12 contracts (1,200 sh) | BE SS: $764.00 | CC-SS: $697.30 | IV: LOW | Accounts: Neville:0865
| Max Loss | $148,800 | (ND $124.00 + SW $0) x 1200 |
| Normal income ref | $20,674/mo | 45% ann ROI on ML |
| Hedge rolling cost | $0/mo | |
| Unrealized P&L | $52,488 | 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 | 76% | $10,800 | $2,095 |
| Rung | Sell | Expiry | DTE | OTM | Survival | Touch odds | Per cycle | Income/mo | Δ vs pick | Cap give-up | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ▸ | 🛡 safe yield | 12 × $763 | 17 Jul | 7d | 1.6% | 90% | 20% | $936 | $4,011 | -$6,789 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 12 × $763 1.6% OTM over spot $750.65 17 Jul 2026 (7d, $0.79 mid) = $936 credit for the 7d cycle → $4,011/mo projected Survival (stays ≤ $763) 90% Breach risk 10% POP (stays ≤ $763.79) 92% EV / mo +$2,829 🛡 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) 22% Flat exit net (mid-life) -$4,091 Free roll-up +$1/wk Safest escape (by 31 Jul 2026) $775 @ 81% POP 75% survival Roll menuyour doors if the call gets challenged; each row = buy back the 12 calls + sell the new ones, one order. Prices assume the central case (day 3 of 7); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $5.92/sh now → $4.19 mid-life (likely $3.90–$6.39) → ≈ $0 at expiry | you banked $0.78/sh, so a flat mid-life exit nets -$3.41/sh | roll rows are incremental, the banked premium stays yours 📊 Across 654 simulated challenges: the $763 strike is typically first touched on day 5 of 7, at $765 (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 ✓ $763 is at/above CC-SS $697.30: 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 < $0.20/sh (~25% of the $0.78 collected) or spot ≥ $763.79 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $763)); NOT the premium you collected. Momentum override: two daily closes above $756.79 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 0.90 (fallback)
V-BOUNCE STRESS (stock → CC-SS $697.30, where you are whole again, by expiry) Starting unrealized P&L: $52,488 + Fortress recovery (un-capped): +$0 − CC assignment net of premium (12 × $763): -$0 Total Position P&L @ SS: $52,488 (+$0 vs today) Do-nothing baseline at SS: $53,532 (this trade vs do-nothing: $-1,044, the opportunity cost of earning $4,011/mo FIGHT income now) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 33% normal ← lean | 11 × $760 | 17 Jul | 7d | 1.2% | 83% | 35% | $1,617 | $6,930 | -$3,870 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 11 × $760 1.2% OTM over spot $750.65 17 Jul 2026 (7d, $1.48 mid) = $1,617 credit for the 7d cycle → $6,930/mo projected Survival (stays ≤ $760) 83% Breach risk 17% POP (stays ≤ $761.48) 86% EV / mo +$4,192 🛡 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) 31% Flat exit net (mid-life) -$2,973 Free roll-up +$1/wk Safest escape (by 31 Jul 2026) $774 @ 83% POP 79% 