12 contracts (1,200 sh) | BE SS: $764.00 | CC-SS: $694.68 (banked floor $693.99) | IV: LOW | Accounts: Neville:0865
| Max Loss | $148,800 | (ND $124.00 + SW $0) x 1200 |
| Normal income ref | $18,874/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 | $51,306 | 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 | 30 Jul 2026 | 6d left | +$0.58/sh | +$690 cycle +$4,422 [+$439…+$639] · 100% credit | 66% surv 50% |
| Up-and-out for even (raise the cap, free) | ~$755 | 30 Jul 2026 | 6d left | +$0.34/sh | +$408 cycle +$4,140 [+$77…+$322] · 84% credit | 67% surv 52% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$763 | 14 Aug 2026 | 20d left | +$1.41/sh | +$1,698 cycle +$5,430 [+$117…+$1,381] · 78% credit | 75% surv 65% |
| Max even-money escape in the band | ~$766 | 14 Aug 2026 | 20d left | +$0.04/sh | +$45 cycle +$3,777 [-$1,821…-$391] · 19% credit | 78% surv 70% |
| reaches SS ✓ | ||||||
| Safety roll (pay small debit, max POP) | ~$775 | 14 Aug 2026 | 20d left | -$2.90/sh | -$3,478 cycle +$254 [-$6,254…-$4,233] | 87% surv 85% |
| budget: banked $3,732 debit $3,478 (93% used ≈ 1.2 wk of income) → whole cycle still +$254 cash · rolled 12 ct earn ≈ $3,756/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) | ~$756 | 27 Jul 2026 | 5d left | +$1.07/sh | +$1,285 cycle +$2,761 [+$796…+$1,674] · 100% credit | 67% surv 50% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$764 | 7 Aug 2026 | 16d left | +$1.48/sh | +$1,775 cycle +$3,251 [+$220…+$1,716] · 79% credit | 75% surv 67% |
| Up-and-out for even (raise the cap, free) | ~$757 | 27 Jul 2026 | 5d left | +$0.26/sh | +$313 cycle +$1,789 [-$399…+$440] · 49% credit | 69% surv 56% |
| Max even-money escape in the band | ~$771 | 14 Aug 2026 | 23d left | +$0.32/sh | +$383 cycle +$1,859 [-$1,717…+$234] · 31% credit | 81% surv 76% |
| reaches SS ✓ | ||||||
| Safety roll (pay small debit, max POP) | ~$776 | 14 Aug 2026 | 23d left | -$1.20/sh | -$1,437 cycle +$39 [-$3,989…-$1,684] · 3% credit | 86% surv 83% |
| budget: banked $1,476 debit $1,437 (97% used ≈ 0.6 wk of income) → whole cycle still +$39 cash · rolled 12 ct earn ≈ $3,805/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) | ~$774 | 14 Aug 2026 | 16d left | +$1.42/sh | +$1,703 cycle +$2,663 [+$1,410…+$2,903] · 100% credit | 70% surv 50% |
| Up-and-out for even (raise the cap, free) | ~$775 | 14 Aug 2026 | 16d left | +$0.56/sh | +$667 cycle +$1,627 [+$219…+$1,766] · 87% credit | 71% surv 54% |
| Max even-money escape in the band | ~$775 | 14 Aug 2026 | 16d left | +$0.56/sh | +$667 cycle +$1,627 [+$219…+$1,766] · 87% credit | 71% surv 54% |
