12 contracts (1,200 sh) | BE SS: $764.00 | CC-SS: $692.09 (banked floor $691.39) | IV: LOW | Accounts: Neville:0865
| Max Loss | $148,800 | (ND $124.00 + SW $0) x 1200 |
| Normal income ref | $26,418/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 | $48,168 | fortress legs from IBKR |
| Open leg | Acct | Credit/sh | In flight | Opened |
|---|---|---|---|---|
| 12x $764C 21 Jul 2026 | U13190865 | $0.39 | $471 | 2026-07-16 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (12 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$755 | 14 Aug 2026 | 17d left | +$2.12/sh | +$2,539 cycle +$8,923 [+$1,671…+$2,403] · 100% credit | 68% surv 51% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$757 | 14 Aug 2026 | 17d left | +$0.87/sh | +$1,043 cycle +$7,427 [+$23…+$813] · 76% credit | 69% surv 54% |
| Up-and-out for even (raise the cap, free) | ~$758 | 14 Aug 2026 | 17d left | +$0.28/sh | +$341 cycle +$6,725 [-$778…+$50] · 27% credit | 70% surv 56% |
| Max even-money escape in the band | ~$758 | 14 Aug 2026 | 17d left | +$0.28/sh | +$341 cycle +$6,725 [-$778…+$50] · 27% credit | 70% surv 56% |
| SS $764 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Safety roll (pay small debit, max POP) | ~$770 | 14 Aug 2026 | 17d left | -$5.28/sh | -$6,336 cycle +$48 [-$8,924…-$7,250] | 82% surv 78% |
| budget: banked $6,384 debit $6,336 (99% used ≈ 2.9 wk of income) → whole cycle still +$48 cash · rolled 12 ct earn ≈ $6,886/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%) | ~$761 | 14 Aug 2026 | 24d left | +$3.44/sh | +$4,123 cycle +$6,103 [+$2,380…+$4,292] · 96% credit | 73% surv 63% |
| Roll out (same strike, buy time) | ~$753 | 27 Jul 2026 | 6d left | +$1.00/sh | +$1,196 cycle +$3,176 [+$332…+$1,374] · 86% credit | 67% surv 50% |
| Up-and-out for even (raise the cap, free) | ~$754 | 27 Jul 2026 | 6d left | +$0.38/sh | +$461 cycle +$2,441 [-$539…+$548] · 48% credit | 69% surv 54% |
| Max even-money escape in the band | ~$768 | 14 Aug 2026 | 24d left | +$0.21/sh | +$247 cycle +$2,227 [-$1,973…+$226] · 30% credit | 80% surv 74% |
| reaches SS ✓ | ||||||
| Safety roll (pay small debit, max POP) | ~$773 | 14 Aug 2026 | 24d left | -$1.44/sh | -$1,732 cycle +$248 [-$4,393…-$1,874] · 6% credit | 84% surv 80% |
| budget: banked $1,980 debit $1,732 (87% used ≈ 0.8 wk of income) → whole cycle still +$248 cash · rolled 12 ct earn ≈ $4,701/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 |
|---|
