12 contracts (1,200 sh) | BE SS: $764.00 | CC-SS: $693.69 (banked floor $692.99) | IV: LOW | Accounts: Neville:0865
| Max Loss | $148,800 | (ND $124.00 + SW $0) x 1200 |
| Normal income ref | $19,414/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 | $58,290 | fortress legs from IBKR |
| 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 | +$2.94/sh | +$3,533 cycle +$5,309 [+$2,265…+$3,395] · 97% credit | 76% surv 65% |
| Roll out (same strike, buy time) | ~$758 | 20 Jul 2026 | 4d left | +$1.14/sh | +$1,363 cycle +$3,139 [+$858…+$1,326] · 97% credit | 67% surv 50% |
| Up-and-out for even (raise the cap, free) | ~$759 | 20 Jul 2026 | 4d left | +$0.44/sh | +$533 cycle +$2,309 [-$298…+$420] · 62% credit | 70% surv 57% |
| Max even-money escape in the band | ~$772 | 31 Jul 2026 | 15d left | +$0.01/sh | +$7 cycle +$1,783 [-$2,400…-$379] · 7% credit | 84% surv 81% |
| reaches SS ✓ | ||||||
| Safety roll (pay small debit, max POP) | ~$778 | 31 Jul 2026 | 15d left | -$1.20/sh | -$1,445 cycle +$331 [-$4,403…-$1,943] | 90% surv 89% |
| budget: banked $1,776 debit $1,445 (81% used ≈ 0.2 wk of income) → whole cycle still +$331 cash · rolled 12 ct earn ≈ $2,346/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%) | ~$766 | 31 Jul 2026 | 15d left | +$2.88/sh | +$3,454 cycle +$4,486 [+$2,459…+$3,412] · 99% credit | 76% surv 65% |
| Roll out (same strike, buy time) | ~$760 | 20 Jul 2026 | 4d left | +$1.10/sh | +$1,321 cycle +$2,353 [+$942…+$1,317] · 98% credit | 67% surv 50% |
| Up-and-out for even (raise the cap, free) | ~$761 | 20 Jul 2026 | 4d left | +$0.41/sh | +$491 cycle +$1,523 [-$175…+$442] · 66% credit | 70% surv 57% |
| Max even-money escape in the band | ~$773 | 31 Jul 2026 | 15d left | +$0.23/sh | +$282 cycle +$1,314 [-$1,581…+$83] · 30% credit | 83% surv 79% |
| reaches SS ✓ | ||||||
| Safety roll (pay small debit, max POP) | ~$777 | 31 Jul 2026 | 15d left | -$0.74/sh | -$887 cycle +$145 [-$3,072…-$1,136] | 88% surv 86% |
| budget: banked $1,032 debit $887 (86% used ≈ 0.2 wk of income) → whole cycle still +$145 cash · rolled 12 ct earn ≈ $3,475/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 |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$769 | 27 Jul 2026 | 8d left | +$0.56/sh | +$673 cycle +$1,489 [+$495…+$1,266] · 100% credit | 67% surv 50% |
| Up-and-out for even (raise the cap, free) | ~$769 | 27 Jul 2026 | 8d left | +$0.42/sh | +$506 cycle +$1,322 [+$291…+$1,070] · 95% credit | 67% surv 51% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$773 | 31 Jul 2026 | 12d left | +$0.44/sh | +$527 cycle +$1,343 [+$99…+$1,032] · 81% credit | 74% surv 62% |
