12 contracts (1,200 sh) | BE SS: $764.00 | CC-SS: $696.71 (banked floor $695.22) | IV: LOW | Accounts: Neville:0865
| Max Loss | $148,800 | (ND $124.00 + SW $0) x 1200 |
| Normal income ref | $23,966/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 | $36,978 | 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) | ~$743 | 7 Aug 2026 | 4d left | +$0.67/sh | +$810 cycle +$4,446 [+$568…+$776] · 100% credit | 68% surv 50% |
| Up-and-out for even (raise the cap, free) | ~$743 | 7 Aug 2026 | 4d left | +$0.39/sh | +$468 cycle +$4,104 [+$131…+$386] · 88% credit | 69% surv 52% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$750 | 21 Aug 2026 | 18d left | +$1.79/sh | +$2,152 cycle +$5,788 [+$513…+$1,846] · 87% credit | 74% surv 63% |
| Max even-money escape in the band | ~$753 | 21 Aug 2026 | 18d left | +$0.40/sh | +$475 cycle +$4,111 [-$1,548…+$42] · 26% credit | 76% surv 68% |
| SS $764 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Safety roll (pay small debit, max POP) | ~$763 | 21 Aug 2026 | 18d left | -$2.88/sh | -$3,460 cycle +$176 [-$6,647…-$4,304] | 84% surv 82% |
| budget: banked $3,636 debit $3,460 (95% used ≈ 1.0 wk of income) → whole cycle still +$176 cash · rolled 12 ct earn ≈ $4,037/mo while parked; 0 ct free to re-sell | ||||||
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (12 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$745 | 4 Aug 2026 | 3d left | +$0.72/sh | +$866 cycle +$1,982 [+$708…+$867] · 100% credit | 68% surv 50% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$749 | 12 Aug 2026 | 11d left | +$2.13/sh | +$2,559 cycle +$3,675 [+$1,444…+$2,688] · 94% credit | 72% surv 60% |
| Up-and-out for even (raise the cap, free) | ~$745 | 4 Aug 2026 | 3d left | +$0.44/sh | +$526 cycle +$1,642 [+$265…+$507] · 94% credit | 68% surv 52% |
| Max even-money escape in the band | ~$760 | 21 Aug 2026 | 20d left | +$0.18/sh | +$214 cycle +$1,330 [-$1,997…+$135] · 29% credit | 79% surv 74% |
| SS $764 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Safety roll (pay small debit, max POP) | ~$763 | 21 Aug 2026 | 20d left | -$0.75/sh | -$895 cycle +$221 [-$3,356…-$1,028] · 8% credit | 81% surv 78% |
| budget: banked $1,116 debit $895 (80% used ≈ 0.5 wk of income) → whole cycle still +$221 cash · rolled 12 ct earn ≈ $4,898/mo while parked; 0 ct free to re-sell | ||||||
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (12 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$763 | 21 Aug 2026 | 14d left | +$1.81/sh | +$2,167 cycle +$2,743 [+$1,756…+$3,526] · 100% credit | 68% surv 51% |
