12 contracts (1,200 sh) | BE SS: $764.00 | CC-SS: $696.18 (banked floor $692.44) | IV: LOW | Accounts: Neville:0865
| Max Loss | $148,800 | (ND $124.00 + SW $0) x 1200 |
| Normal income ref | $16,534/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 | $63,168 | fortress legs from IBKR |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (12 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$771 | 28 Aug 2026 | 16d left | +$2.37/sh | +$2,849 cycle +$7,745 [+$2,293…+$2,772] · 100% credit | 67% surv 51% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$775 | 31 Aug 2026 | 18d left | +$0.72/sh | +$858 cycle +$5,754 [-$192…+$573] · 61% credit | 71% surv 59% |
| Max even-money escape in the band | ~$776 | 31 Aug 2026 | 18d left | +$0.22/sh | +$266 cycle +$5,162 [-$879…-$77] · 23% credit | 72% surv 61% |
| Up-and-out for even (raise the cap, free) | ~$775 | 28 Aug 2026 | 16d left | +$0.07/sh | +$84 cycle +$4,980 [-$867…-$210] · 18% credit | 71% surv 59% |
| Safety roll (pay small debit, max POP) | ~$788 | 31 Aug 2026 | 18d left | -$3.88/sh | -$4,651 cycle +$245 [-$7,067…-$5,425] | 85% surv 82% |
| budget: banked $4,896 debit $4,651 (95% used ≈ 2.3 wk of income) → whole cycle still +$245 cash · rolled 12 ct earn ≈ $4,517/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) | ~$769 | 10 Aug 2026 | 4d left | +$0.98/sh | +$1,177 cycle +$2,257 [+$859…+$1,432] · 99% credit | 68% surv 50% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$782 | 31 Aug 2026 | 26d left | +$2.08/sh | +$2,496 cycle +$3,576 [+$1,101…+$2,530] · 89% credit | 78% surv 72% |
| Up-and-out for even (raise the cap, free) | ~$770 | 10 Aug 2026 | 4d left | +$0.36/sh | +$430 cycle +$1,510 [-$399…+$477] · 53% credit | 68% surv 56% |
| Max even-money escape in the band | ~$789 | 31 Aug 2026 | 26d left | +$0.16/sh | +$196 cycle +$1,276 [-$1,597…+$92] · 28% credit | 85% surv 82% |
| Safety roll (pay small debit, max POP) | ~$795 | 31 Aug 2026 | 26d left | -$0.89/sh | -$1,066 cycle +$14 [-$3,152…-$1,252] · 0% credit | 89% surv 88% |
| budget: banked $1,080 debit $1,066 (99% used ≈ 0.4 wk of income) → whole cycle still +$14 cash · rolled 12 ct earn ≈ $2,278/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) | ~$779 | 17 Aug 2026 | 8d left | +$0.50/sh | +$595 cycle +$1,519 [+$380…+$1,265] · 97% credit | 67% surv 50% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$787 | 31 Aug 2026 | 22d left | +$0.96/sh | +$1,157 cycle +$2,081 [+$260…+$1,912] · 82% credit | 75% surv 66% |
| Max even-money escape in the band | ~$789 | 31 Aug 2026 | 22d left | +$0.16/sh | +$191 cycle +$1,115 [-$847…+$907] · 49% credit | 77% surv 69% |
