12 contracts (1,200 sh) | BE SS: $764.00 | CC-SS: $693.63 | IV: LOW | Accounts: Neville:0865
| Max Loss | $148,800 | (ND $124.00 + SW $0) x 1200 |
| Normal income ref | $18,386/mo | 45% ann ROI on ML |
| Hedge rolling cost | $0/mo | |
| Unrealized P&L | $56,556 | fortress legs from IBKR |
| Open leg | Acct | Credit/sh | In flight | Opened |
|---|---|---|---|---|
| 12x $765C 17 Jul 2026 | U13190865 | $1.25 | $1,504 | 2026-07-07 |
Each Friday gets its own recommended pick and full income ladder (safest strike per income rung, sized across your 12 contracts). The master ranks the two by E[net]/mo to pick one grand pick; both are shown here so you can choose the tenor that fits your roll cadence.
| Track | Expiry | Sell | Survival | Income/mo | E[net]/mo |
|---|---|---|---|---|---|
| NEXT FRIDAY 🏆 | 17 Jul 2026 · 7d | 12 × $759 | 74% | $9,206 | $1,902 |
| 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 | 1.6% | 91% | 18% | $576 | $2,469 | -$6,737 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 12 × $765 1.6% OTM over spot $752.79 17 Jul 2026 (7d, $0.48 mid) = $576 credit for the 7d cycle → $2,469/mo projected Survival (stays ≤ $765) 91% Breach risk 9% POP (stays ≤ $765.49) 92% EV / mo +$1,460 🛡 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) -$3,523 Free roll-up +$0/wk Safest escape (by 31 Jul 2026) $776 @ 82% POP 76% 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: $4.83/sh now → $3.42 mid-life (likely $3.12–$5.27) → ≈ $0 at expiry | you banked $0.48/sh, so a flat mid-life exit nets -$2.94/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 $767 (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 ✓ $765 is at/above CC-SS $693.63: 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 < $0.12/sh (~25% of the $0.48 collected) or spot ≥ $765.49 (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 $758.16 (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 $693.63, where you are whole again, by expiry) Starting unrealized P&L: $56,556 + Fortress recovery (un-capped): +$0 − CC assignment net of premium (12 × $765): -$0 Total Position P&L @ SS: $56,556 (+$0 vs today) Do-nothing baseline at SS: $57,612 (this trade vs do-nothing: $-1,056, the opportunity cost of earning $2,469/mo FIGHT income now) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 33% normal ← lean | 12 × $761 | 17 Jul | 7d | 1.1% | 81% | 39% | $1,440 | $6,171 | -$3,034 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 12 × $761 1.1% OTM over spot $752.79 17 Jul 2026 (7d, $1.21 mid) = $1,440 credit for the 7d cycle → $6,171/mo projected Survival (stays ≤ $761) 81% Breach risk 19% POP (stays ≤ $762.21) 84% EV / mo +$2,717 🛡 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) 34% Flat exit net (mid-life) -$2,638 Free roll-up +$3/wk Safest escape (by 31 Jul 2026) $775 @ 85% POP 81% 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: $4.81/sh now → $3.40 mid-life (likely $3.64–$5.43) → ≈ $0 at expiry | you banked $1.20/sh, so a flat mid-life exit nets -$2.20/sh | roll rows are incremental, the banked premium stays yours 📊 Across 1,021 simulated challenges: the $761 strike is typically first touched on day 4 of 7, at $763 (overshoots $2.27). 