| Safety roll (pay small debit, max POP) | ~$777 | 14 Aug 2026 | 16d left | -$0.62/sh | -$744 cycle +$216 [-$1,388…+$153] · 29% credit | 73% surv 58% |
| budget: banked $960 debit $744 (78% used ≈ 2.0 wk of income) → whole cycle still +$216 cash · rolled 12 ct earn ≈ $16,029/mo while parked; 0 ct free to re-sell | ||||||
Every eligible strike x expiry in the 4-45 DTE band (9 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: 0.900 (fallback) | Recovery@SS: +$0 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $52,542
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $756 | 4d | 24 Jul 2026 | $1.23 | 11/12 | $10,148 | $10,456 | 81% | 84% | +$4,887 | -$0 | 0.0% | $52,762 (vs do-nothing +$220) |
| $755 | 4d | 24 Jul 2026 | $1.54 | 9/12 | $10,395 | $11,322 | 78% | 82% | +$4,675 | -$0 | 0.0% | $53,001 (vs do-nothing +$459) |
| $755 | 7d | 27 Jul 2026 | $2.04 | 11/12 | $9,617 | $9,926 | 74% | 80% | +$3,766 | -$0 | 0.0% | $53,653 (vs do-nothing +$1,111) |
| $757 | 9d | 29 Jul 2026 | $2.36 | 12/12 | $9,440 | $9,440 | 74% | 79% | +$3,059 | -$0 | 0.0% | $54,138 (vs do-nothing +$1,596) |
| $754 | 4d | 24 Jul 2026 | $1.88 | 7/12 | $9,870 | $11,415 | 74% | 80% | +$4,016 | -$0 | 0.0% | $53,137 (vs do-nothing +$595) |
| $758 | 11d | 31 Jul 2026 | $3.04 | 12/12 | $9,949 | $9,949 | 74% | 79% | +$3,747 | -$0 | 0.0% | $54,954 (vs do-nothing +$2,412) |
| $757 | 10d | 30 Jul 2026 | $2.92 | 11/12 | $9,636 | $9,945 | 73% | 79% | +$3,546 | -$0 | 0.0% | $54,621 (vs do-nothing +$2,079) |
| $755 | 8d | 28 Jul 2026 | $2.41 | 11/12 | $9,941 | $10,250 | 73% | 79% | +$3,711 | -$0 | 0.0% | $54,060 (vs do-nothing +$1,518) |
| $756 | 9d | 29 Jul 2026 | $2.71 | 11/12 | $9,937 | $10,246 | 72% | 78% | +$3,231 | -$0 | 0.0% | $54,390 (vs do-nothing +$1,848) |
| $757 | 11d | 31 Jul 2026 | $3.41 | 11/12 | $10,230 | $10,539 | 72% | 78% | +$3,639 | -$0 | 0.0% | $55,160 (vs do-nothing +$2,618) |
| $754 | 7d | 27 Jul 2026 | $2.41 | 10/12 | $10,329 | $10,947 | 71% | 78% | +$3,710 | -$0 | 0.0% | $53,922 (vs do-nothing +$1,380) |
| $756 | 10d | 30 Jul 2026 | $3.30 | 10/12 | $9,900 | $10,518 | 71% | 77% | +$3,446 | -$0 | 0.0% | $54,812 (vs do-nothing +$2,270) |
| $753 | 4d | 24 Jul 2026 | $2.27 | 6/12 | $10,215 | $12,069 | 70% | 77% | +$3,806 | -$0 | 0.0% | $53,286 (vs do-nothing +$744) |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $758 | 18d | 7 Aug 2026 | $4.92 | 12/12 | $9,840 | $9,840 | 70% | 78% | +$3,879 | -$0 | 0.0% | $57,210 (vs do-nothing +$4,668) |
| $755 | 9d | 29 Jul 2026 | $3.11 | 10/12 | $10,367 | $10,985 | 70% | 77% | +$3,408 | -$0 | 0.0% | $54,622 (vs do-nothing +$2,080) |
