12 contracts (1,200 sh) | BE SS: $764.00 | CC-SS: $681.08 (banked floor $680.35) | IV: LOW | Accounts: Neville:0865
| Max Loss | $148,800 | (ND $124.00 + SW $0) x 1200 |
| Normal income ref | $22,200/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 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (12 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$750 | 28 Jul 2026 | 5d left | +$0.40/sh | +$485 cycle +$4,121 [+$416…+$783] · 100% credit | 69% surv 50% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$761 | 14 Aug 2026 | 22d left | +$1.47/sh | +$1,764 cycle +$5,400 [-$16…+$1,288] · 75% credit | 76% surv 67% |
| Max even-money escape in the band | ~$763 | 14 Aug 2026 | 22d left | +$0.53/sh | +$638 cycle +$4,274 [-$1,130…+$157] · 29% credit | 79% surv 72% |
| SS $764 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Up-and-out for even (raise the cap, free) | ~$751 | 28 Jul 2026 | 5d left | +$0.00/sh | +$5 cycle +$3,641 [-$375…-$112] · 15% credit | 68% surv 53% |
| Safety roll (pay small debit, max POP) | ~$769 | 7 Aug 2026 | 15d left | -$2.86/sh | -$3,428 cycle +$208 [-$6,136…-$4,278] | 87% surv 85% |
| budget: banked $3,636 debit $3,428 (94% used ≈ 1.1 wk of income) → whole cycle still +$208 cash · rolled 12 ct earn ≈ $4,273/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) | ~$752 | 24 Jul 2026 | 3d left | +$0.74/sh | +$884 cycle +$2,420 [+$942…+$1,379] · 100% credit | 71% surv 50% |
| Up-and-out for even (raise the cap, free) | ~$753 | 24 Jul 2026 | 3d left | +$0.31/sh | +$371 cycle +$1,907 [+$319…+$698] · 100% credit | 72% surv 54% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$763 | 7 Aug 2026 | 17d left | +$1.13/sh | +$1,358 cycle +$2,894 [-$423…+$1,349] · 65% credit | 77% surv 70% |
| Max even-money escape in the band | ~$765 | 7 Aug 2026 | 17d left | +$0.33/sh | +$396 cycle +$1,932 [-$1,575…+$350] · 36% credit | 79% surv 73% |
| reaches SS ✓ | ||||||
| Safety roll (pay small debit, max POP) | ~$770 | 7 Aug 2026 | 17d left | -$1.27/sh | -$1,527 cycle +$9 [-$3,961…-$1,663] · 2% credit | 85% surv 82% |
| budget: banked $1,536 debit $1,527 (99% used ≈ 0.6 wk of income) → whole cycle still +$9 cash · rolled 12 ct earn ≈ $4,970/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%) | ~$768 | 14 Aug 2026 | 24d left | +$2.07/sh | +$2,488 cycle +$3,256 [+$1,075…+$3,249] · 87% credit | 75% surv 67% |
| Roll out (same strike, buy time) | ~$757 | 27 Jul 2026 | 6d left | +$0.97/sh | +$1,160 cycle +$1,928 [+$494…+$1,745] · 86% credit | 66% surv 50% |
