12 contracts (1,200 sh) | BE SS: $764.00 | CC-SS: $745.07 | IV: LOW | Accounts: Neville:0865
| Max Loss | $148,800 | (ND $124.00 + SW $0) x 1200 |
| Normal income ref | $21,060/mo | 45% ann ROI on ML |
| Hedge rolling cost | $0/mo | |
| Unrealized P&L | $49,296 | fortress legs from IBKR |
| Open leg | Acct | Credit/sh | In flight | Opened |
|---|---|---|---|---|
| 12x $765C 17 Jul 2026 | U13190865 | $1.25 | $1,504 | 2026-07-07 |
Each Friday gets its own recommended pick and full income ladder (safest strike per income rung, sized across your 12 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 🏆 | 17 Jul 2026 · 8d | 12 × $753 | 74% | $10,575 | $1,406 |
| Rung | Sell | Expiry | DTE | OTM | Survival | Touch odds | Per cycle | Income/mo | Δ vs pick | Cap give-up | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ▸ | 🛡 safe yield | 12 × $760 | 17 Jul | 8d | 2.0% | 91% | 18% | $756 | $2,835 | -$7,740 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 12 × $760 2.0% OTM over spot $745.07 17 Jul 2026 (8d, $0.64 mid) = $756 credit for the 8d cycle → $2,835/mo projected Survival (stays ≤ $760) 91% Breach risk 9% POP (stays ≤ $760.63) 92% EV / mo +$1,825 🛡 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) -$4,692 Free roll-up +$2/wk Safest escape (by 24 Jul 2026) $765 @ 74% POP 63% survival Roll menuyour doors if the call gets challenged; each row = buy back the 12 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: $6.42/sh now → $4.54 mid-life (likely $4.12–$6.54) → ≈ $0 at expiry | you banked $0.63/sh, so a flat mid-life exit nets -$3.91/sh | roll rows are incremental, the banked premium stays yours 📊 Across 656 simulated challenges: the $760 strike is typically first touched on day 5 of 8, at $763 (overshoots $2.74). 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.
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 ✓ $760 is at/above CC-SS $745.07: assignment is break-even or better.
Tripwiresprice and time left decide together; the matrix is the playbook The one rule: roll when the short call's remaining TIME VALUE < $0.16/sh (~25% of the $0.63 collected) or spot ≥ $760.63 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $760)); NOT the premium you collected. Momentum override: two daily closes above $756.46 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 0.81 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $745.07, where you are whole again, by expiry) Starting unrealized P&L: $49,296 + Fortress recovery (un-capped): +$0 − CC assignment net of premium (12 × $760): -$0 Total Position P&L @ SS: $49,296 (+$0 vs today) Do-nothing baseline at SS: $49,728 (this trade vs do-nothing: $-432, the opportunity cost of earning $2,835/mo FIGHT income now) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 33% normal | 11 × $755 | 17 Jul | 8d | 1.3% | 80% | 40% | $1,859 | $6,971 | -$3,604 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 11 × $755 1.3% OTM over spot $745.07 17 Jul 2026 (8d, $1.70 mid) = $1,859 credit for the 8d cycle → $6,971/mo projected Survival (stays ≤ $755) 80% Breach risk 20% POP (stays ≤ $756.70) 84% EV / mo +$3,346 🛡 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) 36% Flat exit net (mid-life) -$3,102 Free roll-up +$2/wk Safest escape (by 24 Jul 2026) $763 @ 78% POP 71% survival Roll menuyour doors if the call gets challenged; each row = buy back the 11 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: $6.38/sh now → $4.51 mid-life (likely $4.76–$7.33) → ≈ $0 at expiry | you banked $1.69/sh, so a flat mid-life exit nets -$2.82/sh | roll rows are incremental, the banked premium stays yours 📊 Across 1,069 simulated challenges: the $755 strike is typically first touched on day 4 of 8, at $758 (overshoots $2.88). 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.
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 ✓ $755 is at/above CC-SS $745.07: assignment is break-even or better.