| Max even-money escape in the band | ~$774 | 31 Jul 2026 | 12d left | +$0.07/sh | +$85 cycle +$901 [-$727…+$448] · 42% credit | 73% surv 63% |
| Safety roll (pay small debit, max POP) | ~$775 | 31 Jul 2026 | 12d left | -$0.49/sh | -$594 cycle +$222 [-$1,324…-$211] · 19% credit | 77% surv 68% |
| budget: banked $816 debit $594 (73% used ≈ 0.9 wk of income) → whole cycle still +$222 cash · rolled 12 ct earn ≈ $11,547/mo while parked; 0 ct free to re-sell | ||||||
Every eligible strike x expiry in the 2-45 DTE band (10 expiries scanned, 203 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: $60,906
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $761 | 2d | 17 Jul 2026 | $0.63 | 11/12 | $10,395 | $10,940 | 85% | 87% | +$5,849 | -$0 | 0.0% | $59,201 (vs do-nothing $-1,705) |
| $760 | 2d | 17 Jul 2026 | $0.86 | 8/12 | $10,320 | $12,500 | 81% | 84% | +$5,193 | -$0 | 0.0% | $59,850 (vs do-nothing $-1,056) |
| $759 | 2d | 17 Jul 2026 | $1.14 | 6/12 | $10,260 | $13,530 | 75% | 81% | +$4,620 | -$0 | 0.0% | $60,282 (vs do-nothing $-624) |
| $760 | 5d | 20 Jul 2026 | $1.36 | 12/12 | $9,792 | $9,792 | 75% | 81% | +$4,114 | -$0 | 0.0% | $59,922 (vs do-nothing $-984) |
| $761 | 7d | 22 Jul 2026 | $1.93 | 12/12 | $9,926 | $9,926 | 73% | 79% | +$3,945 | -$0 | 0.0% | $60,606 (vs do-nothing $-300) |
| $760 | 6d | 21 Jul 2026 | $1.73 | 12/12 | $10,380 | $10,380 | 73% | 79% | +$4,151 | -$0 | 0.0% | $60,366 (vs do-nothing $-540) |
| $759 | 5d | 20 Jul 2026 | $1.70 | 10/12 | $10,200 | $11,290 | 71% | 78% | +$3,832 | -$0 | 0.0% | $60,426 (vs do-nothing $-480) |
| $761 | 8d | 23 Jul 2026 | $2.35 | 12/12 | $10,575 | $10,575 | 70% | 77% | +$2,956 | -$0 | 0.0% | $61,110 (vs do-nothing +$204) |
| $758 | 2d | 17 Jul 2026 | $1.48 | 5/12 | $11,100 | $14,915 | 70% | 78% | +$4,455 | -$0 | 0.0% | $60,556 (vs do-nothing $-350) |
| $760 | 7d | 22 Jul 2026 | $2.30 | 10/12 | $9,857 | $10,947 | 70% | 77% | +$3,632 | -$0 | 0.0% | $61,026 (vs do-nothing +$120) |
| $761 | 9d | 24 Jul 2026 | $2.80 | 11/12 | $10,267 | $10,812 | 70% | 77% | +$3,766 | -$0 | 0.0% | $61,588 (vs do-nothing +$682) |
| $759 | 6d | 21 Jul 2026 | $2.11 | 10/12 | $10,550 | $11,640 | 69% | 77% | +$3,857 | -$0 | 0.0% | $60,836 (vs do-nothing $-70) |
| $760 | 8d | 23 Jul 2026 | $2.74 | 10/12 | $10,275 | $11,365 | 68% | 76% | +$3,633 | -$0 | 0.0% | $61,466 (vs do-nothing +$560) |
Showing the 60 next-safest rows of 190.
