12 contracts (1,200 sh) | BE SS: $764.00 | CC-SS: $693.23 (banked floor $692.54) | IV: LOW | Accounts: Neville:0865
| Max Loss | $148,800 | (ND $124.00 + SW $0) x 1200 |
| Normal income ref | $17,530/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 | $55,824 | fortress legs from IBKR |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (12 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Max even-money escape in the band | ~$762 | 31 Jul 2026 | 10d left | +$0.44/sh | +$527 cycle +$4,511 [-$126…+$341] · 66% credit | 72% surv 59% |
| SS $764 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Roll out (same strike, buy time) | ~$759 | 28 Jul 2026 | 7d left | +$0.12/sh | +$142 cycle +$4,126 [-$43…+$232] · 60% credit | 68% surv 50% |
| Safety roll (pay small debit, max POP) | ~$771 | 31 Jul 2026 | 10d left | -$3.17/sh | -$3,809 cycle +$175 [-$5,714…-$4,396] | 84% surv 81% |
| budget: banked $3,984 debit $3,809 (96% used ≈ 1.7 wk of income) → whole cycle still +$175 cash · rolled 12 ct earn ≈ $6,737/mo while parked; 0 ct free to re-sell · clears SS ✓ | ||||||
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (12 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Reliable up-and-out (highest cap still free ≥60%) | ~$764 | 31 Jul 2026 | 15d left | +$2.50/sh | +$3,004 cycle +$4,456 [+$934…+$2,853] · 85% credit | 75% surv 66% |
| Roll out (same strike, buy time) | ~$757 | 20 Jul 2026 | 4d left | +$1.19/sh | +$1,423 cycle +$2,875 [+$393…+$1,360] · 83% credit | 68% surv 50% |
| Up-and-out for even (raise the cap, free) | ~$758 | 20 Jul 2026 | 4d left | +$0.50/sh | +$599 cycle +$2,051 [-$554…+$506] · 55% credit | 71% surv 56% |
| Max even-money escape in the band | ~$770 | 31 Jul 2026 | 15d left | +$0.16/sh | +$194 cycle +$1,646 [-$2,518…-$59] · 23% credit | 83% surv 78% |
| reaches SS ✓ | ||||||
| Safety roll (pay small debit, max POP) | ~$775 | 31 Jul 2026 | 15d left | -$1.11/sh | -$1,329 cycle +$123 [-$4,517…-$1,649] | 89% surv 87% |
| budget: banked $1,452 debit $1,329 (92% used ≈ 0.3 wk of income) → whole cycle still +$123 cash · rolled 12 ct earn ≈ $3,520/mo while parked; 0 ct free to re-sell · clears SS ✓ | ||||||
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (12 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Reliable up-and-out (highest cap still free ≥60%) | ~$770 | 31 Jul 2026 | 10d left | +$0.74/sh | +$882 cycle +$1,890 [+$460…+$1,112] · 94% credit | 70% surv 56% |
| Roll out (same strike, buy time) | ~$768 | 28 Jul 2026 | 7d left | -$0.12/sh | -$148 cycle +$860 [-$213…+$394] · 56% credit | 68% surv 50% |
