12 contracts (1,200 sh) | BE SS: $764.00 | CC-SS: $695.58 (banked floor $694.08) | IV: LOW | Accounts: Neville:0865
| Max Loss | $148,800 | (ND $124.00 + SW $0) x 1200 |
| Normal income ref | $24,789/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 | $41,892 | fortress legs from IBKR |
| Open leg | Acct | Credit/sh | In flight | Opened |
|---|---|---|---|---|
| 12x $750C 31 Jul 2026 | U13190865 | $1.66 | $1,987 | 2026-07-27 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (12 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$747 | 5 Aug 2026 | 4d left | +$0.51/sh | +$613 cycle +$4,237 [+$270…+$595] · 98% credit | 67% surv 50% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$755 | 21 Aug 2026 | 20d left | +$2.00/sh | +$2,395 cycle +$6,019 [+$573…+$2,172] · 87% credit | 74% surv 64% |
| Up-and-out for even (raise the cap, free) | ~$747 | 5 Aug 2026 | 4d left | +$0.26/sh | +$317 cycle +$3,941 [-$124…+$241] · 57% credit | 67% surv 52% |
| Max even-money escape in the band | ~$759 | 21 Aug 2026 | 20d left | +$0.16/sh | +$187 cycle +$3,811 [-$2,087…-$254] · 21% credit | 78% surv 71% |
| SS $764 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Safety roll (pay small debit, max POP) | ~$769 | 21 Aug 2026 | 20d left | -$3.01/sh | -$3,612 cycle +$12 [-$6,982…-$4,424] | 88% surv 86% |
| budget: banked $3,624 debit $3,612 (100% used ≈ 0.9 wk of income) → whole cycle still +$12 cash · rolled 12 ct earn ≈ $3,327/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%) | ~$751 | 7 Aug 2026 | 8d left | +$2.29/sh | +$2,748 cycle +$4,428 [-$1,089…+$2,461] · 67% credit | 70% surv 56% |
| Roll out (same strike, buy time) | ~$749 | 3 Aug 2026 | 4d left | +$1.47/sh | +$1,762 cycle +$3,442 [-$1,708…+$1,451] · 57% credit | 67% surv 50% |
| Max even-money escape in the band | ~$764 | 21 Aug 2026 | 22d left | +$0.11/sh | +$137 cycle +$1,817 [-$4,835…-$263] · 20% credit | 80% surv 75% |
| reaches SS ✓ | ||||||
| Up-and-out for even (raise the cap, free) | ~$751 | 3 Aug 2026 | 4d left | +$0.13/sh | +$156 cycle +$1,836 [-$3,776…-$222] · 17% credit | 70% surv 58% |
| Safety roll (pay small debit, max POP) | ~$767 | 21 Aug 2026 | 22d left | -$0.91/sh | -$1,087 cycle +$593 [-$6,353…-$1,533] · 2% credit | 83% surv 80% |
| budget: banked $1,680 debit $1,087 (65% used ≈ 0.2 wk of income) → whole cycle still +$593 cash · rolled 12 ct earn ≈ $5,202/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 | 4 Aug 2026 | 4d left | +$0.49/sh | +$589 cycle +$1,393 [+$361…+$738] · 100% credit | 66% surv 50% |
