12 contracts (1,200 sh) | BE SS: $764.00 | CC-SS: $690.55 (banked floor $689.85) | IV: LOW | Accounts: Neville:0865
| Max Loss | $148,800 | (ND $124.00 + SW $0) x 1200 |
| Normal income ref | $14,520/mo | 45% ann ROI on ML |
| Hedge (static, never rolled) | $0/mo | HP expiry = SP LEAPS; decay ≈ $0/mo (info only, already in marks) |
| Unrealized P&L | $57,600 | fortress legs from IBKR |
| Open leg | Acct | Credit/sh | In flight | Opened |
|---|---|---|---|---|
| 12x $764C 21 Jul 2026 | U13190865 | $0.39 | $471 | 2026-07-16 |
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 🏆 | 24 Jul 2026 · 5d | 12 × $755 | 66% | $7,272 | $1,440 |
| Rung | Sell | Expiry | DTE | OTM | Survival | Touch odds | FIGHT edge | Per cycle | Income/mo | Δ vs pick | Cap give-up | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ▸ | 🛡 safe yield | 12 × $764 | 24 Jul | 5d | 1.8% | 93% | 14% | · | $108 | $648 | -$6,624 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 12 × $764 1.8% OTM over spot $750.72 24 Jul 2026 (5d, $0.10 mid) = $108 credit for the 5d cycle → $648/mo projected Survival (stays ≤ $764) 93% Breach risk 7% POP (stays ≤ $764.10) 93% EV / mo $-310 🛡 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) 14% Flat exit net (mid-life) -$1,811 Free roll-up +$3/wk Safest escape (by 14 Aug 2026) $782 @ 82% 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 2 of 5); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $2.26/sh now → $1.60 mid-life (likely $1.41–$2.78) → ≈ $0 at expiry | you banked $0.09/sh, so a flat mid-life exit nets -$1.51/sh | roll rows are incremental, the banked premium stays yours 📊 Across 419 simulated challenges: the $764 strike is typically first touched on day 4 of 5, at $767 (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 ✓ $764 is at/above CC-SS $690.55: 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 < $0.02/sh (~25% of the $0.09 collected) or spot ≥ $764.10 (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 $759.91 (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 $690.55, where you are whole again, by expiry) Starting unrealized P&L: $57,600 + Fortress recovery (un-capped): +$0 − CC assignment net of premium (12 × $764): -$0 Total Position P&L @ SS: $57,600 (+$0 vs today) Do-nothing baseline at SS: $58,164 (this trade vs do-nothing: $-564, the opportunity cost of earning $648/mo FIGHT income now) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 33% normal | 10 × $756 | 24 Jul | 5d | 0.7% | 69% | 62% | · | $810 | $4,860 | -$2,412 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 10 × $756 0.7% OTM over spot $750.72 24 Jul 2026 (5d, $0.82 mid) = $810 credit for the 5d cycle → $4,860/mo projected Survival (stays ≤ $756) 69% Breach risk 31% POP (stays ≤ $756.82) 72% EV / mo $-4,696 🛡 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) 47% Flat exit net (mid-life) -$772 Free roll-up +$3/wk Safest escape (by 14 Aug 2026) $781 @ 89% POP 