12 contracts (1,200 sh) | BE SS: $764.00 | CC-SS: $693.17 (banked floor $691.67) | IV: LOW | Accounts: Neville:0865
| Max Loss | $148,800 | (ND $124.00 + SW $0) x 1200 |
| Normal income ref | $24,249/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 | $44,364 | fortress legs from IBKR |
| 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%) | ~$756 | 21 Aug 2026 | 25d left | +$2.77/sh | +$3,327 cycle +$6,867 [+$1,349…+$3,062] · 91% credit | 74% surv 65% |
| Roll out (same strike, buy time) | ~$746 | 31 Jul 2026 | 4d left | +$0.74/sh | +$892 cycle +$4,432 [+$50…+$709] · 77% credit | 66% surv 50% |
| Up-and-out for even (raise the cap, free) | ~$747 | 31 Jul 2026 | 4d left | +$0.42/sh | +$504 cycle +$4,044 [-$408…+$305] · 52% credit | 67% surv 52% |
| Max even-money escape in the band | ~$762 | 21 Aug 2026 | 25d left | +$0.17/sh | +$204 cycle +$3,744 [-$2,268…-$232] · 21% credit | 79% surv 73% |
| SS $764 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Safety roll (pay small debit, max POP) | ~$772 | 21 Aug 2026 | 25d left | -$2.70/sh | -$3,238 cycle +$302 [-$6,384…-$3,885] | 89% surv 87% |
| budget: banked $3,540 debit $3,238 (91% used ≈ 0.8 wk of income) → whole cycle still +$302 cash · rolled 12 ct earn ≈ $2,584/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) | ~$749 | 30 Jul 2026 | 4d left | +$0.85/sh | +$1,022 cycle +$2,426 [+$1,120…+$1,617] · 100% credit | 68% surv 50% |
| Up-and-out for even (raise the cap, free) | ~$750 | 30 Jul 2026 | 4d left | +$0.52/sh | +$627 cycle +$2,031 [+$656…+$1,063] · 100% credit | 69% surv 52% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$756 | 7 Aug 2026 | 12d left | +$1.11/sh | +$1,334 cycle +$2,738 [+$116…+$1,455] · 78% credit | 73% surv 64% |
| Max even-money escape in the band | ~$767 | 21 Aug 2026 | 26d left | +$0.11/sh | +$126 cycle +$1,530 [-$1,857…+$160] · 28% credit | 81% surv 77% |
| reaches SS ✓ | ||||||
| Safety roll (pay small debit, max POP) | ~$771 | 21 Aug 2026 | 26d left | -$1.10/sh | -$1,322 cycle +$82 [-$3,615…-$1,375] · 6% credit | 85% surv 82% |
| budget: banked $1,404 debit $1,322 (94% used ≈ 0.7 wk of income) → whole cycle still +$82 cash · rolled 12 ct earn ≈ $3,764/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 (11 expiries scanned, 218 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: $44,568
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $747 | 5d | 29 Jul 2026 | $1.75 | 12/12 | $12,600 | $12,600 | 75% | 80% | +$4,491 | -$0 | 0.0% | $46,464 (vs do-nothing +$1,896) |