| Safety roll (pay small debit, max POP) | ~$791 | 31 Aug 2026 | 22d left | -$0.55/sh | -$659 cycle +$265 [-$1,860…+$58] · 25% credit | 79% surv 73% |
| budget: banked $924 debit $659 (71% used ≈ 1.0 wk of income) → whole cycle still +$265 cash · rolled 12 ct earn ≈ $6,603/mo while parked; 0 ct free to re-sell | ||||||
Every eligible strike x expiry in the 3-45 DTE band (11 expiries scanned, 229 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: 0.828 (IBKR) | Recovery@SS: +$0 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $69,264
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $770 | 3d | 7 Aug 2026 | $0.73 | 12/12 | $8,760 | $8,760 | 86% | 88% | +$4,621 | -$0 | 0.0% | $64,044 (vs do-nothing $-5,220) |
| $769 | 3d | 7 Aug 2026 | $0.90 | 10/12 | $9,000 | $12,048 | 82% | 85% | +$4,358 | -$0 | 0.0% | $65,084 (vs do-nothing $-4,180) |
| $768 | 3d | 7 Aug 2026 | $1.11 | 8/12 | $8,880 | $14,976 | 79% | 83% | +$3,947 | -$0 | 0.0% | $66,088 (vs do-nothing $-3,176) |
| $770 | 8d | 12 Aug 2026 | $1.85 | 12/12 | $8,325 | $8,325 | 76% | 81% | +$3,202 | -$0 | 0.0% | $65,388 (vs do-nothing $-3,876) |
| $769 | 7d | 11 Aug 2026 | $1.64 | 12/12 | $8,434 | $8,434 | 76% | 81% | +$3,296 | -$0 | 0.0% | $65,136 (vs do-nothing $-4,128) |
| $771 | 10d | 14 Aug 2026 | $2.30 | 12/12 | $8,280 | $8,280 | 75% | 80% | +$3,110 | -$0 | 0.0% | $65,928 (vs do-nothing $-3,336) |
| $767 | 3d | 7 Aug 2026 | $1.38 | 6/12 | $8,280 | $17,424 | 75% | 80% | +$3,426 | -$0 | 0.0% | $67,044 (vs do-nothing $-2,220) |
| $768 | 6d | 10 Aug 2026 | $1.58 | 11/12 | $8,690 | $10,214 | 75% | 80% | +$3,272 | -$0 | 0.0% | $65,414 (vs do-nothing $-3,850) |
| $770 | 9d | 13 Aug 2026 | $2.18 | 12/12 | $8,720 | $8,720 | 74% | 80% | +$3,160 | -$0 | 0.0% | $65,784 (vs do-nothing $-3,480) |
| $769 | 8d | 12 Aug 2026 | $2.14 | 11/12 | $8,828 | $10,352 | 73% | 79% | +$3,181 | -$0 | 0.0% | $66,030 (vs do-nothing $-3,234) |
| $768 | 7d | 11 Aug 2026 | $1.93 | 10/12 | $8,271 | $11,319 | 73% | 79% | +$3,002 | -$0 | 0.0% | $66,114 (vs do-nothing $-3,150) |
| $770 | 10d | 14 Aug 2026 | $2.61 | 11/12 | $8,613 | $10,137 | 73% | 79% | +$3,069 | -$0 | 0.0% | $66,547 (vs do-nothing $-2,717) |
| $769 | 9d | 13 Aug 2026 | $2.48 | 11/12 | $9,093 | $10,617 | 72% | 78% | +$3,076 | -$0 | 0.0% | $66,404 (vs do-nothing $-2,860) |
Showing the 60 next-safest rows of 216.
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $767 | 6d | 10 Aug 2026 | $1.88 | 9/12 | $8,460 | $13,032 | 72% | 78% | +$3,068 | -$0 | 0.0% | $66,384 (vs do-nothing $-2,880) |