Every eligible strike x expiry in the 4-45 DTE band (10 expiries scanned, 221 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: 0.805 (IBKR) | Recovery@SS: +$0 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $48,504
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $750 | 4d | 22 Jul 2026 | $1.47 | 12/12 | $13,230 | $13,230 | 76% | 80% | +$4,446 | -$0 | 0.0% | $49,932 (vs do-nothing +$1,428) |
| $751 | 6d | 24 Jul 2026 | $2.32 | 12/12 | $13,920 | $13,920 | 75% | 81% | +$6,270 | -$0 | 0.0% | $50,952 (vs do-nothing +$2,448) |
| $750 | 5d | 23 Jul 2026 | $2.07 | 11/12 | $13,662 | $13,746 | 75% | 81% | +$6,258 | -$0 | 0.0% | $50,473 (vs do-nothing +$1,969) |
| $749 | 4d | 22 Jul 2026 | $1.82 | 10/12 | $13,650 | $13,818 | 73% | 79% | +$4,681 | -$0 | 0.0% | $50,044 (vs do-nothing +$1,540) |
| $750 | 6d | 24 Jul 2026 | $2.71 | 10/12 | $13,550 | $13,718 | 72% | 79% | +$5,701 | -$0 | 0.0% | $50,934 (vs do-nothing +$2,430) |
| $749 | 5d | 23 Jul 2026 | $2.46 | 9/12 | $13,284 | $13,536 | 71% | 79% | +$5,665 | -$0 | 0.0% | $50,466 (vs do-nothing +$1,962) |
| $748 | 4d | 22 Jul 2026 | $2.21 | 8/12 | $13,260 | $13,596 | 69% | 77% | +$4,549 | -$0 | 0.0% | $50,048 (vs do-nothing +$1,544) |
| $749 | 6d | 24 Jul 2026 | $3.13 | 9/12 | $14,085 | $14,337 | 69% | 77% | +$5,515 | -$0 | 0.0% | $51,069 (vs do-nothing +$2,565) |
| $750 | 10d | 28 Jul 2026 | $3.68 | 12/12 | $13,248 | $13,248 | 68% | 76% | +$4,847 | -$0 | 0.0% | $52,584 (vs do-nothing +$4,080) |
| $751 | 12d | 30 Jul 2026 | $4.54 | 12/12 | $13,620 | $13,620 | 68% | 77% | +$5,466 | -$0 | 0.0% | $53,616 (vs do-nothing +$5,112) |
| $748 | 5d | 23 Jul 2026 | $2.89 | 8/12 | $13,872 | $14,208 | 68% | 77% | +$5,440 | -$0 | 0.0% | $50,592 (vs do-nothing +$2,088) |
| $750 | 11d | 29 Jul 2026 | $4.38 | 12/12 | $14,335 | $14,335 | 67% | 76% | +$5,180 | -$0 | 0.0% | $53,424 (vs do-nothing +$4,920) |
| $749 | 9d | 27 Jul 2026 | $3.74 | 11/12 | $13,713 | $13,797 | 67% | 76% | +$4,875 | -$0 | 0.0% | $52,310 (vs do-nothing +$3,806) |
Showing the 60 next-safest rows of 208.
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $751 | 13d | 31 Jul 2026 | $5.12 | 12/12 | $14,178 | $14,178 | 66% | 75% | +$4,841 | -$0 | 0.0% | $54,312 (vs do-nothing +$5,808) |
| $750 | 12d | 30 Jul 2026 | $5.00 | 11/12 | $13,750 | $13,834 | 66% | 76% | +$5,447 | -$0 | 0.0% | $53,696 (vs do-nothing +$5,192) |
| $747 | 4d | 22 Jul 2026 | $2.64 | 7/12 | $13,860 | $14,280 | 66% | 75% | +$4,688 | -$0 | 0.0% | $50,156 (vs do-nothing +$1,652) |
| $749 | 10d | 28 Jul 2026 | $4.15 | 11/12 | $13,695 | $13,779 | 66% | 75% | +$4,738 | -$0 | 0.0% | $52,761 (vs do-nothing +$4,257) |
