12 contracts (1,200 sh) | BE SS: $764.00 | CC-SS: $751.59 | IV: LOW | Accounts: Neville:0865
| Max Loss | $148,800 | (ND $124.00 + SW $0) x 1200 |
| Normal income ref | $19,774/mo | 45% ann ROI on ML |
| Hedge rolling cost | $0/mo | |
| Unrealized P&L | $55,662 | 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 · 7d | 12 × $759 | 76% | $10,029 | $2,544 |
| Rung | Sell | Expiry | DTE | OTM | Survival | Touch odds | Per cycle | Income/mo | Δ vs pick | Cap give-up | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ▸ | 🛡 safe yield | 12 × $765 | 17 Jul | 7d | 1.8% | 92% | 16% | $672 | $2,880 | -$7,149 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 12 × $765 1.8% OTM over spot $751.59 17 Jul 2026 (7d, $0.56 mid) = $672 credit for the 7d cycle → $2,880/mo projected Survival (stays ≤ $765) 92% Breach risk 8% POP (stays ≤ $765.57) 93% EV / mo +$1,980 🛡 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) 15% Flat exit net (mid-life) -$4,128 Free roll-up +$1/wk Safest escape (by 31 Jul 2026) $776 @ 79% POP 73% 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 3 of 7); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $5.66/sh now → $4.00 mid-life (likely $3.80–$6.23) → ≈ $0 at expiry | you banked $0.56/sh, so a flat mid-life exit nets -$3.44/sh | roll rows are incremental, the banked premium stays yours 📊 Across 457 simulated challenges: the $765 strike is typically first touched on day 5 of 7, at $768 (overshoots $2.67). 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.
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 ✓ $765 is at/above CC-SS $751.59: 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 < $0.14/sh (~25% of the $0.56 collected) or spot ≥ $765.57 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $765)); NOT the premium you collected. Momentum override: two daily closes above $756.37 (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 $751.59, where you are whole again, by expiry) Starting unrealized P&L: $55,662 + Fortress recovery (un-capped): +$0 − CC assignment net of premium (12 × $765): -$0 Total Position P&L @ SS: $55,662 (+$0 vs today) Do-nothing baseline at SS: $56,838 (this trade vs do-nothing: $-1,176, the opportunity cost of earning $2,880/mo FIGHT income now) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 33% normal ← lean | 12 × $761 | 17 Jul | 7d | 1.3% | 82% | 35% | $1,620 | $6,943 | -$3,086 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 12 × $761 1.3% OTM over spot $751.59 17 Jul 2026 (7d, $1.35 mid) = $1,620 credit for the 7d cycle → $6,943/mo projected Survival (stays ≤ $761) 82% Breach risk 18% POP (stays ≤ $762.36) 86% EV / mo +$3,824 🛡 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) 29% Flat exit net (mid-life) -$3,155 Free roll-up +$1/wk Safest escape (by 31 Jul 2026) $775 @ 83% POP 79% 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 3 of 7); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $5.63/sh now → $3.98 mid-life (likely $3.97–$6.40) → ≈ $0 at expiry | you banked $1.35/sh, so a flat mid-life exit nets -$2.63/sh | roll rows are incremental, the banked premium stays yours 📊 Across 873 simulated challenges: the $761 strike is typically first touched on day 4 of 7, at $763 (overshoots $2.48). 