12 contracts (1,200 sh) | BE SS: $764.00 | CC-SS: $703.43 (banked floor $697.62) | IV: LOW | Accounts: Neville:0865
| Max Loss | $148,800 | (ND $124.00 + SW $0) x 1200 |
| Normal income ref | $18,334/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 | $53,688 | fortress legs from IBKR |
| 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%) | ~$771 | 2 Oct 2026 | 16d left | +$1.27/sh | +$1,524 cycle +$5,436 [+$344…+$1,264] · 88% credit | 69% surv 58% |
| Roll out (same strike, buy time) | ~$767 | 23 Sep 2026 | 7d left | +$0.13/sh | +$158 cycle +$4,070 [-$186…+$87] · 35% credit | 66% surv 50% |
| Max even-money escape in the band | ~$773 | 2 Oct 2026 | 16d left | +$0.28/sh | +$341 cycle +$4,253 [-$1,052…-$26] · 24% credit | 72% surv 61% |
| Safety roll (pay small debit, max POP) | ~$782 | 2 Oct 2026 | 16d left | -$3.06/sh | -$3,673 cycle +$239 [-$6,136…-$4,414] | 82% surv 78% |
| budget: banked $3,912 debit $3,673 (94% used ≈ 1.6 wk of income) → whole cycle still +$239 cash · rolled 12 ct earn ≈ $5,496/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) | ~$766 | 15 Sep 2026 | 3d left | +$0.69/sh | +$824 cycle +$2,240 [+$544…+$792] · 98% credit | 67% surv 50% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$775 | 2 Oct 2026 | 20d left | +$2.14/sh | +$2,566 cycle +$3,982 [+$921…+$2,554] · 88% credit | 74% surv 66% |
| Up-and-out for even (raise the cap, free) | ~$767 | 15 Sep 2026 | 3d left | +$0.23/sh | +$277 cycle +$1,693 [-$165…+$205] · 56% credit | 69% surv 54% |
| Max even-money escape in the band | ~$780 | 2 Oct 2026 | 20d left | +$0.25/sh | +$296 cycle +$1,712 [-$1,771…+$196] · 30% credit | 79% surv 74% |
| Safety roll (pay small debit, max POP) | ~$785 | 2 Oct 2026 | 20d left | -$1.13/sh | -$1,360 cycle +$56 [-$3,789…-$1,542] · 2% credit | 85% surv 82% |
| budget: banked $1,416 debit $1,360 (96% used ≈ 0.6 wk of income) → whole cycle still +$56 cash · rolled 12 ct earn ≈ $3,786/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 |
|---|---|---|---|---|---|---|
| Reliable up-and-out (highest cap still free ≥60%) | ~$781 | 30 Sep 2026 | 14d left | +$0.47/sh | +$566 cycle +$1,406 [-$263…+$1,186] · 62% credit | 70% surv 58% |
| Max even-money escape in the band | ~$783 | 2 Oct 2026 | 16d left | +$0.28/sh | +$336 cycle +$1,176 [-$628…+$913] · 48% credit | 72% surv 62% |
| Roll out (same strike, buy time) | ~$777 | 22 Sep 2026 | 6d left | -$0.07/sh | -$83 cycle +$757 [-$306…+$188] · 38% credit | 66% surv 50% |
| Safety roll (pay small debit, max POP) | ~$785 | 2 Oct 2026 | 16d left | -$0.62/sh | -$747 cycle +$93 [-$1,900…-$213] · 20% credit | 74% surv 66% |
