12 contracts (1,200 sh) | BE SS: $764.00 | CC-SS: $693.96 (banked floor $693.26) | IV: LOW | Accounts: Neville:0865
| Max Loss | $148,800 | (ND $124.00 + SW $0) x 1200 |
| Normal income ref | $21,253/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 | $49,104 | 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 | 7 Aug 2026 | 11d left | +$1.73/sh | +$2,082 cycle +$6,510 [+$1,434…+$1,946] · 99% credit | 67% surv 50% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$760 | 14 Aug 2026 | 18d left | +$0.94/sh | +$1,133 cycle +$5,561 [-$236…+$861] · 65% credit | 71% surv 60% |
| Up-and-out for even (raise the cap, free) | ~$757 | 7 Aug 2026 | 11d left | +$0.33/sh | +$394 cycle +$4,822 [-$520…+$138] · 34% credit | 69% surv 56% |
| Max even-money escape in the band | ~$761 | 14 Aug 2026 | 18d left | +$0.43/sh | +$522 cycle +$4,950 [-$936…+$203] · 29% credit | 72% surv 62% |
| SS $764 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Safety roll (pay small debit, max POP) | ~$771 | 14 Aug 2026 | 18d left | -$3.51/sh | -$4,214 cycle +$214 [-$6,674…-$4,896] | 83% surv 80% |
| budget: banked $4,428 debit $4,214 (95% used ≈ 1.9 wk of income) → whole cycle still +$214 cash · rolled 12 ct earn ≈ $5,199/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) | ~$754 | 27 Jul 2026 | 5d left | +$1.07/sh | +$1,280 cycle +$2,660 [+$845…+$1,669] · 100% credit | 66% surv 50% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$762 | 14 Aug 2026 | 23d left | +$3.37/sh | +$4,046 cycle +$5,426 [+$2,712…+$4,086] · 99% credit | 73% surv 64% |
| Up-and-out for even (raise the cap, free) | ~$755 | 27 Jul 2026 | 5d left | +$0.28/sh | +$332 cycle +$1,712 [-$318…+$473] · 51% credit | 68% surv 56% |
| Max even-money escape in the band | ~$770 | 14 Aug 2026 | 23d left | +$0.09/sh | +$114 cycle +$1,494 [-$1,923…-$39] · 24% credit | 81% surv 77% |
| reaches SS ✓ | ||||||
| Safety roll (pay small debit, max POP) | ~$774 | 14 Aug 2026 | 23d left | -$1.04/sh | -$1,252 cycle +$128 [-$3,622…-$1,469] · 3% credit | 85% surv 83% |
| budget: banked $1,380 debit $1,252 (91% used ≈ 0.5 wk of income) → whole cycle still +$128 cash · rolled 12 ct earn ≈ $3,675/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 (9 expiries scanned, 191 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: 0.804 (IBKR) | Recovery@SS: +$0 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $49,944