| $756 | 11d | 31 Jul 2026 | $3.82 | 10/12 | $10,418 | $11,036 | 69% | 77% | +$3,523 | -$0 | 0.0% | $55,332 (vs do-nothing +$2,790) |
| $754 | 8d | 28 Jul 2026 | $2.82 | 9/12 | $9,518 | $10,444 | 68% | 75% | +$2,332 | -$0 | 0.0% | $54,153 (vs do-nothing +$1,611) |
| $755 | 10d | 30 Jul 2026 | $3.72 | 9/12 | $10,044 | $10,971 | 68% | 76% | +$3,319 | -$0 | 0.0% | $54,963 (vs do-nothing +$2,421) |
| $757 | 18d | 7 Aug 2026 | $5.36 | 11/12 | $9,827 | $10,136 | 68% | 77% | +$3,845 | -$0 | 0.0% | $57,305 (vs do-nothing +$4,763) |
| $754 | 9d | 29 Jul 2026 | $3.53 | 9/12 | $10,590 | $11,517 | 67% | 76% | +$3,470 | -$0 | 0.0% | $54,792 (vs do-nothing +$2,250) |
| $755 | 11d | 31 Jul 2026 | $4.26 | 9/12 | $10,456 | $11,383 | 67% | 75% | +$3,364 | -$0 | 0.0% | $55,449 (vs do-nothing +$2,907) |
| $753 | 7d | 27 Jul 2026 | $2.83 | 8/12 | $9,703 | $10,939 | 67% | 74% | +$2,278 | -$0 | 0.0% | $53,982 (vs do-nothing +$1,440) |
| $753 | 8d | 28 Jul 2026 | $3.25 | 8/12 | $9,750 | $10,986 | 67% | 75% | +$3,159 | -$0 | 0.0% | $54,318 (vs do-nothing +$1,776) |
| $752 | 4d | 24 Jul 2026 | $2.70 | 5/12 | $10,125 | $12,288 | 66% | 75% | +$3,445 | -$0 | 0.0% | $53,377 (vs do-nothing +$835) |
| $758 | 25d | 14 Aug 2026 | $6.67 | 12/12 | $9,605 | $9,605 | 66% | 75% | +$3,242 | -$0 | 0.0% | $59,310 (vs do-nothing +$6,768) |
| $755 | 14d | 3 Aug 2026 | $4.73 | 10/12 | $10,136 | $10,754 | 66% | 75% | +$3,172 | -$0 | 0.0% | $56,242 (vs do-nothing +$3,700) |
| $754 | 10d | 30 Jul 2026 | $4.16 | 8/12 | $9,984 | $11,220 | 66% | 75% | +$3,113 | -$0 | 0.0% | $55,046 (vs do-nothing +$2,504) |
| $756 | 18d | 7 Aug 2026 | $5.83 | 10/12 | $9,717 | $10,335 | 66% | 75% | +$3,141 | -$0 | 0.0% | $57,342 (vs do-nothing +$4,800) |
| $757 | 25d | 14 Aug 2026 | $7.15 | 11/12 | $9,438 | $9,747 | 65% | 74% | +$3,072 | -$0 | 0.0% | $59,274 (vs do-nothing +$6,732) |
| $754 | 11d | 31 Jul 2026 | $4.72 | 8/12 | $10,298 | $11,534 | 65% | 74% | +$3,139 | -$0 | 0.0% | $55,494 (vs do-nothing +$2,952) |
| $753 | 9d | 29 Jul 2026 | $3.99 | 8/12 | $10,640 | $11,876 | 65% | 74% | +$3,262 | -$0 | 0.0% | $54,910 (vs do-nothing +$2,368) |
| $755 | 18d | 7 Aug 2026 | $6.32 | 9/12 | $9,480 | $10,407 | 65% | 75% | +$3,651 | -$0 | 0.0% | $57,303 (vs do-nothing +$4,761) |
| $752 | 7d | 27 Jul 2026 | $3.28 | 7/12 | $9,840 | $11,385 | 64% | 73% | +$2,372 | -$0 | 0.0% | $54,117 (vs do-nothing +$1,575) |
| $752 | 8d | 28 Jul 2026 | $3.72 | 7/12 | $9,765 | $11,310 | 63% | 73% | +$2,944 | -$0 | 0.0% | $54,425 (vs do-nothing +$1,883) |