| $748 | 6d | 30 Jul 2026 | $2.19 | 12/12 | $13,140 | $13,140 | 75% | 80% | +$5,111 | -$0 | 0.0% | $46,992 (vs do-nothing +$2,424) |
| $749 | 7d | 31 Jul 2026 | $2.40 | 12/12 | $12,343 | $12,343 | 75% | 80% | +$4,341 | -$0 | 0.0% | $47,244 (vs do-nothing +$2,676) |
| $747 | 6d | 30 Jul 2026 | $2.55 | 10/12 | $12,750 | $12,852 | 73% | 79% | +$4,923 | -$0 | 0.0% | $46,948 (vs do-nothing +$2,380) |
| $748 | 7d | 31 Jul 2026 | $2.76 | 11/12 | $13,011 | $13,062 | 72% | 78% | +$4,272 | -$0 | 0.0% | $47,417 (vs do-nothing +$2,849) |
| $746 | 5d | 29 Jul 2026 | $2.10 | 10/12 | $12,600 | $12,702 | 72% | 78% | +$4,135 | -$0 | 0.0% | $46,498 (vs do-nothing +$1,930) |
| $745 | 4d | 28 Jul 2026 | $1.45 | 12/12 | $13,050 | $13,050 | 71% | 75% | +$173 | -$0 | 0.0% | $46,104 (vs do-nothing +$1,536) |
| $746 | 6d | 30 Jul 2026 | $2.95 | 9/12 | $13,275 | $13,428 | 70% | 77% | +$5,079 | -$0 | 0.0% | $47,070 (vs do-nothing +$2,502) |
| $747 | 7d | 31 Jul 2026 | $3.16 | 9/12 | $12,189 | $12,342 | 70% | 76% | +$3,773 | -$0 | 0.0% | $47,259 (vs do-nothing +$2,691) |
| $745 | 5d | 29 Jul 2026 | $2.48 | 9/12 | $13,392 | $13,545 | 69% | 76% | +$4,041 | -$0 | 0.0% | $46,647 (vs do-nothing +$2,079) |
| $747 | 10d | 3 Aug 2026 | $3.63 | 12/12 | $13,068 | $13,068 | 68% | 76% | +$3,782 | -$0 | 0.0% | $48,720 (vs do-nothing +$4,152) |
| $747 | 11d | 4 Aug 2026 | $4.11 | 11/12 | $12,330 | $12,381 | 67% | 75% | +$3,664 | -$0 | 0.0% | $48,902 (vs do-nothing +$4,334) |
| $744 | 4d | 28 Jul 2026 | $1.81 | 9/12 | $12,218 | $12,370 | 67% | 73% | +$654 | -$0 | 0.0% | $46,044 (vs do-nothing +$1,476) |
Showing the 60 next-safest rows of 205.
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $745 | 6d | 30 Jul 2026 | $3.37 | 8/12 | $13,480 | $13,684 | 67% | 76% | +$5,050 | -$0 | 0.0% | $47,128 (vs do-nothing +$2,560) |
| $746 | 7d | 31 Jul 2026 | $3.57 | 8/12 | $12,240 | $12,444 | 67% | 75% | +$3,494 | -$0 | 0.0% | $47,288 (vs do-nothing +$2,720) |
| $748 | 14d | 7 Aug 2026 | $4.95 | 12/12 | $12,729 | $12,729 | 67% | 75% | +$3,813 | -$0 | 0.0% | $50,304 (vs do-nothing +$5,736) |
| $746 | 10d | 3 Aug 2026 | $4.07 | 10/12 | $12,210 | $12,312 | 66% | 74% | +$3,324 | -$0 | 0.0% | $48,468 (vs do-nothing +$3,900) |
| $744 | 5d | 29 Jul 2026 | $2.90 | 7/12 | $12,180 | $12,435 | 65% | 74% | +$3,379 | -$0 | 0.0% | $46,479 (vs do-nothing +$1,911) |
