12 contracts (1,200 sh) | BE SS: $764.00 | CC-SS: $694.24 (banked floor $693.55) | IV: LOW | Accounts: Neville:0865
| Max Loss | $148,800 | (ND $124.00 + SW $0) x 1200 |
| Normal income ref | $20,093/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 | $49,896 | 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) | ~$731 | 27 Jul 2026 | 5d left | +$1.35/sh | +$1,614 cycle +$18,918 | 65% surv 50% |
| Up-and-out for even (raise the cap, free) | ~$735 | 27 Jul 2026 | 5d left | +$0.29/sh | +$352 cycle +$17,656 | 71% surv 62% |
| Max even-money escape in the band | ~$753 | 14 Aug 2026 | 23d left | +$0.20/sh | +$244 cycle +$17,548 | 83% surv 80% |
| SS $764 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Safety roll (pay small debit, max POP) | ~$761 | 14 Aug 2026 | 23d left | -$1.62/sh | -$1,946 cycle +$15,358 | 90% surv 89% |
| budget: banked $17,304 debit $1,946 (11% used ≈ 0.1 wk of income) → whole cycle still +$15,358 cash · rolled 12 ct earn ≈ $2,222/mo while parked; 0 ct free to re-sell | ||||||
| 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%) | ~$762 | 14 Aug 2026 | 23d left | +$3.43/sh | +$4,114 cycle +$5,602 [+$2,799…+$4,140] · 98% credit | 73% surv 63% |
| Roll out (same strike, buy time) | ~$754 | 27 Jul 2026 | 5d left | +$0.98/sh | +$1,170 cycle +$2,658 [+$589…+$1,380] · 94% credit | 65% surv 50% |
| Up-and-out for even (raise the cap, free) | ~$755 | 27 Jul 2026 | 5d left | +$0.39/sh | +$474 cycle +$1,962 [-$283…+$524] · 58% credit | 67% surv 55% |
| Max even-money escape in the band | ~$769 | 14 Aug 2026 | 23d left | +$0.60/sh | +$720 cycle +$2,208 [-$1,086…+$642] · 46% credit | 80% surv 75% |
| reaches SS ✓ | ||||||
| Safety roll (pay small debit, max POP) | ~$776 | 14 Aug 2026 | 23d left | -$1.23/sh | -$1,482 cycle +$6 [-$3,846…-$1,701] · 1% credit | 87% surv 85% |
| budget: banked $1,488 debit $1,482 (100% used ≈ 0.6 wk of income) → whole cycle still +$6 cash · rolled 12 ct earn ≈ $2,977/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) | ~$765 | 3 Aug 2026 | 8d left | +$0.57/sh | +$681 cycle +$1,677 [+$789…+$1,979] · 100% credit | 69% surv 50% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$772 | 14 Aug 2026 | 20d left | +$0.54/sh | +$644 cycle +$1,640 [-$375…+$1,259] · 61% credit | 72% surv 63% |
| Max even-money escape in the band | ~$773 | 14 Aug 2026 | 20d left | +$0.08/sh | +$102 cycle +$1,098 [-$999…+$663] · 40% credit | 73% surv 65% |
| Safety roll (pay small debit, max POP) | ~$775 | 14 Aug 2026 | 20d left | -$0.77/sh | -$921 cycle +$75 [-$2,167…-$387] · 18% credit | 75% surv 68% |