| Max even-money escape in the band | ~$770 | 14 Aug 2026 | 24d left | +$1.10/sh | +$1,319 cycle +$2,087 [-$91…+$2,080] · 74% credit | 79% surv 72% |
| reaches SS ✓ | ||||||
| Up-and-out for even (raise the cap, free) | ~$759 | 27 Jul 2026 | 6d left | +$0.00/sh | +$3 cycle +$771 [-$888…+$477] · 39% credit | 69% surv 56% |
Every eligible strike x expiry in the 4-45 DTE band (9 expiries scanned, 159 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $752 | 4d | 23 Jul 2026 | $1.28 | 12/12 | $11,520 | $11,520 | 83% | 86% | +$6,889 | -$0 | 0.0% | $59,136 (vs do-nothing +$972) |
| $751 | 4d | 23 Jul 2026 | $1.57 | 10/12 | $11,775 | $12,057 | 80% | 84% | +$6,545 | -$0 | 0.0% | $59,264 (vs do-nothing +$1,100) |
| $750 | 4d | 23 Jul 2026 | $1.89 | 8/12 | $11,340 | $11,904 | 76% | 82% | +$5,818 | -$0 | 0.0% | $59,300 (vs do-nothing +$1,136) |
| $751 | 8d | 27 Jul 2026 | $2.64 | 12/12 | $11,880 | $11,880 | 73% | 79% | +$4,851 | -$0 | 0.0% | $60,768 (vs do-nothing +$2,604) |
| $749 | 4d | 23 Jul 2026 | $2.26 | 7/12 | $11,865 | $12,570 | 72% | 80% | +$5,629 | -$0 | 0.0% | $59,417 (vs do-nothing +$1,253) |
| $753 | 12d | 31 Jul 2026 | $4.00 | 12/12 | $12,000 | $12,000 | 72% | 80% | +$5,759 | -$0 | 0.0% | $62,400 (vs do-nothing +$4,236) |
| $752 | 10d | 29 Jul 2026 | $3.27 | 12/12 | $11,772 | $11,772 | 72% | 79% | +$4,807 | -$0 | 0.0% | $61,524 (vs do-nothing +$3,360) |
| $751 | 9d | 28 Jul 2026 | $3.02 | 12/12 | $12,080 | $12,080 | 71% | 78% | +$4,679 | -$0 | 0.0% | $61,224 (vs do-nothing +$3,060) |
| $752 | 12d | 31 Jul 2026 | $4.42 | 11/12 | $12,155 | $12,296 | 70% | 79% | +$5,732 | -$0 | 0.0% | $62,509 (vs do-nothing +$4,345) |
| $750 | 8d | 27 Jul 2026 | $3.03 | 10/12 | $11,362 | $11,644 | 70% | 77% | +$4,308 | -$0 | 0.0% | $60,724 (vs do-nothing +$2,560) |
| $751 | 10d | 29 Jul 2026 | $3.66 | 11/12 | $12,078 | $12,219 | 70% | 78% | +$4,835 | -$0 | 0.0% | $61,673 (vs do-nothing +$3,509) |
| $748 | 4d | 23 Jul 2026 | $2.66 | 6/12 | $11,970 | $12,816 | 69% | 77% | +$5,205 | -$0 | 0.0% | $59,478 (vs do-nothing +$1,314) |
| $750 | 9d | 28 Jul 2026 | $3.42 | 10/12 | $11,400 | $11,682 | 69% | 76% | +$4,107 | -$0 | 0.0% | $61,114 (vs do-nothing +$2,950) |
Showing the 60 next-safest rows of 146.
| 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 | 12d | 31 Jul 2026 | $4.84 | 10/12 | $12,100 | $12,382 | 68% | 78% | +$5,566 | -$0 | 0.0% | $62,534 (vs do-nothing +$4,370) |
| $750 | 10d | 29 Jul 2026 | $4.09 | 10/12 | $12,270 | $12,552 | 67% | 76% | +$4,829 | -$0 | 0.0% | $61,784 (vs do-nothing +$3,620) |
| $749 | 8d | 27 Jul 2026 | $3.45 | 9/12 | $11,644 | $12,067 | 67% | 76% | +$4,084 | -$0 | 0.0% | $60,846 (vs do-nothing +$2,682) |
