5 contracts (500 sh) | BE SS: $267.92 | CC-SS: $270.27 (banked floor $268.47) | IV: MEDIUM | Accounts: Joint:1782
| Max Loss | $51,460 | (ND $67.92 + SW $35) x 500 |
| Normal income ref | $5,957/mo | 75% ann ROI on ML |
| Hedge rolling cost | $639/mo | |
| Unrealized P&L | $-7,468 | fortress legs from IBKR |
| Move | New strike โ | New expiry | Tenor | Est net | Total (5 ct) | POP / surv of new CC |
|---|
| Move | New strike โ | New expiry | Tenor | Est net | Total (5 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Max even-money escape in the band | ~$277 | 9 Oct 2026 | 22d left | +$1.34/sh | +$672 cycle +$1,027 [+$503โฆ+$1,019] ยท 99% credit | 73% surv 61% |
| Roll out (same strike, buy time) | ~$272 | 25 Sep 2026 | 8d left | +$0.17/sh | +$85 cycle +$440 [+$74โฆ+$307] ยท 92% credit | 67% surv 51% |
| Safety roll (pay small debit, max POP) | ~$282 | 9 Oct 2026 | 22d left | -$0.48/sh | -$242 cycle +$113 [-$540โฆ+$29] ยท 27% credit | 79% surv 72% |
| budget: banked $355 debit $242 (68% used โ 1.2 wk of income) โ whole cycle still +$113 cash ยท rolled 5 ct earn โ $2,514/mo while parked; 0 ct free to re-sell | ||||||
| Move | New strike โ | New expiry | Tenor | Est net | Total (5 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$315 | 2 Oct 2026 | 14d left | -$0.38/sh | -$191 cycle -$181 | 68% surv 51% |
| Max even-money escape in the band | ~$314 | 2 Oct 2026 | 14d left | +$0.05/sh | +$23 cycle +$33 | 66% surv 48% |
Every eligible strike x expiry in the 4-45 DTE band (7 expiries scanned, 27 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: 1.070 (IBKR) | Recovery@SS: +$7,721 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $-652
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $262.50 | 7d | 18 Sep 2026 | $1.66 | 5/5 | $3,557 | $2,919 | 75% | 80% | +$1,228 | -$3,056 | 9.0% | $-2,802 (vs do-nothing $-2,150) |
| $262.50 | 12d | 23 Sep 2026 | $2.54 | 5/5 | $3,175 | $2,536 | 71% | 77% | +$922 | -$2,616 | 7.7% | $-2,362 (vs do-nothing $-1,710) |
| $260 | 5d | 16 Sep 2026 | $1.60 | 4/5 | $3,840 | $3,489 | 70% | 77% | +$1,163 | -$3,469 | 10.2% | $-3,396 (vs do-nothing $-2,744) |
| $262.50 | 14d | 25 Sep 2026 | $3.15 | 5/5 | $3,375 | $2,736 | 69% | 77% | +$1,130 | -$2,311 | 6.8% | $-2,057 (vs do-nothing $-1,405) |
| $260 | 7d | 18 Sep 2026 | $2.40 | 3/5 | $3,086 | $3,023 | 67% | 75% | +$853 | -$2,362 | 7.0% | $-2,470 (vs do-nothing $-1,818) |
| $260 | 10d | 21 Sep 2026 | $2.74 | 4/5 | $3,288 | $2,937 | 65% | 74% | +$742 | -$3,013 | 8.9% | $-2,940 (vs do-nothing $-2,288) |
| $260 | 12d | 23 Sep 2026 | $3.35 | 4/5 | $3,350 | $2,999 | 64% | 73% | +$792 | -$2,769 | 8.2% | $-2,696 (vs do-nothing $-2,044) |
| $260 | 14d | 25 Sep 2026 | $4.05 | 4/5 | $3,471 | $3,121 | 63% | 73% | +$1,001 | -$2,489 | 7.3% | $-2,416 (vs do-nothing $-1,764) |