| $753 | 10d | 30 Jul 2026 | $4.63 | 7/12 | $9,723 | $11,268 | 63% | 73% | +$2,862 | -$0 | 0.0% | $55,062 (vs do-nothing +$2,520) |
| $756 | 25d | 14 Aug 2026 | $7.66 | 11/12 | $10,111 | $10,420 | 63% | 74% | +$3,184 | -$0 | 0.0% | $59,835 (vs do-nothing +$7,293) |
| $754 | 18d | 7 Aug 2026 | $6.84 | 9/12 | $10,260 | $11,187 | 63% | 74% | +$3,918 | -$0 | 0.0% | $57,771 (vs do-nothing +$5,229) |
| $751 | 4d | 24 Jul 2026 | $3.18 | 4/12 | $9,540 | $12,012 | 63% | 73% | +$2,976 | -$0 | 0.0% | $53,402 (vs do-nothing +$860) |
| $755 | 25d | 14 Aug 2026 | $8.18 | 10/12 | $9,816 | $10,434 | 63% | 74% | +$3,770 | -$0 | 0.0% | $59,692 (vs do-nothing +$7,150) |
| $753 | 11d | 31 Jul 2026 | $5.20 | 7/12 | $9,927 | $11,472 | 62% | 73% | +$2,856 | -$0 | 0.0% | $55,461 (vs do-nothing +$2,919) |
| $752 | 9d | 29 Jul 2026 | $4.48 | 7/12 | $10,453 | $11,998 | 62% | 73% | +$3,023 | -$0 | 0.0% | $54,957 (vs do-nothing +$2,415) |
| $751 | 7d | 27 Jul 2026 | $3.78 | 6/12 | $9,720 | $11,574 | 61% | 72% | +$2,770 | -$0 | 0.0% | $54,192 (vs do-nothing +$1,650) |
| $753 | 18d | 7 Aug 2026 | $7.37 | 8/12 | $9,827 | $11,063 | 61% | 74% | +$3,705 | -$0 | 0.0% | $57,614 (vs do-nothing +$5,072) |
| $752 | 10d | 30 Jul 2026 | $5.13 | 7/12 | $10,773 | $12,318 | 61% | 72% | +$2,992 | -$0 | 0.0% | $55,412 (vs do-nothing +$2,870) |
| $751 | 8d | 28 Jul 2026 | $4.23 | 6/12 | $9,518 | $11,372 | 60% | 72% | +$2,681 | -$0 | 0.0% | $54,462 (vs do-nothing +$1,920) |
| $754 | 25d | 14 Aug 2026 | $8.72 | 10/12 | $10,464 | $11,082 | 60% | 72% | +$3,068 | -$0 | 0.0% | $60,232 (vs do-nothing +$7,690) |
| $752 | 11d | 31 Jul 2026 | $5.72 | 7/12 | $10,920 | $12,465 | 60% | 72% | +$2,983 | -$0 | 0.0% | $55,825 (vs do-nothing +$3,283) |
| $750 | 4d | 24 Jul 2026 | $3.69 | 4/12 | $11,070 | $13,542 | 60% | 74% | +$4,422 | -$0 | 0.0% | $53,606 (vs do-nothing +$1,064) |
| $751 | 9d | 29 Jul 2026 | $5.00 | 6/12 | $10,000 | $11,854 | 59% | 71% | +$2,703 | -$0 | 0.0% | $54,924 (vs do-nothing +$2,382) |
| $751 | 11d | 31 Jul 2026 | $6.27 | 6/12 | $10,260 | $12,114 | 59% | 73% | +$3,872 | -$0 | 0.0% | $55,686 (vs do-nothing +$3,144) |
| $753 | 25d | 14 Aug 2026 | $9.27 | 9/12 | $10,012 | $10,939 | 59% | 71% | +$2,828 | -$0 | 0.0% | $59,958 (vs do-nothing +$7,416) |
| $751 | 10d | 30 Jul 2026 | $5.66 | 6/12 | $10,188 | $12,042 | 58% | 71% | +$2,668 | -$0 | 0.0% | $55,320 (vs do-nothing +$2,778) |
| $752 | 18d | 7 Aug 2026 | $7.89 | 8/12 | $10,520 | $11,756 | 58% | 71% | +$2,832 | -$0 | 0.0% | $58,030 (vs do-nothing +$5,488) |
| $750 | 7d | 27 Jul 2026 | $4.31 | 6/12 | $11,083 | $12,937 | 58% | 71% | +$2,930 | -$0 | 0.0% | $54,510 (vs do-nothing +$1,968) |