| Up-and-out for even (raise the cap, free) | ~$754 | 4 Aug 2026 | 4d left | +$0.25/sh | +$296 cycle +$1,100 [-$32…+$418] · 71% credit | 66% surv 52% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$759 | 11 Aug 2026 | 10d left | +$0.57/sh | +$681 cycle +$1,485 [-$464…+$1,337] · 61% credit | 73% surv 63% |
| Max even-money escape in the band | ~$766 | 21 Aug 2026 | 20d left | +$0.38/sh | +$461 cycle +$1,265 [-$1,256…+$1,090] · 47% credit | 78% surv 71% |
| reaches SS ✓ | ||||||
| Safety roll (pay small debit, max POP) | ~$768 | 21 Aug 2026 | 20d left | -$0.42/sh | -$500 cycle +$304 [-$2,411…+$5] · 25% credit | 80% surv 75% |
| budget: banked $804 debit $500 (62% used ≈ 0.5 wk of income) → whole cycle still +$304 cash · rolled 12 ct earn ≈ $7,455/mo while parked; 0 ct free to re-sell · clears SS ✓ | ||||||
Every eligible strike x expiry in the 2-45 DTE band (11 expiries scanned, 217 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: $43,152
| 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 | 2d | 31 Jul 2026 | $0.70 | 12/12 | $12,600 | $12,600 | 90% | 91% | +$7,886 | -$0 | 0.0% | $42,732 (vs do-nothing $-420) |
| $751 | 2d | 31 Jul 2026 | $0.90 | 10/12 | $13,500 | $13,894 | 87% | 89% | +$7,909 | -$0 | 0.0% | $43,002 (vs do-nothing $-150) |
| $750 | 2d | 31 Jul 2026 | $1.13 | 8/12 | $13,560 | $14,348 | 84% | 87% | +$7,390 | -$0 | 0.0% | $43,216 (vs do-nothing +$64) |
| $749 | 2d | 31 Jul 2026 | $1.40 | 6/12 | $12,600 | $13,781 | 81% | 85% | +$6,390 | -$0 | 0.0% | $43,362 (vs do-nothing +$210) |
| $748 | 2d | 31 Jul 2026 | $1.71 | 5/12 | $12,825 | $14,203 | 78% | 83% | +$6,061 | -$0 | 0.0% | $43,482 (vs do-nothing +$330) |
| $749 | 5d | 3 Aug 2026 | $1.91 | 11/12 | $12,606 | $12,803 | 78% | 82% | +$5,221 | -$0 | 0.0% | $44,098 (vs do-nothing +$946) |
| $749 | 6d | 4 Aug 2026 | $2.27 | 11/12 | $12,485 | $12,682 | 76% | 80% | +$4,789 | -$0 | 0.0% | $44,494 (vs do-nothing +$1,342) |
| $747 | 2d | 31 Jul 2026 | $2.05 | 5/12 | $15,375 | $16,753 | 75% | 81% | +$6,735 | -$0 | 0.0% | $43,652 (vs do-nothing +$500) |
| $748 | 5d | 3 Aug 2026 | $2.25 | 10/12 | $13,500 | $13,894 | 75% | 80% | +$5,070 | -$0 | 0.0% | $44,352 (vs do-nothing +$1,200) |
| $749 | 7d | 5 Aug 2026 | $2.61 | 12/12 | $13,423 | $13,423 | 74% | 79% | +$4,853 | -$0 | 0.0% | $45,024 (vs do-nothing +$1,872) |
| $750 | 9d | 7 Aug 2026 | $3.18 | 12/12 | $12,720 | $12,720 | 73% | 79% | +$4,810 | -$0 | 0.0% | $45,708 (vs do-nothing +$2,556) |
| $748 | 6d | 4 Aug 2026 | $2.63 | 10/12 | $13,150 | $13,544 | 73% | 79% | +$4,711 | -$0 | 0.0% | $44,732 (vs do-nothing +$1,580) |
| $749 | 8d | 6 Aug 2026 | $3.03 | 11/12 | $12,499 | $12,696 | 73% | 79% | +$4,512 | -$0 | 0.0% | $45,330 (vs do-nothing +$2,178) |
Showing the 60 next-safest rows of 204.
