12 contracts (1,200 sh) | BE SS: $764.00 | CC-SS: $696.30 (banked floor $694.80) | IV: LOW | Accounts: Neville:0865
| Max Loss | $148,800 | (ND $124.00 + SW $0) x 1200 |
| Normal income ref | $18,154/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 | $47,634 | 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) | ~$756 | 10 Aug 2026 | 6d left | +$0.64/sh | +$774 cycle +$1,818 [+$516…+$1,124] · 100% credit | 64% surv 50% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$769 | 28 Aug 2026 | 24d left | +$0.89/sh | +$1,070 cycle +$2,114 [-$25…+$1,210] · 74% credit | 78% surv 72% |
| Up-and-out for even (raise the cap, free) | ~$757 | 10 Aug 2026 | 6d left | +$0.16/sh | +$193 cycle +$1,237 [-$127…+$483] · 57% credit | 66% surv 54% |
| Max even-money escape in the band | ~$771 | 28 Aug 2026 | 24d left | +$0.20/sh | +$235 cycle +$1,279 [-$912…+$364] · 35% credit | 81% surv 77% |
| reaches SS ✓ | ||||||
| Safety roll (pay small debit, max POP) | ~$774 | 28 Aug 2026 | 24d left | -$0.63/sh | -$761 cycle +$283 [-$2,161…-$680] · 12% credit | 84% surv 81% |
| budget: banked $1,044 debit $761 (73% used ≈ 0.7 wk of income) → whole cycle still +$283 cash · rolled 12 ct earn ≈ $3,959/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, 194 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: 0.811 (IBKR) | Recovery@SS: +$0 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $47,850
| 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 | 7d | 7 Aug 2026 | $1.93 | 11/12 | $9,099 | $9,153 | 69% | 74% | +$576 | -$0 | 0.0% | $49,775 (vs do-nothing +$1,925) |
| $750 | 4d | 4 Aug 2026 | $1.06 | 12/12 | $9,540 | $9,540 | 69% | 73% | $-1,473 | -$0 | 0.0% | $48,906 (vs do-nothing +$1,056) |
| $751 | 6d | 6 Aug 2026 | $1.63 | 12/12 | $9,780 | $9,780 | 68% | 73% | $-224 | -$0 | 0.0% | $49,590 (vs do-nothing +$1,740) |
| $750 | 5d | 5 Aug 2026 | $1.53 | 10/12 | $9,180 | $9,288 | 67% | 73% | $-0 | -$0 | 0.0% | $49,200 (vs do-nothing +$1,350) |
| $751 | 7d | 7 Aug 2026 | $2.28 | 10/12 | $9,771 | $9,879 | 66% | 72% | +$436 | -$0 | 0.0% | $49,950 (vs do-nothing +$2,100) |
| $753 | 14d | 14 Aug 2026 | $3.71 | 12/12 | $9,540 | $9,540 | 66% | 73% | +$1,371 | -$0 | 0.0% | $52,086 (vs do-nothing +$4,236) |
| $751 | 10d | 10 Aug 2026 | $2.72 | 12/12 | $9,792 | $9,792 | 65% | 72% | +$955 | -$0 | 0.0% | $50,898 (vs do-nothing +$3,048) |
| $750 | 6d | 6 Aug 2026 | $1.98 | 10/12 | $9,900 | $10,008 | 64% | 71% | $-367 | -$0 | 0.0% | $49,650 (vs do-nothing +$1,800) |
| $749 | 4d | 4 Aug 2026 | $1.36 | 9/12 | $9,180 | $9,342 | 64% | 70% | $-1,587 | -$0 | 0.0% | $48,912 (vs do-nothing +$1,062) |
| $753 | 21d | 21 Aug 2026 | $5.52 | 12/12 | $9,463 | $9,463 | 64% | 74% | +$2,716 | -$0 | 0.0% | $54,258 (vs do-nothing +$6,408) |
| $751 | 11d | 11 Aug 2026 | $3.09 | 11/12 | $9,270 | $9,324 | 64% | 72% | +$971 | -$0 | 0.0% | $51,051 (vs do-nothing +$3,201) |
| $752 | 14d | 14 Aug 2026 | $4.12 | 11/12 | $9,711 | $9,765 | 63% | 72% | +$1,263 | -$0 | 0.0% | $52,184 (vs do-nothing +$4,334) |
| $750 | 7d | 7 Aug 2026 | $2.66 | 8/12 | $9,120 | $9,336 | 63% | 70% | +$241 | -$0 | 0.0% | $49,834 (vs do-nothing +$1,984) |
Showing the 60 next-safest rows of 181.