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 ✓ $761 is at/above CC-SS $751.59: 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 < $0.34/sh (~25% of the $1.35 collected) or spot ≥ $762.36 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $761)); NOT the premium you collected. Momentum override: two daily closes above $756.37 (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 $751.59, where you are whole again, by expiry) Starting unrealized P&L: $55,662 + Fortress recovery (un-capped): +$0 − CC assignment net of premium (12 × $761): -$0 Total Position P&L @ SS: $55,662 (+$0 vs today) Do-nothing baseline at SS: $56,838 (this trade vs do-nothing: $-1,176, the opportunity cost of earning $6,943/mo FIGHT income now) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 🎯 50% normal | 12 × $759 | 17 Jul | 7d | 1.0% | 76% | 37% | $2,340 | $10,029 | — | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 12 × $759 1.0% OTM over spot $751.59 17 Jul 2026 (7d, $1.96 mid) = $2,340 credit for the 7d cycle → $10,029/mo projected Survival (stays ≤ $759) 76% Breach risk 24% POP (stays ≤ $760.96) 81% EV / mo +$4,766 🛡 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) -$2,423 Free roll-up +$1/wk Safest escape (by 31 Jul 2026) $775 @ 85% POP 82% 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 3 of 7); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $5.61/sh now → $3.97 mid-life (likely $4.37–$6.45) → ≈ $0 at expiry | you banked $1.95/sh, so a flat mid-life exit nets -$2.02/sh | roll rows are incremental, the banked premium stays yours 📊 Across 1,100 simulated challenges: the $759 strike is typically first touched on day 4 of 7, at $761 (overshoots $2.35). 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 ✓ $759 is at/above CC-SS $751.59: 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 < $0.49/sh (~25% of the $1.95 collected) or spot ≥ $760.96 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $759)); NOT the premium you collected. Momentum override: two daily closes above $756.37 (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 $751.59, where you are whole again, by expiry) Starting unrealized P&L: $55,662 + Fortress recovery (un-capped): +$0 − CC assignment net of premium (12 × $759): -$0 Total Position P&L @ SS: $55,662 (+$0 vs today) Do-nothing baseline at SS: $56,838 (this trade vs do-nothing: $-1,176, the opportunity cost of earning $10,029/mo FIGHT income now) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 100% normal | 12 × $754 | 17 Jul | 7d | 0.3% | 59% | 83% | $4,980 | $21,343 | +$11,314 