12 contracts (1,200 sh) | BE SS: $764.00 | CC-SS: $751.67 | 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 | $55,716 | 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% | $10,277 | $2,168 |
| Rung | Sell | Expiry | DTE | OTM | Survival | Touch odds | Per cycle | Income/mo | Δ vs pick | Cap give-up | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ▸ | 🛡 safe yield | 12 × $764 | 17 Jul | 7d | 1.6% | 90% | 20% | $780 | $3,343 | -$6,934 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 12 × $764 1.6% OTM over spot $751.67 17 Jul 2026 (7d, $0.66 mid) = $780 credit for the 7d cycle → $3,343/mo projected Survival (stays ≤ $764) 90% Breach risk 10% POP (stays ≤ $764.65) 91% EV / mo +$2,129 🛡 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) 21% Flat exit net (mid-life) -$3,786 Free roll-up +$1/wk Safest escape (by 31 Jul 2026) $776 @ 80% 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: $5.38/sh now → $3.80 mid-life (likely $3.52–$5.84) → ≈ $0 at expiry | you banked $0.65/sh, so a flat mid-life exit nets -$3.15/sh | roll rows are incremental, the banked premium stays yours 📊 Across 640 simulated challenges: the $764 strike is typically first touched on day 4 of 7, at $766 (overshoots $2.46). 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 ✓ $764 is at/above CC-SS $751.67: 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 $0.65 collected) or spot ≥ $764.65 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $764)); NOT the premium you collected. Momentum override: two daily closes above $756.38 (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 $751.67, where you are whole again, by expiry) Starting unrealized P&L: $55,716 + Fortress recovery (un-capped): +$0 − CC assignment net of premium (12 × $764): -$0 Total Position P&L @ SS: $55,716 (+$0 vs today) Do-nothing baseline at SS: $56,820 (this trade vs do-nothing: $-1,104, the opportunity cost of earning $3,343/mo FIGHT income now) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 33% normal ← lean | 12 × $761 | 17 Jul | 7d | 1.2% | 83% | 35% | $1,500 | $6,429 | -$3,849 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 12 × $761 1.2% OTM over spot $751.67 17 Jul 2026 (7d, $1.25 mid) = $1,500 credit for the 7d cycle → $6,429/mo projected Survival (stays ≤ $761) 83% Breach risk 17% POP (stays ≤ $762.25) 86% EV / mo +$3,379 🛡 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) -$3,048 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: $5.36/sh now → $3.79 mid-life (likely $4.00–$6.00) → ≈ $0 at expiry | you banked $1.25/sh, so a flat mid-life exit nets -$2.54/sh | roll rows are incremental, the banked premium stays yours 📊 Across 951 simulated challenges: the $761 strike is typically first touched on day 4 of 7, at $763 (overshoots $2.49). 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 $751.67: 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 < $0.31/sh (~25% of the $1.25 collected) or spot ≥ $762.25 (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 $756.38 (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 $751.67, where you are whole again, by expiry) Starting unrealized P&L: $55,716 + Fortress recovery (un-capped): +$0 − CC assignment net of premium (12 × $761): -$0 Total Position P&L @ SS: $55,716 (+$0 vs today) Do-nothing baseline at SS: $56,820 (this trade vs do-nothing: $-1,104, the opportunity cost of earning $6,429/mo FIGHT income now) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 🎯 50% normal | 11 × $758 | 17 Jul | 7d | 0.8% | 73% | 46% | $2,398 | $10,277 | — | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 11 × $758 0.8% OTM over spot $751.67 17 Jul 2026 (7d, $2.19 mid) = $2,398 credit for the 7d cycle → $10,277/mo projected Survival (stays ≤ $758) 73% Breach risk 27% POP (stays ≤ $760.18) 79% EV / mo +$4,151 🛡 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) -$1,755 Free roll-up +$3/wk Safest escape (by 31 Jul 2026) $776 @ 87% POP 85% 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: $5.34/sh now → $3.78 mid-life (likely $4.30–$6.49) → ≈ $0 at expiry | you banked $2.18/sh, so a flat mid-life exit nets -$1.60/sh | roll rows are incremental, the banked premium stays yours 📊 Across 1,367 simulated challenges: the $758 strike is typically first touched on day 3 of 7, at $761 (overshoots $2.61). 