12 contracts (1,200 sh) | BE SS: $764.00 | CC-SS: $746.47 | IV: LOW | Accounts: Neville:0865
| Max Loss | $148,800 | (ND $124.00 + SW $0) x 1200 |
| Normal income ref | $19,414/mo | 45% ann ROI on ML |
| Hedge rolling cost | $0/mo | |
| Unrealized P&L | $50,784 | 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 × $755 | 75% | $10,395 | $910 |
| Rung | Sell | Expiry | DTE | OTM | Survival | Touch odds | Per cycle | Income/mo | Δ vs pick | Cap give-up | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ▸ | 🛡 safe yield | 12 × $762 | 17 Jul | 8d | 2.1% | 91% | 17% | $756 | $2,835 | -$7,560 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 12 × $762 2.1% OTM over spot $746.47 17 Jul 2026 (8d, $0.64 mid) = $756 credit for the 8d cycle → $2,835/mo projected Survival (stays ≤ $762) 91% Breach risk 9% POP (stays ≤ $762.63) 92% EV / mo +$1,815 🛡 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) 20% Flat exit net (mid-life) -$5,076 Free roll-up +$1/wk Safest escape (by 24 Jul 2026) $768 @ 75% POP 65% 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: $6.87/sh now → $4.86 mid-life (likely $4.53–$7.41) → ≈ $0 at expiry | you banked $0.63/sh, so a flat mid-life exit nets -$4.23/sh | roll rows are incremental, the banked premium stays yours 📊 Across 605 simulated challenges: the $762 strike is typically first touched on day 5 of 8, at $765 (overshoots $3.05). 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 ✓ $762 is at/above CC-SS $746.47: 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 ≥ $762.63 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $762)); NOT the premium you collected. Momentum override: two daily closes above $755.52 (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 $746.47, where you are whole again, by expiry) Starting unrealized P&L: $50,784 + Fortress recovery (un-capped): +$0 − CC assignment net of premium (12 × $762): -$0 Total Position P&L @ SS: $50,784 (+$0 vs today) Do-nothing baseline at SS: $51,480 (this trade vs do-nothing: $-696, the opportunity cost of earning $2,835/mo FIGHT income now) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 33% normal ← lean | 11 × $757 | 17 Jul | 8d | 1.4% | 81% | 38% | $1,837 | $6,889 | -$3,506 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 11 × $757 1.4% OTM over spot $746.47 17 Jul 2026 (8d, $1.68 mid) = $1,837 credit for the 8d cycle → $6,889/mo projected Survival (stays ≤ $757) 81% Breach risk 19% POP (stays ≤ $758.68) 84% EV / mo +$3,478 🛡 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) 37% Flat exit net (mid-life) -$3,474 Free roll-up +$1/wk Safest escape (by 24 Jul 2026) $766 @ 79% POP 72% 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: $6.83/sh now → $4.83 mid-life (likely $5.04–$7.84) → ≈ $0 at expiry | you banked $1.67/sh, so a flat mid-life exit nets -$3.16/sh | roll rows are incremental, the banked premium stays yours 📊 Across 1,115 simulated challenges: the $757 strike is typically first touched on day 4 of 8, at $760 (overshoots $3.01). 