| $748 | 6d | 24 Jul 2026 | $3.59 | 8/12 | $14,360 | $14,696 | 66% | 75% | +$5,248 | -$0 | 0.0% | $51,152 (vs do-nothing +$2,648) |
| $749 | 11d | 29 Jul 2026 | $4.85 | 10/12 | $13,227 | $13,395 | 65% | 75% | +$4,730 | -$0 | 0.0% | $53,074 (vs do-nothing +$4,570) |
| $750 | 13d | 31 Jul 2026 | $5.60 | 11/12 | $14,215 | $14,299 | 64% | 74% | +$4,642 | -$0 | 0.0% | $54,356 (vs do-nothing +$5,852) |
| $747 | 5d | 23 Jul 2026 | $3.35 | 7/12 | $14,070 | $14,490 | 64% | 75% | +$5,108 | -$0 | 0.0% | $50,653 (vs do-nothing +$2,149) |
| $749 | 12d | 30 Jul 2026 | $5.49 | 10/12 | $13,725 | $13,893 | 64% | 75% | +$5,363 | -$0 | 0.0% | $53,714 (vs do-nothing +$5,210) |
| $748 | 9d | 27 Jul 2026 | $4.21 | 10/12 | $14,033 | $14,201 | 64% | 74% | +$4,663 | -$0 | 0.0% | $52,434 (vs do-nothing +$3,930) |
| $748 | 10d | 28 Jul 2026 | $4.63 | 10/12 | $13,890 | $14,058 | 63% | 74% | +$4,500 | -$0 | 0.0% | $52,854 (vs do-nothing +$4,350) |
| $747 | 6d | 24 Jul 2026 | $4.07 | 7/12 | $14,245 | $14,665 | 62% | 74% | +$4,822 | -$0 | 0.0% | $51,157 (vs do-nothing +$2,653) |
| $748 | 11d | 29 Jul 2026 | $5.35 | 10/12 | $14,591 | $14,759 | 62% | 74% | +$5,155 | -$0 | 0.0% | $53,574 (vs do-nothing +$5,070) |
| $749 | 13d | 31 Jul 2026 | $6.10 | 10/12 | $14,077 | $14,245 | 62% | 73% | +$4,384 | -$0 | 0.0% | $54,324 (vs do-nothing +$5,820) |
| $746 | 4d | 22 Jul 2026 | $3.11 | 6/12 | $13,995 | $14,499 | 62% | 73% | +$4,617 | -$0 | 0.0% | $50,202 (vs do-nothing +$1,698) |
| $750 | 20d | 7 Aug 2026 | $7.72 | 12/12 | $13,896 | $13,896 | 62% | 73% | +$4,257 | -$0 | 0.0% | $57,432 (vs do-nothing +$8,928) |
| $747 | 9d | 27 Jul 2026 | $4.72 | 9/12 | $14,160 | $14,412 | 61% | 73% | +$4,399 | -$0 | 0.0% | $52,500 (vs do-nothing +$3,996) |
| $748 | 12d | 30 Jul 2026 | $6.00 | 9/12 | $13,500 | $13,752 | 61% | 72% | +$4,046 | -$0 | 0.0% | $53,652 (vs do-nothing +$5,148) |
| $746 | 5d | 23 Jul 2026 | $3.84 | 6/12 | $13,824 | $14,328 | 61% | 73% | +$4,597 | -$0 | 0.0% | $50,640 (vs do-nothing +$2,136) |
| $747 | 10d | 28 Jul 2026 | $5.15 | 9/12 | $13,905 | $14,157 | 60% | 72% | +$4,240 | -$0 | 0.0% | $52,887 (vs do-nothing +$4,383) |
| $748 | 13d | 31 Jul 2026 | $6.62 | 9/12 | $13,749 | $14,001 | 60% | 72% | +$4,079 | -$0 | 0.0% | $54,210 (vs do-nothing +$5,706) |
| $749 | 20d | 7 Aug 2026 | $8.26 | 11/12 | $13,629 | $13,713 | 60% | 72% | +$4,015 | -$0 | 0.0% | $57,282 (vs do-nothing +$8,778) |
| $747 | 11d | 29 Jul 2026 | $5.88 | 9/12 | $14,433 | $14,685 | 60% | 73% | +$5,032 | -$0 | 0.0% | $53,544 (vs do-nothing +$5,040) |