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 12 × $754 0.3% OTM over spot $751.59 17 Jul 2026 (7d, $4.16 mid) = $4,980 credit for the 7d cycle → $21,343/mo projected Survival (stays ≤ $754) 59% Breach risk 41% POP (stays ≤ $758.16) 72% EV / mo +$6,972 🛡 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) +$249 Free roll-up +$3/wk Safest escape (by 31 Jul 2026) $776 @ 91% POP 90% 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 3 of 7); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $5.58/sh now → $3.94 mid-life (likely $5.19–$7.32) → ≈ $0 at expiry | you banked $4.15/sh, so a flat mid-life exit nets +$0.21/sh | roll rows are incremental, the banked premium stays yours 📊 Across 1,970 simulated challenges: the $754 strike is typically first touched on day 2 of 7, at $757 (overshoots $2.52). 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 ✓ $754 is at/above CC-SS $751.59: 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 < $1.04/sh (~25% of the $4.15 collected) or spot ≥ $758.16 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $754)); NOT the premium you collected. Momentum override: two daily closes above $756.37 (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 $751.59, where you are whole again, by expiry) Starting unrealized P&L: $55,662 + Fortress recovery (un-capped): +$0 − CC assignment net of premium (12 × $754): -$0 Total Position P&L @ SS: $55,662 (+$0 vs today) Do-nothing baseline at SS: $56,838 (this trade vs do-nothing: $-1,176, the opportunity cost of earning $21,343/mo FIGHT income now) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Every eligible strike x expiry in the 4-45 DTE band (10 expiries scanned, 187 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: 0.813 (IBKR) | Recovery@SS: +$0 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $56,838
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $757 | 4d | 14 Jul 2026 | $1.35 | 10/12 | $10,125 | $10,713 | 78% | 83% | +$5,375 | -$0 | 0.0% | $57,208 (vs do-nothing +$370) |
| $759 | 7d | 17 Jul 2026 | $1.95 | 12/12 | $10,029 | $10,029 | 76% | 81% | +$4,766 | -$0 | 0.0% | $58,002 (vs do-nothing +$1,164) |
| $758 | 5d | 15 Jul 2026 | $1.42 | 12/12 | $10,224 | $10,224 | 76% | 80% | +$3,495 | -$0 | 0.0% | $57,366 (vs do-nothing +$528) |
| $758 | 7d | 17 Jul 2026 | $2.31 | 10/12 | $9,900 | $10,488 | 73% | 79% | +$4,385 | -$0 | 0.0% | $58,168 (vs do-nothing +$1,330) |
| $756 | 4d | 14 Jul 2026 | $1.69 | 8/12 | $10,140 | $11,316 | 73% | 80% | +$4,842 | -$0 | 0.0% | $57,406 (vs do-nothing +$568) |
| $757 | 5d | 15 Jul 2026 | $1.76 | 10/12 | $10,560 | $11,148 | 72% | 78% | +$3,596 | -$0 | 0.0% | $57,618 (vs do-nothing +$780) |
| $757 | 7d | 17 Jul 2026 | $2.71 | 9/12 | $10,453 | $11,335 | 69% | 77% | +$4,319 | -$0 | 0.0% | $58,395 (vs do-nothing +$1,557) |
| $758 | 11d | 21 Jul 2026 | $3.13 | 12/12 | $10,244 | $10,244 | 69% | 77% | +$4,007 | -$0 | 0.0% | $59,418 (vs do-nothing +$2,580) |