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $763 | 16d | 31 Jul 2026 | $4.58 | 12/12 | $10,305 | $10,305 | 68% | 76% | +$3,633 | -$0 | 0.0% | $63,786 (vs do-nothing +$2,880) |
| $761 | 13d | 28 Jul 2026 | $3.68 | 12/12 | $10,191 | $10,191 | 67% | 76% | +$3,599 | -$0 | 0.0% | $62,706 (vs do-nothing +$1,800) |
| $761 | 12d | 27 Jul 2026 | $3.29 | 12/12 | $9,870 | $9,870 | 67% | 74% | +$2,429 | -$0 | 0.0% | $62,238 (vs do-nothing +$1,332) |
| $760 | 9d | 24 Jul 2026 | $3.22 | 10/12 | $10,733 | $11,823 | 67% | 75% | +$3,684 | -$0 | 0.0% | $61,946 (vs do-nothing +$1,040) |
| $759 | 7d | 22 Jul 2026 | $2.70 | 9/12 | $10,414 | $12,049 | 66% | 75% | +$3,515 | -$0 | 0.0% | $61,374 (vs do-nothing +$468) |
| $758 | 5d | 20 Jul 2026 | $2.10 | 8/12 | $10,080 | $12,260 | 66% | 75% | +$3,384 | -$0 | 0.0% | $60,842 (vs do-nothing $-64) |
| $762 | 16d | 31 Jul 2026 | $5.02 | 11/12 | $10,354 | $10,899 | 66% | 75% | +$3,479 | -$0 | 0.0% | $64,030 (vs do-nothing +$3,124) |
| $761 | 16d | 31 Jul 2026 | $5.49 | 10/12 | $10,294 | $11,384 | 65% | 76% | +$4,342 | -$0 | 0.0% | $64,216 (vs do-nothing +$3,310) |
| $759 | 8d | 23 Jul 2026 | $3.17 | 9/12 | $10,699 | $12,334 | 65% | 74% | +$3,502 | -$0 | 0.0% | $61,797 (vs do-nothing +$891) |
| $760 | 13d | 28 Jul 2026 | $4.14 | 11/12 | $10,509 | $11,054 | 64% | 74% | +$3,509 | -$0 | 0.0% | $63,062 (vs do-nothing +$2,156) |
| $758 | 6d | 21 Jul 2026 | $2.54 | 8/12 | $10,160 | $12,340 | 64% | 74% | +$3,368 | -$0 | 0.0% | $61,194 (vs do-nothing +$288) |
| $760 | 12d | 27 Jul 2026 | $3.74 | 11/12 | $10,285 | $10,830 | 64% | 73% | +$2,584 | -$0 | 0.0% | $62,622 (vs do-nothing +$1,716) |
| $757 | 2d | 17 Jul 2026 | $1.88 | 4/12 | $11,280 | $15,640 | 64% | 74% | +$3,914 | -$0 | 0.0% | $60,786 (vs do-nothing $-120) |
| $759 | 9d | 24 Jul 2026 | $3.68 | 8/12 | $9,813 | $11,993 | 63% | 74% | +$3,159 | -$0 | 0.0% | $62,106 (vs do-nothing +$1,200) |
| $760 | 14d | 29 Jul 2026 | $4.81 | 10/12 | $10,307 | $11,397 | 63% | 73% | +$3,255 | -$0 | 0.0% | $63,536 (vs do-nothing +$2,630) |
| $758 | 7d | 22 Jul 2026 | $3.16 | 8/12 | $10,834 | $13,014 | 62% | 73% | +$3,381 | -$0 | 0.0% | $61,690 (vs do-nothing +$784) |
| $759 | 12d | 27 Jul 2026 | $4.21 | 10/12 | $10,525 | $11,615 | 62% | 72% | +$2,651 | -$0 | 0.0% | $62,936 (vs do-nothing +$2,030) |
| $759 | 13d | 28 Jul 2026 | $4.62 | 10/12 | $10,662 | $11,752 | 62% | 73% | +$3,347 | -$0 | 0.0% | $63,346 (vs do-nothing +$2,440) |
| $760 | 16d | 31 Jul 2026 | $5.99 | 9/12 | $10,108 | $11,743 | 61% | 73% | +$3,100 | -$0 | 0.0% | $64,335 (vs do-nothing +$3,429) |
| $758 | 8d | 23 Jul 2026 | $3.65 | 8/12 | $10,950 | $13,130 | 61% | 73% | +$3,334 | -$0 | 0.0% | $62,082 (vs do-nothing +$1,176) |
