12 contracts (1,200 sh) | BE SS: $764.00 | CC-SS: $751.02 | IV: LOW | Accounts: Neville:0865
| Max Loss | $148,800 | (ND $124.00 + SW $0) x 1200 |
| Normal income ref | $20,057/mo | 45% ann ROI on ML |
| Hedge rolling cost | $0/mo | |
| Unrealized P&L | $55,200 | 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 × $758 | 75% | $10,131 | $1,690 |
| 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 | 1.7% | 91% | 17% | $684 | $2,931 | -$7,200 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 12 × $764 1.7% OTM over spot $751.02 17 Jul 2026 (7d, $0.57 mid) = $684 credit for the 7d cycle → $2,931/mo projected Survival (stays ≤ $764) 91% Breach risk 9% POP (stays ≤ $764.58) 92% EV / mo +$1,963 🛡 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) 19% Flat exit net (mid-life) -$3,933 Free roll-up +$2/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: $5.44/sh now → $3.85 mid-life (likely $3.60–$5.85) → ≈ $0 at expiry | you banked $0.57/sh, so a flat mid-life exit nets -$3.28/sh | roll rows are incremental, the banked premium stays yours 📊 Across 561 simulated challenges: the $764 strike is typically first touched on day 5 of 7, at $766 (overshoots $2.38). 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 $751.02: 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 $0.57 collected) or spot ≥ $764.58 (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 $756.73 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 0.82 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $751.02, where you are whole again, by expiry) Starting unrealized P&L: $55,200 + Fortress recovery (un-capped): +$0 − CC assignment net of premium (12 × $764): -$0 Total Position P&L @ SS: $55,200 (+$0 vs today) Do-nothing baseline at SS: $56,184 (this trade vs do-nothing: $-984, the opportunity cost of earning $2,931/mo FIGHT income now) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 33% normal ← lean | 12 × $760 | 17 Jul | 7d | 1.2% | 82% | 37% | $1,632 | $6,994 | -$3,137 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 12 × $760 1.2% OTM over spot $751.02 17 Jul 2026 (7d, $1.37 mid) = $1,632 credit for the 7d cycle → $6,994/mo projected Survival (stays ≤ $760) 82% Breach risk 18% POP (stays ≤ $761.37) 85% EV / mo +$3,707 🛡 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) -$2,961 Free roll-up +$2/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: $5.41/sh now → $3.83 mid-life (likely $3.94–$6.36) → ≈ $0 at expiry | you banked $1.36/sh, so a flat mid-life exit nets -$2.47/sh | roll rows are incremental, the banked premium stays yours 📊 Across 975 simulated challenges: the $760 strike is typically first touched on day 4 of 7, at $763 (overshoots $2.68). 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 ✓ $760 is at/above CC-SS $751.02: 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 $1.36 collected) or spot ≥ $761.37 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $760)); NOT the premium you collected. Momentum override: two daily closes above $756.73 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 0.82 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $751.02, where you are whole again, by expiry) Starting unrealized P&L: $55,200 + Fortress recovery (un-capped): +$0 − CC assignment net of premium (12 × $760): -$0 Total Position P&L @ SS: $55,200 (+$0 vs today) Do-nothing baseline at SS: $56,184 (this trade vs do-nothing: $-984, the opportunity cost of earning $6,994/mo FIGHT income now) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 🎯 50% normal | 12 × $758 | 17 Jul | 7d | 0.9% | 75% | 43% | $2,364 | $10,131 | — | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 12 × $758 0.9% OTM over spot $751.02 17 Jul 2026 (7d, $1.98 mid) = $2,364 credit for the 7d cycle → $10,131/mo projected Survival (stays ≤ $758) 75% Breach risk 25% POP (stays ≤ $759.98) 81% EV / mo +$4,598 🛡 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) 43% Flat exit net (mid-life) -$2,217 Free roll-up +$2/wk Safest escape (by 31 Jul 2026) $775 @ 86% POP 83% 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: $5.40/sh now → $3.82 mid-life (likely $4.28–$6.40) → ≈ $0 at expiry | you banked $1.97/sh, so a flat mid-life exit nets -$1.85/sh | roll rows are incremental, the banked premium stays yours 📊 Across 1,290 simulated challenges: the $758 strike is typically first touched on day 4 of 7, at $760 (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.