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $746 | 2d | 31 Jul 2026 | $2.42 | 4/12 | $14,520 | $16,095 | 72% | 79% | +$5,882 | -$0 | 0.0% | $43,700 (vs do-nothing +$548) |
| $747 | 5d | 3 Aug 2026 | $2.62 | 8/12 | $12,576 | $13,364 | 72% | 78% | +$4,387 | -$0 | 0.0% | $44,408 (vs do-nothing +$1,256) |
| $748 | 7d | 5 Aug 2026 | $2.99 | 10/12 | $12,814 | $13,208 | 71% | 78% | +$4,357 | -$0 | 0.0% | $45,092 (vs do-nothing +$1,940) |
| $749 | 9d | 7 Aug 2026 | $3.57 | 11/12 | $13,090 | $13,287 | 71% | 78% | +$4,682 | -$0 | 0.0% | $45,924 (vs do-nothing +$2,772) |
| $748 | 8d | 6 Aug 2026 | $3.43 | 10/12 | $12,862 | $13,256 | 70% | 77% | +$4,381 | -$0 | 0.0% | $45,532 (vs do-nothing +$2,380) |
| $747 | 6d | 4 Aug 2026 | $3.02 | 9/12 | $13,590 | $14,181 | 70% | 77% | +$4,561 | -$0 | 0.0% | $44,925 (vs do-nothing +$1,773) |
| $747 | 7d | 5 Aug 2026 | $3.39 | 9/12 | $13,076 | $13,666 | 69% | 76% | +$4,170 | -$0 | 0.0% | $45,258 (vs do-nothing +$2,106) |
| $748 | 9d | 7 Aug 2026 | $3.98 | 10/12 | $13,267 | $13,660 | 69% | 76% | +$4,473 | -$0 | 0.0% | $46,082 (vs do-nothing +$2,930) |
| $746 | 5d | 3 Aug 2026 | $3.03 | 7/12 | $12,726 | $13,710 | 69% | 76% | +$4,138 | -$0 | 0.0% | $44,538 (vs do-nothing +$1,386) |
| $745 | 2d | 31 Jul 2026 | $2.83 | 3/12 | $12,735 | $14,507 | 68% | 77% | +$4,740 | -$0 | 0.0% | $43,686 (vs do-nothing +$534) |
| $747 | 8d | 6 Aug 2026 | $3.85 | 9/12 | $12,994 | $13,584 | 68% | 76% | +$4,159 | -$0 | 0.0% | $45,672 (vs do-nothing +$2,520) |
| $746 | 6d | 4 Aug 2026 | $3.45 | 8/12 | $13,800 | $14,588 | 67% | 75% | +$4,348 | -$0 | 0.0% | $45,072 (vs do-nothing +$1,920) |
| $749 | 16d | 14 Aug 2026 | $5.57 | 12/12 | $12,533 | $12,533 | 67% | 75% | +$4,153 | -$0 | 0.0% | $48,576 (vs do-nothing +$5,424) |
| $747 | 9d | 7 Aug 2026 | $4.43 | 9/12 | $13,290 | $13,881 | 67% | 75% | +$4,260 | -$0 | 0.0% | $46,194 (vs do-nothing +$3,042) |
| $746 | 7d | 5 Aug 2026 | $3.83 | 8/12 | $13,131 | $13,919 | 66% | 75% | +$3,955 | -$0 | 0.0% | $45,376 (vs do-nothing +$2,224) |
| $745 | 5d | 3 Aug 2026 | $3.47 | 6/12 | $12,492 | $13,673 | 66% | 75% | +$3,888 | -$0 | 0.0% | $44,604 (vs do-nothing +$1,452) |
| $746 | 8d | 6 Aug 2026 | $4.30 | 8/12 | $12,900 | $13,688 | 65% | 74% | +$3,900 | -$0 | 0.0% | $45,752 (vs do-nothing +$2,600) |
| $748 | 16d | 14 Aug 2026 | $6.05 | 11/12 | $12,478 | $12,675 | 65% | 74% | +$3,980 | -$0 | 0.0% | $48,652 (vs do-nothing +$5,500) |
| $744 | 2d | 31 Jul 2026 | $3.27 | 3/12 | $14,715 | $16,487 | 65% | 75% | +$5,080 | -$0 | 0.0% | $43,818 (vs do-nothing +$666) |
| $745 | 6d | 4 Aug 2026 | $3.91 | 7/12 | $13,685 | $14,669 | 65% | 74% | +$4,064 | -$0 | 0.0% | $45,154 (vs do-nothing +$2,002) |
| $746 | 9d | 7 Aug 2026 | $4.89 | 8/12 | $13,040 | $13,828 | 64% | 74% | +$3,956 | -$0 | 0.0% | $46,224 (vs do-nothing +$3,072) |