| $757 | 5d | 20 Jul 2026 | $2.55 | 7/12 | $10,710 | $13,435 | 61% | 72% | +$3,212 | -$0 | 0.0% | $61,165 (vs do-nothing +$259) |
| $758 | 9d | 24 Jul 2026 | $4.17 | 7/12 | $9,730 | $12,455 | 60% | 72% | +$2,927 | -$0 | 0.0% | $62,299 (vs do-nothing +$1,393) |
| $759 | 16d | 31 Jul 2026 | $6.50 | 8/12 | $9,750 | $11,930 | 60% | 74% | +$3,925 | -$0 | 0.0% | $64,362 (vs do-nothing +$3,456) |
| $757 | 6d | 21 Jul 2026 | $3.02 | 7/12 | $10,570 | $13,295 | 60% | 72% | +$3,161 | -$0 | 0.0% | $61,494 (vs do-nothing +$588) |
| $758 | 12d | 27 Jul 2026 | $4.71 | 9/12 | $10,598 | $12,232 | 59% | 71% | +$2,658 | -$0 | 0.0% | $63,183 (vs do-nothing +$2,277) |
| $758 | 13d | 28 Jul 2026 | $5.13 | 9/12 | $10,655 | $12,290 | 59% | 72% | +$3,143 | -$0 | 0.0% | $63,561 (vs do-nothing +$2,655) |
| $757 | 7d | 22 Jul 2026 | $3.65 | 7/12 | $10,950 | $13,675 | 59% | 71% | +$3,123 | -$0 | 0.0% | $61,935 (vs do-nothing +$1,029) |
| $757 | 8d | 23 Jul 2026 | $4.16 | 7/12 | $10,920 | $13,645 | 58% | 71% | +$3,069 | -$0 | 0.0% | $62,292 (vs do-nothing +$1,386) |
| $756 | 2d | 17 Jul 2026 | $2.37 | 3/12 | $10,665 | $15,570 | 58% | 71% | +$3,297 | -$0 | 0.0% | $60,963 (vs do-nothing +$57) |
| $757 | 9d | 24 Jul 2026 | $4.70 | 7/12 | $10,967 | $13,692 | 57% | 71% | +$3,094 | -$0 | 0.0% | $62,670 (vs do-nothing +$1,764) |
| $758 | 16d | 31 Jul 2026 | $7.05 | 8/12 | $10,575 | $12,755 | 57% | 71% | +$2,954 | -$0 | 0.0% | $64,802 (vs do-nothing +$3,896) |
| $757 | 12d | 27 Jul 2026 | $5.25 | 8/12 | $10,500 | $12,680 | 57% | 70% | +$2,893 | -$0 | 0.0% | $63,362 (vs do-nothing +$2,456) |
| $757 | 13d | 28 Jul 2026 | $5.68 | 8/12 | $10,486 | $12,666 | 56% | 70% | +$2,921 | -$0 | 0.0% | $63,706 (vs do-nothing +$2,800) |
| $756 | 5d | 20 Jul 2026 | $3.06 | 6/12 | $11,016 | $14,286 | 56% | 70% | +$3,005 | -$0 | 0.0% | $61,434 (vs do-nothing +$528) |
| $756 | 6d | 21 Jul 2026 | $3.54 | 6/12 | $10,620 | $13,890 | 56% | 70% | +$2,843 | -$0 | 0.0% | $61,722 (vs do-nothing +$816) |
| $757 | 16d | 31 Jul 2026 | $7.61 | 7/12 | $9,988 | $12,713 | 55% | 70% | +$2,658 | -$0 | 0.0% | $64,707 (vs do-nothing +$3,801) |
| $756 | 7d | 22 Jul 2026 | $4.18 | 6/12 | $10,749 | $14,019 | 55% | 69% | +$2,493 | -$0 | 0.0% | $62,106 (vs do-nothing +$1,200) |
| $756 | 8d | 23 Jul 2026 | $4.70 | 6/12 | $10,575 | $13,845 | 54% | 69% | +$2,727 | -$0 | 0.0% | $62,418 (vs do-nothing +$1,512) |
| $756 | 9d | 24 Jul 2026 | $5.25 | 6/12 | $10,500 | $13,770 | 54% | 69% | +$2,756 | -$0 | 0.0% | $62,748 (vs do-nothing +$1,842) |
| $756 | 12d | 27 Jul 2026 | $5.81 | 7/12 | $10,167 | $12,892 | 54% | 69% | +$2,624 | -$0 | 0.0% | $63,447 (vs do-nothing +$2,541) |