| Max even-money escape in the band | ~$771 | 31 Jul 2026 | 10d left | +$0.19/sh | +$222 cycle +$1,230 [-$291…+$427] · 52% credit | 72% surv 59% |
| Safety roll (pay small debit, max POP) | ~$773 | 31 Jul 2026 | 10d left | -$0.81/sh | -$975 cycle +$33 [-$1,733…-$815] · 8% credit | 74% surv 64% |
| budget: banked $1,008 debit $975 (97% used ≈ 1.7 wk of income) → whole cycle still +$33 cash · rolled 12 ct earn ≈ $15,453/mo while parked; 0 ct free to re-sell | ||||||
Every eligible strike x expiry in the 2-45 DTE band (9 expiries scanned, 194 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: 0.814 (IBKR) | Recovery@SS: +$0 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $57,804
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $760 | 2d | 17 Jul 2026 | $0.53 | 12/12 | $9,540 | $9,540 | 91% | 93% | +$7,454 | -$0 | 0.0% | $56,460 (vs do-nothing $-1,344) |
| $759 | 2d | 17 Jul 2026 | $0.71 | 9/12 | $9,585 | $10,822 | 89% | 91% | +$7,266 | -$0 | 0.0% | $56,958 (vs do-nothing $-846) |
| $758 | 2d | 17 Jul 2026 | $0.94 | 7/12 | $9,870 | $11,932 | 85% | 88% | +$6,959 | -$0 | 0.0% | $57,307 (vs do-nothing $-497) |
| $757 | 2d | 17 Jul 2026 | $1.21 | 5/12 | $9,075 | $11,962 | 80% | 85% | +$5,861 | -$0 | 0.0% | $57,584 (vs do-nothing $-220) |
| $758 | 5d | 20 Jul 2026 | $1.43 | 11/12 | $9,438 | $9,850 | 78% | 83% | +$4,911 | -$0 | 0.0% | $57,562 (vs do-nothing $-242) |
| $760 | 8d | 23 Jul 2026 | $2.03 | 12/12 | $9,135 | $9,135 | 77% | 82% | +$4,319 | -$0 | 0.0% | $58,260 (vs do-nothing +$456) |
| $759 | 6d | 21 Jul 2026 | $1.47 | 12/12 | $8,820 | $8,820 | 76% | 80% | +$2,642 | -$0 | 0.0% | $57,588 (vs do-nothing $-216) |
| $759 | 7d | 22 Jul 2026 | $1.96 | 11/12 | $9,240 | $9,652 | 76% | 81% | +$4,328 | -$0 | 0.0% | $58,145 (vs do-nothing +$341) |
| $758 | 6d | 21 Jul 2026 | $1.80 | 10/12 | $9,000 | $9,825 | 75% | 81% | +$4,322 | -$0 | 0.0% | $57,954 (vs do-nothing +$150) |
| $756 | 2d | 17 Jul 2026 | $1.55 | 4/12 | $9,300 | $12,600 | 75% | 82% | +$5,491 | -$0 | 0.0% | $57,764 (vs do-nothing $-40) |
| $760 | 9d | 24 Jul 2026 | $2.45 | 11/12 | $8,983 | $9,396 | 75% | 81% | +$4,090 | -$0 | 0.0% | $58,684 (vs do-nothing +$880) |
| $757 | 5d | 20 Jul 2026 | $1.76 | 9/12 | $9,504 | $10,742 | 74% | 80% | +$4,596 | -$0 | 0.0% | $57,903 (vs do-nothing +$99) |
| $759 | 8d | 23 Jul 2026 | $2.38 | 10/12 | $8,925 | $9,750 | 74% | 80% | +$3,952 | -$0 | 0.0% | $58,534 (vs do-nothing +$730) |
Showing the 60 next-safest rows of 181.
| 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 | 7d | 22 Jul 2026 | $2.31 | 9/12 | $8,910 | $10,148 | 72% | 79% | +$3,871 | -$0 | 0.0% | $58,398 (vs do-nothing +$594) |