| $260 | 21d | 2 Oct 2026 | $5.50 | 4/5 | $3,143 | $2,792 | 61% | 73% | +$927 | -$1,909 | 5.6% | $-1,836 (vs do-nothing $-1,184) |
| $260 | 28d | 9 Oct 2026 | $6.80 | 5/5 | $3,643 | $3,004 | 60% | 73% | +$1,108 | -$1,736 | 5.1% | $-1,482 (vs do-nothing $-830) |
| $257.50 | 5d | 16 Sep 2026 | $2.45 | 3/5 | $4,410 | $4,347 | 59% | 71% | +$928 | -$3,097 | 9.1% | $-3,205 (vs do-nothing $-2,553) |
| $257.50 | 7d | 18 Sep 2026 | $3.35 | 3/5 | $4,307 | $4,245 | 57% | 70% | +$904 | -$2,827 | 8.3% | $-2,935 (vs do-nothing $-2,283) |
| $257.50 | 10d | 21 Sep 2026 | $3.70 | 3/5 | $3,330 | $3,267 | 57% | 69% | +$570 | -$2,722 | 8.0% | $-2,830 (vs do-nothing $-2,178) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $257.50 | 12d | 23 Sep 2026 | $4.40 | 3/5 | $3,300 | $3,237 | 56% | 70% | +$654 | -$2,512 | 7.4% | $-2,620 (vs do-nothing $-1,968) |
| $257.50 | 14d | 25 Sep 2026 | $5.10 | 3/5 | $3,279 | $3,216 | 56% | 70% | +$794 | -$2,302 | 6.8% | $-2,410 (vs do-nothing $-1,758) |
| $255 | 28d | 9 Oct 2026 | $9.25 | 4/5 | $3,964 | $3,614 | 50% | 68% | +$978 | -$2,409 | 7.1% | $-2,336 (vs do-nothing $-1,684) |
| $255 | 21d | 2 Oct 2026 | $7.85 | 3/5 | $3,364 | $3,302 | 49% | 67% | +$753 | -$2,227 | 6.6% | $-2,335 (vs do-nothing $-1,683) |
| $255 | 14d | 25 Sep 2026 | $6.40 | 3/5 | $4,114 | $4,052 | 49% | 67% | +$864 | -$2,662 | 7.8% | $-2,770 (vs do-nothing $-2,118) |
| $255 | 12d | 23 Sep 2026 | $5.60 | 3/5 | $4,200 | $4,137 | 48% | 66% | +$643 | -$2,902 | 8.5% | $-3,010 (vs do-nothing $-2,358) |
| $255 | 10d | 21 Sep 2026 | $4.90 | 3/5 | $4,410 | $4,347 | 48% | 65% | +$560 | -$3,112 | 9.2% | $-3,220 (vs do-nothing $-2,568) |
| $255 | 7d | 18 Sep 2026 | $4.60 | 2/5 | $3,943 | $4,168 | 47% | 65% | +$646 | -$2,134 | 6.3% | $-2,424 (vs do-nothing $-1,772) |
| $255 | 5d | 16 Sep 2026 | $3.60 | 2/5 | $4,320 | $4,545 | 46% | 65% | +$566 | -$2,334 | 6.9% | $-2,624 (vs do-nothing $-1,972) |
| $252.50 | 14d | 25 Sep 2026 | $7.70 | 2/5 | $3,300 | $3,525 | 41% | 64% | +$530 | -$2,014 | 5.9% | $-2,304 (vs do-nothing $-1,652) |
| $252.50 | 12d | 23 Sep 2026 | $7.00 | 2/5 | $3,500 | $3,725 | 41% | 64% | +$399 | -$2,154 | 6.3% | $-2,444 (vs do-nothing $-1,792) |
| $252.50 | 10d | 21 Sep 2026 | $5.90 | 2/5 | $3,540 | $3,765 | 39% | 61% | +$85 | -$2,374 | 7.0% | $-2,664 (vs do-nothing $-2,012) |
| $252.50 | 7d | 18 Sep 2026 | $6.05 | 2/5 | $5,186 | $5,411 | 38% | 62% | +$606 | -$2,344 | 6.9% | $-2,634 (vs do-nothing $-1,982) |
| $252.50 | 5d | 16 Sep 2026 | $5.05 | 1/5 | $3,030 | $3,543 | 34% | 60% | +$207 | -$1,272 | 3.7% | $-1,743 (vs do-nothing $-1,091) |
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 5 contracts at the conservative CC.