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 ✓ $757 is at/above CC-SS $746.47: 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 $1.67 collected) or spot ≥ $758.68 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $757)); NOT the premium you collected. Momentum override: two daily closes above $755.52 (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 $746.47, where you are whole again, by expiry) Starting unrealized P&L: $50,784 + Fortress recovery (un-capped): +$0 − CC assignment net of premium (11 × $757): -$0 + Conservative CC premium (1 × $764): +$58 Total Position P&L @ SS: $50,842 (+$58 vs today) Do-nothing baseline at SS: $51,480 (this trade vs do-nothing: $-638, the opportunity cost of earning $6,889/mo FIGHT income now) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 🎯 50% normal | 12 × $755 | 17 Jul | 8d | 1.1% | 75% | 44% | $2,772 | $10,395 | — | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 12 × $755 1.1% OTM over spot $746.47 17 Jul 2026 (8d, $2.33 mid) = $2,772 credit for the 8d cycle → $10,395/mo projected Survival (stays ≤ $755) 75% Breach risk 25% POP (stays ≤ $757.33) 81% EV / mo +$4,647 🛡 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) 44% Flat exit net (mid-life) -$3,007 Free roll-up +$1/wk Safest escape (by 24 Jul 2026) $765 @ 81% POP 75% 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: $6.81/sh now → $4.82 mid-life (likely $5.29–$7.97) → ≈ $0 at expiry | you banked $2.31/sh, so a flat mid-life exit nets -$2.51/sh | roll rows are incremental, the banked premium stays yours 📊 Across 1,313 simulated challenges: the $755 strike is typically first touched on day 4 of 8, at $758 (overshoots $2.95). 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 $746.47: 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 < $0.58/sh (~25% of the $2.31 collected) or spot ≥ $757.33 (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 $755.52 (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 $746.47, where you are whole again, by expiry) Starting unrealized P&L: $50,784 + Fortress recovery (un-capped): +$0 − CC assignment net of premium (12 × $755): -$0 Total Position P&L @ SS: $50,784 (+$0 vs today) Do-nothing baseline at SS: $51,480 (this trade vs do-nothing: $-696, the opportunity cost of earning $10,395/mo FIGHT income now) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 100% normal | 12 × $750 | 17 Jul | 8d | 0.5% | 61% | 79% | $5,460 | $20,475 | +$10,080 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 12 × $750 0.5% OTM over spot $746.47 17 Jul 2026 (8d, $4.56 mid) = $5,460 credit for the 8d cycle → $20,475/mo projected Survival (stays ≤ $750) 61% Breach risk 39% POP (stays ≤ $754.57) 