12 contracts (1,200 sh) | BE SS: $764.00 | CC-SS: $698.82 (banked floor $695.11) | IV: LOW | Accounts: Neville:0865
| Max Loss | $148,800 | (ND $124.00 + SW $0) x 1200 |
| Normal income ref | $22,811/mo | 45% ann ROI on ML |
| Hedge (static, never rolled) | $0/mo | HP expiry = SP LEAPS; decay โ $0/mo (info only, already in marks) |
| Unrealized P&L | $62,646 | fortress legs from IBKR |
| Open leg | Acct | Credit/sh | In flight | Opened |
|---|---|---|---|---|
| 12x $795C 31 Aug 2026 | U13190865 | $1.04 | $1,252 | 2026-08-13 |
| Move | New strike โ | New expiry | Tenor | Est net | Total (12 ct) | POP / surv of new CC |
|---|
| Move | New strike โ | New expiry | Tenor | Est net | Total (12 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$772 | 31 Aug 2026 | 5d left | +$1.00/sh | +$1,198 cycle +$2,722 [+$503โฆ+$1,511] ยท 87% credit | 67% surv 50% |
| Reliable up-and-out (highest cap still free โฅ60%) | ~$773 | 31 Aug 2026 | 5d left | +$0.67/sh | +$807 cycle +$2,331 [+$5โฆ+$1,061] ยท 75% credit | 68% surv 53% |
| Up-and-out for even (raise the cap, free) | ~$774 | 31 Aug 2026 | 5d left | +$0.14/sh | +$168 cycle +$1,692 [-$889โฆ+$310] ยท 38% credit | 70% surv 57% |
| Max even-money escape in the band | ~$787 | 18 Sep 2026 | 23d left | +$0.02/sh | +$29 cycle +$1,553 [-$2,081โฆ+$162] ยท 28% credit | 80% surv 75% |
| Safety roll (pay small debit, max POP) | ~$792 | 18 Sep 2026 | 23d left | -$1.26/sh | -$1,513 cycle +$11 [-$3,973โฆ-$1,498] ยท 3% credit | 84% surv 82% |
| budget: banked $1,524 debit $1,513 (99% used โ 0.6 wk of income) โ whole cycle still +$11 cash ยท rolled 12 ct earn โ $3,316/mo while parked; 0 ct free to re-sell | ||||||
| Move | New strike โ | New expiry | Tenor | Est net | Total (12 ct) | POP / surv of new CC |
|---|
Every eligible strike x expiry in the 4-45 DTE band (8 expiries scanned, 164 clear the income floor), each sized to the minimum contracts that clear it. Sorted by survival (safest first): the primary ๐ฏ is the safest; rows below trade safety for income.
Fortress delta: 0.837 (IBKR) | Recovery@SS: +$0 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $69,990
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $772 | 4d | 28 Aug 2026 | $1.27 | 12/12 | $11,430 | $11,430 | 82% | 86% | +$6,468 | -$0 | 0.0% | $64,170 (vs do-nothing $-5,820) |
| $771 | 4d | 28 Aug 2026 | $1.53 | 10/12 | $11,475 | $15,147 | 80% | 84% | +$6,206 | -$0 | 0.0% | $65,400 (vs do-nothing $-4,590) |