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $753 | 4d | 24 Jul 2026 | $1.43 | 10/12 | $10,725 | $11,145 | 77% | 81% | +$3,726 | -$0 | 0.0% | $50,674 (vs do-nothing +$730) |
| $752 | 4d | 24 Jul 2026 | $1.75 | 9/12 | $11,812 | $12,442 | 73% | 79% | +$3,721 | -$0 | 0.0% | $50,889 (vs do-nothing +$945) |
| $755 | 11d | 31 Jul 2026 | $3.27 | 12/12 | $10,702 | $10,702 | 71% | 77% | +$3,256 | -$0 | 0.0% | $53,028 (vs do-nothing +$3,084) |
| $752 | 7d | 27 Jul 2026 | $2.26 | 11/12 | $10,654 | $10,864 | 71% | 77% | +$3,049 | -$0 | 0.0% | $51,660 (vs do-nothing +$1,716) |
| $754 | 10d | 30 Jul 2026 | $3.15 | 12/12 | $11,340 | $11,340 | 70% | 77% | +$3,305 | -$0 | 0.0% | $52,884 (vs do-nothing +$2,940) |
| $751 | 4d | 24 Jul 2026 | $2.11 | 7/12 | $11,078 | $12,128 | 70% | 76% | +$3,161 | -$0 | 0.0% | $50,931 (vs do-nothing +$987) |
| $753 | 9d | 29 Jul 2026 | $2.93 | 11/12 | $10,743 | $10,953 | 70% | 76% | +$2,836 | -$0 | 0.0% | $52,397 (vs do-nothing +$2,453) |
| $752 | 8d | 28 Jul 2026 | $2.65 | 11/12 | $10,931 | $11,141 | 69% | 76% | +$3,051 | -$0 | 0.0% | $52,089 (vs do-nothing +$2,145) |
| $754 | 11d | 31 Jul 2026 | $3.66 | 11/12 | $10,980 | $11,190 | 69% | 76% | +$3,144 | -$0 | 0.0% | $53,200 (vs do-nothing +$3,256) |
| $753 | 10d | 30 Jul 2026 | $3.55 | 10/12 | $10,650 | $11,070 | 68% | 75% | +$2,914 | -$0 | 0.0% | $52,794 (vs do-nothing +$2,850) |
| $751 | 7d | 27 Jul 2026 | $2.65 | 10/12 | $11,357 | $11,777 | 68% | 75% | +$2,944 | -$0 | 0.0% | $51,894 (vs do-nothing +$1,950) |
| $752 | 9d | 29 Jul 2026 | $3.33 | 10/12 | $11,100 | $11,520 | 67% | 75% | +$2,921 | -$0 | 0.0% | $52,574 (vs do-nothing +$2,630) |
| $753 | 11d | 31 Jul 2026 | $4.08 | 10/12 | $11,127 | $11,547 | 67% | 75% | +$3,000 | -$0 | 0.0% | $53,324 (vs do-nothing +$3,380) |
Showing the 60 next-safest rows of 178.
| 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 | 8d | 28 Jul 2026 | $3.06 | 10/12 | $11,475 | $11,895 | 66% | 74% | +$2,938 | -$0 | 0.0% | $52,304 (vs do-nothing +$2,360) |
| $750 | 4d | 24 Jul 2026 | $2.51 | 6/12 | $11,295 | $12,555 | 66% | 74% | +$2,917 | -$0 | 0.0% | $51,030 (vs do-nothing +$1,086) |
| $752 | 10d | 30 Jul 2026 | $3.98 | 9/12 | $10,746 | $11,376 | 66% | 74% | +$2,761 | -$0 | 0.0% | $52,896 (vs do-nothing +$2,952) |
| $754 | 18d | 7 Aug 2026 | $5.63 | 12/12 | $11,260 | $11,260 | 65% | 74% | +$3,068 | -$0 | 0.0% | $55,860 (vs do-nothing +$5,916) |
| $752 | 11d | 31 Jul 2026 | $4.53 | 9/12 | $11,119 | $11,749 | 64% | 73% | +$2,826 | -$0 | 0.0% | $53,391 (vs do-nothing +$3,447) |