88% survival Roll menuyour doors if the call gets challenged; each row = buy back the 10 calls + sell the new ones, one order. Prices assume the central case (day 2 of 5); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $2.24/sh now → $1.58 mid-life (likely $1.85–$2.91) → ≈ $0 at expiry | you banked $0.81/sh, so a flat mid-life exit nets -$0.77/sh | roll rows are incremental, the banked premium stays yours 📊 Across 1,397 simulated challenges: the $756 strike is typically first touched on day 3 of 5, at $759 (overshoots $2.81). 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 ✓ $756 is at/above CC-SS $690.55: 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 $0.81 collected) or spot ≥ $756.82 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $756)); NOT the premium you collected. Momentum override: two daily closes above $759.91 (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 $690.55, where you are whole again, by expiry) Starting unrealized P&L: $57,600 + Fortress recovery (un-capped): +$0 − CC assignment net of premium (10 × $756): -$0 + Conservative CC premium (2 × $764): +$94 Total Position P&L @ SS: $57,694 (+$94 vs today) Do-nothing baseline at SS: $58,164 (this trade vs do-nothing: $-470, the opportunity cost of earning $4,860/mo FIGHT income now) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 🎯 50% normal | 12 × $755 | 24 Jul | 5d | 0.6% | 66% | 51% | · | $1,212 | $7,272 | — | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 12 × $755 0.6% OTM over spot $750.72 24 Jul 2026 (5d, $1.02 mid) = $1,212 credit for the 5d cycle → $7,272/mo projected Survival (stays ≤ $755) 66% Breach risk 34% POP (stays ≤ $756.02) 69% EV / mo $-6,342 🛡 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) 51% Flat exit net (mid-life) -$684 Free roll-up +$3/wk Safest escape (by 14 Aug 2026) $782 @ 91% POP 90% survival Roll menuyour doors if the call gets challenged; each row = buy back the 12 calls + sell the new ones, one order. Prices assume the central case (day 2 of 5); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $2.23/sh now → $1.58 mid-life (likely $1.94–$2.99) → ≈ $0 at expiry | you banked $1.01/sh, so a flat mid-life exit nets -$0.57/sh | roll rows are incremental, the banked premium stays yours 📊 Across 1,538 simulated challenges: the $755 strike is typically first touched on day 2 of 5, at $758 (overshoots $2.92). 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 $690.55: 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 < $0.25/sh (~25% of the $1.01 collected) or spot ≥ $756.02 (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 $759.91 (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 $690.55, where you are whole again, by expiry) Starting unrealized P&L: $57,600 + Fortress recovery (un-capped): +$0 − CC assignment net of premium (12 × $755): -$0 Total Position P&L @ SS: $57,600 (+$0 vs today) Do-nothing baseline at SS: $58,164 (this trade vs