12 contracts (1,200 sh) | BE SS: $764.00 | CC-SS: $693.39 | IV: LOW | Accounts: Neville:0865
| Max Loss | $148,800 | (ND $124.00 + SW $0) x 1200 |
| Normal income ref | $15,737/mo | 45% ann ROI on ML |
| Hedge rolling cost | $0/mo | |
| Unrealized P&L | $56,814 | 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 × $759 | 74% | $8,344 | $1,316 |
| 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% | 19% | $564 | $2,417 | -$5,927 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 12 × $765 1.6% OTM over spot $752.88 17 Jul 2026 (7d, $0.47 mid) = $564 credit for the 7d cycle → $2,417/mo projected Survival (stays ≤ $765) 91% Breach risk 9% POP (stays ≤ $765.48) 92% EV / mo +$1,376 🛡 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) -$3,431 Free roll-up +$3/wk Safest escape (by 31 Jul 2026) $774 @ 75% POP 70% 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: $4.71/sh now → $3.33 mid-life (likely $3.07–$5.16) → ≈ $0 at expiry | you banked $0.47/sh, so a flat mid-life exit nets -$2.86/sh | roll rows are incremental, the banked premium stays yours 📊 Across 541 simulated challenges: the $765 strike is typically first touched on day 5 of 7, at $767 (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 ✓ $765 is at/above CC-SS $693.39: 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 $0.47 collected) or spot ≥ $765.48 (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 $758.17 (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 $693.39, where you are whole again, by expiry) Starting unrealized P&L: $56,814 + Fortress recovery (un-capped): +$0 − CC assignment net of premium (12 × $765): -$0 Total Position P&L @ SS: $56,814 (+$0 vs today) Do-nothing baseline at SS: $57,870 (this trade vs do-nothing: $-1,056, the opportunity cost of earning $2,417/mo FIGHT income now) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 33% normal ← lean | 11 × $761 | 17 Jul | 7d | 1.1% | 80% | 39% | $1,309 | $5,610 | -$2,734 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 11 × $761 1.1% OTM over spot $752.88 17 Jul 2026 (7d, $1.19 mid) = $1,309 credit for the 7d cycle → $5,610/mo projected Survival (stays ≤ $761) 80% Breach risk 20% POP (stays ≤ $762.20) 84% EV / mo +$2,448 🛡 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) 33% Flat exit net (mid-life) -$2,334 Free roll-up +$3/wk Safest escape (by 31 Jul 2026) $773 @ 81% POP 77% 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: $4.68/sh now → $3.31 mid-life (likely $3.57–$5.48) → ≈ $0 at expiry | you banked $1.19/sh, so a flat mid-life exit nets -$2.12/sh | roll rows are incremental, the banked premium stays yours 📊 Across 996 simulated challenges: the $761 strike is typically first touched on day 4 of 7, at $763 (overshoots $2.42). 