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 $751.02: 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 $1.97 collected) or spot ≥ $759.98 (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 $756.73 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 0.82 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $751.02, where you are whole again, by expiry) Starting unrealized P&L: $55,200 + Fortress recovery (un-capped): +$0 − CC assignment net of premium (12 × $758): -$0 Total Position P&L @ SS: $55,200 (+$0 vs today) Do-nothing baseline at SS: $56,184 (this trade vs do-nothing: $-984, the opportunity cost of earning $10,131/mo FIGHT income now) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 100% normal | 12 × $753 | 17 Jul | 7d | 0.3% | 57% | 86% | $5,028 | $21,549 | +$11,417 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 12 × $753 0.3% OTM over spot $751.02 17 Jul 2026 (7d, $4.20 mid) = $5,028 credit for the 7d cycle → $21,549/mo projected Survival (stays ≤ $753) 57% Breach risk 43% POP (stays ≤ $757.20) 71% EV / mo +$6,699 🛡 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) 69% Flat exit net (mid-life) +$478 Free roll-up +$2/wk Safest escape (by 31 Jul 2026) $775 @ 91% 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: $5.36/sh now → $3.79 mid-life (likely $5.09–$7.33) → ≈ $0 at expiry | you banked $4.19/sh, so a flat mid-life exit nets +$0.40/sh | roll rows are incremental, the banked premium stays yours 📊 Across 2,076 simulated challenges: the $753 strike is typically first touched on day 2 of 7, at $756 (overshoots $2.85). 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 ✓ $753 is at/above CC-SS $751.02: 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 < $1.05/sh (~25% of the $4.19 collected) or spot ≥ $757.20 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $753)); NOT the premium you collected. Momentum override: two daily closes above $756.73 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 0.82 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $751.02, where you are whole again, by expiry) Starting unrealized P&L: $55,200 + Fortress recovery (un-capped): +$0 − CC assignment net of premium (12 × $753): -$0 Total Position P&L @ SS: $55,200 (+$0 vs today) Do-nothing baseline at SS: $56,184 (this trade vs do-nothing: $-984, the opportunity cost of earning $21,549/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: 0.816 (IBKR) | Recovery@SS: +$0 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $56,184