do-nothing: $-564, the opportunity cost of earning $7,272/mo FIGHT income now) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 100% normal | 12 × $751 | 24 Jul | 5d | 0.0% | 51% | 98% | · | $2,532 | $15,192 | +$7,920 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 12 × $751 0.0% OTM over spot $750.72 24 Jul 2026 (5d, $2.13 mid) = $2,532 credit for the 5d cycle → $15,192/mo projected Survival (stays ≤ $751) 51% Breach risk 49% POP (stays ≤ $753.13) 59% EV / mo $-9,931 🛡 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) 74% Flat exit net (mid-life) +$646 Free roll-up +$3/wk Safest escape (by 14 Aug 2026) $778 @ 90% POP 90% survival Roll menuyour doors if the call gets challenged; each row = buy back the 12 calls + sell the new ones, one order. Prices assume the central case (day 2 of 5); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $2.22/sh now → $1.57 mid-life (likely $2.15–$3.48) → ≈ $0 at expiry | you banked $2.11/sh, so a flat mid-life exit nets +$0.54/sh | roll rows are incremental, the banked premium stays yours 📊 Across 2,207 simulated challenges: the $751 strike is typically first touched on day 2 of 5, at $754 (overshoots $3.43). 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 ✓ $751 is at/above CC-SS $690.55: 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 $2.11 collected) or spot ≥ $753.13 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $751)); NOT the premium you collected. Momentum override: two daily closes above $759.91 (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 $690.55, where you are whole again, by expiry) Starting unrealized P&L: $57,600 + Fortress recovery (un-capped): +$0 − CC assignment net of premium (12 × $751): -$0 Total Position P&L @ SS: $57,600 (+$0 vs today) Do-nothing baseline at SS: $58,164 (this trade vs do-nothing: $-564, the opportunity cost of earning $15,192/mo FIGHT income now) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Every eligible strike x expiry in the 4-45 DTE band (9 expiries scanned, 167 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: $58,164
| 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 | 5d | 24 Jul 2026 | $1.01 | 12/12 | $7,272 | $7,272 | 66% | 69% | $-6,342 | -$0 | 0.0% | $58,812 (vs do-nothing +$648) |
| $754 | 4d | 23 Jul 2026 | $0.82 | 12/12 | $7,380 | $7,380 | 65% | 68% | $-7,359 | -$0 | 0.0% | $58,584 (vs do-nothing +$420) |
| $757 | 12d | 31 Jul 2026 | $2.57 | 12/12 | $7,710 | $7,710 | 65% | 70% | $-2,148 | -$0 | 0.0% | $60,684 (vs do-nothing +$2,520) |
| $758 | 19d | 7 Aug 2026 | $3.88 | 12/12 | $7,352 | $7,352 | 63% | 70% | $-1,021 | -$0 | 0.0% | $62,256 (vs do-nothing +$4,092) |
| $754 | 5d | 24 Jul 2026 | $1.24 | 10/12 | $7,440 | $7,722 | 63% | 67% | $-5,436 | -$0 | 0.0% | $58,934 (vs do-nothing +$770) |
| $756 | 12d | 31 Jul 2026 | $2.89 | 11/12 | $7,948 | $8,088 | 62% | 68% | $-2,246 | -$0 | 0.0% | $60,826 (vs do-nothing +$2,662) |