| $759 | 9d | 24 Jul 2026 | $2.82 | 10/12 | $9,400 | $10,225 | 72% | 79% | +$3,954 | -$0 | 0.0% | $58,974 (vs do-nothing +$1,170) |
| $757 | 6d | 21 Jul 2026 | $2.16 | 9/12 | $9,720 | $10,958 | 71% | 79% | +$4,274 | -$0 | 0.0% | $58,263 (vs do-nothing +$459) |
| $762 | 16d | 31 Jul 2026 | $4.16 | 12/12 | $9,360 | $9,360 | 71% | 78% | +$3,816 | -$0 | 0.0% | $60,816 (vs do-nothing +$3,012) |
| $760 | 13d | 28 Jul 2026 | $3.27 | 12/12 | $9,055 | $9,055 | 71% | 78% | +$3,294 | -$0 | 0.0% | $59,748 (vs do-nothing +$1,944) |
| $758 | 8d | 23 Jul 2026 | $2.76 | 9/12 | $9,315 | $10,552 | 70% | 78% | +$3,837 | -$0 | 0.0% | $58,803 (vs do-nothing +$999) |
| $759 | 12d | 27 Jul 2026 | $3.32 | 11/12 | $9,130 | $9,542 | 70% | 78% | +$3,625 | -$0 | 0.0% | $59,641 (vs do-nothing +$1,837) |
| $755 | 2d | 17 Jul 2026 | $1.94 | 4/12 | $11,640 | $14,940 | 69% | 79% | +$6,156 | -$0 | 0.0% | $57,920 (vs do-nothing +$116) |
| $761 | 16d | 31 Jul 2026 | $4.58 | 11/12 | $9,446 | $9,859 | 69% | 77% | +$3,673 | -$0 | 0.0% | $61,027 (vs do-nothing +$3,223) |
| $757 | 7d | 22 Jul 2026 | $2.70 | 8/12 | $9,257 | $10,907 | 69% | 77% | +$3,721 | -$0 | 0.0% | $58,644 (vs do-nothing +$840) |
| $758 | 9d | 24 Jul 2026 | $3.22 | 9/12 | $9,660 | $10,898 | 69% | 77% | +$3,826 | -$0 | 0.0% | $59,217 (vs do-nothing +$1,413) |
| $756 | 5d | 20 Jul 2026 | $2.15 | 7/12 | $9,030 | $11,092 | 67% | 75% | +$2,587 | -$0 | 0.0% | $58,154 (vs do-nothing +$350) |
| $756 | 6d | 21 Jul 2026 | $2.57 | 7/12 | $8,995 | $11,058 | 67% | 76% | +$3,623 | -$0 | 0.0% | $58,448 (vs do-nothing +$644) |
| $758 | 12d | 27 Jul 2026 | $3.74 | 10/12 | $9,350 | $10,175 | 67% | 76% | +$3,473 | -$0 | 0.0% | $59,894 (vs do-nothing +$2,090) |
| $757 | 8d | 23 Jul 2026 | $3.18 | 8/12 | $9,540 | $11,190 | 67% | 76% | +$3,657 | -$0 | 0.0% | $59,028 (vs do-nothing +$1,224) |
| $760 | 16d | 31 Jul 2026 | $5.01 | 10/12 | $9,394 | $10,219 | 67% | 76% | +$3,403 | -$0 | 0.0% | $61,164 (vs do-nothing +$3,360) |
| $757 | 9d | 24 Jul 2026 | $3.67 | 8/12 | $9,787 | $11,437 | 66% | 75% | +$3,646 | -$0 | 0.0% | $59,420 (vs do-nothing +$1,616) |
| $756 | 7d | 22 Jul 2026 | $3.14 | 7/12 | $9,420 | $11,482 | 65% | 75% | +$3,512 | -$0 | 0.0% | $58,847 (vs do-nothing +$1,043) |
| $759 | 16d | 31 Jul 2026 | $5.48 | 9/12 | $9,248 | $10,485 | 65% | 75% | +$3,308 | -$0 | 0.0% | $61,251 (vs do-nothing +$3,447) |
| $757 | 12d | 27 Jul 2026 | $4.20 | 9/12 | $9,450 | $10,688 | 64% | 75% | +$3,307 | -$0 | 0.0% | $60,099 (vs do-nothing +$2,295) |
| $756 | 8d | 23 Jul 2026 | $3.63 | 7/12 | $9,529 | $11,591 | 64% | 74% | +$3,388 | -$0 | 0.0% | $59,190 (vs do-nothing +$1,386) |