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: $5.90/sh now → $4.17 mid-life (likely $4.29–$6.66) → ≈ $0 at expiry | you banked $1.47/sh, so a flat mid-life exit nets -$2.70/sh | roll rows are incremental, the banked premium stays yours 📊 Across 921 simulated challenges: the $760 strike is typically first touched on day 4 of 7, at $762 (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 ✓ $760 is at/above CC-SS $697.30: 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 < $0.37/sh (~25% of the $1.47 collected) or spot ≥ $761.48 (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 $756.79 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 0.90 (fallback)
V-BOUNCE STRESS (stock → CC-SS $697.30, where you are whole again, by expiry) Starting unrealized P&L: $52,488 + Fortress recovery (un-capped): +$0 − CC assignment net of premium (11 × $760): -$0 + Conservative CC premium (1 × $764): +$87 Total Position P&L @ SS: $52,575 (+$87 vs today) Do-nothing baseline at SS: $53,532 (this trade vs do-nothing: $-957, the opportunity cost of earning $6,930/mo FIGHT income now) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 🎯 50% normal | 12 × $758 | 17 Jul | 7d | 1.0% | 76% | 41% | $2,520 | $10,800 | — | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 12 × $758 1.0% OTM over spot $750.65 17 Jul 2026 (7d, $2.12 mid) = $2,520 credit for the 7d cycle → $10,800/mo projected Survival (stays ≤ $758) 76% Breach risk 24% POP (stays ≤ $760.12) 82% EV / mo +$5,762 🛡 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) 41% Flat exit net (mid-life) -$2,474 Free roll-up +$1/wk Safest escape (by 31 Jul 2026) $775 @ 86% POP 84% 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: $5.89/sh now → $4.16 mid-life (likely $4.54–$6.87) → ≈ $0 at expiry | you banked $2.10/sh, so a flat mid-life exit nets -$2.06/sh | roll rows are incremental, the banked premium stays yours 📊 Across 1,220 simulated challenges: the $758 strike is typically first touched on day 4 of 7, at $760 (overshoots $2.40). 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 $697.30: 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 < $0.53/sh (~25% of the $2.10 collected) or spot ≥ $760.12 (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 $756.79 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 0.90 (fallback)
V-BOUNCE STRESS (stock → CC-SS $697.30, where you are whole again, by expiry) Starting unrealized P&L: $52,488 + Fortress recovery (un-capped): +$0 − CC assignment net of premium (12 × $758): -$0 Total Position P&L @ SS: $52,488 (+$0 vs today) Do-nothing baseline at SS: $53,532 (this trade vs do-nothing: $-1,044, the opportunity cost of earning $10,800/mo FIGHT income now) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 100% normal | 11 × $753 | 17 Jul | 7d | 0.3% | 59% | 83% | $4,840 | $20,743 | +$9,943 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 11 × $753 0.3% OTM over spot $750.65 17 Jul 2026 (7d, $4.42 mid) = $4,840 credit for the 7d cycle → $20,743/mo projected Survival (stays ≤ $753) 59% Breach risk 41% POP (stays ≤ $757.41) 73% EV / mo +$8,021 🛡 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) 68% Flat exit net (mid-life) +$292 Free roll-up +$3/wk Safest escape (by 31 Jul 2026) $774 @ 90% POP 89% 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: $5.85/sh now → $4.13 mid-life (likely $5.50–$7.82) → ≈ $0 at expiry | you banked $4.40/sh, so a flat mid-life exit nets +$0.27/sh | roll rows are incremental, the banked premium stays yours 📊 Across 2,034 simulated challenges: the $753 strike is typically first touched on day 2 of 7, at $756 (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 ✓ $753 is at/above CC-SS $697.30: 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 < $1.10/sh (~25% of the $4.40 collected) or spot ≥ $757.41 (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 $756.79 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 0.90 (fallback)
V-BOUNCE STRESS (stock → CC-SS $697.30, where you are whole again, by expiry) Starting unrealized P&L: $52,488 + Fortress recovery (un-capped): +$0 − CC assignment net of premium (11 × $753): -$0 + Conservative CC premium (1 × $764): +$87 Total Position P&L @ SS: $52,575 (+$87 vs today) Do-nothing baseline at SS: $53,532 (this trade vs do-nothing: $-957, the opportunity cost of earning $20,743/mo FIGHT income now) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Every eligible strike x expiry in the 4-45 DTE band (9 expiries scanned, 166 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: 0.900 (fallback) | Recovery@SS: +$0 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $53,532
| 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 | $1.19 | 12/12 | $10,710 | $10,710 | 82% | 86% | +$6,979 | -$0 | 0.0% | $53,916 (vs do-nothing +$384) |
| $757 | 5d | 15 Jul 2026 | $1.59 | 11/12 | $10,494 | $10,755 | 79% | 84% | +$6,141 | -$0 | 0.0% | $54,324 (vs do-nothing +$792) |
| $756 | 4d | 14 Jul 2026 | $1.51 | 10/12 | $11,325 | $11,847 | 78% | 84% | +$6,796 | -$0 | 0.0% | $54,172 (vs do-nothing +$640) |
| $758 | 7d | 17 Jul 2026 | $2.10 | 12/12 | $10,800 | $10,800 | 76% | 82% | +$5,762 | -$0 | 0.0% | $55,008 (vs do-nothing +$1,476) |
| $756 | 5d | 15 Jul 2026 | $1.95 | 9/12 | $10,530 | $11,313 | 74% | 81% | +$5,714 | -$0 | 0.0% | $54,504 (vs do-nothing +$972) |
| $755 | 4d | 14 Jul 2026 | $1.88 | 8/12 | $11,280 | $12,324 | 73% | 81% | +$6,257 | -$0 | 0.0% | $54,340 (vs do-nothing +$808) |
| $757 | 7d | 17 Jul 2026 | $2.48 | 10/12 | $10,629 | $11,151 | 73% | 80% | +$5,333 | -$0 | 0.0% | $55,142 (vs do-nothing +$1,610) |
| $757 | 10d | 20 Jul 2026 | $2.95 | 12/12 | $10,620 | $10,620 | 71% | 79% | +$4,951 | -$0 | 0.0% | $56,028 (vs do-nothing +$2,496) |
| $755 | 5d | 15 Jul 2026 | $2.36 | 8/12 | $11,328 | $12,372 | 70% | 79% | +$5,692 | -$0 | 0.0% | $54,724 (vs do-nothing +$1,192) |