Tripwiresprice and time left decide together; the matrix is the playbook The one rule: roll when the short call's remaining TIME VALUE < $0.42/sh (~25% of the $1.69 collected) or spot ≥ $756.70 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $755)); NOT the premium you collected. Momentum override: two daily closes above $756.46 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 0.81 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $745.07, where you are whole again, by expiry) Starting unrealized P&L: $49,296 + Fortress recovery (un-capped): +$0 − CC assignment net of premium (11 × $755): -$0 + Conservative CC premium (1 × $764): +$36 Total Position P&L @ SS: $49,332 (+$36 vs today) Do-nothing baseline at SS: $49,728 (this trade vs do-nothing: $-396, the opportunity cost of earning $6,971/mo FIGHT income now) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 🎯 50% normal | 12 × $753 | 17 Jul | 8d | 1.1% | 74% | 45% | $2,820 | $10,575 | — | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 12 × $753 1.1% OTM over spot $745.07 17 Jul 2026 (8d, $2.35 mid) = $2,820 credit for the 8d cycle → $10,575/mo projected Survival (stays ≤ $753) 74% Breach risk 26% POP (stays ≤ $755.36) 80% EV / mo +$4,459 🛡 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) 45% Flat exit net (mid-life) -$2,577 Free roll-up +$2/wk Safest escape (by 24 Jul 2026) $763 @ 81% POP 76% survival Roll menuyour doors if the call gets challenged; each row = buy back the 12 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: $6.36/sh now → $4.50 mid-life (likely $5.06–$7.55) → ≈ $0 at expiry | you banked $2.35/sh, so a flat mid-life exit nets -$2.15/sh | roll rows are incremental, the banked premium stays yours 📊 Across 1,359 simulated challenges: the $753 strike is typically first touched on day 4 of 8, at $756 (overshoots $2.98). 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.
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 ✓ $753 is at/above CC-SS $745.07: assignment is break-even or better.
Tripwiresprice and time left decide together; the matrix is the playbook The one rule: roll when the short call's remaining TIME VALUE < $0.59/sh (~25% of the $2.35 collected) or spot ≥ $755.36 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $753)); NOT the premium you collected. Momentum override: two daily closes above $756.46 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 0.81 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $745.07, where you are whole again, by expiry) Starting unrealized P&L: $49,296 + Fortress recovery (un-capped): +$0 − CC assignment net of premium (12 × $753): -$0 Total Position P&L @ SS: $49,296 (+$0 vs today) Do-nothing baseline at SS: $49,728 (this trade vs do-nothing: $-432, the opportunity cost of earning $10,575/mo FIGHT income now) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 100% normal | 11 × $747 | 17 Jul | 8d | 0.3% | 56% | 89% | $5,643 | $21,161 | +$10,586 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 11 × $747 0.3% OTM over spot $745.07 17 Jul 2026 (8d, $5.14 mid) = $5,643 credit for the 8d cycle → $21,161/mo projected Survival (stays ≤ $747) 56% Breach risk 44% POP (stays ≤ $752.14) 70% EV / mo +$5,807 🛡 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) 72% Flat exit net (mid-life) +$735 Free roll-up +$2/wk Safest escape (by 24 Jul 2026) $765 @ 91% POP 90% survival Roll menuyour doors if the call gets challenged; each row = buy back the 11 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: $6.31/sh now → $4.46 mid-life (likely $6.04–$8.39) → ≈ $0 at expiry | you banked $5.13/sh, so a flat mid-life exit nets +$0.67/sh | roll rows are incremental, the banked premium stays yours 📊 Across 2,153 simulated challenges: the $747 strike is typically first touched on day 2 of 8, at $750 (overshoots $3.17). 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.
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 ✓ $747 is at/above CC-SS $745.07: assignment is break-even or better.