| budget: banked $996 debit $921 (92% used ≈ 1.5 wk of income) → whole cycle still +$75 cash · rolled 12 ct earn ≈ $8,427/mo while parked; 0 ct free to re-sell | ||||||
Every eligible strike x expiry in the 4-45 DTE band (9 expiries scanned, 185 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: $50,808
| 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 | 4d | 24 Jul 2026 | $1.24 | 11/12 | $10,230 | $10,458 | 81% | 84% | +$5,066 | -$0 | 0.0% | $51,336 (vs do-nothing +$528) |
| $753 | 4d | 24 Jul 2026 | $1.49 | 9/12 | $10,058 | $10,742 | 78% | 82% | +$4,421 | -$0 | 0.0% | $51,465 (vs do-nothing +$657) |
| $752 | 4d | 24 Jul 2026 | $1.78 | 8/12 | $10,680 | $11,592 | 74% | 80% | +$4,155 | -$0 | 0.0% | $51,624 (vs do-nothing +$816) |
| $754 | 9d | 29 Jul 2026 | $2.54 | 12/12 | $10,160 | $10,160 | 72% | 78% | +$2,863 | -$0 | 0.0% | $52,944 (vs do-nothing +$2,136) |
| $753 | 8d | 28 Jul 2026 | $2.28 | 12/12 | $10,260 | $10,260 | 71% | 77% | +$2,758 | -$0 | 0.0% | $52,632 (vs do-nothing +$1,824) |
| $755 | 11d | 31 Jul 2026 | $3.24 | 12/12 | $10,604 | $10,604 | 71% | 77% | +$3,004 | -$0 | 0.0% | $53,784 (vs do-nothing +$2,976) |
| $751 | 4d | 24 Jul 2026 | $2.11 | 7/12 | $11,078 | $12,218 | 70% | 77% | +$3,804 | -$0 | 0.0% | $51,753 (vs do-nothing +$945) |
| $754 | 10d | 30 Jul 2026 | $3.17 | 11/12 | $10,471 | $10,699 | 70% | 77% | +$2,972 | -$0 | 0.0% | $53,462 (vs do-nothing +$2,654) |
| $753 | 9d | 29 Jul 2026 | $2.89 | 11/12 | $10,597 | $10,825 | 69% | 76% | +$2,729 | -$0 | 0.0% | $53,151 (vs do-nothing +$2,343) |
| $754 | 11d | 31 Jul 2026 | $3.61 | 11/12 | $10,830 | $11,058 | 69% | 76% | +$2,844 | -$0 | 0.0% | $53,943 (vs do-nothing +$3,135) |
| $752 | 8d | 28 Jul 2026 | $2.64 | 11/12 | $10,890 | $11,118 | 69% | 75% | +$2,651 | -$0 | 0.0% | $52,876 (vs do-nothing +$2,068) |
| $753 | 10d | 30 Jul 2026 | $3.53 | 10/12 | $10,602 | $11,058 | 68% | 75% | +$2,734 | -$0 | 0.0% | $53,582 (vs do-nothing +$2,774) |
| $752 | 9d | 29 Jul 2026 | $3.27 | 10/12 | $10,900 | $11,356 | 67% | 74% | +$2,562 | -$0 | 0.0% | $53,318 (vs do-nothing +$2,510) |
Showing the 60 next-safest rows of 172.
| 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 | 18d | 7 Aug 2026 | $5.03 | 12/12 | $10,060 | $10,060 | 67% | 74% | +$2,428 | -$0 | 0.0% | $55,932 (vs do-nothing +$5,124) |
| $753 | 11d | 31 Jul 2026 | $4.00 | 10/12 | $10,909 | $11,365 | 66% | 74% | +$2,644 | -$0 | 0.0% | $54,048 (vs do-nothing +$3,240) |
| $750 | 4d | 24 Jul 2026 | $2.48 | 6/12 | $11,160 | $12,528 | 66% | 75% | +$3,374 | -$0 | 0.0% | $51,840 (vs do-nothing +$1,032) |