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 $693.39: 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 $1.19 collected) or spot ≥ $762.20 (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 $758.17 (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 $693.39, where you are whole again, by expiry) Starting unrealized P&L: $56,814 + Fortress recovery (un-capped): +$0 − CC assignment net of premium (11 × $761): -$0 + Conservative CC premium (1 × $764): +$88 Total Position P&L @ SS: $56,902 (+$88 vs today) Do-nothing baseline at SS: $57,870 (this trade vs do-nothing: $-968, the opportunity cost of earning $5,610/mo FIGHT income now) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 🎯 50% normal | 11 × $759 | 17 Jul | 7d | 0.8% | 74% | 45% | $1,947 | $8,344 | — | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 11 × $759 0.8% OTM over spot $752.88 17 Jul 2026 (7d, $1.77 mid) = $1,947 credit for the 7d cycle → $8,344/mo projected Survival (stays ≤ $759) 74% Breach risk 26% POP (stays ≤ $760.77) 79% EV / mo +$3,006 🛡 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) 45% Flat exit net (mid-life) -$1,687 Free roll-up +$3/wk Safest escape (by 31 Jul 2026) $774 @ 84% POP 82% 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: $4.67/sh now → $3.30 mid-life (likely $3.70–$5.64) → ≈ $0 at expiry | you banked $1.77/sh, so a flat mid-life exit nets -$1.53/sh | roll rows are incremental, the banked premium stays yours 📊 Across 1,354 simulated challenges: the $759 strike is typically first touched on day 3 of 7, at $761 (overshoots $2.36). 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 $693.39: 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 < $0.44/sh (~25% of the $1.77 collected) or spot ≥ $760.77 (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 $758.17 (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 $693.39, where you are whole again, by expiry) Starting unrealized P&L: $56,814 + Fortress recovery (un-capped): +$0 − CC assignment net of premium (11 × $759): -$0 + Conservative CC premium (1 × $764): +$88 Total Position P&L @ SS: $56,902 (+$88 vs today) Do-nothing baseline at SS: $57,870 (this trade vs do-nothing: $-968, the opportunity cost of earning $8,344/mo FIGHT income now) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 100% normal | 11 × $755 | 17 Jul | 7d | 0.3% | 58% | 84% | $3,795 | $16,264 | +$7,920 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 11 × $755 0.3% OTM over spot $752.88 17 Jul 2026 (7d, $3.46 mid) = $3,795 credit for the 7d cycle → $16,264/mo projected Survival (stays ≤ $755) 58% Breach risk 42% POP (stays ≤ $758.46) 71% EV / mo +$4,126 🛡 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) 66% Flat exit net (mid-life) +$180 Free roll-up +$3/wk Safest escape (by 22 Jul 2026) $767 @ 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: $4.65/sh now → $3.29 mid-life (likely $4.38–$6.26) → ≈ $0 at expiry | you banked $3.45/sh, so a flat mid-life exit nets +$0.16/sh | roll rows are incremental, the banked premium stays yours 📊 Across 1,994 simulated challenges: the $755 strike is typically first touched on day 2 of 7, at $758 (overshoots $2.58). 