| budget: banked $840 debit $747 (89% used ≈ 1.4 wk of income) → whole cycle still +$93 cash · rolled 12 ct earn ≈ $10,750/mo while parked; 0 ct free to re-sell | ||||||
Every eligible strike x expiry in the 4-45 DTE band (12 expiries scanned, 274 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: 0.841 (IBKR) | Recovery@SS: +$0 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $58,812
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $769 | 6d | 16 Sep 2026 | $1.56 | 12/12 | $9,360 | $9,360 | 81% | 84% | +$4,490 | -$0 | 0.0% | $55,560 (vs do-nothing $-3,252) |
| $766 | 4d | 14 Sep 2026 | $1.18 | 11/12 | $9,735 | $10,900 | 81% | 84% | +$4,735 | -$0 | 0.0% | $55,413 (vs do-nothing $-3,399) |
| $767 | 5d | 15 Sep 2026 | $1.34 | 12/12 | $9,648 | $9,648 | 81% | 84% | +$4,635 | -$0 | 0.0% | $55,296 (vs do-nothing $-3,516) |
| $769 | 7d | 17 Sep 2026 | $1.98 | 11/12 | $9,334 | $10,499 | 79% | 83% | +$4,167 | -$0 | 0.0% | $56,293 (vs do-nothing $-2,519) |
| $768 | 6d | 16 Sep 2026 | $1.84 | 10/12 | $9,200 | $11,529 | 79% | 83% | +$4,187 | -$0 | 0.0% | $56,382 (vs do-nothing $-2,430) |
| $766 | 5d | 15 Sep 2026 | $1.62 | 10/12 | $9,720 | $12,049 | 78% | 82% | +$4,367 | -$0 | 0.0% | $56,162 (vs do-nothing $-2,650) |
| $765 | 4d | 14 Sep 2026 | $1.46 | 9/12 | $9,855 | $13,349 | 78% | 82% | +$4,500 | -$0 | 0.0% | $56,283 (vs do-nothing $-2,529) |
| $769 | 8d | 18 Sep 2026 | $2.08 | 12/12 | $9,360 | $9,360 | 78% | 82% | +$3,592 | -$0 | 0.0% | $56,184 (vs do-nothing $-2,628) |
| $768 | 7d | 17 Sep 2026 | $2.28 | 10/12 | $9,771 | $12,101 | 76% | 81% | +$4,110 | -$0 | 0.0% | $56,822 (vs do-nothing $-1,990) |
| $767 | 6d | 16 Sep 2026 | $2.14 | 9/12 | $9,630 | $13,124 | 76% | 81% | +$4,114 | -$0 | 0.0% | $56,895 (vs do-nothing $-1,917) |
| $768 | 8d | 18 Sep 2026 | $2.39 | 11/12 | $9,859 | $11,023 | 75% | 80% | +$3,590 | -$0 | 0.0% | $56,744 (vs do-nothing $-2,068) |
| $765 | 5d | 15 Sep 2026 | $1.94 | 8/12 | $9,312 | $13,970 | 74% | 80% | +$3,899 | -$0 | 0.0% | $56,948 (vs do-nothing $-1,864) |
| $767 | 7d | 17 Sep 2026 | $2.62 | 9/12 | $10,106 | $13,599 | 74% | 80% | +$4,021 | -$0 | 0.0% | $57,327 (vs do-nothing $-1,485) |
Showing the 60 next-safest rows of 261.
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $764 | 4d | 14 Sep 2026 | $1.78 | 7/12 | $9,345 | $15,168 | 74% | 80% | +$3,930 | -$0 | 0.0% | $57,069 (vs do-nothing $-1,743) |
| $766 | 6d | 16 Sep 2026 | $2.49 | 8/12 | $9,960 | $14,618 | 73% | 79% | +$4,026 | -$0 | 0.0% | $57,388 (vs do-nothing $-1,424) |