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $754 | 28d | 28 Aug 2026 | $7.09 | 12/12 | $9,116 | $9,116 | 63% | 72% | +$2,044 | -$0 | 0.0% | $56,142 (vs do-nothing +$8,292) |
| $749 | 5d | 5 Aug 2026 | $1.88 | 9/12 | $10,152 | $10,314 | 62% | 70% | $-338 | -$0 | 0.0% | $49,380 (vs do-nothing +$1,530) |
| $753 | 28d | 28 Aug 2026 | $7.56 | 12/12 | $9,720 | $9,720 | 62% | 74% | +$3,390 | -$0 | 0.0% | $56,706 (vs do-nothing +$8,856) |
| $752 | 21d | 21 Aug 2026 | $5.98 | 11/12 | $9,397 | $9,451 | 62% | 73% | +$2,664 | -$0 | 0.0% | $54,230 (vs do-nothing +$6,380) |
| $750 | 10d | 10 Aug 2026 | $3.12 | 10/12 | $9,360 | $9,468 | 62% | 70% | +$336 | -$0 | 0.0% | $50,790 (vs do-nothing +$2,940) |
| $751 | 14d | 14 Aug 2026 | $4.56 | 10/12 | $9,771 | $9,879 | 61% | 70% | +$1,156 | -$0 | 0.0% | $52,230 (vs do-nothing +$4,380) |
| $750 | 11d | 11 Aug 2026 | $3.51 | 10/12 | $9,573 | $9,681 | 61% | 70% | +$773 | -$0 | 0.0% | $51,180 (vs do-nothing +$3,330) |
| $749 | 6d | 6 Aug 2026 | $2.36 | 8/12 | $9,440 | $9,656 | 61% | 69% | $-505 | -$0 | 0.0% | $49,594 (vs do-nothing +$1,744) |
| $752 | 28d | 28 Aug 2026 | $8.06 | 11/12 | $9,499 | $9,553 | 61% | 73% | +$3,263 | -$0 | 0.0% | $56,518 (vs do-nothing +$8,668) |
| $750 | 12d | 12 Aug 2026 | $4.04 | 9/12 | $9,090 | $9,252 | 60% | 70% | +$979 | -$0 | 0.0% | $51,324 (vs do-nothing +$3,474) |
| $750 | 13d | 13 Aug 2026 | $4.44 | 9/12 | $9,222 | $9,384 | 60% | 69% | +$986 | -$0 | 0.0% | $51,684 (vs do-nothing +$3,834) |
| $749 | 7d | 7 Aug 2026 | $3.08 | 7/12 | $9,240 | $9,510 | 59% | 68% | +$116 | -$0 | 0.0% | $49,880 (vs do-nothing +$2,030) |
| $748 | 4d | 4 Aug 2026 | $1.72 | 8/12 | $10,320 | $10,536 | 59% | 67% | $-1,853 | -$0 | 0.0% | $49,082 (vs do-nothing +$1,232) |
| $751 | 21d | 21 Aug 2026 | $6.46 | 10/12 | $9,229 | $9,337 | 59% | 70% | +$1,373 | -$0 | 0.0% | $54,130 (vs do-nothing +$6,280) |
| $751 | 28d | 28 Aug 2026 | $8.57 | 10/12 | $9,182 | $9,290 | 59% | 72% | +$3,099 | -$0 | 0.0% | $56,240 (vs do-nothing +$8,390) |
| $750 | 14d | 14 Aug 2026 | $5.02 | 9/12 | $9,681 | $9,843 | 59% | 69% | +$1,030 | -$0 | 0.0% | $52,206 (vs do-nothing +$4,356) |
| $749 | 10d | 10 Aug 2026 | $3.55 | 9/12 | $9,585 | $9,747 | 59% | 69% | +$610 | -$0 | 0.0% | $50,883 (vs do-nothing +$3,033) |
| $748 | 5d | 5 Aug 2026 | $2.28 | 7/12 | $9,576 | $9,846 | 58% | 67% | $-431 | -$0 | 0.0% | $49,320 (vs do-nothing +$1,470) |
| $749 | 11d | 11 Aug 2026 | $3.96 | 9/12 | $9,720 | $9,882 | 58% | 68% | +$639 | -$0 | 0.0% | $51,252 (vs do-nothing +$3,402) |
| $750 | 21d | 21 Aug 2026 | $6.97 | 10/12 | $9,957 | $10,065 | 57% | 69% | +$1,403 | -$0 | 0.0% | $54,640 (vs do-nothing +$6,790) |