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 ✓ $755 is at/above CC-SS $693.39: 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 < $0.86/sh (~25% of the $3.45 collected) or spot ≥ $758.46 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $755)); NOT the premium you collected. Momentum override: two daily closes above $758.17 (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 $693.39, where you are whole again, by expiry) Starting unrealized P&L: $56,814 + Fortress recovery (un-capped): +$0 − CC assignment net of premium (11 × $755): -$0 + Conservative CC premium (1 × $764): +$88 Total Position P&L @ SS: $56,902 (+$88 vs today) Do-nothing baseline at SS: $57,870 (this trade vs do-nothing: $-968, the opportunity cost of earning $16,264/mo FIGHT income now) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Every eligible strike x expiry in the 4-45 DTE band (10 expiries scanned, 218 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: 0.815 (IBKR) | Recovery@SS: +$0 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $57,870
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $758 | 5d | 15 Jul 2026 | $1.23 | 11/12 | $8,118 | $8,382 | 75% | 80% | +$2,777 | -$0 | 0.0% | $58,255 (vs do-nothing +$385) |
| $757 | 4d | 14 Jul 2026 | $1.12 | 10/12 | $8,400 | $8,928 | 74% | 79% | +$2,817 | -$0 | 0.0% | $58,110 (vs do-nothing +$240) |
| $759 | 7d | 17 Jul 2026 | $1.77 | 11/12 | $8,344 | $8,608 | 74% | 79% | +$3,006 | -$0 | 0.0% | $58,849 (vs do-nothing +$979) |
| $759 | 6d | 16 Jul 2026 | $1.33 | 12/12 | $7,980 | $7,980 | 73% | 77% | +$1,009 | -$0 | 0.0% | $58,410 (vs do-nothing +$540) |
| $759 | 10d | 20 Jul 2026 | $2.24 | 12/12 | $8,064 | $8,064 | 71% | 78% | +$2,870 | -$0 | 0.0% | $59,502 (vs do-nothing +$1,632) |
| $757 | 5d | 15 Jul 2026 | $1.55 | 9/12 | $8,370 | $9,162 | 70% | 77% | +$2,526 | -$0 | 0.0% | $58,473 (vs do-nothing +$603) |
| $758 | 7d | 17 Jul 2026 | $2.12 | 9/12 | $8,177 | $8,969 | 70% | 77% | +$2,767 | -$0 | 0.0% | $58,986 (vs do-nothing +$1,116) |
| $758 | 6d | 16 Jul 2026 | $1.65 | 10/12 | $8,250 | $8,778 | 70% | 75% | +$1,183 | -$0 | 0.0% | $58,640 (vs do-nothing +$770) |
| $759 | 11d | 21 Jul 2026 | $2.60 | 12/12 | $8,509 | $8,509 | 70% | 77% | +$2,950 | -$0 | 0.0% | $59,934 (vs do-nothing +$2,064) |
| $759 | 12d | 22 Jul 2026 | $3.06 | 11/12 | $8,415 | $8,679 | 68% | 76% | +$2,788 | -$0 | 0.0% | $60,268 (vs do-nothing +$2,398) |