| $751 | 9d | 29 Jul 2026 | $3.76 | 9/12 | $11,280 | $11,910 | 64% | 73% | +$2,729 | -$0 | 0.0% | $52,698 (vs do-nothing +$2,754) |
| $750 | 7d | 27 Jul 2026 | $3.08 | 9/12 | $11,880 | $12,510 | 64% | 73% | +$2,798 | -$0 | 0.0% | $52,086 (vs do-nothing +$2,142) |
| $753 | 18d | 7 Aug 2026 | $6.11 | 11/12 | $11,202 | $11,412 | 64% | 73% | +$2,994 | -$0 | 0.0% | $55,895 (vs do-nothing +$5,951) |
| $750 | 8d | 28 Jul 2026 | $3.51 | 9/12 | $11,846 | $12,476 | 63% | 73% | +$2,791 | -$0 | 0.0% | $52,473 (vs do-nothing +$2,529) |
| $754 | 25d | 14 Aug 2026 | $7.44 | 12/12 | $10,714 | $10,714 | 63% | 73% | +$2,969 | -$0 | 0.0% | $58,032 (vs do-nothing +$8,088) |
| $751 | 10d | 30 Jul 2026 | $4.43 | 8/12 | $10,632 | $11,472 | 63% | 73% | +$2,550 | -$0 | 0.0% | $52,928 (vs do-nothing +$2,984) |
| $749 | 4d | 24 Jul 2026 | $2.96 | 5/12 | $11,100 | $12,570 | 63% | 72% | +$2,618 | -$0 | 0.0% | $51,074 (vs do-nothing +$1,130) |
| $751 | 11d | 31 Jul 2026 | $5.00 | 8/12 | $10,909 | $11,749 | 62% | 72% | +$2,608 | -$0 | 0.0% | $53,384 (vs do-nothing +$3,440) |
| $750 | 9d | 29 Jul 2026 | $4.23 | 8/12 | $11,280 | $12,120 | 62% | 72% | +$2,450 | -$0 | 0.0% | $52,768 (vs do-nothing +$2,824) |
| $752 | 18d | 7 Aug 2026 | $6.61 | 10/12 | $11,017 | $11,437 | 62% | 72% | +$2,774 | -$0 | 0.0% | $55,854 (vs do-nothing +$5,910) |
| $753 | 25d | 14 Aug 2026 | $7.95 | 12/12 | $11,448 | $11,448 | 62% | 72% | +$3,054 | -$0 | 0.0% | $58,644 (vs do-nothing +$8,700) |
| $749 | 7d | 27 Jul 2026 | $3.55 | 7/12 | $10,650 | $11,700 | 61% | 71% | +$2,306 | -$0 | 0.0% | $51,939 (vs do-nothing +$1,995) |
| $750 | 10d | 30 Jul 2026 | $4.91 | 8/12 | $11,784 | $12,624 | 61% | 71% | +$2,643 | -$0 | 0.0% | $53,312 (vs do-nothing +$3,368) |
| $749 | 8d | 28 Jul 2026 | $3.99 | 8/12 | $11,970 | $12,810 | 60% | 71% | +$2,585 | -$0 | 0.0% | $52,576 (vs do-nothing +$2,632) |
| $752 | 25d | 14 Aug 2026 | $8.48 | 11/12 | $11,194 | $11,404 | 60% | 71% | +$2,875 | -$0 | 0.0% | $58,502 (vs do-nothing +$8,558) |
| $750 | 11d | 31 Jul 2026 | $5.49 | 8/12 | $11,978 | $12,818 | 60% | 71% | +$2,682 | -$0 | 0.0% | $53,776 (vs do-nothing +$3,832) |
| $751 | 18d | 7 Aug 2026 | $7.12 | 9/12 | $10,680 | $11,310 | 60% | 71% | +$2,496 | -$0 | 0.0% | $55,722 (vs do-nothing +$5,778) |
| $749 | 9d | 29 Jul 2026 | $4.72 | 7/12 | $11,013 | $12,063 | 60% | 71% | +$2,896 | -$0 | 0.0% | $52,758 (vs do-nothing +$2,814) |