| $770 | 4d | 28 Aug 2026 | $1.82 | 9/12 | $12,285 | $17,793 | 76% | 82% | +$6,308 | -$0 | 0.0% | $66,120 (vs do-nothing $-3,870) |
| $769 | 4d | 28 Aug 2026 | $2.15 | 8/12 | $12,900 | $20,244 | 73% | 80% | +$6,278 | -$0 | 0.0% | $66,814 (vs do-nothing $-3,176) |
| $770 | 7d | 31 Aug 2026 | $2.28 | 12/12 | $11,726 | $11,726 | 71% | 77% | +$3,171 | -$0 | 0.0% | $65,382 (vs do-nothing $-4,608) |
| $768 | 4d | 28 Aug 2026 | $2.52 | 7/12 | $13,230 | $22,410 | 69% | 78% | +$6,084 | -$0 | 0.0% | $67,470 (vs do-nothing $-2,520) |
| $770 | 9d | 2 Sep 2026 | $2.93 | 12/12 | $11,720 | $11,720 | 69% | 76% | +$3,203 | -$0 | 0.0% | $66,162 (vs do-nothing $-3,828) |
| $769 | 7d | 31 Aug 2026 | $2.64 | 11/12 | $12,446 | $14,282 | 68% | 75% | +$3,297 | -$0 | 0.0% | $66,162 (vs do-nothing $-3,828) |
| $770 | 10d | 3 Sep 2026 | $3.26 | 12/12 | $11,736 | $11,736 | 68% | 75% | +$3,280 | -$0 | 0.0% | $66,558 (vs do-nothing $-3,432) |
| $770 | 11d | 4 Sep 2026 | $3.79 | 12/12 | $12,404 | $12,404 | 67% | 75% | +$3,770 | -$0 | 0.0% | $67,194 (vs do-nothing $-2,796) |
| $769 | 9d | 2 Sep 2026 | $3.32 | 11/12 | $12,173 | $14,009 | 66% | 75% | +$3,688 | -$0 | 0.0% | $66,910 (vs do-nothing $-3,080) |
| $767 | 4d | 28 Aug 2026 | $2.93 | 6/12 | $13,185 | $24,201 | 65% | 76% | +$5,710 | -$0 | 0.0% | $68,076 (vs do-nothing $-1,914) |
| $769 | 10d | 3 Sep 2026 | $3.66 | 11/12 | $12,078 | $13,914 | 65% | 74% | +$3,305 | -$0 | 0.0% | $67,284 (vs do-nothing $-2,706) |
Showing the 60 next-safest rows of 151.
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $768 | 7d | 31 Aug 2026 | $3.04 | 9/12 | $11,726 | $17,234 | 65% | 74% | +$3,044 | -$0 | 0.0% | $67,218 (vs do-nothing $-2,772) |
| $769 | 11d | 4 Sep 2026 | $4.22 | 10/12 | $11,509 | $15,181 | 64% | 74% | +$3,309 | -$0 | 0.0% | $68,090 (vs do-nothing $-1,900) |
| $768 | 9d | 2 Sep 2026 | $3.75 | 10/12 | $12,500 | $16,172 | 63% | 73% | +$3,525 | -$0 | 0.0% | $67,620 (vs do-nothing $-2,370) |
| $768 | 10d | 3 Sep 2026 | $4.10 | 10/12 | $12,300 | $15,972 | 63% | 73% | +$3,310 | -$0 | 0.0% | $67,970 (vs do-nothing $-2,020) |
| $767 | 7d | 31 Aug 2026 | $3.47 | 8/12 | $11,897 | $19,241 | 62% | 72% | +$2,998 | -$0 | 0.0% | $67,870 (vs do-nothing $-2,120) |
| $768 | 11d | 4 Sep 2026 | $4.68 | 9/12 | $11,487 | $16,995 | 62% | 72% | +$3,131 | -$0 | 0.0% | $68,694 (vs do-nothing $-1,296) |