| $758 | 10d | 20 Jul 2026 | $2.78 | 12/12 | $10,008 | $10,008 | 69% | 76% | +$2,905 | -$0 | 0.0% | $58,998 (vs do-nothing +$2,160) |
| $756 | 5d | 15 Jul 2026 | $2.15 | 8/12 | $10,320 | $11,496 | 68% | 76% | +$3,474 | -$0 | 0.0% | $57,774 (vs do-nothing +$936) |
| $759 | 14d | 24 Jul 2026 | $4.01 | 12/12 | $10,311 | $10,311 | 68% | 77% | +$3,868 | -$0 | 0.0% | $60,474 (vs do-nothing +$3,636) |
| $758 | 12d | 22 Jul 2026 | $3.60 | 11/12 | $9,900 | $10,194 | 68% | 76% | +$3,708 | -$0 | 0.0% | $59,720 (vs do-nothing +$2,882) |
| $755 | 4d | 14 Jul 2026 | $2.09 | 7/12 | $10,972 | $12,442 | 68% | 77% | +$4,694 | -$0 | 0.0% | $57,615 (vs do-nothing +$777) |
Showing the 60 next-safest rows of 174.
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $757 | 11d | 21 Jul 2026 | $3.56 | 11/12 | $10,680 | $10,974 | 66% | 76% | +$3,899 | -$0 | 0.0% | $59,676 (vs do-nothing +$2,838) |
| $757 | 10d | 20 Jul 2026 | $3.20 | 11/12 | $10,560 | $10,854 | 66% | 75% | +$3,072 | -$0 | 0.0% | $59,280 (vs do-nothing +$2,442) |
| $756 | 7d | 17 Jul 2026 | $3.15 | 8/12 | $10,800 | $11,976 | 66% | 76% | +$4,130 | -$0 | 0.0% | $58,574 (vs do-nothing +$1,736) |
| $758 | 14d | 24 Jul 2026 | $4.46 | 11/12 | $10,513 | $10,807 | 66% | 75% | +$3,741 | -$0 | 0.0% | $60,666 (vs do-nothing +$3,828) |
| $760 | 21d | 31 Jul 2026 | $5.98 | 12/12 | $10,251 | $10,251 | 66% | 75% | +$3,613 | -$0 | 0.0% | $62,838 (vs do-nothing +$6,000) |
| $755 | 5d | 15 Jul 2026 | $2.58 | 7/12 | $10,836 | $12,306 | 65% | 76% | +$4,265 | -$0 | 0.0% | $57,958 (vs do-nothing +$1,120) |
| $757 | 12d | 22 Jul 2026 | $4.05 | 10/12 | $10,125 | $10,713 | 65% | 75% | +$3,569 | -$0 | 0.0% | $59,908 (vs do-nothing +$3,070) |
| $756 | 10d | 20 Jul 2026 | $3.66 | 10/12 | $10,980 | $11,568 | 64% | 74% | +$3,882 | -$0 | 0.0% | $59,518 (vs do-nothing +$2,680) |
| $759 | 21d | 31 Jul 2026 | $6.45 | 11/12 | $10,136 | $10,430 | 64% | 74% | +$3,430 | -$0 | 0.0% | $62,855 (vs do-nothing +$6,017) |
| $755 | 6d | 16 Jul 2026 | $3.06 | 7/12 | $10,710 | $12,180 | 63% | 74% | +$3,672 | -$0 | 0.0% | $58,294 (vs do-nothing +$1,456) |
| $757 | 14d | 24 Jul 2026 | $4.94 | 10/12 | $10,586 | $11,174 | 63% | 74% | +$3,574 | -$0 | 0.0% | $60,798 (vs do-nothing +$3,960) |
| $756 | 11d | 21 Jul 2026 | $4.03 | 9/12 | $9,892 | $10,774 | 63% | 74% | +$3,377 | -$0 | 0.0% | $59,583 (vs do-nothing +$2,745) |
| $754 | 4d | 14 Jul 2026 | $2.54 | 6/12 | $11,430 | $13,194 | 63% | 74% | +$4,421 | -$0 | 0.0% | $57,774 (vs do-nothing +$936) |
| $756 | 12d | 22 Jul 2026 | $4.53 | 9/12 | $10,192 | $11,074 | 62% | 73% | +$3,375 | -$0 | 0.0% | $60,033 (vs do-nothing +$3,195) |
| $755 | 7d | 17 Jul 2026 | $3.63 | 7/12 | $10,890 | $12,360 | 62% | 74% | +$3,887 | -$0 | 0.0% | $58,693 (vs do-nothing +$1,855) |
| $758 | 21d | 31 Jul 2026 | $6.95 | 10/12 | $9,929 | $10,517 | 62% | 73% | +$3,233 | -$0 | 0.0% | $62,808 (vs do-nothing +$5,970) |
