12 contracts (1,200 sh) | BE SS: $764.00 | CC-SS: $698.05 (banked floor $696.55) | IV: LOW | Accounts: Neville:0865
| Max Loss | $148,800 | (ND $124.00 + SW $0) x 1200 |
| Normal income ref | $20,064/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 | $33,984 | 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 |
|---|
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (12 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$744 | 4 Aug 2026 | 3d left | +$0.64/sh | +$771 cycle +$1,683 [+$643…+$769] · 100% credit | 62% surv 50% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$754 | 21 Aug 2026 | 20d left | +$2.23/sh | +$2,677 cycle +$3,589 [+$1,756…+$2,884] · 98% credit | 73% surv 67% |
| Max even-money escape in the band | ~$760 | 21 Aug 2026 | 20d left | +$0.27/sh | +$322 cycle +$1,234 [-$1,105…+$292] · 38% credit | 80% surv 76% |
| SS $764 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Up-and-out for even (raise the cap, free) | ~$745 | 4 Aug 2026 | 3d left | +$0.09/sh | +$111 cycle +$1,023 [-$278…+$49] · 33% credit | 64% surv 55% |
| Safety roll (pay small debit, max POP) | ~$764 | 21 Aug 2026 | 20d left | -$0.73/sh | -$871 cycle +$41 [-$2,612…-$941] · 6% credit | 84% surv 82% |
| budget: banked $912 debit $871 (96% used ≈ 0.6 wk of income) → whole cycle still +$41 cash · rolled 12 ct earn ≈ $3,438/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%) | ~$762 | 21 Aug 2026 | 19d left | +$1.28/sh | +$1,536 cycle +$1,836 [+$779…+$2,277] · 88% credit | 73% surv 66% |
| Roll out (same strike, buy time) | ~$753 | 6 Aug 2026 | 4d left | +$0.39/sh | +$464 cycle +$764 [+$164…+$574] · 83% credit | 62% surv 50% |
| Up-and-out for even (raise the cap, free) | ~$753 | 6 Aug 2026 | 4d left | +$0.24/sh | +$283 cycle +$583 [-$85…+$377] · 70% credit | 63% surv 51% |
| Max even-money escape in the band | ~$765 | 21 Aug 2026 | 19d left | +$0.16/sh | +$198 cycle +$498 [-$777…+$847] · 52% credit | 76% surv 71% |
| reaches SS ✓ | ||||||
| Safety roll (pay small debit, max POP) | ~$766 | 21 Aug 2026 | 19d left | -$0.16/sh | -$191 cycle +$109 [-$1,217…+$431] · 38% credit | 77% surv 72% |
| budget: banked $300 debit $191 (64% used ≈ 0.6 wk of income) → whole cycle still +$109 cash · rolled 12 ct earn ≈ $6,527/mo while parked; 0 ct free to re-sell · clears SS ✓ | ||||||
Every eligible strike x expiry in the 4-45 DTE band (10 expiries scanned, 180 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: 0.789 (IBKR) | Recovery@SS: +$0 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $34,380