| $769 | 18d | 11 Sep 2026 | $5.98 | 12/12 | $11,960 | $11,960 | 62% | 72% | +$3,342 | -$0 | 0.0% | $69,822 (vs do-nothing $-168) |
| $767 | 9d | 2 Sep 2026 | $4.21 | 9/12 | $12,630 | $18,138 | 61% | 72% | +$3,305 | -$0 | 0.0% | $68,271 (vs do-nothing $-1,719) |
| $767 | 10d | 3 Sep 2026 | $4.58 | 9/12 | $12,366 | $17,874 | 60% | 72% | +$3,281 | -$0 | 0.0% | $68,604 (vs do-nothing $-1,386) |
| $766 | 4d | 28 Aug 2026 | $3.38 | 5/12 | $12,675 | $25,527 | 60% | 72% | +$3,489 | -$0 | 0.0% | $68,620 (vs do-nothing $-1,370) |
| $768 | 18d | 11 Sep 2026 | $6.48 | 11/12 | $11,880 | $13,716 | 60% | 71% | +$3,164 | -$0 | 0.0% | $70,386 (vs do-nothing +$396) |
| $767 | 11d | 4 Sep 2026 | $5.17 | 9/12 | $12,690 | $18,198 | 59% | 71% | +$3,212 | -$0 | 0.0% | $69,135 (vs do-nothing $-855) |
| $766 | 7d | 31 Aug 2026 | $3.94 | 7/12 | $11,820 | $21,000 | 59% | 71% | +$2,891 | -$0 | 0.0% | $68,464 (vs do-nothing $-1,526) |
| $768 | 25d | 18 Sep 2026 | $8.20 | 12/12 | $11,808 | $11,808 | 58% | 70% | +$2,914 | -$0 | 0.0% | $72,486 (vs do-nothing +$2,496) |
| $766 | 9d | 2 Sep 2026 | $4.70 | 8/12 | $12,533 | $19,877 | 58% | 70% | +$3,021 | -$0 | 0.0% | $68,854 (vs do-nothing $-1,136) |
| $767 | 18d | 11 Sep 2026 | $7.02 | 10/12 | $11,700 | $15,372 | 58% | 70% | +$2,954 | -$0 | 0.0% | $70,890 (vs do-nothing +$900) |
| $766 | 10d | 3 Sep 2026 | $5.07 | 8/12 | $12,168 | $19,512 | 57% | 70% | +$3,135 | -$0 | 0.0% | $69,150 (vs do-nothing $-840) |
| $766 | 11d | 4 Sep 2026 | $5.69 | 8/12 | $12,415 | $19,759 | 57% | 70% | +$3,020 | -$0 | 0.0% | $69,646 (vs do-nothing $-344) |
| $767 | 25d | 18 Sep 2026 | $8.74 | 11/12 | $11,537 | $13,373 | 56% | 70% | +$2,719 | -$0 | 0.0% | $72,872 (vs do-nothing +$2,882) |
| $765 | 4d | 28 Aug 2026 | $3.88 | 4/12 | $11,640 | $26,328 | 56% | 70% | +$2,981 | -$0 | 0.0% | $69,094 (vs do-nothing $-896) |
| $766 | 18d | 11 Sep 2026 | $7.56 | 10/12 | $12,600 | $16,272 | 56% | 69% | +$3,051 | -$0 | 0.0% | $71,430 (vs do-nothing +$1,440) |
| $765 | 7d | 31 Aug 2026 | $4.45 | 6/12 | $11,443 | $22,459 | 55% | 69% | +$2,715 | -$0 | 0.0% | $68,988 (vs do-nothing $-1,002) |
| $765 | 9d | 2 Sep 2026 | $5.23 | 7/12 | $12,203 | $21,383 | 55% | 69% | +$2,736 | -$0 | 0.0% | $69,367 (vs do-nothing $-623) |
| $766 | 25d | 18 Sep 2026 | $9.29 | 11/12 | $12,263 | $14,099 | 55% | 69% | +$2,773 | -$0 | 0.0% | $73,477 (vs do-nothing +$3,487) |