| $746 | 6d | 24 Jul 2026 | $4.59 | 6/12 | $13,770 | $14,274 | 59% | 72% | +$4,349 | -$0 | 0.0% | $51,090 (vs do-nothing +$2,586) |
| $749 | 27d | 14 Aug 2026 | $10.13 | 12/12 | $13,507 | $13,507 | 59% | 71% | +$3,882 | -$0 | 0.0% | $60,324 (vs do-nothing +$11,820) |
| $747 | 12d | 30 Jul 2026 | $6.53 | 9/12 | $14,692 | $14,944 | 59% | 71% | +$4,174 | -$0 | 0.0% | $54,129 (vs do-nothing +$5,625) |
| $748 | 20d | 7 Aug 2026 | $8.81 | 10/12 | $13,215 | $13,383 | 59% | 71% | +$3,740 | -$0 | 0.0% | $57,034 (vs do-nothing +$8,530) |
| $746 | 9d | 27 Jul 2026 | $5.25 | 8/12 | $14,000 | $14,336 | 58% | 71% | +$4,069 | -$0 | 0.0% | $52,480 (vs do-nothing +$3,976) |
| $745 | 4d | 22 Jul 2026 | $3.62 | 5/12 | $13,575 | $14,163 | 58% | 72% | +$4,332 | -$0 | 0.0% | $50,174 (vs do-nothing +$1,670) |
| $747 | 13d | 31 Jul 2026 | $7.17 | 8/12 | $13,237 | $13,573 | 58% | 71% | +$3,755 | -$0 | 0.0% | $54,016 (vs do-nothing +$5,512) |
| $746 | 10d | 28 Jul 2026 | $5.69 | 8/12 | $13,656 | $13,992 | 58% | 71% | +$3,919 | -$0 | 0.0% | $52,832 (vs do-nothing +$4,328) |
| $746 | 11d | 29 Jul 2026 | $6.43 | 8/12 | $14,029 | $14,365 | 58% | 72% | +$4,805 | -$0 | 0.0% | $53,424 (vs do-nothing +$4,920) |
| $748 | 27d | 14 Aug 2026 | $10.70 | 12/12 | $14,267 | $14,267 | 58% | 71% | +$3,974 | -$0 | 0.0% | $61,008 (vs do-nothing +$12,504) |
| $745 | 5d | 23 Jul 2026 | $4.37 | 6/12 | $15,732 | $16,236 | 57% | 71% | +$4,805 | -$0 | 0.0% | $50,958 (vs do-nothing +$2,454) |
| $747 | 20d | 7 Aug 2026 | $9.38 | 10/12 | $14,070 | $14,238 | 57% | 70% | +$3,854 | -$0 | 0.0% | $57,604 (vs do-nothing +$9,100) |
| $746 | 12d | 30 Jul 2026 | $7.09 | 8/12 | $14,180 | $14,516 | 57% | 70% | +$3,838 | -$0 | 0.0% | $53,952 (vs do-nothing +$5,448) |
| $745 | 6d | 24 Jul 2026 | $5.14 | 6/12 | $15,420 | $15,924 | 56% | 71% | +$4,562 | -$0 | 0.0% | $51,420 (vs do-nothing +$2,916) |
| $746 | 13d | 31 Jul 2026 | $7.73 | 8/12 | $14,271 | $14,607 | 56% | 70% | +$3,864 | -$0 | 0.0% | $54,464 (vs do-nothing +$5,960) |
| $747 | 27d | 14 Aug 2026 | $11.29 | 11/12 | $13,799 | $13,883 | 56% | 70% | +$3,736 | -$0 | 0.0% | $60,615 (vs do-nothing +$12,111) |
| $745 | 9d | 27 Jul 2026 | $5.81 | 7/12 | $13,557 | $13,977 | 56% | 70% | +$3,703 | -$0 | 0.0% | $52,375 (vs do-nothing +$3,871) |
| $745 | 10d | 28 Jul 2026 | $6.26 | 8/12 | $15,024 | $15,360 | 55% | 70% | +$4,057 | -$0 | 0.0% | $53,288 (vs do-nothing +$4,784) |
| $746 | 20d | 7 Aug 2026 | $9.97 | 9/12 | $13,460 | $13,712 | 55% | 70% | +$3,560 | -$0 | 0.0% | $57,225 (vs do-nothing +$8,721) |