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 $693.63: 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 < $0.30/sh (~25% of the $1.20 collected) or spot ≥ $762.21 (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 $758.16 (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 $693.63, where you are whole again, by expiry) Starting unrealized P&L: $56,556 + Fortress recovery (un-capped): +$0 − CC assignment net of premium (12 × $761): -$0 Total Position P&L @ SS: $56,556 (+$0 vs today) Do-nothing baseline at SS: $57,612 (this trade vs do-nothing: $-1,056, the opportunity cost of earning $6,171/mo FIGHT income now) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 🎯 50% normal | 12 × $759 | 17 Jul | 7d | 0.8% | 74% | 42% | $2,148 | $9,206 | — | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 12 × $759 0.8% OTM over spot $752.79 17 Jul 2026 (7d, $1.80 mid) = $2,148 credit for the 7d cycle → $9,206/mo projected Survival (stays ≤ $759) 74% Breach risk 26% POP (stays ≤ $760.80) 79% EV / mo +$3,460 🛡 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) 42% Flat exit net (mid-life) -$1,919 Free roll-up +$3/wk Safest escape (by 31 Jul 2026) $776 @ 88% POP 85% 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: $4.79/sh now → $3.39 mid-life (likely $3.89–$5.79) → ≈ $0 at expiry | you banked $1.79/sh, so a flat mid-life exit nets -$1.60/sh | roll rows are incremental, the banked premium stays yours 📊 Across 1,257 simulated challenges: the $759 strike is typically first touched on day 3 of 7, at $761 (overshoots $2.39). 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 ✓ $759 is at/above CC-SS $693.63: 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 < $0.45/sh (~25% of the $1.79 collected) or spot ≥ $760.80 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $759)); NOT the premium you collected. Momentum override: two daily closes above $758.16 (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 $693.63, where you are whole again, by expiry) Starting unrealized P&L: $56,556 + Fortress recovery (un-capped): +$0 − CC assignment net of premium (12 × $759): -$0 Total Position P&L @ SS: $56,556 (+$0 vs today) Do-nothing baseline at SS: $57,612 (this trade vs do-nothing: $-1,056, the opportunity cost of earning $9,206/mo FIGHT income now) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 100% normal | 11 × $754 | 17 Jul | 7d | 0.2% | 55% | 91% | $4,444 | $19,046 | +$9,840 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 11 × $754 