Tripwiresprice and time left decide together; the matrix is the playbook The one rule: roll when the short call's remaining TIME VALUE < $1.28/sh (~25% of the $5.13 collected) or spot ≥ $752.14 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $747)); NOT the premium you collected. Momentum override: two daily closes above $756.46 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 0.81 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $745.07, where you are whole again, by expiry) Starting unrealized P&L: $49,296 + Fortress recovery (un-capped): +$0 − CC assignment net of premium (11 × $747): -$0 + Conservative CC premium (1 × $764): +$36 Total Position P&L @ SS: $49,332 (+$36 vs today) Do-nothing baseline at SS: $49,728 (this trade vs do-nothing: $-396, the opportunity cost of earning $21,161/mo FIGHT income now) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Every eligible strike x expiry in the 4-45 DTE band (9 expiries scanned, 161 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: 0.808 (IBKR) | Recovery@SS: +$0 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $49,728
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $751 | 4d | 13 Jul 2026 | $1.26 | 12/12 | $11,340 | $11,340 | 78% | 83% | +$5,723 | -$0 | 0.0% | $50,808 (vs do-nothing +$1,080) |
| $752 | 5d | 14 Jul 2026 | $1.53 | 12/12 | $11,016 | $11,016 | 78% | 82% | +$5,316 | -$0 | 0.0% | $51,132 (vs do-nothing +$1,404) |
| $752 | 6d | 15 Jul 2026 | $1.89 | 12/12 | $11,340 | $11,340 | 75% | 81% | +$5,004 | -$0 | 0.0% | $51,564 (vs do-nothing +$1,836) |
| $753 | 8d | 17 Jul 2026 | $2.35 | 12/12 | $10,575 | $10,575 | 74% | 80% | +$4,459 | -$0 | 0.0% | $52,116 (vs do-nothing +$2,388) |
| $751 | 5d | 14 Jul 2026 | $1.86 | 10/12 | $11,160 | $11,356 | 74% | 80% | +$4,928 | -$0 | 0.0% | $51,228 (vs do-nothing +$1,500) |
| $750 | 4d | 13 Jul 2026 | $1.59 | 9/12 | $10,732 | $11,027 | 74% | 80% | +$4,903 | -$0 | 0.0% | $50,835 (vs do-nothing +$1,107) |
| $751 | 6d | 15 Jul 2026 | $2.25 | 10/12 | $11,250 | $11,446 | 72% | 79% | +$4,566 | -$0 | 0.0% | $51,618 (vs do-nothing +$1,890) |
| $752 | 8d | 17 Jul 2026 | $2.72 | 11/12 | $11,220 | $11,318 | 71% | 78% | +$4,427 | -$0 | 0.0% | $52,324 (vs do-nothing +$2,596) |
| $750 | 5d | 14 Jul 2026 | $2.24 | 8/12 | $10,752 | $11,145 | 70% | 78% | +$4,351 | -$0 | 0.0% | $51,232 (vs do-nothing +$1,504) |
| $749 | 4d | 13 Jul 2026 | $1.97 | 8/12 | $11,820 | $12,213 | 69% | 77% | +$4,841 | -$0 | 0.0% | $51,016 (vs do-nothing +$1,288) |
| $752 | 12d | 21 Jul 2026 | $3.52 | 12/12 | $10,560 | $10,560 | 69% | 76% | +$3,769 | -$0 | 0.0% | $53,520 (vs do-nothing +$3,792) |
| $751 | 8d | 17 Jul 2026 | $3.14 | 9/12 | $10,598 | $10,892 | 68% | 76% | +$3,883 | -$0 | 0.0% | $52,230 (vs do-nothing +$2,502) |
| $750 | 6d | 15 Jul 2026 | $2.65 | 8/12 | $10,600 | $10,993 | 68% | 76% | +$3,944 | -$0 | 0.0% | $51,560 (vs do-nothing +$1,832) |
Showing the 60 next-safest rows of 148.