| $746 | 11d | 4 Aug 2026 | $4.57 | 10/12 | $12,464 | $12,566 | 65% | 74% | +$3,499 | -$0 | 0.0% | $48,968 (vs do-nothing +$4,400) |
| $747 | 14d | 7 Aug 2026 | $5.42 | 11/12 | $12,776 | $12,827 | 65% | 74% | +$3,647 | -$0 | 0.0% | $50,343 (vs do-nothing +$5,775) |
| $745 | 7d | 31 Jul 2026 | $4.03 | 8/12 | $13,817 | $14,021 | 64% | 73% | +$3,709 | -$0 | 0.0% | $47,656 (vs do-nothing +$3,088) |
| $744 | 6d | 30 Jul 2026 | $3.83 | 7/12 | $13,405 | $13,660 | 64% | 75% | +$4,915 | -$0 | 0.0% | $47,130 (vs do-nothing +$2,562) |
| $743 | 4d | 28 Jul 2026 | $2.22 | 8/12 | $13,320 | $13,524 | 64% | 71% | +$1,112 | -$0 | 0.0% | $46,208 (vs do-nothing +$1,640) |
| $745 | 10d | 3 Aug 2026 | $4.54 | 9/12 | $12,258 | $12,411 | 63% | 73% | +$3,145 | -$0 | 0.0% | $48,501 (vs do-nothing +$3,933) |
| $746 | 14d | 7 Aug 2026 | $5.91 | 10/12 | $12,664 | $12,766 | 63% | 73% | +$3,436 | -$0 | 0.0% | $50,308 (vs do-nothing +$5,740) |
| $745 | 11d | 4 Aug 2026 | $5.05 | 9/12 | $12,395 | $12,548 | 63% | 73% | +$3,272 | -$0 | 0.0% | $48,960 (vs do-nothing +$4,392) |
| $747 | 21d | 14 Aug 2026 | $7.42 | 12/12 | $12,720 | $12,720 | 62% | 73% | +$3,551 | -$0 | 0.0% | $53,268 (vs do-nothing +$8,700) |
| $745 | 13d | 6 Aug 2026 | $5.82 | 10/12 | $13,431 | $13,533 | 62% | 73% | +$4,254 | -$0 | 0.0% | $50,218 (vs do-nothing +$5,650) |
| $743 | 5d | 29 Jul 2026 | $3.36 | 7/12 | $14,112 | $14,367 | 62% | 72% | +$3,596 | -$0 | 0.0% | $46,801 (vs do-nothing +$2,233) |
| $745 | 12d | 5 Aug 2026 | $5.43 | 9/12 | $12,218 | $12,370 | 62% | 72% | +$3,154 | -$0 | 0.0% | $49,302 (vs do-nothing +$4,734) |
| $744 | 7d | 31 Jul 2026 | $4.51 | 7/12 | $13,530 | $13,785 | 62% | 72% | +$3,410 | -$0 | 0.0% | $47,606 (vs do-nothing +$3,038) |
| $743 | 6d | 30 Jul 2026 | $4.32 | 6/12 | $12,960 | $13,266 | 61% | 73% | +$4,628 | -$0 | 0.0% | $47,058 (vs do-nothing +$2,490) |
| $744 | 10d | 3 Aug 2026 | $5.02 | 9/12 | $13,554 | $13,707 | 61% | 72% | +$3,235 | -$0 | 0.0% | $48,933 (vs do-nothing +$4,365) |
| $745 | 14d | 7 Aug 2026 | $6.42 | 9/12 | $12,381 | $12,534 | 61% | 72% | +$3,188 | -$0 | 0.0% | $50,193 (vs do-nothing +$5,625) |
| $746 | 21d | 14 Aug 2026 | $7.95 | 11/12 | $12,493 | $12,544 | 61% | 72% | +$3,353 | -$0 | 0.0% | $53,126 (vs do-nothing +$8,558) |
| $744 | 11d | 4 Aug 2026 | $5.55 | 9/12 | $13,623 | $13,776 | 60% | 71% | +$3,372 | -$0 | 0.0% | $49,410 (vs do-nothing +$4,842) |
| $742 | 4d | 28 Jul 2026 | $2.68 | 7/12 | $14,070 | $14,325 | 60% | 69% | +$1,483 | -$0 | 0.0% | $46,325 (vs do-nothing +$1,757) |
