12 contracts (1,200 sh) | BE SS: $764.00 | CC-SS: $702.66 (banked floor $696.03) | IV: LOW | Accounts: Neville:0865
| Max Loss | $148,800 | (ND $124.00 + SW $0) x 1200 |
| Normal income ref | $20,083/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 | $59,592 | fortress legs from IBKR |
| 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) | ~$771 | 6 Oct 2026 | 3d left | +$0.64/sh | +$772 cycle +$2,164 [+$519…+$742] · 98% credit | 67% surv 50% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$778 | 15 Oct 2026 | 12d left | +$1.39/sh | +$1,669 cycle +$3,061 [+$457…+$1,658] · 84% credit | 75% surv 66% |
| Up-and-out for even (raise the cap, free) | ~$772 | 6 Oct 2026 | 3d left | +$0.28/sh | +$336 cycle +$1,728 [-$55…+$285] · 70% credit | 68% surv 53% |
| Max even-money escape in the band | ~$787 | 23 Oct 2026 | 20d left | +$0.19/sh | +$233 cycle +$1,625 [-$1,696…+$108] · 29% credit | 82% surv 77% |
| Safety roll (pay small debit, max POP) | ~$792 | 23 Oct 2026 | 20d left | -$1.05/sh | -$1,265 cycle +$127 [-$3,608…-$1,467] · 3% credit | 86% surv 84% |
| budget: banked $1,392 debit $1,265 (91% used ≈ 0.5 wk of income) → whole cycle still +$127 cash · rolled 12 ct earn ≈ $3,669/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%) | ~$785 | 16 Oct 2026 | 8d left | +$0.14/sh | +$163 cycle +$1,315 [-$92…+$559] · 67% credit | 69% surv 52% |
| Max even-money escape in the band | ~$789 | 23 Oct 2026 | 16d left | +$0.12/sh | +$140 cycle +$1,292 [-$449…+$1,025] · 56% credit | 73% surv 61% |
| Roll out (same strike, buy time) | ~$784 | 15 Oct 2026 | 8d left | -$0.20/sh | -$244 cycle +$908 [-$398…+$170] · 39% credit | 67% surv 50% |
| Safety roll (pay small debit, max POP) | ~$791 | 23 Oct 2026 | 16d left | -$0.85/sh | -$1,014 cycle +$138 [-$1,809…-$268] · 20% credit | 75% surv 65% |
| budget: banked $1,152 debit $1,014 (88% used ≈ 1.7 wk of income) → whole cycle still +$138 cash · rolled 12 ct earn ≈ $11,857/mo while parked; 0 ct free to re-sell | ||||||
Every eligible strike x expiry in the 4-45 DTE band (11 expiries scanned, 247 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: 0.856 (IBKR) | Recovery@SS: +$0 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $67,872
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $771 | 4d | 5 Oct 2026 | $1.16 | 12/12 | $10,440 | $10,440 | 81% | 84% | +$4,852 | -$0 | 0.0% | $60,984 (vs do-nothing $-6,888) |