| $767 | 8d | 18 Sep 2026 | $2.72 | 9/12 | $9,180 | $12,674 | 73% | 79% | +$3,139 | -$0 | 0.0% | $57,417 (vs do-nothing $-1,395) |
| $766 | 7d | 17 Sep 2026 | $2.99 | 8/12 | $10,251 | $14,910 | 71% | 78% | +$3,852 | -$0 | 0.0% | $57,788 (vs do-nothing $-1,024) |
| $764 | 5d | 15 Sep 2026 | $2.30 | 7/12 | $9,660 | $15,483 | 71% | 78% | +$3,751 | -$0 | 0.0% | $57,433 (vs do-nothing $-1,379) |
| $767 | 11d | 21 Sep 2026 | $3.04 | 12/12 | $9,949 | $9,949 | 71% | 77% | +$2,755 | -$0 | 0.0% | $57,336 (vs do-nothing $-1,476) |
| $765 | 6d | 16 Sep 2026 | $2.86 | 7/12 | $10,010 | $15,833 | 70% | 78% | +$3,789 | -$0 | 0.0% | $57,825 (vs do-nothing $-987) |
| $766 | 8d | 18 Sep 2026 | $3.09 | 8/12 | $9,270 | $13,928 | 70% | 77% | +$2,969 | -$0 | 0.0% | $57,868 (vs do-nothing $-944) |
| $767 | 12d | 22 Sep 2026 | $3.26 | 12/12 | $9,780 | $9,780 | 70% | 76% | +$2,525 | -$0 | 0.0% | $57,600 (vs do-nothing $-1,212) |
| $763 | 4d | 14 Sep 2026 | $2.14 | 6/12 | $9,630 | $16,617 | 70% | 77% | +$3,676 | -$0 | 0.0% | $57,534 (vs do-nothing $-1,278) |
| $767 | 13d | 23 Sep 2026 | $3.52 | 12/12 | $9,748 | $9,748 | 69% | 76% | +$2,426 | -$0 | 0.0% | $57,912 (vs do-nothing $-900) |
| $766 | 11d | 21 Sep 2026 | $3.42 | 10/12 | $9,327 | $11,656 | 69% | 76% | +$2,437 | -$0 | 0.0% | $57,962 (vs do-nothing $-850) |
| $765 | 7d | 17 Sep 2026 | $3.39 | 7/12 | $10,170 | $15,993 | 69% | 76% | +$3,600 | -$0 | 0.0% | $58,196 (vs do-nothing $-616) |
| $766 | 12d | 22 Sep 2026 | $3.65 | 11/12 | $10,038 | $11,202 | 68% | 75% | +$2,444 | -$0 | 0.0% | $58,130 (vs do-nothing $-682) |
| $767 | 15d | 25 Sep 2026 | $4.14 | 12/12 | $9,936 | $9,936 | 68% | 75% | +$2,321 | -$0 | 0.0% | $58,656 (vs do-nothing $-156) |
| $765 | 8d | 18 Sep 2026 | $3.49 | 8/12 | $10,470 | $15,128 | 68% | 75% | +$3,166 | -$0 | 0.0% | $58,188 (vs do-nothing $-624) |
| $763 | 5d | 15 Sep 2026 | $2.70 | 6/12 | $9,720 | $16,707 | 68% | 76% | +$3,486 | -$0 | 0.0% | $57,870 (vs do-nothing $-942) |
| $764 | 6d | 16 Sep 2026 | $3.27 | 6/12 | $9,810 | $16,797 | 67% | 76% | +$3,484 | -$0 | 0.0% | $58,212 (vs do-nothing $-600) |
| $766 | 13d | 23 Sep 2026 | $3.91 | 11/12 | $9,925 | $11,090 | 67% | 75% | +$2,320 | -$0 | 0.0% | $58,416 (vs do-nothing $-396) |
| $765 | 11d | 21 Sep 2026 | $3.83 | 9/12 | $9,401 | $12,895 | 66% | 74% | +$2,320 | -$0 | 0.0% | $58,416 (vs do-nothing $-396) |
| $764 | 7d | 17 Sep 2026 | $3.82 | 6/12 | $9,823 | $16,810 | 66% | 75% | +$3,271 | -$0 | 0.0% | $58,542 (vs do-nothing $-270) |