| $751 | 8d | 28 Jul 2026 | $3.02 | 9/12 | $10,192 | $10,876 | 65% | 73% | +$2,207 | -$0 | 0.0% | $52,842 (vs do-nothing +$2,034) |
| $752 | 10d | 30 Jul 2026 | $3.93 | 9/12 | $10,619 | $11,303 | 65% | 74% | +$2,508 | -$0 | 0.0% | $53,664 (vs do-nothing +$2,856) |
| $754 | 18d | 7 Aug 2026 | $5.46 | 12/12 | $10,920 | $10,920 | 65% | 73% | +$2,489 | -$0 | 0.0% | $56,448 (vs do-nothing +$5,640) |
| $751 | 9d | 29 Jul 2026 | $3.66 | 9/12 | $10,980 | $11,664 | 64% | 73% | +$2,838 | -$0 | 0.0% | $53,418 (vs do-nothing +$2,610) |
| $752 | 11d | 31 Jul 2026 | $4.42 | 9/12 | $10,849 | $11,533 | 64% | 73% | +$2,437 | -$0 | 0.0% | $54,102 (vs do-nothing +$3,294) |
| $750 | 7d | 27 Jul 2026 | $3.03 | 8/12 | $10,389 | $11,301 | 63% | 72% | +$1,730 | -$0 | 0.0% | $52,624 (vs do-nothing +$1,816) |
| $753 | 18d | 7 Aug 2026 | $5.91 | 11/12 | $10,835 | $11,063 | 63% | 72% | +$2,330 | -$0 | 0.0% | $56,473 (vs do-nothing +$5,665) |
| $754 | 25d | 14 Aug 2026 | $7.20 | 12/12 | $10,368 | $10,368 | 63% | 72% | +$2,342 | -$0 | 0.0% | $58,536 (vs do-nothing +$7,728) |
| $751 | 10d | 30 Jul 2026 | $4.35 | 8/12 | $10,442 | $11,354 | 63% | 72% | +$2,243 | -$0 | 0.0% | $53,681 (vs do-nothing +$2,873) |
| $750 | 8d | 28 Jul 2026 | $3.42 | 8/12 | $10,260 | $11,172 | 62% | 72% | +$1,941 | -$0 | 0.0% | $52,936 (vs do-nothing +$2,128) |
| $751 | 11d | 31 Jul 2026 | $4.84 | 8/12 | $10,560 | $11,472 | 62% | 72% | +$2,156 | -$0 | 0.0% | $54,072 (vs do-nothing +$3,264) |
| $750 | 9d | 29 Jul 2026 | $4.09 | 8/12 | $10,907 | $11,819 | 61% | 71% | +$2,052 | -$0 | 0.0% | $53,472 (vs do-nothing +$2,664) |
| $752 | 18d | 7 Aug 2026 | $6.38 | 10/12 | $10,633 | $11,089 | 61% | 71% | +$2,157 | -$0 | 0.0% | $56,428 (vs do-nothing +$5,620) |
| $753 | 25d | 14 Aug 2026 | $7.68 | 11/12 | $10,138 | $10,366 | 61% | 71% | +$2,181 | -$0 | 0.0% | $58,420 (vs do-nothing +$7,612) |
| $750 | 10d | 30 Jul 2026 | $4.72 | 8/12 | $11,328 | $12,240 | 60% | 71% | +$2,066 | -$0 | 0.0% | $53,976 (vs do-nothing +$3,168) |
| $749 | 7d | 27 Jul 2026 | $3.45 | 7/12 | $10,350 | $11,490 | 60% | 70% | +$1,681 | -$0 | 0.0% | $52,691 (vs do-nothing +$1,883) |
| $750 | 14d | 3 Aug 2026 | $6.05 | 8/12 | $10,374 | $11,286 | 60% | 73% | +$3,159 | -$0 | 0.0% | $55,041 (vs do-nothing +$4,233) |
| $752 | 25d | 14 Aug 2026 | $8.19 | 11/12 | $10,811 | $11,039 | 60% | 71% | +$2,229 | -$0 | 0.0% | $58,981 (vs do-nothing +$8,173) |
| $750 | 11d | 31 Jul 2026 | $5.32 | 7/12 | $10,156 | $11,296 | 60% | 70% | +$1,935 | -$0 | 0.0% | $54,000 (vs do-nothing +$3,192) |