| $753 | 19d | 7 Aug 2026 | $5.91 | 12/12 | $11,198 | $11,198 | 67% | 75% | +$3,684 | -$0 | 0.0% | $64,692 (vs do-nothing +$6,528) |
| $750 | 12d | 31 Jul 2026 | $5.32 | 9/12 | $11,970 | $12,393 | 66% | 77% | +$5,410 | -$0 | 0.0% | $62,529 (vs do-nothing +$4,365) |
| $749 | 9d | 28 Jul 2026 | $3.86 | 9/12 | $11,580 | $12,003 | 66% | 75% | +$3,895 | -$0 | 0.0% | $61,215 (vs do-nothing +$3,051) |
| $750 | 11d | 30 Jul 2026 | $4.72 | 9/12 | $11,585 | $12,008 | 65% | 75% | +$3,734 | -$0 | 0.0% | $61,989 (vs do-nothing +$3,825) |
| $752 | 19d | 7 Aug 2026 | $6.38 | 12/12 | $12,088 | $12,088 | 65% | 74% | +$3,815 | -$0 | 0.0% | $65,256 (vs do-nothing +$7,092) |
| $747 | 4d | 23 Jul 2026 | $3.09 | 5/12 | $11,587 | $12,574 | 65% | 75% | +$4,577 | -$0 | 0.0% | $59,474 (vs do-nothing +$1,310) |
| $748 | 8d | 27 Jul 2026 | $3.91 | 8/12 | $11,730 | $12,294 | 64% | 74% | +$3,823 | -$0 | 0.0% | $60,916 (vs do-nothing +$2,752) |
| $749 | 12d | 31 Jul 2026 | $5.80 | 8/12 | $11,600 | $12,164 | 64% | 76% | +$5,115 | -$0 | 0.0% | $62,428 (vs do-nothing +$4,264) |
| $751 | 19d | 7 Aug 2026 | $6.87 | 11/12 | $11,932 | $12,073 | 63% | 73% | +$3,612 | -$0 | 0.0% | $65,204 (vs do-nothing +$7,040) |
| $752 | 26d | 14 Aug 2026 | $8.19 | 12/12 | $11,340 | $11,340 | 63% | 73% | +$3,449 | -$0 | 0.0% | $67,428 (vs do-nothing +$9,264) |
| $748 | 9d | 28 Jul 2026 | $4.33 | 8/12 | $11,547 | $12,111 | 63% | 73% | +$3,624 | -$0 | 0.0% | $61,252 (vs do-nothing +$3,088) |
| $750 | 19d | 7 Aug 2026 | $7.38 | 10/12 | $11,653 | $11,935 | 62% | 73% | +$3,385 | -$0 | 0.0% | $65,074 (vs do-nothing +$6,910) |
| $748 | 12d | 31 Jul 2026 | $6.30 | 8/12 | $12,600 | $13,164 | 62% | 75% | +$5,409 | -$0 | 0.0% | $62,828 (vs do-nothing +$4,664) |
| $751 | 26d | 14 Aug 2026 | $8.70 | 12/12 | $12,046 | $12,046 | 62% | 73% | +$3,529 | -$0 | 0.0% | $68,040 (vs do-nothing +$9,876) |
| $750 | 26d | 14 Aug 2026 | $9.24 | 11/12 | $11,728 | $11,869 | 61% | 75% | +$4,892 | -$0 | 0.0% | $67,811 (vs do-nothing +$9,647) |
| $747 | 8d | 27 Jul 2026 | $4.39 | 7/12 | $11,524 | $12,229 | 61% | 72% | +$3,474 | -$0 | 0.0% | $60,908 (vs do-nothing +$2,744) |
| $746 | 4d | 23 Jul 2026 | $3.56 | 5/12 | $13,350 | $14,337 | 61% | 73% | +$4,775 | -$0 | 0.0% | $59,709 (vs do-nothing +$1,545) |
| $747 | 9d | 28 Jul 2026 | $4.82 | 7/12 | $11,247 | $11,952 | 60% | 72% | +$3,276 | -$0 | 0.0% | $61,209 (vs do-nothing +$3,045) |
| $749 | 19d | 7 Aug 2026 | $7.90 | 9/12 | $11,226 | $11,649 | 60% | 72% | +$3,118 | -$0 | 0.0% | $64,851 (vs do-nothing +$6,687) |