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $757 | 5d | 15 Jul 2026 | $1.45 | 12/12 | $10,440 | $10,440 | 77% | 82% | +$5,105 | -$0 | 0.0% | $56,940 (vs do-nothing +$756) |
| $756 | 4d | 14 Jul 2026 | $1.38 | 10/12 | $10,350 | $10,842 | 76% | 82% | +$5,126 | -$0 | 0.0% | $56,744 (vs do-nothing +$560) |
| $758 | 7d | 17 Jul 2026 | $1.97 | 12/12 | $10,131 | $10,131 | 75% | 81% | +$4,598 | -$0 | 0.0% | $57,564 (vs do-nothing +$1,380) |
| $756 | 5d | 15 Jul 2026 | $1.79 | 10/12 | $10,740 | $11,232 | 73% | 79% | +$4,781 | -$0 | 0.0% | $57,154 (vs do-nothing +$970) |
| $757 | 7d | 17 Jul 2026 | $2.33 | 11/12 | $10,984 | $11,230 | 72% | 79% | +$4,624 | -$0 | 0.0% | $57,845 (vs do-nothing +$1,661) |
| $755 | 4d | 14 Jul 2026 | $1.73 | 8/12 | $10,380 | $11,364 | 71% | 79% | +$4,611 | -$0 | 0.0% | $56,912 (vs do-nothing +$728) |
| $757 | 10d | 20 Jul 2026 | $2.81 | 12/12 | $10,116 | $10,116 | 70% | 77% | +$3,979 | -$0 | 0.0% | $58,572 (vs do-nothing +$2,388) |
| $757 | 11d | 21 Jul 2026 | $3.19 | 12/12 | $10,440 | $10,440 | 68% | 77% | +$3,980 | -$0 | 0.0% | $59,028 (vs do-nothing +$2,844) |
| $755 | 5d | 15 Jul 2026 | $2.18 | 8/12 | $10,464 | $11,448 | 68% | 77% | +$4,220 | -$0 | 0.0% | $57,272 (vs do-nothing +$1,088) |
| $756 | 7d | 17 Jul 2026 | $2.74 | 9/12 | $10,569 | $11,307 | 68% | 77% | +$4,135 | -$0 | 0.0% | $57,912 (vs do-nothing +$1,728) |
| $758 | 14d | 24 Jul 2026 | $4.10 | 12/12 | $10,543 | $10,543 | 67% | 76% | +$3,926 | -$0 | 0.0% | $60,120 (vs do-nothing +$3,936) |
| $757 | 12d | 22 Jul 2026 | $3.68 | 11/12 | $10,120 | $10,366 | 67% | 76% | +$3,745 | -$0 | 0.0% | $59,330 (vs do-nothing +$3,146) |
| $756 | 10d | 20 Jul 2026 | $3.24 | 11/12 | $10,692 | $10,938 | 66% | 76% | +$3,923 | -$0 | 0.0% | $58,846 (vs do-nothing +$2,662) |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $755 | 6d | 16 Jul 2026 | $2.64 | 8/12 | $10,560 | $11,544 | 66% | 76% | +$3,960 | -$0 | 0.0% | $57,640 (vs do-nothing +$1,456) |
| $754 | 4d | 14 Jul 2026 | $2.14 | 7/12 | $11,235 | $12,465 | 66% | 76% | +$4,492 | -$0 | 0.0% | $57,108 (vs do-nothing +$924) |
| $756 | 11d | 21 Jul 2026 | $3.63 | 11/12 | $10,890 | $11,136 | 65% | 75% | +$3,881 | -$0 | 0.0% | $59,275 (vs do-nothing +$3,091) |
| $759 | 21d | 31 Jul 2026 | $6.10 | 12/12 | $10,457 | $10,457 | 65% | 75% | +$3,687 | -$0 | 0.0% | $62,520 (vs do-nothing +$6,336) |
| $757 | 14d | 24 Jul 2026 | $4.55 | 11/12 | $10,725 | $10,971 | 65% | 75% | +$3,787 | -$0 | 0.0% | $60,287 (vs do-nothing +$4,103) |