| $756 | 13d | 28 Jul 2026 | $6.25 | 7/12 | $10,096 | $12,821 | 54% | 69% | +$2,644 | -$0 | 0.0% | $63,755 (vs do-nothing +$2,849) |
| $756 | 16d | 31 Jul 2026 | $8.21 | 7/12 | $10,776 | $13,501 | 53% | 69% | +$2,745 | -$0 | 0.0% | $65,127 (vs do-nothing +$4,221) |
| $755 | 2d | 17 Jul 2026 | $2.92 | 3/12 | $13,140 | $18,045 | 52% | 68% | +$3,530 | -$0 | 0.0% | $61,128 (vs do-nothing +$222) |
| $755 | 5d | 20 Jul 2026 | $3.61 | 5/12 | $10,830 | $14,645 | 51% | 68% | +$2,570 | -$0 | 0.0% | $61,621 (vs do-nothing +$715) |
| $755 | 6d | 21 Jul 2026 | $4.10 | 5/12 | $10,250 | $14,065 | 51% | 68% | +$2,435 | -$0 | 0.0% | $61,866 (vs do-nothing +$960) |
| $755 | 7d | 22 Jul 2026 | $4.76 | 5/12 | $10,200 | $14,015 | 51% | 68% | +$2,321 | -$0 | 0.0% | $62,196 (vs do-nothing +$1,290) |
| $755 | 8d | 23 Jul 2026 | $5.28 | 5/12 | $9,900 | $13,715 | 51% | 68% | +$2,348 | -$0 | 0.0% | $62,456 (vs do-nothing +$1,550) |
| $755 | 9d | 24 Jul 2026 | $5.84 | 5/12 | $9,733 | $13,548 | 51% | 68% | +$2,360 | -$0 | 0.0% | $62,736 (vs do-nothing +$1,830) |
| $755 | 12d | 27 Jul 2026 | $6.41 | 7/12 | $11,217 | $13,942 | 51% | 68% | +$2,727 | -$0 | 0.0% | $63,867 (vs do-nothing +$2,961) |
| $755 | 13d | 28 Jul 2026 | $6.85 | 7/12 | $11,065 | $13,790 | 51% | 68% | +$2,729 | -$0 | 0.0% | $64,175 (vs do-nothing +$3,269) |
| $755 | 14d | 29 Jul 2026 | $7.55 | 7/12 | $11,325 | $14,050 | 51% | 68% | +$2,712 | -$0 | 0.0% | $64,665 (vs do-nothing +$3,759) |
| $755 | 16d | 31 Jul 2026 | $8.83 | 6/12 | $9,934 | $13,204 | 51% | 68% | +$2,419 | -$0 | 0.0% | $64,896 (vs do-nothing +$3,990) |
| $754 | 16d | 31 Jul 2026 | $9.44 | 6/12 | $10,620 | $13,890 | 49% | 67% | +$2,455 | -$0 | 0.0% | $65,262 (vs do-nothing +$4,356) |
| $754 | 13d | 28 Jul 2026 | $7.41 | 6/12 | $10,260 | $13,530 | 49% | 67% | +$2,312 | -$0 | 0.0% | $64,044 (vs do-nothing +$3,138) |
| $754 | 12d | 27 Jul 2026 | $6.97 | 6/12 | $10,455 | $13,725 | 48% | 67% | +$2,314 | -$0 | 0.0% | $63,780 (vs do-nothing +$2,874) |
| $754 | 9d | 24 Jul 2026 | $6.46 | 5/12 | $10,767 | $14,582 | 48% | 67% | +$2,464 | -$0 | 0.0% | $63,046 (vs do-nothing +$2,140) |
| $754 | 8d | 23 Jul 2026 | $5.83 | 5/12 | $10,931 | $14,746 | 48% | 66% | +$2,302 | -$0 | 0.0% | $62,731 (vs do-nothing +$1,825) |
| $754 | 7d | 22 Jul 2026 | $5.36 | 5/12 | $11,486 | $15,301 | 48% | 66% | +$2,518 | -$0 | 0.0% | $62,496 (vs do-nothing +$1,590) |
| $754 | 6d | 21 Jul 2026 | $4.70 | 5/12 | $11,750 | $15,565 | 47% | 66% | +$2,488 | -$0 | 0.0% | $62,166 (vs do-nothing +$1,260) |
| $753 | 16d | 31 Jul 2026 | $10.08 | 6/12 | $11,340 | $14,610 | 47% | 66% | +$2,498 | -$0 | 0.0% | $65,646 (vs do-nothing +$4,740) |
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.