| $772 | 6d | 7 Oct 2026 | $1.71 | 12/12 | $10,260 | $10,260 | 78% | 82% | +$4,383 | -$0 | 0.0% | $61,644 (vs do-nothing $-6,228) |
| $771 | 5d | 6 Oct 2026 | $1.58 | 11/12 | $10,428 | $12,310 | 77% | 82% | +$4,438 | -$0 | 0.0% | $62,020 (vs do-nothing $-5,852) |
| $770 | 4d | 5 Oct 2026 | $1.44 | 10/12 | $10,800 | $14,564 | 77% | 82% | +$4,662 | -$0 | 0.0% | $62,412 (vs do-nothing $-5,460) |
| $773 | 8d | 9 Oct 2026 | $2.32 | 12/12 | $10,440 | $10,440 | 76% | 81% | +$4,549 | -$0 | 0.0% | $62,376 (vs do-nothing $-5,496) |
| $772 | 7d | 8 Oct 2026 | $2.11 | 12/12 | $10,851 | $10,851 | 76% | 81% | +$4,640 | -$0 | 0.0% | $62,124 (vs do-nothing $-5,748) |
| $771 | 6d | 7 Oct 2026 | $2.01 | 10/12 | $10,050 | $13,814 | 75% | 80% | +$3,996 | -$0 | 0.0% | $62,982 (vs do-nothing $-4,890) |
| $770 | 5d | 6 Oct 2026 | $1.89 | 9/12 | $10,206 | $15,851 | 74% | 80% | +$4,022 | -$0 | 0.0% | $63,363 (vs do-nothing $-4,509) |
| $772 | 8d | 9 Oct 2026 | $2.64 | 11/12 | $10,890 | $12,772 | 74% | 80% | +$4,429 | -$0 | 0.0% | $63,186 (vs do-nothing $-4,686) |
| $769 | 4d | 5 Oct 2026 | $1.74 | 8/12 | $10,440 | $17,967 | 73% | 79% | +$4,083 | -$0 | 0.0% | $63,744 (vs do-nothing $-4,128) |
| $771 | 7d | 8 Oct 2026 | $2.44 | 10/12 | $10,457 | $14,221 | 73% | 79% | +$3,830 | -$0 | 0.0% | $63,412 (vs do-nothing $-4,460) |
| $772 | 11d | 12 Oct 2026 | $3.08 | 12/12 | $10,080 | $10,080 | 72% | 79% | +$3,887 | -$0 | 0.0% | $63,288 (vs do-nothing $-4,584) |
| $770 | 6d | 7 Oct 2026 | $2.35 | 9/12 | $10,575 | $16,220 | 72% | 78% | +$3,922 | -$0 | 0.0% | $63,777 (vs do-nothing $-4,095) |
Showing the 60 next-safest rows of 234.
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $773 | 13d | 14 Oct 2026 | $3.63 | 12/12 | $10,052 | $10,052 | 72% | 78% | +$3,920 | -$0 | 0.0% | $63,948 (vs do-nothing $-3,924) |
| $771 | 8d | 9 Oct 2026 | $3.01 | 9/12 | $10,159 | $15,804 | 71% | 78% | +$4,066 | -$0 | 0.0% | $64,371 (vs do-nothing $-3,501) |
| $772 | 12d | 13 Oct 2026 | $3.43 | 12/12 | $10,290 | $10,290 | 71% | 78% | +$3,811 | -$0 | 0.0% | $63,708 (vs do-nothing $-4,164) |
| $769 | 5d | 6 Oct 2026 | $2.24 | 8/12 | $10,752 | $18,279 | 71% | 78% | +$3,920 | -$0 | 0.0% | $64,144 (vs do-nothing $-3,728) |
| $770 | 7d | 8 Oct 2026 | $2.81 | 9/12 | $10,839 | $16,484 | 70% | 77% | +$3,897 | -$0 | 0.0% | $64,191 (vs do-nothing $-3,681) |
| $771 | 11d | 12 Oct 2026 | $3.46 | 11/12 | $10,380 | $12,262 | 70% | 77% | +$3,787 | -$0 | 0.0% | $64,088 (vs do-nothing $-3,784) |