| $755 | 7d | 17 Jul 2026 | $3.18 | 8/12 | $10,903 | $11,887 | 65% | 75% | +$3,960 | -$0 | 0.0% | $58,072 (vs do-nothing +$1,888) |
| $756 | 12d | 22 Jul 2026 | $4.13 | 10/12 | $10,325 | $10,817 | 64% | 74% | +$3,583 | -$0 | 0.0% | $59,494 (vs do-nothing +$3,310) |
| $754 | 5d | 15 Jul 2026 | $2.62 | 7/12 | $11,004 | $12,234 | 64% | 74% | +$4,013 | -$0 | 0.0% | $57,444 (vs do-nothing +$1,260) |
| $758 | 21d | 31 Jul 2026 | $6.57 | 11/12 | $10,324 | $10,570 | 63% | 74% | +$3,493 | -$0 | 0.0% | $62,509 (vs do-nothing +$6,325) |
| $755 | 10d | 20 Jul 2026 | $3.70 | 10/12 | $11,100 | $11,592 | 63% | 74% | +$3,780 | -$0 | 0.0% | $59,064 (vs do-nothing +$2,880) |
| $756 | 14d | 24 Jul 2026 | $5.03 | 10/12 | $10,779 | $11,271 | 63% | 74% | +$3,609 | -$0 | 0.0% | $60,394 (vs do-nothing +$4,210) |
| $755 | 11d | 21 Jul 2026 | $4.11 | 9/12 | $10,088 | $10,826 | 62% | 73% | +$3,366 | -$0 | 0.0% | $59,145 (vs do-nothing +$2,961) |
| $757 | 21d | 31 Jul 2026 | $7.07 | 10/12 | $10,100 | $10,592 | 61% | 73% | +$3,286 | -$0 | 0.0% | $62,434 (vs do-nothing +$6,250) |
| $755 | 12d | 22 Jul 2026 | $4.62 | 9/12 | $10,395 | $11,133 | 61% | 73% | +$3,394 | -$0 | 0.0% | $59,604 (vs do-nothing +$3,420) |
| $754 | 7d | 17 Jul 2026 | $3.67 | 7/12 | $11,010 | $12,240 | 61% | 73% | +$3,698 | -$0 | 0.0% | $58,179 (vs do-nothing +$1,995) |
| $755 | 13d | 23 Jul 2026 | $5.04 | 9/12 | $10,468 | $11,206 | 61% | 73% | +$3,318 | -$0 | 0.0% | $59,982 (vs do-nothing +$3,798) |
| $753 | 4d | 14 Jul 2026 | $2.60 | 6/12 | $11,700 | $13,176 | 61% | 73% | +$4,185 | -$0 | 0.0% | $57,252 (vs do-nothing +$1,068) |
| $755 | 14d | 24 Jul 2026 | $5.54 | 9/12 | $10,684 | $11,422 | 60% | 72% | +$3,394 | -$0 | 0.0% | $60,432 (vs do-nothing +$4,248) |
| $754 | 10d | 20 Jul 2026 | $4.20 | 8/12 | $10,080 | $11,064 | 60% | 72% | +$3,189 | -$0 | 0.0% | $58,888 (vs do-nothing +$2,704) |
| $756 | 21d | 31 Jul 2026 | $7.59 | 10/12 | $10,843 | $11,335 | 60% | 72% | +$3,391 | -$0 | 0.0% | $62,954 (vs do-nothing +$6,770) |
| $754 | 11d | 21 Jul 2026 | $4.61 | 8/12 | $10,058 | $11,042 | 59% | 72% | +$3,118 | -$0 | 0.0% | $59,216 (vs do-nothing +$3,032) |
| $753 | 5d | 15 Jul 2026 | $3.10 | 6/12 | $11,160 | $12,636 | 59% | 72% | +$3,642 | -$0 | 0.0% | $57,552 (vs do-nothing +$1,368) |
| $754 | 12d | 22 Jul 2026 | $5.14 | 8/12 | $10,280 | $11,264 | 59% | 72% | +$3,155 | -$0 | 0.0% | $59,640 (vs do-nothing +$3,456) |
