12 contracts (1,200 sh) | BE SS: $764.00 | CC-SS: $751.73 | IV: LOW | Accounts: Neville:0865
| Max Loss | $148,800 | (ND $124.00 + SW $0) x 1200 |
| Normal income ref | $19,723/mo | 45% ann ROI on ML |
| Hedge rolling cost | $0/mo | |
| Unrealized P&L | $55,746 | 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 | 11 × $758 | 73% | $10,607 | $2,363 |
| 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% | 17% | $636 | $2,726 | -$7,881 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 12 × $765 1.8% OTM over spot $751.73 17 Jul 2026 (7d, $0.54 mid) = $636 credit for the 7d cycle → $2,726/mo projected Survival (stays ≤ $765) 92% Breach risk 8% POP (stays ≤ $765.53) 93% EV / mo +$1,800 🛡 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) 18% Flat exit net (mid-life) -$3,995 Free roll-up +$1/wk Safest escape (by 31 Jul 2026) $776 @ 82% 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 3 of 7); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $5.46/sh now → $3.86 mid-life (likely $3.45–$5.89) → ≈ $0 at expiry | you banked $0.53/sh, so a flat mid-life exit nets -$3.33/sh | roll rows are incremental, the banked premium stays yours 📊 Across 539 simulated challenges: the $765 strike is typically first touched on day 5 of 7, at $768 (overshoots $2.65). 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 ✓ $765 is at/above CC-SS $751.73: 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 < $0.13/sh (~25% of the $0.53 collected) or spot ≥ $765.53 (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 $756.40 (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 $751.73, where you are whole again, by expiry) Starting unrealized P&L: $55,746 + Fortress recovery (un-capped): +$0 − CC assignment net of premium (12 × $765): -$0 Total Position P&L @ SS: $55,746 (+$0 vs today) Do-nothing baseline at SS: $56,886 (this trade vs do-nothing: $-1,140, the opportunity cost of earning $2,726/mo FIGHT income now) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 33% normal ← lean | 12 × $761 | 17 Jul | 7d | 1.2% | 80% | 39% | $1,548 | $6,634 | -$3,973 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 12 × $761 1.2% OTM over spot $751.73 17 Jul 2026 (7d, $1.29 mid) = $1,548 credit for the 7d cycle → $6,634/mo projected Survival (stays ≤ $761) 80% Breach risk 20% POP (stays ≤ $762.29) 84% EV / mo +$2,678 🛡 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) -$3,059 Free roll-up +$3/wk Safest escape (by 31 Jul 2026) $775 @ 84% POP 80% 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: $5.43/sh now → $3.84 mid-life (likely $4.01–$6.06) → ≈ $0 at expiry | you banked $1.29/sh, so a flat mid-life exit nets -$2.55/sh | roll rows are incremental, the banked premium stays yours 📊 Across 963 simulated challenges: the $761 strike is typically first touched on day 4 of 7, at $763 (overshoots $2.47). 