| $755 | 10d | 29 Jul 2026 | $2.21 | 11/12 | $7,293 | $7,434 | 62% | 67% | $-3,272 | -$0 | 0.0% | $60,078 (vs do-nothing +$1,914) |
| $757 | 19d | 7 Aug 2026 | $4.23 | 11/12 | $7,347 | $7,488 | 62% | 69% | $-1,086 | -$0 | 0.0% | $62,300 (vs do-nothing +$4,136) |
| $758 | 26d | 14 Aug 2026 | $5.43 | 12/12 | $7,518 | $7,518 | 62% | 69% | $-448 | -$0 | 0.0% | $64,116 (vs do-nothing +$5,952) |
| $755 | 11d | 30 Jul 2026 | $2.75 | 10/12 | $7,500 | $7,782 | 61% | 67% | $-2,108 | -$0 | 0.0% | $60,444 (vs do-nothing +$2,280) |
| $757 | 26d | 14 Aug 2026 | $5.85 | 11/12 | $7,425 | $7,566 | 60% | 68% | $-468 | -$0 | 0.0% | $64,082 (vs do-nothing +$5,918) |
| $754 | 9d | 28 Jul 2026 | $1.96 | 12/12 | $7,840 | $7,840 | 60% | 66% | $-4,510 | -$0 | 0.0% | $59,952 (vs do-nothing +$1,788) |
| $755 | 12d | 31 Jul 2026 | $3.24 | 9/12 | $7,290 | $7,713 | 60% | 67% | $-2,064 | -$0 | 0.0% | $60,657 (vs do-nothing +$2,493) |
Showing the 60 next-safest rows of 154.
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $754 | 8d | 27 Jul 2026 | $1.65 | 12/12 | $7,425 | $7,425 | 60% | 65% | $-6,717 | -$0 | 0.0% | $59,580 (vs do-nothing +$1,416) |
| $756 | 19d | 7 Aug 2026 | $4.62 | 10/12 | $7,295 | $7,577 | 60% | 67% | $-1,099 | -$0 | 0.0% | $62,314 (vs do-nothing +$4,150) |
| $753 | 4d | 23 Jul 2026 | $1.04 | 10/12 | $7,800 | $8,082 | 60% | 64% | $-8,966 | -$0 | 0.0% | $58,734 (vs do-nothing +$570) |
| $754 | 10d | 29 Jul 2026 | $2.54 | 10/12 | $7,620 | $7,902 | 59% | 65% | $-3,339 | -$0 | 0.0% | $60,234 (vs do-nothing +$2,070) |
| $753 | 5d | 24 Jul 2026 | $1.49 | 9/12 | $8,046 | $8,469 | 59% | 64% | $-5,945 | -$0 | 0.0% | $59,082 (vs do-nothing +$918) |
| $756 | 26d | 14 Aug 2026 | $6.28 | 11/12 | $7,971 | $8,112 | 58% | 67% | $-538 | -$0 | 0.0% | $64,555 (vs do-nothing +$6,391) |
| $755 | 19d | 7 Aug 2026 | $5.03 | 10/12 | $7,942 | $8,224 | 58% | 66% | $-1,217 | -$0 | 0.0% | $62,724 (vs do-nothing +$4,560) |
| $754 | 12d | 31 Jul 2026 | $3.61 | 9/12 | $8,122 | $8,546 | 58% | 65% | $-2,309 | -$0 | 0.0% | $60,990 (vs do-nothing +$2,826) |
| $753 | 8d | 27 Jul 2026 | $1.95 | 10/12 | $7,312 | $7,594 | 58% | 64% | $-4,728 | -$0 | 0.0% | $59,644 (vs do-nothing +$1,480) |
| $753 | 9d | 28 Jul 2026 | $2.28 | 10/12 | $7,600 | $7,882 | 57% | 63% | $-4,279 | -$0 | 0.0% | $59,974 (vs do-nothing +$1,810) |
| $755 | 26d | 14 Aug 2026 | $6.73 | 10/12 | $7,765 | $8,047 | 57% | 66% | $-553 | -$0 | 0.0% | $64,424 (vs do-nothing +$6,260) |
| $753 | 10d | 29 Jul 2026 | $2.89 | 9/12 | $7,803 | $8,226 | 56% | 64% | $-3,369 | -$0 | 0.0% | $60,342 (vs do-nothing +$2,178) |
| $754 | 19d | 7 Aug 2026 | $5.46 | 9/12 | $7,759 | $8,182 | 56% | 65% | $-1,206 | -$0 | 0.0% | $62,655 (vs do-nothing +$4,491) |
| $752 | 4d | 23 Jul 2026 | $1.28 | 8/12 | $7,680 | $8,244 | 56% | 61% | $-8,201 | -$0 | 0.0% | $58,812 (vs do-nothing +$648) |
| $754 | 26d | 14 Aug 2026 | $7.20 | 9/12 | $7,477 | $7,900 | 55% | 66% | $-555 | -$0 | 0.0% | $64,221 (vs do-nothing +$6,057) |