| $756 | 7d | 17 Jul 2026 | $2.90 | 9/12 | $11,186 | $11,969 | 70% | 78% | +$5,244 | -$0 | 0.0% | $55,359 (vs do-nothing +$1,827) |
| $757 | 11d | 21 Jul 2026 | $3.33 | 12/12 | $10,898 | $10,898 | 70% | 78% | +$4,869 | -$0 | 0.0% | $56,484 (vs do-nothing +$2,952) |
| $758 | 14d | 24 Jul 2026 | $4.25 | 12/12 | $10,929 | $10,929 | 68% | 77% | +$4,635 | -$0 | 0.0% | $57,588 (vs do-nothing +$4,056) |
| $754 | 4d | 14 Jul 2026 | $2.31 | 6/12 | $10,395 | $11,961 | 68% | 78% | +$5,307 | -$0 | 0.0% | $54,396 (vs do-nothing +$864) |
Showing the 60 next-safest rows of 153.
| 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 | $2.81 | 8/12 | $11,240 | $12,284 | 68% | 78% | +$5,258 | -$0 | 0.0% | $55,084 (vs do-nothing +$1,552) |
| $756 | 10d | 20 Jul 2026 | $3.39 | 11/12 | $11,187 | $11,448 | 68% | 77% | +$4,903 | -$0 | 0.0% | $56,304 (vs do-nothing +$2,772) |
| $756 | 11d | 21 Jul 2026 | $3.78 | 11/12 | $11,340 | $11,601 | 66% | 76% | +$4,769 | -$0 | 0.0% | $56,733 (vs do-nothing +$3,201) |
| $755 | 7d | 17 Jul 2026 | $3.37 | 8/12 | $11,554 | $12,598 | 66% | 77% | +$5,107 | -$0 | 0.0% | $55,532 (vs do-nothing +$2,000) |
| $757 | 14d | 24 Jul 2026 | $4.71 | 11/12 | $11,102 | $11,363 | 66% | 76% | +$4,480 | -$0 | 0.0% | $57,756 (vs do-nothing +$4,224) |
| $759 | 21d | 31 Jul 2026 | $6.25 | 12/12 | $10,714 | $10,714 | 66% | 76% | +$4,167 | -$0 | 0.0% | $59,988 (vs do-nothing +$6,456) |
| $754 | 5d | 15 Jul 2026 | $2.81 | 7/12 | $11,802 | $13,107 | 66% | 77% | +$5,442 | -$0 | 0.0% | $54,890 (vs do-nothing +$1,358) |
| $755 | 10d | 20 Jul 2026 | $3.87 | 9/12 | $10,449 | $11,232 | 64% | 75% | +$4,303 | -$0 | 0.0% | $56,232 (vs do-nothing +$2,700) |
| $758 | 21d | 31 Jul 2026 | $6.74 | 11/12 | $10,591 | $10,852 | 64% | 75% | +$3,981 | -$0 | 0.0% | $59,989 (vs do-nothing +$6,457) |
| $755 | 11d | 21 Jul 2026 | $4.27 | 9/12 | $10,481 | $11,264 | 63% | 75% | +$4,155 | -$0 | 0.0% | $56,592 (vs do-nothing +$3,060) |
| $756 | 14d | 24 Jul 2026 | $5.20 | 10/12 | $11,143 | $11,665 | 63% | 75% | +$4,277 | -$0 | 0.0% | $57,862 (vs do-nothing +$4,330) |
| $753 | 4d | 14 Jul 2026 | $2.80 | 5/12 | $10,500 | $12,327 | 63% | 76% | +$4,870 | -$0 | 0.0% | $54,497 (vs do-nothing +$965) |
| $755 | 12d | 22 Jul 2026 | $4.78 | 9/12 | $10,755 | $11,538 | 62% | 74% | +$4,127 | -$0 | 0.0% | $57,051 (vs do-nothing +$3,519) |
| $754 | 7d | 17 Jul 2026 | $3.86 | 7/12 | $11,580 | $12,885 | 62% | 75% | +$4,734 | -$0 | 0.0% | $55,625 (vs do-nothing +$2,093) |
| $757 | 21d | 31 Jul 2026 | $7.24 | 10/12 | $10,343 | $10,865 | 62% | 74% | +$3,737 | -$0 | 0.0% | $59,902 (vs do-nothing +$6,370) |
| $754 | 10d | 20 Jul 2026 | $4.38 | 8/12 | $10,512 | $11,556 | 61% | 74% | +$4,055 | -$0 | 0.0% | $56,340 (vs do-nothing +$2,808) |
| $755 | 14d | 24 Jul 2026 | $5.72 | 9/12 | $11,031 | $11,814 | 61% | 73% | +$4,034 | -$0 | 0.0% | $57,897 (vs do-nothing +$4,365) |