73% EV / mo +$6,739 🛡 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) 66% Flat exit net (mid-life) -$281 Free roll-up +$1/wk Safest escape (by 24 Jul 2026) $767 @ 90% POP 89% 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: $6.77/sh now → $4.78 mid-life (likely $6.26–$8.88) → ≈ $0 at expiry | you banked $4.55/sh, so a flat mid-life exit nets -$0.23/sh | roll rows are incremental, the banked premium stays yours 📊 Across 1,967 simulated challenges: the $750 strike is typically first touched on day 3 of 8, at $753 (overshoots $3.18). 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 ✓ $750 is at/above CC-SS $746.47: 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 < $1.14/sh (~25% of the $4.55 collected) or spot ≥ $754.57 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $750)); NOT the premium you collected. Momentum override: two daily closes above $755.52 (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 $746.47, where you are whole again, by expiry) Starting unrealized P&L: $50,784 + Fortress recovery (un-capped): +$0 − CC assignment net of premium (12 × $750): -$0 Total Position P&L @ SS: $50,784 (+$0 vs today) Do-nothing baseline at SS: $51,480 (this trade vs do-nothing: $-696, the opportunity cost of earning $20,475/mo FIGHT income now) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Every eligible strike x expiry in the 4-45 DTE band (10 expiries scanned, 197 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: 0.806 (IBKR) | Recovery@SS: +$0 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $51,480
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $753 | 4d | 13 Jul 2026 | $1.14 | 12/12 | $10,260 | $10,260 | 80% | 84% | +$5,292 | -$0 | 0.0% | $52,152 (vs do-nothing +$672) |
| $754 | 5d | 14 Jul 2026 | $1.44 | 12/12 | $10,368 | $10,368 | 79% | 84% | +$5,231 | -$0 | 0.0% | $52,512 (vs do-nothing +$1,032) |
| $755 | 7d | 16 Jul 2026 | $1.89 | 12/12 | $9,720 | $9,720 | 78% | 82% | +$4,653 | -$0 | 0.0% | $53,052 (vs do-nothing +$1,572) |
| $754 | 6d | 15 Jul 2026 | $1.85 | 11/12 | $10,175 | $10,333 | 77% | 82% | +$4,821 | -$0 | 0.0% | $52,877 (vs do-nothing +$1,397) |
| $752 | 4d | 13 Jul 2026 | $1.47 | 9/12 | $9,922 | $10,397 | 76% | 81% | +$4,738 | -$0 | 0.0% | $52,281 (vs do-nothing +$801) |
| $753 | 5d | 14 Jul 2026 | $1.76 | 10/12 | $10,560 | $10,876 | 76% | 81% | +$4,930 | -$0 | 0.0% | $52,660 (vs do-nothing +$1,180) |
| $755 | 8d | 17 Jul 2026 | $2.31 | 12/12 | $10,395 | $10,395 | 75% | 81% | +$4,647 | -$0 | 0.0% | $53,556 (vs do-nothing +$2,076) |
| $753 | 6d | 15 Jul 2026 | $2.21 | 9/12 | $9,945 | $10,420 | 73% | 80% | +$4,408 | -$0 | 0.0% | $52,947 (vs do-nothing +$1,467) |
| $754 | 8d | 17 Jul 2026 | $2.69 | 10/12 | $10,088 | $10,404 | 73% | 79% | +$4,256 | -$0 | 0.0% | $53,590 (vs do-nothing +$2,110) |