| $754 | 2d | 17 Jul 2026 | $2.40 | 3/12 | $10,800 | $14,512 | 63% | 76% | +$5,122 | -$0 | 0.0% | $58,029 (vs do-nothing +$225) |
| $755 | 5d | 20 Jul 2026 | $2.58 | 6/12 | $9,288 | $11,763 | 63% | 73% | +$2,609 | -$0 | 0.0% | $58,362 (vs do-nothing +$558) |
| $755 | 6d | 21 Jul 2026 | $3.03 | 6/12 | $9,090 | $11,565 | 63% | 74% | +$3,354 | -$0 | 0.0% | $58,632 (vs do-nothing +$828) |
| $758 | 16d | 31 Jul 2026 | $5.96 | 8/12 | $8,940 | $10,590 | 63% | 74% | +$3,062 | -$0 | 0.0% | $61,252 (vs do-nothing +$3,448) |
| $756 | 9d | 24 Jul 2026 | $4.13 | 7/12 | $9,637 | $11,699 | 63% | 74% | +$3,333 | -$0 | 0.0% | $59,540 (vs do-nothing +$1,736) |
| $756 | 12d | 27 Jul 2026 | $4.69 | 8/12 | $9,380 | $11,030 | 62% | 73% | +$3,089 | -$0 | 0.0% | $60,236 (vs do-nothing +$2,432) |
| $755 | 7d | 22 Jul 2026 | $3.61 | 6/12 | $9,283 | $11,758 | 62% | 73% | +$3,183 | -$0 | 0.0% | $58,980 (vs do-nothing +$1,176) |
| $757 | 16d | 31 Jul 2026 | $6.47 | 8/12 | $9,705 | $11,355 | 61% | 73% | +$3,099 | -$0 | 0.0% | $61,660 (vs do-nothing +$3,856) |
| $755 | 8d | 23 Jul 2026 | $4.12 | 6/12 | $9,270 | $11,745 | 61% | 73% | +$3,061 | -$0 | 0.0% | $59,286 (vs do-nothing +$1,482) |
| $754 | 5d | 20 Jul 2026 | $3.07 | 5/12 | $9,210 | $12,097 | 60% | 73% | +$3,341 | -$0 | 0.0% | $58,514 (vs do-nothing +$710) |
| $755 | 9d | 24 Jul 2026 | $4.65 | 6/12 | $9,300 | $11,775 | 60% | 72% | +$2,961 | -$0 | 0.0% | $59,604 (vs do-nothing +$1,800) |
| $754 | 6d | 21 Jul 2026 | $3.53 | 5/12 | $8,825 | $11,712 | 59% | 72% | +$2,968 | -$0 | 0.0% | $58,744 (vs do-nothing +$940) |
| $755 | 12d | 27 Jul 2026 | $5.21 | 7/12 | $9,118 | $11,180 | 59% | 72% | +$2,828 | -$0 | 0.0% | $60,296 (vs do-nothing +$2,492) |
| $756 | 16d | 31 Jul 2026 | $7.00 | 7/12 | $9,188 | $11,250 | 59% | 72% | +$2,789 | -$0 | 0.0% | $61,549 (vs do-nothing +$3,745) |
| $755 | 13d | 28 Jul 2026 | $5.62 | 7/12 | $9,078 | $11,141 | 59% | 72% | +$3,067 | -$0 | 0.0% | $60,583 (vs do-nothing +$2,779) |
| $754 | 7d | 22 Jul 2026 | $4.13 | 5/12 | $8,850 | $11,738 | 58% | 72% | +$2,803 | -$0 | 0.0% | $59,044 (vs do-nothing +$1,240) |
| $753 | 2d | 17 Jul 2026 | $2.91 | 3/12 | $13,095 | $16,808 | 57% | 73% | +$5,516 | -$0 | 0.0% | $58,182 (vs do-nothing +$378) |
| $754 | 8d | 23 Jul 2026 | $4.63 | 6/12 | $10,418 | $12,892 | 57% | 71% | +$3,218 | -$0 | 0.0% | $59,592 (vs do-nothing +$1,788) |
| $755 | 16d | 31 Jul 2026 | $7.55 | 7/12 | $9,909 | $11,972 | 57% | 71% | +$2,955 | -$0 | 0.0% | $61,934 (vs do-nothing +$4,130) |
| $754 | 9d | 24 Jul 2026 | $5.18 | 6/12 | $10,360 | $12,835 | 57% | 71% | +$3,140 | -$0 | 0.0% | $59,922 (vs do-nothing +$2,118) |