| $762 | 4d | 14 Sep 2026 | $2.55 | 5/12 | $9,562 | $17,714 | 66% | 75% | +$3,337 | -$0 | 0.0% | $57,952 (vs do-nothing $-860) |
| $767 | 20d | 30 Sep 2026 | $5.25 | 12/12 | $9,450 | $9,450 | 66% | 74% | +$2,242 | -$0 | 0.0% | $59,988 (vs do-nothing +$1,176) |
| $766 | 15d | 25 Sep 2026 | $4.56 | 11/12 | $10,032 | $11,197 | 66% | 74% | +$2,229 | -$0 | 0.0% | $59,131 (vs do-nothing +$319) |
| $765 | 12d | 22 Sep 2026 | $4.07 | 10/12 | $10,175 | $12,504 | 66% | 74% | +$2,340 | -$0 | 0.0% | $58,612 (vs do-nothing $-200) |
| $764 | 8d | 18 Sep 2026 | $3.92 | 7/12 | $10,290 | $16,113 | 65% | 74% | +$2,951 | -$0 | 0.0% | $58,567 (vs do-nothing $-245) |
| $765 | 13d | 23 Sep 2026 | $4.33 | 10/12 | $9,992 | $12,321 | 65% | 73% | +$2,199 | -$0 | 0.0% | $58,872 (vs do-nothing +$60) |
| $767 | 22d | 2 Oct 2026 | $5.99 | 12/12 | $9,802 | $9,802 | 65% | 73% | +$2,306 | -$0 | 0.0% | $60,876 (vs do-nothing +$2,064) |
| $763 | 6d | 16 Sep 2026 | $3.72 | 5/12 | $9,300 | $17,452 | 65% | 74% | +$3,108 | -$0 | 0.0% | $58,537 (vs do-nothing $-275) |
| $765 | 14d | 24 Sep 2026 | $4.61 | 10/12 | $9,879 | $12,208 | 64% | 73% | +$2,103 | -$0 | 0.0% | $59,152 (vs do-nothing +$340) |
| $766 | 20d | 30 Sep 2026 | $5.69 | 11/12 | $9,388 | $10,553 | 64% | 73% | +$2,114 | -$0 | 0.0% | $60,374 (vs do-nothing +$1,562) |
| $764 | 11d | 21 Sep 2026 | $4.27 | 8/12 | $9,316 | $13,975 | 64% | 73% | +$2,174 | -$0 | 0.0% | $58,812 (vs do-nothing +$0) |
| $762 | 5d | 15 Sep 2026 | $3.15 | 5/12 | $9,450 | $17,602 | 64% | 74% | +$3,068 | -$0 | 0.0% | $58,252 (vs do-nothing $-560) |
| $765 | 15d | 25 Sep 2026 | $4.99 | 10/12 | $9,980 | $12,309 | 64% | 73% | +$2,084 | -$0 | 0.0% | $59,532 (vs do-nothing +$720) |
| $764 | 12d | 22 Sep 2026 | $4.51 | 9/12 | $10,147 | $13,641 | 63% | 72% | +$2,190 | -$0 | 0.0% | $59,028 (vs do-nothing +$216) |
| $763 | 7d | 17 Sep 2026 | $4.29 | 5/12 | $9,193 | $17,345 | 63% | 73% | +$2,889 | -$0 | 0.0% | $58,822 (vs do-nothing +$10) |
| $766 | 22d | 2 Oct 2026 | $6.45 | 11/12 | $9,675 | $10,840 | 63% | 72% | +$2,185 | -$0 | 0.0% | $61,210 (vs do-nothing +$2,398) |
| $764 | 13d | 23 Sep 2026 | $4.76 | 9/12 | $9,886 | $13,380 | 63% | 72% | +$2,020 | -$0 | 0.0% | $59,253 (vs do-nothing +$441) |
| $763 | 8d | 18 Sep 2026 | $4.38 | 6/12 | $9,855 | $16,842 | 63% | 73% | +$2,650 | -$0 | 0.0% | $58,878 (vs do-nothing +$66) |
| $765 | 20d | 30 Sep 2026 | $6.15 | 10/12 | $9,225 | $11,554 | 62% | 72% | +$1,970 | -$0 | 0.0% | $60,692 (vs do-nothing +$1,880) |
| $764 | 15d | 25 Sep 2026 | $5.45 | 9/12 | $9,810 | $13,304 | 62% | 71% | +$1,935 | -$0 | 0.0% | $59,874 (vs do-nothing +$1,062) |