| $750 | 28d | 28 Aug 2026 | $9.09 | 10/12 | $9,739 | $9,847 | 57% | 72% | +$3,221 | -$0 | 0.0% | $56,760 (vs do-nothing +$8,910) |
| $748 | 6d | 6 Aug 2026 | $2.79 | 7/12 | $9,765 | $10,035 | 57% | 66% | $-609 | -$0 | 0.0% | $49,677 (vs do-nothing +$1,827) |
| $749 | 14d | 14 Aug 2026 | $5.51 | 8/12 | $9,446 | $9,662 | 57% | 68% | +$908 | -$0 | 0.0% | $52,114 (vs do-nothing +$4,264) |
| $749 | 21d | 21 Aug 2026 | $7.48 | 9/12 | $9,617 | $9,779 | 56% | 70% | +$2,591 | -$0 | 0.0% | $54,420 (vs do-nothing +$6,570) |
| $748 | 7d | 7 Aug 2026 | $3.54 | 6/12 | $9,103 | $9,427 | 56% | 67% | +$14 | -$0 | 0.0% | $49,866 (vs do-nothing +$2,016) |
| $748 | 10d | 10 Aug 2026 | $4.02 | 8/12 | $9,648 | $9,864 | 56% | 67% | +$451 | -$0 | 0.0% | $50,922 (vs do-nothing +$3,072) |
| $749 | 28d | 28 Aug 2026 | $9.63 | 9/12 | $9,286 | $9,448 | 56% | 71% | +$3,009 | -$0 | 0.0% | $56,355 (vs do-nothing +$8,505) |
| $748 | 11d | 11 Aug 2026 | $4.44 | 8/12 | $9,687 | $9,903 | 56% | 67% | +$608 | -$0 | 0.0% | $51,258 (vs do-nothing +$3,408) |
| $748 | 14d | 14 Aug 2026 | $6.01 | 8/12 | $10,303 | $10,519 | 55% | 67% | +$872 | -$0 | 0.0% | $52,514 (vs do-nothing +$4,664) |
| $747 | 4d | 4 Aug 2026 | $2.12 | 6/12 | $9,540 | $9,864 | 55% | 64% | $-1,801 | -$0 | 0.0% | $49,014 (vs do-nothing +$1,164) |
| $747 | 5d | 5 Aug 2026 | $2.73 | 6/12 | $9,828 | $10,152 | 54% | 65% | $-594 | -$0 | 0.0% | $49,380 (vs do-nothing +$1,530) |
| $748 | 21d | 21 Aug 2026 | $8.03 | 8/12 | $9,177 | $9,393 | 54% | 67% | +$1,141 | -$0 | 0.0% | $54,130 (vs do-nothing +$6,280) |
| $747 | 6d | 6 Aug 2026 | $3.25 | 6/12 | $9,750 | $10,074 | 54% | 64% | $-709 | -$0 | 0.0% | $49,692 (vs do-nothing +$1,842) |
| $748 | 28d | 28 Aug 2026 | $10.18 | 9/12 | $9,816 | $9,978 | 54% | 68% | +$1,669 | -$0 | 0.0% | $56,850 (vs do-nothing +$9,000) |
| $747 | 7d | 7 Aug 2026 | $4.02 | 6/12 | $10,337 | $10,661 | 53% | 65% | $-126 | -$0 | 0.0% | $50,154 (vs do-nothing +$2,304) |
| $747 | 10d | 10 Aug 2026 | $4.52 | 7/12 | $9,492 | $9,762 | 53% | 65% | +$367 | -$0 | 0.0% | $50,888 (vs do-nothing +$3,038) |
| $747 | 11d | 11 Aug 2026 | $4.95 | 7/12 | $9,450 | $9,720 | 53% | 66% | +$892 | -$0 | 0.0% | $51,189 (vs do-nothing +$3,339) |
| $747 | 14d | 14 Aug 2026 | $6.55 | 7/12 | $9,825 | $10,095 | 52% | 66% | +$750 | -$0 | 0.0% | $52,309 (vs do-nothing +$4,459) |
| $747 | 21d | 21 Aug 2026 | $8.58 | 8/12 | $9,806 | $10,022 | 52% | 66% | +$1,138 | -$0 | 0.0% | $54,570 (vs do-nothing +$6,720) |
| $747 | 28d | 28 Aug 2026 | $10.76 | 8/12 | $9,223 | $9,439 | 52% | 67% | +$1,503 | -$0 | 0.0% | $56,314 (vs do-nothing +$8,464) |