| $752 | 5d | 14 Jul 2026 | $2.13 | 8/12 | $10,224 | $10,857 | 72% | 79% | +$4,406 | -$0 | 0.0% | $52,720 (vs do-nothing +$1,240) |
| $751 | 4d | 13 Jul 2026 | $1.84 | 8/12 | $11,040 | $11,673 | 71% | 79% | +$4,768 | -$0 | 0.0% | $52,488 (vs do-nothing +$1,008) |
| $756 | 15d | 24 Jul 2026 | $4.10 | 12/12 | $9,840 | $9,840 | 71% | 79% | +$4,226 | -$0 | 0.0% | $55,704 (vs do-nothing +$4,224) |
| $754 | 11d | 20 Jul 2026 | $3.15 | 12/12 | $10,309 | $10,309 | 71% | 78% | +$4,212 | -$0 | 0.0% | $54,564 (vs do-nothing +$3,084) |
Showing the 60 next-safest rows of 184.
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $755 | 13d | 22 Jul 2026 | $3.67 | 12/12 | $10,163 | $10,163 | 71% | 78% | +$4,287 | -$0 | 0.0% | $55,188 (vs do-nothing +$3,708) |
| $755 | 14d | 23 Jul 2026 | $4.11 | 12/12 | $10,569 | $10,569 | 70% | 78% | +$4,463 | -$0 | 0.0% | $55,716 (vs do-nothing +$4,236) |
| $752 | 6d | 15 Jul 2026 | $2.61 | 8/12 | $10,440 | $11,073 | 70% | 78% | +$4,311 | -$0 | 0.0% | $53,104 (vs do-nothing +$1,624) |
| $754 | 12d | 21 Jul 2026 | $3.61 | 11/12 | $9,928 | $10,086 | 70% | 78% | +$4,115 | -$0 | 0.0% | $54,813 (vs do-nothing +$3,333) |
| $753 | 8d | 17 Jul 2026 | $3.10 | 9/12 | $10,462 | $10,937 | 70% | 77% | +$4,186 | -$0 | 0.0% | $53,748 (vs do-nothing +$2,268) |
| $755 | 15d | 24 Jul 2026 | $4.55 | 11/12 | $10,010 | $10,168 | 69% | 77% | +$4,130 | -$0 | 0.0% | $55,847 (vs do-nothing +$4,367) |
| $754 | 13d | 22 Jul 2026 | $4.11 | 11/12 | $10,433 | $10,591 | 69% | 77% | +$4,205 | -$0 | 0.0% | $55,363 (vs do-nothing +$3,883) |
| $753 | 11d | 20 Jul 2026 | $3.58 | 10/12 | $9,764 | $10,080 | 68% | 77% | +$3,765 | -$0 | 0.0% | $54,480 (vs do-nothing +$3,000) |
| $751 | 5d | 14 Jul 2026 | $2.55 | 7/12 | $10,710 | $11,501 | 68% | 77% | +$4,266 | -$0 | 0.0% | $52,859 (vs do-nothing +$1,379) |
| $753 | 12d | 21 Jul 2026 | $4.06 | 10/12 | $10,150 | $10,466 | 67% | 76% | +$3,984 | -$0 | 0.0% | $54,960 (vs do-nothing +$3,480) |
| $750 | 4d | 13 Jul 2026 | $2.28 | 6/12 | $10,260 | $11,209 | 67% | 76% | +$4,074 | -$0 | 0.0% | $52,500 (vs do-nothing +$1,020) |
| $754 | 15d | 24 Jul 2026 | $5.01 | 10/12 | $10,020 | $10,336 | 67% | 76% | +$3,950 | -$0 | 0.0% | $55,910 (vs do-nothing +$4,430) |
| $752 | 8d | 17 Jul 2026 | $3.55 | 8/12 | $10,650 | $11,283 | 67% | 76% | +$3,978 | -$0 | 0.0% | $53,856 (vs do-nothing +$2,376) |
| $751 | 6d | 15 Jul 2026 | $3.06 | 7/12 | $10,710 | $11,501 | 66% | 76% | +$4,128 | -$0 | 0.0% | $53,216 (vs do-nothing +$1,736) |
| $753 | 13d | 22 Jul 2026 | $4.58 | 10/12 | $10,569 | $10,886 | 66% | 76% | +$4,218 | -$0 | 0.0% | $55,480 (vs do-nothing +$4,000) |
| $752 | 11d | 20 Jul 2026 | $4.05 | 9/12 | $9,941 | $10,415 | 65% | 75% | +$3,627 | -$0 | 0.0% | $54,603 (vs do-nothing +$3,123) |
| $752 | 12d | 21 Jul 2026 | $4.55 | 9/12 | $10,238 | $10,712 | 65% | 75% | +$3,817 | -$0 | 0.0% | $55,053 (vs do-nothing +$3,573) |