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $742 | 5d | 4 Aug 2026 | $1.48 | 12/12 | $10,656 | $10,656 | 73% | 77% | $-787 | -$0 | 0.0% | $35,760 (vs do-nothing +$1,380) |
| $741 | 4d | 3 Aug 2026 | $1.29 | 11/12 | $10,643 | $10,709 | 73% | 77% | $-1,079 | -$0 | 0.0% | $35,436 (vs do-nothing +$1,056) |
| $743 | 7d | 6 Aug 2026 | $1.97 | 12/12 | $10,131 | $10,131 | 72% | 76% | $-625 | -$0 | 0.0% | $36,348 (vs do-nothing +$1,968) |
| $742 | 6d | 5 Aug 2026 | $1.86 | 11/12 | $10,230 | $10,296 | 71% | 75% | $-836 | -$0 | 0.0% | $36,063 (vs do-nothing +$1,683) |
| $741 | 5d | 4 Aug 2026 | $1.72 | 10/12 | $10,320 | $10,452 | 71% | 75% | $-954 | -$0 | 0.0% | $35,770 (vs do-nothing +$1,390) |
| $743 | 8d | 7 Aug 2026 | $2.45 | 11/12 | $10,106 | $10,172 | 71% | 75% | $-17 | -$0 | 0.0% | $36,712 (vs do-nothing +$2,332) |
| $740 | 4d | 3 Aug 2026 | $1.52 | 9/12 | $10,260 | $10,458 | 70% | 74% | $-1,301 | -$0 | 0.0% | $35,451 (vs do-nothing +$1,071) |
| $742 | 7d | 6 Aug 2026 | $2.25 | 11/12 | $10,607 | $10,673 | 70% | 74% | $-478 | -$0 | 0.0% | $36,492 (vs do-nothing +$2,112) |
| $741 | 6d | 5 Aug 2026 | $2.14 | 10/12 | $10,700 | $10,832 | 69% | 74% | $-703 | -$0 | 0.0% | $36,190 (vs do-nothing +$1,810) |
| $742 | 8d | 7 Aug 2026 | $2.76 | 10/12 | $10,350 | $10,482 | 68% | 74% | $-133 | -$0 | 0.0% | $36,810 (vs do-nothing +$2,430) |
| $740 | 5d | 4 Aug 2026 | $1.99 | 9/12 | $10,746 | $10,944 | 68% | 73% | $-1,148 | -$0 | 0.0% | $35,874 (vs do-nothing +$1,494) |
| $741 | 7d | 6 Aug 2026 | $2.55 | 10/12 | $10,929 | $11,061 | 68% | 73% | $-363 | -$0 | 0.0% | $36,600 (vs do-nothing +$2,220) |
| $739 | 4d | 3 Aug 2026 | $1.77 | 8/12 | $10,620 | $10,884 | 67% | 72% | $-1,638 | -$0 | 0.0% | $35,532 (vs do-nothing +$1,152) |
Showing the 60 next-safest rows of 167.
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $740 | 6d | 5 Aug 2026 | $2.44 | 9/12 | $10,980 | $11,178 | 67% | 72% | $-609 | -$0 | 0.0% | $36,279 (vs do-nothing +$1,899) |
| $743 | 15d | 14 Aug 2026 | $4.27 | 12/12 | $10,248 | $10,248 | 66% | 73% | +$506 | -$0 | 0.0% | $39,108 (vs do-nothing +$4,728) |
| $741 | 8d | 7 Aug 2026 | $3.09 | 9/12 | $10,429 | $10,627 | 66% | 72% | $-243 | -$0 | 0.0% | $36,864 (vs do-nothing +$2,484) |
| $740 | 7d | 6 Aug 2026 | $2.88 | 9/12 | $11,109 | $11,307 | 65% | 72% | $-243 | -$0 | 0.0% | $36,675 (vs do-nothing +$2,295) |