| $770 | 13d | 17 Aug 2026 | $3.05 | 12/12 | $8,446 | $8,446 | 71% | 78% | +$2,902 | -$0 | 0.0% | $66,828 (vs do-nothing $-2,436) |
| $766 | 3d | 7 Aug 2026 | $1.67 | 5/12 | $8,350 | $19,018 | 71% | 78% | +$3,091 | -$0 | 0.0% | $67,559 (vs do-nothing $-1,705) |
| $768 | 8d | 12 Aug 2026 | $2.46 | 9/12 | $8,302 | $12,874 | 70% | 77% | +$2,786 | -$0 | 0.0% | $66,906 (vs do-nothing $-2,358) |
| $770 | 14d | 18 Aug 2026 | $3.36 | 12/12 | $8,640 | $8,640 | 70% | 77% | +$2,895 | -$0 | 0.0% | $67,200 (vs do-nothing $-2,064) |
| $769 | 10d | 14 Aug 2026 | $2.94 | 10/12 | $8,820 | $11,868 | 70% | 77% | +$2,958 | -$0 | 0.0% | $67,124 (vs do-nothing $-2,140) |
| $771 | 17d | 21 Aug 2026 | $4.08 | 12/12 | $8,640 | $8,640 | 70% | 77% | +$3,147 | -$0 | 0.0% | $68,064 (vs do-nothing $-1,200) |
| $767 | 7d | 11 Aug 2026 | $2.26 | 9/12 | $8,717 | $13,289 | 70% | 77% | +$2,916 | -$0 | 0.0% | $66,726 (vs do-nothing $-2,538) |
| $768 | 9d | 13 Aug 2026 | $2.84 | 9/12 | $8,520 | $13,092 | 69% | 76% | +$2,738 | -$0 | 0.0% | $67,248 (vs do-nothing $-2,016) |
| $770 | 17d | 21 Aug 2026 | $4.46 | 11/12 | $8,658 | $10,182 | 68% | 76% | +$2,920 | -$0 | 0.0% | $68,582 (vs do-nothing $-682) |
| $766 | 6d | 10 Aug 2026 | $2.22 | 8/12 | $8,880 | $14,976 | 68% | 76% | +$2,823 | -$0 | 0.0% | $66,976 (vs do-nothing $-2,288) |
| $768 | 10d | 14 Aug 2026 | $3.31 | 9/12 | $8,937 | $13,509 | 68% | 76% | +$2,833 | -$0 | 0.0% | $67,671 (vs do-nothing $-1,593) |
| $772 | 24d | 28 Aug 2026 | $5.77 | 12/12 | $8,655 | $8,655 | 68% | 76% | +$2,905 | -$0 | 0.0% | $70,092 (vs do-nothing +$828) |
| $767 | 8d | 12 Aug 2026 | $2.81 | 8/12 | $8,430 | $14,526 | 67% | 75% | +$2,615 | -$0 | 0.0% | $67,448 (vs do-nothing $-1,816) |
| $772 | 27d | 31 Aug 2026 | $6.23 | 12/12 | $8,307 | $8,307 | 67% | 75% | +$2,776 | -$0 | 0.0% | $70,644 (vs do-nothing +$1,380) |
| $765 | 3d | 7 Aug 2026 | $2.03 | 5/12 | $10,150 | $20,818 | 66% | 75% | +$3,390 | -$0 | 0.0% | $67,739 (vs do-nothing $-1,525) |
| $767 | 9d | 13 Aug 2026 | $3.20 | 8/12 | $8,533 | $14,629 | 66% | 75% | +$2,531 | -$0 | 0.0% | $67,760 (vs do-nothing $-1,504) |
| $766 | 7d | 11 Aug 2026 | $2.62 | 8/12 | $8,983 | $15,079 | 66% | 75% | +$2,726 | -$0 | 0.0% | $67,296 (vs do-nothing $-1,968) |
| $771 | 24d | 28 Aug 2026 | $6.18 | 11/12 | $8,498 | $10,022 | 66% | 75% | +$2,756 | -$0 | 0.0% | $70,474 (vs do-nothing +$1,210) |
| $769 | 17d | 21 Aug 2026 | $4.87 | 10/12 | $8,594 | $11,642 | 66% | 75% | +$2,764 | -$0 | 0.0% | $69,054 (vs do-nothing $-210) |
| $771 | 27d | 31 Aug 2026 | $6.65 | 12/12 | $8,867 | $8,867 | 65% | 75% | +$2,868 | -$0 | 0.0% | $71,148 (vs do-nothing +$1,884) |