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 ✓ $761 is at/above CC-SS $751.73: 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 < $0.32/sh (~25% of the $1.29 collected) or spot ≥ $762.29 (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 $756.40 (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 $751.73, where you are whole again, by expiry) Starting unrealized P&L: $55,746 + Fortress recovery (un-capped): +$0 − CC assignment net of premium (12 × $761): -$0 Total Position P&L @ SS: $55,746 (+$0 vs today) Do-nothing baseline at SS: $56,886 (this trade vs do-nothing: $-1,140, the opportunity cost of earning $6,634/mo FIGHT income now) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 🎯 50% normal | 11 × $758 | 17 Jul | 7d | 0.8% | 73% | 46% | $2,475 | $10,607 | — | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 11 × $758 0.8% OTM over spot $751.73 17 Jul 2026 (7d, $2.25 mid) = $2,475 credit for the 7d cycle → $10,607/mo projected Survival (stays ≤ $758) 73% Breach risk 27% POP (stays ≤ $760.25) 79% EV / mo +$4,586 🛡 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) 46% Flat exit net (mid-life) -$1,731 Free roll-up +$3/wk Safest escape (by 31 Jul 2026) $776 @ 88% POP 86% 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 3 of 7); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $5.41/sh now → $3.82 mid-life (likely $4.36–$6.56) → ≈ $0 at expiry | you banked $2.25/sh, so a flat mid-life exit nets -$1.57/sh | roll rows are incremental, the banked premium stays yours 📊 Across 1,372 simulated challenges: the $758 strike is typically first touched on day 3 of 7, at $761 (overshoots $2.63). 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 ✓ $758 is at/above CC-SS $751.73: 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 < $0.56/sh (~25% of the $2.25 collected) or spot ≥ $760.25 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $758)); NOT the premium you collected. Momentum override: two daily closes above $756.40 (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 $751.73, where you are whole again, by expiry) Starting unrealized P&L: $55,746 + Fortress recovery (un-capped): +$0 − CC assignment net of premium (11 × $758): -$0 + Conservative CC premium (1 × $764): +$95 Total Position P&L @ SS: $55,841 (+$95 vs today) Do-nothing baseline at SS: $56,886 (this trade vs do-nothing: $-1,045, the opportunity cost of earning $10,607/mo FIGHT income now) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 100% normal | 12 × $754 | 17 Jul | 7d | 0.3% | 58% | 84% | $4,884 | $20,931 | +$10,324 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 12 × $754 0.3% OTM over spot $751.73 17 Jul 2026 (7d, $4.08 mid) = $4,884 credit for the 7d cycle → $20,931/mo projected Survival (stays ≤ $754) 58% Breach risk 42% POP (stays ≤ $758.08) 71% EV / mo +$6,518 🛡 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) 67% Flat exit net (mid-life) +$320 Free roll-up +$3/wk Safest escape (by 31 Jul 2026) $775 @ 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 3 of 7); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $5.38/sh now → $3.80 mid-life (likely $5.05–$7.19) → ≈ $0 at expiry | you banked $4.07/sh, so a flat mid-life exit nets +$0.27/sh | roll rows are incremental, the banked premium stays yours 📊 Across 2,012 simulated challenges: the $754 strike is typically first touched on day 2 of 7, at $757 (overshoots $2.75). 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 ✓ $754 is at/above CC-SS $751.73: 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 < $1.02/sh (~25% of the $4.07 collected) or spot ≥ $758.08 (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 $756.40 (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 $751.73, where you are whole again, by expiry) Starting unrealized P&L: $55,746 + Fortress recovery (un-capped): +$0 − CC assignment net of premium (12 × $754): -$0 Total Position P&L @ SS: $55,746 (+$0 vs today) Do-nothing baseline at SS: $56,886 (this trade vs do-nothing: $-1,140, the opportunity cost of earning $20,931/mo FIGHT income now) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Every eligible strike x expiry in the 4-45 DTE band (10 expiries scanned, 185 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: $56,886
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $758 | 5d | 15 Jul 2026 | $1.38 | 12/12 | $9,936 | $9,936 | 78% | 83% | +$4,998 | -$0 | 0.0% | $57,402 (vs do-nothing +$516) |
| $757 | 4d | 14 Jul 2026 | $1.31 | 11/12 | $10,808 | $11,093 | 77% | 82% | +$5,539 | -$0 | 0.0% | $57,282 (vs do-nothing +$396) |
| $757 | 5d | 15 Jul 2026 | $1.72 | 10/12 | $10,320 | $10,890 | 74% | 80% | +$4,701 | -$0 | 0.0% | $57,656 (vs do-nothing +$770) |
| $758 | 7d | 17 Jul 2026 | $2.25 | 11/12 | $10,607 | $10,892 | 73% | 79% | +$4,586 | -$0 | 0.0% | $58,316 (vs do-nothing +$1,430) |
| $756 | 4d | 14 Jul 2026 | $1.65 | 8/12 | $9,900 | $11,040 | 72% | 79% | +$4,546 | -$0 | 0.0% | $57,446 (vs do-nothing +$560) |
| $756 | 5d | 15 Jul 2026 | $2.10 | 8/12 | $10,080 | $11,220 | 69% | 78% | +$4,188 | -$0 | 0.0% | $57,806 (vs do-nothing +$920) |
| $758 | 11d | 21 Jul 2026 | $3.09 | 12/12 | $10,113 | $10,113 | 69% | 77% | +$3,869 | -$0 | 0.0% | $59,454 (vs do-nothing +$2,568) |
| $757 | 7d | 17 Jul 2026 | $2.64 | 9/12 | $10,183 | $11,038 | 69% | 77% | +$3,886 | -$0 | 0.0% | $58,407 (vs do-nothing +$1,521) |
| $759 | 14d | 24 Jul 2026 | $3.99 | 12/12 | $10,260 | $10,260 | 69% | 77% | +$4,173 | -$0 | 0.0% | $60,534 (vs do-nothing +$3,648) |
| $758 | 12d | 22 Jul 2026 | $3.56 | 12/12 | $10,680 | $10,680 | 68% | 76% | +$3,900 | -$0 | 0.0% | $60,018 (vs do-nothing +$3,132) |