| $745 | 7d | 5 Aug 2026 | $4.28 | 7/12 | $12,840 | $13,824 | 64% | 73% | +$3,615 | -$0 | 0.0% | $45,413 (vs do-nothing +$2,261) |
| $747 | 16d | 14 Aug 2026 | $6.55 | 11/12 | $13,509 | $13,706 | 63% | 74% | +$4,147 | -$0 | 0.0% | $49,202 (vs do-nothing +$6,050) |
| $745 | 8d | 6 Aug 2026 | $4.77 | 7/12 | $12,521 | $13,506 | 63% | 73% | +$3,574 | -$0 | 0.0% | $45,756 (vs do-nothing +$2,604) |
| $744 | 5d | 3 Aug 2026 | $3.94 | 6/12 | $14,184 | $15,365 | 63% | 73% | +$4,193 | -$0 | 0.0% | $44,886 (vs do-nothing +$1,734) |
| $745 | 9d | 7 Aug 2026 | $5.38 | 7/12 | $12,553 | $13,538 | 62% | 73% | +$3,619 | -$0 | 0.0% | $46,183 (vs do-nothing +$3,031) |
| $744 | 6d | 4 Aug 2026 | $4.39 | 6/12 | $13,170 | $14,351 | 62% | 73% | +$3,686 | -$0 | 0.0% | $45,156 (vs do-nothing +$2,004) |
| $747 | 23d | 21 Aug 2026 | $8.34 | 12/12 | $13,054 | $13,054 | 62% | 73% | +$3,957 | -$0 | 0.0% | $51,900 (vs do-nothing +$8,748) |
| $743 | 2d | 31 Jul 2026 | $3.74 | 3/12 | $16,830 | $18,602 | 62% | 73% | +$5,363 | -$0 | 0.0% | $43,959 (vs do-nothing +$807) |
| $746 | 16d | 14 Aug 2026 | $7.06 | 10/12 | $13,238 | $13,631 | 62% | 73% | +$3,897 | -$0 | 0.0% | $49,162 (vs do-nothing +$6,010) |
| $745 | 12d | 10 Aug 2026 | $5.89 | 9/12 | $13,252 | $13,843 | 62% | 72% | +$3,764 | -$0 | 0.0% | $47,508 (vs do-nothing +$4,356) |
| $744 | 7d | 5 Aug 2026 | $4.77 | 7/12 | $14,310 | $15,294 | 61% | 72% | +$3,789 | -$0 | 0.0% | $45,756 (vs do-nothing +$2,604) |
| $745 | 13d | 11 Aug 2026 | $6.27 | 9/12 | $13,022 | $13,613 | 61% | 72% | +$3,677 | -$0 | 0.0% | $47,850 (vs do-nothing +$4,698) |
| $744 | 8d | 6 Aug 2026 | $5.27 | 7/12 | $13,834 | $14,818 | 61% | 72% | +$3,735 | -$0 | 0.0% | $46,106 (vs do-nothing +$2,954) |
| $745 | 14d | 12 Aug 2026 | $6.76 | 9/12 | $13,037 | $13,628 | 61% | 72% | +$3,657 | -$0 | 0.0% | $48,291 (vs do-nothing +$5,139) |
| $746 | 23d | 21 Aug 2026 | $8.88 | 11/12 | $12,741 | $12,938 | 60% | 72% | +$3,722 | -$0 | 0.0% | $51,765 (vs do-nothing +$8,613) |
| $743 | 5d | 3 Aug 2026 | $4.43 | 5/12 | $13,290 | $14,668 | 60% | 72% | +$3,604 | -$0 | 0.0% | $44,842 (vs do-nothing +$1,690) |
| $744 | 9d | 7 Aug 2026 | $5.89 | 7/12 | $13,743 | $14,728 | 60% | 72% | +$3,758 | -$0 | 0.0% | $46,540 (vs do-nothing +$3,388) |
| $745 | 16d | 14 Aug 2026 | $7.57 | 9/12 | $12,774 | $13,365 | 60% | 72% | +$3,581 | -$0 | 0.0% | $49,020 (vs do-nothing +$5,868) |
| $743 | 6d | 4 Aug 2026 | $4.89 | 6/12 | $14,670 | $15,851 | 59% | 71% | +$3,836 | -$0 | 0.0% | $45,456 (vs do-nothing +$2,304) |
| $743 | 7d | 5 Aug 2026 | $5.28 | 6/12 | $13,577 | $14,758 | 59% | 71% | +$3,361 | -$0 | 0.0% | $45,690 (vs do-nothing +$2,538) |
| $745 | 23d | 21 Aug 2026 | $9.44 | 11/12 | $13,544 | $13,741 | 59% | 71% | +$3,819 | -$0 | 0.0% | $52,381 (vs do-nothing +$9,229) |