| $755 | 21d | 31 Jul 2026 | $8.13 | 9/12 | $10,453 | $11,191 | 58% | 71% | +$3,142 | -$0 | 0.0% | $62,763 (vs do-nothing +$6,579) |
| $754 | 14d | 24 Jul 2026 | $6.07 | 8/12 | $10,406 | $11,390 | 58% | 71% | +$3,130 | -$0 | 0.0% | $60,384 (vs do-nothing +$4,200) |
| $753 | 7d | 17 Jul 2026 | $4.19 | 6/12 | $10,774 | $12,250 | 57% | 71% | +$3,350 | -$0 | 0.0% | $58,206 (vs do-nothing +$2,022) |
| $753 | 10d | 20 Jul 2026 | $4.73 | 8/12 | $11,352 | $12,336 | 57% | 71% | +$3,327 | -$0 | 0.0% | $59,312 (vs do-nothing +$3,128) |
| $753 | 11d | 21 Jul 2026 | $5.15 | 8/12 | $11,236 | $12,220 | 56% | 70% | +$3,251 | -$0 | 0.0% | $59,648 (vs do-nothing +$3,464) |
| $754 | 21d | 31 Jul 2026 | $8.69 | 9/12 | $11,173 | $11,911 | 56% | 70% | +$3,238 | -$0 | 0.0% | $63,267 (vs do-nothing +$7,083) |
| $753 | 12d | 22 Jul 2026 | $5.69 | 8/12 | $11,380 | $12,364 | 56% | 70% | +$3,282 | -$0 | 0.0% | $60,080 (vs do-nothing +$3,896) |
| $752 | 4d | 14 Jul 2026 | $3.11 | 5/12 | $11,662 | $13,384 | 55% | 71% | +$3,671 | -$0 | 0.0% | $57,329 (vs do-nothing +$1,145) |
| $753 | 14d | 24 Jul 2026 | $6.63 | 8/12 | $11,366 | $12,350 | 55% | 70% | +$3,249 | -$0 | 0.0% | $60,832 (vs do-nothing +$4,648) |
| $752 | 5d | 15 Jul 2026 | $3.63 | 5/12 | $10,890 | $12,612 | 55% | 70% | +$3,219 | -$0 | 0.0% | $57,589 (vs do-nothing +$1,405) |
| $753 | 21d | 31 Jul 2026 | $9.27 | 8/12 | $10,594 | $11,578 | 54% | 70% | +$2,948 | -$0 | 0.0% | $62,944 (vs do-nothing +$6,760) |
| $752 | 7d | 17 Jul 2026 | $4.74 | 5/12 | $10,157 | $11,879 | 54% | 70% | +$2,900 | -$0 | 0.0% | $58,144 (vs do-nothing +$1,960) |
| $752 | 10d | 20 Jul 2026 | $5.30 | 7/12 | $11,130 | $12,360 | 53% | 69% | +$3,030 | -$0 | 0.0% | $59,320 (vs do-nothing +$3,136) |
| $752 | 11d | 21 Jul 2026 | $5.72 | 7/12 | $10,920 | $12,150 | 53% | 69% | +$2,946 | -$0 | 0.0% | $59,614 (vs do-nothing +$3,430) |
| $752 | 12d | 22 Jul 2026 | $6.26 | 7/12 | $10,955 | $12,185 | 53% | 69% | +$2,956 | -$0 | 0.0% | $59,992 (vs do-nothing +$3,808) |
| $752 | 14d | 24 Jul 2026 | $7.21 | 7/12 | $10,815 | $12,045 | 53% | 69% | +$2,917 | -$0 | 0.0% | $60,657 (vs do-nothing +$4,473) |
| $752 | 21d | 31 Jul 2026 | $9.87 | 8/12 | $11,280 | $12,264 | 52% | 69% | +$3,006 | -$0 | 0.0% | $63,424 (vs do-nothing +$7,240) |
| $751 | 21d | 31 Jul 2026 | $10.49 | 7/12 | $10,490 | $11,720 | 51% | 68% | +$2,668 | -$0 | 0.0% | $62,939 (vs do-nothing +$6,755) |
| $751 | 14d | 24 Jul 2026 | $7.82 | 6/12 | $10,054 | $11,530 | 50% | 68% | +$2,538 | -$0 | 0.0% | $60,372 (vs do-nothing +$4,188) |