| $753 | 15d | 24 Jul 2026 | $5.51 | 9/12 | $9,918 | $10,393 | 65% | 75% | +$3,751 | -$0 | 0.0% | $55,917 (vs do-nothing +$4,437) |
| $750 | 5d | 14 Jul 2026 | $3.01 | 6/12 | $10,836 | $11,785 | 64% | 75% | +$3,976 | -$0 | 0.0% | $52,938 (vs do-nothing +$1,458) |
| $752 | 13d | 22 Jul 2026 | $5.07 | 9/12 | $10,530 | $11,005 | 64% | 74% | +$3,841 | -$0 | 0.0% | $55,521 (vs do-nothing +$4,041) |
| $751 | 8d | 17 Jul 2026 | $4.03 | 7/12 | $10,579 | $11,370 | 64% | 74% | +$3,701 | -$0 | 0.0% | $53,895 (vs do-nothing +$2,415) |
| $750 | 6d | 15 Jul 2026 | $3.54 | 6/12 | $10,620 | $11,569 | 63% | 74% | +$3,790 | -$0 | 0.0% | $53,256 (vs do-nothing +$1,776) |
| $751 | 11d | 20 Jul 2026 | $4.54 | 8/12 | $9,905 | $10,538 | 63% | 74% | +$3,400 | -$0 | 0.0% | $54,648 (vs do-nothing +$3,168) |
| $752 | 15d | 24 Jul 2026 | $6.03 | 9/12 | $10,854 | $11,329 | 62% | 74% | +$3,932 | -$0 | 0.0% | $56,385 (vs do-nothing +$4,905) |
| $751 | 12d | 21 Jul 2026 | $5.06 | 8/12 | $10,120 | $10,753 | 62% | 74% | +$3,571 | -$0 | 0.0% | $55,064 (vs do-nothing +$3,584) |
| $750 | 7d | 16 Jul 2026 | $4.01 | 6/12 | $10,311 | $11,261 | 62% | 73% | +$3,527 | -$0 | 0.0% | $53,538 (vs do-nothing +$2,058) |
| $749 | 4d | 13 Jul 2026 | $2.76 | 5/12 | $10,350 | $11,457 | 62% | 73% | +$3,255 | -$0 | 0.0% | $52,570 (vs do-nothing +$1,090) |
| $751 | 13d | 22 Jul 2026 | $5.60 | 8/12 | $10,338 | $10,971 | 61% | 73% | +$3,600 | -$0 | 0.0% | $55,496 (vs do-nothing +$4,016) |
| $750 | 8d | 17 Jul 2026 | $4.55 | 6/12 | $10,238 | $11,187 | 61% | 73% | +$3,369 | -$0 | 0.0% | $53,862 (vs do-nothing +$2,382) |
| $751 | 15d | 24 Jul 2026 | $6.57 | 8/12 | $10,512 | $11,145 | 60% | 73% | +$3,643 | -$0 | 0.0% | $56,272 (vs do-nothing +$4,792) |
| $749 | 5d | 14 Jul 2026 | $3.51 | 5/12 | $10,530 | $11,637 | 60% | 73% | +$3,549 | -$0 | 0.0% | $52,945 (vs do-nothing +$1,465) |
| $750 | 11d | 20 Jul 2026 | $5.07 | 8/12 | $11,062 | $11,695 | 60% | 72% | +$3,584 | -$0 | 0.0% | $55,072 (vs do-nothing +$3,592) |
| $750 | 12d | 21 Jul 2026 | $5.61 | 7/12 | $9,818 | $10,608 | 59% | 72% | +$3,292 | -$0 | 0.0% | $55,001 (vs do-nothing +$3,521) |
| $749 | 6d | 15 Jul 2026 | $4.07 | 5/12 | $10,175 | $11,282 | 59% | 72% | +$3,376 | -$0 | 0.0% | $53,225 (vs do-nothing +$1,745) |
| $750 | 13d | 22 Jul 2026 | $6.15 | 7/12 | $9,935 | $10,726 | 59% | 72% | +$3,294 | -$0 | 0.0% | $55,379 (vs do-nothing +$3,899) |
| $750 | 14d | 23 Jul 2026 | $6.65 | 7/12 | $9,975 | $10,766 | 58% | 72% | +$3,319 | -$0 | 0.0% | $55,729 (vs do-nothing +$4,249) |
| $750 | 15d | 24 Jul 2026 | $7.14 | 7/12 | $9,996 | $10,787 | 58% | 72% | +$3,333 | -$0 | 0.0% | $56,072 (vs do-nothing +$4,592) |
| $749 | 8d | 17 Jul 2026 | $5.10 | 6/12 | $11,475 | $12,424 | 58% | 71% | +$3,569 | -$0 | 0.0% | $54,192 (vs do-nothing +$2,712) |
| $748 | 4d | 13 Jul 2026 | $3.29 | 4/12 | $9,870 | $11,135 | 57% | 71% | +$3,240 | -$0 | 0.0% | $52,564 (vs do-nothing +$1,084) |