| Up-and-out for even (raise the cap, free) | ~$765 | 21 Aug 2026 | 14d left | +$0.25/sh | +$299 cycle +$875 [-$208…+$1,660] · 68% credit | 71% surv 56% |
| Max even-money escape in the band | ~$765 | 21 Aug 2026 | 14d left | +$0.25/sh | +$299 cycle +$875 [-$208…+$1,660] · 68% credit | 71% surv 56% |
| reaches SS ✓ | ||||||
Every eligible strike x expiry in the 4-45 DTE band (11 expiries scanned, 183 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: 0.798 (IBKR) | Recovery@SS: +$0 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $37,470
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $744 | 5d | 4 Aug 2026 | $1.67 | 12/12 | $12,024 | $12,024 | 76% | 80% | +$3,029 | -$0 | 0.0% | $38,982 (vs do-nothing +$1,512) |
| $743 | 4d | 3 Aug 2026 | $1.45 | 12/12 | $13,050 | $13,050 | 75% | 79% | +$2,812 | -$0 | 0.0% | $38,718 (vs do-nothing +$1,248) |
| $742 | 4d | 3 Aug 2026 | $1.77 | 10/12 | $13,275 | $13,439 | 74% | 80% | +$5,065 | -$0 | 0.0% | $38,830 (vs do-nothing +$1,360) |
| $744 | 6d | 5 Aug 2026 | $2.16 | 12/12 | $12,960 | $12,960 | 74% | 79% | +$3,678 | -$0 | 0.0% | $39,570 (vs do-nothing +$2,100) |
| $745 | 8d | 7 Aug 2026 | $2.84 | 12/12 | $12,780 | $12,780 | 74% | 79% | +$4,878 | -$0 | 0.0% | $40,386 (vs do-nothing +$2,916) |
| $743 | 5d | 4 Aug 2026 | $1.99 | 11/12 | $13,134 | $13,216 | 73% | 78% | +$3,425 | -$0 | 0.0% | $39,208 (vs do-nothing +$1,738) |
| $744 | 7d | 6 Aug 2026 | $2.64 | 11/12 | $12,446 | $12,528 | 72% | 78% | +$3,802 | -$0 | 0.0% | $39,923 (vs do-nothing +$2,453) |
| $743 | 6d | 5 Aug 2026 | $2.52 | 10/12 | $12,600 | $12,764 | 71% | 77% | +$3,657 | -$0 | 0.0% | $39,580 (vs do-nothing +$2,110) |
| $744 | 8d | 7 Aug 2026 | $3.22 | 10/12 | $12,075 | $12,239 | 71% | 78% | +$4,323 | -$0 | 0.0% | $40,280 (vs do-nothing +$2,810) |
| $742 | 5d | 4 Aug 2026 | $2.36 | 9/12 | $12,744 | $12,990 | 70% | 77% | +$3,446 | -$0 | 0.0% | $39,225 (vs do-nothing +$1,755) |
| $743 | 7d | 6 Aug 2026 | $3.03 | 10/12 | $12,986 | $13,150 | 70% | 77% | +$4,023 | -$0 | 0.0% | $40,090 (vs do-nothing +$2,620) |
| $741 | 4d | 3 Aug 2026 | $2.13 | 8/12 | $12,780 | $13,108 | 69% | 76% | +$3,035 | -$0 | 0.0% | $38,846 (vs do-nothing +$1,376) |
| $742 | 6d | 5 Aug 2026 | $2.92 | 9/12 | $13,140 | $13,386 | 69% | 77% | +$4,452 | -$0 | 0.0% | $39,729 (vs do-nothing +$2,259) |
Showing the 60 next-safest rows of 170.
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $743 | 8d | 7 Aug 2026 | $3.64 | 9/12 | $12,285 | $12,531 | 69% | 76% | +$4,145 | -$0 | 0.0% | $40,377 (vs do-nothing +$2,907) |
| $742 | 7d | 6 Aug 2026 | $3.45 | 9/12 | $13,307 | $13,553 | 68% | 76% | +$4,400 | -$0 | 0.0% | $40,206 (vs do-nothing +$2,736) |