| $773 | 15d | 16 Oct 2026 | $4.43 | 12/12 | $10,632 | $10,632 | 70% | 77% | +$3,881 | -$0 | 0.0% | $64,908 (vs do-nothing $-2,964) |
| $772 | 13d | 14 Oct 2026 | $4.02 | 11/12 | $10,205 | $12,086 | 70% | 77% | +$3,818 | -$0 | 0.0% | $64,704 (vs do-nothing $-3,168) |
| $768 | 4d | 5 Oct 2026 | $2.10 | 7/12 | $11,025 | $20,434 | 69% | 77% | +$3,972 | -$0 | 0.0% | $64,512 (vs do-nothing $-3,360) |
| $769 | 6d | 7 Oct 2026 | $2.72 | 8/12 | $10,880 | $18,407 | 69% | 76% | +$3,743 | -$0 | 0.0% | $64,528 (vs do-nothing $-3,344) |
| $770 | 8d | 9 Oct 2026 | $3.40 | 8/12 | $10,200 | $17,727 | 68% | 76% | +$3,690 | -$0 | 0.0% | $65,072 (vs do-nothing $-2,800) |
| $771 | 12d | 13 Oct 2026 | $3.83 | 11/12 | $10,532 | $12,414 | 68% | 76% | +$3,224 | -$0 | 0.0% | $64,495 (vs do-nothing $-3,377) |
| $772 | 15d | 16 Oct 2026 | $4.84 | 11/12 | $10,648 | $12,530 | 68% | 76% | +$3,713 | -$0 | 0.0% | $65,606 (vs do-nothing $-2,266) |
| $769 | 7d | 8 Oct 2026 | $3.20 | 8/12 | $10,971 | $18,499 | 67% | 76% | +$3,829 | -$0 | 0.0% | $64,912 (vs do-nothing $-2,960) |
| $771 | 13d | 14 Oct 2026 | $4.43 | 10/12 | $10,223 | $13,987 | 67% | 76% | +$3,596 | -$0 | 0.0% | $65,402 (vs do-nothing $-2,470) |
| $768 | 5d | 6 Oct 2026 | $2.63 | 7/12 | $11,046 | $20,455 | 67% | 76% | +$3,721 | -$0 | 0.0% | $64,883 (vs do-nothing $-2,989) |
| $770 | 11d | 12 Oct 2026 | $3.86 | 10/12 | $10,527 | $14,291 | 67% | 76% | +$3,610 | -$0 | 0.0% | $64,832 (vs do-nothing $-3,040) |
| $773 | 22d | 23 Oct 2026 | $6.14 | 12/12 | $10,047 | $10,047 | 67% | 76% | +$3,796 | -$0 | 0.0% | $66,960 (vs do-nothing $-912) |
| $770 | 12d | 13 Oct 2026 | $4.24 | 10/12 | $10,600 | $14,364 | 66% | 75% | +$3,520 | -$0 | 0.0% | $65,212 (vs do-nothing $-2,660) |
| $769 | 8d | 9 Oct 2026 | $3.81 | 8/12 | $11,430 | $18,957 | 66% | 75% | +$3,898 | -$0 | 0.0% | $65,400 (vs do-nothing $-2,472) |
| $771 | 15d | 16 Oct 2026 | $5.27 | 10/12 | $10,540 | $14,304 | 66% | 75% | +$3,517 | -$0 | 0.0% | $66,242 (vs do-nothing $-1,630) |
| $768 | 6d | 7 Oct 2026 | $3.13 | 7/12 | $10,955 | $20,364 | 65% | 75% | +$3,504 | -$0 | 0.0% | $65,233 (vs do-nothing $-2,639) |
| $772 | 22d | 23 Oct 2026 | $6.59 | 12/12 | $10,784 | $10,784 | 65% | 75% | +$4,020 | -$0 | 0.0% | $67,500 (vs do-nothing $-372) |
| $767 | 4d | 5 Oct 2026 | $2.50 | 6/12 | $11,250 | $22,541 | 65% | 75% | +$3,677 | -$0 | 0.0% | $65,232 (vs do-nothing $-2,640) |