| $746 | 28d | 21 Aug 2026 | $9.72 | 12/12 | $12,497 | $12,497 | 60% | 71% | +$3,403 | -$0 | 0.0% | $56,028 (vs do-nothing +$11,460) |
| $743 | 7d | 31 Jul 2026 | $5.01 | 6/12 | $12,883 | $13,189 | 59% | 71% | +$3,018 | -$0 | 0.0% | $47,472 (vs do-nothing +$2,904) |
| $745 | 21d | 14 Aug 2026 | $8.49 | 10/12 | $12,129 | $12,231 | 59% | 71% | +$3,119 | -$0 | 0.0% | $52,888 (vs do-nothing +$8,320) |
| $744 | 14d | 7 Aug 2026 | $6.94 | 9/12 | $13,384 | $13,537 | 59% | 71% | +$3,257 | -$0 | 0.0% | $50,661 (vs do-nothing +$6,093) |
| $742 | 5d | 29 Jul 2026 | $3.86 | 6/12 | $13,896 | $14,202 | 59% | 70% | +$3,252 | -$0 | 0.0% | $46,782 (vs do-nothing +$2,214) |
| $743 | 10d | 3 Aug 2026 | $5.54 | 8/12 | $13,296 | $13,500 | 59% | 70% | +$2,979 | -$0 | 0.0% | $48,864 (vs do-nothing +$4,296) |
| $742 | 6d | 30 Jul 2026 | $4.84 | 6/12 | $14,520 | $14,826 | 58% | 72% | +$5,029 | -$0 | 0.0% | $47,370 (vs do-nothing +$2,802) |
| $745 | 28d | 21 Aug 2026 | $10.28 | 12/12 | $13,217 | $13,217 | 58% | 71% | +$3,471 | -$0 | 0.0% | $56,700 (vs do-nothing +$12,132) |
| $743 | 11d | 4 Aug 2026 | $6.08 | 8/12 | $13,265 | $13,469 | 58% | 70% | +$3,092 | -$0 | 0.0% | $49,296 (vs do-nothing +$4,728) |
| $744 | 21d | 14 Aug 2026 | $9.05 | 10/12 | $12,929 | $13,031 | 58% | 70% | +$3,192 | -$0 | 0.0% | $53,448 (vs do-nothing +$8,880) |
| $743 | 14d | 7 Aug 2026 | $7.49 | 8/12 | $12,840 | $13,044 | 57% | 70% | +$2,977 | -$0 | 0.0% | $50,424 (vs do-nothing +$5,856) |
| $744 | 28d | 21 Aug 2026 | $10.86 | 11/12 | $12,799 | $12,850 | 57% | 70% | +$3,265 | -$0 | 0.0% | $56,327 (vs do-nothing +$11,759) |
| $742 | 7d | 31 Jul 2026 | $5.54 | 6/12 | $14,246 | $14,552 | 57% | 69% | +$3,112 | -$0 | 0.0% | $47,790 (vs do-nothing +$3,222) |
| $742 | 10d | 3 Aug 2026 | $6.08 | 7/12 | $12,768 | $13,023 | 56% | 69% | +$2,691 | -$0 | 0.0% | $48,705 (vs do-nothing +$4,137) |
| $741 | 4d | 28 Jul 2026 | $3.18 | 6/12 | $14,310 | $14,616 | 56% | 68% | +$1,694 | -$0 | 0.0% | $46,374 (vs do-nothing +$1,806) |
| $743 | 21d | 14 Aug 2026 | $9.62 | 9/12 | $12,369 | $12,522 | 56% | 70% | +$2,944 | -$0 | 0.0% | $53,073 (vs do-nothing +$8,505) |
| $742 | 11d | 4 Aug 2026 | $6.63 | 7/12 | $12,657 | $12,912 | 56% | 69% | +$2,801 | -$0 | 0.0% | $49,090 (vs do-nothing +$4,522) |
| $743 | 28d | 21 Aug 2026 | $11.45 | 10/12 | $12,268 | $12,370 | 55% | 70% | +$3,035 | -$0 | 0.0% | $55,848 (vs do-nothing +$11,280) |