0.2% OTM over spot $752.79 17 Jul 2026 (7d, $4.05 mid) = $4,444 credit for the 7d cycle → $19,046/mo projected Survival (stays ≤ $754) 55% Breach risk 45% POP (stays ≤ $758.05) 69% EV / mo +$4,796 🛡 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) 72% Flat exit net (mid-life) +$740 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 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: $4.76/sh now → $3.37 mid-life (likely $4.55–$6.53) → ≈ $0 at expiry | you banked $4.04/sh, so a flat mid-life exit nets +$0.67/sh | roll rows are incremental, the banked premium stays yours 📊 Across 2,152 simulated challenges: the $754 strike is typically first touched on day 2 of 7, at $757 (overshoots $2.66). 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 $693.63: 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 < $1.01/sh (~25% of the $4.04 collected) or spot ≥ $758.05 (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 $758.16 (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 $693.63, where you are whole again, by expiry) Starting unrealized P&L: $56,556 + Fortress recovery (un-capped): +$0 − CC assignment net of premium (11 × $754): -$0 + Conservative CC premium (1 × $764): +$88 Total Position P&L @ SS: $56,644 (+$88 vs today) Do-nothing baseline at SS: $57,612 (this trade vs do-nothing: $-968, the opportunity cost of earning $19,046/mo FIGHT income now) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Every eligible strike x expiry in the 4-45 DTE band (10 expiries scanned, 216 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: $57,612
| 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 | 7d | 17 Jul 2026 | $1.79 | 12/12 | $9,206 | $9,206 | 74% | 79% | +$3,460 | -$0 | 0.0% | $58,704 (vs do-nothing +$1,092) |
| $757 | 4d | 14 Jul 2026 | $1.21 | 11/12 | $9,982 | $10,246 | 74% | 79% | +$3,726 | -$0 | 0.0% | $57,975 (vs do-nothing +$363) |
| $758 | 6d | 16 Jul 2026 | $1.70 | 11/12 | $9,350 | $9,614 | 72% | 79% | +$3,414 | -$0 | 0.0% | $58,514 (vs do-nothing +$902) |
| $758 | 5d | 15 Jul 2026 | $1.32 | 12/12 | $9,504 | $9,504 | 72% | 77% | +$1,638 | -$0 | 0.0% | $58,140 (vs do-nothing +$528) |
| $757 | 5d | 15 Jul 2026 | $1.66 | 10/12 | $9,960 | $10,488 | 70% | 77% | +$3,456 | -$0 | 0.0% | $58,392 (vs do-nothing +$780) |
| $758 | 7d | 17 Jul 2026 | $2.15 | 10/12 | $9,214 | $9,742 | 70% | 77% | +$3,247 | -$0 | 0.0% | $58,882 (vs do-nothing +$1,270) |
| $757 | 6d | 16 Jul 2026 | $2.07 | 9/12 | $9,315 | $10,107 | 68% | 76% | +$3,081 | -$0 | 0.0% | $58,683 (vs do-nothing +$1,071) |
| $758 | 10d | 20 Jul 2026 | $2.63 | 12/12 | $9,468 | $9,468 | 68% | 76% | +$3,212 | -$0 | 0.0% | $59,712 (vs do-nothing +$2,100) |
| $756 | 4d | 14 Jul 2026 | $1.56 | 8/12 | $9,360 | $10,416 | 68% | 76% | +$3,005 | -$0 | 0.0% | $58,156 (vs do-nothing +$544) |