| $741 | 5d | 4 Aug 2026 | $2.76 | 8/12 | $13,248 | $13,576 | 67% | 75% | +$3,630 | -$0 | 0.0% | $39,350 (vs do-nothing +$1,880) |
| $742 | 8d | 7 Aug 2026 | $4.08 | 8/12 | $12,240 | $12,568 | 66% | 75% | +$3,881 | -$0 | 0.0% | $40,406 (vs do-nothing +$2,936) |
| $741 | 6d | 5 Aug 2026 | $3.35 | 8/12 | $13,400 | $13,728 | 66% | 75% | +$3,973 | -$0 | 0.0% | $39,822 (vs do-nothing +$2,352) |
| $740 | 4d | 3 Aug 2026 | $2.56 | 7/12 | $13,440 | $13,850 | 66% | 74% | +$3,362 | -$0 | 0.0% | $38,975 (vs do-nothing +$1,505) |
| $744 | 15d | 14 Aug 2026 | $5.41 | 12/12 | $12,984 | $12,984 | 66% | 75% | +$3,864 | -$0 | 0.0% | $43,470 (vs do-nothing +$6,000) |
| $741 | 7d | 6 Aug 2026 | $3.90 | 8/12 | $13,371 | $13,699 | 65% | 74% | +$4,146 | -$0 | 0.0% | $40,262 (vs do-nothing +$2,792) |
| $740 | 5d | 4 Aug 2026 | $3.19 | 7/12 | $13,398 | $13,808 | 65% | 74% | +$3,660 | -$0 | 0.0% | $39,416 (vs do-nothing +$1,946) |
| $743 | 15d | 14 Aug 2026 | $5.88 | 11/12 | $12,936 | $13,018 | 64% | 74% | +$3,859 | -$0 | 0.0% | $43,487 (vs do-nothing +$6,017) |
| $741 | 8d | 7 Aug 2026 | $4.55 | 8/12 | $13,650 | $13,978 | 64% | 74% | +$4,086 | -$0 | 0.0% | $40,782 (vs do-nothing +$3,312) |
| $740 | 6d | 5 Aug 2026 | $3.81 | 7/12 | $13,335 | $13,745 | 63% | 73% | +$3,934 | -$0 | 0.0% | $39,850 (vs do-nothing +$2,380) |
| $739 | 4d | 3 Aug 2026 | $3.01 | 6/12 | $13,545 | $14,037 | 63% | 73% | +$4,072 | -$0 | 0.0% | $39,030 (vs do-nothing +$1,560) |
| $742 | 15d | 14 Aug 2026 | $6.38 | 10/12 | $12,760 | $12,924 | 62% | 73% | +$3,816 | -$0 | 0.0% | $43,440 (vs do-nothing +$5,970) |
| $740 | 7d | 6 Aug 2026 | $4.38 | 7/12 | $13,140 | $13,550 | 62% | 73% | +$3,820 | -$0 | 0.0% | $40,249 (vs do-nothing +$2,779) |
| $743 | 22d | 21 Aug 2026 | $7.79 | 12/12 | $12,747 | $12,747 | 62% | 73% | +$3,656 | -$0 | 0.0% | $46,326 (vs do-nothing +$8,856) |
| $739 | 5d | 4 Aug 2026 | $3.66 | 6/12 | $13,176 | $13,668 | 61% | 72% | +$3,572 | -$0 | 0.0% | $39,420 (vs do-nothing +$1,950) |
| $740 | 8d | 7 Aug 2026 | $5.05 | 7/12 | $13,256 | $13,666 | 61% | 72% | +$3,761 | -$0 | 0.0% | $40,718 (vs do-nothing +$3,248) |
| $741 | 15d | 14 Aug 2026 | $6.90 | 9/12 | $12,420 | $12,666 | 61% | 72% | +$3,711 | -$0 | 0.0% | $43,311 (vs do-nothing +$5,841) |
| $739 | 6d | 5 Aug 2026 | $4.30 | 6/12 | $12,900 | $13,392 | 61% | 72% | +$3,758 | -$0 | 0.0% | $39,804 (vs do-nothing +$2,334) |
| $742 | 22d | 21 Aug 2026 | $8.32 | 11/12 | $12,480 | $12,562 | 61% | 72% | +$3,531 | -$0 | 0.0% | $46,171 (vs do-nothing +$8,701) |