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $750 | 7d | 16 Jul 2026 | $3.09 | 8/12 | $10,594 | $10,987 | 67% | 76% | +$4,229 | -$0 | 0.0% | $51,912 (vs do-nothing +$2,184) |
| $751 | 11d | 20 Jul 2026 | $3.59 | 11/12 | $10,770 | $10,868 | 67% | 75% | +$3,680 | -$0 | 0.0% | $53,281 (vs do-nothing +$3,553) |
| $749 | 5d | 14 Jul 2026 | $2.66 | 7/12 | $11,172 | $11,663 | 66% | 75% | +$4,113 | -$0 | 0.0% | $51,338 (vs do-nothing +$1,610) |
| $751 | 12d | 21 Jul 2026 | $3.97 | 11/12 | $10,918 | $11,016 | 66% | 75% | +$3,679 | -$0 | 0.0% | $53,699 (vs do-nothing +$3,971) |
| $752 | 15d | 24 Jul 2026 | $4.79 | 11/12 | $10,538 | $10,636 | 66% | 75% | +$3,530 | -$0 | 0.0% | $54,601 (vs do-nothing +$4,873) |
| $750 | 8d | 17 Jul 2026 | $3.59 | 8/12 | $10,770 | $11,163 | 65% | 75% | +$3,663 | -$0 | 0.0% | $52,312 (vs do-nothing +$2,584) |
| $749 | 6d | 15 Jul 2026 | $3.10 | 7/12 | $10,850 | $11,341 | 64% | 74% | +$3,713 | -$0 | 0.0% | $51,646 (vs do-nothing +$1,918) |
| $748 | 4d | 13 Jul 2026 | $2.40 | 6/12 | $10,800 | $11,389 | 64% | 75% | +$3,931 | -$0 | 0.0% | $50,952 (vs do-nothing +$1,224) |
| $750 | 11d | 20 Jul 2026 | $4.05 | 10/12 | $11,045 | $11,242 | 64% | 74% | +$3,529 | -$0 | 0.0% | $53,418 (vs do-nothing +$3,690) |
| $751 | 15d | 24 Jul 2026 | $5.27 | 10/12 | $10,540 | $10,736 | 63% | 74% | +$3,352 | -$0 | 0.0% | $54,638 (vs do-nothing +$4,910) |
| $750 | 12d | 21 Jul 2026 | $4.44 | 10/12 | $11,100 | $11,296 | 63% | 74% | +$3,505 | -$0 | 0.0% | $53,808 (vs do-nothing +$4,080) |
| $750 | 13d | 22 Jul 2026 | $4.86 | 10/12 | $11,215 | $11,412 | 63% | 74% | +$4,021 | -$0 | 0.0% | $54,228 (vs do-nothing +$4,500) |
| $749 | 8d | 17 Jul 2026 | $4.07 | 7/12 | $10,684 | $11,175 | 62% | 73% | +$3,374 | -$0 | 0.0% | $52,325 (vs do-nothing +$2,597) |
| $748 | 5d | 14 Jul 2026 | $3.12 | 6/12 | $11,232 | $11,821 | 62% | 73% | +$3,739 | -$0 | 0.0% | $51,384 (vs do-nothing +$1,656) |
| $750 | 15d | 24 Jul 2026 | $5.77 | 10/12 | $11,540 | $11,736 | 61% | 72% | +$3,475 | -$0 | 0.0% | $55,138 (vs do-nothing +$5,410) |
| $749 | 11d | 20 Jul 2026 | $4.54 | 9/12 | $11,144 | $11,438 | 61% | 72% | +$3,320 | -$0 | 0.0% | $53,490 (vs do-nothing +$3,762) |
| $748 | 6d | 15 Jul 2026 | $3.58 | 6/12 | $10,740 | $11,329 | 61% | 72% | +$3,350 | -$0 | 0.0% | $51,660 (vs do-nothing +$1,932) |
| $749 | 12d | 21 Jul 2026 | $4.95 | 9/12 | $11,138 | $11,432 | 60% | 72% | +$3,292 | -$0 | 0.0% | $53,859 (vs do-nothing +$4,131) |
| $747 | 4d | 13 Jul 2026 | $2.88 | 5/12 | $10,800 | $11,487 | 59% | 72% | +$3,473 | -$0 | 0.0% | $50,988 (vs do-nothing +$1,260) |
| $748 | 8d | 17 Jul 2026 | $4.59 | 7/12 | $12,049 | $12,540 | 59% | 71% | +$3,541 | -$0 | 0.0% | $52,689 (vs do-nothing +$2,961) |