| $749 | 26d | 14 Aug 2026 | $9.79 | 10/12 | $11,296 | $11,578 | 60% | 74% | +$4,647 | -$0 | 0.0% | $67,484 (vs do-nothing +$9,320) |
| $747 | 12d | 31 Jul 2026 | $6.85 | 7/12 | $11,988 | $12,692 | 59% | 74% | +$5,032 | -$0 | 0.0% | $62,630 (vs do-nothing +$4,466) |
| $748 | 26d | 14 Aug 2026 | $10.35 | 10/12 | $11,942 | $12,224 | 58% | 74% | +$4,836 | -$0 | 0.0% | $68,044 (vs do-nothing +$9,880) |
| $748 | 19d | 7 Aug 2026 | $8.46 | 9/12 | $12,022 | $12,445 | 58% | 71% | +$3,218 | -$0 | 0.0% | $65,355 (vs do-nothing +$7,191) |
| $746 | 8d | 27 Jul 2026 | $4.90 | 7/12 | $12,862 | $13,568 | 58% | 71% | +$3,591 | -$0 | 0.0% | $61,265 (vs do-nothing +$3,101) |
| $746 | 9d | 28 Jul 2026 | $5.35 | 7/12 | $12,483 | $13,188 | 57% | 71% | +$3,395 | -$0 | 0.0% | $61,580 (vs do-nothing +$3,416) |
| $746 | 12d | 31 Jul 2026 | $7.40 | 6/12 | $11,100 | $11,946 | 57% | 73% | +$4,528 | -$0 | 0.0% | $62,322 (vs do-nothing +$4,158) |
| $745 | 4d | 23 Jul 2026 | $4.06 | 4/12 | $12,180 | $13,308 | 57% | 71% | +$3,919 | -$0 | 0.0% | $59,600 (vs do-nothing +$1,436) |
| $747 | 26d | 14 Aug 2026 | $10.93 | 9/12 | $11,350 | $11,773 | 57% | 73% | +$4,524 | -$0 | 0.0% | $67,578 (vs do-nothing +$9,414) |
| $745 | 5d | 24 Jul 2026 | $4.81 | 4/12 | $11,544 | $12,672 | 57% | 73% | +$4,722 | -$0 | 0.0% | $59,900 (vs do-nothing +$1,736) |
| $747 | 19d | 7 Aug 2026 | $9.02 | 8/12 | $11,394 | $11,958 | 57% | 70% | +$2,933 | -$0 | 0.0% | $65,004 (vs do-nothing +$6,840) |
| $745 | 8d | 27 Jul 2026 | $5.46 | 6/12 | $12,285 | $13,131 | 55% | 70% | +$3,211 | -$0 | 0.0% | $61,158 (vs do-nothing +$2,994) |
| $746 | 26d | 14 Aug 2026 | $11.52 | 9/12 | $11,963 | $12,386 | 55% | 72% | +$4,687 | -$0 | 0.0% | $68,109 (vs do-nothing +$9,945) |
| $746 | 19d | 7 Aug 2026 | $9.60 | 8/12 | $12,126 | $12,690 | 55% | 69% | +$3,011 | -$0 | 0.0% | $65,468 (vs do-nothing +$7,304) |
| $745 | 10d | 29 Jul 2026 | $6.64 | 6/12 | $11,952 | $12,798 | 55% | 71% | +$4,160 | -$0 | 0.0% | $61,866 (vs do-nothing +$3,702) |
| $745 | 9d | 28 Jul 2026 | $5.91 | 6/12 | $11,820 | $12,666 | 55% | 69% | +$3,009 | -$0 | 0.0% | $61,428 (vs do-nothing +$3,264) |
| $745 | 11d | 30 Jul 2026 | $7.32 | 6/12 | $11,978 | $12,824 | 54% | 69% | +$2,916 | -$0 | 0.0% | $62,274 (vs do-nothing +$4,110) |
| $745 | 26d | 14 Aug 2026 | $12.13 | 8/12 | $11,197 | $11,761 | 53% | 72% | +$4,312 | -$0 | 0.0% | $67,492 (vs do-nothing +$9,328) |
| $745 | 19d | 7 Aug 2026 | $10.19 | 7/12 | $11,263 | $11,968 | 53% | 69% | +$2,689 | -$0 | 0.0% | $64,968 (vs do-nothing +$6,804) |