| $761 | 21d | 31 Jul 2026 | $5.55 | 12/12 | $9,514 | $9,514 | 68% | 78% | +$4,513 | -$0 | 0.0% | $63,216 (vs do-nothing +$5,604) |
| $759 | 12d | 22 Jul 2026 | $3.08 | 12/12 | $9,240 | $9,240 | 68% | 75% | +$2,643 | -$0 | 0.0% | $60,252 (vs do-nothing +$2,640) |
| $759 | 13d | 23 Jul 2026 | $3.47 | 12/12 | $9,609 | $9,609 | 67% | 76% | +$3,222 | -$0 | 0.0% | $60,720 (vs do-nothing +$3,108) |
| $758 | 11d | 21 Jul 2026 | $2.98 | 12/12 | $9,753 | $9,753 | 67% | 75% | +$3,170 | -$0 | 0.0% | $60,132 (vs do-nothing +$2,520) |
Showing the 60 next-safest rows of 203.
| 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 | 7d | 17 Jul 2026 | $2.55 | 9/12 | $9,836 | $10,628 | 66% | 75% | +$3,101 | -$0 | 0.0% | $59,115 (vs do-nothing +$1,503) |
| $759 | 14d | 24 Jul 2026 | $3.98 | 11/12 | $9,381 | $9,645 | 66% | 75% | +$3,186 | -$0 | 0.0% | $61,022 (vs do-nothing +$3,410) |
| $760 | 21d | 31 Jul 2026 | $6.01 | 11/12 | $9,444 | $9,708 | 66% | 77% | +$4,380 | -$0 | 0.0% | $63,255 (vs do-nothing +$5,643) |
| $756 | 5d | 15 Jul 2026 | $2.05 | 8/12 | $9,840 | $10,896 | 66% | 75% | +$3,075 | -$0 | 0.0% | $58,548 (vs do-nothing +$936) |
| $758 | 12d | 22 Jul 2026 | $3.50 | 11/12 | $9,625 | $9,889 | 65% | 74% | +$2,726 | -$0 | 0.0% | $60,494 (vs do-nothing +$2,882) |
| $758 | 13d | 23 Jul 2026 | $3.91 | 11/12 | $9,925 | $10,189 | 65% | 74% | +$3,136 | -$0 | 0.0% | $60,945 (vs do-nothing +$3,333) |
| $758 | 14d | 24 Jul 2026 | $4.44 | 10/12 | $9,514 | $10,042 | 64% | 75% | +$3,410 | -$0 | 0.0% | $61,172 (vs do-nothing +$3,560) |
| $756 | 6d | 16 Jul 2026 | $2.49 | 8/12 | $9,960 | $11,016 | 64% | 74% | +$2,984 | -$0 | 0.0% | $58,900 (vs do-nothing +$1,288) |
| $759 | 21d | 31 Jul 2026 | $6.49 | 10/12 | $9,271 | $9,799 | 64% | 76% | +$4,198 | -$0 | 0.0% | $63,222 (vs do-nothing +$5,610) |
| $757 | 11d | 21 Jul 2026 | $3.42 | 10/12 | $9,327 | $9,855 | 64% | 74% | +$2,814 | -$0 | 0.0% | $60,152 (vs do-nothing +$2,540) |
| $757 | 10d | 20 Jul 2026 | $3.06 | 11/12 | $10,098 | $10,362 | 63% | 72% | +$1,942 | -$0 | 0.0% | $60,010 (vs do-nothing +$2,398) |
| $755 | 4d | 14 Jul 2026 | $1.97 | 7/12 | $10,342 | $11,662 | 63% | 73% | +$2,932 | -$0 | 0.0% | $58,375 (vs do-nothing +$763) |
| $757 | 12d | 22 Jul 2026 | $3.96 | 10/12 | $9,900 | $10,428 | 63% | 73% | +$2,999 | -$0 | 0.0% | $60,692 (vs do-nothing +$3,080) |
| $756 | 7d | 17 Jul 2026 | $3.02 | 8/12 | $10,354 | $11,410 | 63% | 73% | +$3,108 | -$0 | 0.0% | $59,324 (vs do-nothing +$1,712) |
| $757 | 13d | 23 Jul 2026 | $4.38 | 10/12 | $10,108 | $10,636 | 62% | 73% | +$3,121 | -$0 | 0.0% | $61,112 (vs do-nothing +$3,500) |
| $758 | 21d | 31 Jul 2026 | $7.00 | 10/12 | $10,000 | $10,528 | 62% | 75% | +$4,424 | -$0 | 0.0% | $63,732 (vs do-nothing +$6,120) |
| $756 | 10d | 20 Jul 2026 | $3.52 | 9/12 | $9,504 | $10,296 | 61% | 72% | +$2,736 | -$0 | 0.0% | $59,988 (vs do-nothing +$2,376) |