| $761 | 4d | 14 Sep 2026 | $3.01 | 5/12 | $11,288 | $19,439 | 62% | 73% | +$3,651 | -$0 | 0.0% | $58,182 (vs do-nothing $-630) |
| $762 | 6d | 16 Sep 2026 | $4.20 | 5/12 | $10,500 | $18,652 | 62% | 73% | +$3,286 | -$0 | 0.0% | $58,777 (vs do-nothing $-35) |
| $763 | 11d | 21 Sep 2026 | $4.75 | 8/12 | $10,364 | $15,022 | 62% | 72% | +$2,304 | -$0 | 0.0% | $59,196 (vs do-nothing +$384) |
| $765 | 22d | 2 Oct 2026 | $6.92 | 10/12 | $9,436 | $11,765 | 61% | 72% | +$2,036 | -$0 | 0.0% | $61,462 (vs do-nothing +$2,650) |
| $763 | 12d | 22 Sep 2026 | $4.98 | 8/12 | $9,960 | $14,618 | 61% | 71% | +$2,023 | -$0 | 0.0% | $59,380 (vs do-nothing +$568) |
| $763 | 13d | 23 Sep 2026 | $5.25 | 8/12 | $9,692 | $14,350 | 61% | 71% | +$1,889 | -$0 | 0.0% | $59,596 (vs do-nothing +$784) |
| $764 | 20d | 30 Sep 2026 | $6.63 | 10/12 | $9,945 | $12,274 | 60% | 71% | +$2,013 | -$0 | 0.0% | $61,172 (vs do-nothing +$2,360) |
| $762 | 7d | 17 Sep 2026 | $4.78 | 5/12 | $10,243 | $18,395 | 60% | 72% | +$3,019 | -$0 | 0.0% | $59,067 (vs do-nothing +$255) |
| $761 | 5d | 15 Sep 2026 | $3.63 | 5/12 | $10,890 | $19,042 | 60% | 72% | +$3,269 | -$0 | 0.0% | $58,492 (vs do-nothing $-320) |
| $762 | 8d | 18 Sep 2026 | $4.88 | 6/12 | $10,980 | $17,967 | 60% | 71% | +$2,832 | -$0 | 0.0% | $59,178 (vs do-nothing +$366) |
| $764 | 22d | 2 Oct 2026 | $7.42 | 10/12 | $10,118 | $12,447 | 60% | 71% | +$2,092 | -$0 | 0.0% | $61,962 (vs do-nothing +$3,150) |
| $763 | 15d | 25 Sep 2026 | $5.94 | 8/12 | $9,504 | $14,162 | 60% | 70% | +$1,778 | -$0 | 0.0% | $60,148 (vs do-nothing +$1,336) |
| $762 | 11d | 21 Sep 2026 | $5.24 | 7/12 | $10,004 | $15,826 | 59% | 70% | +$2,089 | -$0 | 0.0% | $59,491 (vs do-nothing +$679) |
| $762 | 12d | 22 Sep 2026 | $5.48 | 7/12 | $9,590 | $15,413 | 59% | 70% | +$1,838 | -$0 | 0.0% | $59,659 (vs do-nothing +$847) |
| $763 | 20d | 30 Sep 2026 | $7.14 | 9/12 | $9,639 | $13,133 | 59% | 70% | +$1,859 | -$0 | 0.0% | $61,395 (vs do-nothing +$2,583) |
| $761 | 6d | 16 Sep 2026 | $4.71 | 4/12 | $9,420 | $18,736 | 59% | 71% | +$2,753 | -$0 | 0.0% | $58,988 (vs do-nothing +$176) |
| $762 | 13d | 23 Sep 2026 | $5.74 | 7/12 | $9,272 | $15,095 | 58% | 70% | +$1,686 | -$0 | 0.0% | $59,841 (vs do-nothing +$1,029) |
| $763 | 22d | 2 Oct 2026 | $7.93 | 9/12 | $9,732 | $13,226 | 58% | 70% | +$1,909 | -$0 | 0.0% | $62,106 (vs do-nothing +$3,294) |
| $762 | 15d | 25 Sep 2026 | $6.44 | 8/12 | $10,304 | $14,962 | 58% | 69% | +$1,810 | -$0 | 0.0% | $60,548 (vs do-nothing +$1,736) |
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.