| $751 | 12d | 22 Jul 2026 | $6.86 | 6/12 | $10,290 | $11,766 | 50% | 68% | +$2,594 | -$0 | 0.0% | $59,796 (vs do-nothing +$3,612) |
| $751 | 11d | 21 Jul 2026 | $6.32 | 6/12 | $10,342 | $11,818 | 50% | 68% | +$2,589 | -$0 | 0.0% | $59,472 (vs do-nothing +$3,288) |
| $751 | 10d | 20 Jul 2026 | $5.90 | 6/12 | $10,620 | $12,096 | 50% | 68% | +$2,670 | -$0 | 0.0% | $59,220 (vs do-nothing +$3,036) |
| $751 | 7d | 17 Jul 2026 | $5.33 | 5/12 | $11,421 | $13,143 | 50% | 68% | +$2,959 | -$0 | 0.0% | $58,429 (vs do-nothing +$2,245) |
| $751 | 5d | 15 Jul 2026 | $4.20 | 4/12 | $10,080 | $12,048 | 50% | 68% | +$2,630 | -$0 | 0.0% | $57,528 (vs do-nothing +$1,344) |
| $751 | 4d | 14 Jul 2026 | $3.68 | 4/12 | $11,040 | $13,008 | 50% | 68% | +$3,045 | -$0 | 0.0% | $57,320 (vs do-nothing +$1,136) |
| $750 | 21d | 31 Jul 2026 | $11.10 | 7/12 | $11,100 | $12,330 | 49% | 67% | +$2,706 | -$0 | 0.0% | $62,666 (vs do-nothing +$6,482) |
| $750 | 14d | 24 Jul 2026 | $8.43 | 6/12 | $10,839 | $12,315 | 48% | 67% | +$2,594 | -$0 | 0.0% | $60,138 (vs do-nothing +$3,954) |
| $750 | 13d | 23 Jul 2026 | $7.41 | 6/12 | $10,260 | $11,736 | 48% | 66% | +$1,872 | -$0 | 0.0% | $59,526 (vs do-nothing +$3,342) |
| $750 | 12d | 22 Jul 2026 | $7.41 | 6/12 | $11,115 | $12,591 | 48% | 67% | +$2,537 | -$0 | 0.0% | $59,526 (vs do-nothing +$3,342) |
| $750 | 11d | 21 Jul 2026 | $6.88 | 6/12 | $11,258 | $12,734 | 48% | 66% | +$2,541 | -$0 | 0.0% | $59,208 (vs do-nothing +$3,024) |
| $750 | 10d | 20 Jul 2026 | $6.48 | 6/12 | $11,664 | $13,140 | 47% | 66% | +$2,652 | -$0 | 0.0% | $58,968 (vs do-nothing +$2,784) |
| $749 | 21d | 31 Jul 2026 | $11.73 | 6/12 | $10,054 | $11,530 | 47% | 67% | +$2,350 | -$0 | 0.0% | $61,518 (vs do-nothing +$5,334) |
| $750 | 7d | 17 Jul 2026 | $5.96 | 4/12 | $10,217 | $12,185 | 47% | 67% | +$2,476 | -$0 | 0.0% | $57,832 (vs do-nothing +$1,648) |
| $750 | 6d | 16 Jul 2026 | $5.33 | 4/12 | $10,660 | $12,628 | 46% | 66% | +$2,448 | -$0 | 0.0% | $57,580 (vs do-nothing +$1,396) |
| $749 | 14d | 24 Jul 2026 | $9.03 | 6/12 | $11,610 | $13,086 | 46% | 66% | +$2,587 | -$0 | 0.0% | $59,898 (vs do-nothing +$3,714) |
| $750 | 5d | 15 Jul 2026 | $4.81 | 4/12 | $11,544 | $13,512 | 46% | 66% | +$2,684 | -$0 | 0.0% | $57,372 (vs do-nothing +$1,188) |
| $748 | 21d | 31 Jul 2026 | $12.39 | 6/12 | $10,620 | $12,096 | 46% | 66% | +$2,376 | -$0 | 0.0% | $61,314 (vs do-nothing +$5,130) |
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.