 76.6% | $-40,126 (vs do-nothing $-35,683) |
| $830 | 22d | 21 Aug 2026 | $63.25 | 2/2 | $17,250 | $16,754 | 62% | 73% | +$4,086 | -$70,897 | 141.8% | $-70,099 (vs do-nothing $-65,656) |
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.