| $753 | 12d | 31 Jul 2026 | $4.00 | 8/12 | $8,000 | $8,564 | 55% | 64% | $-2,286 | -$0 | 0.0% | $60,988 (vs do-nothing +$2,824) |
| $752 | 5d | 24 Jul 2026 | $1.78 | 7/12 | $7,476 | $8,181 | 55% | 61% | $-5,470 | -$0 | 0.0% | $59,081 (vs do-nothing +$917) |
| $753 | 19d | 7 Aug 2026 | $5.91 | 8/12 | $7,465 | $8,029 | 55% | 64% | $-1,174 | -$0 | 0.0% | $62,516 (vs do-nothing +$4,352) |
| $752 | 8d | 27 Jul 2026 | $2.28 | 9/12 | $7,695 | $8,118 | 54% | 61% | $-4,848 | -$0 | 0.0% | $59,793 (vs do-nothing +$1,629) |
| $752 | 9d | 28 Jul 2026 | $2.64 | 9/12 | $7,920 | $8,343 | 54% | 62% | $-4,310 | -$0 | 0.0% | $60,117 (vs do-nothing +$1,953) |
| $753 | 26d | 14 Aug 2026 | $7.68 | 9/12 | $7,975 | $8,398 | 54% | 65% | $-621 | -$0 | 0.0% | $64,653 (vs do-nothing +$6,489) |
| $752 | 10d | 29 Jul 2026 | $3.27 | 8/12 | $7,848 | $8,412 | 54% | 62% | $-3,326 | -$0 | 0.0% | $60,404 (vs do-nothing +$2,240) |
| $752 | 12d | 31 Jul 2026 | $4.42 | 7/12 | $7,735 | $8,440 | 53% | 63% | $-2,198 | -$0 | 0.0% | $60,929 (vs do-nothing +$2,765) |
| $752 | 19d | 7 Aug 2026 | $6.38 | 8/12 | $8,059 | $8,623 | 53% | 63% | $-1,279 | -$0 | 0.0% | $62,892 (vs do-nothing +$4,728) |
| $752 | 26d | 14 Aug 2026 | $8.19 | 8/12 | $7,560 | $8,124 | 53% | 64% | $-601 | -$0 | 0.0% | $64,340 (vs do-nothing +$6,176) |
| $751 | 4d | 23 Jul 2026 | $1.57 | 7/12 | $8,242 | $8,948 | 51% | 58% | $-8,067 | -$0 | 0.0% | $58,934 (vs do-nothing +$770) |
| $751 | 5d | 24 Jul 2026 | $2.11 | 6/12 | $7,596 | $8,442 | 51% | 59% | $-4,966 | -$0 | 0.0% | $59,148 (vs do-nothing +$984) |
| $751 | 8d | 27 Jul 2026 | $2.64 | 8/12 | $7,920 | $8,484 | 51% | 59% | $-4,867 | -$0 | 0.0% | $59,900 (vs do-nothing +$1,736) |
| $751 | 9d | 28 Jul 2026 | $3.02 | 8/12 | $8,053 | $8,617 | 51% | 60% | $-4,283 | -$0 | 0.0% | $60,204 (vs do-nothing +$2,040) |
| $751 | 10d | 29 Jul 2026 | $3.66 | 7/12 | $7,686 | $8,391 | 51% | 60% | $-3,251 | -$0 | 0.0% | $60,397 (vs do-nothing +$2,233) |
| $751 | 19d | 7 Aug 2026 | $6.87 | 7/12 | $7,593 | $8,298 | 51% | 62% | $-1,212 | -$0 | 0.0% | $62,644 (vs do-nothing +$4,480) |
| $751 | 12d | 31 Jul 2026 | $4.84 | 6/12 | $7,260 | $8,106 | 51% | 61% | $-2,093 | -$0 | 0.0% | $60,786 (vs do-nothing +$2,622) |
| $750 | 26d | 14 Aug 2026 | $9.24 | 7/12 | $7,463 | $8,168 | 49% | 64% | +$491 | -$0 | 0.0% | $64,303 (vs do-nothing +$6,139) |
| $750 | 19d | 7 Aug 2026 | $7.38 | 7/12 | $8,157 | $8,862 | 49% | 61% | $-1,306 | -$0 | 0.0% | $63,001 (vs do-nothing +$4,837) |
| $750 | 12d | 31 Jul 2026 | $5.32 | 6/12 | $7,980 | $8,826 | 49% | 60% | $-2,252 | -$0 | 0.0% | $61,074 (vs do-nothing +$2,910) |
| $750 | 10d | 29 Jul 2026 | $4.09 | 6/12 | $7,362 | $8,208 | 49% | 59% | $-3,066 | -$0 | 0.0% | $60,336 (vs do-nothing +$2,172) |
| $749 | 26d | 14 Aug 2026 | $9.79 | 7/12 | $7,907 | $8,612 | 48% | 62% | $-685 | -$0 | 0.0% | $64,688 (vs do-nothing +$6,524) |
| $750 | 9d | 28 Jul 2026 | $3.42 | 7/12 | $7,980 | $8,685 | 48% | 58% | $-4,178 | -$0 | 0.0% | $60,229 (vs do-nothing +$2,065) |