| $765 | 10d | 3 Sep 2026 | $5.60 | 7/12 | $11,760 | $20,940 | 55% | 69% | +$2,953 | -$0 | 0.0% | $69,626 (vs do-nothing $-364) |
| $765 | 11d | 4 Sep 2026 | $6.23 | 7/12 | $11,894 | $21,074 | 54% | 69% | +$2,710 | -$0 | 0.0% | $70,067 (vs do-nothing +$77) |
| $765 | 18d | 11 Sep 2026 | $8.16 | 9/12 | $12,240 | $17,748 | 54% | 69% | +$3,431 | -$0 | 0.0% | $71,826 (vs do-nothing +$1,836) |
| $765 | 25d | 18 Sep 2026 | $9.86 | 10/12 | $11,832 | $15,504 | 53% | 68% | +$2,568 | -$0 | 0.0% | $73,730 (vs do-nothing +$3,740) |
| $764 | 4d | 28 Aug 2026 | $4.41 | 4/12 | $13,230 | $27,918 | 53% | 71% | +$4,700 | -$0 | 0.0% | $69,306 (vs do-nothing $-684) |
| $764 | 7d | 31 Aug 2026 | $5.00 | 6/12 | $12,857 | $23,873 | 52% | 68% | +$2,957 | -$0 | 0.0% | $69,318 (vs do-nothing $-672) |
| $764 | 9d | 2 Sep 2026 | $5.78 | 6/12 | $11,560 | $22,576 | 52% | 68% | +$2,391 | -$0 | 0.0% | $69,786 (vs do-nothing $-204) |
| $764 | 10d | 3 Sep 2026 | $6.12 | 7/12 | $12,852 | $22,032 | 52% | 68% | +$3,074 | -$0 | 0.0% | $69,990 (vs do-nothing +$0) |
| $764 | 11d | 4 Sep 2026 | $6.80 | 7/12 | $12,982 | $22,162 | 52% | 67% | +$2,763 | -$0 | 0.0% | $70,466 (vs do-nothing +$476) |
| $764 | 18d | 11 Sep 2026 | $8.74 | 8/12 | $11,653 | $18,997 | 52% | 69% | +$3,197 | -$0 | 0.0% | $72,086 (vs do-nothing +$2,096) |
| $764 | 25d | 18 Sep 2026 | $10.45 | 10/12 | $12,540 | $16,212 | 52% | 67% | +$2,613 | -$0 | 0.0% | $74,320 (vs do-nothing +$4,330) |
| $763 | 25d | 18 Sep 2026 | $11.06 | 9/12 | $11,945 | $17,453 | 50% | 67% | +$2,386 | -$0 | 0.0% | $74,436 (vs do-nothing +$4,446) |
| $763 | 18d | 11 Sep 2026 | $9.35 | 8/12 | $12,467 | $19,811 | 50% | 68% | +$3,352 | -$0 | 0.0% | $72,574 (vs do-nothing +$2,584) |
| $763 | 11d | 4 Sep 2026 | $7.39 | 6/12 | $12,093 | $23,109 | 49% | 66% | +$2,391 | -$0 | 0.0% | $70,752 (vs do-nothing +$762) |
| $763 | 10d | 3 Sep 2026 | $6.71 | 6/12 | $12,078 | $23,094 | 49% | 67% | +$2,808 | -$0 | 0.0% | $70,344 (vs do-nothing +$354) |
| $763 | 9d | 2 Sep 2026 | $6.33 | 6/12 | $12,660 | $23,676 | 49% | 66% | +$2,372 | -$0 | 0.0% | $70,116 (vs do-nothing +$126) |
| $763 | 7d | 31 Aug 2026 | $5.57 | 5/12 | $11,936 | $24,788 | 49% | 67% | +$2,627 | -$0 | 0.0% | $69,715 (vs do-nothing $-275) |
| $762 | 25d | 18 Sep 2026 | $11.68 | 9/12 | $12,614 | $18,122 | 48% | 66% | +$2,411 | -$0 | 0.0% | $74,994 (vs do-nothing +$5,004) |