| $741 | 5d | 29 Jul 2026 | $4.38 | 5/12 | $13,140 | $13,497 | 55% | 69% | +$2,792 | -$0 | 0.0% | $46,673 (vs do-nothing +$2,105) |
| $742 | 14d | 7 Aug 2026 | $8.06 | 8/12 | $13,817 | $14,021 | 55% | 69% | +$3,081 | -$0 | 0.0% | $50,880 (vs do-nothing +$6,312) |
| $741 | 6d | 30 Jul 2026 | $5.38 | 5/12 | $13,450 | $13,807 | 55% | 71% | +$4,486 | -$0 | 0.0% | $47,173 (vs do-nothing +$2,605) |
| $742 | 21d | 14 Aug 2026 | $10.21 | 9/12 | $13,127 | $13,280 | 55% | 69% | +$3,006 | -$0 | 0.0% | $53,604 (vs do-nothing +$9,036) |
| $741 | 7d | 31 Jul 2026 | $6.10 | 5/12 | $13,071 | $13,428 | 54% | 68% | +$2,673 | -$0 | 0.0% | $47,533 (vs do-nothing +$2,965) |
| $742 | 28d | 21 Aug 2026 | $12.06 | 10/12 | $12,921 | $13,023 | 54% | 69% | +$3,095 | -$0 | 0.0% | $56,458 (vs do-nothing +$11,890) |
| $741 | 11d | 4 Aug 2026 | $7.17 | 7/12 | $13,688 | $13,943 | 54% | 70% | +$3,947 | -$0 | 0.0% | $49,468 (vs do-nothing +$4,900) |
| $741 | 10d | 3 Aug 2026 | $6.64 | 7/12 | $13,944 | $14,199 | 54% | 68% | +$2,754 | -$0 | 0.0% | $49,097 (vs do-nothing +$4,529) |
| $741 | 14d | 7 Aug 2026 | $8.65 | 7/12 | $12,975 | $13,230 | 53% | 68% | +$2,759 | -$0 | 0.0% | $50,504 (vs do-nothing +$5,936) |
| $741 | 21d | 14 Aug 2026 | $10.82 | 8/12 | $12,366 | $12,570 | 53% | 68% | +$2,723 | -$0 | 0.0% | $53,088 (vs do-nothing +$8,520) |
| $741 | 28d | 21 Aug 2026 | $12.68 | 9/12 | $12,227 | $12,380 | 53% | 68% | +$2,825 | -$0 | 0.0% | $55,827 (vs do-nothing +$11,259) |
| $740 | 4d | 28 Jul 2026 | $3.72 | 5/12 | $13,950 | $14,307 | 52% | 66% | +$1,748 | -$0 | 0.0% | $46,343 (vs do-nothing +$1,775) |
| $740 | 5d | 29 Jul 2026 | $4.95 | 5/12 | $14,850 | $15,207 | 52% | 67% | +$2,905 | -$0 | 0.0% | $46,958 (vs do-nothing +$2,390) |
| $740 | 6d | 30 Jul 2026 | $5.95 | 5/12 | $14,875 | $15,232 | 52% | 70% | +$4,764 | -$0 | 0.0% | $47,458 (vs do-nothing +$2,890) |
| $740 | 7d | 31 Jul 2026 | $6.68 | 5/12 | $14,314 | $14,671 | 52% | 67% | +$2,720 | -$0 | 0.0% | $47,823 (vs do-nothing +$3,255) |
| $740 | 11d | 4 Aug 2026 | $7.76 | 6/12 | $12,698 | $13,004 | 52% | 69% | +$3,584 | -$0 | 0.0% | $49,122 (vs do-nothing +$4,554) |
| $740 | 10d | 3 Aug 2026 | $7.22 | 6/12 | $12,996 | $13,302 | 52% | 67% | +$2,387 | -$0 | 0.0% | $48,798 (vs do-nothing +$4,230) |
| $740 | 12d | 5 Aug 2026 | $8.20 | 6/12 | $12,300 | $12,606 | 52% | 67% | +$2,387 | -$0 | 0.0% | $49,386 (vs do-nothing +$4,818) |
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.