| $756 | 4d | 14 Jul 2026 | $1.46 | 8/12 | $8,760 | $9,816 | 68% | 76% | +$2,544 | -$0 | 0.0% | $58,334 (vs do-nothing +$464) |
| $757 | 6d | 16 Jul 2026 | $2.01 | 8/12 | $8,040 | $9,096 | 68% | 76% | +$2,454 | -$0 | 0.0% | $58,774 (vs do-nothing +$904) |
| $758 | 10d | 20 Jul 2026 | $2.62 | 11/12 | $8,646 | $8,910 | 68% | 76% | +$2,834 | -$0 | 0.0% | $59,784 (vs do-nothing +$1,914) |
Showing the 60 next-safest rows of 205.
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $758 | 11d | 21 Jul 2026 | $3.00 | 10/12 | $8,182 | $8,710 | 67% | 75% | +$2,631 | -$0 | 0.0% | $59,990 (vs do-nothing +$2,120) |
| $759 | 13d | 23 Jul 2026 | $3.00 | 12/12 | $8,308 | $8,308 | 67% | 74% | +$1,394 | -$0 | 0.0% | $60,414 (vs do-nothing +$2,544) |
| $757 | 7d | 17 Jul 2026 | $2.52 | 8/12 | $8,640 | $9,696 | 66% | 75% | +$2,595 | -$0 | 0.0% | $59,182 (vs do-nothing +$1,312) |
| $759 | 14d | 24 Jul 2026 | $3.12 | 12/12 | $8,023 | $8,023 | 66% | 73% | +$1,174 | -$0 | 0.0% | $60,558 (vs do-nothing +$2,688) |
| $756 | 5d | 15 Jul 2026 | $1.93 | 7/12 | $8,106 | $9,426 | 65% | 74% | +$2,158 | -$0 | 0.0% | $58,605 (vs do-nothing +$735) |
| $758 | 12d | 22 Jul 2026 | $3.49 | 10/12 | $8,725 | $9,253 | 65% | 74% | +$2,718 | -$0 | 0.0% | $60,480 (vs do-nothing +$2,610) |
| $757 | 10d | 20 Jul 2026 | $3.05 | 9/12 | $8,235 | $9,027 | 64% | 74% | +$2,500 | -$0 | 0.0% | $59,823 (vs do-nothing +$1,953) |
| $758 | 13d | 23 Jul 2026 | $3.40 | 11/12 | $8,631 | $8,895 | 64% | 72% | +$1,474 | -$0 | 0.0% | $60,642 (vs do-nothing +$2,772) |
| $760 | 21d | 31 Jul 2026 | $4.78 | 12/12 | $8,194 | $8,194 | 64% | 72% | +$1,169 | -$0 | 0.0% | $62,550 (vs do-nothing +$4,680) |
| $756 | 6d | 16 Jul 2026 | $2.43 | 7/12 | $8,505 | $9,825 | 64% | 73% | +$2,355 | -$0 | 0.0% | $58,955 (vs do-nothing +$1,085) |
| $758 | 14d | 24 Jul 2026 | $3.52 | 11/12 | $8,297 | $8,561 | 64% | 72% | +$1,244 | -$0 | 0.0% | $60,774 (vs do-nothing +$2,904) |
| $757 | 11d | 21 Jul 2026 | $3.44 | 9/12 | $8,444 | $9,236 | 63% | 73% | +$2,515 | -$0 | 0.0% | $60,174 (vs do-nothing +$2,304) |
| $755 | 4d | 14 Jul 2026 | $1.86 | 6/12 | $8,370 | $9,954 | 62% | 72% | +$2,097 | -$0 | 0.0% | $58,458 (vs do-nothing +$588) |
| $757 | 12d | 22 Jul 2026 | $3.21 | 10/12 | $8,025 | $8,553 | 62% | 72% | +$1,032 | -$0 | 0.0% | $60,200 (vs do-nothing +$2,330) |
| $756 | 7d | 17 Jul 2026 | $2.96 | 7/12 | $8,880 | $10,200 | 62% | 73% | +$2,493 | -$0 | 0.0% | $59,326 (vs do-nothing +$1,456) |
| $759 | 21d | 31 Jul 2026 | $5.17 | 11/12 | $8,124 | $8,388 | 62% | 71% | +$1,037 | -$0 | 0.0% | $62,589 (vs do-nothing +$4,719) |
| $757 | 13d | 23 Jul 2026 | $3.82 | 9/12 | $7,934 | $8,726 | 61% | 71% | +$1,346 | -$0 | 0.0% | $60,516 (vs do-nothing +$2,646) |
| $757 | 14d | 24 Jul 2026 | $3.92 | 10/12 | $8,400 | $8,928 | 61% | 70% | +$1,223 | -$0 | 0.0% | $60,910 (vs do-nothing +$3,040) |