| $757 | 14d | 24 Jul 2026 | $4.92 | 9/12 | $9,489 | $10,281 | 61% | 72% | +$2,870 | -$0 | 0.0% | $61,248 (vs do-nothing +$3,636) |
| $755 | 5d | 15 Jul 2026 | $2.49 | 7/12 | $10,458 | $11,778 | 61% | 72% | +$2,898 | -$0 | 0.0% | $58,739 (vs do-nothing +$1,127) |
| $756 | 11d | 21 Jul 2026 | $3.90 | 9/12 | $9,573 | $10,365 | 60% | 72% | +$2,680 | -$0 | 0.0% | $60,330 (vs do-nothing +$2,718) |
| $755 | 6d | 16 Jul 2026 | $2.96 | 7/12 | $10,360 | $11,680 | 60% | 71% | +$2,810 | -$0 | 0.0% | $59,068 (vs do-nothing +$1,456) |
| $757 | 21d | 31 Jul 2026 | $7.52 | 9/12 | $9,669 | $10,461 | 60% | 74% | +$4,166 | -$0 | 0.0% | $63,588 (vs do-nothing +$5,976) |
| $756 | 12d | 22 Jul 2026 | $4.45 | 9/12 | $10,012 | $10,804 | 60% | 71% | +$2,764 | -$0 | 0.0% | $60,825 (vs do-nothing +$3,213) |
| $756 | 13d | 23 Jul 2026 | $4.87 | 9/12 | $10,115 | $10,907 | 59% | 71% | +$2,800 | -$0 | 0.0% | $61,203 (vs do-nothing +$3,591) |
| $755 | 7d | 17 Jul 2026 | $3.51 | 7/12 | $10,530 | $11,850 | 59% | 71% | +$2,871 | -$0 | 0.0% | $59,453 (vs do-nothing +$1,841) |
| $756 | 14d | 24 Jul 2026 | $5.44 | 8/12 | $9,326 | $10,382 | 58% | 71% | +$2,669 | -$0 | 0.0% | $61,260 (vs do-nothing +$3,648) |
| $755 | 10d | 20 Jul 2026 | $4.02 | 8/12 | $9,648 | $10,704 | 58% | 71% | +$2,537 | -$0 | 0.0% | $60,124 (vs do-nothing +$2,512) |
| $755 | 11d | 21 Jul 2026 | $4.41 | 8/12 | $9,622 | $10,678 | 57% | 70% | +$2,480 | -$0 | 0.0% | $60,436 (vs do-nothing +$2,824) |
| $754 | 4d | 14 Jul 2026 | $2.44 | 6/12 | $10,980 | $12,564 | 57% | 70% | +$2,733 | -$0 | 0.0% | $58,548 (vs do-nothing +$936) |
| $755 | 12d | 22 Jul 2026 | $4.97 | 8/12 | $9,940 | $10,996 | 57% | 70% | +$2,605 | -$0 | 0.0% | $60,884 (vs do-nothing +$3,272) |
| $755 | 13d | 23 Jul 2026 | $5.40 | 8/12 | $9,969 | $11,025 | 57% | 71% | +$2,930 | -$0 | 0.0% | $61,228 (vs do-nothing +$3,616) |
| $756 | 21d | 31 Jul 2026 | $8.07 | 8/12 | $9,223 | $10,279 | 56% | 70% | +$2,573 | -$0 | 0.0% | $63,364 (vs do-nothing +$5,752) |
| $754 | 5d | 15 Jul 2026 | $2.99 | 6/12 | $10,764 | $12,348 | 56% | 70% | +$2,659 | -$0 | 0.0% | $58,878 (vs do-nothing +$1,266) |
| $755 | 14d | 24 Jul 2026 | $5.98 | 8/12 | $10,251 | $11,307 | 56% | 70% | +$2,773 | -$0 | 0.0% | $61,692 (vs do-nothing +$4,080) |
| $754 | 6d | 16 Jul 2026 | $3.47 | 6/12 | $10,410 | $11,994 | 55% | 69% | +$2,531 | -$0 | 0.0% | $59,166 (vs do-nothing +$1,554) |
| $754 | 7d | 17 Jul 2026 | $4.04 | 6/12 | $10,389 | $11,973 | 55% | 69% | +$2,616 | -$0 | 0.0% | $59,508 (vs do-nothing +$1,896) |
| $755 | 21d | 31 Jul 2026 | $8.64 | 8/12 | $9,874 | $10,930 | 55% | 70% | +$2,652 | -$0 | 0.0% | $63,820 (vs do-nothing +$6,208) |
| $754 | 10d | 20 Jul 2026 | $4.57 | 7/12 | $9,597 | $10,917 | 54% | 69% | +$2,370 | -$0 | 0.0% | $60,195 (vs do-nothing +$2,583) |
| $754 | 11d | 21 Jul 2026 | $4.95 | 7/12 | $9,450 | $10,770 | 54% | 69% | +$2,259 | -$0 | 0.0% | $60,461 (vs do-nothing +$2,849) |