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 $751.67: 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 < $0.55/sh (~25% of the $2.18 collected) or spot ≥ $760.18 (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 $756.38 (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 $751.67, where you are whole again, by expiry) Starting unrealized P&L: $55,716 + Fortress recovery (un-capped): +$0 − CC assignment net of premium (11 × $758): -$0 + Conservative CC premium (1 × $764): +$92 Total Position P&L @ SS: $55,808 (+$92 vs today) Do-nothing baseline at SS: $56,820 (this trade vs do-nothing: $-1,012, the opportunity cost of earning $10,277/mo FIGHT income now) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 100% normal | 12 × $754 | 17 Jul | 7d | 0.3% | 58% | 84% | $4,764 | $20,417 | +$10,140 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 12 × $754 0.3% OTM over spot $751.67 17 Jul 2026 (7d, $3.98 mid) = $4,764 credit for the 7d cycle → $20,417/mo projected Survival (stays ≤ $754) 58% Breach risk 42% POP (stays ≤ $757.98) 71% EV / mo +$6,121 🛡 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) +$258 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: $5.31/sh now → $3.76 mid-life (likely $4.98–$7.06) → ≈ $0 at expiry | you banked $3.97/sh, so a flat mid-life exit nets +$0.21/sh | roll rows are incremental, the banked premium stays yours 📊 Across 2,006 simulated challenges: the $754 strike is typically first touched on day 2 of 7, at $757 (overshoots $2.73). 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 $751.67: 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 < $0.99/sh (~25% of the $3.97 collected) or spot ≥ $757.98 (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 $756.38 (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 $751.67, where you are whole again, by expiry) Starting unrealized P&L: $55,716 + Fortress recovery (un-capped): +$0 − CC assignment net of premium (12 × $754): -$0 Total Position P&L @ SS: $55,716 (+$0 vs today) Do-nothing baseline at SS: $56,820 (this trade vs do-nothing: $-1,104, the opportunity cost of earning $20,417/mo FIGHT income now) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Every eligible strike x expiry in the 4-45 DTE band (10 expiries scanned, 184 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: 0.810 (IBKR) | Recovery@SS: +$0 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $56,820
| 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 | $1.26 | 11/12 | $10,395 | $10,671 | 78% | 83% | +$5,279 | -$0 | 0.0% | $57,194 (vs do-nothing +$374) |
| $757 | 5d | 15 Jul 2026 | $1.65 | 10/12 | $9,900 | $10,452 | 74% | 80% | +$4,376 | -$0 | 0.0% | $57,550 (vs do-nothing +$730) |
| $756 | 4d | 14 Jul 2026 | $1.59 | 9/12 | $10,732 | $11,560 | 73% | 79% | +$4,844 | -$0 | 0.0% | $57,423 (vs do-nothing +$603) |
| $758 | 7d | 17 Jul 2026 | $2.18 | 11/12 | $10,277 | $10,553 | 73% | 79% | +$4,151 | -$0 | 0.0% | $58,206 (vs do-nothing +$1,386) |
| $756 | 5d | 15 Jul 2026 | $2.03 | 8/12 | $9,744 | $10,848 | 70% | 78% | +$3,940 | -$0 | 0.0% | $57,708 (vs do-nothing +$888) |
| $757 | 7d | 17 Jul 2026 | $2.56 | 9/12 | $9,874 | $10,702 | 69% | 77% | +$3,866 | -$0 | 0.0% | $58,296 (vs do-nothing +$1,476) |
| $758 | 11d | 21 Jul 2026 | $3.01 | 12/12 | $9,851 | $9,851 | 69% | 77% | +$3,672 | -$0 | 0.0% | $59,328 (vs do-nothing +$2,508) |
| $759 | 14d | 24 Jul 2026 | $3.91 | 12/12 | $10,054 | $10,054 | 68% | 76% | +$3,650 | -$0 | 0.0% | $60,408 (vs do-nothing +$3,588) |
| $760 | 21d | 31 Jul 2026 | $5.88 | 12/12 | $10,080 | $10,080 | 68% | 78% | +$4,991 | -$0 | 0.0% | $62,772 (vs do-nothing +$5,952) |
| $758 | 12d | 22 Jul 2026 | $3.47 | 12/12 | $10,410 | $10,410 | 68% | 76% | +$3,681 | -$0 | 0.0% | $59,880 (vs do-nothing +$3,060) |
| $755 | 4d | 14 Jul 2026 | $1.98 | 7/12 | $10,395 | $11,775 | 68% | 76% | +$4,143 | -$0 | 0.0% | $57,562 (vs do-nothing +$742) |
| $757 | 10d | 20 Jul 2026 | $3.05 | 11/12 | $10,065 | $10,341 | 67% | 76% | +$3,574 | -$0 | 0.0% | $59,163 (vs do-nothing +$2,343) |
| $757 | 11d | 21 Jul 2026 | $3.44 | 11/12 | $10,320 | $10,596 | 66% | 75% | +$3,596 | -$0 | 0.0% | $59,592 (vs do-nothing +$2,772) |
Showing the 60 next-safest rows of 171.