| $744 | 4d | 23 Jul 2026 | $4.61 | 4/12 | $13,830 | $14,958 | 53% | 69% | +$4,024 | -$0 | 0.0% | $59,820 (vs do-nothing +$1,656) |
| $744 | 5d | 24 Jul 2026 | $5.36 | 4/12 | $12,864 | $13,992 | 53% | 72% | +$4,975 | -$0 | 0.0% | $60,120 (vs do-nothing +$1,956) |
| $744 | 8d | 27 Jul 2026 | $6.02 | 5/12 | $11,288 | $12,274 | 52% | 68% | +$2,720 | -$0 | 0.0% | $60,939 (vs do-nothing +$2,775) |
| $744 | 10d | 29 Jul 2026 | $7.22 | 6/12 | $12,996 | $13,842 | 52% | 70% | +$4,378 | -$0 | 0.0% | $62,214 (vs do-nothing +$4,050) |
| $744 | 9d | 28 Jul 2026 | $6.48 | 6/12 | $12,960 | $13,806 | 52% | 68% | +$3,066 | -$0 | 0.0% | $61,770 (vs do-nothing +$3,606) |
| $744 | 26d | 14 Aug 2026 | $12.75 | 8/12 | $11,769 | $12,333 | 52% | 71% | +$4,450 | -$0 | 0.0% | $67,988 (vs do-nothing +$9,824) |
| $744 | 19d | 7 Aug 2026 | $10.80 | 7/12 | $11,937 | $12,642 | 52% | 68% | +$2,733 | -$0 | 0.0% | $65,395 (vs do-nothing +$7,231) |
| $743 | 19d | 7 Aug 2026 | $11.42 | 7/12 | $12,622 | $13,327 | 50% | 67% | +$2,750 | -$0 | 0.0% | $65,829 (vs do-nothing +$7,665) |
| $743 | 26d | 14 Aug 2026 | $13.38 | 8/12 | $12,351 | $12,915 | 50% | 71% | +$4,578 | -$0 | 0.0% | $68,492 (vs do-nothing +$10,328) |
| $743 | 10d | 29 Jul 2026 | $7.81 | 5/12 | $11,715 | $12,702 | 50% | 69% | +$3,798 | -$0 | 0.0% | $61,834 (vs do-nothing +$3,670) |
| $743 | 8d | 27 Jul 2026 | $6.61 | 5/12 | $12,394 | $13,381 | 50% | 67% | +$2,758 | -$0 | 0.0% | $61,234 (vs do-nothing +$3,070) |
| $743 | 9d | 28 Jul 2026 | $7.08 | 5/12 | $11,800 | $12,787 | 50% | 69% | +$3,442 | -$0 | 0.0% | $61,469 (vs do-nothing +$3,305) |
| $743 | 5d | 24 Jul 2026 | $5.95 | 4/12 | $14,280 | $15,408 | 49% | 70% | +$5,219 | -$0 | 0.0% | $60,356 (vs do-nothing +$2,192) |
| $742 | 19d | 7 Aug 2026 | $12.05 | 6/12 | $11,416 | $12,262 | 49% | 66% | +$2,375 | -$0 | 0.0% | $65,112 (vs do-nothing +$6,948) |
| $742 | 26d | 14 Aug 2026 | $14.02 | 7/12 | $11,324 | $12,029 | 49% | 70% | +$4,111 | -$0 | 0.0% | $67,649 (vs do-nothing +$9,485) |
| $741 | 26d | 14 Aug 2026 | $14.64 | 7/12 | $11,825 | $12,530 | 48% | 66% | +$2,420 | -$0 | 0.0% | $68,083 (vs do-nothing +$9,919) |
| $742 | 10d | 29 Jul 2026 | $8.43 | 5/12 | $12,645 | $13,632 | 47% | 68% | +$3,947 | -$0 | 0.0% | $62,144 (vs do-nothing +$3,980) |
| $742 | 8d | 27 Jul 2026 | $7.22 | 5/12 | $13,538 | $14,524 | 47% | 66% | +$2,775 | -$0 | 0.0% | $61,539 (vs do-nothing +$3,375) |
| $742 | 9d | 28 Jul 2026 | $7.69 | 5/12 | $12,817 | $13,804 | 47% | 68% | +$3,588 | -$0 | 0.0% | $61,774 (vs do-nothing +$3,610) |
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.