| $767 | 10d | 14 Aug 2026 | $3.70 | 8/12 | $8,880 | $14,976 | 65% | 74% | +$2,637 | -$0 | 0.0% | $68,160 (vs do-nothing $-1,104) |
| $770 | 24d | 28 Aug 2026 | $6.61 | 11/12 | $9,089 | $10,613 | 64% | 74% | +$2,848 | -$0 | 0.0% | $70,947 (vs do-nothing +$1,683) |
| $766 | 8d | 12 Aug 2026 | $3.20 | 7/12 | $8,400 | $16,020 | 64% | 74% | +$2,407 | -$0 | 0.0% | $67,948 (vs do-nothing $-1,316) |
| $768 | 17d | 21 Aug 2026 | $5.28 | 9/12 | $8,386 | $12,958 | 64% | 74% | +$2,642 | -$0 | 0.0% | $69,444 (vs do-nothing +$180) |
| $770 | 27d | 31 Aug 2026 | $7.09 | 11/12 | $8,666 | $10,190 | 64% | 74% | +$2,711 | -$0 | 0.0% | $71,475 (vs do-nothing +$2,211) |
| $766 | 9d | 13 Aug 2026 | $3.59 | 7/12 | $8,377 | $15,997 | 63% | 73% | +$2,275 | -$0 | 0.0% | $68,221 (vs do-nothing $-1,043) |
| $769 | 24d | 28 Aug 2026 | $7.06 | 10/12 | $8,825 | $11,873 | 63% | 73% | +$2,669 | -$0 | 0.0% | $71,244 (vs do-nothing +$1,980) |
| $765 | 7d | 11 Aug 2026 | $3.03 | 7/12 | $9,090 | $16,710 | 62% | 73% | +$2,515 | -$0 | 0.0% | $67,829 (vs do-nothing $-1,435) |
| $766 | 10d | 14 Aug 2026 | $4.13 | 7/12 | $8,673 | $16,293 | 62% | 73% | +$2,422 | -$0 | 0.0% | $68,599 (vs do-nothing $-665) |
| $769 | 27d | 31 Aug 2026 | $7.54 | 10/12 | $8,378 | $11,426 | 62% | 73% | +$2,527 | -$0 | 0.0% | $71,724 (vs do-nothing +$2,460) |
| $765 | 6d | 10 Aug 2026 | $2.60 | 7/12 | $9,100 | $16,720 | 62% | 70% | +$922 | -$0 | 0.0% | $67,528 (vs do-nothing $-1,736) |
| $767 | 17d | 21 Aug 2026 | $5.74 | 9/12 | $9,116 | $13,688 | 62% | 73% | +$2,752 | -$0 | 0.0% | $69,858 (vs do-nothing +$594) |
| $764 | 3d | 7 Aug 2026 | $2.43 | 4/12 | $9,720 | $21,912 | 61% | 72% | +$2,877 | -$0 | 0.0% | $68,204 (vs do-nothing $-1,060) |
| $768 | 24d | 28 Aug 2026 | $7.53 | 9/12 | $8,471 | $13,043 | 61% | 72% | +$2,472 | -$0 | 0.0% | $71,469 (vs do-nothing +$2,205) |
| $765 | 8d | 12 Aug 2026 | $3.64 | 7/12 | $9,555 | $17,175 | 61% | 72% | +$2,543 | -$0 | 0.0% | $68,256 (vs do-nothing $-1,008) |
| $768 | 27d | 31 Aug 2026 | $8.00 | 10/12 | $8,889 | $11,937 | 61% | 72% | +$2,576 | -$0 | 0.0% | $72,184 (vs do-nothing +$2,920) |
| $765 | 9d | 13 Aug 2026 | $4.05 | 7/12 | $9,450 | $17,070 | 60% | 71% | +$2,404 | -$0 | 0.0% | $68,543 (vs do-nothing $-721) |
| $764 | 6d | 10 Aug 2026 | $3.03 | 6/12 | $9,090 | $18,234 | 60% | 71% | +$2,478 | -$0 | 0.0% | $68,034 (vs do-nothing $-1,230) |
| $766 | 17d | 21 Aug 2026 | $6.19 | 8/12 | $8,739 | $14,835 | 59% | 71% | +$2,412 | -$0 | 0.0% | $70,152 (vs do-nothing +$888) |
| $765 | 10d | 14 Aug 2026 | $4.59 | 7/12 | $9,639 | $17,259 | 59% | 71% | +$2,522 | -$0 | 0.0% | $68,921 (vs do-nothing $-343) |