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $759 | 21d | 31 Jul 2026 | $6.34 | 11/12 | $9,963 | $10,239 | 66% | 77% | +$4,818 | -$0 | 0.0% | $62,782 (vs do-nothing +$5,962) |
| $758 | 14d | 24 Jul 2026 | $4.35 | 11/12 | $10,254 | $10,530 | 66% | 75% | +$3,521 | -$0 | 0.0% | $60,593 (vs do-nothing +$3,773) |
| $756 | 7d | 17 Jul 2026 | $2.99 | 8/12 | $10,251 | $11,355 | 66% | 75% | +$3,634 | -$0 | 0.0% | $58,476 (vs do-nothing +$1,656) |
| $755 | 5d | 15 Jul 2026 | $2.45 | 7/12 | $10,290 | $11,670 | 65% | 75% | +$3,774 | -$0 | 0.0% | $57,891 (vs do-nothing +$1,071) |
| $757 | 12d | 22 Jul 2026 | $3.91 | 10/12 | $9,775 | $10,327 | 65% | 75% | +$3,244 | -$0 | 0.0% | $59,810 (vs do-nothing +$2,990) |
| $756 | 10d | 20 Jul 2026 | $3.50 | 10/12 | $10,500 | $11,052 | 64% | 74% | +$3,460 | -$0 | 0.0% | $59,400 (vs do-nothing +$2,580) |
| $758 | 21d | 31 Jul 2026 | $6.83 | 10/12 | $9,757 | $10,309 | 64% | 76% | +$4,611 | -$0 | 0.0% | $62,730 (vs do-nothing +$5,910) |
| $755 | 6d | 16 Jul 2026 | $2.90 | 7/12 | $10,150 | $11,530 | 64% | 74% | +$3,457 | -$0 | 0.0% | $58,206 (vs do-nothing +$1,386) |
| $757 | 14d | 24 Jul 2026 | $4.82 | 10/12 | $10,329 | $10,881 | 63% | 74% | +$3,353 | -$0 | 0.0% | $60,720 (vs do-nothing +$3,900) |
| $756 | 11d | 21 Jul 2026 | $3.90 | 10/12 | $10,636 | $11,188 | 63% | 74% | +$3,449 | -$0 | 0.0% | $59,800 (vs do-nothing +$2,980) |
| $756 | 12d | 22 Jul 2026 | $4.38 | 9/12 | $9,855 | $10,683 | 62% | 73% | +$3,064 | -$0 | 0.0% | $59,934 (vs do-nothing +$3,114) |
| $755 | 7d | 17 Jul 2026 | $3.46 | 7/12 | $10,380 | $11,760 | 62% | 73% | +$3,399 | -$0 | 0.0% | $58,598 (vs do-nothing +$1,778) |
| $757 | 21d | 31 Jul 2026 | $7.34 | 10/12 | $10,486 | $11,038 | 62% | 76% | +$4,838 | -$0 | 0.0% | $63,240 (vs do-nothing +$6,420) |
| $754 | 4d | 14 Jul 2026 | $2.42 | 6/12 | $10,890 | $12,546 | 62% | 72% | +$3,154 | -$0 | 0.0% | $57,720 (vs do-nothing +$900) |
| $755 | 10d | 20 Jul 2026 | $3.99 | 9/12 | $10,773 | $11,601 | 61% | 72% | +$3,296 | -$0 | 0.0% | $59,583 (vs do-nothing +$2,763) |
| $756 | 14d | 24 Jul 2026 | $5.31 | 9/12 | $10,241 | $11,069 | 61% | 72% | +$3,130 | -$0 | 0.0% | $60,771 (vs do-nothing +$3,951) |
| $754 | 5d | 15 Jul 2026 | $2.92 | 6/12 | $10,512 | $12,168 | 61% | 73% | +$3,459 | -$0 | 0.0% | $58,020 (vs do-nothing +$1,200) |
| $755 | 11d | 21 Jul 2026 | $4.39 | 9/12 | $10,775 | $11,603 | 60% | 72% | +$3,235 | -$0 | 0.0% | $59,943 (vs do-nothing +$3,123) |
| $756 | 21d | 31 Jul 2026 | $7.87 | 9/12 | $10,119 | $10,947 | 60% | 75% | +$4,553 | -$0 | 0.0% | $63,075 (vs do-nothing +$6,255) |
| $755 | 12d | 22 Jul 2026 | $4.88 | 8/12 | $9,760 | $10,864 | 59% | 72% | +$2,839 | -$0 | 0.0% | $59,988 (vs do-nothing +$3,168) |