| $754 | 12d | 27 Jul 2026 | $5.76 | 7/12 | $10,080 | $12,142 | 56% | 70% | +$2,946 | -$0 | 0.0% | $60,681 (vs do-nothing +$2,877) |
| $753 | 5d | 20 Jul 2026 | $3.60 | 5/12 | $10,800 | $13,688 | 56% | 71% | +$3,484 | -$0 | 0.0% | $58,779 (vs do-nothing +$975) |
| $753 | 6d | 21 Jul 2026 | $4.08 | 5/12 | $10,200 | $13,087 | 55% | 70% | +$3,139 | -$0 | 0.0% | $59,019 (vs do-nothing +$1,215) |
| $754 | 16d | 31 Jul 2026 | $8.12 | 6/12 | $9,135 | $11,610 | 55% | 70% | +$2,552 | -$0 | 0.0% | $61,686 (vs do-nothing +$3,882) |
| $753 | 7d | 22 Jul 2026 | $4.68 | 5/12 | $10,029 | $12,916 | 54% | 70% | +$2,923 | -$0 | 0.0% | $59,319 (vs do-nothing +$1,515) |
| $753 | 8d | 23 Jul 2026 | $5.19 | 5/12 | $9,731 | $12,619 | 54% | 70% | +$2,745 | -$0 | 0.0% | $59,574 (vs do-nothing +$1,770) |
| $753 | 9d | 24 Jul 2026 | $5.75 | 5/12 | $9,583 | $12,471 | 54% | 69% | +$2,671 | -$0 | 0.0% | $59,854 (vs do-nothing +$2,050) |
| $753 | 12d | 27 Jul 2026 | $6.34 | 6/12 | $9,510 | $11,985 | 54% | 69% | +$2,612 | -$0 | 0.0% | $60,618 (vs do-nothing +$2,814) |
| $753 | 16d | 31 Jul 2026 | $8.72 | 6/12 | $9,810 | $12,285 | 53% | 69% | +$2,631 | -$0 | 0.0% | $62,046 (vs do-nothing +$4,242) |
| $752 | 2d | 17 Jul 2026 | $3.47 | 2/12 | $10,410 | $14,535 | 51% | 71% | +$3,833 | -$0 | 0.0% | $58,168 (vs do-nothing +$364) |
| $752 | 5d | 20 Jul 2026 | $4.17 | 4/12 | $10,008 | $13,308 | 51% | 68% | +$2,568 | -$0 | 0.0% | $58,812 (vs do-nothing +$1,008) |
| $752 | 6d | 21 Jul 2026 | $4.66 | 4/12 | $9,320 | $12,620 | 51% | 68% | +$2,577 | -$0 | 0.0% | $59,008 (vs do-nothing +$1,204) |
| $752 | 7d | 22 Jul 2026 | $5.26 | 4/12 | $9,017 | $12,317 | 51% | 68% | +$2,390 | -$0 | 0.0% | $59,248 (vs do-nothing +$1,444) |
| $752 | 8d | 23 Jul 2026 | $5.77 | 5/12 | $10,819 | $13,706 | 51% | 68% | +$2,845 | -$0 | 0.0% | $59,864 (vs do-nothing +$2,060) |
| $752 | 16d | 31 Jul 2026 | $9.33 | 6/12 | $10,496 | $12,971 | 51% | 68% | +$2,680 | -$0 | 0.0% | $62,412 (vs do-nothing +$4,608) |
| $752 | 9d | 24 Jul 2026 | $6.35 | 5/12 | $10,583 | $13,471 | 51% | 68% | +$2,750 | -$0 | 0.0% | $60,154 (vs do-nothing +$2,350) |
| $752 | 12d | 27 Jul 2026 | $6.94 | 6/12 | $10,410 | $12,885 | 51% | 68% | +$2,673 | -$0 | 0.0% | $60,978 (vs do-nothing +$3,174) |
| $751 | 16d | 31 Jul 2026 | $9.87 | 5/12 | $9,253 | $12,141 | 49% | 67% | +$2,251 | -$0 | 0.0% | $61,914 (vs do-nothing +$4,110) |
| $751 | 12d | 27 Jul 2026 | $7.48 | 5/12 | $9,350 | $12,238 | 48% | 67% | +$2,183 | -$0 | 0.0% | $60,719 (vs do-nothing +$2,915) |
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.