| $756 | 10d | 20 Jul 2026 | $3.52 | 8/12 | $8,448 | $9,504 | 61% | 72% | +$2,371 | -$0 | 0.0% | $59,982 (vs do-nothing +$2,112) |
| $755 | 5d | 15 Jul 2026 | $2.36 | 6/12 | $8,496 | $10,080 | 61% | 71% | +$2,010 | -$0 | 0.0% | $58,758 (vs do-nothing +$888) |
| $756 | 11d | 21 Jul 2026 | $3.92 | 8/12 | $8,553 | $9,609 | 60% | 72% | +$2,351 | -$0 | 0.0% | $60,302 (vs do-nothing +$2,432) |
| $758 | 21d | 31 Jul 2026 | $5.58 | 10/12 | $7,971 | $8,499 | 60% | 70% | +$900 | -$0 | 0.0% | $62,570 (vs do-nothing +$4,700) |
| $756 | 12d | 22 Jul 2026 | $4.43 | 8/12 | $8,860 | $9,916 | 59% | 71% | +$2,400 | -$0 | 0.0% | $60,710 (vs do-nothing +$2,840) |
| $755 | 6d | 16 Jul 2026 | $2.89 | 6/12 | $8,670 | $10,254 | 59% | 71% | +$2,150 | -$0 | 0.0% | $59,076 (vs do-nothing +$1,206) |
| $756 | 13d | 23 Jul 2026 | $4.27 | 8/12 | $7,883 | $8,939 | 59% | 70% | +$1,322 | -$0 | 0.0% | $60,582 (vs do-nothing +$2,712) |
| $756 | 14d | 24 Jul 2026 | $4.56 | 9/12 | $8,794 | $9,586 | 59% | 70% | +$1,590 | -$0 | 0.0% | $61,182 (vs do-nothing +$3,312) |
| $755 | 7d | 17 Jul 2026 | $3.45 | 6/12 | $8,871 | $10,455 | 58% | 71% | +$2,251 | -$0 | 0.0% | $59,412 (vs do-nothing +$1,542) |
| $757 | 21d | 31 Jul 2026 | $6.06 | 10/12 | $8,657 | $9,185 | 58% | 69% | +$924 | -$0 | 0.0% | $63,050 (vs do-nothing +$5,180) |
| $755 | 10d | 20 Jul 2026 | $4.02 | 7/12 | $8,442 | $9,762 | 58% | 70% | +$2,173 | -$0 | 0.0% | $60,068 (vs do-nothing +$2,198) |
| $755 | 11d | 21 Jul 2026 | $4.44 | 7/12 | $8,476 | $9,796 | 57% | 70% | +$2,158 | -$0 | 0.0% | $60,362 (vs do-nothing +$2,492) |
| $754 | 4d | 14 Jul 2026 | $2.32 | 5/12 | $8,700 | $10,548 | 57% | 69% | +$1,814 | -$0 | 0.0% | $58,590 (vs do-nothing +$720) |
| $755 | 12d | 22 Jul 2026 | $4.97 | 7/12 | $8,698 | $10,018 | 56% | 70% | +$2,220 | -$0 | 0.0% | $60,733 (vs do-nothing +$2,863) |
| $756 | 21d | 31 Jul 2026 | $6.54 | 9/12 | $8,409 | $9,201 | 56% | 68% | +$846 | -$0 | 0.0% | $62,964 (vs do-nothing +$5,094) |
| $755 | 13d | 23 Jul 2026 | $4.73 | 8/12 | $8,732 | $9,788 | 56% | 68% | +$1,408 | -$0 | 0.0% | $60,950 (vs do-nothing +$3,080) |
| $755 | 14d | 24 Jul 2026 | $5.07 | 8/12 | $8,691 | $9,747 | 56% | 69% | +$1,574 | -$0 | 0.0% | $61,222 (vs do-nothing +$3,352) |
| $754 | 5d | 15 Jul 2026 | $2.84 | 5/12 | $8,520 | $10,368 | 56% | 69% | +$1,745 | -$0 | 0.0% | $58,850 (vs do-nothing +$980) |
| $754 | 6d | 16 Jul 2026 | $3.40 | 5/12 | $8,500 | $10,348 | 55% | 69% | +$1,885 | -$0 | 0.0% | $59,130 (vs do-nothing +$1,260) |
| $754 | 7d | 17 Jul 2026 | $3.98 | 5/12 | $8,529 | $10,377 | 54% | 69% | +$1,981 | -$0 | 0.0% | $59,420 (vs do-nothing +$1,550) |
| $755 | 21d | 31 Jul 2026 | $6.81 | 9/12 | $8,756 | $9,548 | 54% | 67% | +$542 | -$0 | 0.0% | $63,207 (vs do-nothing +$5,337) |