| $739 | 5d | 4 Aug 2026 | $2.29 | 8/12 | $10,992 | $11,256 | 65% | 71% | $-1,305 | -$0 | 0.0% | $35,948 (vs do-nothing +$1,568) |
| $742 | 15d | 14 Aug 2026 | $4.66 | 11/12 | $10,252 | $10,318 | 64% | 72% | +$431 | -$0 | 0.0% | $39,143 (vs do-nothing +$4,763) |
| $739 | 6d | 5 Aug 2026 | $2.76 | 8/12 | $11,040 | $11,304 | 64% | 71% | $-549 | -$0 | 0.0% | $36,324 (vs do-nothing +$1,944) |
| $740 | 8d | 7 Aug 2026 | $3.45 | 8/12 | $10,350 | $10,614 | 64% | 71% | $-316 | -$0 | 0.0% | $36,876 (vs do-nothing +$2,496) |
| $738 | 4d | 3 Aug 2026 | $2.06 | 7/12 | $10,815 | $11,145 | 64% | 70% | $-1,844 | -$0 | 0.0% | $35,591 (vs do-nothing +$1,211) |
| $739 | 7d | 6 Aug 2026 | $3.23 | 8/12 | $11,074 | $11,338 | 63% | 70% | $-161 | -$0 | 0.0% | $36,700 (vs do-nothing +$2,320) |
| $740 | 11d | 10 Aug 2026 | $3.90 | 10/12 | $10,636 | $10,768 | 63% | 70% | $-252 | -$0 | 0.0% | $37,950 (vs do-nothing +$3,570) |
| $741 | 15d | 14 Aug 2026 | $5.06 | 10/12 | $10,120 | $10,252 | 63% | 71% | +$338 | -$0 | 0.0% | $39,110 (vs do-nothing +$4,730) |
| $742 | 22d | 21 Aug 2026 | $6.29 | 12/12 | $10,293 | $10,293 | 63% | 71% | +$840 | -$0 | 0.0% | $41,532 (vs do-nothing +$7,152) |
| $740 | 12d | 11 Aug 2026 | $4.24 | 10/12 | $10,600 | $10,732 | 63% | 70% | $-161 | -$0 | 0.0% | $38,290 (vs do-nothing +$3,910) |
| $738 | 5d | 4 Aug 2026 | $2.63 | 7/12 | $11,046 | $11,376 | 62% | 69% | $-1,374 | -$0 | 0.0% | $35,990 (vs do-nothing +$1,610) |
| $739 | 8d | 7 Aug 2026 | $3.82 | 8/12 | $11,460 | $11,724 | 62% | 69% | $-434 | -$0 | 0.0% | $37,172 (vs do-nothing +$2,792) |
| $740 | 13d | 12 Aug 2026 | $4.85 | 9/12 | $10,082 | $10,280 | 62% | 70% | +$99 | -$0 | 0.0% | $38,452 (vs do-nothing +$4,072) |
| $738 | 6d | 5 Aug 2026 | $3.11 | 7/12 | $10,885 | $11,215 | 62% | 69% | $-481 | -$0 | 0.0% | $36,326 (vs do-nothing +$1,946) |
| $741 | 22d | 21 Aug 2026 | $6.74 | 11/12 | $10,110 | $10,176 | 61% | 70% | +$759 | -$0 | 0.0% | $41,431 (vs do-nothing +$7,051) |
| $740 | 15d | 14 Aug 2026 | $5.48 | 10/12 | $10,960 | $11,092 | 61% | 69% | +$282 | -$0 | 0.0% | $39,530 (vs do-nothing +$5,150) |
| $738 | 7d | 6 Aug 2026 | $3.60 | 7/12 | $10,800 | $11,130 | 61% | 69% | $-111 | -$0 | 0.0% | $36,669 (vs do-nothing +$2,289) |
| $737 | 4d | 3 Aug 2026 | $2.37 | 6/12 | $10,665 | $11,061 | 61% | 68% | $-2,012 | -$0 | 0.0% | $35,604 (vs do-nothing +$1,224) |
| $738 | 8d | 7 Aug 2026 | $4.21 | 7/12 | $11,051 | $11,381 | 60% | 68% | $-509 | -$0 | 0.0% | $37,096 (vs do-nothing +$2,716) |