| $755 | 13d | 23 Jul 2026 | $5.33 | 8/12 | $9,840 | $10,944 | 59% | 71% | +$2,797 | -$0 | 0.0% | $60,348 (vs do-nothing +$3,528) |
| $754 | 7d | 17 Jul 2026 | $3.97 | 6/12 | $10,209 | $11,865 | 58% | 71% | +$3,061 | -$0 | 0.0% | $58,650 (vs do-nothing +$1,830) |
| $755 | 14d | 24 Jul 2026 | $5.84 | 8/12 | $10,011 | $11,115 | 58% | 71% | +$2,895 | -$0 | 0.0% | $60,756 (vs do-nothing +$3,936) |
| $755 | 21d | 31 Jul 2026 | $8.42 | 9/12 | $10,826 | $11,654 | 58% | 74% | +$4,747 | -$0 | 0.0% | $63,570 (vs do-nothing +$6,750) |
| $754 | 10d | 20 Jul 2026 | $4.50 | 8/12 | $10,800 | $11,904 | 58% | 71% | +$3,042 | -$0 | 0.0% | $59,684 (vs do-nothing +$2,864) |
| $754 | 11d | 21 Jul 2026 | $4.92 | 8/12 | $10,735 | $11,839 | 57% | 71% | +$2,995 | -$0 | 0.0% | $60,020 (vs do-nothing +$3,200) |
| $753 | 4d | 14 Jul 2026 | $2.92 | 5/12 | $10,950 | $12,882 | 57% | 71% | +$3,450 | -$0 | 0.0% | $57,820 (vs do-nothing +$1,000) |
| $754 | 12d | 22 Jul 2026 | $5.41 | 8/12 | $10,820 | $11,924 | 57% | 70% | +$2,943 | -$0 | 0.0% | $60,412 (vs do-nothing +$3,592) |
| $753 | 5d | 15 Jul 2026 | $3.43 | 5/12 | $10,290 | $12,222 | 56% | 70% | +$3,010 | -$0 | 0.0% | $58,075 (vs do-nothing +$1,255) |
| $754 | 14d | 24 Jul 2026 | $6.38 | 8/12 | $10,937 | $12,041 | 56% | 70% | +$2,996 | -$0 | 0.0% | $61,188 (vs do-nothing +$4,368) |
| $754 | 21d | 31 Jul 2026 | $8.99 | 8/12 | $10,274 | $11,378 | 56% | 73% | +$4,386 | -$0 | 0.0% | $63,276 (vs do-nothing +$6,456) |
| $753 | 7d | 17 Jul 2026 | $4.51 | 6/12 | $11,597 | $13,253 | 55% | 70% | +$3,219 | -$0 | 0.0% | $58,974 (vs do-nothing +$2,154) |
| $753 | 10d | 20 Jul 2026 | $5.05 | 7/12 | $10,605 | $11,985 | 54% | 69% | +$2,783 | -$0 | 0.0% | $59,711 (vs do-nothing +$2,891) |
| $753 | 11d | 21 Jul 2026 | $5.48 | 7/12 | $10,462 | $11,842 | 54% | 69% | +$2,741 | -$0 | 0.0% | $60,012 (vs do-nothing +$3,192) |
| $753 | 12d | 22 Jul 2026 | $5.97 | 7/12 | $10,448 | $11,828 | 54% | 69% | +$2,657 | -$0 | 0.0% | $60,355 (vs do-nothing +$3,535) |
| $753 | 14d | 24 Jul 2026 | $6.96 | 7/12 | $10,440 | $11,820 | 54% | 69% | +$2,718 | -$0 | 0.0% | $61,048 (vs do-nothing +$4,228) |
| $753 | 21d | 31 Jul 2026 | $9.57 | 8/12 | $10,937 | $12,041 | 53% | 69% | +$2,801 | -$0 | 0.0% | $63,740 (vs do-nothing +$6,920) |
| $752 | 4d | 14 Jul 2026 | $3.46 | 4/12 | $10,380 | $12,588 | 52% | 69% | +$2,855 | -$0 | 0.0% | $57,836 (vs do-nothing +$1,016) |
| $752 | 5d | 15 Jul 2026 | $3.98 | 5/12 | $11,940 | $13,872 | 52% | 68% | +$3,102 | -$0 | 0.0% | $58,350 (vs do-nothing +$1,530) |
| $752 | 7d | 17 Jul 2026 | $5.08 | 5/12 | $10,886 | $12,818 | 51% | 68% | +$2,742 | -$0 | 0.0% | $58,900 (vs do-nothing +$2,080) |