| $755 | 4d | 14 Jul 2026 | $2.05 | 7/12 | $10,762 | $12,187 | 67% | 77% | +$4,448 | -$0 | 0.0% | $57,656 (vs do-nothing +$770) |
| $757 | 10d | 20 Jul 2026 | $3.13 | 11/12 | $10,329 | $10,614 | 67% | 76% | +$3,780 | -$0 | 0.0% | $59,284 (vs do-nothing +$2,398) |
| $758 | 14d | 24 Jul 2026 | $4.43 | 11/12 | $10,442 | $10,727 | 66% | 76% | +$4,157 | -$0 | 0.0% | $60,714 (vs do-nothing +$3,828) |
Showing the 60 next-safest rows of 172.
| 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 | $3.52 | 11/12 | $10,560 | $10,845 | 66% | 75% | +$3,767 | -$0 | 0.0% | $59,713 (vs do-nothing +$2,827) |
| $760 | 21d | 31 Jul 2026 | $5.95 | 12/12 | $10,200 | $10,200 | 66% | 75% | +$3,544 | -$0 | 0.0% | $62,886 (vs do-nothing +$6,000) |
| $756 | 7d | 17 Jul 2026 | $3.08 | 8/12 | $10,560 | $11,700 | 66% | 75% | +$3,893 | -$0 | 0.0% | $58,590 (vs do-nothing +$1,704) |
| $755 | 5d | 15 Jul 2026 | $2.53 | 7/12 | $10,626 | $12,051 | 65% | 75% | +$4,007 | -$0 | 0.0% | $57,992 (vs do-nothing +$1,106) |
| $757 | 12d | 22 Jul 2026 | $4.01 | 10/12 | $10,025 | $10,595 | 65% | 75% | +$3,445 | -$0 | 0.0% | $59,946 (vs do-nothing +$3,060) |
| $756 | 10d | 20 Jul 2026 | $3.59 | 10/12 | $10,770 | $11,340 | 64% | 74% | +$3,675 | -$0 | 0.0% | $59,526 (vs do-nothing +$2,640) |
| $757 | 14d | 24 Jul 2026 | $4.91 | 10/12 | $10,521 | $11,091 | 64% | 75% | +$4,109 | -$0 | 0.0% | $60,846 (vs do-nothing +$3,960) |
| $759 | 21d | 31 Jul 2026 | $6.42 | 11/12 | $10,089 | $10,374 | 64% | 74% | +$3,369 | -$0 | 0.0% | $62,903 (vs do-nothing +$6,017) |
| $755 | 6d | 16 Jul 2026 | $2.99 | 7/12 | $10,465 | $11,890 | 63% | 74% | +$3,709 | -$0 | 0.0% | $58,314 (vs do-nothing +$1,428) |
| $756 | 11d | 21 Jul 2026 | $3.99 | 10/12 | $10,882 | $11,452 | 63% | 74% | +$3,631 | -$0 | 0.0% | $59,926 (vs do-nothing +$3,040) |
| $754 | 4d | 14 Jul 2026 | $2.50 | 6/12 | $11,250 | $12,960 | 62% | 74% | +$4,174 | -$0 | 0.0% | $57,816 (vs do-nothing +$930) |
| $756 | 12d | 22 Jul 2026 | $4.48 | 9/12 | $10,080 | $10,935 | 62% | 73% | +$3,240 | -$0 | 0.0% | $60,063 (vs do-nothing +$3,177) |
| $755 | 7d | 17 Jul 2026 | $3.55 | 7/12 | $10,650 | $12,075 | 62% | 73% | +$3,622 | -$0 | 0.0% | $58,706 (vs do-nothing +$1,820) |
| $758 | 21d | 31 Jul 2026 | $6.91 | 10/12 | $9,871 | $10,441 | 62% | 73% | +$3,164 | -$0 | 0.0% | $62,846 (vs do-nothing +$5,960) |
| $755 | 10d | 20 Jul 2026 | $4.08 | 9/12 | $11,016 | $11,871 | 61% | 72% | +$3,486 | -$0 | 0.0% | $59,703 (vs do-nothing +$2,817) |
| $756 | 14d | 24 Jul 2026 | $5.41 | 9/12 | $10,434 | $11,289 | 61% | 72% | +$3,283 | -$0 | 0.0% | $60,900 (vs do-nothing +$4,014) |
| $754 | 5d | 15 Jul 2026 | $3.00 | 6/12 | $10,800 | $12,510 | 60% | 73% | +$3,662 | -$0 | 0.0% | $58,116 (vs do-nothing +$1,230) |
| $757 | 21d | 31 Jul 2026 | $7.43 | 10/12 | $10,614 | $11,184 | 60% | 72% | +$3,271 | -$0 | 0.0% | $63,366 (vs do-nothing +$6,480) |