| $753 | 5d | 15 Jul 2026 | $3.32 | 6/12 | $11,952 | $13,518 | 61% | 75% | +$5,059 | -$0 | 0.0% | $55,002 (vs do-nothing +$1,470) |
| $754 | 11d | 21 Jul 2026 | $4.79 | 8/12 | $10,451 | $11,495 | 60% | 73% | +$3,898 | -$0 | 0.0% | $56,668 (vs do-nothing +$3,136) |
| $756 | 21d | 31 Jul 2026 | $7.77 | 10/12 | $11,100 | $11,622 | 60% | 73% | +$3,862 | -$0 | 0.0% | $60,432 (vs do-nothing +$6,900) |
| $755 | 21d | 31 Jul 2026 | $8.31 | 9/12 | $10,684 | $11,467 | 60% | 76% | +$5,161 | -$0 | 0.0% | $60,228 (vs do-nothing +$6,696) |
| $753 | 7d | 17 Jul 2026 | $4.40 | 6/12 | $11,314 | $12,880 | 59% | 73% | +$4,375 | -$0 | 0.0% | $55,650 (vs do-nothing +$2,118) |
| $754 | 14d | 24 Jul 2026 | $6.26 | 8/12 | $10,731 | $11,775 | 58% | 72% | +$3,766 | -$0 | 0.0% | $57,844 (vs do-nothing +$4,312) |
| $753 | 10d | 20 Jul 2026 | $4.92 | 8/12 | $11,808 | $12,852 | 58% | 72% | +$4,254 | -$0 | 0.0% | $56,772 (vs do-nothing +$3,240) |
| $754 | 21d | 31 Jul 2026 | $8.88 | 9/12 | $11,417 | $12,200 | 58% | 75% | +$5,382 | -$0 | 0.0% | $60,741 (vs do-nothing +$7,209) |
| $753 | 11d | 21 Jul 2026 | $5.34 | 8/12 | $11,651 | $12,695 | 57% | 72% | +$4,091 | -$0 | 0.0% | $57,108 (vs do-nothing +$3,576) |
| $752 | 4d | 14 Jul 2026 | $3.33 | 5/12 | $12,488 | $14,314 | 57% | 73% | +$5,222 | -$0 | 0.0% | $54,762 (vs do-nothing +$1,230) |
| $752 | 5d | 15 Jul 2026 | $3.87 | 5/12 | $11,610 | $13,437 | 56% | 72% | +$4,494 | -$0 | 0.0% | $55,032 (vs do-nothing +$1,500) |
| $753 | 14d | 24 Jul 2026 | $6.83 | 8/12 | $11,709 | $12,753 | 56% | 71% | +$3,911 | -$0 | 0.0% | $58,300 (vs do-nothing +$4,768) |
| $752 | 7d | 17 Jul 2026 | $4.97 | 5/12 | $10,650 | $12,477 | 55% | 71% | +$3,799 | -$0 | 0.0% | $55,582 (vs do-nothing +$2,050) |
| $753 | 21d | 31 Jul 2026 | $9.46 | 8/12 | $10,811 | $11,855 | 55% | 70% | +$3,372 | -$0 | 0.0% | $60,404 (vs do-nothing +$6,872) |
| $752 | 10d | 20 Jul 2026 | $5.50 | 7/12 | $11,550 | $12,855 | 55% | 71% | +$3,888 | -$0 | 0.0% | $56,773 (vs do-nothing +$3,241) |
| $752 | 11d | 21 Jul 2026 | $5.92 | 7/12 | $11,302 | $12,607 | 54% | 71% | +$3,722 | -$0 | 0.0% | $57,067 (vs do-nothing +$3,535) |
| $752 | 14d | 24 Jul 2026 | $7.42 | 7/12 | $11,130 | $12,435 | 54% | 70% | +$3,515 | -$0 | 0.0% | $58,117 (vs do-nothing +$4,585) |
| $752 | 21d | 31 Jul 2026 | $10.07 | 8/12 | $11,509 | $12,553 | 53% | 70% | +$3,444 | -$0 | 0.0% | $60,892 (vs do-nothing +$7,360) |
| $751 | 4d | 14 Jul 2026 | $3.92 | 4/12 | $11,760 | $13,848 | 52% | 71% | +$4,451 | -$0 | 0.0% | $54,752 (vs do-nothing +$1,220) |
| $751 | 5d | 15 Jul 2026 | $4.47 | 4/12 | $10,728 | $12,816 | 52% | 71% | +$3,818 | -$0 | 0.0% | $54,972 (vs do-nothing +$1,440) |
| $751 | 7d | 17 Jul 2026 | $5.58 | 5/12 | $11,957 | $13,784 | 52% | 70% | +$3,993 | -$0 | 0.0% | $55,887 (vs do-nothing +$2,355) |
| $751 | 10d | 20 Jul 2026 | $6.12 | 6/12 | $11,016 | $12,582 | 51% | 70% | +$3,484 | -$0 | 0.0% | $56,682 (vs do-nothing +$3,150) |