| $752 | 10d | 20 Jul 2026 | $5.63 | 6/12 | $10,134 | $11,790 | 51% | 68% | +$2,451 | -$0 | 0.0% | $59,646 (vs do-nothing +$2,826) |
| $752 | 11d | 21 Jul 2026 | $6.06 | 6/12 | $9,916 | $11,572 | 51% | 68% | +$2,395 | -$0 | 0.0% | $59,904 (vs do-nothing +$3,084) |
| $752 | 12d | 22 Jul 2026 | $6.56 | 6/12 | $9,840 | $11,496 | 51% | 68% | +$2,340 | -$0 | 0.0% | $60,204 (vs do-nothing +$3,384) |
| $752 | 14d | 24 Jul 2026 | $7.55 | 7/12 | $11,325 | $12,705 | 51% | 68% | +$2,755 | -$0 | 0.0% | $61,461 (vs do-nothing +$4,641) |
| $752 | 21d | 31 Jul 2026 | $10.18 | 7/12 | $10,180 | $11,560 | 51% | 68% | +$2,486 | -$0 | 0.0% | $63,302 (vs do-nothing +$6,482) |
| $751 | 21d | 31 Jul 2026 | $10.75 | 7/12 | $10,750 | $12,130 | 49% | 67% | +$2,483 | -$0 | 0.0% | $63,232 (vs do-nothing +$6,412) |
| $751 | 14d | 24 Jul 2026 | $8.17 | 6/12 | $10,504 | $12,160 | 49% | 67% | +$2,424 | -$0 | 0.0% | $60,768 (vs do-nothing +$3,948) |
| $751 | 12d | 22 Jul 2026 | $7.17 | 6/12 | $10,755 | $12,411 | 49% | 67% | +$2,385 | -$0 | 0.0% | $60,168 (vs do-nothing +$3,348) |
| $751 | 11d | 21 Jul 2026 | $6.67 | 6/12 | $10,915 | $12,571 | 49% | 67% | +$2,448 | -$0 | 0.0% | $59,868 (vs do-nothing +$3,048) |
| $751 | 10d | 20 Jul 2026 | $6.24 | 6/12 | $11,232 | $12,888 | 48% | 67% | +$2,505 | -$0 | 0.0% | $59,610 (vs do-nothing +$2,790) |
| $751 | 7d | 17 Jul 2026 | $5.69 | 4/12 | $9,754 | $11,962 | 48% | 67% | +$2,264 | -$0 | 0.0% | $58,460 (vs do-nothing +$1,640) |
| $751 | 5d | 15 Jul 2026 | $4.58 | 4/12 | $10,992 | $13,200 | 47% | 66% | +$2,555 | -$0 | 0.0% | $58,016 (vs do-nothing +$1,196) |
| $751 | 4d | 14 Jul 2026 | $4.05 | 4/12 | $12,150 | $14,358 | 47% | 66% | +$2,927 | -$0 | 0.0% | $57,804 (vs do-nothing +$984) |
| $750 | 21d | 31 Jul 2026 | $11.42 | 6/12 | $9,789 | $11,445 | 47% | 71% | +$3,701 | -$0 | 0.0% | $62,118 (vs do-nothing +$5,298) |
| $750 | 14d | 24 Jul 2026 | $8.80 | 6/12 | $11,314 | $12,970 | 47% | 66% | +$2,463 | -$0 | 0.0% | $60,546 (vs do-nothing +$3,726) |
| $750 | 13d | 23 Jul 2026 | $7.85 | 6/12 | $10,869 | $12,525 | 46% | 66% | +$1,819 | -$0 | 0.0% | $59,976 (vs do-nothing +$3,156) |
| $750 | 12d | 22 Jul 2026 | $7.80 | 5/12 | $9,750 | $11,682 | 46% | 66% | +$2,012 | -$0 | 0.0% | $59,425 (vs do-nothing +$2,605) |
| $749 | 21d | 31 Jul 2026 | $12.06 | 6/12 | $10,337 | $11,993 | 46% | 66% | +$2,220 | -$0 | 0.0% | $61,902 (vs do-nothing +$5,082) |
| $750 | 11d | 21 Jul 2026 | $7.27 | 5/12 | $9,914 | $11,846 | 46% | 65% | +$2,023 | -$0 | 0.0% | $59,160 (vs do-nothing +$2,340) |
| $750 | 10d | 20 Jul 2026 | $6.83 | 5/12 | $10,245 | $12,177 | 45% | 65% | +$2,047 | -$0 | 0.0% | $58,940 (vs do-nothing +$2,120) |
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.