| $755 | 11d | 21 Jul 2026 | $4.49 | 9/12 | $11,021 | $11,876 | 60% | 72% | +$3,431 | -$0 | 0.0% | $60,072 (vs do-nothing +$3,186) |
| $755 | 12d | 22 Jul 2026 | $4.99 | 8/12 | $9,980 | $11,120 | 59% | 72% | +$3,266 | -$0 | 0.0% | $60,118 (vs do-nothing +$3,232) |
| $755 | 14d | 24 Jul 2026 | $5.93 | 8/12 | $10,166 | $11,306 | 59% | 73% | +$3,772 | -$0 | 0.0% | $60,870 (vs do-nothing +$3,984) |
| $755 | 13d | 23 Jul 2026 | $5.44 | 8/12 | $10,043 | $11,183 | 59% | 71% | +$2,959 | -$0 | 0.0% | $60,478 (vs do-nothing +$3,592) |
| $754 | 7d | 17 Jul 2026 | $4.07 | 6/12 | $10,466 | $12,176 | 58% | 71% | +$3,259 | -$0 | 0.0% | $58,758 (vs do-nothing +$1,872) |
| $756 | 21d | 31 Jul 2026 | $7.96 | 9/12 | $10,234 | $11,089 | 58% | 71% | +$3,025 | -$0 | 0.0% | $63,195 (vs do-nothing +$6,309) |
| $754 | 10d | 20 Jul 2026 | $4.60 | 8/12 | $11,040 | $12,180 | 57% | 71% | +$3,217 | -$0 | 0.0% | $59,806 (vs do-nothing +$2,920) |
| $754 | 11d | 21 Jul 2026 | $5.02 | 8/12 | $10,953 | $12,093 | 57% | 71% | +$3,174 | -$0 | 0.0% | $60,142 (vs do-nothing +$3,256) |
| $753 | 4d | 14 Jul 2026 | $3.00 | 5/12 | $11,250 | $13,245 | 57% | 71% | +$3,680 | -$0 | 0.0% | $57,911 (vs do-nothing +$1,025) |
| $754 | 12d | 22 Jul 2026 | $5.53 | 8/12 | $11,060 | $12,200 | 57% | 71% | +$3,534 | -$0 | 0.0% | $60,550 (vs do-nothing +$3,664) |
| $755 | 21d | 31 Jul 2026 | $8.51 | 9/12 | $10,941 | $11,796 | 56% | 70% | +$3,119 | -$0 | 0.0% | $63,690 (vs do-nothing +$6,804) |
| $754 | 14d | 24 Jul 2026 | $6.49 | 8/12 | $11,126 | $12,266 | 56% | 72% | +$4,025 | -$0 | 0.0% | $61,318 (vs do-nothing +$4,432) |
| $753 | 5d | 15 Jul 2026 | $3.52 | 5/12 | $10,560 | $12,555 | 56% | 71% | +$3,218 | -$0 | 0.0% | $58,171 (vs do-nothing +$1,285) |
| $753 | 7d | 17 Jul 2026 | $4.61 | 5/12 | $9,879 | $11,874 | 55% | 70% | +$2,846 | -$0 | 0.0% | $58,716 (vs do-nothing +$1,830) |
| $754 | 21d | 31 Jul 2026 | $9.09 | 8/12 | $10,389 | $11,529 | 55% | 70% | +$2,855 | -$0 | 0.0% | $63,398 (vs do-nothing +$6,512) |
| $753 | 10d | 20 Jul 2026 | $5.16 | 7/12 | $10,836 | $12,261 | 54% | 69% | +$2,945 | -$0 | 0.0% | $59,833 (vs do-nothing +$2,947) |
| $753 | 11d | 21 Jul 2026 | $5.58 | 7/12 | $10,653 | $12,078 | 54% | 69% | +$2,881 | -$0 | 0.0% | $60,127 (vs do-nothing +$3,241) |
| $753 | 12d | 22 Jul 2026 | $6.10 | 7/12 | $10,675 | $12,100 | 54% | 69% | +$2,831 | -$0 | 0.0% | $60,491 (vs do-nothing +$3,605) |
| $753 | 14d | 24 Jul 2026 | $7.06 | 7/12 | $10,590 | $12,015 | 54% | 71% | +$3,713 | -$0 | 0.0% | $61,163 (vs do-nothing +$4,277) |
| $753 | 21d | 31 Jul 2026 | $9.68 | 8/12 | $11,063 | $12,203 | 53% | 69% | +$2,902 | -$0 | 0.0% | $63,870 (vs do-nothing +$6,984) |
| $752 | 4d | 14 Jul 2026 | $3.55 | 4/12 | $10,650 | $12,930 | 52% | 69% | +$3,059 | -$0 | 0.0% | $57,926 (vs do-nothing +$1,040) |