| $750 | 14d | 3 Aug 2026 | $5.99 | 9/12 | $11,552 | $12,182 | 59% | 71% | +$2,568 | -$0 | 0.0% | $54,705 (vs do-nothing +$4,761) |
| $748 | 4d | 24 Jul 2026 | $3.44 | 5/12 | $12,900 | $14,370 | 59% | 70% | +$2,738 | -$0 | 0.0% | $51,314 (vs do-nothing +$1,370) |
| $751 | 25d | 14 Aug 2026 | $9.02 | 10/12 | $10,824 | $11,244 | 59% | 71% | +$2,667 | -$0 | 0.0% | $58,264 (vs do-nothing +$8,320) |
| $749 | 10d | 30 Jul 2026 | $5.42 | 7/12 | $11,382 | $12,432 | 58% | 70% | +$2,393 | -$0 | 0.0% | $53,248 (vs do-nothing +$3,304) |
| $750 | 18d | 7 Aug 2026 | $7.66 | 9/12 | $11,490 | $12,120 | 58% | 70% | +$2,646 | -$0 | 0.0% | $56,208 (vs do-nothing +$6,264) |
| $748 | 7d | 27 Jul 2026 | $4.05 | 7/12 | $12,150 | $13,200 | 58% | 70% | +$2,414 | -$0 | 0.0% | $52,289 (vs do-nothing +$2,345) |
| $749 | 11d | 31 Jul 2026 | $6.01 | 7/12 | $11,474 | $12,524 | 58% | 70% | +$2,401 | -$0 | 0.0% | $53,661 (vs do-nothing +$3,717) |
| $748 | 8d | 28 Jul 2026 | $4.50 | 7/12 | $11,812 | $12,862 | 57% | 69% | +$2,333 | -$0 | 0.0% | $52,604 (vs do-nothing +$2,660) |
| $750 | 25d | 14 Aug 2026 | $9.59 | 10/12 | $11,508 | $11,928 | 57% | 70% | +$2,740 | -$0 | 0.0% | $58,834 (vs do-nothing +$8,890) |
| $748 | 9d | 29 Jul 2026 | $5.25 | 7/12 | $12,250 | $13,300 | 57% | 69% | +$2,385 | -$0 | 0.0% | $53,129 (vs do-nothing +$3,185) |
| $749 | 18d | 7 Aug 2026 | $8.22 | 8/12 | $10,960 | $11,800 | 56% | 69% | +$2,426 | -$0 | 0.0% | $55,960 (vs do-nothing +$6,016) |
| $748 | 11d | 31 Jul 2026 | $6.57 | 6/12 | $10,751 | $12,011 | 56% | 71% | +$3,547 | -$0 | 0.0% | $53,466 (vs do-nothing +$3,522) |
| $748 | 10d | 30 Jul 2026 | $5.96 | 6/12 | $10,728 | $11,988 | 56% | 69% | +$2,123 | -$0 | 0.0% | $53,100 (vs do-nothing +$3,156) |
| $749 | 25d | 14 Aug 2026 | $10.16 | 9/12 | $10,973 | $11,603 | 56% | 69% | +$2,530 | -$0 | 0.0% | $58,458 (vs do-nothing +$8,514) |
| $747 | 4d | 24 Jul 2026 | $3.96 | 4/12 | $11,880 | $13,560 | 55% | 68% | +$2,265 | -$0 | 0.0% | $51,248 (vs do-nothing +$1,304) |
| $747 | 7d | 27 Jul 2026 | $4.59 | 6/12 | $11,803 | $13,063 | 55% | 68% | +$2,158 | -$0 | 0.0% | $52,278 (vs do-nothing +$2,334) |
| $748 | 18d | 7 Aug 2026 | $8.79 | 8/12 | $11,720 | $12,560 | 55% | 69% | +$2,492 | -$0 | 0.0% | $56,416 (vs do-nothing +$6,472) |
| $747 | 8d | 28 Jul 2026 | $5.05 | 6/12 | $11,362 | $12,622 | 54% | 68% | +$2,074 | -$0 | 0.0% | $52,554 (vs do-nothing +$2,610) |
| $748 | 25d | 14 Aug 2026 | $10.75 | 9/12 | $11,610 | $12,240 | 54% | 69% | +$2,580 | -$0 | 0.0% | $58,989 (vs do-nothing +$9,045) |