| $749 | 11d | 20 Jul 2026 | $5.63 | 7/12 | $10,748 | $11,539 | 57% | 71% | +$3,288 | -$0 | 0.0% | $55,015 (vs do-nothing +$3,535) |
| $749 | 12d | 21 Jul 2026 | $6.18 | 7/12 | $10,815 | $11,606 | 57% | 71% | +$3,437 | -$0 | 0.0% | $55,400 (vs do-nothing +$3,920) |
| $749 | 13d | 22 Jul 2026 | $6.72 | 7/12 | $10,855 | $11,646 | 56% | 71% | +$3,420 | -$0 | 0.0% | $55,778 (vs do-nothing +$4,298) |
| $748 | 5d | 14 Jul 2026 | $4.06 | 4/12 | $9,744 | $11,009 | 56% | 71% | +$3,022 | -$0 | 0.0% | $52,872 (vs do-nothing +$1,392) |
| $749 | 15d | 24 Jul 2026 | $7.72 | 7/12 | $10,808 | $11,599 | 56% | 71% | +$3,451 | -$0 | 0.0% | $56,478 (vs do-nothing +$4,998) |
| $748 | 6d | 15 Jul 2026 | $4.63 | 5/12 | $11,575 | $12,682 | 56% | 71% | +$3,554 | -$0 | 0.0% | $53,505 (vs do-nothing +$2,025) |
| $748 | 8d | 17 Jul 2026 | $5.68 | 5/12 | $10,650 | $11,757 | 55% | 70% | +$3,131 | -$0 | 0.0% | $54,030 (vs do-nothing +$2,550) |
| $748 | 11d | 20 Jul 2026 | $6.21 | 6/12 | $10,162 | $11,111 | 54% | 70% | +$2,925 | -$0 | 0.0% | $54,858 (vs do-nothing +$3,378) |
| $748 | 12d | 21 Jul 2026 | $6.78 | 6/12 | $10,170 | $11,119 | 54% | 70% | +$3,068 | -$0 | 0.0% | $55,200 (vs do-nothing +$3,720) |
| $748 | 13d | 22 Jul 2026 | $7.32 | 6/12 | $10,135 | $11,084 | 54% | 70% | +$3,040 | -$0 | 0.0% | $55,524 (vs do-nothing +$4,044) |
| $748 | 15d | 24 Jul 2026 | $8.34 | 6/12 | $10,008 | $10,957 | 54% | 70% | +$3,059 | -$0 | 0.0% | $56,136 (vs do-nothing +$4,656) |
| $747 | 4d | 13 Jul 2026 | $3.87 | 4/12 | $11,610 | $12,875 | 53% | 69% | +$3,430 | -$0 | 0.0% | $52,796 (vs do-nothing +$1,316) |
| $747 | 5d | 14 Jul 2026 | $4.65 | 4/12 | $11,160 | $12,425 | 52% | 69% | +$3,183 | -$0 | 0.0% | $53,108 (vs do-nothing +$1,628) |
| $747 | 6d | 15 Jul 2026 | $5.22 | 4/12 | $10,440 | $11,705 | 52% | 69% | +$2,958 | -$0 | 0.0% | $53,336 (vs do-nothing +$1,856) |
| $747 | 8d | 17 Jul 2026 | $6.29 | 5/12 | $11,794 | $12,901 | 52% | 69% | +$3,243 | -$0 | 0.0% | $54,335 (vs do-nothing +$2,855) |
| $747 | 11d | 20 Jul 2026 | $6.82 | 6/12 | $11,160 | $12,109 | 52% | 69% | +$3,027 | -$0 | 0.0% | $55,224 (vs do-nothing +$3,744) |
| $747 | 12d | 21 Jul 2026 | $7.40 | 6/12 | $11,100 | $12,049 | 52% | 69% | +$3,173 | -$0 | 0.0% | $55,572 (vs do-nothing +$4,092) |
| $747 | 13d | 22 Jul 2026 | $7.95 | 6/12 | $11,008 | $11,957 | 52% | 69% | +$3,150 | -$0 | 0.0% | $55,902 (vs do-nothing +$4,422) |
| $747 | 15d | 24 Jul 2026 | $8.96 | 6/12 | $10,752 | $11,701 | 52% | 69% | +$3,118 | -$0 | 0.0% | $56,508 (vs do-nothing +$5,028) |
| $746 | 15d | 24 Jul 2026 | $9.52 | 6/12 | $11,424 | $12,373 | 50% | 68% | +$3,103 | -$0 | 0.0% | $56,562 (vs do-nothing +$5,082) |
| $746 | 13d | 22 Jul 2026 | $8.16 | 6/12 | $11,298 | $12,248 | 49% | 68% | +$2,639 | -$0 | 0.0% | $55,746 (vs do-nothing +$4,266) |
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.