| $755 | 10d | 20 Jul 2026 | $4.15 | 8/12 | $9,960 | $11,136 | 61% | 73% | +$3,271 | -$0 | 0.0% | $59,374 (vs do-nothing +$2,536) |
| $756 | 14d | 24 Jul 2026 | $5.44 | 9/12 | $10,491 | $11,373 | 61% | 73% | +$3,348 | -$0 | 0.0% | $60,852 (vs do-nothing +$4,014) |
| $754 | 5d | 15 Jul 2026 | $3.05 | 6/12 | $10,980 | $12,744 | 60% | 72% | +$3,460 | -$0 | 0.0% | $58,080 (vs do-nothing +$1,242) |
| $755 | 11d | 21 Jul 2026 | $4.53 | 9/12 | $11,119 | $12,001 | 60% | 72% | +$3,542 | -$0 | 0.0% | $60,033 (vs do-nothing +$3,195) |
| $757 | 21d | 31 Jul 2026 | $7.46 | 10/12 | $10,657 | $11,245 | 60% | 72% | +$3,324 | -$0 | 0.0% | $63,318 (vs do-nothing +$6,480) |
| $755 | 12d | 22 Jul 2026 | $5.04 | 8/12 | $10,080 | $11,256 | 60% | 72% | +$3,134 | -$0 | 0.0% | $60,086 (vs do-nothing +$3,248) |
| $755 | 13d | 23 Jul 2026 | $5.45 | 8/12 | $10,062 | $11,238 | 59% | 73% | +$3,495 | -$0 | 0.0% | $60,414 (vs do-nothing +$3,576) |
| $754 | 7d | 17 Jul 2026 | $4.15 | 6/12 | $10,671 | $12,435 | 59% | 72% | +$3,486 | -$0 | 0.0% | $58,740 (vs do-nothing +$1,902) |
| $755 | 14d | 24 Jul 2026 | $5.96 | 8/12 | $10,217 | $11,393 | 58% | 71% | +$3,073 | -$0 | 0.0% | $60,822 (vs do-nothing +$3,984) |
| $756 | 21d | 31 Jul 2026 | $7.99 | 9/12 | $10,273 | $11,155 | 58% | 71% | +$3,071 | -$0 | 0.0% | $63,147 (vs do-nothing +$6,309) |
| $754 | 10d | 20 Jul 2026 | $4.67 | 8/12 | $11,208 | $12,384 | 58% | 71% | +$3,409 | -$0 | 0.0% | $59,790 (vs do-nothing +$2,952) |
| $753 | 4d | 14 Jul 2026 | $3.05 | 5/12 | $11,438 | $13,496 | 57% | 72% | +$3,955 | -$0 | 0.0% | $57,873 (vs do-nothing +$1,035) |
| $754 | 11d | 21 Jul 2026 | $5.06 | 8/12 | $11,040 | $12,216 | 57% | 71% | +$3,275 | -$0 | 0.0% | $60,102 (vs do-nothing +$3,264) |
| $754 | 12d | 22 Jul 2026 | $5.58 | 8/12 | $11,160 | $12,336 | 57% | 71% | +$3,259 | -$0 | 0.0% | $60,518 (vs do-nothing +$3,680) |
| $755 | 21d | 31 Jul 2026 | $8.55 | 9/12 | $10,993 | $11,875 | 57% | 71% | +$3,183 | -$0 | 0.0% | $63,651 (vs do-nothing +$6,813) |
| $753 | 5d | 15 Jul 2026 | $3.57 | 5/12 | $10,710 | $12,768 | 56% | 71% | +$3,430 | -$0 | 0.0% | $58,133 (vs do-nothing +$1,295) |
| $754 | 14d | 24 Jul 2026 | $6.52 | 8/12 | $11,177 | $12,353 | 56% | 70% | +$3,220 | -$0 | 0.0% | $61,270 (vs do-nothing +$4,432) |
| $753 | 7d | 17 Jul 2026 | $4.70 | 5/12 | $10,071 | $12,129 | 55% | 70% | +$3,072 | -$0 | 0.0% | $58,698 (vs do-nothing +$1,860) |
| $754 | 21d | 31 Jul 2026 | $9.12 | 8/12 | $10,423 | $11,599 | 55% | 70% | +$2,904 | -$0 | 0.0% | $63,350 (vs do-nothing +$6,512) |
| $753 | 10d | 20 Jul 2026 | $5.23 | 7/12 | $10,983 | $12,453 | 55% | 70% | +$3,124 | -$0 | 0.0% | $59,813 (vs do-nothing +$2,975) |
| $753 | 11d | 21 Jul 2026 | $5.63 | 7/12 | $10,748 | $12,218 | 54% | 70% | +$2,993 | -$0 | 0.0% | $60,093 (vs do-nothing +$3,255) |
| $753 | 12d | 22 Jul 2026 | $6.14 | 7/12 | $10,745 | $12,215 | 54% | 69% | +$2,936 | -$0 | 0.0% | $60,450 (vs do-nothing +$3,612) |