| $740 | 22d | 21 Aug 2026 | $7.20 | 11/12 | $10,800 | $10,866 | 60% | 69% | +$736 | -$0 | 0.0% | $41,937 (vs do-nothing +$7,557) |
| $737 | 5d | 4 Aug 2026 | $2.96 | 6/12 | $10,656 | $11,052 | 60% | 67% | $-1,541 | -$0 | 0.0% | $35,958 (vs do-nothing +$1,578) |
| $737 | 6d | 5 Aug 2026 | $3.49 | 6/12 | $10,470 | $10,866 | 59% | 68% | $-411 | -$0 | 0.0% | $36,276 (vs do-nothing +$1,896) |
| $737 | 7d | 6 Aug 2026 | $3.99 | 6/12 | $10,260 | $10,656 | 59% | 68% | $-89 | -$0 | 0.0% | $36,576 (vs do-nothing +$2,196) |
| $739 | 22d | 21 Aug 2026 | $7.67 | 10/12 | $10,459 | $10,591 | 58% | 68% | +$636 | -$0 | 0.0% | $41,720 (vs do-nothing +$7,340) |
| $736 | 4d | 3 Aug 2026 | $2.72 | 5/12 | $10,200 | $10,662 | 58% | 66% | $-2,026 | -$0 | 0.0% | $35,575 (vs do-nothing +$1,195) |
| $737 | 8d | 7 Aug 2026 | $4.62 | 6/12 | $10,395 | $10,791 | 58% | 67% | $-561 | -$0 | 0.0% | $36,954 (vs do-nothing +$2,574) |
| $738 | 22d | 21 Aug 2026 | $8.17 | 10/12 | $11,141 | $11,273 | 57% | 68% | +$620 | -$0 | 0.0% | $42,220 (vs do-nothing +$7,840) |
| $736 | 5d | 4 Aug 2026 | $3.33 | 6/12 | $11,988 | $12,384 | 57% | 66% | $-1,883 | -$0 | 0.0% | $36,180 (vs do-nothing +$1,800) |
| $736 | 6d | 5 Aug 2026 | $3.88 | 6/12 | $11,640 | $12,036 | 57% | 66% | $-468 | -$0 | 0.0% | $36,510 (vs do-nothing +$2,130) |
| $736 | 7d | 6 Aug 2026 | $4.41 | 6/12 | $11,340 | $11,736 | 56% | 66% | $-77 | -$0 | 0.0% | $36,828 (vs do-nothing +$2,448) |
| $736 | 8d | 7 Aug 2026 | $5.06 | 6/12 | $11,385 | $11,781 | 55% | 66% | $-675 | -$0 | 0.0% | $37,218 (vs do-nothing +$2,838) |
| $737 | 22d | 21 Aug 2026 | $8.68 | 9/12 | $10,653 | $10,851 | 55% | 67% | +$535 | -$0 | 0.0% | $41,895 (vs do-nothing +$7,515) |
| $735 | 4d | 3 Aug 2026 | $3.10 | 5/12 | $11,625 | $12,087 | 54% | 64% | $-2,399 | -$0 | 0.0% | $35,765 (vs do-nothing +$1,385) |
| $735 | 5d | 4 Aug 2026 | $3.73 | 5/12 | $11,190 | $11,652 | 54% | 64% | $-1,861 | -$0 | 0.0% | $36,080 (vs do-nothing +$1,700) |
| $736 | 22d | 21 Aug 2026 | $9.20 | 8/12 | $10,036 | $10,300 | 54% | 66% | +$447 | -$0 | 0.0% | $41,476 (vs do-nothing +$7,096) |
| $735 | 6d | 5 Aug 2026 | $4.31 | 5/12 | $10,775 | $11,237 | 54% | 65% | $-415 | -$0 | 0.0% | $36,370 (vs do-nothing +$1,990) |
| $735 | 7d | 6 Aug 2026 | $4.85 | 5/12 | $10,393 | $10,855 | 54% | 65% | $-72 | -$0 | 0.0% | $36,640 (vs do-nothing +$2,260) |
| $735 | 8d | 7 Aug 2026 | $5.51 | 5/12 | $10,331 | $10,793 | 53% | 64% | $-690 | -$0 | 0.0% | $36,970 (vs do-nothing +$2,590) |