| $749 | 8d | 28 Jul 2026 | $3.86 | 7/12 | $10,132 | $11,272 | 59% | 70% | +$1,684 | -$0 | 0.0% | $52,978 (vs do-nothing +$2,170) |
| $751 | 18d | 7 Aug 2026 | $6.87 | 9/12 | $10,305 | $10,989 | 59% | 70% | +$1,971 | -$0 | 0.0% | $56,307 (vs do-nothing +$5,499) |
| $749 | 9d | 29 Jul 2026 | $4.55 | 7/12 | $10,617 | $11,757 | 59% | 70% | +$1,784 | -$0 | 0.0% | $53,461 (vs do-nothing +$2,653) |
| $748 | 4d | 24 Jul 2026 | $3.31 | 5/12 | $12,412 | $14,008 | 58% | 70% | +$2,810 | -$0 | 0.0% | $52,083 (vs do-nothing +$1,275) |
| $751 | 25d | 14 Aug 2026 | $8.70 | 10/12 | $10,440 | $10,896 | 58% | 70% | +$2,047 | -$0 | 0.0% | $58,748 (vs do-nothing +$7,940) |
| $749 | 10d | 30 Jul 2026 | $5.26 | 7/12 | $11,052 | $12,192 | 58% | 70% | +$1,956 | -$0 | 0.0% | $53,960 (vs do-nothing +$3,152) |
| $750 | 18d | 7 Aug 2026 | $7.38 | 9/12 | $11,070 | $11,754 | 58% | 69% | +$1,997 | -$0 | 0.0% | $56,766 (vs do-nothing +$5,958) |
| $749 | 11d | 31 Jul 2026 | $5.80 | 7/12 | $11,073 | $12,213 | 57% | 69% | +$1,926 | -$0 | 0.0% | $54,336 (vs do-nothing +$3,528) |
| $748 | 7d | 27 Jul 2026 | $3.91 | 6/12 | $10,054 | $11,422 | 57% | 69% | +$1,596 | -$0 | 0.0% | $52,698 (vs do-nothing +$1,890) |
| $750 | 25d | 14 Aug 2026 | $9.24 | 10/12 | $11,088 | $11,544 | 57% | 69% | +$2,079 | -$0 | 0.0% | $59,288 (vs do-nothing +$8,480) |
| $748 | 8d | 28 Jul 2026 | $4.33 | 7/12 | $11,366 | $12,506 | 57% | 68% | +$1,648 | -$0 | 0.0% | $53,307 (vs do-nothing +$2,499) |
| $749 | 18d | 7 Aug 2026 | $7.90 | 8/12 | $10,533 | $11,445 | 56% | 68% | +$1,780 | -$0 | 0.0% | $56,520 (vs do-nothing +$5,712) |
| $748 | 9d | 29 Jul 2026 | $5.03 | 6/12 | $10,060 | $11,428 | 56% | 68% | +$1,490 | -$0 | 0.0% | $53,370 (vs do-nothing +$2,562) |
| $748 | 10d | 30 Jul 2026 | $5.75 | 6/12 | $10,346 | $11,714 | 55% | 69% | +$1,646 | -$0 | 0.0% | $53,801 (vs do-nothing +$2,992) |
| $749 | 25d | 14 Aug 2026 | $9.79 | 9/12 | $10,573 | $11,257 | 55% | 68% | +$1,889 | -$0 | 0.0% | $58,935 (vs do-nothing +$8,127) |
| $748 | 11d | 31 Jul 2026 | $6.30 | 6/12 | $10,309 | $11,677 | 55% | 68% | +$1,628 | -$0 | 0.0% | $54,132 (vs do-nothing +$3,324) |
| $747 | 4d | 24 Jul 2026 | $3.77 | 4/12 | $11,310 | $13,134 | 55% | 68% | +$2,172 | -$0 | 0.0% | $52,012 (vs do-nothing +$1,204) |
| $748 | 18d | 7 Aug 2026 | $8.46 | 8/12 | $11,280 | $12,192 | 54% | 68% | +$1,811 | -$0 | 0.0% | $56,968 (vs do-nothing +$6,160) |
| $747 | 7d | 27 Jul 2026 | $4.39 | 6/12 | $11,289 | $12,657 | 54% | 67% | +$1,405 | -$0 | 0.0% | $52,986 (vs do-nothing +$2,178) |