| $747 | 9d | 29 Jul 2026 | $5.80 | 6/12 | $11,600 | $12,860 | 54% | 68% | +$2,121 | -$0 | 0.0% | $53,004 (vs do-nothing +$3,060) |
| $747 | 10d | 30 Jul 2026 | $6.52 | 6/12 | $11,736 | $12,996 | 54% | 68% | +$2,186 | -$0 | 0.0% | $53,436 (vs do-nothing +$3,492) |
| $747 | 11d | 31 Jul 2026 | $7.14 | 6/12 | $11,684 | $12,944 | 53% | 68% | +$2,211 | -$0 | 0.0% | $53,808 (vs do-nothing +$3,864) |
| $747 | 18d | 7 Aug 2026 | $9.39 | 7/12 | $10,955 | $12,005 | 53% | 68% | +$2,238 | -$0 | 0.0% | $56,027 (vs do-nothing +$6,083) |
| $747 | 25d | 14 Aug 2026 | $11.36 | 8/12 | $10,906 | $11,746 | 53% | 68% | +$2,333 | -$0 | 0.0% | $58,472 (vs do-nothing +$8,528) |
| $746 | 4d | 24 Jul 2026 | $4.51 | 4/12 | $13,530 | $15,210 | 52% | 67% | +$2,294 | -$0 | 0.0% | $51,468 (vs do-nothing +$1,524) |
| $746 | 7d | 27 Jul 2026 | $5.15 | 5/12 | $11,036 | $12,506 | 52% | 67% | +$1,821 | -$0 | 0.0% | $52,169 (vs do-nothing +$2,225) |
| $746 | 8d | 28 Jul 2026 | $5.62 | 6/12 | $12,645 | $13,905 | 52% | 67% | +$2,113 | -$0 | 0.0% | $52,896 (vs do-nothing +$2,952) |
| $746 | 9d | 29 Jul 2026 | $6.37 | 6/12 | $12,740 | $14,000 | 51% | 67% | +$2,137 | -$0 | 0.0% | $53,346 (vs do-nothing +$3,402) |
| $746 | 11d | 31 Jul 2026 | $7.73 | 6/12 | $12,649 | $13,909 | 51% | 69% | +$3,954 | -$0 | 0.0% | $54,162 (vs do-nothing +$4,218) |
| $746 | 10d | 30 Jul 2026 | $7.10 | 5/12 | $10,650 | $12,120 | 51% | 67% | +$1,837 | -$0 | 0.0% | $53,144 (vs do-nothing +$3,200) |
| $746 | 18d | 7 Aug 2026 | $10.00 | 7/12 | $11,667 | $12,717 | 51% | 67% | +$2,264 | -$0 | 0.0% | $56,454 (vs do-nothing +$6,510) |
| $746 | 25d | 14 Aug 2026 | $11.99 | 8/12 | $11,510 | $12,350 | 51% | 70% | +$3,719 | -$0 | 0.0% | $58,976 (vs do-nothing +$9,032) |
| $745 | 25d | 14 Aug 2026 | $12.62 | 8/12 | $12,115 | $12,955 | 50% | 67% | +$2,323 | -$0 | 0.0% | $59,480 (vs do-nothing +$9,536) |
| $745 | 18d | 7 Aug 2026 | $10.62 | 7/12 | $12,390 | $13,440 | 50% | 66% | +$2,268 | -$0 | 0.0% | $56,888 (vs do-nothing +$6,944) |
| $745 | 14d | 3 Aug 2026 | $8.84 | 6/12 | $11,366 | $12,626 | 49% | 68% | +$2,985 | -$0 | 0.0% | $54,828 (vs do-nothing +$4,884) |
| $745 | 10d | 30 Jul 2026 | $7.70 | 5/12 | $11,550 | $13,020 | 49% | 66% | +$1,837 | -$0 | 0.0% | $53,444 (vs do-nothing +$3,500) |
| $745 | 9d | 29 Jul 2026 | $6.97 | 5/12 | $11,617 | $13,087 | 49% | 65% | +$1,772 | -$0 | 0.0% | $53,079 (vs do-nothing +$3,135) |
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.