| $749 | 15d | 24 Jul 2026 | $6.30 | 9/12 | $11,340 | $11,635 | 59% | 71% | +$3,243 | -$0 | 0.0% | $55,074 (vs do-nothing +$5,346) |
| $748 | 11d | 20 Jul 2026 | $5.07 | 8/12 | $11,062 | $11,455 | 58% | 71% | +$3,085 | -$0 | 0.0% | $53,496 (vs do-nothing +$3,768) |
| $747 | 5d | 14 Jul 2026 | $3.63 | 5/12 | $10,890 | $11,577 | 58% | 71% | +$3,283 | -$0 | 0.0% | $51,363 (vs do-nothing +$1,635) |
| $748 | 12d | 21 Jul 2026 | $5.48 | 8/12 | $10,960 | $11,353 | 58% | 71% | +$3,023 | -$0 | 0.0% | $53,824 (vs do-nothing +$4,096) |
| $747 | 6d | 15 Jul 2026 | $4.10 | 6/12 | $12,300 | $12,889 | 57% | 71% | +$3,497 | -$0 | 0.0% | $51,972 (vs do-nothing +$2,244) |
| $748 | 15d | 24 Jul 2026 | $6.85 | 8/12 | $10,960 | $11,353 | 57% | 70% | +$2,997 | -$0 | 0.0% | $54,920 (vs do-nothing +$5,192) |
| $747 | 8d | 17 Jul 2026 | $5.13 | 6/12 | $11,542 | $12,132 | 56% | 70% | +$3,167 | -$0 | 0.0% | $52,590 (vs do-nothing +$2,862) |
| $747 | 11d | 20 Jul 2026 | $5.62 | 7/12 | $10,729 | $11,220 | 56% | 70% | +$2,793 | -$0 | 0.0% | $53,410 (vs do-nothing +$3,682) |
| $747 | 12d | 21 Jul 2026 | $6.03 | 7/12 | $10,552 | $11,043 | 55% | 70% | +$2,744 | -$0 | 0.0% | $53,697 (vs do-nothing +$3,969) |
| $746 | 4d | 13 Jul 2026 | $3.41 | 5/12 | $12,788 | $13,475 | 55% | 70% | +$3,663 | -$0 | 0.0% | $51,253 (vs do-nothing +$1,525) |
| $747 | 15d | 24 Jul 2026 | $7.42 | 8/12 | $11,872 | $12,265 | 55% | 69% | +$3,096 | -$0 | 0.0% | $55,376 (vs do-nothing +$5,648) |
| $746 | 5d | 14 Jul 2026 | $4.18 | 5/12 | $12,540 | $13,227 | 54% | 69% | +$3,437 | -$0 | 0.0% | $51,638 (vs do-nothing +$1,910) |
| $746 | 6d | 15 Jul 2026 | $4.66 | 5/12 | $11,650 | $12,337 | 54% | 69% | +$3,025 | -$0 | 0.0% | $51,878 (vs do-nothing +$2,150) |
| $746 | 8d | 17 Jul 2026 | $5.70 | 5/12 | $10,688 | $11,375 | 53% | 69% | +$2,734 | -$0 | 0.0% | $52,398 (vs do-nothing +$2,670) |
| $746 | 11d | 20 Jul 2026 | $6.19 | 7/12 | $11,817 | $12,308 | 53% | 68% | +$2,861 | -$0 | 0.0% | $53,809 (vs do-nothing +$4,081) |
| $746 | 12d | 21 Jul 2026 | $6.62 | 7/12 | $11,585 | $12,076 | 53% | 68% | +$2,837 | -$0 | 0.0% | $54,110 (vs do-nothing +$4,382) |
| $746 | 15d | 24 Jul 2026 | $8.01 | 7/12 | $11,214 | $11,705 | 52% | 68% | +$2,755 | -$0 | 0.0% | $55,083 (vs do-nothing +$5,355) |
| $745 | 15d | 24 Jul 2026 | $8.63 | 7/12 | $12,082 | $12,573 | 50% | 67% | +$2,794 | -$0 | 0.0% | $55,471 (vs do-nothing +$5,743) |
| $745 | 12d | 21 Jul 2026 | $7.22 | 6/12 | $10,830 | $11,419 | 50% | 67% | +$2,452 | -$0 | 0.0% | $53,805 (vs do-nothing +$4,077) |
| $745 | 11d | 20 Jul 2026 | $6.80 | 6/12 | $11,127 | $11,716 | 50% | 67% | +$2,498 | -$0 | 0.0% | $53,553 (vs do-nothing +$3,825) |