| $748 | 25d | 14 Aug 2026 | $10.35 | 9/12 | $11,178 | $11,862 | 54% | 68% | +$1,901 | -$0 | 0.0% | $59,439 (vs do-nothing +$8,631) |
| $747 | 8d | 28 Jul 2026 | $4.82 | 6/12 | $10,845 | $12,213 | 54% | 67% | +$1,345 | -$0 | 0.0% | $53,244 (vs do-nothing +$2,436) |
| $747 | 9d | 29 Jul 2026 | $5.54 | 6/12 | $11,080 | $12,448 | 53% | 67% | +$1,446 | -$0 | 0.0% | $53,676 (vs do-nothing +$2,868) |
| $747 | 10d | 30 Jul 2026 | $6.26 | 6/12 | $11,269 | $12,637 | 53% | 67% | +$1,615 | -$0 | 0.0% | $54,108 (vs do-nothing +$3,300) |
| $747 | 11d | 31 Jul 2026 | $6.85 | 6/12 | $11,209 | $12,577 | 53% | 67% | +$1,646 | -$0 | 0.0% | $54,462 (vs do-nothing +$3,654) |
| $747 | 18d | 7 Aug 2026 | $9.02 | 7/12 | $10,523 | $11,663 | 53% | 67% | +$1,598 | -$0 | 0.0% | $56,590 (vs do-nothing +$5,782) |
| $747 | 25d | 14 Aug 2026 | $10.93 | 8/12 | $10,493 | $11,405 | 52% | 67% | +$1,713 | -$0 | 0.0% | $58,944 (vs do-nothing +$8,136) |
| $746 | 25d | 14 Aug 2026 | $11.52 | 8/12 | $11,059 | $11,971 | 51% | 66% | +$1,730 | -$0 | 0.0% | $59,416 (vs do-nothing +$8,608) |
| $746 | 18d | 7 Aug 2026 | $9.60 | 7/12 | $11,200 | $12,340 | 51% | 66% | +$1,616 | -$0 | 0.0% | $56,996 (vs do-nothing +$6,188) |
| $746 | 11d | 31 Jul 2026 | $7.40 | 5/12 | $10,091 | $11,687 | 51% | 66% | +$1,362 | -$0 | 0.0% | $54,128 (vs do-nothing +$3,320) |
| $746 | 10d | 30 Jul 2026 | $6.78 | 5/12 | $10,174 | $11,770 | 51% | 66% | +$1,293 | -$0 | 0.0% | $53,820 (vs do-nothing +$3,012) |
| $746 | 7d | 27 Jul 2026 | $4.90 | 5/12 | $10,500 | $12,096 | 51% | 65% | +$1,092 | -$0 | 0.0% | $52,878 (vs do-nothing +$2,070) |
| $746 | 8d | 28 Jul 2026 | $5.35 | 6/12 | $12,038 | $13,406 | 51% | 66% | +$1,927 | -$0 | 0.0% | $53,562 (vs do-nothing +$2,754) |
| $746 | 9d | 29 Jul 2026 | $6.09 | 5/12 | $10,150 | $11,746 | 51% | 65% | +$1,190 | -$0 | 0.0% | $53,473 (vs do-nothing +$2,665) |
| $745 | 25d | 14 Aug 2026 | $12.13 | 7/12 | $10,189 | $11,329 | 50% | 66% | +$1,524 | -$0 | 0.0% | $58,767 (vs do-nothing +$7,959) |
| $745 | 18d | 7 Aug 2026 | $10.19 | 6/12 | $10,190 | $11,558 | 49% | 65% | +$1,388 | -$0 | 0.0% | $56,466 (vs do-nothing +$5,658) |
| $745 | 11d | 31 Jul 2026 | $7.97 | 5/12 | $10,868 | $12,464 | 49% | 65% | +$1,348 | -$0 | 0.0% | $54,413 (vs do-nothing +$3,605) |
| $745 | 10d | 30 Jul 2026 | $7.32 | 5/12 | $10,980 | $12,576 | 49% | 65% | +$1,222 | -$0 | 0.0% | $54,088 (vs do-nothing +$3,280) |
| $745 | 14d | 3 Aug 2026 | $8.66 | 6/12 | $11,139 | $12,507 | 49% | 68% | +$2,817 | -$0 | 0.0% | $55,550 (vs do-nothing +$4,742) |
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.