| $743 | 8d | 6 Aug 2026 | $5.79 | 6/12 | $13,028 | $14,209 | 58% | 71% | +$3,305 | -$0 | 0.0% | $45,996 (vs do-nothing +$2,844) |
| $742 | 2d | 31 Jul 2026 | $4.24 | 2/12 | $12,720 | $14,689 | 58% | 71% | +$3,734 | -$0 | 0.0% | $43,790 (vs do-nothing +$638) |
| $744 | 16d | 14 Aug 2026 | $8.14 | 9/12 | $13,736 | $14,327 | 58% | 71% | +$3,719 | -$0 | 0.0% | $49,533 (vs do-nothing +$6,381) |
| $743 | 9d | 7 Aug 2026 | $6.44 | 6/12 | $12,880 | $14,061 | 58% | 71% | +$3,378 | -$0 | 0.0% | $46,386 (vs do-nothing +$3,234) |
| $742 | 5d | 3 Aug 2026 | $4.96 | 5/12 | $14,880 | $16,258 | 57% | 70% | +$3,760 | -$0 | 0.0% | $45,107 (vs do-nothing +$1,955) |
| $744 | 23d | 21 Aug 2026 | $10.02 | 10/12 | $13,070 | $13,463 | 57% | 71% | +$3,564 | -$0 | 0.0% | $52,122 (vs do-nothing +$8,970) |
| $742 | 6d | 4 Aug 2026 | $5.42 | 5/12 | $13,550 | $14,928 | 57% | 70% | +$3,327 | -$0 | 0.0% | $45,337 (vs do-nothing +$2,185) |
| $743 | 16d | 14 Aug 2026 | $8.70 | 8/12 | $13,050 | $13,838 | 56% | 70% | +$3,385 | -$0 | 0.0% | $49,272 (vs do-nothing +$6,120) |
| $742 | 7d | 5 Aug 2026 | $5.81 | 5/12 | $12,450 | $13,828 | 56% | 70% | +$2,912 | -$0 | 0.0% | $45,532 (vs do-nothing +$2,380) |
| $742 | 8d | 6 Aug 2026 | $6.34 | 6/12 | $14,265 | $15,446 | 56% | 70% | +$3,449 | -$0 | 0.0% | $46,326 (vs do-nothing +$3,174) |
| $743 | 23d | 21 Aug 2026 | $10.61 | 9/12 | $12,455 | $13,046 | 56% | 70% | +$3,286 | -$0 | 0.0% | $51,756 (vs do-nothing +$8,604) |
| $742 | 9d | 7 Aug 2026 | $6.99 | 6/12 | $13,980 | $15,161 | 56% | 70% | +$3,483 | -$0 | 0.0% | $46,716 (vs do-nothing +$3,564) |
| $741 | 2d | 31 Jul 2026 | $4.78 | 2/12 | $14,340 | $16,309 | 55% | 70% | +$3,895 | -$0 | 0.0% | $43,898 (vs do-nothing +$746) |
| $742 | 16d | 14 Aug 2026 | $9.28 | 8/12 | $13,920 | $14,707 | 55% | 69% | +$3,465 | -$0 | 0.0% | $49,736 (vs do-nothing +$6,584) |
| $741 | 5d | 3 Aug 2026 | $5.48 | 4/12 | $13,152 | $14,727 | 54% | 69% | +$3,048 | -$0 | 0.0% | $44,924 (vs do-nothing +$1,772) |
| $742 | 23d | 21 Aug 2026 | $11.21 | 9/12 | $13,160 | $13,750 | 54% | 69% | +$3,357 | -$0 | 0.0% | $52,296 (vs do-nothing +$9,144) |
| $741 | 6d | 4 Aug 2026 | $5.97 | 5/12 | $14,925 | $16,303 | 54% | 69% | +$3,411 | -$0 | 0.0% | $45,612 (vs do-nothing +$2,460) |
| $741 | 7d | 5 Aug 2026 | $6.36 | 5/12 | $13,629 | $15,007 | 54% | 68% | +$2,963 | -$0 | 0.0% | $45,807 (vs do-nothing +$2,655) |
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%). Survival, POP and touch use vol x 1.00 (raw implied: the VRP haircut is applied to the premium edge but NOT to risk, because understating the edge costs opportunity while understating breach odds costs capital; the risk-side haircut arms only from the graded ledger). 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.