| $753 | 14d | 24 Jul 2026 | $7.09 | 7/12 | $10,635 | $12,105 | 54% | 69% | +$2,894 | -$0 | 0.0% | $61,115 (vs do-nothing +$4,277) |
| $753 | 21d | 31 Jul 2026 | $9.71 | 8/12 | $11,097 | $12,273 | 53% | 69% | +$2,953 | -$0 | 0.0% | $63,822 (vs do-nothing +$6,984) |
| $752 | 4d | 14 Jul 2026 | $3.60 | 4/12 | $10,800 | $13,152 | 52% | 70% | +$3,320 | -$0 | 0.0% | $57,886 (vs do-nothing +$1,048) |
| $752 | 5d | 15 Jul 2026 | $4.14 | 4/12 | $9,936 | $12,288 | 52% | 69% | +$2,878 | -$0 | 0.0% | $58,102 (vs do-nothing +$1,264) |
| $752 | 7d | 17 Jul 2026 | $5.29 | 5/12 | $11,336 | $13,394 | 52% | 70% | +$3,796 | -$0 | 0.0% | $58,993 (vs do-nothing +$2,155) |
| $752 | 10d | 20 Jul 2026 | $5.82 | 6/12 | $10,476 | $12,240 | 52% | 68% | +$2,758 | -$0 | 0.0% | $59,742 (vs do-nothing +$2,904) |
| $752 | 11d | 21 Jul 2026 | $6.22 | 6/12 | $10,178 | $11,942 | 52% | 68% | +$2,632 | -$0 | 0.0% | $59,982 (vs do-nothing +$3,144) |
| $752 | 12d | 22 Jul 2026 | $6.73 | 6/12 | $10,095 | $11,859 | 52% | 69% | +$3,092 | -$0 | 0.0% | $60,288 (vs do-nothing +$3,450) |
| $752 | 14d | 24 Jul 2026 | $7.69 | 7/12 | $11,535 | $13,005 | 51% | 68% | +$2,947 | -$0 | 0.0% | $61,535 (vs do-nothing +$4,697) |
| $752 | 21d | 31 Jul 2026 | $10.32 | 7/12 | $10,320 | $11,790 | 51% | 68% | +$2,618 | -$0 | 0.0% | $63,376 (vs do-nothing +$6,538) |
| $751 | 21d | 31 Jul 2026 | $10.93 | 7/12 | $10,930 | $12,400 | 50% | 68% | +$2,657 | -$0 | 0.0% | $63,393 (vs do-nothing +$6,555) |
| $751 | 14d | 24 Jul 2026 | $8.30 | 6/12 | $10,671 | $12,435 | 49% | 67% | +$2,576 | -$0 | 0.0% | $60,879 (vs do-nothing +$4,041) |
| $751 | 12d | 22 Jul 2026 | $7.35 | 6/12 | $11,025 | $12,789 | 49% | 67% | +$2,649 | -$0 | 0.0% | $60,309 (vs do-nothing +$3,471) |
| $751 | 11d | 21 Jul 2026 | $6.84 | 6/12 | $11,193 | $12,957 | 49% | 67% | +$2,710 | -$0 | 0.0% | $60,003 (vs do-nothing +$3,165) |
| $751 | 10d | 20 Jul 2026 | $6.44 | 6/12 | $11,592 | $13,356 | 49% | 67% | +$2,844 | -$0 | 0.0% | $59,763 (vs do-nothing +$2,925) |
| $751 | 7d | 17 Jul 2026 | $5.88 | 4/12 | $10,080 | $12,432 | 48% | 69% | +$3,189 | -$0 | 0.0% | $58,564 (vs do-nothing +$1,726) |
| $751 | 5d | 15 Jul 2026 | $4.74 | 4/12 | $11,376 | $13,728 | 48% | 68% | +$3,108 | -$0 | 0.0% | $58,108 (vs do-nothing +$1,270) |
| $751 | 4d | 14 Jul 2026 | $4.19 | 4/12 | $12,570 | $14,922 | 47% | 67% | +$3,391 | -$0 | 0.0% | $57,888 (vs do-nothing +$1,050) |
| $750 | 21d | 31 Jul 2026 | $11.58 | 6/12 | $9,926 | $11,690 | 47% | 70% | +$3,701 | -$0 | 0.0% | $62,247 (vs do-nothing +$5,409) |
| $750 | 14d | 24 Jul 2026 | $8.92 | 6/12 | $11,469 | $13,233 | 47% | 66% | +$2,605 | -$0 | 0.0% | $60,651 (vs do-nothing +$3,813) |
| $749 | 21d | 31 Jul 2026 | $12.22 | 6/12 | $10,474 | $12,238 | 46% | 66% | +$2,348 | -$0 | 0.0% | $62,031 (vs do-nothing +$5,193) |
| $750 | 13d | 23 Jul 2026 | $8.02 | 6/12 | $11,105 | $12,869 | 46% | 68% | +$2,938 | -$0 | 0.0% | $60,111 (vs do-nothing +$3,273) |
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.