| $752 | 5d | 15 Jul 2026 | $4.09 | 5/12 | $12,270 | $14,265 | 51% | 69% | +$3,361 | -$0 | 0.0% | $58,456 (vs do-nothing +$1,570) |
| $752 | 7d | 17 Jul 2026 | $5.20 | 5/12 | $11,143 | $13,138 | 51% | 68% | +$2,939 | -$0 | 0.0% | $59,011 (vs do-nothing +$2,125) |
| $752 | 10d | 20 Jul 2026 | $5.75 | 6/12 | $10,350 | $12,060 | 51% | 68% | +$2,597 | -$0 | 0.0% | $59,766 (vs do-nothing +$2,880) |
| $752 | 11d | 21 Jul 2026 | $6.18 | 6/12 | $10,113 | $11,823 | 51% | 68% | +$2,543 | -$0 | 0.0% | $60,024 (vs do-nothing +$3,138) |
| $752 | 12d | 22 Jul 2026 | $6.69 | 6/12 | $10,035 | $11,745 | 51% | 68% | +$2,488 | -$0 | 0.0% | $60,330 (vs do-nothing +$3,444) |
| $752 | 14d | 24 Jul 2026 | $7.67 | 6/12 | $9,861 | $11,571 | 51% | 70% | +$3,358 | -$0 | 0.0% | $60,918 (vs do-nothing +$4,032) |
| $752 | 21d | 31 Jul 2026 | $10.29 | 7/12 | $10,290 | $11,715 | 51% | 68% | +$2,573 | -$0 | 0.0% | $63,424 (vs do-nothing +$6,538) |
| $751 | 21d | 31 Jul 2026 | $10.86 | 7/12 | $10,860 | $12,285 | 49% | 67% | +$2,567 | -$0 | 0.0% | $63,312 (vs do-nothing +$6,426) |
| $751 | 12d | 22 Jul 2026 | $7.31 | 6/12 | $10,965 | $12,675 | 49% | 67% | +$2,547 | -$0 | 0.0% | $60,264 (vs do-nothing +$3,378) |
| $751 | 14d | 24 Jul 2026 | $8.26 | 6/12 | $10,620 | $12,330 | 49% | 69% | +$3,470 | -$0 | 0.0% | $60,834 (vs do-nothing +$3,948) |
| $751 | 11d | 21 Jul 2026 | $6.79 | 6/12 | $11,111 | $12,821 | 48% | 67% | +$2,598 | -$0 | 0.0% | $59,952 (vs do-nothing +$3,066) |
| $751 | 10d | 20 Jul 2026 | $6.36 | 6/12 | $11,448 | $13,158 | 48% | 67% | +$2,664 | -$0 | 0.0% | $59,694 (vs do-nothing +$2,808) |
| $751 | 7d | 17 Jul 2026 | $5.80 | 4/12 | $9,943 | $12,223 | 48% | 67% | +$2,410 | -$0 | 0.0% | $58,534 (vs do-nothing +$1,648) |
| $750 | 21d | 31 Jul 2026 | $11.53 | 6/12 | $9,883 | $11,593 | 48% | 67% | +$2,268 | -$0 | 0.0% | $62,196 (vs do-nothing +$5,310) |
| $751 | 5d | 15 Jul 2026 | $4.69 | 4/12 | $11,256 | $13,536 | 47% | 67% | +$2,754 | -$0 | 0.0% | $58,090 (vs do-nothing +$1,204) |
| $751 | 4d | 14 Jul 2026 | $4.13 | 4/12 | $12,390 | $14,670 | 47% | 67% | +$3,059 | -$0 | 0.0% | $57,866 (vs do-nothing +$980) |
| $750 | 13d | 23 Jul 2026 | $7.96 | 6/12 | $11,022 | $12,732 | 46% | 66% | +$1,935 | -$0 | 0.0% | $60,054 (vs do-nothing +$3,168) |
| $749 | 21d | 31 Jul 2026 | $12.19 | 6/12 | $10,449 | $12,159 | 46% | 66% | +$2,306 | -$0 | 0.0% | $61,992 (vs do-nothing +$5,106) |
| $750 | 12d | 22 Jul 2026 | $7.93 | 5/12 | $9,912 | $11,908 | 46% | 66% | +$2,134 | -$0 | 0.0% | $59,511 (vs do-nothing +$2,625) |
| $750 | 14d | 24 Jul 2026 | $8.91 | 6/12 | $11,456 | $13,166 | 46% | 68% | +$3,618 | -$0 | 0.0% | $60,624 (vs do-nothing +$3,738) |
| $750 | 11d | 21 Jul 2026 | $7.37 | 5/12 | $10,050 | $12,045 | 46% | 66% | +$2,114 | -$0 | 0.0% | $59,231 (vs do-nothing +$2,345) |
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.