| $770 | 13d | 14 Oct 2026 | $4.86 | 9/12 | $10,094 | $15,739 | 65% | 75% | +$3,508 | -$0 | 0.0% | $66,036 (vs do-nothing $-1,836) |
| $769 | 11d | 12 Oct 2026 | $4.30 | 9/12 | $10,555 | $16,200 | 65% | 74% | +$3,458 | -$0 | 0.0% | $65,532 (vs do-nothing $-2,340) |
| $770 | 14d | 15 Oct 2026 | $5.24 | 9/12 | $10,106 | $15,751 | 64% | 74% | +$3,318 | -$0 | 0.0% | $66,378 (vs do-nothing $-1,494) |
| $768 | 7d | 8 Oct 2026 | $3.63 | 7/12 | $10,890 | $20,299 | 64% | 74% | +$3,586 | -$0 | 0.0% | $65,583 (vs do-nothing $-2,289) |
| $769 | 12d | 13 Oct 2026 | $4.69 | 9/12 | $10,553 | $16,198 | 64% | 74% | +$3,328 | -$0 | 0.0% | $65,883 (vs do-nothing $-1,989) |
| $771 | 22d | 23 Oct 2026 | $7.06 | 11/12 | $10,590 | $12,472 | 64% | 75% | +$3,892 | -$0 | 0.0% | $68,048 (vs do-nothing +$176) |
| $770 | 15d | 16 Oct 2026 | $5.73 | 9/12 | $10,314 | $15,959 | 64% | 74% | +$3,297 | -$0 | 0.0% | $66,819 (vs do-nothing $-1,053) |
| $767 | 5d | 6 Oct 2026 | $3.05 | 6/12 | $10,980 | $22,271 | 64% | 74% | +$3,389 | -$0 | 0.0% | $65,562 (vs do-nothing $-2,310) |
| $768 | 8d | 9 Oct 2026 | $4.27 | 7/12 | $11,209 | $20,618 | 63% | 74% | +$3,712 | -$0 | 0.0% | $66,031 (vs do-nothing $-1,841) |
| $769 | 13d | 14 Oct 2026 | $5.32 | 9/12 | $11,049 | $16,695 | 63% | 73% | +$3,547 | -$0 | 0.0% | $66,450 (vs do-nothing $-1,422) |
| $767 | 6d | 7 Oct 2026 | $3.58 | 6/12 | $10,740 | $22,031 | 62% | 73% | +$3,198 | -$0 | 0.0% | $65,880 (vs do-nothing $-1,992) |
| $770 | 22d | 23 Oct 2026 | $7.55 | 10/12 | $10,295 | $14,059 | 62% | 74% | +$3,728 | -$0 | 0.0% | $68,522 (vs do-nothing +$650) |
| $768 | 11d | 12 Oct 2026 | $4.77 | 8/12 | $10,407 | $17,935 | 62% | 73% | +$3,231 | -$0 | 0.0% | $66,168 (vs do-nothing $-1,704) |
| $769 | 15d | 16 Oct 2026 | $6.21 | 9/12 | $11,178 | $16,823 | 62% | 73% | +$3,411 | -$0 | 0.0% | $67,251 (vs do-nothing $-621) |
| $767 | 7d | 8 Oct 2026 | $4.09 | 6/12 | $10,517 | $21,808 | 62% | 73% | +$3,452 | -$0 | 0.0% | $66,186 (vs do-nothing $-1,686) |
| $768 | 12d | 13 Oct 2026 | $5.16 | 8/12 | $10,320 | $17,847 | 61% | 72% | +$3,025 | -$0 | 0.0% | $66,480 (vs do-nothing $-1,392) |
| $766 | 4d | 5 Oct 2026 | $2.94 | 5/12 | $11,025 | $24,198 | 61% | 72% | +$3,275 | -$0 | 0.0% | $65,892 (vs do-nothing $-1,980) |
| $768 | 13d | 14 Oct 2026 | $5.80 | 8/12 | $10,708 | $18,235 | 61% | 73% | +$3,568 | -$0 | 0.0% | $66,992 (vs do-nothing $-880) |