| $763 | 4d | 28 Aug 2026 | $4.98 | 4/12 | $14,940 | $29,628 | 48% | 69% | +$4,929 | -$0 | 0.0% | $69,534 (vs do-nothing $-456) |
| $762 | 18d | 11 Sep 2026 | $9.84 | 7/12 | $11,480 | $20,660 | 48% | 67% | +$2,900 | -$0 | 0.0% | $72,594 (vs do-nothing +$2,604) |
| $762 | 11d | 4 Sep 2026 | $7.92 | 6/12 | $12,960 | $23,976 | 47% | 65% | +$2,342 | -$0 | 0.0% | $71,070 (vs do-nothing +$1,080) |
| $761 | 25d | 18 Sep 2026 | $12.33 | 8/12 | $11,837 | $19,181 | 47% | 65% | +$2,185 | -$0 | 0.0% | $74,958 (vs do-nothing +$4,968) |
| $762 | 10d | 3 Sep 2026 | $7.30 | 6/12 | $13,140 | $24,156 | 47% | 65% | +$2,206 | -$0 | 0.0% | $70,698 (vs do-nothing +$708) |
| $762 | 9d | 2 Sep 2026 | $6.94 | 5/12 | $11,567 | $24,419 | 47% | 65% | +$2,010 | -$0 | 0.0% | $70,400 (vs do-nothing +$410) |
| $762 | 7d | 31 Aug 2026 | $6.08 | 5/12 | $13,029 | $25,881 | 46% | 65% | +$2,578 | -$0 | 0.0% | $69,970 (vs do-nothing $-20) |
| $761 | 18d | 11 Sep 2026 | $10.48 | 7/12 | $12,227 | $21,407 | 46% | 67% | +$3,015 | -$0 | 0.0% | $73,042 (vs do-nothing +$3,052) |
| $760 | 25d | 18 Sep 2026 | $12.92 | 8/12 | $12,403 | $19,747 | 45% | 65% | +$2,152 | -$0 | 0.0% | $75,430 (vs do-nothing +$5,440) |
| $761 | 11d | 4 Sep 2026 | $8.54 | 5/12 | $11,645 | $24,497 | 45% | 65% | +$1,953 | -$0 | 0.0% | $71,200 (vs do-nothing +$1,210) |
| $761 | 10d | 3 Sep 2026 | $7.95 | 5/12 | $11,925 | $24,777 | 44% | 64% | +$1,880 | -$0 | 0.0% | $70,905 (vs do-nothing +$915) |
| $762 | 4d | 28 Aug 2026 | $5.54 | 3/12 | $12,465 | $28,989 | 44% | 68% | +$3,731 | -$0 | 0.0% | $69,816 (vs do-nothing $-174) |
| $759 | 25d | 18 Sep 2026 | $13.57 | 8/12 | $13,027 | $20,371 | 44% | 64% | +$2,159 | -$0 | 0.0% | $75,950 (vs do-nothing +$5,960) |
| $761 | 9d | 2 Sep 2026 | $7.57 | 5/12 | $12,617 | $25,469 | 44% | 64% | +$2,024 | -$0 | 0.0% | $70,715 (vs do-nothing +$725) |
| $760 | 18d | 11 Sep 2026 | $11.20 | 7/12 | $13,067 | $22,247 | 44% | 66% | +$3,195 | -$0 | 0.0% | $73,546 (vs do-nothing +$3,556) |
| $760 | 11d | 4 Sep 2026 | $9.19 | 5/12 | $12,532 | $25,384 | 43% | 64% | +$1,958 | -$0 | 0.0% | $71,525 (vs do-nothing +$1,535) |
| $758 | 25d | 18 Sep 2026 | $14.22 | 7/12 | $11,945 | $21,125 | 43% | 64% | +$1,869 | -$0 | 0.0% | $75,660 (vs do-nothing +$5,670) |
| $761 | 7d | 31 Aug 2026 | $6.74 | 4/12 | $11,554 | $26,242 | 42% | 64% | +$2,215 | -$0 | 0.0% | $70,238 (vs do-nothing +$248) |
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.