| $754 | 12d | 22 Jul 2026 | $5.52 | 7/12 | $9,660 | $10,980 | 54% | 69% | +$2,370 | -$0 | 0.0% | $60,860 (vs do-nothing +$3,248) |
| $754 | 13d | 23 Jul 2026 | $5.95 | 7/12 | $9,612 | $10,932 | 54% | 69% | +$2,324 | -$0 | 0.0% | $61,161 (vs do-nothing +$3,549) |
| $754 | 14d | 24 Jul 2026 | $6.55 | 7/12 | $9,825 | $11,145 | 53% | 69% | +$2,509 | -$0 | 0.0% | $61,581 (vs do-nothing +$3,969) |
| $754 | 21d | 31 Jul 2026 | $9.23 | 7/12 | $9,230 | $10,550 | 53% | 72% | +$3,671 | -$0 | 0.0% | $63,457 (vs do-nothing +$5,845) |
| $753 | 4d | 14 Jul 2026 | $2.97 | 5/12 | $11,138 | $12,986 | 51% | 67% | +$2,361 | -$0 | 0.0% | $58,657 (vs do-nothing +$1,045) |
| $753 | 5d | 15 Jul 2026 | $3.53 | 5/12 | $10,590 | $12,438 | 51% | 67% | +$2,268 | -$0 | 0.0% | $58,937 (vs do-nothing +$1,325) |
| $753 | 6d | 16 Jul 2026 | $4.02 | 5/12 | $10,050 | $11,898 | 51% | 67% | +$2,162 | -$0 | 0.0% | $59,182 (vs do-nothing +$1,570) |
| $753 | 7d | 17 Jul 2026 | $4.61 | 5/12 | $9,879 | $11,727 | 51% | 67% | +$2,243 | -$0 | 0.0% | $59,477 (vs do-nothing +$1,865) |
| $753 | 10d | 20 Jul 2026 | $5.14 | 6/12 | $9,252 | $10,836 | 51% | 67% | +$1,812 | -$0 | 0.0% | $60,168 (vs do-nothing +$2,556) |
| $753 | 11d | 21 Jul 2026 | $5.53 | 7/12 | $10,557 | $11,877 | 51% | 67% | +$2,319 | -$0 | 0.0% | $60,867 (vs do-nothing +$3,255) |
| $753 | 12d | 22 Jul 2026 | $6.11 | 7/12 | $10,692 | $12,012 | 51% | 67% | +$2,425 | -$0 | 0.0% | $61,273 (vs do-nothing +$3,661) |
| $753 | 13d | 23 Jul 2026 | $6.53 | 7/12 | $10,548 | $11,868 | 51% | 67% | +$2,358 | -$0 | 0.0% | $61,567 (vs do-nothing +$3,955) |
| $753 | 14d | 24 Jul 2026 | $7.15 | 6/12 | $9,193 | $10,777 | 51% | 68% | +$2,219 | -$0 | 0.0% | $61,374 (vs do-nothing +$3,762) |
| $753 | 21d | 31 Jul 2026 | $9.83 | 7/12 | $9,830 | $11,150 | 51% | 71% | +$3,794 | -$0 | 0.0% | $63,877 (vs do-nothing +$6,265) |
| $752 | 21d | 31 Jul 2026 | $10.45 | 7/12 | $10,450 | $11,770 | 49% | 71% | +$3,910 | -$0 | 0.0% | $64,311 (vs do-nothing +$6,699) |
| $752 | 14d | 24 Jul 2026 | $7.73 | 6/12 | $9,939 | $11,523 | 49% | 67% | +$2,225 | -$0 | 0.0% | $61,722 (vs do-nothing +$4,110) |
| $752 | 13d | 23 Jul 2026 | $7.10 | 6/12 | $9,831 | $11,415 | 48% | 66% | +$2,009 | -$0 | 0.0% | $61,344 (vs do-nothing +$3,732) |
| $752 | 12d | 22 Jul 2026 | $6.68 | 6/12 | $10,020 | $11,604 | 48% | 66% | +$2,062 | -$0 | 0.0% | $61,092 (vs do-nothing +$3,480) |
| $752 | 11d | 21 Jul 2026 | $6.07 | 6/12 | $9,933 | $11,517 | 48% | 66% | +$1,929 | -$0 | 0.0% | $60,726 (vs do-nothing +$3,114) |
| $752 | 10d | 20 Jul 2026 | $5.70 | 6/12 | $10,260 | $11,844 | 48% | 66% | +$2,021 | -$0 | 0.0% | $60,504 (vs do-nothing +$2,892) |
| $752 | 7d | 17 Jul 2026 | $5.20 | 5/12 | $11,143 | $12,991 | 47% | 66% | +$2,297 | -$0 | 0.0% | $59,772 (vs do-nothing +$2,160) |
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.