| $745 | 13d | 22 Jul 2026 | $7.67 | 6/12 | $10,620 | $11,209 | 50% | 69% | +$3,374 | -$0 | 0.0% | $54,075 (vs do-nothing +$4,347) |
| $745 | 8d | 17 Jul 2026 | $6.31 | 5/12 | $11,831 | $12,519 | 50% | 67% | +$2,786 | -$0 | 0.0% | $52,670 (vs do-nothing +$2,942) |
| $745 | 7d | 16 Jul 2026 | $5.73 | 5/12 | $12,279 | $12,966 | 50% | 67% | +$2,812 | -$0 | 0.0% | $52,380 (vs do-nothing +$2,652) |
| $745 | 6d | 15 Jul 2026 | $5.25 | 5/12 | $13,125 | $13,812 | 50% | 67% | +$3,078 | -$0 | 0.0% | $52,140 (vs do-nothing +$2,412) |
| $745 | 5d | 14 Jul 2026 | $4.76 | 4/12 | $11,424 | $12,209 | 50% | 67% | +$2,789 | -$0 | 0.0% | $51,462 (vs do-nothing +$1,734) |
| $745 | 4d | 13 Jul 2026 | $3.99 | 4/12 | $11,970 | $12,755 | 50% | 68% | +$3,001 | -$0 | 0.0% | $51,154 (vs do-nothing +$1,426) |
| $744 | 15d | 24 Jul 2026 | $9.19 | 6/12 | $11,028 | $11,617 | 48% | 67% | +$2,376 | -$0 | 0.0% | $54,387 (vs do-nothing +$4,659) |
| $744 | 12d | 21 Jul 2026 | $7.81 | 6/12 | $11,715 | $12,304 | 48% | 66% | +$2,443 | -$0 | 0.0% | $53,559 (vs do-nothing +$3,831) |
| $744 | 11d | 20 Jul 2026 | $7.41 | 6/12 | $12,125 | $12,715 | 48% | 66% | +$2,518 | -$0 | 0.0% | $53,319 (vs do-nothing +$3,591) |
| $744 | 8d | 17 Jul 2026 | $6.89 | 5/12 | $12,919 | $13,606 | 47% | 66% | +$2,786 | -$0 | 0.0% | $52,460 (vs do-nothing +$2,732) |
| $744 | 6d | 15 Jul 2026 | $5.87 | 4/12 | $11,740 | $12,525 | 47% | 66% | +$2,540 | -$0 | 0.0% | $51,506 (vs do-nothing +$1,778) |
| $743 | 15d | 24 Jul 2026 | $9.88 | 6/12 | $11,856 | $12,445 | 46% | 66% | +$2,469 | -$0 | 0.0% | $54,201 (vs do-nothing +$4,473) |
| $744 | 5d | 14 Jul 2026 | $5.37 | 4/12 | $12,888 | $13,673 | 46% | 66% | +$2,824 | -$0 | 0.0% | $51,306 (vs do-nothing +$1,578) |
| $743 | 12d | 21 Jul 2026 | $8.43 | 5/12 | $10,538 | $11,225 | 46% | 65% | +$2,030 | -$0 | 0.0% | $52,730 (vs do-nothing +$3,002) |
| $744 | 4d | 13 Jul 2026 | $4.60 | 4/12 | $13,800 | $14,585 | 45% | 66% | +$3,047 | -$0 | 0.0% | $50,998 (vs do-nothing +$1,270) |
| $743 | 11d | 20 Jul 2026 | $8.04 | 5/12 | $10,964 | $11,651 | 45% | 65% | +$2,105 | -$0 | 0.0% | $52,535 (vs do-nothing +$2,807) |
| $743 | 8d | 17 Jul 2026 | $7.55 | 4/12 | $11,325 | $12,110 | 45% | 65% | +$2,279 | -$0 | 0.0% | $51,778 (vs do-nothing +$2,050) |
| $742 | 15d | 24 Jul 2026 | $10.51 | 6/12 | $12,612 | $13,201 | 44% | 65% | +$2,454 | -$0 | 0.0% | $53,979 (vs do-nothing +$4,251) |
| $743 | 6d | 15 Jul 2026 | $6.48 | 4/12 | $12,960 | $13,745 | 44% | 65% | +$2,486 | -$0 | 0.0% | $51,350 (vs do-nothing +$1,622) |
| $742 | 12d | 21 Jul 2026 | $9.13 | 5/12 | $11,413 | $12,100 | 43% | 64% | +$2,091 | -$0 | 0.0% | $52,580 (vs do-nothing +$2,852) |
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 12 contracts at the conservative CC.