| $767 | 24d | 28 Aug 2026 | $7.99 | 9/12 | $8,989 | $13,561 | 59% | 72% | +$2,505 | -$0 | 0.0% | $71,883 (vs do-nothing +$2,619) |
| $767 | 27d | 31 Aug 2026 | $8.49 | 9/12 | $8,490 | $13,062 | 59% | 71% | +$2,371 | -$0 | 0.0% | $72,333 (vs do-nothing +$3,069) |
| $765 | 13d | 17 Aug 2026 | $5.11 | 8/12 | $9,434 | $15,530 | 59% | 71% | +$2,392 | -$0 | 0.0% | $69,288 (vs do-nothing +$24) |
| $764 | 7d | 11 Aug 2026 | $3.48 | 6/12 | $8,949 | $18,093 | 59% | 71% | +$2,253 | -$0 | 0.0% | $68,304 (vs do-nothing $-960) |
| $765 | 14d | 18 Aug 2026 | $5.48 | 8/12 | $9,394 | $15,490 | 58% | 71% | +$2,369 | -$0 | 0.0% | $69,584 (vs do-nothing +$320) |
| $764 | 8d | 12 Aug 2026 | $4.09 | 6/12 | $9,202 | $18,346 | 58% | 70% | +$2,220 | -$0 | 0.0% | $68,670 (vs do-nothing $-594) |
| $766 | 24d | 28 Aug 2026 | $8.50 | 8/12 | $8,500 | $14,596 | 58% | 71% | +$2,284 | -$0 | 0.0% | $72,000 (vs do-nothing +$2,736) |
| $766 | 27d | 31 Aug 2026 | $9.01 | 9/12 | $9,010 | $13,582 | 57% | 71% | +$2,433 | -$0 | 0.0% | $72,801 (vs do-nothing +$3,537) |
| $765 | 17d | 21 Aug 2026 | $6.72 | 7/12 | $8,301 | $15,921 | 57% | 70% | +$2,208 | -$0 | 0.0% | $70,412 (vs do-nothing +$1,148) |
| $764 | 9d | 13 Aug 2026 | $4.52 | 6/12 | $9,040 | $18,184 | 57% | 70% | +$2,114 | -$0 | 0.0% | $68,928 (vs do-nothing $-336) |
| $764 | 10d | 14 Aug 2026 | $5.08 | 6/12 | $9,144 | $18,288 | 57% | 70% | +$2,238 | -$0 | 0.0% | $69,264 (vs do-nothing +$0) |
| $763 | 3d | 7 Aug 2026 | $2.87 | 3/12 | $8,610 | $22,326 | 56% | 70% | +$2,165 | -$0 | 0.0% | $68,601 (vs do-nothing $-663) |
| $765 | 24d | 28 Aug 2026 | $9.03 | 8/12 | $9,030 | $15,126 | 56% | 70% | +$2,339 | -$0 | 0.0% | $72,424 (vs do-nothing +$3,160) |
| $765 | 27d | 31 Aug 2026 | $9.54 | 8/12 | $8,480 | $14,576 | 56% | 70% | +$2,207 | -$0 | 0.0% | $72,832 (vs do-nothing +$3,568) |
| $764 | 17d | 21 Aug 2026 | $7.23 | 7/12 | $8,931 | $16,551 | 55% | 70% | +$2,317 | -$0 | 0.0% | $70,769 (vs do-nothing +$1,505) |
| $763 | 7d | 11 Aug 2026 | $3.96 | 5/12 | $8,486 | $19,154 | 55% | 69% | +$1,923 | -$0 | 0.0% | $68,704 (vs do-nothing $-560) |
| $763 | 6d | 10 Aug 2026 | $3.52 | 5/12 | $8,800 | $19,468 | 55% | 67% | +$945 | -$0 | 0.0% | $68,484 (vs do-nothing $-780) |
| $763 | 8d | 12 Aug 2026 | $4.58 | 5/12 | $8,588 | $19,256 | 54% | 69% | +$1,877 | -$0 | 0.0% | $69,014 (vs do-nothing $-250) |
| $764 | 24d | 28 Aug 2026 | $9.57 | 7/12 | $8,374 | $15,994 | 54% | 69% | +$2,083 | -$0 | 0.0% | $72,407 (vs do-nothing +$3,143) |
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.