| $740 | 11d | 10 Aug 2026 | $5.55 | 8/12 | $12,109 | $12,437 | 60% | 72% | +$3,313 | -$0 | 0.0% | $41,582 (vs do-nothing +$4,112) |
| $740 | 12d | 11 Aug 2026 | $5.97 | 9/12 | $13,432 | $13,678 | 60% | 72% | +$3,637 | -$0 | 0.0% | $42,474 (vs do-nothing +$5,004) |
| $739 | 7d | 6 Aug 2026 | $4.88 | 6/12 | $12,549 | $13,041 | 60% | 71% | +$3,405 | -$0 | 0.0% | $40,152 (vs do-nothing +$2,682) |
| $738 | 4d | 3 Aug 2026 | $3.48 | 5/12 | $13,050 | $13,624 | 59% | 71% | +$3,549 | -$0 | 0.0% | $39,005 (vs do-nothing +$1,535) |
| $740 | 13d | 12 Aug 2026 | $6.46 | 9/12 | $13,417 | $13,663 | 59% | 71% | +$3,518 | -$0 | 0.0% | $42,915 (vs do-nothing +$5,445) |
| $741 | 22d | 21 Aug 2026 | $8.86 | 10/12 | $12,082 | $12,246 | 59% | 72% | +$3,473 | -$0 | 0.0% | $45,920 (vs do-nothing +$8,450) |
| $740 | 14d | 13 Aug 2026 | $6.89 | 9/12 | $13,288 | $13,534 | 59% | 71% | +$3,416 | -$0 | 0.0% | $43,302 (vs do-nothing +$5,832) |
| $740 | 15d | 14 Aug 2026 | $7.44 | 9/12 | $13,392 | $13,638 | 59% | 72% | +$3,986 | -$0 | 0.0% | $43,797 (vs do-nothing +$6,327) |
| $739 | 8d | 7 Aug 2026 | $5.56 | 6/12 | $12,510 | $13,002 | 59% | 71% | +$3,339 | -$0 | 0.0% | $40,560 (vs do-nothing +$3,090) |
| $738 | 5d | 4 Aug 2026 | $4.16 | 5/12 | $12,480 | $13,054 | 58% | 71% | +$3,321 | -$0 | 0.0% | $39,345 (vs do-nothing +$1,875) |
| $738 | 6d | 5 Aug 2026 | $4.82 | 5/12 | $12,050 | $12,624 | 57% | 70% | +$3,081 | -$0 | 0.0% | $39,675 (vs do-nothing +$2,205) |
| $740 | 22d | 21 Aug 2026 | $9.43 | 10/12 | $12,859 | $13,023 | 57% | 71% | +$3,389 | -$0 | 0.0% | $46,490 (vs do-nothing +$9,020) |
| $739 | 15d | 14 Aug 2026 | $7.99 | 8/12 | $12,784 | $13,112 | 57% | 71% | +$3,770 | -$0 | 0.0% | $43,534 (vs do-nothing +$6,064) |
| $738 | 7d | 6 Aug 2026 | $5.42 | 6/12 | $13,937 | $14,429 | 57% | 70% | +$3,553 | -$0 | 0.0% | $40,476 (vs do-nothing +$3,006) |
| $738 | 8d | 7 Aug 2026 | $6.11 | 6/12 | $13,748 | $14,240 | 56% | 70% | +$3,480 | -$0 | 0.0% | $40,890 (vs do-nothing +$3,420) |
| $739 | 22d | 21 Aug 2026 | $10.01 | 9/12 | $12,285 | $12,531 | 56% | 70% | +$3,131 | -$0 | 0.0% | $46,110 (vs do-nothing +$8,640) |
| $737 | 4d | 3 Aug 2026 | $4.00 | 4/12 | $12,000 | $12,656 | 56% | 69% | +$2,967 | -$0 | 0.0% | $38,906 (vs do-nothing +$1,436) |
| $738 | 15d | 14 Aug 2026 | $8.56 | 7/12 | $11,984 | $12,394 | 55% | 70% | +$3,495 | -$0 | 0.0% | $43,175 (vs do-nothing +$5,705) |
| $737 | 5d | 4 Aug 2026 | $4.69 | 5/12 | $14,070 | $14,644 | 55% | 69% | +$3,646 | -$0 | 0.0% | $39,610 (vs do-nothing +$2,140) |
| $737 | 6d | 5 Aug 2026 | $5.35 | 5/12 | $13,375 | $13,949 | 55% | 70% | +$3,700 | -$0 | 0.0% | $39,940 (vs do-nothing +$2,470) |