| $750 | 8d | 28 Jul 2026 | $4.77 | 6/12 | $10,732 | $12,586 | 57% | 70% | +$2,819 | -$0 | 0.0% | $54,786 (vs do-nothing +$2,244) |
| $752 | 25d | 14 Aug 2026 | $9.85 | 8/12 | $9,456 | $10,692 | 57% | 71% | +$2,594 | -$0 | 0.0% | $59,598 (vs do-nothing +$7,056) |
| $750 | 9d | 29 Jul 2026 | $5.55 | 6/12 | $11,100 | $12,954 | 57% | 70% | +$2,856 | -$0 | 0.0% | $55,254 (vs do-nothing +$2,712) |
| $751 | 18d | 7 Aug 2026 | $8.46 | 7/12 | $9,870 | $11,415 | 56% | 70% | +$2,563 | -$0 | 0.0% | $57,743 (vs do-nothing +$5,201) |
| $750 | 11d | 31 Jul 2026 | $6.84 | 6/12 | $11,193 | $13,047 | 56% | 72% | +$4,130 | -$0 | 0.0% | $56,028 (vs do-nothing +$3,486) |
| $751 | 25d | 14 Aug 2026 | $10.41 | 8/12 | $9,994 | $11,230 | 56% | 72% | +$3,654 | -$0 | 0.0% | $60,046 (vs do-nothing +$7,504) |
| $750 | 10d | 30 Jul 2026 | $6.21 | 6/12 | $11,178 | $13,032 | 56% | 70% | +$2,765 | -$0 | 0.0% | $55,650 (vs do-nothing +$3,108) |
| $750 | 14d | 3 Aug 2026 | $7.34 | 7/12 | $11,010 | $12,555 | 55% | 69% | +$2,700 | -$0 | 0.0% | $56,959 (vs do-nothing +$4,417) |
| $749 | 4d | 24 Jul 2026 | $4.24 | 3/12 | $9,540 | $12,321 | 55% | 70% | +$2,536 | -$0 | 0.0% | $53,505 (vs do-nothing +$963) |
| $750 | 18d | 7 Aug 2026 | $9.05 | 7/12 | $10,558 | $12,103 | 55% | 69% | +$2,641 | -$0 | 0.0% | $58,156 (vs do-nothing +$5,614) |
| $749 | 7d | 27 Jul 2026 | $4.87 | 5/12 | $10,436 | $12,599 | 55% | 69% | +$2,555 | -$0 | 0.0% | $54,462 (vs do-nothing +$1,920) |
| $750 | 25d | 14 Aug 2026 | $11.01 | 8/12 | $10,570 | $11,806 | 55% | 72% | +$3,809 | -$0 | 0.0% | $60,526 (vs do-nothing +$7,984) |
| $749 | 8d | 28 Jul 2026 | $5.34 | 5/12 | $10,012 | $12,175 | 54% | 69% | +$2,450 | -$0 | 0.0% | $54,697 (vs do-nothing +$2,155) |
| $749 | 9d | 29 Jul 2026 | $6.12 | 5/12 | $10,200 | $12,363 | 54% | 69% | +$2,458 | -$0 | 0.0% | $55,087 (vs do-nothing +$2,545) |
| $749 | 11d | 31 Jul 2026 | $7.42 | 5/12 | $10,118 | $12,281 | 54% | 71% | +$3,631 | -$0 | 0.0% | $55,737 (vs do-nothing +$3,195) |
| $749 | 10d | 30 Jul 2026 | $6.79 | 5/12 | $10,185 | $12,348 | 54% | 69% | +$2,369 | -$0 | 0.0% | $55,422 (vs do-nothing +$2,880) |
| $749 | 18d | 7 Aug 2026 | $9.66 | 6/12 | $9,660 | $11,514 | 53% | 71% | +$3,395 | -$0 | 0.0% | $57,720 (vs do-nothing +$5,178) |
| $749 | 25d | 14 Aug 2026 | $11.63 | 7/12 | $9,769 | $11,314 | 53% | 71% | +$3,469 | -$0 | 0.0% | $59,962 (vs do-nothing +$7,420) |
| $748 | 4d | 24 Jul 2026 | $4.84 | 3/12 | $10,890 | $13,671 | 52% | 68% | +$2,647 | -$0 | 0.0% | $53,685 (vs do-nothing +$1,143) |
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.