| $746 | 28d | 28 Aug 2026 | $11.35 | 8/12 | $9,729 | $9,945 | 51% | 66% | +$1,412 | -$0 | 0.0% | $56,786 (vs do-nothing +$8,936) |
| $746 | 21d | 21 Aug 2026 | $9.16 | 7/12 | $9,160 | $9,430 | 51% | 65% | +$998 | -$0 | 0.0% | $54,136 (vs do-nothing +$6,286) |
| $746 | 14d | 14 Aug 2026 | $7.11 | 6/12 | $9,141 | $9,465 | 50% | 65% | +$625 | -$0 | 0.0% | $52,008 (vs do-nothing +$4,158) |
| $746 | 11d | 11 Aug 2026 | $5.48 | 7/12 | $10,462 | $10,732 | 50% | 64% | +$320 | -$0 | 0.0% | $51,560 (vs do-nothing +$3,710) |
| $746 | 10d | 10 Aug 2026 | $5.05 | 6/12 | $9,090 | $9,414 | 50% | 64% | +$149 | -$0 | 0.0% | $50,772 (vs do-nothing +$2,922) |
| $746 | 7d | 7 Aug 2026 | $4.54 | 5/12 | $9,729 | $10,107 | 50% | 63% | $-207 | -$0 | 0.0% | $50,030 (vs do-nothing +$2,180) |
| $746 | 6d | 6 Aug 2026 | $3.75 | 5/12 | $9,375 | $9,753 | 50% | 63% | $-769 | -$0 | 0.0% | $49,635 (vs do-nothing +$1,785) |
| $746 | 5d | 5 Aug 2026 | $3.21 | 5/12 | $9,630 | $10,008 | 50% | 62% | $-819 | -$0 | 0.0% | $49,365 (vs do-nothing +$1,515) |
| $746 | 4d | 4 Aug 2026 | $2.58 | 5/12 | $9,675 | $10,053 | 50% | 61% | $-1,844 | -$0 | 0.0% | $49,050 (vs do-nothing +$1,200) |
| $745 | 21d | 21 Aug 2026 | $9.76 | 7/12 | $9,760 | $10,030 | 49% | 65% | +$996 | -$0 | 0.0% | $54,556 (vs do-nothing +$6,706) |
| $745 | 28d | 28 Aug 2026 | $11.94 | 8/12 | $10,234 | $10,450 | 49% | 69% | +$3,024 | -$0 | 0.0% | $57,258 (vs do-nothing +$9,408) |
| $745 | 14d | 14 Aug 2026 | $7.69 | 6/12 | $9,887 | $10,211 | 48% | 64% | +$602 | -$0 | 0.0% | $52,356 (vs do-nothing +$4,506) |
| $745 | 12d | 12 Aug 2026 | $6.61 | 6/12 | $9,915 | $10,239 | 48% | 63% | +$451 | -$0 | 0.0% | $51,708 (vs do-nothing +$3,858) |
| $744 | 28d | 28 Aug 2026 | $12.55 | 7/12 | $9,412 | $9,682 | 48% | 65% | +$1,292 | -$0 | 0.0% | $56,509 (vs do-nothing +$8,659) |
| $745 | 13d | 13 Aug 2026 | $7.06 | 6/12 | $9,775 | $10,099 | 48% | 65% | +$1,595 | -$0 | 0.0% | $51,978 (vs do-nothing +$4,128) |
| $745 | 11d | 11 Aug 2026 | $6.05 | 6/12 | $9,900 | $10,224 | 48% | 64% | +$934 | -$0 | 0.0% | $51,372 (vs do-nothing +$3,522) |
| $745 | 10d | 10 Aug 2026 | $5.61 | 6/12 | $10,098 | $10,422 | 47% | 63% | +$647 | -$0 | 0.0% | $51,108 (vs do-nothing +$3,258) |
| $745 | 7d | 7 Aug 2026 | $5.09 | 5/12 | $10,907 | $11,285 | 47% | 62% | $-297 | -$0 | 0.0% | $50,305 (vs do-nothing +$2,455) |
| $744 | 21d | 21 Aug 2026 | $10.36 | 7/12 | $10,360 | $10,630 | 47% | 64% | +$971 | -$0 | 0.0% | $54,976 (vs do-nothing +$7,126) |
| $745 | 6d | 6 Aug 2026 | $4.28 | 5/12 | $10,700 | $11,078 | 47% | 61% | $-932 | -$0 | 0.0% | $49,900 (vs do-nothing +$2,050) |
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.