| $735 | 11d | 10 Aug 2026 | $6.06 | 7/12 | $11,569 | $11,899 | 53% | 64% | $-691 | -$0 | 0.0% | $38,391 (vs do-nothing +$4,011) |
| $735 | 12d | 11 Aug 2026 | $6.46 | 7/12 | $11,305 | $11,635 | 53% | 65% | $-517 | -$0 | 0.0% | $38,671 (vs do-nothing +$4,291) |
| $735 | 13d | 12 Aug 2026 | $7.09 | 7/12 | $11,448 | $11,778 | 53% | 66% | +$332 | -$0 | 0.0% | $39,110 (vs do-nothing +$4,730) |
| $735 | 22d | 21 Aug 2026 | $9.73 | 8/12 | $10,615 | $10,879 | 53% | 65% | +$412 | -$0 | 0.0% | $41,900 (vs do-nothing +$7,520) |
| $734 | 4d | 3 Aug 2026 | $3.49 | 4/12 | $10,470 | $10,998 | 51% | 62% | $-2,296 | -$0 | 0.0% | $35,644 (vs do-nothing +$1,264) |
| $734 | 5d | 4 Aug 2026 | $4.16 | 5/12 | $12,480 | $12,942 | 51% | 62% | $-2,154 | -$0 | 0.0% | $36,295 (vs do-nothing +$1,915) |
| $734 | 6d | 5 Aug 2026 | $4.75 | 5/12 | $11,875 | $12,337 | 51% | 64% | $-491 | -$0 | 0.0% | $36,590 (vs do-nothing +$2,210) |
| $734 | 22d | 21 Aug 2026 | $10.29 | 8/12 | $11,225 | $11,489 | 51% | 65% | +$393 | -$0 | 0.0% | $42,348 (vs do-nothing +$7,968) |
| $734 | 7d | 6 Aug 2026 | $5.31 | 5/12 | $11,379 | $11,841 | 51% | 63% | $-1,283 | -$0 | 0.0% | $36,870 (vs do-nothing +$2,490) |
| $734 | 15d | 14 Aug 2026 | $8.36 | 6/12 | $10,032 | $10,428 | 51% | 64% | $-104 | -$0 | 0.0% | $39,198 (vs do-nothing +$4,818) |
| $734 | 8d | 7 Aug 2026 | $5.99 | 5/12 | $11,231 | $11,693 | 51% | 63% | $-809 | -$0 | 0.0% | $37,210 (vs do-nothing +$2,830) |
| $733 | 22d | 21 Aug 2026 | $10.85 | 7/12 | $10,357 | $10,687 | 50% | 64% | +$314 | -$0 | 0.0% | $41,744 (vs do-nothing +$7,364) |
| $733 | 15d | 14 Aug 2026 | $8.90 | 6/12 | $10,680 | $11,076 | 50% | 63% | $-152 | -$0 | 0.0% | $39,522 (vs do-nothing +$5,142) |
| $733 | 8d | 7 Aug 2026 | $6.49 | 5/12 | $12,169 | $12,631 | 49% | 62% | $-938 | -$0 | 0.0% | $37,460 (vs do-nothing +$3,080) |
| $733 | 6d | 5 Aug 2026 | $5.22 | 4/12 | $10,440 | $10,968 | 49% | 61% | $-1,479 | -$0 | 0.0% | $36,336 (vs do-nothing +$1,956) |
| $733 | 7d | 6 Aug 2026 | $5.79 | 5/12 | $12,407 | $12,869 | 49% | 63% | $-143 | -$0 | 0.0% | $37,110 (vs do-nothing +$2,730) |
| $733 | 5d | 4 Aug 2026 | $4.62 | 4/12 | $11,088 | $11,616 | 49% | 61% | $-1,954 | -$0 | 0.0% | $36,096 (vs do-nothing +$1,716) |
| $732 | 22d | 21 Aug 2026 | $11.43 | 7/12 | $10,910 | $11,240 | 49% | 63% | +$288 | -$0 | 0.0% | $42,150 (vs do-nothing +$7,770) |
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.