| $750 | 8d | 27 Jul 2026 | $3.03 | 7/12 | $7,954 | $8,659 | 48% | 57% | $-4,769 | -$0 | 0.0% | $59,956 (vs do-nothing +$1,792) |
| $749 | 19d | 7 Aug 2026 | $7.90 | 6/12 | $7,484 | $8,330 | 48% | 61% | $-1,210 | -$0 | 0.0% | $62,622 (vs do-nothing +$4,458) |
| $750 | 5d | 24 Jul 2026 | $2.48 | 5/12 | $7,440 | $8,427 | 48% | 57% | $-4,550 | -$0 | 0.0% | $59,169 (vs do-nothing +$1,005) |
| $750 | 4d | 23 Jul 2026 | $1.89 | 6/12 | $8,505 | $9,351 | 47% | 55% | $-7,763 | -$0 | 0.0% | $59,016 (vs do-nothing +$852) |
| $748 | 26d | 14 Aug 2026 | $10.35 | 7/12 | $8,360 | $9,065 | 47% | 61% | $-742 | -$0 | 0.0% | $65,080 (vs do-nothing +$6,916) |
| $749 | 12d | 31 Jul 2026 | $5.80 | 6/12 | $8,700 | $9,546 | 47% | 59% | $-2,452 | -$0 | 0.0% | $61,362 (vs do-nothing +$3,198) |
| $748 | 19d | 7 Aug 2026 | $8.46 | 6/12 | $8,015 | $8,861 | 46% | 60% | $-1,280 | -$0 | 0.0% | $62,958 (vs do-nothing +$4,794) |
| $749 | 10d | 29 Jul 2026 | $4.55 | 6/12 | $8,190 | $9,036 | 46% | 57% | $-3,351 | -$0 | 0.0% | $60,612 (vs do-nothing +$2,448) |
| $747 | 26d | 14 Aug 2026 | $10.93 | 6/12 | $7,567 | $8,413 | 46% | 60% | $-675 | -$0 | 0.0% | $64,440 (vs do-nothing +$6,276) |
| $749 | 9d | 28 Jul 2026 | $3.86 | 6/12 | $7,720 | $8,566 | 46% | 56% | $-3,936 | -$0 | 0.0% | $60,198 (vs do-nothing +$2,034) |
| $749 | 8d | 27 Jul 2026 | $3.45 | 6/12 | $7,762 | $8,608 | 45% | 56% | $-4,542 | -$0 | 0.0% | $59,952 (vs do-nothing +$1,788) |
| $748 | 12d | 31 Jul 2026 | $6.30 | 5/12 | $7,875 | $8,862 | 45% | 58% | $-2,216 | -$0 | 0.0% | $61,079 (vs do-nothing +$2,915) |
| $747 | 19d | 7 Aug 2026 | $9.02 | 6/12 | $8,545 | $9,391 | 45% | 59% | $-1,359 | -$0 | 0.0% | $63,294 (vs do-nothing +$5,130) |
| $746 | 26d | 14 Aug 2026 | $11.52 | 6/12 | $7,975 | $8,821 | 44% | 60% | $-717 | -$0 | 0.0% | $64,794 (vs do-nothing +$6,630) |
| $748 | 10d | 29 Jul 2026 | $5.03 | 5/12 | $7,545 | $8,532 | 44% | 56% | $-3,045 | -$0 | 0.0% | $60,444 (vs do-nothing +$2,280) |
| $749 | 5d | 24 Jul 2026 | $2.88 | 5/12 | $8,640 | $9,627 | 44% | 55% | $-5,003 | -$0 | 0.0% | $59,369 (vs do-nothing +$1,205) |
| $746 | 19d | 7 Aug 2026 | $9.60 | 5/12 | $7,579 | $8,566 | 43% | 58% | $-1,193 | -$0 | 0.0% | $62,729 (vs do-nothing +$4,565) |
| $745 | 26d | 14 Aug 2026 | $12.13 | 6/12 | $8,398 | $9,244 | 43% | 59% | $-761 | -$0 | 0.0% | $65,160 (vs do-nothing +$6,996) |
| $749 | 4d | 23 Jul 2026 | $2.26 | 5/12 | $8,475 | $9,462 | 43% | 53% | $-7,173 | -$0 | 0.0% | $59,059 (vs do-nothing +$895) |
| $748 | 9d | 28 Jul 2026 | $4.33 | 6/12 | $8,660 | $9,506 | 43% | 55% | $-4,295 | -$0 | 0.0% | $60,480 (vs do-nothing +$2,316) |
| $747 | 12d | 31 Jul 2026 | $6.85 | 5/12 | $8,562 | $9,550 | 43% | 57% | $-2,353 | -$0 | 0.0% | $61,354 (vs do-nothing +$3,190) |
| $748 | 8d | 27 Jul 2026 | $3.91 | 5/12 | $7,331 | $8,318 | 42% | 54% | $-4,149 | -$0 | 0.0% | $59,884 (vs do-nothing +$1,720) |
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.