| $769 | 22d | 23 Oct 2026 | $8.06 | 10/12 | $10,991 | $14,755 | 60% | 73% | +$3,918 | -$0 | 0.0% | $69,032 (vs do-nothing +$1,160) |
| $767 | 8d | 9 Oct 2026 | $4.76 | 6/12 | $10,710 | $22,001 | 60% | 72% | +$3,216 | -$0 | 0.0% | $66,588 (vs do-nothing $-1,284) |
| $766 | 5d | 6 Oct 2026 | $3.52 | 5/12 | $10,560 | $23,733 | 60% | 72% | +$3,006 | -$0 | 0.0% | $66,182 (vs do-nothing $-1,690) |
| $768 | 15d | 16 Oct 2026 | $6.71 | 8/12 | $10,736 | $18,263 | 60% | 72% | +$3,127 | -$0 | 0.0% | $67,720 (vs do-nothing $-152) |
| $767 | 11d | 12 Oct 2026 | $5.26 | 7/12 | $10,042 | $19,451 | 59% | 72% | +$2,883 | -$0 | 0.0% | $66,724 (vs do-nothing $-1,148) |
| $767 | 12d | 13 Oct 2026 | $5.66 | 8/12 | $11,320 | $18,847 | 59% | 71% | +$3,177 | -$0 | 0.0% | $66,880 (vs do-nothing $-992) |
| $766 | 6d | 7 Oct 2026 | $4.06 | 5/12 | $10,150 | $23,323 | 59% | 71% | +$2,800 | -$0 | 0.0% | $66,452 (vs do-nothing $-1,420) |
| $768 | 22d | 23 Oct 2026 | $8.59 | 9/12 | $10,542 | $16,188 | 59% | 72% | +$3,699 | -$0 | 0.0% | $69,393 (vs do-nothing +$1,521) |
| $767 | 13d | 14 Oct 2026 | $6.31 | 7/12 | $10,193 | $19,602 | 58% | 71% | +$2,858 | -$0 | 0.0% | $67,459 (vs do-nothing $-413) |
| $766 | 7d | 8 Oct 2026 | $4.58 | 6/12 | $11,777 | $23,068 | 58% | 71% | +$3,367 | -$0 | 0.0% | $66,480 (vs do-nothing $-1,392) |
| $767 | 15d | 16 Oct 2026 | $7.23 | 7/12 | $10,122 | $19,531 | 58% | 71% | +$2,833 | -$0 | 0.0% | $68,103 (vs do-nothing +$231) |
| $766 | 8d | 9 Oct 2026 | $5.27 | 6/12 | $11,858 | $23,148 | 58% | 71% | +$3,431 | -$0 | 0.0% | $66,894 (vs do-nothing $-978) |
| $765 | 4d | 5 Oct 2026 | $3.42 | 4/12 | $10,260 | $25,315 | 57% | 70% | +$2,761 | -$0 | 0.0% | $66,480 (vs do-nothing $-1,392) |
| $766 | 11d | 12 Oct 2026 | $5.79 | 7/12 | $11,054 | $20,463 | 57% | 70% | +$3,047 | -$0 | 0.0% | $67,095 (vs do-nothing $-777) |
| $767 | 22d | 23 Oct 2026 | $9.14 | 9/12 | $11,217 | $16,863 | 57% | 72% | +$3,871 | -$0 | 0.0% | $69,888 (vs do-nothing +$2,016) |
| $766 | 12d | 13 Oct 2026 | $6.20 | 7/12 | $10,850 | $20,259 | 57% | 70% | +$2,920 | -$0 | 0.0% | $67,382 (vs do-nothing $-490) |
| $765 | 5d | 6 Oct 2026 | $4.02 | 5/12 | $12,060 | $25,233 | 56% | 70% | +$3,142 | -$0 | 0.0% | $66,432 (vs do-nothing $-1,440) |
| $766 | 13d | 14 Oct 2026 | $6.85 | 7/12 | $11,065 | $20,474 | 56% | 70% | +$2,992 | -$0 | 0.0% | $67,837 (vs do-nothing $-35) |
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.