| $745 | 11d | 29 Jul 2026 | $7.00 | 7/12 | $13,364 | $13,784 | 55% | 71% | +$4,481 | -$0 | 0.0% | $53,208 (vs do-nothing +$4,704) |
| $745 | 12d | 30 Jul 2026 | $7.67 | 7/12 | $13,422 | $13,842 | 55% | 72% | +$4,848 | -$0 | 0.0% | $53,677 (vs do-nothing +$5,173) |
| $746 | 27d | 14 Aug 2026 | $11.89 | 10/12 | $13,211 | $13,379 | 55% | 70% | +$3,471 | -$0 | 0.0% | $60,114 (vs do-nothing +$11,610) |
| $745 | 13d | 31 Jul 2026 | $8.32 | 7/12 | $13,440 | $13,860 | 54% | 69% | +$3,476 | -$0 | 0.0% | $54,132 (vs do-nothing +$5,628) |
| $744 | 4d | 22 Jul 2026 | $4.17 | 5/12 | $15,638 | $16,226 | 54% | 70% | +$4,796 | -$0 | 0.0% | $50,449 (vs do-nothing +$1,945) |
| $745 | 20d | 7 Aug 2026 | $10.57 | 9/12 | $14,270 | $14,522 | 54% | 69% | +$3,618 | -$0 | 0.0% | $57,765 (vs do-nothing +$9,261) |
| $744 | 5d | 23 Jul 2026 | $4.93 | 5/12 | $14,790 | $15,378 | 54% | 69% | +$4,138 | -$0 | 0.0% | $50,829 (vs do-nothing +$2,325) |
| $745 | 27d | 14 Aug 2026 | $12.50 | 10/12 | $13,889 | $14,057 | 53% | 69% | +$3,528 | -$0 | 0.0% | $60,724 (vs do-nothing +$12,220) |
| $744 | 6d | 24 Jul 2026 | $5.74 | 5/12 | $14,350 | $14,938 | 53% | 69% | +$3,989 | -$0 | 0.0% | $51,234 (vs do-nothing +$2,730) |
| $744 | 9d | 27 Jul 2026 | $6.39 | 7/12 | $14,910 | $15,330 | 53% | 69% | +$3,803 | -$0 | 0.0% | $52,781 (vs do-nothing +$4,277) |
| $744 | 11d | 29 Jul 2026 | $7.59 | 7/12 | $14,490 | $14,910 | 53% | 70% | +$4,743 | -$0 | 0.0% | $53,621 (vs do-nothing +$5,117) |
| $744 | 10d | 28 Jul 2026 | $6.85 | 7/12 | $14,385 | $14,805 | 53% | 69% | +$3,632 | -$0 | 0.0% | $53,103 (vs do-nothing +$4,599) |
| $744 | 12d | 30 Jul 2026 | $8.26 | 7/12 | $14,455 | $14,875 | 53% | 71% | +$5,085 | -$0 | 0.0% | $54,090 (vs do-nothing +$5,586) |
| $744 | 13d | 31 Jul 2026 | $8.92 | 7/12 | $14,409 | $14,829 | 52% | 68% | +$3,532 | -$0 | 0.0% | $54,552 (vs do-nothing +$6,048) |
| $744 | 20d | 7 Aug 2026 | $11.19 | 8/12 | $13,428 | $13,764 | 52% | 68% | +$3,268 | -$0 | 0.0% | $57,232 (vs do-nothing +$8,728) |
| $744 | 27d | 14 Aug 2026 | $13.13 | 10/12 | $14,589 | $14,757 | 52% | 68% | +$3,571 | -$0 | 0.0% | $61,354 (vs do-nothing +$12,850) |
| $743 | 27d | 14 Aug 2026 | $13.77 | 9/12 | $13,770 | $14,022 | 51% | 68% | +$3,248 | -$0 | 0.0% | $60,645 (vs do-nothing +$12,141) |
| $743 | 20d | 7 Aug 2026 | $11.82 | 8/12 | $14,184 | $14,520 | 51% | 68% | +$3,307 | -$0 | 0.0% | $57,736 (vs do-nothing +$9,232) |
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.