| $738 | 22d | 21 Aug 2026 | $10.60 | 9/12 | $13,009 | $13,255 | 55% | 70% | +$3,707 | -$0 | 0.0% | $46,641 (vs do-nothing +$9,171) |
| $737 | 7d | 6 Aug 2026 | $5.97 | 5/12 | $12,793 | $13,367 | 54% | 69% | +$3,037 | -$0 | 0.0% | $40,250 (vs do-nothing +$2,780) |
| $737 | 8d | 7 Aug 2026 | $6.67 | 5/12 | $12,506 | $13,080 | 54% | 69% | +$2,981 | -$0 | 0.0% | $40,600 (vs do-nothing +$3,130) |
| $737 | 15d | 14 Aug 2026 | $9.16 | 7/12 | $12,824 | $13,234 | 53% | 70% | +$3,703 | -$0 | 0.0% | $43,595 (vs do-nothing +$6,125) |
| $737 | 22d | 21 Aug 2026 | $11.21 | 8/12 | $12,229 | $12,557 | 53% | 69% | +$3,461 | -$0 | 0.0% | $46,110 (vs do-nothing +$8,640) |
| $736 | 4d | 3 Aug 2026 | $4.55 | 4/12 | $13,650 | $14,306 | 52% | 68% | +$3,048 | -$0 | 0.0% | $39,126 (vs do-nothing +$1,656) |
| $736 | 5d | 4 Aug 2026 | $5.25 | 4/12 | $12,600 | $13,256 | 52% | 68% | +$3,158 | -$0 | 0.0% | $39,406 (vs do-nothing +$1,936) |
| $736 | 6d | 5 Aug 2026 | $5.93 | 5/12 | $14,825 | $15,399 | 52% | 68% | +$3,265 | -$0 | 0.0% | $40,230 (vs do-nothing +$2,760) |
| $736 | 7d | 6 Aug 2026 | $6.56 | 5/12 | $14,057 | $14,631 | 52% | 68% | +$3,133 | -$0 | 0.0% | $40,545 (vs do-nothing +$3,075) |
| $736 | 8d | 7 Aug 2026 | $7.26 | 5/12 | $13,612 | $14,186 | 52% | 68% | +$3,066 | -$0 | 0.0% | $40,895 (vs do-nothing +$3,425) |
| $736 | 15d | 14 Aug 2026 | $9.76 | 7/12 | $13,664 | $14,074 | 51% | 69% | +$3,880 | -$0 | 0.0% | $44,015 (vs do-nothing +$6,545) |
| $736 | 22d | 21 Aug 2026 | $11.83 | 8/12 | $12,905 | $13,233 | 51% | 68% | +$2,928 | -$0 | 0.0% | $46,606 (vs do-nothing +$9,136) |
| $735 | 22d | 21 Aug 2026 | $12.46 | 8/12 | $13,593 | $13,921 | 50% | 67% | +$2,983 | -$0 | 0.0% | $47,110 (vs do-nothing +$9,640) |
| $735 | 15d | 14 Aug 2026 | $10.37 | 6/12 | $12,444 | $12,936 | 50% | 67% | +$2,589 | -$0 | 0.0% | $43,446 (vs do-nothing +$5,976) |
| $735 | 14d | 13 Aug 2026 | $9.83 | 6/12 | $12,639 | $13,131 | 50% | 67% | +$2,577 | -$0 | 0.0% | $43,122 (vs do-nothing +$5,652) |
| $735 | 13d | 12 Aug 2026 | $9.36 | 6/12 | $12,960 | $13,452 | 50% | 67% | +$2,636 | -$0 | 0.0% | $42,840 (vs do-nothing +$5,370) |
| $735 | 12d | 11 Aug 2026 | $8.86 | 6/12 | $13,290 | $13,782 | 50% | 67% | +$2,738 | -$0 | 0.0% | $42,540 (vs do-nothing +$5,070) |
| $735 | 11d | 10 Aug 2026 | $8.41 | 6/12 | $13,762 | $14,254 | 49% | 67% | +$2,821 | -$0 | 0.0% | $42,270 (vs do-nothing +$4,800) |
| $735 | 8d | 7 Aug 2026 | $7.86 | 5/12 | $14,738 | $15,312 | 49% | 67% | +$3,108 | -$0 | 0.0% | $41,195 (vs do-nothing +$3,725) |
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.