| $751 | 11d | 21 Jul 2026 | $6.53 | 6/12 | $10,685 | $12,251 | 51% | 69% | +$3,308 | -$0 | 0.0% | $56,928 (vs do-nothing +$3,396) |
| $751 | 14d | 24 Jul 2026 | $8.04 | 7/12 | $12,060 | $13,365 | 51% | 69% | +$3,630 | -$0 | 0.0% | $58,551 (vs do-nothing +$5,019) |
| $751 | 21d | 31 Jul 2026 | $10.65 | 7/12 | $10,650 | $11,955 | 51% | 69% | +$3,043 | -$0 | 0.0% | $60,378 (vs do-nothing +$6,846) |
| $750 | 21d | 31 Jul 2026 | $11.28 | 7/12 | $11,280 | $12,585 | 49% | 68% | +$3,103 | -$0 | 0.0% | $60,819 (vs do-nothing +$7,287) |
| $750 | 14d | 24 Jul 2026 | $8.61 | 6/12 | $11,070 | $12,636 | 49% | 68% | +$3,110 | -$0 | 0.0% | $58,176 (vs do-nothing +$4,644) |
| $750 | 12d | 22 Jul 2026 | $7.57 | 6/12 | $11,355 | $12,921 | 49% | 68% | +$3,120 | -$0 | 0.0% | $57,552 (vs do-nothing +$4,020) |
| $750 | 11d | 21 Jul 2026 | $7.11 | 6/12 | $11,635 | $13,201 | 49% | 68% | +$3,315 | -$0 | 0.0% | $57,276 (vs do-nothing +$3,744) |
| $750 | 10d | 20 Jul 2026 | $6.69 | 6/12 | $12,042 | $13,608 | 48% | 68% | +$3,472 | -$0 | 0.0% | $57,024 (vs do-nothing +$3,492) |
| $750 | 7d | 17 Jul 2026 | $6.19 | 4/12 | $10,611 | $12,699 | 48% | 69% | +$3,264 | -$0 | 0.0% | $55,660 (vs do-nothing +$2,128) |
| $749 | 21d | 31 Jul 2026 | $11.93 | 7/12 | $11,930 | $13,235 | 48% | 68% | +$3,157 | -$0 | 0.0% | $61,274 (vs do-nothing +$7,742) |
| $750 | 6d | 16 Jul 2026 | $5.48 | 4/12 | $10,960 | $13,048 | 48% | 68% | +$3,219 | -$0 | 0.0% | $55,376 (vs do-nothing +$1,844) |
| $750 | 5d | 15 Jul 2026 | $5.04 | 4/12 | $12,096 | $14,184 | 47% | 69% | +$3,805 | -$0 | 0.0% | $55,200 (vs do-nothing +$1,668) |
| $750 | 4d | 14 Jul 2026 | $4.50 | 4/12 | $13,500 | $15,588 | 47% | 69% | +$4,464 | -$0 | 0.0% | $54,984 (vs do-nothing +$1,452) |
| $749 | 14d | 24 Jul 2026 | $9.18 | 6/12 | $11,803 | $13,369 | 47% | 68% | +$3,070 | -$0 | 0.0% | $58,518 (vs do-nothing +$4,986) |
| $748 | 21d | 31 Jul 2026 | $12.59 | 6/12 | $10,791 | $12,357 | 46% | 67% | +$2,741 | -$0 | 0.0% | $60,564 (vs do-nothing +$7,032) |
| $749 | 11d | 21 Jul 2026 | $7.70 | 5/12 | $10,500 | $12,327 | 46% | 67% | +$2,736 | -$0 | 0.0% | $56,947 (vs do-nothing +$3,415) |
| $749 | 10d | 20 Jul 2026 | $7.29 | 5/12 | $10,935 | $12,762 | 45% | 67% | +$2,875 | -$0 | 0.0% | $56,742 (vs do-nothing +$3,210) |
| $749 | 7d | 17 Jul 2026 | $6.86 | 4/12 | $11,760 | $13,848 | 45% | 67% | +$3,355 | -$0 | 0.0% | $55,928 (vs do-nothing +$2,396) |
| $747 | 21d | 31 Jul 2026 | $13.27 | 6/12 | $11,374 | $12,940 | 45% | 67% | +$2,776 | -$0 | 0.0% | $60,972 (vs do-nothing +$7,440) |
| $748 | 14d | 24 Jul 2026 | $9.48 | 6/12 | $12,189 | $13,755 | 45% | 66% | +$2,648 | -$0 | 0.0% | $58,698 (vs do-nothing +$5,166) |
| $749 | 5d | 15 Jul 2026 | $5.72 | 4/12 | $13,728 | $15,816 | 43% | 67% | +$3,948 | -$0 | 0.0% | $55,472 (vs do-nothing +$1,940) |
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.