| $754 | 11d | 21 Jul 2026 | $4.99 | 6/12 | $8,165 | $9,749 | 54% | 69% | +$1,950 | -$0 | 0.0% | $60,336 (vs do-nothing +$2,466) |
| $754 | 10d | 20 Jul 2026 | $4.54 | 6/12 | $8,172 | $9,756 | 54% | 67% | +$1,321 | -$0 | 0.0% | $60,066 (vs do-nothing +$2,196) |
| $754 | 12d | 22 Jul 2026 | $4.78 | 7/12 | $8,365 | $9,685 | 54% | 68% | +$997 | -$0 | 0.0% | $60,600 (vs do-nothing +$2,730) |
| $754 | 13d | 23 Jul 2026 | $5.24 | 7/12 | $8,465 | $9,785 | 53% | 67% | +$1,337 | -$0 | 0.0% | $60,922 (vs do-nothing +$3,052) |
| $754 | 14d | 24 Jul 2026 | $5.57 | 7/12 | $8,355 | $9,675 | 53% | 67% | +$1,457 | -$0 | 0.0% | $61,153 (vs do-nothing +$3,283) |
| $754 | 21d | 31 Jul 2026 | $7.56 | 8/12 | $8,640 | $9,696 | 53% | 66% | +$719 | -$0 | 0.0% | $63,214 (vs do-nothing +$5,344) |
| $753 | 4d | 14 Jul 2026 | $2.85 | 4/12 | $8,550 | $10,662 | 51% | 66% | +$1,539 | -$0 | 0.0% | $58,658 (vs do-nothing +$788) |
| $753 | 21d | 31 Jul 2026 | $8.12 | 7/12 | $8,120 | $9,440 | 51% | 65% | +$612 | -$0 | 0.0% | $62,938 (vs do-nothing +$5,068) |
| $753 | 5d | 15 Jul 2026 | $3.38 | 4/12 | $8,112 | $10,224 | 51% | 66% | +$1,456 | -$0 | 0.0% | $58,870 (vs do-nothing +$1,000) |
| $753 | 6d | 16 Jul 2026 | $3.95 | 4/12 | $7,900 | $10,012 | 51% | 67% | +$1,547 | -$0 | 0.0% | $59,098 (vs do-nothing +$1,228) |
| $753 | 7d | 17 Jul 2026 | $4.55 | 5/12 | $9,750 | $11,598 | 51% | 67% | +$2,054 | -$0 | 0.0% | $59,705 (vs do-nothing +$1,835) |
| $753 | 14d | 24 Jul 2026 | $6.12 | 6/12 | $7,869 | $9,453 | 51% | 66% | +$1,343 | -$0 | 0.0% | $61,014 (vs do-nothing +$3,144) |
| $753 | 13d | 23 Jul 2026 | $5.81 | 6/12 | $8,045 | $9,629 | 51% | 66% | +$1,275 | -$0 | 0.0% | $60,828 (vs do-nothing +$2,958) |
| $753 | 12d | 22 Jul 2026 | $5.41 | 6/12 | $8,115 | $9,699 | 51% | 66% | +$980 | -$0 | 0.0% | $60,588 (vs do-nothing +$2,718) |
| $753 | 10d | 20 Jul 2026 | $5.11 | 6/12 | $9,198 | $10,782 | 51% | 66% | +$1,493 | -$0 | 0.0% | $60,408 (vs do-nothing +$2,538) |
| $753 | 11d | 21 Jul 2026 | $5.57 | 6/12 | $9,115 | $10,699 | 51% | 67% | +$1,995 | -$0 | 0.0% | $60,684 (vs do-nothing +$2,814) |
| $752 | 21d | 31 Jul 2026 | $8.40 | 7/12 | $8,400 | $9,720 | 49% | 64% | +$322 | -$0 | 0.0% | $63,134 (vs do-nothing +$5,264) |
| $752 | 14d | 24 Jul 2026 | $6.59 | 6/12 | $8,473 | $10,057 | 48% | 65% | +$1,293 | -$0 | 0.0% | $61,296 (vs do-nothing +$3,426) |
| $752 | 13d | 23 Jul 2026 | $6.36 | 6/12 | $8,806 | $10,390 | 48% | 65% | +$1,332 | -$0 | 0.0% | $61,158 (vs do-nothing +$3,288) |
| $752 | 12d | 22 Jul 2026 | $5.49 | 6/12 | $8,235 | $9,819 | 48% | 65% | +$241 | -$0 | 0.0% | $60,636 (vs do-nothing +$2,766) |
| $752 | 11d | 21 Jul 2026 | $6.18 | 5/12 | $8,427 | $10,275 | 48% | 66% | +$1,711 | -$0 | 0.0% | $60,520 (vs do-nothing +$2,650) |
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.